— Know what they know.
Not Investment Advice

GASE OTC

GASE Energy, Inc.
1W: +0.0% 1M: +0.0% 3M: +0.0% YTD: -50.0% 1Y: +0.0% 3Y: -99.0% 5Y: -99.4%
$0.00
+0.00 (+0.00%)
 
OTC · Financial Services · Shell Companies · Tech Score Neutral · Power 53 · $13243 mcap · 132M float · 0.0001% daily turnover · Short 89% of daily vol

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.

★ ★ ★ ★ ★ 16 Grade D
Profitability
8
Balance Sheet
36
Earnings Quality
33
Growth
—
Value
15
Momentum
—
Safety
0
Cash Flow
30
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. GASE scores highest in Balance Sheet (36/100) and lowest in Safety (0/100). 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
-5.33
Distress Zone
Piotroski F-Score
2/9
✗ ✗ ✗ ✓ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
3.37
Bankruptcy prob: 96.7%
High Risk
Credit Rating
B-
Score: 24.0/100
Earnings Quality
—
OCF/NI: 0.45x
Accruals: -36.3%
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. GASE scores -5.33, 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. GASE scores 2/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. 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. GASE's implied 96.7% 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. GASE receives an estimated rating of B- (score: 24.0/100).

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
-0.00x
PEG
-0.00x
P/S
0.04x
P/B
0.01x
P/FCF
-21.51x
P/OCF
—
EV/EBITDA
-12.23x
EV/Revenue
27.52x
EV/EBIT
-10.78x
EV/FCF
-23.07x
Earnings Yield
-10.09%
FCF Yield
-4.65%
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. GASE 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
1.015
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
-2.552
EBIT / Rev
×
Asset Turnover
0.256
Rev / Assets
×
Equity Multiplier
16.801
Assets / Equity
=
ROE
-1114.7%
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. GASE's ROE of -1114.7% is driven by financial leverage (equity multiplier: 16.80x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.01 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 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$0.00
Median 1Y
$0.00
5th Pctile
$0.00
95th Pctile
$0.00
Ann. Volatility
638.1%
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
42
Revenue / Employee
$8,300
Rev: $348,611
Profit / Employee
$-94,286
NI: $-3,960,000
SGA / Employee
$93,976
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 Q1'14 Q2'14 Q3'14 Current
ROE -77.8% -2.4% -11.1% -11.15%
ROA -24.9% -46.3% -66.3% -66.35%
ROIC -81.9% -66.7% -97.0% -96.96%
ROCE -67.8% -1.9% -5.8% -5.80%
Gross Margin 24.7% 18.5% 26.4% 26.39%
Operating Margin -3.4% -2.9% -1.3% -1.32%
Net Margin -3.4% -2.8% -1.4% -1.40%
EBITDA Margin -3.1% -2.5% -99.7% -99.66%
FCF Margin -1.0% -1.3% -1.2% -1.19%
OCF Margin -99.2% -1.3% -1.2% -1.17%
ROIC Economic snapshot only -92.28%
Cash ROA snapshot only -30.08%
Cash ROIC snapshot only -56.10%
CROIC snapshot only -57.00%
NOPAT Margin snapshot only -2.03%
Pretax Margin snapshot only -2.55%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 2.48%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q1'14 Q2'14 Q3'14 Current
P/E Ratio -111.99 -20.46 -9.91 -0.001
P/S Ratio 381.98 64.75 25.66 0.038
P/B Ratio 87.13 49.17 110.44 0.006
P/FCF -379.59 -50.88 -21.51 -21.510
P/OCF — — — —
EV/EBITDA -121.03 -23.54 -12.23 -12.231
EV/Revenue 380.89 67.19 27.52 27.517
EV/EBIT -111.67 -21.19 -10.78 -10.784
EV/FCF -378.50 -52.80 -23.07 -23.070
Earnings Yield -0.9% -4.9% -10.1% -10.09%
FCF Yield -0.3% -2.0% -4.6% -4.65%
Price/Tangible Book snapshot only 110.443
EV/Gross Profit snapshot only 117.449
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q1'14 Q2'14 Q3'14 Current
Current Ratio 0.21 0.14 0.11 0.112
Quick Ratio 0.16 0.10 0.08 0.076
Debt/Equity 0.00 2.16 8.55 8.552
Net Debt/Equity -0.25 1.85 8.01 8.008
Debt/Assets 0.00 0.42 0.51 0.509
Debt/EBITDA -0.00 -1.00 -0.88 -0.883
Net Debt/EBITDA 0.35 -0.85 -0.83 -0.827
Interest Coverage — — — —
Equity Multiplier 3.12 5.19 16.80 16.801
Cash Ratio snapshot only 0.036
Cash to Debt snapshot only 0.064
FCF to Debt snapshot only -0.600
Defensive Interval snapshot only 28.6 days
Efficiency & Turnover
Metric Trend Q1'14 Q2'14 Q3'14 Current
Asset Turnover 0.07 0.15 0.26 0.256
Inventory Turnover 1.84 3.66 6.18 6.182
Receivables Turnover 6.55 22.59 10.84 10.835
Payables Turnover 0.54 0.86 1.41 1.409
DSO 56 16 34 33.7 days
DIO 198 100 59 59.0 days
DPO 678 423 259 259.1 days
Cash Conversion Cycle -424 -307 -166 -166.4 days
Fixed Asset Turnover snapshot only 0.291
Operating Cycle snapshot only 92.7 days
Cash Velocity snapshot only 7.918
Capital Intensity snapshot only 3.903
Growth Quality
Metric Trend Q1'14 Q2'14 Q3'14 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 — — — —
Internal Growth Rate — — — —
Cash Flow Quality
Metric Trend Q1'14 Q2'14 Q3'14 Current
OCF/Net Income 0.29 0.40 0.45 0.453
FCF/OCF 1.01 1.00 1.02 1.016
FCF/Net Income snapshot only 0.461
CapEx/Revenue 1.4% 0.6% 1.9% 1.86%
CapEx/Depreciation snapshot only 0.062
Accruals Ratio -0.18 -0.28 -0.36 -0.363
Sloan Accruals snapshot only -0.898
Cash Flow Adequacy snapshot only -62.962
Dividends & Buybacks
Metric Trend Q1'14 Q2'14 Q3'14 Current
Dividend Yield 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00
Payout Ratio — — — —
FCF Payout Ratio — — — —
Total Payout Ratio — — — —
Div. Increase Streak — — — —
Chowder Number — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield -0.2% -1.4% -3.0% -2.99%
Total Shareholder Return -0.2% -1.4% -3.0% -2.99%
DuPont Factors
Metric Trend Q1'14 Q2'14 Q3'14 Current
Tax Burden (NI/EBT) 1.00 1.00 1.01 1.015
Interest Burden (EBT/EBIT) 1.00 1.00 1.00 1.000
EBIT Margin -3.41 -3.17 -2.55 -2.552
Asset Turnover 0.07 0.15 0.26 0.256
Equity Multiplier 3.12 5.19 16.80 16.801
Per Share
Metric Trend Q1'14 Q2'14 Q3'14 Current
EPS (Diluted TTM) $-0.00 $-0.01 $-0.01 $-0.01
Book Value/Share $0.01 $0.00 $0.00 $0.02
Tangible Book/Share $0.01 $0.00 $0.00 $0.00
Revenue/Share $0.00 $0.00 $0.00 $0.01
FCF/Share $-0.00 $-0.00 $-0.00 $-0.01
OCF/Share $-0.00 $-0.00 $-0.00 $-0.01
Cash/Share $0.00 $0.00 $0.00 $0.00
EBITDA/Share $-0.00 $-0.01 $-0.01 $-0.01
Debt/Share $0.00 $0.01 $0.01 $0.01
Net Debt/Share $-0.00 $0.01 $0.01 $0.01
Academic Models
Metric Trend Q1'14 Q2'14 Q3'14 Current
Altman Z-Score — — — -5.330
Altman Z-Prime snapshot only -17.773
Piotroski F-Score 2 2 2 2
Beneish M-Score — — — —
Ohlson O-Score snapshot only 3.365
ROIC (Greenblatt) snapshot only -7.12%
Net-Net WC snapshot only $-0.01
EVA snapshot only $-393849.05
Credit
Metric Trend Q1'14 Q2'14 Q3'14 Current
Credit Rating snapshot only B-
Credit Score 63.53 26.33 24.05 24.048
Credit Grade snapshot only 16
Implied Spread (bps) snapshot only 900.000
Industry Credit Rank snapshot only 35
Sector Credit Rank snapshot only 3

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