— Know what they know.
Not Investment Advice

TLGN OTC

Ever Harvest International Group Inc.
1W: +0.0% 1M: +0.0% 3M: -95.2% YTD: -66.7% 1Y: +0.0% 3Y: -99.6% 5Y: -97.5%
$0.00
+0.00 (+0.00%)
 
OTC · Technology · Software - Application · Tech Score Neutral · Power 50 · $29675 mcap · 82M float · 0.0052% 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.

★ ★ ★ ★ ★ 25 Grade D
Profitability
17
Balance Sheet
35
Earnings Quality
35
Growth
52
Value
15
Momentum
50
Safety
0
Cash Flow
49
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. TLGN scores highest in Growth (52/100) and lowest in Safety (0/100). 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 Z-Score
-536.54
Distress Zone
Piotroski F-Score
4/9
✗ ✓ ✗ ✓ ✗ ✓ ✗ ✓ ✗
Beneish M-Score
-577.86
Unlikely Manipulator
Ohlson O-Score
262.05
Bankruptcy prob: 100.0%
High Risk
Credit Rating
B-
Score: 20.0/100
Trend: Stable
Earnings Quality
—
OCF/NI: -0.00x
Accruals: -20286.3%
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. TLGN scores -536.54, placing it in the Distress Zone (safe > 2.99, distress < 1.81). 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. TLGN scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. 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. TLGN's score of -577.86 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. TLGN'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. TLGN receives an estimated rating of B- (score: 20.0/100), with a stable trend.

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
0.06x
P/B
-0.30x
P/FCF
51650.21x
P/OCF
51650.21x
EV/EBITDA
-1.31x
EV/Revenue
9.78x
EV/EBIT
-1.29x
EV/FCF
51650.15x
Earnings Yield
-77.31%
FCF Yield
0.00%
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. TLGN 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
1.000
EBT / EBIT
×
EBIT Margin
-7.566
EBIT / Rev
×
Asset Turnover
26.821
Rev / Assets
×
Equity Multiplier
-0.459
Assets / Equity
=
ROE
9320.7%
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. TLGN's ROE of 9320.7% is driven by Asset Turnover (26.821), 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 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
770.7%
25th–75th percentile 5th–95th percentile Median path Historical

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees
—
Revenue / Employee
—
Rev: $488,663
Profit / Employee
—
NI: $-2,237,346
SGA / Employee
—
Avg labor cost proxy

Scaling Efficiency

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 Q4'21 Q1'22 Q2'22 Q3'22 Current
ROE -6.8% -1.2% -1.3% 13.0% -14.0% -56.9% -68.0% 93.2% 93.21%
ROA -5.6% -1.0% -1.0% -112.5% -2.8% -4.8% -4.2% -202.9% -202.86%
ROIC -5.4% -1.0% -1.0% 9.2% 1.8% 2.6% 2.2% 41.6% 41.64%
ROCE -6.9% -1.3% -1.3% 13.1% 2.5% 3.3% 2.8% 52.7% 52.72%
Gross Margin -40.1% 39.4% 31.3% 18.9% 1.6% -9.3% 79.7% 56.6% 56.56%
Operating Margin -49.6% 26.5% -3.2% 1.4% -15.3% -1.4% -15.0% -88.4% -88.39%
Net Margin -49.6% 26.5% -3.2% 1.4% -15.6% -1.4% -14.9% -88.3% -88.34%
EBITDA Margin -50.2% 2.9% -3.2% 2.3% -15.6% -59.9% -15.0% -88.3% -88.34%
FCF Margin -1.5% 3.0% -1.8% -1.4% -25.7% -24.8% 0.1% 0.0% 0.02%
OCF Margin -1.5% 3.0% -1.8% -1.4% -25.7% -24.8% 0.1% 0.0% 0.02%
ROIC Economic snapshot only 41.64%
Cash ROA snapshot only 0.26%
NOPAT Margin snapshot only -5.98%
Pretax Margin snapshot only -7.57%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 7.62%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Current
P/E Ratio -1064.31 -15607.17 -274.42 -292.31 -33.78 -23.07 -23.88 -1.29 -0.010
P/S Ratio 527.95 541.54 471.56 380.36 12.75 12.57 12.23 9.78 0.061
P/B Ratio 72.69 189.44 352.45 -3788.71 -84.25 -75.96 -67.31 -68.17 -0.299
P/FCF -34872.57 18072.24 -264.01 -281.13 -49.54 -50.73 10403.53 51650.21 51650.208
P/OCF — 18072.24 — — — — 10403.53 51650.21 51650.208
EV/EBITDA -1052.32 352.27 -473.75 -1853.16 -81.68 -37.42 -42.42 -1.31 -1.313
EV/Revenue 527.95 541.54 471.56 380.35 12.74 12.57 12.23 9.78 9.784
EV/EBIT -1052.32 -14667.12 -272.24 -289.98 -33.57 -22.99 -23.84 -1.29 -1.293
EV/FCF -34872.52 18072.23 -264.01 -281.13 -49.48 -50.73 10403.09 51650.15 51650.148
Earnings Yield -0.1% -0.0% -0.4% -0.3% -3.0% -4.3% -4.2% -77.3% -77.31%
FCF Yield -0.0% 0.0% -0.4% -0.4% -2.0% -2.0% 0.0% 0.0% 0.00%
PEG Ratio snapshot only 0.000
EV/OCF snapshot only 51650.148
EV/Gross Profit snapshot only 183.326
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Current
Current Ratio 5.40 5.40 5.40 0.10 0.09 0.00 0.00 0.34 0.335
Quick Ratio 5.40 5.40 5.40 0.10 0.09 0.00 0.00 0.34 0.335
Debt/Equity 0.00 0.00 0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.000
Net Debt/Equity -0.00 -0.00 -0.00 — — — — — —
Debt/Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Debt/EBITDA -0.00 0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.000
Net Debt/EBITDA 0.00 -0.00 0.00 0.06 0.10 0.00 0.00 0.00 0.000
Interest Coverage — — — -25894.60 -37084.00 -59373.00 -52274.40 — —
Equity Multiplier 1.23 1.23 1.23 -0.12 -0.10 -0.00 -0.00 -0.50 -0.504
Cash Ratio snapshot only 0.000
Defensive Interval snapshot only 3.5 days
Efficiency & Turnover
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Current
Asset Turnover 0.11 0.29 0.61 86.44 7.49 8.82 8.26 26.82 26.821
Inventory Turnover — — — — — — — — —
Receivables Turnover 10.65 27.06 57.82 — 754.11 838.13 786.18 27.63 27.626
Payables Turnover — — — — — — — — —
DSO 34 13 6 0 0 0 0 13 13.2 days
DIO -2 -1 -1 0 -0 -0 -0 0 0.0 days
DPO 0 0 0 0 0 0 0 0 —
Cash Conversion Cycle 32 12 6 0 0 0 0 13 —
Cash Velocity snapshot only 87985.167
Capital Intensity snapshot only 0.072
Growth (YoY)
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Current
Revenue — — — — 34.4% 14.5% 5.8% 4.3% 4.35%
Net Income — — — — -25.9% -242.1% -1.0% -30.1% -30.09%
EPS — — — — -19.0% -180.0% -50.8% -20.3% -20.27%
FCF — — — — -600.9% -129.0% 1.0% 1.0% 1.00%
EBITDA — — — — -10.0% -4.4% -97.0% -193.1% -193.12%
Op. Income — — — — -25.9% -241.9% -1.0% -29.9% -29.87%
OCF Growth snapshot only 1.00%
Asset Growth snapshot only 32.47%
Shares Change snapshot only 46.16%
Growth Quality
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Current
Revenue Stability — — — — — — — — —
Earnings Stability — — — — — — — — —
Margin Stability — — — — — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.500
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0 0 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 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Current
OCF/Net Income 0.03 -0.86 1.04 1.04 0.68 0.45 -0.00 -0.00 -0.000
FCF/OCF 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
FCF/Net Income snapshot only -0.000
CapEx/Revenue 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 -0.05 -0.02 0.04 4.47 -0.90 -2.62 -4.24 -202.86 -202.863
Sloan Accruals snapshot only -6.469
Dividends & Buybacks
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Current
Dividend Yield 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
Payout Ratio — — — — — — — — —
FCF Payout Ratio — 0.0% — — — — 0.0% 0.0% 0.00%
Total Payout Ratio — — — — — — — — —
Div. Increase Streak — — — — — — — — —
Chowder Number — — — — — — — — —
Buyback Yield 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% 0.00%
Total Shareholder Return 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
DuPont Factors
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Current
Tax Burden (NI/EBT) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) 0.99 0.94 0.99 0.99 0.99 1.00 1.00 1.00 1.000
EBIT Margin -0.50 -0.04 -1.73 -1.31 -0.38 -0.55 -0.51 -7.57 -7.566
Asset Turnover 0.11 0.29 0.61 86.44 7.49 8.82 8.26 26.82 26.821
Equity Multiplier 1.23 1.23 1.23 -0.12 4.97 11.83 16.07 -0.46 -0.459
Per Share
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Current
EPS (Diluted TTM) $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.01 $-0.01
Book Value/Share $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
Revenue/Share $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
OCF/Share $-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
EBITDA/Share $-0.00 $0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.01 $-0.01
Debt/Share $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
Academic Models
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Current
Altman Z-Score — — — — — — — — -536.542
Altman Z-Prime snapshot only -1203.965
Piotroski F-Score 2 3 1 1 3 2 4 4 4
Beneish M-Score — — — — -33.84 -18080.33 -4829.62 -577.86 -577.863
Ohlson O-Score snapshot only 262.049
Net-Net WC snapshot only $-0.00
Credit
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Current
Credit Rating snapshot only B-
Credit Score 89.00 89.00 89.00 20.00 16.89 17.23 17.25 20.00 20.000
Credit Grade snapshot only 16
Credit Trend snapshot only 0.000
Implied Spread (bps) snapshot only 900.000
Industry Credit Rank snapshot only 33
Sector Credit Rank snapshot only 25

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