$0.01

+0.00 (+0.00%)

Weekly Expected Move ±6.5%

$0 $0 $0 $0 $0

OTC · Financial Services · Insurance - Diversified · Tech Score Sell · Power 48 · $1.4M mcap · 98M float · 0.020% daily turnover · Short 72% of daily vol

Overview News Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Dividends Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

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

ROE

ROA

D/E

P/E

P/B

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. NDEV receives an overall rating of B+. Strongest factors: ROE (4/5), ROA (5/5). Areas of concern: DCF (1/5), D/E (2/5).

Rating Change History

Date	From	To
2026-10-01	B	B+
2026-09-29	B+	B
2026-08-31	B	B+
2026-08-20	B+	B
2026-07-17	A-	B+
2026-07-02	B+	A-
2026-06-29	None	ADDED
2026-06-28	EXISTED	None
2026-05-28	None	ADDED
2026-05-27	EXISTED	None

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.

★ ★ ★ ★ ★ 76 Grade A+

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

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. NDEV scores highest in Earnings Quality (92/100) and lowest in Safety (0/100). An overall grade of A+ places NDEV among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman-I Score

-12.86

Distress Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✗ ✗ ✓ ✓ ✓ ✓

Beneish M-Score

-2.39

Unlikely Manipulator

Ohlson O-Score

-12.63

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

BBB-

Score: 54.9/100

Trend: Deteriorating

Earnings Quality

75/100

OCF/NI: 0.98x

Accruals: 0.2%

The Altman-I Score is adapted for insurance companies, emphasizing return on equity, tangible net worth, and cash reserves alongside the standard equity and earnings components. NDEV scores -12.86, 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. NDEV scores 7/9, 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. NDEV's score of -2.39 falls below this threshold, suggesting earnings are unlikely to be manipulated. 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. NDEV's implied 0.0% 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. NDEV receives an estimated rating of BBB- (score: 54.9/100), with a deteriorating 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). NDEV's score of 75/100 is high — cash flows strongly support reported earnings.

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

11.91x

PEG

-0.31x

P/S

3.30x

P/B

0.88x

P/FCF

14.35x

P/OCF

14.35x

EV/EBITDA

21.21x

EV/Revenue

5.68x

EV/EBIT

21.21x

EV/FCF

14.03x

Earnings Yield

7.11%

FCF Yield

6.97%

Shareholder Yield

0.00%

Graham Number

$0.02

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 11.9x earnings, NDEV trades at a reasonable valuation. An earnings yield of 7.1% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $0.02 per share, suggesting a potential 64% margin of safety at the current price.

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

1.543

EBT / EBIT

EBIT Margin

0.268

EBIT / Rev

Asset Turnover

0.193

Rev / Assets

Equity Multiplier

1.025

Assets / Equity

ROE

8.2%

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. NDEV's ROE of 8.2% is driven by a balanced combination of operating margin, asset efficiency, and leverage. 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

15.00%

Fair P/E

38.50x

Intrinsic Value

$0.05

Price/Value

0.37x

Margin of Safety

63.46%

Premium

-63.46%

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 NDEV's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. NDEV trades at a -63% premium to its adjusted intrinsic value of $0.05, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 11.9x.

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

$0.01

Median 1Y

$0.00

5th Pctile

$0.00

95th Pctile

$0.03

Ann. Volatility

189.4%

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	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Current
ROE	1.6%	1.4%	2.9%	4.4%	11.8%	6.3%	6.5%	6.9%	7.1%	7.5%	7.7%	8.2%	8.18%
ROA	2.9%	2.2%	4.6%	4.3%	11.6%	7.6%	7.9%	6.7%	7.0%	7.3%	7.6%	8.0%	7.98%
ROIC	1.6%	1.4%	2.9%	4.5%	6.0%	6.3%	6.5%	6.8%	4.2%	4.6%	4.9%	5.3%	5.35%
ROCE	33.3%	5.4%	8.3%	6.4%	6.3%	6.6%	6.9%	7.2%	4.4%	4.8%	5.1%	5.6%	5.56%
Gross Margin	1.0%	1.0%	1.0%	1.0%	1.0%	1.0%	1.0%	65.0%	1.0%	1.0%	1.0%	70.0%	70.00%
Operating Margin	58.7%	33.8%	37.2%	36.6%	35.7%	37.1%	38.6%	39.3%	-21.7%	40.5%	40.8%	45.1%	45.07%
Net Margin	58.7%	33.8%	37.2%	36.6%	35.7%	37.1%	38.6%	39.3%	38.7%	40.5%	40.8%	45.1%	45.07%
EBITDA Margin	586.9%	33.8%	1.2%	36.6%	35.7%	37.1%	1.5%	74.2%	-21.7%	40.5%	40.8%	45.1%	45.07%
FCF Margin	58.7%	33.8%	35.5%	25.0%	35.8%	36.7%	37.0%	45.0%	38.4%	39.3%	39.8%	40.5%	40.49%
OCF Margin	58.7%	33.8%	35.5%	25.0%	35.8%	36.7%	37.0%	45.0%	38.4%	39.3%	39.8%	40.5%	40.49%
ROE 3Y Avg	snapshot only												6.39%
ROA 3Y Avg	snapshot only												6.24%
ROIC 3Y Avg	snapshot only												5.60%
ROIC Economic	snapshot only												4.80%
Cash ROA	snapshot only												7.67%
Cash ROIC	snapshot only												8.08%
CROIC	snapshot only												8.08%
NOPAT Margin	snapshot only												26.78%
Pretax Margin	snapshot only												41.31%
R&D / Revenue	snapshot only												0.00%
SGA / Revenue	snapshot only												65.49%
SBC / Revenue	snapshot only												0.00%

Valuation

Metric	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Current
P/E Ratio	1378977.47	434.40	147.98	84.05	37.47	41.86	71.24	42.56	39.90	27.31	16.61	14.07	11.909
P/S Ratio	809264.75	146.69	52.54	30.16	13.43	15.35	26.39	16.06	15.34	10.73	6.61	5.81	3.302
P/B Ratio	21844.51	5.87	4.24	3.72	2.22	2.59	4.58	2.85	2.79	2.00	1.26	1.13	0.876
P/FCF	1378977.47	434.40	147.98	120.80	37.47	41.86	71.24	35.69	39.90	27.31	16.61	14.35	14.354
P/OCF	1378977.47	434.40	147.98	120.80	37.47	41.86	71.24	35.69	39.90	27.31	16.61	14.35	14.354
EV/EBITDA	1378.98	204.16	53.53	39.26	23.51	26.81	39.15	20.97	25.56	17.77	19.53	21.21	21.212
EV/Revenue	809264.58	146.32	52.34	30.07	13.35	15.26	26.29	15.95	15.22	10.60	6.49	5.68	5.681
EV/EBIT	1378.98	204.18	96.45	62.44	37.25	41.61	70.96	42.27	67.53	44.32	26.05	21.21	21.214
EV/FCF	1378977.17	433.32	147.44	120.44	37.25	41.61	70.96	35.45	39.58	26.98	16.29	14.03	14.033
Earnings Yield	0.0%	0.2%	0.7%	1.2%	2.7%	2.4%	1.4%	2.3%	2.5%	3.7%	6.0%	7.1%	7.11%
FCF Yield	0.0%	0.2%	0.7%	0.8%	2.7%	2.4%	1.4%	2.8%	2.5%	3.7%	6.0%	7.0%	6.97%
Price/Tangible Book	snapshot only												1.445
EV/OCF	snapshot only												14.033
EV/Gross Profit	snapshot only												6.157
Acquirers Multiple	snapshot only												21.212
Shareholder Yield	snapshot only												0.00%
Graham Number	snapshot only												$0.02

Leverage & Solvency

Metric	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Current
Current Ratio	1.07	1.17	1.18	1.13	1.15	1.18	1.20	1.22	1.25	1.27	1.27	1.28	1.282
Quick Ratio	1.07	1.17	1.18	1.13	1.15	1.18	1.20	1.22	1.25	1.27	1.27	1.28	1.282
Debt/Equity	0.07	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.090
Net Debt/Equity	-0.00	-0.01	-0.02	-0.01	-0.01	-0.02	-0.02	-0.02	-0.02	-0.02	-0.02	-0.03	-0.025
Debt/Assets	0.12	0.14	0.14	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.087
Debt/EBITDA	0.00	3.00	1.10	0.93	0.94	0.92	0.76	0.66	0.82	0.80	1.41	1.72	1.723
Net Debt/EBITDA	-0.00	-0.51	-0.20	-0.12	-0.14	-0.16	-0.15	-0.14	-0.21	-0.22	-0.38	-0.49	-0.486
Interest Coverage	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity Multiplier	0.54	0.61	0.62	1.02	1.02	1.02	1.02	1.02	1.02	1.03	1.03	1.03	1.027
Cash Ratio	snapshot only												1.282
Cash to Debt	snapshot only												1.282
FCF to Debt	snapshot only												0.877
Defensive Interval	snapshot only												329.7 days

Efficiency & Turnover

Metric	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Current
Asset Turnover	0.05	0.07	0.13	0.12	0.32	0.21	0.21	0.18	0.18	0.19	0.19	0.19	0.193
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—
Payables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—
DSO	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DIO	—	—	—	—	—	—	—	0	0	0	0	0	0.0 days
DPO	—	—	—	—	—	—	—	0	0	0	0	0	—
Cash Conversion Cycle	—	—	—	—	—	—	—	0	0	0	0	0	—
Cash Velocity	snapshot only												1.691
Capital Intensity	snapshot only												5.276

Growth (YoY)

Metric	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Current
Revenue	—	—	—	—	6487.7%	3.3%	1.2%	50.6%	14.7%	14.8%	14.0%	13.3%	13.34%
Net Income	—	—	—	—	3962.5%	3.7%	1.3%	58.3%	23.1%	23.0%	22.6%	24.1%	24.10%
EPS	—	—	—	—	3592.3%	3.4%	1.3%	58.3%	23.1%	23.0%	22.6%	24.1%	24.10%
FCF	—	—	—	—	3962.5%	3.7%	1.3%	1.7%	23.1%	23.0%	22.6%	2.0%	2.01%
EBITDA	—	—	—	—	5.3%	2.4%	53.1%	49.4%	20.3%	20.4%	-43.6%	-60.1%	-60.07%
Op. Income	—	—	—	—	3962.6%	3.7%	1.3%	58.3%	-27.9%	-25.1%	-23.3%	-19.5%	-19.54%
OCF Growth	snapshot only												2.01%
Asset Growth	snapshot only												3.83%
Equity Growth	snapshot only												3.49%
Debt Growth	snapshot only												4.85%
Shares Change	snapshot only												0.00%

Growth Quality

Metric	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Current
Revenue Stability	—	—	—	—	—	—	—	—	0.84	0.87	0.89	0.94	0.942
Earnings Stability	—	—	—	—	—	—	—	—	0.88	0.91	0.94	0.99	0.986
Margin Stability	—	—	—	—	—	—	—	—	0.95	0.95	0.95	0.95	0.948
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.000
FCF Positive Streak	0	0	0	0	1	1	1	1	1	1	1	1	1
Earnings Persistence	—	—	—	—	—	—	—	—	0.91	0.91	0.91	0.90	0.904
Earnings Smoothness	—	—	—	—	0.00	0.00	0.20	0.55	0.79	0.79	0.80	0.78	0.785
ROE Trend	—	—	—	—	—	—	—	—	0.03	0.04	0.03	0.02	0.025
Gross Margin Trend	—	—	—	—	—	—	—	—	-0.09	-0.09	-0.08	-0.03	-0.031
FCF Margin Trend	—	—	—	—	—	—	—	—	-0.09	0.04	0.04	0.06	0.055
Sustainable Growth Rate	1.6%	1.4%	2.9%	4.4%	11.8%	6.3%	6.5%	6.9%	7.1%	7.5%	7.7%	8.2%	8.18%
Internal Growth Rate	3.0%	2.3%	4.9%	4.5%	13.1%	8.3%	8.6%	7.2%	7.5%	7.9%	8.2%	8.7%	8.67%

Cash Flow Quality

Metric	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Current
OCF/Net Income	1.00	1.00	1.00	0.70	1.00	1.00	1.00	1.19	1.00	1.00	1.00	0.98	0.980
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	1.000
FCF/Net Income	snapshot only												0.980
OCF/EBITDA	snapshot only												1.512
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%	0.00%
CapEx/Depreciation	snapshot only												0.000
Accruals Ratio	0.00	0.00	0.00	0.01	0.00	0.00	0.00	-0.01	0.00	0.00	0.00	0.00	0.002
Sloan Accruals	snapshot only												-0.097
Earnings Quality Score	snapshot only												0.750

Dividends & Buybacks

Metric	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	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%	0.00%
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
Payout Ratio	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%
FCF Payout Ratio	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%
Total Payout Ratio	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%
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%	0.00%
Net Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	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%	0.0%	0.0%	0.00%

DuPont Factors

Metric	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	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	1.000
Interest Burden (EBT/EBIT)	0.00	0.47	0.65	0.75	1.00	1.00	1.00	1.00	1.71	1.64	1.60	1.54	1.543
EBIT Margin	586.86	0.72	0.54	0.48	0.36	0.37	0.37	0.38	0.23	0.24	0.25	0.27	0.268
Asset Turnover	0.05	0.07	0.13	0.12	0.32	0.21	0.21	0.18	0.18	0.19	0.19	0.19	0.193
Equity Multiplier	0.54	0.61	0.62	1.02	1.02	0.82	0.82	1.02	1.02	1.02	1.02	1.03	1.025

Per Share

Metric	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	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
Book Value/Share	$0.00	$0.02	$0.01	$0.01	$0.01	$0.02	$0.02	$0.02	$0.02	$0.02	$0.02	$0.02	$0.01
Tangible Book/Share	$0.00	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01
Revenue/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
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
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
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
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
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
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

Academic Models

Metric	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Current
Altman-I Score	—	—	—	—	—	—	—	—	—	—	—	—	-12.860
Altman Z-Prime	snapshot only												33.559
Piotroski F-Score	3	3	3	3	6	6	7	7	6	6	6	7	7
Beneish M-Score	—	—	—	—	1523.29	-2.17	-2.17	-2.02	-2.49	-2.33	-2.35	-2.39	-2.394
Ohlson O-Score	snapshot only												-12.626
ROIC (Greenblatt)	snapshot only												2.06%
Net-Net WC	snapshot only												$0.00
EVA	snapshot only												$-78034.90

Credit

Metric	Q1'18	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Current
Credit Rating	snapshot only												BBB-
Credit Score	46.66	40.85	46.71	48.97	53.33	55.71	56.65	57.21	55.23	55.90	53.61	54.93	54.931
Credit Grade	snapshot only												10
Credit Trend	snapshot only												-2.281
Implied Spread (bps)	snapshot only												350.000
Industry Credit Rank	snapshot only												26
Sector Credit Rank	snapshot only												50

NDEV OTC

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Sign in to InsiderStreet