— Know what they know.
Not Investment Advice

FGMCR NASDAQ

FG Merger II Corp. Rights
1W: -9.8% 1M: -7.8% 3M: +66.0% YTD: +62.2% 1Y: +245.8%
$0.83
Last traded 2026-07-17 — delisted
NASDAQ · Financial Services · Financial - Conglomerates · $8.4M mcap · 7M float · 0.768% daily turnover · Short 45% of daily vol

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.

NO EDGE
32.1 / 100
NoneWeakNarrowWide
Primary source: Switching Costs  ·  ROIC: -0.4%
Cost Advantage
35
Intangibles
33
Switching Cost
38
Network Effect
14
Scale
35
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. FGMCR has No discernible competitive edge (32.1/100). The business operates without significant structural advantages. The primary source of advantage is Switching Costs. Negative ROIC of -0.4% indicates the company is currently destroying value, though this may reflect a growth investment phase.

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.

★ ★ ★ ★ ★ — Grade A+
Profitability
—
Balance Sheet
75
Earnings Quality
87
Growth
—
Value
82
Momentum
—
Safety
100
Cash Flow
—

Risk & Quality Signals

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

Altman-B Score
12.39
Safe Zone
Piotroski F-Score
4/9
✓ ✓ ✗ ✓ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-16.74
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
AA-
Score: 82.0/100
Earnings Quality
100/100
OCF/NI: 1.25x
Accruals: -0.4%
The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. FGMCR scores 12.39, placing it in the Safe Zone (safe > 3.0, distress < 1.5). Bankruptcy is statistically unlikely within the next two years. 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. FGMCR scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. 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. FGMCR's implied 0.0% 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. FGMCR receives an estimated rating of AA- (score: 82.0/100). The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). FGMCR's score of 100/100 is high — cash flows strongly support reported earnings.

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
-0.64x
PEG
0.00x
P/S
0.00x
P/B
-0.47x
P/FCF
2.55x
P/OCF
2.55x
EV/EBITDA
-7.32x
EV/Revenue
—
EV/EBIT
-7.32x
EV/FCF
2.38x
Earnings Yield
31.32%
FCF Yield
39.26%
Shareholder Yield
0.00%
Graham Number
$5.34
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. FGMCR currently has negative earnings — the P/E ratio is not meaningful. An earnings yield of 31.3% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $5.34 per share, suggesting a potential 543% margin of safety at the current price.

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
0.722
NI / EBT
×
Interest Burden
-3.392
EBT / EBIT
×
EBIT Margin
—
EBIT / Rev
×
Asset Turnover
0.000
Rev / Assets
×
Equity Multiplier
1.004
Assets / Equity
=
ROE
1.4%
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. FGMCR's ROE of 1.4% is driven by

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
$1.14
Price/Value
0.38x
Margin of Safety
62.44%
Premium
-62.44%
Assessment
Neutral
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with FGMCR's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. FGMCR trades at a -62% premium to its adjusted intrinsic value of $1.14, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of -0.6x.

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 317 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$0.83
Median 1Y
$1.06
5th Pctile
$0.12
95th Pctile
$9.63
Ann. Volatility
133.7%
25th–75th percentile 5th–95th percentile Median path Historical
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 Trend Q1'25 Q2'25 Q1'26 Current
ROE 0.4% 1.1% 1.4% 1.43%
ROA 0.4% 1.1% 1.4% 1.42%
ROIC -0.1% -0.2% -0.4% -0.42%
ROCE -0.2% -0.3% -0.6% -0.58%
Gross Margin — — — —
Operating Margin — — — —
Net Margin — — — —
EBITDA Margin — — — —
FCF Margin — — — —
OCF Margin — — — —
ROIC Economic snapshot only -0.42%
Cash ROA snapshot only 1.79%
Cash ROIC snapshot only 1.80%
CROIC snapshot only 1.80%
Valuation
Metric Trend Q1'25 Q2'25 Q1'26 Current
P/E Ratio 4.93 3.41 3.19 -0.639
P/S Ratio — — — 0.000
P/B Ratio 0.02 0.04 0.05 -0.466
P/FCF 7.02 3.04 2.55 2.547
P/OCF 7.02 3.04 2.55 2.547
EV/EBITDA -10.18 -12.10 -7.32 -7.320
EV/Revenue — — — —
EV/EBIT -10.18 -12.10 -7.32 -7.320
EV/FCF 5.83 2.53 2.38 2.384
Earnings Yield 20.3% 29.3% 31.3% 31.32%
FCF Yield 14.3% 32.9% 39.3% 39.26%
PEG Ratio snapshot only 0.001
Price/Tangible Book snapshot only 0.046
EV/OCF snapshot only 2.384
Shareholder Yield snapshot only 0.00%
Graham Number snapshot only $5.34
Leverage & Solvency
Metric Trend Q1'25 Q2'25 Q1'26 Current
Current Ratio 124.69 166.18 4.94 4.940
Quick Ratio 124.69 166.18 4.94 4.940
Debt/Equity 0.00 0.00 0.00 0.000
Net Debt/Equity -0.00 -0.01 -0.00 -0.003
Debt/Assets 0.00 0.00 0.00 0.000
Debt/EBITDA -2.26 -0.00 -0.00 -0.000
Net Debt/EBITDA 2.08 2.46 0.50 0.503
Interest Coverage — — — —
Equity Multiplier 1.01 1.00 1.00 1.004
Cash Ratio snapshot only 3.773
Defensive Interval snapshot only 183.5 days
Efficiency & Turnover
Metric Trend Q1'25 Q2'25 Q1'26 Current
Asset Turnover 0.00 0.00 0.00 0.000
Inventory Turnover — — — —
Receivables Turnover — — — —
Payables Turnover 0.00 0.00 0.00 —
DSO — — — —
DIO — — — —
DPO — — — —
Cash Conversion Cycle — — — —
Cash Velocity snapshot only 0.000
Growth Quality
Metric Trend Q1'25 Q2'25 Q1'26 Current
Revenue Stability — — — —
Earnings Stability — — — —
Margin Stability — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0
Earnings Persistence — — — —
Earnings Smoothness — — — —
ROE Trend — — — —
Gross Margin Trend — — — —
FCF Margin Trend — — — —
Sustainable Growth Rate 0.4% 1.1% 1.4% 1.43%
Internal Growth Rate 0.4% 1.1% 1.4% 1.45%
Cash Flow Quality
Metric Trend Q1'25 Q2'25 Q1'26 Current
OCF/Net Income 0.70 1.12 1.25 1.253
FCF/OCF 1.00 1.00 1.00 1.000
FCF/Net Income snapshot only 1.253
CapEx/Revenue — — — —
Accruals Ratio 0.00 -0.00 -0.00 -0.004
Sloan Accruals snapshot only 0.000
Earnings Quality Score snapshot only 1.000
Dividends & Buybacks
Metric Trend Q1'25 Q2'25 Q1'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00
Payout Ratio 0.0% 0.0% 0.0% 0.00%
FCF Payout Ratio 0.0% 0.0% 0.0% 0.00%
Total Payout Ratio 0.0% 0.0% 0.0% 0.00%
Div. Increase Streak — — — —
Chowder Number — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield -52.2% -26.5% -21.5% -21.47%
Total Shareholder Return -52.2% -26.5% -21.5% -21.47%
DuPont Factors
Metric Trend Q1'25 Q2'25 Q1'26 Current
Tax Burden (NI/EBT) 0.73 0.75 0.72 0.722
Interest Burden (EBT/EBIT) -3.41 -5.66 -3.39 -3.392
EBIT Margin — — — —
Asset Turnover 0.00 0.00 0.00 0.000
Equity Multiplier 1.01 1.00 1.00 1.004
Per Share
Metric Trend Q1'25 Q2'25 Q1'26 Current
EPS (Diluted TTM) $0.04 $0.08 $0.13 $0.13
Book Value/Share $9.94 $7.37 $9.41 $8.62
Tangible Book/Share $9.94 $7.37 $9.41 $9.41
Revenue/Share $0.00 $0.00 $0.00 $0.00
FCF/Share $0.03 $0.09 $0.17 $0.22
OCF/Share $0.03 $0.09 $0.17 $0.22
Cash/Share $0.07 $0.05 $0.03 $0.01
EBITDA/Share $-0.02 $-0.02 $-0.05 $-0.05
Debt/Share $0.03 $0.00 $0.00 $0.00
Net Debt/Share $-0.03 $-0.05 $-0.03 $-0.03
Academic Models
Metric Trend Q1'25 Q2'25 Q1'26 Current
Altman-B Score — — — 12.394
Altman Z-Prime snapshot only 10.913
Piotroski F-Score 3 4 4 4
Beneish M-Score — — — —
Ohlson O-Score snapshot only -16.741
ROIC (Greenblatt) snapshot only -1.90%
Net-Net WC snapshot only $-0.01
EVA snapshot only $-8606468.21
Credit
Metric Trend Q1'25 Q2'25 Q1'26 Current
Credit Rating snapshot only AA-
Credit Score 78.16 79.48 82.01 82.011
Credit Grade snapshot only 4
Implied Spread (bps) snapshot only 100.000
Industry Credit Rank snapshot only 85
Sector Credit Rank snapshot only 76

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms