— Know what they know.
Not Investment Advice

SCR NASDAQ

Score Media and Gaming Inc.
1W: +3.9% 1M: +3.8% 3M: +134.7%
$35.58
Last traded 2021-10-18 — delisted
NASDAQ · Technology · Electronic Gaming & Multimedia

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets
Analyst Recommendations
Strong Buy: 0Buy: 1Hold: 0Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$—
Analysts0

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 D
Profitability
20
Balance Sheet
45
Earnings Quality
45
Growth
—
Value
—
Momentum
—
Safety
—
Cash Flow
30

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
2/9
✗ ✗ ✗ ✓ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-6.90
Bankruptcy prob: 0.1%
Low Risk
Credit Rating
BB
Score: 40.8/100
Earnings Quality
—
OCF/NI: 0.66x
Accruals: -6.5%
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. SCR 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. SCR'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. SCR receives an estimated rating of BB (score: 40.8/100).

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
-44.09x
PEG
0.67x
P/S
0.00x
P/B
57.47x
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. SCR 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
1.065
EBT / EBIT
×
EBIT Margin
-4.271
EBIT / Rev
×
Asset Turnover
0.042
Rev / Assets
×
Equity Multiplier
1.159
Assets / Equity
=
ROE
-22.3%
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. SCR's ROE of -22.3% is driven by Asset Turnover (0.042), 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
—
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 164 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$35.58
Median 1Y
$25.41
5th Pctile
$4.63
95th Pctile
$139.77
Ann. Volatility
105.6%
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 Current
ROE -39.5% -22.3% -22.30%
ROA -18.6% -19.2% -19.24%
ROIC -33.7% -78.8% -78.79%
ROCE -20.8% -19.5% -19.54%
Gross Margin 1.0% 1.0% 1.00%
Operating Margin -2.6% -3.5% -3.52%
Net Margin -3.1% -5.8% -5.77%
EBITDA Margin -2.5% -5.4% -5.38%
FCF Margin -2.7% -3.4% -3.36%
OCF Margin -2.3% -3.0% -3.02%
ROIC Economic snapshot only -10.99%
Cash ROA snapshot only -12.78%
Cash ROIC snapshot only -97.94%
CROIC snapshot only -1.09%
NOPAT Margin snapshot only -2.43%
Pretax Margin snapshot only -4.55%
R&D / Revenue snapshot only 52.70%
SGA / Revenue snapshot only 3.30%
SBC / Revenue snapshot only 16.22%
Valuation
Metric Trend Q2'21 Q3'21 Current
P/E Ratio — — -44.087
P/S Ratio — — 0.000
P/B Ratio — — 57.474
P/FCF — — —
P/OCF — — —
EV/EBITDA — — —
EV/Revenue — — —
EV/EBIT — — —
EV/FCF — — —
Earnings Yield — — —
FCF Yield — — —
PEG Ratio snapshot only 0.674
Leverage & Solvency
Metric Trend Q2'21 Q3'21 Current
Current Ratio 3.09 11.89 11.886
Quick Ratio 3.09 11.89 11.886
Debt/Equity 0.76 0.09 0.085
Net Debt/Equity -0.24 -0.85 -0.849
Debt/Assets 0.36 0.07 0.074
Debt/EBITDA -2.45 -0.43 -0.432
Net Debt/EBITDA 0.78 4.30 4.299
Interest Coverage -6.66 -15.40 -15.395
Equity Multiplier 2.12 1.16 1.159
Cash Ratio snapshot only 10.700
Debt Service Coverage snapshot only -14.516
Cash to Debt snapshot only 10.956
FCF to Debt snapshot only -1.930
Defensive Interval snapshot only 1768.6 days
Efficiency & Turnover
Metric Trend Q2'21 Q3'21 Current
Asset Turnover 0.06 0.04 0.042
Inventory Turnover — — —
Receivables Turnover 0.54 1.43 1.434
Payables Turnover — — —
DSO 673 255 254.6 days
DIO — — —
DPO — — —
Cash Conversion Cycle — — —
Fixed Asset Turnover snapshot only 3.638
Cash Velocity snapshot only 0.052
Capital Intensity snapshot only 23.638
Growth Quality
Metric Trend Q2'21 Q3'21 Current
Revenue Stability — — —
Earnings Stability — — —
Margin Stability — — —
Rev. Growth Consistency 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.000
FCF Positive Streak 0 0 0
Earnings Persistence — — —
Earnings Smoothness — — —
ROE Trend — — —
Gross Margin Trend — — —
FCF Margin Trend — — —
Sustainable Growth Rate — — —
Internal Growth Rate — — —
Cash Flow Quality
Metric Trend Q2'21 Q3'21 Current
OCF/Net Income 0.73 0.66 0.664
FCF/OCF 1.15 1.11 1.111
FCF/Net Income snapshot only 0.738
CapEx/Revenue 35.7% 33.5% 33.46%
CapEx/Depreciation snapshot only 1.372
Accruals Ratio -0.05 -0.06 -0.065
Sloan Accruals snapshot only 0.015
Cash Flow Adequacy snapshot only -9.026
Dividends & Buybacks
Metric Trend Q2'21 Q3'21 Current
Dividend Yield — — 0.00%
Dividend/Share $0.00 $0.00 $0.00
Payout Ratio — — —
FCF Payout Ratio — — —
Total Payout Ratio — — —
Div. Increase Streak — — —
Chowder Number — — —
Buyback Yield — — —
Net Buyback Yield — — —
Total Shareholder Return — — —
DuPont Factors
Metric Trend Q2'21 Q3'21 Current
Tax Burden (NI/EBT) 1.00 1.00 1.000
Interest Burden (EBT/EBIT) 1.15 1.06 1.065
EBIT Margin -2.73 -4.27 -4.271
Asset Turnover 0.06 0.04 0.042
Equity Multiplier 2.12 1.16 1.159
Per Share
Metric Trend Q2'21 Q3'21 Current
EPS (Diluted TTM) $-0.45 $-1.14 $-1.14
Book Value/Share $1.14 $5.13 $0.88
Tangible Book/Share $0.45 $4.57 $4.57
Revenue/Share $0.14 $0.25 $0.63
FCF/Share $-0.38 $-0.84 $-0.94
OCF/Share $-0.33 $-0.76 $-0.69
Cash/Share $1.14 $4.79 $1.21
EBITDA/Share $-0.35 $-1.01 $-1.01
Debt/Share $0.87 $0.44 $0.44
Net Debt/Share $-0.28 $-4.35 $-4.35
Academic Models
Metric Trend Q2'21 Q3'21 Current
Altman Z-Score — — —
Piotroski F-Score 2 2 2
Beneish M-Score — — —
Ohlson O-Score snapshot only -6.900
ROIC (Greenblatt) snapshot only -21.73%
Net-Net WC snapshot only $4.50
EVA snapshot only $-32925660.00
Credit
Metric Trend Q2'21 Q3'21 Current
Credit Rating snapshot only BB
Credit Score 38.71 40.81 40.809
Credit Grade snapshot only 12
Implied Spread (bps) snapshot only 475.000
Industry Credit Rank snapshot only 14
Sector Credit Rank snapshot only 22

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