— Know what they know.
Not Investment Advice

HOVRW NASDAQ

New Horizon Aircraft Ltd.
1W: +6.7% 1M: +10.2% 3M: -15.4% YTD: +1.2% 1Y: -17.2%
$0.34
+0.02 (+6.72%)
 
Weekly Expected Move ±16.2%
$0 $0 $0 $0 $0
NASDAQ · Industrials · Aerospace & Defense · Tech Score Sell · Power 50 · $78.4M mcap · 36M float · 0.135% daily turnover · Short 84% of daily vol

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.

B-
Oct 02, 2026
DCF
5
ROE
1
ROA
1
D/E
2
P/E
1
P/B
5
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. HOVRW receives an overall rating of B-. Strongest factors: DCF (5/5), P/B (5/5). Areas of concern: ROE (1/5), ROA (1/5), D/E (2/5), P/E (1/5).
Rating Change History
DateFromTo
2026-10-01 B+ B-
2026-07-27 B B+
2026-07-17 B- B
2026-07-01 C+ B-
2026-06-03 B- C+
2026-05-04 C+ B-
2026-04-14 C C+
2026-04-01 B- C
2026-03-18 C+ B-
2026-03-16 B- C+

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
84
Earnings Quality
33
Growth
—
Value
—
Momentum
—
Safety
—
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
—
—
Piotroski F-Score
3/9
✗ ✗ ✗ ✓ ✓ ✓ ✗ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-5.85
Bankruptcy prob: 0.3%
Low Risk
Credit Rating
BBB-
Score: 54.9/100
Trend: Stable
Earnings Quality
—
OCF/NI: 0.65x
Accruals: -18.5%
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. HOVRW scores 3/9, 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. HOVRW's implied 0.3% 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. HOVRW receives an estimated rating of BBB- (score: 54.9/100), with a stable 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
-2.92x
PEG
0.01x
P/S
0.00x
P/B
1.05x
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
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. HOVRW 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
1.000
NI / EBT
×
Interest Burden
1.035
EBT / EBIT
×
EBIT Margin
—
EBIT / Rev
×
Asset Turnover
0.000
Rev / Assets
×
Equity Multiplier
1.232
Assets / Equity
=
ROE
-65.8%
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. HOVRW's ROE of -65.8% is driven by A tax burden ratio of 1.00 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 642 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$0.34
Median 1Y
$0.04
5th Pctile
$0.00
95th Pctile
$2.16
Ann. Volatility
245.1%
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
Brandon Robinson,
Chief Executive Officer
$369,036 $102,199 $736,020
Brian Merker, Financial
ancial Officer
$269,583 $84,763 $574,916
Jason O’Neill, Operating
rating Officer
$254,125 $74,273 $523,528

CEO Pay Ratio

3:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $736,020
Avg Employee Cost (SGA/emp): $252,159
Employees: 56

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
56
+100.0% YoY
Revenue / Employee
—
Profit / Employee
$-816,260
NI: $-45,710,540
SGA / Employee
$252,159
Avg labor cost proxy
R&D / Employee
$326,642
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 Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
ROE 32.9% 53.2% 44.8% -4.1% -2.2% -98.4% 76.7% -5.1% -2.5% -65.8% -65.76%
ROA -77.8% -1.9% -1.6% 5.0% 1.2% 86.4% -18.8% -2.3% -1.6% -53.4% -53.40%
ROIC 4.9% 18.7% 18.7% 2.9% 5.4% 2.8% 1.8% 1.5% 2.4% 1.9% 1.89%
ROCE -27.9% -1.3% -1.3% -7.1% -1.3% -2.3% -1.2% -1.4% -1.2% -28.9% -28.94%
Gross Margin — — — — — — — — — — —
Operating Margin — — — — — — — — — — —
Net Margin — — — — — — — — — — —
EBITDA Margin — — — — — — — — — — —
FCF Margin — — — — — — — — — — —
OCF Margin — — — — — — — — — — —
ROA 3Y Avg snapshot only -53.31%
ROIC Economic snapshot only -18.89%
Cash ROA snapshot only -18.71%
Valuation
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
P/E Ratio — — — — — — — — — — -2.918
P/S Ratio — — — — — — — — — — 0.000
P/B Ratio — — — — — — — — — — 1.049
P/FCF — — — — — — — — — — —
P/OCF — — — — — — — — — — —
EV/EBITDA — — — — — — — — — — —
EV/Revenue — — — — — — — — — — —
EV/EBIT — — — — — — — — — — —
EV/FCF — — — — — — — — — — —
Earnings Yield — — — — — — — — — — —
FCF Yield — — — — — — — — — — —
PEG Ratio snapshot only 0.007
Leverage & Solvency
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Current Ratio 2.85 3.50 4.05 2.76 7.11 6.16 7.97 6.51 14.81 22.76 22.760
Quick Ratio 2.85 3.50 4.05 2.76 7.11 6.16 7.97 6.51 14.81 22.76 22.760
Debt/Equity -0.01 -0.00 -0.00 -0.02 0.01 0.01 0.00 0.00 0.00 0.00 0.001
Net Debt/Equity — — — — -1.31 -2.90 -1.50 -1.68 -1.39 -1.10 -1.100
Debt/Assets 0.01 0.01 0.01 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.001
Debt/EBITDA -0.07 -0.02 -0.01 -0.01 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.003
Net Debt/EBITDA 3.50 0.38 0.62 0.09 0.79 0.47 0.92 0.82 0.80 3.40 3.404
Interest Coverage -83.16 -225.84 -404.52 -620.78 — — — — — — —
Equity Multiplier -0.42 -0.28 -0.28 -0.83 1.48 3.25 1.58 1.77 1.55 1.18 1.178
Cash Ratio snapshot only 21.505
Cash to Debt snapshot only 1087.217
FCF to Debt snapshot only -229.130
Defensive Interval snapshot only 1708.5 days
Efficiency & Turnover
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Payables Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.09 0.05 0.07 0.075
DSO — — — — — — — — — — —
DIO — — — — — — — 0 0 0 0.0 days
DPO — — — — — — — 4093 7461 4874 4874.4 days
Cash Conversion Cycle — — — — — — — — — — —
Fixed Asset Turnover snapshot only 0.000
Cash Velocity snapshot only 0.000
Growth (YoY)
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Revenue — — — — — — — — — — —
Net Income — — — — 2.9% 1.7% 71.8% -4.2% -4.3% -7.4% -7.38%
EPS — — — — 1.8% 1.4% 85.4% -2.9% -3.2% -5.7% -5.67%
FCF — — — — -18543.6% -3.9% -2.4% -93.8% -1.1% -1.4% -1.41%
EBITDA — — — — -8.4% -3.7% -3.0% -2.2% -1.9% -98.3% -98.27%
Op. Income — — — — -8.3% -3.0% -1.7% -98.3% -93.9% -73.0% -72.99%
OCF Growth snapshot only -1.33%
Asset Growth snapshot only 12.76%
Equity Growth snapshot only 36.92%
Debt Growth snapshot only 2.31%
Shares Change snapshot only 36.66%
Growth Quality
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Revenue Stability — — — — — — — — 1.00 1.00 1.000
Earnings Stability — — — — — — — — 0.40 0.45 0.445
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 0.50 0.50 0.50 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence — — — — — — — — 0.20 0.20 0.200
Earnings Smoothness — — — — — — — — — — —
ROE Trend — — — — — — — — — — —
Gross Margin Trend — — — — — — — — — — —
FCF Margin Trend — — — — — — — — — — —
Sustainable Growth Rate — — — — — — — — — — —
Internal Growth Rate — — — -1.3% -6.6% 6.3% — — — — —
Cash Flow Quality
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
OCF/Net Income -0.00 0.27 0.34 -0.62 -0.86 -1.79 3.97 0.35 0.53 0.65 0.653
FCF/OCF 0.82 1.02 1.01 1.01 1.02 1.02 1.03 1.08 1.05 1.05 1.052
FCF/Net Income snapshot only 0.687
CapEx/Revenue — — — — — — — — — — —
CapEx/Depreciation snapshot only 3.779
Accruals Ratio -0.78 -1.41 -1.05 8.06 2.19 2.41 0.56 -1.46 -0.77 -0.19 -0.185
Sloan Accruals snapshot only 1.647
Cash Flow Adequacy snapshot only -19.186
Dividends & Buybacks
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Dividend Yield — — — — — — — — — — 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 — — — 0.0% 0.0% 0.0% — — — — —
FCF Payout Ratio 0.0% — — — — — — — — — —
Total Payout Ratio — — — 0.0% 0.0% 0.0% — — — — —
Div. Increase Streak — — — — — — — — — — —
Chowder Number — — — — — — — — — — —
Buyback Yield — — — — — — — — — — —
Net Buyback Yield — — — — — — — — — — —
Total Shareholder Return — — — — — — — — — — —
DuPont Factors
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Tax Burden (NI/EBT) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) 4.21 2.05 1.62 -1.04 -0.86 -0.32 0.11 1.05 0.98 1.03 1.035
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 -0.42 -0.28 -0.28 -0.83 -1.87 -1.14 -4.07 2.28 1.53 1.23 1.232
Per Share
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
EPS (Diluted TTM) $-0.45 $-0.38 $-0.52 $0.40 $0.34 $0.17 $-0.08 $-0.74 $-0.75 $-0.77 $-0.77
Book Value/Share $-1.38 $-0.71 $-1.15 $-0.10 $0.24 $0.08 $0.40 $0.34 $0.44 $2.28 $2.28
Tangible Book/Share $-1.38 $-0.71 $-1.15 $-0.10 $0.23 $0.08 $0.39 $0.34 $0.43 $2.28 $2.28
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 $-0.10 $-0.18 $-0.25 $-0.30 $-0.30 $-0.31 $-0.28 $-0.42 $-0.53 $-0.53
OCF/Share $0.00 $-0.10 $-0.17 $-0.25 $-0.29 $-0.30 $-0.30 $-0.26 $-0.40 $-0.50 $-0.50
Cash/Share $0.38 $0.07 $0.20 $0.04 $0.31 $0.24 $0.60 $0.58 $0.61 $2.51 $2.51
EBITDA/Share $-0.11 $-0.18 $-0.31 $-0.38 $-0.39 $-0.51 $-0.65 $-0.70 $-0.76 $-0.74 $-0.74
Debt/Share $0.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Net Debt/Share $-0.37 $-0.07 $-0.20 $-0.03 $-0.31 $-0.24 $-0.60 $-0.58 $-0.61 $-2.51 $-2.51
Per Employee
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Employee Count snapshot only 56
Revenue/Employee snapshot only $0.00
Income/Employee snapshot only $-591893.40
EBITDA/Employee snapshot only $-566697.01
FCF/Employee snapshot only $-406878.34
Assets/Employee snapshot only $2066693.66
Academic Models
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Altman Z-Score — — — — — — — — — — —
Piotroski F-Score 3 2 2 2 4 4 3 3 3 3 3
Beneish M-Score — — — — — — — — — — —
Ohlson O-Score snapshot only -5.850
ROIC (Greenblatt) snapshot only -28.94%
Net-Net WC snapshot only $2.25
Credit
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Credit Rating snapshot only BBB-
Credit Score 20.00 20.00 20.00 20.00 56.39 55.69 55.85 55.72 55.27 54.91 54.912
Credit Grade snapshot only 10
Credit Trend snapshot only -0.776
Implied Spread (bps) snapshot only 350.000
Industry Credit Rank snapshot only 38
Sector Credit Rank snapshot only 45

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