$0.99

-0.03 (-3.38%)

Weekly Expected Move ±35.0%

$0 $1 $1 $1 $2

NASDAQ · Industrials · Conglomerates · Tech Score Sell · Power 29 · $979.7M mcap · 4M float · 0.068% daily turnover · Short 70% of daily vol

Overview News Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Dividends Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest Supply Chain

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

WEAK EDGE

47.3 / 100

NoneWeakNarrowWide

Primary source: Switching Costs · ROIC: -37.4%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. FBYDW shows a Weak competitive edge (47.3/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Switching Costs. Negative ROIC of -37.4% indicates the company is currently destroying value, though this may reflect a growth investment phase.

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

D+

Oct 02, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. FBYDW receives an overall rating of D+. Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (2/5), P/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-10-02	C-	D+
2026-09-29	None	ADDED
2026-09-19	EXISTED	None
2026-08-31	None	ADDED
2026-08-31	EXISTED	None
2026-08-19	None	ADDED
2026-08-18	EXISTED	None
2026-08-13	B+	C-
2026-08-12	None	ADDED
2026-08-12	EXISTED	None

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 21 Grade D

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. FBYDW scores highest in Growth (52/100) and lowest in Value (13/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

1.15

Distress Zone

Piotroski F-Score

3/9

✗ ✗ ✗ ✗ ✓ ✓ ✗ ✗ ✓

Beneish M-Score

0.97

Possible Manipulator

Ohlson O-Score

-3.60

Bankruptcy prob: 2.7%

Low Risk

Credit Rating

CCC

Score: 19.9/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: 19.16x

Accruals: 22.3%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. FBYDW scores 1.15, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. FBYDW scores 3/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. FBYDW's score of 0.97 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. FBYDW's implied 2.7% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. FBYDW receives an estimated rating of CCC (score: 19.9/100), with a deteriorating trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

-83.16x

PEG

-1.52x

P/S

19.41x

P/B

28.06x

P/FCF

-7.13x

P/OCF

—

EV/EBITDA

-20.91x

EV/Revenue

6.67x

EV/EBIT

-19.32x

EV/FCF

-7.99x

Earnings Yield

-0.73%

FCF Yield

-14.03%

Shareholder Yield

0.00%

Graham Number

—

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. FBYDW currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.191

NI / EBT

Interest Burden

0.657

EBT / EBIT

EBIT Margin

-0.345

EBIT / Rev

Asset Turnover

0.283

Rev / Assets

Equity Multiplier

9.879

Assets / Equity

ROE

-12.1%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. FBYDW's ROE of -12.1% is driven by financial leverage (equity multiplier: 9.88x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.19 suggests the company retains less than 60% of pre-tax earnings after taxes.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 532 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$0.99

Median 1Y

$0.00

5th Pctile

$0.00

95th Pctile

$0.32

Ann. Volatility

401.8%

25th–75th percentile 5th–95th percentile Median path Historical

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

Executive	Salary	Stock	Total
Bruce Brown Legal Legal Officer	$303,385	$372,750	$789,453
Simon Philips President	$468,119	$—	$616,611
Cecil D. Magpuri Chief Executive Officer	$475,000	$—	$504,860

CEO Pay Ratio

5:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $504,860

Avg Employee Cost (SGA/emp): $104,922

Employees: 243

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

243

+17.4% YoY

Revenue / Employee

$61,300

Rev: $14,896,000

Profit / Employee

$25,959

NI: $6,308,000

SGA / Employee

$104,922

Avg labor cost proxy

R&D / Employee

$819

Innovation spend

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	58.2%	26.1%	33.2%	6.4%	-66.8%	-3.3%	-51.6%	28.0%	2.3%	6.1%	-12.1%	-12.14%
ROA	-52.5%	-23.7%	-22.5%	-13.5%	35.4%	1.9%	14.7%	1.6%	5.4%	17.1%	-1.2%	-1.23%
ROIC	7.5%	23.3%	84.1%	-32.8%	-50.4%	-59.7%	-82.5%	-53.8%	-96.6%	-35.3%	-37.4%	-37.36%
ROCE	2.8%	2.3%	5.8%	-9.4%	9.7%	6.6%	1.4%	-5.0%	25.4%	58.4%	-19.1%	-19.09%
Gross Margin	100.0%	1.0%	1.0%	1.0%	99.9%	93.8%	83.1%	61.1%	69.5%	61.4%	60.3%	60.34%
Operating Margin	-1.3%	-3.5%	-2.0%	-1.2%	-3.4%	-3.7%	-53.0%	-91.1%	-29.5%	-85.0%	-75.9%	-75.86%
Net Margin	-15.5%	11.3%	68.6%	2.8%	-1.6%	-2.2%	4.5%	-1.1%	2.3%	57.1%	5.4%	5.41%
EBITDA Margin	-194.1%	75.4%	4.7%	19.2%	-8.1%	-4.0%	10.2%	-2.3%	1.8%	1.2%	-73.5%	-73.55%
FCF Margin	-3.3%	-2.9%	-2.5%	-2.1%	-1.9%	-1.1%	-1.7%	-2.5%	-1.7%	-1.5%	-83.5%	-83.51%
OCF Margin	-3.3%	-2.9%	-2.5%	-2.1%	-1.9%	-1.1%	-1.7%	-2.5%	-1.7%	-1.5%	-83.2%	-83.16%
ROA 3Y Avg	snapshot only											-3.74%
ROIC Economic	snapshot only											-34.38%
Cash ROA	snapshot only											-28.27%
Cash ROIC	snapshot only											-58.83%
CROIC	snapshot only											-59.08%
NOPAT Margin	snapshot only											-52.82%
Pretax Margin	snapshot only											-22.68%
R&D / Revenue	snapshot only											-0.01%
SGA / Revenue	snapshot only											1.29%
SBC / Revenue	snapshot only											7.88%

Valuation

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	-0.16	-0.49	-0.82	-1.48	0.53	10.51	2.40	58.22	22.97	9.12	-137.11	-83.155
P/S Ratio	2.48	2.15	2.23	1.76	1.72	1.83	3.56	6.52	5.32	5.01	5.95	19.405
P/B Ratio	-0.09	-0.13	-0.27	-9.40	-1.29	-1.10	66.17	6.89	6.65	6.24	8.55	28.056
P/FCF	-0.76	-0.73	-0.91	-0.84	-0.92	-1.60	-2.07	-2.60	-3.20	-3.28	-7.13	-7.126
P/OCF	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBITDA	-0.08	-0.14	-0.16	-0.19	0.34	1.73	0.94	-65.74	8.08	4.77	-20.91	-20.914
EV/Revenue	15.96	11.58	8.44	6.42	7.71	7.59	5.83	7.99	5.45	5.97	6.67	6.669
EV/EBIT	-0.08	-0.14	-0.16	-0.19	0.34	1.74	0.94	-55.62	8.38	4.87	-19.32	-19.321
EV/FCF	-4.89	-3.94	-3.44	-3.07	-4.14	-6.63	-3.39	-3.19	-3.28	-3.91	-7.99	-7.986
Earnings Yield	-6.3%	-2.0%	-1.2%	-67.7%	1.9%	9.5%	41.7%	1.7%	4.4%	11.0%	-0.7%	-0.73%
FCF Yield	-1.3%	-1.4%	-1.1%	-1.2%	-1.1%	-62.4%	-48.3%	-38.4%	-31.2%	-30.5%	-14.0%	-14.03%
Price/Tangible Book	snapshot only											9.124
EV/Gross Profit	snapshot only											10.493
Shareholder Yield	snapshot only											0.00%

Leverage & Solvency

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	0.01	0.03	0.02	0.05	0.09	0.05	0.51	0.31	0.36	0.45	0.66	0.656
Quick Ratio	0.01	0.03	0.02	0.05	0.09	0.05	0.51	0.31	0.36	0.45	0.66	0.656
Debt/Equity	-0.52	-0.58	-0.80	-25.40	-4.60	-3.54	104.38	2.02	0.31	1.27	1.24	1.236
Net Debt/Equity	—	—	—	—	—	—	42.10	1.56	0.16	1.19	1.03	1.031
Debt/Assets	0.47	0.53	0.54	0.54	0.67	0.72	0.48	0.28	0.06	0.30	0.29	0.292
Debt/EBITDA	-0.07	-0.12	-0.12	-0.14	0.27	1.35	0.90	-15.75	0.37	0.82	-2.70	-2.698
Net Debt/EBITDA	-0.07	-0.11	-0.12	-0.14	0.27	1.32	0.36	-12.13	0.19	0.77	-2.25	-2.250
Interest Coverage	-1758.02	-597.55	-311.33	-186.21	79.76	10.24	14.21	-0.36	2.86	10.22	-4.66	-4.661
Equity Multiplier	-1.11	-1.10	-1.47	-47.07	-6.83	-4.89	215.48	7.30	5.59	4.18	4.23	4.227
Cash Ratio	snapshot only											0.126
Debt Service Coverage	snapshot only											-4.306
Cash to Debt	snapshot only											0.166
FCF to Debt	snapshot only											-0.971
Defensive Interval	snapshot only											126.6 days

Efficiency & Turnover

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	0.03	0.05	0.08	0.11	0.11	0.11	0.10	0.15	0.23	0.31	0.28	0.283
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	3.08	2.04	160.62	34.38	5.59	5.73	11.05	4.30	5.49	6.10	5.37	5.373
Payables Turnover	0.00	0.00	0.00	0.00	0.00	0.01	0.08	0.36	0.86	0.71	1.19	1.192
DSO	118	179	2	11	65	64	33	85	67	60	68	67.9 days
DIO	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DPO	1405980	2381260	1395030	1719150	1222020	27110	4734	1017	423	514	306	306.3 days
Cash Conversion Cycle	-1405862	-2381081	-1395028	-1719139	-1221955	-27046	-4701	-932	-356	-454	-238	-238.4 days
Fixed Asset Turnover	snapshot only											5.786
Cash Velocity	snapshot only											6.996
Capital Intensity	snapshot only											2.942

Growth (YoY)

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	—	—	—	—	2.1%	89.4%	40.8%	28.5%	1.2%	1.7%	1.8%	1.81%
Net Income	—	—	—	—	1.7%	1.1%	1.8%	1.1%	-84.3%	7.4%	-1.1%	-1.08%
EPS	—	—	—	—	1.4%	1.1%	1.2%	1.0%	-94.9%	1.2%	-1.1%	-1.06%
FCF	—	—	—	—	-79.4%	26.3%	1.3%	-53.5%	-97.1%	-2.6%	-36.6%	-36.62%
EBITDA	—	—	—	—	1.4%	1.1%	1.2%	99.5%	-93.4%	-23.4%	-1.1%	-1.14%
Op. Income	—	—	—	—	-4.9%	-1.1%	-27.8%	-14.1%	16.0%	31.6%	1.7%	1.75%
OCF Growth	snapshot only											-37.06%
Asset Growth	snapshot only											-28.65%
Equity Growth	snapshot only											35.37%
Debt Growth	snapshot only											-56.93%
Shares Change	snapshot only											31.45%

Growth Quality

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	—	—	—	—	—	—	—	—	0.97	0.91	0.85	0.851
Earnings Stability	—	—	—	—	—	—	—	—	0.43	0.97	0.28	0.280
Margin Stability	—	—	—	—	—	—	—	—	0.82	0.79	0.77	0.774
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	1.00	0.00	0.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	—	—	—	—	—	—	—	—	0.50	0.50	0.20	0.200
Earnings Smoothness	—	—	—	—	—	—	—	—	0.00	0.00	—	—
ROE Trend	—	—	—	—	—	—	—	—	—	—	—	—
Gross Margin Trend	—	—	—	—	—	—	—	—	-0.28	-0.32	-0.33	-0.329
FCF Margin Trend	—	—	—	—	—	—	—	—	0.90	0.51	1.25	1.251
Sustainable Growth Rate	—	—	—	—	—	—	—	28.0%	2.3%	6.1%	—	—
Internal Growth Rate	—	—	—	—	54.8%	2.0%	17.3%	1.7%	5.7%	20.7%	—	—

Cash Flow Quality

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	0.21	0.67	0.90	1.75	-0.57	-6.47	-1.15	-22.23	-7.13	-2.77	19.16	19.160
FCF/OCF	1.00	1.00	1.00	1.00	1.00	1.01	1.01	1.01	1.01	1.00	1.00	1.004
FCF/Net Income	snapshot only											19.240
CapEx/Revenue	0.0%	0.1%	0.1%	0.1%	0.2%	1.4%	1.3%	1.4%	1.0%	0.4%	0.3%	0.35%
CapEx/Depreciation	snapshot only											0.132
Accruals Ratio	-0.41	-0.08	-0.02	0.10	0.56	0.15	0.32	0.38	0.44	0.65	0.22	0.223
Sloan Accruals	snapshot only											0.241
Cash Flow Adequacy	snapshot only											-239.880

Dividends & Buybacks

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	—	—	—	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—
Total Payout Ratio	—	—	—	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	0.0%	0.0%	0.0%	-1.5%	-1.7%	-0.0%	-0.0%	-12.6%	-10.0%	-8.4%	-6.2%	-6.21%
Total Shareholder Return	0.0%	0.0%	0.0%	-1.5%	-1.7%	-0.0%	-0.0%	-12.6%	-10.0%	-8.4%	-6.2%	-6.21%

DuPont Factors

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.08	0.05	0.05	0.04	0.15	0.04	0.26	-0.21	0.55	0.50	0.19	0.191
Interest Burden (EBT/EBIT)	1.00	1.00	1.00	1.01	0.99	0.90	0.93	3.79	0.65	0.90	0.66	0.657
EBIT Margin	-194.06	-82.54	-53.82	-33.75	22.44	4.37	6.22	-0.14	0.65	1.23	-0.35	-0.345
Asset Turnover	0.03	0.05	0.08	0.11	0.11	0.11	0.10	0.15	0.23	0.31	0.28	0.283
Equity Multiplier	-1.11	-1.10	-1.47	-47.07	-1.89	-1.70	-3.50	17.23	43.21	35.89	9.88	9.879

Per Share

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$-4.69	$-1.46	$-1.48	$-0.73	$1.73	$0.10	$0.30	$0.03	$0.09	$0.21	$-0.02	$-0.02
Book Value/Share	$-8.05	$-5.59	$-4.44	$-0.11	$-0.70	$-0.91	$0.01	$0.24	$0.30	$0.30	$0.31	$0.61
Tangible Book/Share	$-8.05	$-5.59	$-4.44	$-0.11	$-0.70	$-0.91	$0.01	$0.21	$0.28	$0.28	$0.29	$0.29
Revenue/Share	$0.30	$0.33	$0.54	$0.61	$0.53	$0.55	$0.20	$0.26	$0.38	$0.38	$0.44	$0.44
FCF/Share	$-0.99	$-0.97	$-1.33	$-1.28	$-0.99	$-0.62	$-0.35	$-0.65	$-0.63	$-0.58	$-0.37	$-0.37
OCF/Share	$-0.99	$-0.97	$-1.33	$-1.28	$-0.99	$-0.62	$-0.35	$-0.64	$-0.63	$-0.58	$-0.36	$-0.36
Cash/Share	$0.09	$0.10	$0.17	$0.07	$0.06	$0.09	$0.69	$0.11	$0.05	$0.02	$0.06	$0.06
EBITDA/Share	$-58.72	$-27.36	$-29.19	$-20.66	$11.90	$2.38	$1.28	$-0.03	$0.26	$0.47	$-0.14	$-0.14
Debt/Share	$4.17	$3.22	$3.53	$2.92	$3.24	$3.22	$1.15	$0.49	$0.10	$0.39	$0.38	$0.38
Net Debt/Share	$4.08	$3.13	$3.37	$2.85	$3.18	$3.13	$0.46	$0.38	$0.05	$0.36	$0.31	$0.31

Academic Models

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	1.153
Altman Z-Prime	snapshot only											0.184
Piotroski F-Score	2	2	2	1	4	4	5	5	4	5	3	3
Beneish M-Score	—	—	—	—	1.55	-2.20	27.04	8.70	2.65	3.97	0.97	0.974
Ohlson O-Score	snapshot only											-3.600
Net-Net WC	snapshot only											$-0.36
EVA	snapshot only											$-14484659.90

Credit

Metric	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only											CCC
Credit Score	13.09	13.17	13.35	13.33	20.00	20.00	37.58	11.95	32.12	53.82	19.89	19.886
Credit Grade	snapshot only											17
Credit Trend	snapshot only											-17.692
Implied Spread (bps)	snapshot only											1200.000
Industry Credit Rank	snapshot only											9
Sector Credit Rank	snapshot only											7

FBYDW NASDAQ

Edge Score

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet