— Know what they know.
Not Investment Advice

FIGI OTC

Freedom Internet Group Inc.
1W: +0.0% 1M: +0.0% 3M: +0.0% YTD: +0.0% 1Y: +0.0%
$2.05
+0.00 (+0.00%)
 
OTC · Financial Services · Financial - Credit Services · Tech Score Sell · Power 41 · $22.8M mcap · 2M float · 0.0045% daily turnover

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
52
Growth
68
Value
15
Momentum
65
Safety
0
Cash Flow
53

Risk & Quality Signals

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

Altman-B Score
-10.98
Distress Zone
Piotroski F-Score
4/9
✗ ✗ ✓ ✓ ✗ ✗ ✓ ✗ ✓
Beneish M-Score
—
—
Ohlson O-Score
341.87
Bankruptcy prob: 100.0%
High Risk
Credit Rating
B
Score: 26.3/100
Trend: Deteriorating
Earnings Quality
—
OCF/NI: 0.84x
Accruals: -2.7%
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. FIGI scores -10.98, placing it in the Distress Zone (safe > 3.0, distress < 1.5). 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. FIGI 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. FIGI's implied 100.0% bankruptcy probability signals significant financial distress. 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. FIGI receives an estimated rating of B (score: 26.3/100), 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
-89.52x
PEG
-0.90x
P/S
768.77x
P/B
28.52x
P/FCF
1869.81x
P/OCF
—
EV/EBITDA
-164.24x
EV/Revenue
540.81x
EV/EBIT
-123.99x
EV/FCF
1865.69x
Earnings Yield
-0.65%
FCF Yield
0.05%
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. FIGI 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
0.993
NI / EBT
×
Interest Burden
0.819
EBT / EBIT
×
EBIT Margin
-4.362
EBIT / Rev
×
Asset Turnover
0.046
Rev / Assets
×
Equity Multiplier
1.008
Assets / Equity
=
ROE
-16.6%
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. FIGI's ROE of -16.6% is driven by Asset Turnover (0.046), indicating efficient use of assets to generate revenue. A tax burden ratio of 0.99 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

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

Current Price
$2.05
Median 1Y
$1.44
5th Pctile
$0.36
95th Pctile
$5.75
Ann. Volatility
84.4%
25th–75th percentile 5th–95th percentile Median path Historical

Workforce & Productivity

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

Employees
3
0.0% YoY
Revenue / Employee
$-20,182
Rev: $-60,547
Profit / Employee
$-136,387
NI: $-409,160
SGA / Employee
$40,520
Avg labor cost proxy

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 Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
ROE -6.1% -19.8% -23.8% -29.1% -26.7% -16.6% -16.63%
ROA -6.0% -19.5% -23.5% -28.4% -26.4% -16.5% -16.49%
ROIC -10.8% -19.8% -21.6% -26.5% -23.3% -17.5% -17.47%
ROCE -6.7% -11.2% -18.5% -23.7% -25.7% -24.7% -24.73%
Gross Margin -1.4% -2.9% -52.9% -52.9% 1.0% — —
Operating Margin -6.2% -2.7% -2.2% -2.2% -15.8% — —
Net Margin -5.7% -4.7% -2.1% -2.2% -15.7% — —
EBITDA Margin -5.3% -1.0% -3.2% -1.7% -11.0% — —
FCF Margin -4.5% 84.0% 2.2% 1.2% 1.8% 29.0% 28.99%
OCF Margin -4.2% -2.4% -2.2% -2.1% -2.1% -3.0% -2.97%
ROIC Economic snapshot only -16.30%
Cash ROA snapshot only -16.83%
Cash ROIC snapshot only -18.07%
CROIC snapshot only 1.76%
NOPAT Margin snapshot only -2.87%
Pretax Margin snapshot only -3.57%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 1.39%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
P/E Ratio -317.08 -109.45 -91.00 -77.59 -88.08 -152.77 -89.520
P/S Ratio 1799.06 546.49 370.27 279.98 320.61 542.00 768.773
P/B Ratio 19.36 21.63 21.63 22.56 29.91 30.76 28.525
P/FCF -403.73 650.56 168.64 231.95 181.80 1869.81 1869.810
P/OCF — — — — — — —
EV/EBITDA -330.30 -229.86 -139.52 -115.93 -148.62 -164.24 -164.235
EV/Revenue 1751.33 536.38 365.19 276.60 319.68 540.81 540.808
EV/EBIT -282.97 -186.74 -115.38 -94.14 -114.86 -123.99 -123.992
EV/FCF -393.02 638.52 166.33 229.14 181.27 1865.69 1865.689
Earnings Yield -0.3% -0.9% -1.1% -1.3% -1.1% -0.7% -0.65%
FCF Yield -0.2% 0.2% 0.6% 0.4% 0.6% 0.1% 0.05%
Price/Tangible Book snapshot only 30.759
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
Current Ratio 48.08 586.36 26.64 13.57 — — —
Quick Ratio 48.08 -0.00 26.64 13.57 — — —
Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Net Debt/Equity -0.51 -0.40 -0.30 -0.27 -0.09 -0.07 -0.068
Debt/Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Debt/EBITDA -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.000
Net Debt/EBITDA 9.00 4.34 1.94 1.42 0.43 0.36 0.363
Interest Coverage — — — — — — —
Equity Multiplier 1.01 1.01 1.01 1.02 1.01 1.00 1.001
Defensive Interval snapshot only 385.6 days
Efficiency & Turnover
Metric Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
Asset Turnover 0.01 0.04 0.06 0.08 0.07 0.05 0.046
Inventory Turnover — 0.12 — — — 0.29 0.294
Receivables Turnover (trade) 10.44 3.84 50.77 — 2.06 1.07 1.071
Payables Turnover 2.37 72.23 6.36 5.40 14.11 172.28 172.282
DSO (trade) 35 95 7 0 177 341 340.9 days
DIO 0 2963 0 0 0 1242 1242.3 days
DPO 154 5 57 68 26 2 2.1 days
Cash Conversion Cycle (trade) -119 3053 -50 -68 151 1581 1581.0 days
Operating Cycle snapshot only 1583.2 days
Cash Velocity snapshot only 0.837
Capital Intensity snapshot only 17.636
Growth (YoY)
Metric Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
Revenue — — — — 4.6% 0.8% 0.83%
Net Income — — — — -2.6% 28.4% 28.36%
EPS — — — — -2.6% 28.4% 28.36%
FCF — — — — 3.2% -65.2% -65.21%
EBITDA — — — — -1.3% -42.3% -42.29%
Op. Income — — — — -1.6% 3.4% 3.36%
OCF Growth snapshot only -26.02%
Asset Growth snapshot only -30.55%
Equity Growth snapshot only -29.67%
Shares Change snapshot only 0.00%
Growth Quality
Metric Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
Revenue Stability — — — — — — —
Earnings Stability — — — — — — —
Margin Stability — — — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.500
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.50 0.500
FCF Positive Streak 0 0 0 0 0 1 0
Earnings Persistence — — — — — — —
Earnings Smoothness — — — — — — —
ROE Trend — — — — — — —
Gross Margin Trend — — — — — — —
FCF Margin Trend — — — — — — —
Sustainable Growth Rate — — — — — — —
Internal Growth Rate — — — — — — —
Cash Flow Quality
Metric Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
OCF/Net Income 0.74 0.48 0.54 0.59 0.57 0.84 0.837
FCF/OCF 1.05 -0.35 -0.99 -0.57 -0.84 -0.10 -0.098
FCF/Net Income snapshot only -0.082
CapEx/Revenue 23.1% 3.2% 4.4% 3.3% 3.9% 3.3% 3.26%
CapEx/Depreciation snapshot only 3.048
Accruals Ratio -0.02 -0.10 -0.11 -0.12 -0.11 -0.03 -0.027
Sloan Accruals snapshot only 0.074
Cash Flow Adequacy snapshot only -0.911
Dividends & Buybacks
Metric Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
Dividend Yield 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
Payout Ratio — — — — — — —
FCF Payout Ratio — 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Total Payout Ratio — — — — — — —
Div. Increase Streak — — — — — — —
Chowder Number — — — — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Total Shareholder Return 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
DuPont Factors
Metric Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
Tax Burden (NI/EBT) 0.96 0.97 0.97 0.98 0.99 0.99 0.993
Interest Burden (EBT/EBIT) 0.96 1.78 1.32 1.26 1.33 0.82 0.819
EBIT Margin -6.19 -2.87 -3.17 -2.94 -2.78 -4.36 -4.362
Asset Turnover 0.01 0.04 0.06 0.08 0.07 0.05 0.046
Equity Multiplier 1.01 1.01 1.01 1.02 1.01 1.01 1.008
Per Share
Metric Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
EPS (Diluted TTM) $-0.01 $-0.02 $-0.02 $-0.03 $-0.02 $-0.01 $-0.01
Book Value/Share $0.11 $0.09 $0.09 $0.09 $0.07 $0.07 $0.07
Tangible Book/Share $0.05 $0.05 $0.05 $0.04 $0.07 $0.07 $0.07
Revenue/Share $0.00 $0.00 $0.01 $0.01 $0.01 $0.00 $0.00
FCF/Share $-0.01 $0.00 $0.01 $0.01 $0.01 $0.00 $-0.02
OCF/Share $-0.00 $-0.01 $-0.01 $-0.02 $-0.01 $-0.01 $-0.02
Cash/Share $0.05 $0.04 $0.03 $0.02 $0.01 $0.00 $0.01
EBITDA/Share $-0.01 $-0.01 $-0.01 $-0.02 $-0.01 $-0.01 $-0.01
Debt/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Net Debt/Share $-0.05 $-0.04 $-0.03 $-0.02 $-0.01 $-0.00 $-0.00
Academic Models
Metric Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
Altman-B Score — — — — — — -10.984
Altman Z-Prime snapshot only 36579.491
Piotroski F-Score 2 2 2 2 4 4 4
Beneish M-Score — — — — 270.77 — —
Ohlson O-Score snapshot only 341.868
ROIC (Greenblatt) snapshot only -30.54%
Net-Net WC snapshot only $0.05
EVA snapshot only $-189969.80
Credit
Metric Trend Q2'22 Q3'22 Q4'22 Q1'23 Q1'24 Q2'24 Current
Credit Rating snapshot only B
Credit Score 63.10 27.81 33.07 33.31 26.27 26.33 26.326
Credit Grade snapshot only 15
Credit Trend snapshot only -1.484
Implied Spread (bps) snapshot only 750.000
Industry Credit Rank snapshot only 11
Sector Credit Rank snapshot only 12

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