— Know what they know.
Not Investment Advice

SNNY OTC

Sunnyside Bancorp, Inc.
1W: +0.1%
$20.20
Last traded 2025-04-24 — delisted
OTC · Financial Services · Banks - Regional

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.

★ ★ ★ ★ ★ 23 Grade D
Profitability
23
Balance Sheet
62
Earnings Quality
57
Growth
—
Value
23
Momentum
—
Safety
100
Cash Flow
30
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. SNNY scores highest in Safety (100/100) and lowest in Value (23/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman-B Score
4.45
Safe Zone
Piotroski F-Score
1/9
✗ ✗ ✗ ✗ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-3.61
Bankruptcy prob: 2.6%
Low Risk
Credit Rating
BB+
Score: 47.4/100
Earnings Quality
—
OCF/NI: 7.67x
Accruals: 0.2%
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. SNNY scores 4.45, placing it in the Safe Zone (safe > 3.0, distress < 1.5). Bankruptcy is statistically unlikely within the next two years. 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. SNNY scores 1/9, 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. SNNY's implied 2.6% 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. SNNY receives an estimated rating of BB+ (score: 47.4/100).

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
-11.81x
PEG
0.17x
P/S
0.00x
P/B
1.59x
P/FCF
-64.79x
P/OCF
—
EV/EBITDA
-618.59x
EV/Revenue
-63.52x
EV/EBIT
-1392.48x
EV/FCF
164.77x
Earnings Yield
-0.20%
FCF Yield
-1.54%
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. SNNY 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
0.972
NI / EBT
×
Interest Burden
-1.124
EBT / EBIT
×
EBIT Margin
0.046
EBIT / Rev
×
Asset Turnover
0.007
Rev / Assets
×
Equity Multiplier
11.492
Assets / Equity
=
ROE
-0.4%
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. SNNY's ROE of -0.4% is driven by financial leverage (equity multiplier: 11.49x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.97 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.

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 Q1'22 Current
ROE -0.4% -0.38%
ROA -0.0% -0.03%
ROIC -0.0% -0.05%
ROCE 0.0% 0.03%
Gross Margin 1.0% 1.00%
Operating Margin 4.6% 4.56%
Net Margin -5.0% -4.99%
EBITDA Margin 10.3% 10.27%
FCF Margin -38.5% -38.55%
OCF Margin -38.3% -38.27%
ROIC Economic snapshot only 0.25%
Cash ROA snapshot only -0.26%
NOPAT Margin snapshot only 3.60%
Pretax Margin snapshot only -5.13%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 65.00%
SBC / Revenue snapshot only 1.86%
Valuation
Metric Trend Q1'22 Current
P/E Ratio -500.90 -11.813
P/S Ratio 24.98 0.000
P/B Ratio 1.92 1.587
P/FCF -64.79 -64.789
P/OCF — —
EV/EBITDA -618.59 -618.590
EV/Revenue -63.52 -63.518
EV/EBIT -1392.48 -1392.484
EV/FCF 164.77 164.770
Earnings Yield -0.2% -0.20%
FCF Yield -1.5% -1.54%
PEG Ratio snapshot only 0.174
Price/Tangible Book snapshot only 1.924
EV/Gross Profit snapshot only -63.518
Acquirers Multiple snapshot only -1392.484
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q1'22 Current
Current Ratio — —
Quick Ratio — —
Debt/Equity 0.12 0.117
Net Debt/Equity -6.82 -6.816
Debt/Assets 0.01 0.010
Debt/EBITDA 14.83 14.825
Net Debt/EBITDA -861.82 -861.824
Interest Coverage 0.47 0.471
Equity Multiplier 11.49 11.492
Debt Service Coverage snapshot only 1.060
Cash to Debt snapshot only 59.132
FCF to Debt snapshot only -0.253
Efficiency & Turnover
Metric Trend Q1'22 Current
Asset Turnover 0.01 0.007
Inventory Turnover — —
Receivables Turnover 1.44 1.437
Payables Turnover — —
DSO 254 254.0 days
DIO — —
DPO — —
Cash Conversion Cycle — —
Fixed Asset Turnover snapshot only 0.649
Cash Velocity snapshot only 0.011
Capital Intensity snapshot only 149.203
Growth Quality
Metric Trend Q1'22 Current
Revenue Stability — —
Earnings Stability — —
Margin Stability — —
Rev. Growth Consistency 0.00 0.000
Earn. Growth Consistency 0.00 0.000
FCF Positive Streak 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 Q1'22 Current
OCF/Net Income 7.67 7.675
FCF/OCF 1.01 1.007
FCF/Net Income snapshot only 7.731
OCF/EBITDA snapshot only -3.727
CapEx/Revenue 0.3% 0.28%
CapEx/Depreciation snapshot only 0.049
Accruals Ratio 0.00 0.002
Sloan Accruals snapshot only 0.004
Cash Flow Adequacy snapshot only -135.596
Dividends & Buybacks
Metric Trend Q1'22 Current
Dividend Yield 0.0% 0.00%
Dividend/Share $0.00 $0.00
Payout Ratio — —
FCF Payout Ratio — —
Total Payout Ratio — —
Div. Increase Streak — —
Chowder Number — —
Buyback Yield 0.0% 0.00%
Net Buyback Yield 0.0% 0.00%
Total Shareholder Return 0.0% 0.00%
DuPont Factors
Metric Trend Q1'22 Current
Tax Burden (NI/EBT) 0.97 0.972
Interest Burden (EBT/EBIT) -1.12 -1.124
EBIT Margin 0.05 0.046
Asset Turnover 0.01 0.007
Equity Multiplier 11.49 11.492
Per Share
Metric Trend Q1'22 Current
EPS (Diluted TTM) $-0.04 $-0.04
Book Value/Share $10.27 $12.73
Tangible Book/Share $10.27 $10.27
Revenue/Share $0.79 $3.43
FCF/Share $-0.30 $-1.45
OCF/Share $-0.30 $-1.45
Cash/Share $71.18 $75.40
EBITDA/Share $0.08 $0.08
Debt/Share $1.20 $1.20
Net Debt/Share $-69.98 $-69.98
Academic Models
Metric Trend Q1'22 Current
Altman-B Score — 4.445
Altman Z-Prime snapshot only 4.340
Piotroski F-Score 1 1
Beneish M-Score — —
Ohlson O-Score snapshot only -3.609
ROIC (Greenblatt) snapshot only 0.05%
Net-Net WC snapshot only $-35.99
Credit
Metric Trend Q1'22 Current
Credit Rating snapshot only BB+
Credit Score 47.39 47.386
Credit Grade snapshot only 11
Implied Spread (bps) snapshot only 400.000
Industry Credit Rank snapshot only 28
Sector Credit Rank snapshot only 29

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