— Know what they know.
Not Investment Advice

PRMD OTC

PrimeMD Inc
1W: -99.0% 1M: +125.0% 3M: -18.2% YTD: +80.0% 1Y: +200.0% 3Y: -99.7% 5Y: -97.0%
$0.00
+0.00 (+0.00%)
 
OTC · Healthcare · Medical - Care Facilities · Tech Score Sell · Power 52 · $16649 mcap · 7M float · 0.0002% daily turnover

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.

★ ★ ★ ★ ★ 60 Grade A
Profitability
100
Balance Sheet
75
Earnings Quality
65
Growth
—
Value
82
Momentum
—
Safety
50
Cash Flow
58
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. PRMD scores highest in Profitability (100/100) and lowest in Safety (50/100). An overall grade of A places PRMD 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 Z-Score
2.40
Grey Zone
Piotroski F-Score
3/9
✓ ✓ ✗ ✗ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-7.27
Bankruptcy prob: 0.1%
Low Risk
Credit Rating
A+
Score: 75.6/100
Earnings Quality
75/100
OCF/NI: 0.96x
Accruals: 0.8%
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. PRMD scores 2.40, placing it in the Grey Zone (safe > 2.99, distress < 1.81). Financial distress is possible and warrants monitoring. 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. PRMD 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. PRMD's implied 0.1% 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. PRMD receives an estimated rating of A+ (score: 75.6/100). 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). PRMD'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
0.01x
PEG
0.00x
P/S
0.00x
P/B
0.00x
P/FCF
2.06x
P/OCF
1.53x
EV/EBITDA
2.27x
EV/Revenue
0.87x
EV/EBIT
2.32x
EV/FCF
4.08x
Earnings Yield
67.90%
FCF Yield
48.54%
Shareholder Yield
0.00%
Graham Number
$1.23
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 0.0x earnings, PRMD trades at a deep value multiple. An earnings yield of 67.9% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $1.23 per share, suggesting a potential 136640% 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
0.893
NI / EBT
×
Interest Burden
0.890
EBT / EBIT
×
EBIT Margin
0.376
EBIT / Rev
×
Asset Turnover
0.685
Rev / Assets
×
Equity Multiplier
2.089
Assets / Equity
=
ROE
42.8%
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. PRMD's ROE of 42.8% is driven by Asset Turnover (0.685), indicating efficient use of assets to generate revenue.

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
$1.44
Price/Value
0.17x
Margin of Safety
82.67%
Premium
-82.67%
Assessment
Undervalued
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with PRMD's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. At an intrinsic value of $1.44, PRMD appears undervalued with a 83% margin of safety. The adjusted fair P/E of 8.5x compares to the current market P/E of 0.0x.

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
517.2%
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 Q4'20 Q1'21 Q2'21 Q3'21 Current
ROE 23.8% 31.6% 10.3% 42.8% 42.81%
ROA 5.8% 7.7% 4.0% 20.5% 20.49%
ROIC 7.7% 10.1% 5.7% 34.3% 34.28%
ROCE 6.1% 8.1% 5.0% 26.6% 26.57%
Gross Margin 1.0% 1.0% 1.0% 1.0% 1.00%
Operating Margin 91.6% 4.7% -8.0% 2.1% 2.12%
Net Margin 88.5% 4.8% -10.8% 1.6% 1.60%
EBITDA Margin 91.5% 4.9% -8.2% 2.1% 2.07%
FCF Margin 53.0% -2.7% -17.7% 21.4% 21.38%
OCF Margin 54.3% -2.5% -17.6% 28.7% 28.73%
ROIC Economic snapshot only 28.56%
Cash ROA snapshot only 19.69%
Cash ROIC snapshot only 25.40%
CROIC snapshot only 18.90%
NOPAT Margin snapshot only 38.78%
Pretax Margin snapshot only 33.48%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 77.71%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Current
P/E Ratio 1.20 8.08 29.21 1.47 0.005
P/S Ratio 1.07 1.33 1.69 0.44 0.002
P/B Ratio 0.29 2.56 3.00 0.63 0.002
P/FCF 2.01 -50.14 -9.51 2.06 2.060
P/OCF 1.96 — — 1.53 1.533
EV/EBITDA 10.06 14.52 32.85 2.27 2.272
EV/Revenue 9.21 2.48 2.34 0.87 0.873
EV/EBIT 10.06 14.52 32.85 2.32 2.321
EV/FCF 17.36 -93.06 -13.19 4.08 4.084
Earnings Yield 83.1% 12.4% 3.4% 67.9% 67.90%
FCF Yield 49.8% -2.0% -10.5% 48.5% 48.54%
PEG Ratio snapshot only 0.000
Price/Tangible Book snapshot only 0.778
EV/OCF snapshot only 3.039
EV/Gross Profit snapshot only 0.873
Acquirers Multiple snapshot only 2.234
Shareholder Yield snapshot only 0.00%
Graham Number snapshot only $1.23
Leverage & Solvency
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Current
Current Ratio 14.22 14.22 19.53 16.52 16.524
Quick Ratio 14.22 14.22 19.53 16.52 16.524
Debt/Equity 2.93 2.93 1.47 0.97 0.973
Net Debt/Equity 2.19 2.19 1.16 0.62 0.619
Debt/Assets 0.71 0.71 0.57 0.47 0.466
Debt/EBITDA 11.90 8.96 11.67 1.77 1.768
Net Debt/EBITDA 8.90 6.70 9.16 1.13 1.126
Interest Coverage 30.75 31.53 6.62 17.98 17.976
Equity Multiplier 4.12 4.12 2.59 2.09 2.089
Cash Ratio snapshot only 5.612
Debt Service Coverage snapshot only 18.363
Cash to Debt snapshot only 0.363
FCF to Debt snapshot only 0.315
Defensive Interval snapshot only 446.0 days
Efficiency & Turnover
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Current
Asset Turnover 0.07 0.46 0.69 0.69 0.685
Inventory Turnover — — — — —
Receivables Turnover 0.52 3.70 2.71 2.09 2.085
Payables Turnover — — — 0.00 —
DSO 702 99 135 175 175.0 days
DIO — — — — —
DPO — — — — —
Cash Conversion Cycle — — — — —
Fixed Asset Turnover snapshot only 1.683
Cash Velocity snapshot only 4.054
Capital Intensity snapshot only 1.459
Growth Quality
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Current
Revenue Stability — — — — —
Earnings Stability — — — — —
Margin Stability — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0
Earnings Persistence — — — — —
Earnings Smoothness — — — — —
ROE Trend — — — — —
Gross Margin Trend — — — — —
FCF Margin Trend — — — — —
Sustainable Growth Rate 23.8% 31.6% 10.3% 42.8% 42.81%
Internal Growth Rate 6.1% 8.3% 4.1% 25.8% 25.77%
Cash Flow Quality
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Current
OCF/Net Income 0.61 -0.15 -3.05 0.96 0.961
FCF/OCF 0.98 1.07 1.01 0.74 0.744
FCF/Net Income snapshot only 0.715
OCF/EBITDA snapshot only 0.748
CapEx/Revenue 1.3% 0.2% 0.1% 7.4% 7.36%
CapEx/Depreciation snapshot only 9.083
Accruals Ratio 0.02 0.09 0.16 0.01 0.008
Sloan Accruals snapshot only 0.309
Cash Flow Adequacy snapshot only 3.906
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Current
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.00%
FCF Payout Ratio 0.0% — — 0.0% 0.00%
Total Payout Ratio 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% 0.00%
Net Buyback Yield 0.0% -1.0% -48.0% 0.0% 0.00%
Total Shareholder Return 0.0% -1.0% -48.0% 0.0% 0.00%
DuPont Factors
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Current
Tax Burden (NI/EBT) 1.00 1.00 0.58 0.89 0.893
Interest Burden (EBT/EBIT) 0.97 0.97 1.41 0.89 0.890
EBIT Margin 0.92 0.17 0.07 0.38 0.376
Asset Turnover 0.07 0.46 0.69 0.69 0.685
Equity Multiplier 4.12 4.12 2.59 2.09 2.089
Per Share
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Current
EPS (Diluted TTM) $0.04 $0.05 $0.03 $0.17 $0.17
Book Value/Share $0.15 $0.15 $0.27 $0.40 $0.40
Tangible Book/Share $0.10 $0.10 $0.27 $0.32 $0.32
Revenue/Share $0.04 $0.29 $0.47 $0.57 $0.57
FCF/Share $0.02 $-0.01 $-0.08 $0.12 $0.12
OCF/Share $0.02 $-0.01 $-0.08 $0.16 $0.16
Cash/Share $0.11 $0.11 $0.08 $0.14 $0.14
EBITDA/Share $0.04 $0.05 $0.03 $0.22 $0.22
Debt/Share $0.44 $0.44 $0.39 $0.39 $0.39
Net Debt/Share $0.33 $0.33 $0.31 $0.25 $0.25
Academic Models
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Current
Altman Z-Score — — — — 2.395
Altman Z-Prime snapshot only 5.292
Piotroski F-Score 3 2 2 3 3
Beneish M-Score — — — — —
Ohlson O-Score snapshot only -7.272
ROIC (Greenblatt) snapshot only 29.46%
Net-Net WC snapshot only $-0.02
EVA snapshot only $2884567.02
Credit
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Current
Credit Rating snapshot only A+
Credit Score 47.47 49.85 51.31 75.64 75.640
Credit Grade snapshot only 5
Implied Spread (bps) snapshot only 125.000
Industry Credit Rank snapshot only 68
Sector Credit Rank snapshot only 71

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