— Know what they know.
Not Investment Advice

GPXM OTC

Golden Phoenix Minerals, Inc.
1W: +0.0% 1M: +0.0% 3M: +0.0% YTD: +0.0% 1Y: +0.0% 3Y: -0.0% 5Y: -95.0%
$0.00
+0.00 (+0.00%)
 
OTC · Basic Materials · Gold · Tech Score Neutral · Power 49 · $48635 mcap · 447M float · 0.021% daily turnover · Short 99% 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.

★ ★ ★ ★ ★ — Grade A+
Profitability
—
Balance Sheet
48
Earnings Quality
30
Growth
—
Value
15
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 Z-Score
5942.62
Safe Zone
Piotroski F-Score
2/9
✗ ✗ ✗ ✓ ✓ ✗ ✗ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
45538.39
Bankruptcy prob: 100.0%
High Risk
Credit Rating
B-
Score: 20.0/100
Trend: Improving
Earnings Quality
—
OCF/NI: 0.00x
Accruals: -228673.7%
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. GPXM scores 5942.62, placing it in the Safe Zone (safe > 2.99, distress < 1.81). 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. GPXM 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. GPXM'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. GPXM receives an estimated rating of B- (score: 20.0/100), with a improving 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
-0.00x
PEG
0.00x
P/S
0.00x
P/B
-0.05x
P/FCF
-3.52x
P/OCF
—
EV/EBITDA
-0.00x
EV/Revenue
—
EV/EBIT
0.01x
EV/FCF
-3.55x
Earnings Yield
-52831.86%
FCF Yield
-28.45%
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. GPXM 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
4.040
NI / EBT
×
Interest Burden
-1.916
EBT / EBIT
×
EBIT Margin
—
EBIT / Rev
×
Asset Turnover
0.000
Rev / Assets
×
Equity Multiplier
-0.257
Assets / Equity
=
ROE
58779.4%
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. GPXM's ROE of 58779.4% is driven by A tax burden ratio of 4.04 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
1249.1%
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

ExecutiveSalaryStockTotal
Donald R. Prahl
Former Chief Operating Officer
$— $— $30,814
Robert P. Martin
President Former Executive Officers
$— $— $22,581
David A. Caldwell
Former Chief Executive Officer and Chief Financial Officer
$— $— $9,611

CEO Pay Ratio

Insufficient data for pay ratio.

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
—
Revenue / Employee
—
Profit / Employee
—
NI: $2,037
SGA / Employee
—
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 Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
ROE 33.1% 34.9% 120.4% 254.0% 151.8% 200.9% 436.3% 732.2% 656.4% 587.8% 587.79%
ROA -9842.8% -1596.3% -81.6% -274.1% -868.2% -1502.7% -568.8% -1127.7% -1643.3% -2288.0% -2287.97%
ROIC 4.3% 10.5% 253.9% 294.8% 253.9% 298.3% 1.1% 91.6% 79.8% 72.3% 72.28%
ROCE 21.6% 22.9% 80.6% 219.6% 292.7% 345.0% 243.5% 212.5% -74.9% -98.5% -98.53%
Gross Margin — — — — — — — — — — —
Operating Margin — — — — — — — — — — —
Net Margin — — — — — — — — — — —
EBITDA Margin — — — — — — — — — — —
FCF Margin — — — — — — — — — — —
OCF Margin — — — — — — — — — — —
ROA 3Y Avg snapshot only -7192.26%
ROIC Economic snapshot only 74.45%
Cash ROA snapshot only -10.30%
Valuation
Metric Trend Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
P/E Ratio -0.00 -0.02 -15.44 -4.92 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.000
P/S Ratio — — — — — — — — — — 0.000
P/B Ratio -0.12 -0.73 -1858.22 -1250.34 -0.66 -0.65 -0.77 -1.39 -0.00 -1.38 -0.046
P/FCF -62.84 -21.56 -1774.37 -1094.16 -0.59 -0.59 -1.21 -1.44 -0.00 -3.52 -3.515
P/OCF — — — — — — — — — — —
EV/EBITDA -0.03 0.06 0.82 0.70 0.00 0.00 -0.01 -0.00 -0.00 -0.00 -0.003
EV/Revenue — — — — — — — — — — —
EV/EBIT -0.03 -0.05 -23.07 -5.69 -0.00 -0.00 -0.01 -0.01 0.00 0.01 0.015
EV/FCF -285.53 -34.08 -1774.49 -1094.47 -0.88 -1.02 -1.97 -1.35 -0.04 -3.55 -3.553
Earnings Yield -274.4% -48.0% -6.5% -20.3% -440.0% -526.2% -505.4% -714.7% -1399937.0% -528.3% -528.32%
FCF Yield -1.6% -4.6% -0.1% -0.1% -1.7% -1.7% -82.4% -69.5% -1142.2% -28.4% -28.45%
PEG Ratio snapshot only 0.000
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
Current Ratio 0.00 0.02 0.60 0.48 0.40 0.29 0.18 0.16 0.04 0.04 0.038
Quick Ratio 0.00 0.02 0.60 0.48 0.40 0.29 0.18 0.16 0.04 0.04 0.038
Debt/Equity -0.43 -0.44 -1.39 -1.11 -0.98 -0.89 -0.67 -0.06 -0.05 -0.04 -0.044
Net Debt/Equity — — — — — — — — — — —
Debt/Assets 127.50 20.29 0.94 1.20 1.48 2.19 3.06 0.35 1.30 1.14 1.145
Debt/EBITDA -0.02 0.02 0.00 0.00 0.00 0.00 -0.00 -0.00 -0.00 -0.00 -0.000
Net Debt/EBITDA -0.02 0.02 0.00 0.00 0.00 0.00 -0.00 0.00 -0.00 -0.00 -0.000
Interest Coverage -1.89 -0.96 -0.94 -3.00 -8.79 -200.77 -510.76 -2782.66 96.79 69.25 69.252
Equity Multiplier -0.00 -0.02 -1.48 -0.93 -0.66 -0.40 -0.22 -0.18 -0.03 -0.04 -0.038
Cash Ratio snapshot only 0.029
Debt Service Coverage snapshot only -396.262
Cash to Debt snapshot only 0.658
FCF to Debt snapshot only -9.000
Defensive Interval snapshot only 12.6 days
Efficiency & Turnover
Metric Trend Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Inventory Turnover — — — — — — — — — — —
Receivables Turnover — — — — — — — — — — —
Payables Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 —
DSO — — — — — — — — — — —
DIO — — — — — — — — — — —
DPO — — — — — — — — — — —
Cash Conversion Cycle — — — — — — — — — — —
Cash Velocity snapshot only 0.000
Growth (YoY)
Metric Trend Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
Revenue — — — — — — — — — — —
Net Income — — — — -2.1% -3.1% -3.2% -1.3% -93.7% -43.2% -43.18%
EPS — — — — -1.7% -2.9% -4171.9% -2275.5% -1908.2% -36.9% -36.91%
FCF — — — — -206.7% -12.6% 22.2% 50.6% 59.3% 76.2% 76.23%
EBITDA — — — — 25.7% 24.6% -1.1% -1.2% -1.3% -1.3% -1.31%
Op. Income — — — — -1910.2% -828.8% 99.7% 99.6% 99.6% 99.6% 99.60%
OCF Growth snapshot only 76.23%
Asset Growth snapshot only -93.64%
Debt Growth snapshot only -96.67%
Shares Change snapshot only 4.58%
Growth Quality
Metric Trend Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
Revenue Stability — — — — — — — — 1.00 1.00 1.000
Earnings Stability — — — — — — — — 0.99 0.98 0.976
Margin Stability — — — — — — — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence — — — — — — — — 0.50 0.83 0.827
Earnings Smoothness — — — — — — — — — — —
ROE Trend — — — — — — — — — — —
Gross Margin Trend — — — — — — — — — — —
FCF Margin Trend — — — — — — — — — — —
Sustainable Growth Rate — — — — — — — — — — —
Internal Growth Rate — — — — — — — — — — —
Cash Flow Quality
Metric Trend Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
OCF/Net Income 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.001
FCF/OCF 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
FCF/Net Income snapshot only 0.001
CapEx/Revenue — — — — — — — — — — —
CapEx/Depreciation snapshot only 0.000
Accruals Ratio -9842.21 -1594.73 -80.88 -272.88 -864.81 -1497.80 -567.87 -1126.63 -1641.97 -2286.74 -2286.737
Sloan Accruals snapshot only 1.649
Dividends & Buybacks
Metric Trend Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
Dividend Yield 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
Payout Ratio — — — — — — — — — — —
FCF Payout Ratio — — — — — — — — — — —
Total Payout Ratio — — — — — — — — — — —
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% 0.00%
Net Buyback Yield 0.0% 0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0% 0.00%
DuPont Factors
Metric Trend Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
Tax Burden (NI/EBT) 1.00 7.18 -0.05 -0.15 -0.18 -0.25 -82.14 3.87 4.18 4.04 4.040
Interest Burden (EBT/EBIT) 1.53 0.21 -27.21 -7.79 -5.58 -4.06 -0.02 1.29 -2.63 -1.92 -1.916
EBIT Margin — — — — — — — — — — —
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Equity Multiplier -0.00 -0.02 -1.48 -0.93 -0.17 -0.13 -0.77 -0.65 -0.40 -0.26 -0.257
Per Share
Metric Trend Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
EPS (Diluted TTM) $-0.33 $-0.30 $-0.00 $-0.00 $-0.88 $-1.16 $-1.16 $-1.57 $-1679.92 $-1.58 $-1.58
Book Value/Share $-0.01 $-0.01 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-2.14 $-0.00 $-0.00
Tangible Book/Share $-0.01 $-0.01 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-2.14 $-0.00 $-0.00
Revenue/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
FCF/Share $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-1.37 $-0.00 $-0.00
OCF/Share $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-1.37 $-0.00 $-0.00
Cash/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.04 $0.00 $0.00
EBITDA/Share $-0.21 $0.16 $0.01 $0.00 $4.57 $3.98 $-0.73 $-1.15 $-1257.43 $-1.17 $-1.17
Debt/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.10 $0.00 $0.00
Net Debt/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $-0.00 $0.05 $0.00 $0.00
Academic Models
Metric Trend Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
Altman Z-Score — — — — — — — — — — 5942.621
Altman Z-Prime snapshot only 11359.962
Piotroski F-Score 2 2 2 2 4 4 2 3 3 2 2
Beneish M-Score — — — — — — — — — — —
Ohlson O-Score snapshot only 45538.388
Net-Net WC snapshot only $-0.00
Credit
Metric Trend Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Current
Credit Rating snapshot only B-
Credit Score 12.68 12.94 20.00 12.90 12.88 13.02 12.76 12.78 20.00 20.00 20.000
Credit Grade snapshot only 16
Credit Trend snapshot only 6.978
Implied Spread (bps) snapshot only 900.000
Industry Credit Rank snapshot only 81
Sector Credit Rank snapshot only 68

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