— Know what they know.
Not Investment Advice

LFLS OTC

Loans4Less.Com, Inc.
1W: +0.0% 1M: +0.0% 3M: +33.3% YTD: -42.9% 1Y: -20.0% 3Y: -40.7% 5Y: +0.0%
$0.04
+0.00 (+0.00%)
 
OTC · Financial Services · Financial - Credit Services · Tech Score Sell · Power 45 · $2.4M mcap · 7M float · 0.0012% daily turnover · Short 25% 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.

C-
Oct 02, 2026
DCF
1
ROE
1
ROA
1
D/E
1
P/E
3
P/B
1
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. LFLS receives an overall rating of C-. Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (1/5), P/B (1/5).
Rating Change History
DateFromTo
2026-10-01 D+ C-
2026-07-25 C- D+
2026-07-07 C C-
2026-06-30 None ADDED
2026-05-03 EXISTED None
2026-04-27 None ADDED
2026-03-25 EXISTED None
2026-03-20 None ADDED

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.

★ ★ ★ ★ ★ 59 Grade B
Profitability
65
Balance Sheet
50
Earnings Quality
47
Growth
88
Value
49
Momentum
85
Safety
0
Cash Flow
79
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. LFLS scores highest in Growth (88/100) and lowest in Safety (0/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman-B Score
-20838.36
Distress Zone
Piotroski F-Score
8/9
✓ ✓ ✓ ✗ ✓ ✓ ✓ ✓ ✓
Beneish M-Score
313.63
Possible Manipulator
Ohlson O-Score
2927.72
Bankruptcy prob: 100.0%
High Risk
Credit Rating
B-
Score: 20.0/100
Trend: Improving
Earnings Quality
50/100
OCF/NI: 0.78x
Accruals: 9151.8%
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. LFLS scores -20838.36, 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. LFLS scores 8/9, signaling strong financial health across all three dimensions. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. LFLS's score of 313.63 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. 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. LFLS'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. LFLS receives an estimated rating of B- (score: 20.0/100), with a improving trend. 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). LFLS's score of 50/100 is moderate — some divergence between reported earnings and underlying cash flows.

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
17.39x
PEG
0.00x
P/S
22.30x
P/B
-8.22x
P/FCF
15.51x
P/OCF
15.51x
EV/EBITDA
13.92x
EV/Revenue
17.21x
EV/EBIT
13.92x
EV/FCF
17.79x
Earnings Yield
8.24%
FCF Yield
6.45%
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. At 17.4x earnings, LFLS trades at a reasonable valuation. An earnings yield of 8.2% exceeds typical risk-free rates, suggesting equities are being compensated for risk.

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
1.000
EBT / EBIT
×
EBIT Margin
1.236
EBIT / Rev
×
Asset Turnover
340.630
Rev / Assets
×
Equity Multiplier
-0.001
Assets / Equity
=
ROE
-52.6%
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. LFLS's ROE of -52.6% is driven by Asset Turnover (340.630), indicating efficient use of assets to generate revenue. 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
$0.02
Price/Value
1.43x
Margin of Safety
-42.77%
Premium
42.77%
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 LFLS's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. LFLS trades at a 43% premium to its adjusted intrinsic value of $0.02, 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 17.4x.

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
$0.04
Median 1Y
$0.00
5th Pctile
$0.00
95th Pctile
$0.11
Ann. Volatility
242.7%
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 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
ROE -7.0% -7.9% -48.9% 2.3% 4.1% 1.1% 1.2% 99.5% 77.4% 60.0% 59.2% 3.4% -1.0% -24.0% 5.1% 2.4% 2.4% 24.1% -3.2% -52.6% -52.59%
ROA 1.4% 6.4% 32.9% -1.5% -1.6% -1.6% -1.3% -5.1% -3.7% -4.0% -4.1% -8.0% 3.2% 190.1% -3.0% -6.0% -18.8% -592.7% 63.9% 421.0% 421.03%
ROIC 71.4% -1.7% 38.4% 3.2% 11.3% 3.0% -326.2% -355.0% 1.4% 1.0% 95.5% 6.4% -2.4% -59.0% 9.2% -16232.2% 4.5% 2.0% -33.9% -45.8% -45.76%
ROCE 73.3% 4.1% 34.3% -2.6% -13.0% 16.3% 3.9% 2.0% 2.2% 1.7% 1.9% 10.9% -3.2% -76.7% 15.0% 7.3% 7.4% 49.2% -6.6% -1.4% -1.36%
Gross Margin 99.6% 98.8% 99.9% 1.0% 97.5% -55.2% 87.9% 1.0% 86.6% 33.7% 41.5% -10.2% 70.9% 96.3% 1.1% 40.0% 58.9% 0.0% 1.0% 1.0% 1.00%
Operating Margin 16.2% -92.1% 3.4% -2.1% -2.3% -11.8% -1.7% 1.1% -37.5% 62.1% 23.1% -49.1% 24.8% 92.0% 1.1% -79.3% 26.9% 7.2% 7.0% 8.4% 8.39%
Net Margin 16.2% -92.1% 3.4% -2.1% -2.3% -11.8% -1.7% 1.1% -37.5% 62.1% 23.1% -49.1% 24.8% 92.0% 1.1% -79.3% 26.9% 7.2% 7.0% 4.5% 4.54%
EBITDA Margin 16.2% -92.1% 3.4% -2.1% -2.3% -11.8% -1.7% 1.1% -37.5% 62.1% 23.1% -49.1% 24.8% 92.0% 1.1% -79.3% 26.9% 7.2% 7.0% 4.5% 4.54%
FCF Margin 18.8% 2.5% 12.6% -23.1% -53.0% -46.6% -2.4% 2.8% 2.3% 2.1% 1.3% 1.1% 1.1% 1.1% 1.1% 6.2% -11.6% 6.9% 4.2% 96.7% 96.74%
OCF Margin 18.8% 2.5% 12.6% -23.1% -53.0% -46.6% -2.4% 2.8% 2.3% 2.1% 1.3% 1.1% 1.1% 1.1% 98.1% -10.6% -28.6% 7.4% 4.2% 96.7% 96.74%
ROA 3Y Avg snapshot only 77.56%
ROIC Economic snapshot only -45.76%
Cash ROA snapshot only 216.21%
NOPAT Margin snapshot only 10.12%
Pretax Margin snapshot only 1.24%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 0.67%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
P/E Ratio 15.60 432.42 96.87 -14.42 -7.69 -12.68 -32.38 -34.15 -8.61 -8.84 -5.31 -152.33 401.18 28.92 -179.49 -1003.79 -477.02 -44.75 467.45 12.14 17.391
P/S Ratio 3.98 2.81 5.26 4.61 5.01 7.66 58.90 -78.64 -17.34 -15.64 -7.96 27.42 22.10 16.47 67.33 309.23 142.03 -340.19 46.55 15.00 22.304
P/B Ratio 39.42 -30.87 -68.65 -17.48 -10.23 -8.99 -23.93 -25.81 -5.59 -4.63 -2.75 -5.10 -3.94 -6.91 -8.83 -24.24 -11.20 -10.15 -14.32 -6.17 -8.225
P/FCF 21.19 113.50 41.61 -19.96 -9.46 -16.45 -24.95 -28.19 -7.58 -7.48 -6.10 25.11 20.03 15.48 62.25 4954.95 -1224.99 -48.99 1111.11 15.51 15.505
P/OCF 21.19 113.50 41.61 — — — — — — — — 25.11 20.03 15.48 68.64 — — — 1110.67 15.51 15.506
EV/EBITDA 16.61 445.84 100.89 -15.00 -8.37 -13.82 -33.74 -35.48 -9.56 -9.99 -6.41 -169.86 461.77 31.41 -191.24 -1045.21 -502.02 -48.77 497.13 13.92 13.924
EV/Revenue 4.23 2.90 5.48 4.80 5.45 8.35 61.37 -81.69 -19.27 -17.68 -9.62 30.58 25.44 17.89 71.74 321.99 149.47 -370.71 49.51 17.21 17.210
EV/EBIT 16.61 445.84 100.89 -15.00 -8.37 -13.82 -33.74 -35.48 -9.56 -9.99 -6.41 -169.86 461.77 31.41 -191.24 -1045.21 -502.02 -48.77 497.13 13.92 13.924
EV/FCF 22.56 117.02 43.33 -20.76 -10.30 -17.94 -26.00 -29.28 -8.42 -8.46 -7.36 28.00 23.05 16.82 66.32 5159.40 -1289.18 -53.39 1181.69 17.79 17.790
Earnings Yield 6.4% 0.2% 1.0% -6.9% -13.0% -7.9% -3.1% -2.9% -11.6% -11.3% -18.8% -0.7% 0.2% 3.5% -0.6% -0.1% -0.2% -2.2% 0.2% 8.2% 8.24%
FCF Yield 4.7% 0.9% 2.4% -5.0% -10.6% -6.1% -4.0% -3.5% -13.2% -13.4% -16.4% 4.0% 5.0% 6.5% 1.6% 0.0% -0.1% -2.0% 0.1% 6.4% 6.45%
PEG Ratio snapshot only 0.004
EV/OCF snapshot only 17.791
EV/Gross Profit snapshot only 27.858
Acquirers Multiple snapshot only 170.061
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
Current Ratio 1.84 0.00 0.16 0.00 0.02 0.01 0.61 0.00 0.02 0.01 0.11 0.02 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.005
Quick Ratio 1.84 0.00 0.16 0.00 0.02 0.01 0.61 0.00 0.02 0.01 0.11 0.02 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.005
Debt/Equity 2.60 -2.75 -3.01 -1.27 -0.91 -0.81 -1.30 -1.00 -0.63 -0.61 -0.60 -0.59 -0.60 -0.60 -0.58 -1.00 -0.59 -0.91 -0.91 -0.91 -0.911
Net Debt/Equity 2.54 — — — — — — — — — — — — — — — — — — — —
Debt/Assets 0.75 1.53 0.98 2.23 1.78 2.32 4.41 1517.24 113.44 364.01 17.80 77.36 695.20 695.20 1518.45 1625.08 353.39 88836.96 1503.45 495.06 495.061
Debt/EBITDA 1.03 38.51 4.25 -1.04 -0.69 -1.15 -1.75 -1.33 -0.96 -1.16 -1.17 -17.76 60.67 2.49 -11.76 -41.44 -25.07 -4.02 29.71 1.79 1.792
Net Debt/EBITDA 1.00 13.41 4.02 -0.58 -0.68 -1.14 -1.36 -1.33 -0.96 -1.15 -1.10 -17.53 60.58 2.49 -11.76 -41.42 -25.00 -4.02 29.69 1.79 1.788
Interest Coverage 28.98 1.00 11.40 -66.45 -107.34 -36.77 -23.89 -17.73 -12.45 -9.60 -8.03 -0.31 0.08 2.15 -0.42 -0.42 -0.35 -4.42 1.25 21.96 21.962
Equity Multiplier 3.48 -1.79 -3.08 -0.57 -0.51 -0.35 -0.29 -0.00 -0.01 -0.00 -0.03 -0.01 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.002
Cash Ratio snapshot only 0.005
Debt Service Coverage snapshot only 21.962
Cash to Debt snapshot only 0.002
FCF to Debt snapshot only 0.437
Defensive Interval snapshot only 3.0 days
Efficiency & Turnover
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
Asset Turnover 5.52 9.78 6.06 4.65 2.38 2.69 0.74 -2.23 -1.83 -2.25 -2.71 44.70 57.67 333.76 8.06 19.39 63.12 -77.97 641.78 340.63 340.630
Inventory Turnover — — — — — — — — — — — — — — — — — — — — —
Receivables Turnover — — — — — — — — — — — — — — — — — — — — —
Payables Turnover 0.12 0.12 0.55 0.35 0.11 0.17 1.03 1.58 0.24 0.23 0.42 0.68 0.39 0.36 0.38 0.18 0.21 1.33 0.53 0.52 0.524
DSO 0 0 0 0 0 0 0 -0 -0 -0 -0 0 0 0 0 0 0 -0 0 0 0.0 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DPO 3011 3114 666 1033 3233 2163 353 231 1526 1594 871 537 929 1025 963 1997 1712 274 687 697 696.5 days
Cash Conversion Cycle -3011 -3114 -666 -1033 -3233 -2163 -353 — — — — -537 -929 -1025 -963 -1997 -1712 — -687 -697 -696.5 days
Cash Velocity snapshot only 223.504
Capital Intensity snapshot only 0.004
Growth (YoY)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
Revenue 8.9% 3.3% 1.4% 12.7% -40.5% -63.3% -88.1% -1.2% -1.2% -1.3% -2.1% 1.6% 1.6% 2.4% 1.4% -56.6% -54.5% -1.1% 1.5% 4.6% 4.62%
Net Income 829.9% -87.4% 5.2% -2.3% -2.5% -35.1% -5.0% -20.1% 27.9% 1.1% 6.8% 95.4% 1.0% 1.5% 90.0% 25.8% -3.5% -2.1% 1.7% 23.6% 23.56%
EPS 813.9% -87.6% 5.1% -2.2% -2.5% -35.1% -5.0% -16.1% 30.3% 4.4% 10.0% 95.4% 1.0% 1.5% 90.0% 25.8% -3.5% -2.1% 1.7% 23.6% 23.56%
FCF 6.1% 1.5% 2.6% -2.3% -2.7% -7.9% -3.2% -1.0% -0.8% -51.7% 37.6% 1.2% 1.3% 1.7% 1.3% -97.5% -1.0% -1.5% -90.2% 86.2% 86.15%
EBITDA 829.9% -87.4% 5.2% -2.3% -2.5% -35.1% -5.0% -20.1% 27.9% 1.1% 6.8% 95.4% 1.0% 1.5% 90.0% 25.8% -3.5% -2.1% 1.7% 23.6% 23.56%
Op. Income 829.9% -87.4% 5.2% -2.3% -2.5% -35.1% -5.0% -20.1% 27.9% 1.1% 6.8% 95.4% 1.0% 1.5% 90.0% 25.8% -3.5% -2.1% 1.7% 2.8% 2.85%
OCF Growth snapshot only 52.48%
Asset Growth snapshot only 2.20%
Debt Growth snapshot only -2.45%
Shares Change snapshot only 0.00%
Growth (CAGR)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
Revenue 3Y — — — — — — — — — — — -52.0% -57.0% -43.9% -62.2% -65.1% -60.7% — 4.6% — —
Revenue 5Y — — — — — — — — — — — — — — — -1.9% -18.5% — -19.8% -23.1% -23.10%
EPS 3Y — — — — — — — — — — — — -74.5% 1.5% — — — — — — —
EPS 5Y — — — — — — — — — — — — — — — — — — 8.2% 2.0% 1.96%
Net Income 3Y — — — — — — — — — — — — -74.2% 1.5% — — — — — — —
Net Income 5Y — — — — — — — — — — — — — — — — — — 9.2% 2.9% 2.92%
EBITDA 3Y — — — — — — — — — — — — -74.2% 1.5% — — — — — — —
EBITDA 5Y — — — — — — — — — — — — — — — — — — 9.2% 2.9% 2.92%
Gross Profit 3Y — — — — — — — — — — — -63.8% -69.8% -49.3% -82.3% -77.8% -78.6% — -15.5% — —
Gross Profit 5Y — — — — — — — — — — — — — — — -23.3% -42.6% — -30.1% -30.0% -29.98%
Op. Income 3Y — — — — — — — — — — — — -74.2% 1.5% — — — — — — —
Op. Income 5Y — — — — — — — — — — — — — — — — — — 9.2% -37.6% -37.61%
FCF 3Y — — — — — — — — — — — -15.3% -22.4% 96.5% -22.7% — — — — — —
FCF 5Y — — — — — — — — — — — — — — — — — — — 5.6% 5.57%
OCF 3Y — — — — — — — — — — — -15.3% -22.4% 96.5% -25.2% — — — — — —
OCF 5Y — — — — — — — — — — — — — — — — — — — 5.6% 5.57%
Assets 3Y — — — — — — — -68.2% -40.4% -74.4% -48.1% -75.7% -89.7% -87.0% -91.3% -86.9% -82.8% -96.5% -85.4% 47.0% 47.03%
Assets 5Y — — — — — — — — — — — — — — — -49.8% -41.6% -83.6% -69.0% -67.2% -67.19%
Equity 3Y — — — — — — — — — — — — — — — — — — — — —
Book Value 3Y — — — — — — — — — — — — — — — — — — — — —
Dividend 3Y — — — — — — — — — — — — — — — — — — — — —
Growth Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
Revenue Stability — — — 0.84 0.30 0.03 0.11 0.01 0.08 0.22 0.44 0.63 0.77 0.65 0.62 0.05 0.08 0.28 0.36 0.32 0.325
Earnings Stability — — — 0.28 0.36 0.87 0.60 0.54 0.44 0.86 0.69 0.15 0.11 0.02 0.16 0.04 0.03 0.04 0.01 0.08 0.079
Margin Stability — — — 0.93 0.96 0.98 0.96 0.93 0.96 0.98 0.96 0.59 0.52 0.84 0.26 0.45 0.31 0.85 0.34 0.45 0.453
Rev. Growth Consistency 0.50 0.50 0.50 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.00 0.00 0.00 1.00 0.50 0.500
Earn. Growth Consistency 0.50 0.00 0.50 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 0.00 0.00 1.00 1.00 1.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 1 1 1
Earnings Persistence — — — 0.20 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.50 0.20 0.20 0.50 0.90 0.20 0.20 0.20 0.20 0.200
Earnings Smoothness — 0.00 0.00 — — — — — — — — — — — — — — — — — —
ROE Trend — — — — — — — — — — — — — — — — — — — — —
Gross Margin Trend — — — 0.06 0.04 0.01 -0.06 — — — — — — — — — — — — 0.28 0.276
FCF Margin Trend — — — 0.19 -0.44 -0.38 -2.33 — — — — — — — — — — — — 0.39 0.390
Sustainable Growth Rate — — — — — — — — — — — — — — — — — — — — —
Internal Growth Rate -3.5% 6.8% 49.0% — — — — — — — — — -1.5% -1.0% — — — — -1.0% -1.0% -1.00%
Cash Flow Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
OCF/Net Income 0.74 3.81 2.33 0.72 0.81 0.77 1.30 1.21 1.14 1.18 0.87 -6.07 20.03 1.87 -2.62 0.34 0.96 0.97 0.42 0.78 0.783
FCF/OCF 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 -0.59 0.41 0.94 1.00 1.00 1.000
FCF/Net Income snapshot only 0.783
OCF/EBITDA snapshot only 0.783
CapEx/Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -0.0% -0.0% -0.0% -0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -0.0% 0.0% 0.0% 0.00%
Accruals Ratio 0.37 -0.18 -0.44 -0.41 -0.29 -0.37 0.40 1.08 0.50 0.72 -0.53 -56.85 -60.46 -164.99 -10.94 -3.92 -0.75 -19.52 37.01 91.52 91.518
Sloan Accruals snapshot only -54.626
Cash Flow Adequacy snapshot only 107488.241
Earnings Quality Score snapshot only 0.500
Dividends & Buybacks
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 $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% — — — — — — — — — 0.0% 0.0% — — — — 0.0% 0.0% 0.00%
FCF Payout Ratio 0.0% 0.0% 0.0% — — — — — — — — 0.0% 0.0% 0.0% 0.0% 0.0% — — 0.0% 0.0% 0.00%
Total Payout Ratio 0.0% 0.0% 0.0% — — — — — — — — — 0.0% 0.0% — — — — 0.0% 0.0% 0.00%
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% 0.0% 0.0% 0.0% 0.0% 2.7% 1.0% 2.2% 2.2% 0.0% 0.0% 0.00%
Net Buyback Yield -0.5% -0.7% -0.0% -0.0% -0.0% -0.0% 0.0% -1.1% -5.0% -5.8% -9.9% 0.0% 0.0% 0.0% 2.7% 1.0% 2.2% 2.2% 0.0% 0.0% 0.00%
Total Shareholder Return -0.5% -0.7% -0.0% -0.0% -0.0% -0.0% 0.0% -1.1% -5.0% -5.8% -9.9% 0.0% 0.0% 0.0% 2.7% 1.0% 2.2% 2.2% 0.0% 0.0% 0.00%
DuPont Factors
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 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 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
EBIT Margin 0.25 0.01 0.05 -0.32 -0.65 -0.60 -1.82 2.30 2.01 1.77 1.50 -0.18 0.06 0.57 -0.38 -0.31 -0.30 7.60 0.10 1.24 1.236
Asset Turnover 5.52 9.78 6.06 4.65 2.38 2.69 0.74 -2.23 -1.83 -2.25 -2.71 44.70 57.67 333.76 8.06 19.39 63.12 -77.97 641.78 340.63 340.630
Equity Multiplier -4.98 -1.25 -1.49 -1.55 -2.62 -0.68 -0.87 -0.19 -0.21 -0.15 -0.15 -0.00 -0.00 -0.00 -0.02 -0.00 -0.00 -0.00 -0.00 -0.00 -0.001
Per Share
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
EPS (Diluted TTM) $0.00 $0.00 $0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $0.00 $0.00 $-0.00 $-0.00 $-0.00 $-0.00 $0.00 $0.00 $0.00
Book Value/Share $0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00
Tangible Book/Share $0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00
Revenue/Share $0.01 $0.01 $0.01 $0.01 $0.01 $0.00 $0.00 $-0.00 $-0.00 $-0.00 $-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 $-0.00 $-0.00 $-0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $-0.00 $-0.00 $0.00 $0.00 $0.00
OCF/Share $0.00 $0.00 $0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $0.00 $0.00 $0.00 $0.00 $-0.00 $-0.00 $-0.00 $0.00 $0.00 $0.00
Cash/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
EBITDA/Share $0.00 $0.00 $0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $0.00 $0.00 $-0.00 $-0.00 $-0.00 $-0.00 $0.00 $0.00 $0.00
Debt/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Net Debt/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Academic Models
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
Altman-B Score — — — — — — — — — — — — — — — — — — — — -20838.361
Altman Z-Prime snapshot only -10897.051
Piotroski F-Score 5 5 7 3 2 3 2 1 1 1 1 7 6 7 5 3 4 2 7 8 8
Beneish M-Score 6.87 18.08 0.14 -9.25 -6.65 -35.64 -2.27 — 52.02 214.29 -13.34 — -1024.42 -1126.24 — -128.01 -4.70 -3435.28 — 313.63 313.628
Ohlson O-Score snapshot only 2927.725
Net-Net WC snapshot only $-0.00
Credit
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q2'26 Current
Credit Rating snapshot only B-
Credit Score 70.34 11.23 20.00 13.35 13.19 13.40 14.61 13.42 13.49 13.58 13.77 19.00 20.00 20.00 11.76 5.04 4.35 13.43 10.62 20.00 20.000
Credit Grade snapshot only 16
Credit Trend snapshot only 14.964
Implied Spread (bps) snapshot only 900.000
Industry Credit Rank snapshot only 8
Sector Credit Rank snapshot only 7

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