— Know what they know.
Not Investment Advice
Also trades as: SMM.AX (ASX) · $vol 0M

TMRFF OTC

Somerset Minerals Limited
1W: +0.0% 1M: -93.6% 3M: -68.7% YTD: -92.5% 1Y: +50.0% 3Y: -98.9% 5Y: -99.5%
$0.00
+0.00 (+0.00%)
 
OTC · Basic Materials · Industrial Materials · Tech Score Sell · Power 38 · $1.9M mcap · 645M float · 0.0001% daily turnover · Short 100% of daily vol

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.

C
Oct 02, 2026
DCF
4
ROE
1
ROA
1
D/E
2
P/E
1
P/B
1
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. TMRFF receives an overall rating of C. Strongest factors: DCF (4/5). Areas of concern: ROE (1/5), ROA (1/5), D/E (2/5), P/E (1/5), P/B (1/5).
Rating Change History
DateFromTo
2026-10-03 None ADDED
2026-10-03 EXISTED None
2026-09-29 None ADDED
2026-09-27 EXISTED None
2026-09-23 None ADDED
2026-09-23 EXISTED None
2026-09-19 None ADDED
2026-09-19 EXISTED None
2026-09-15 None ADDED
2026-09-13 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.

★ ★ ★ ★ ★ — Grade D
Profitability
20
Balance Sheet
86
Earnings Quality
56
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
3/9
✗ ✗ ✓ ✗ ✗ ✓ ✗ ✗ ✓
Beneish M-Score
—
—
Ohlson O-Score
-4.70
Bankruptcy prob: 0.9%
Low Risk
Credit Rating
BBB
Score: 59.7/100
Trend: Improving
Earnings Quality
—
OCF/NI: 1.05x
Accruals: 0.9%
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. TMRFF 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. TMRFF's implied 0.9% 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. TMRFF receives an estimated rating of BBB (score: 59.7/100), with a improving 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
-4.35x
PEG
-0.01x
P/S
191.59x
P/B
1.06x
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. TMRFF 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
1.437
EBT / EBIT
×
EBIT Margin
-3.445
EBIT / Rev
×
Asset Turnover
0.032
Rev / Assets
×
Equity Multiplier
3.455
Assets / Equity
=
ROE
-55.4%
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. TMRFF's ROE of -55.4% is driven by financial leverage (equity multiplier: 3.45x). Note: high leverage means ROE is amplified by debt rather than operational performance. 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 1377 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
451.3%
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 Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
ROE -2.0% -5.2% -25.4% -43.0% -1.8% -2.9% -2.0% -3.3% 41.3% 3.8% -54.5% -55.4% -55.41%
ROA -1.7% -4.3% -16.0% -27.2% -1.1% -1.7% -95.9% -1.4% -1.3% -25.3% -15.8% -16.0% -16.04%
ROIC -2.8% -4.6% -6.6% -12.4% 34.1% 29.4% 32.8% 23.9% 66.2% 1.3% -28.6% -33.3% -33.28%
ROCE -1.8% -4.5% -15.4% -26.2% -3.2% -5.2% -4.9% -4.9% -1.4% -18.7% -8.9% -8.6% -8.63%
Gross Margin — — 0.0% — — — — — 1.0% 1.0% 1.0% 1.0% 1.00%
Operating Margin — — -291.2% — — — — — -1.5% -1.5% -50.8% -50.8% -50.78%
Net Margin — — -2215.4% — — — — — -2.5% -2.5% -66.8% -66.8% -66.84%
EBITDA Margin — — -1981.7% — — — — — -1.4% -1.4% -54.1% -54.1% -54.10%
FCF Margin — — -152.4% -792.3% 652.7% -1322.5% — — -27.4% -12.1% -16.4% -20.6% -20.58%
OCF Margin — — -132.1% -483.6% 834.4% -1247.4% — — -11.3% -4.1% -4.7% -5.2% -5.22%
ROA 3Y Avg snapshot only -1.23%
ROIC Economic snapshot only -11.11%
Cash ROA snapshot only -10.94%
Cash ROIC snapshot only -65.18%
CROIC snapshot only -2.57%
NOPAT Margin snapshot only -2.67%
Pretax Margin snapshot only -4.95%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 3.91%
SBC / Revenue snapshot only 1.31%
Valuation
Metric Trend Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
P/E Ratio -54.33 -20.92 -4.55 -0.80 -0.29 -0.91 -1.62 -0.16 -0.68 — — — -4.348
P/S Ratio — — 12204.93 2365.93 2061.03 10305.14 — — 47.28 — — — 191.592
P/B Ratio 1.11 1.10 1.15 0.34 -1.97 -9.84 -12.46 -1.25 4.41 — — — 1.062
P/FCF -6.11 47.64 -80.09 -2.99 3.16 -7.79 -9.14 -0.88 -1.73 — — — —
P/OCF — 43.32 — — 2.47 — — — — — — — —
EV/EBITDA -49.40 -20.97 -4.58 -0.84 -0.38 -3.57 -18.20 -1.80 -3.32 — — — —
EV/Revenue — — 11176.05 2279.82 1039.31 9283.42 — — 29.66 — — — —
EV/EBIT -48.55 -20.72 -4.52 -0.83 -0.14 -0.76 -1.43 -0.13 -0.39 — — — —
EV/FCF -5.45 47.11 -73.34 -2.88 1.59 -7.02 -9.02 -0.77 -1.08 — — — —
Earnings Yield -1.8% -4.8% -22.0% -1.2% -3.5% -1.1% -61.9% -6.2% -1.5% — — — —
FCF Yield -16.4% 2.1% -1.2% -33.5% 31.7% -12.8% -10.9% -1.1% -57.9% — — — —
Leverage & Solvency
Metric Trend Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Current Ratio 2.21 0.70 1.66 0.52 2.34 2.34 0.93 0.93 1.97 1.97 2.14 2.14 2.143
Quick Ratio 2.21 0.70 1.66 0.52 2.34 2.34 0.93 0.93 1.97 1.97 2.14 2.14 2.143
Debt/Equity 0.00 0.00 0.00 0.00 -0.00 -0.00 -0.01 -0.01 0.00 0.05 0.01 0.01 0.005
Net Debt/Equity -0.12 -0.01 -0.10 -0.01 — — — — -1.65 -1.59 -0.66 -0.66 -0.665
Debt/Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.003
Debt/EBITDA -0.13 -0.05 -0.00 -0.00 -0.00 -0.00 -0.01 -0.01 -0.00 -0.04 -0.04 -0.04 -0.036
Net Debt/EBITDA 6.00 0.23 0.42 0.03 0.38 0.39 0.24 0.28 1.97 1.27 4.86 4.67 4.672
Interest Coverage -544.83 -867.86 -4606.00 -5116.18 -36454.13 — -7024.83 -3694.05 -1992.49 -274.01 -540.35 — —
Equity Multiplier 1.21 1.22 1.59 1.58 -2.72 -2.72 -2.32 -2.32 6.29 9.56 2.00 2.00 1.998
Cash Ratio snapshot only 2.051
Cash to Debt snapshot only 131.001
FCF to Debt snapshot only -168.464
Defensive Interval snapshot only 1374.5 days
Efficiency & Turnover
Metric Trend Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.05 0.03 0.03 0.032
Inventory Turnover — — — — — — — — — — — — —
Receivables Turnover 0.00 0.00 0.03 0.01 0.02 0.02 0.00 0.00 2.71 2.57 2.06 2.10 2.102
Payables Turnover 0.01 0.02 0.02 0.03 0.02 0.01 0.00 0.00 0.00 0.00 0.00 0.00 —
DSO — — 14478 29827 16587 22524 — — 135 142 177 174 173.7 days
DIO 0 0 0 0 0 0 0 — — — — — —
DPO 52827 20375 17200 11585 18418 27183 93068 — — — — — —
Cash Conversion Cycle — — -2722 18243 -1832 -4658 — — — — — — —
Fixed Asset Turnover snapshot only 0.035
Cash Velocity snapshot only 0.062
Capital Intensity snapshot only 47.738
Growth (YoY)
Metric Trend Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue — — — — — — -1.0% -1.0% 73.4% 193.7% — — —
Net Income — — — — -38.6% -23.3% -2.5% -2.2% 27.7% 91.2% 89.5% 89.3% 89.31%
EPS — — — — -8.4% -7.4% -2.5% 1.2% 68.2% 96.1% 96.9% 96.8% 96.84%
FCF — — — — 1.4% -7.5% -9.9% -1.2% -4.1% -78.3% -96.2% -1.4% -1.42%
EBITDA — — — — -14.3% -4.7% 66.3% 73.0% 75.5% 74.8% 19.7% 6.1% 6.09%
Op. Income — — — — -2.2% -50.5% 26.6% 59.6% 51.7% 35.1% 0.6% -59.2% -59.17%
OCF Growth snapshot only -19.34%
Asset Growth snapshot only 2.41%
Debt Growth snapshot only 2.41%
Shares Change snapshot only 2.38%
Growth Quality
Metric Trend Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue Stability — — — — — — — — 0.76 0.75 0.75 0.75 0.746
Earnings Stability — — — — — — — — 0.48 0.00 0.04 0.05 0.050
Margin Stability — — — — — — — — — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.00 0.00 1.00 1.00 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 0.50 0.50 0.50 0.50 0.500
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence — — — — — — — — 0.89 0.50 0.50 0.50 0.500
Earnings Smoothness — — — — — — — — — — — — —
ROE Trend — — — — — — — — — — — — —
Gross Margin Trend — — — — — — — — — — — — —
FCF Margin Trend — — — — — — — — — — — — —
Sustainable Growth Rate — — — — — — — — — — — — —
Internal Growth Rate — — — — — — — — — — — — —
Cash Flow Quality
Metric Trend Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
OCF/Net Income 8.78 -0.48 0.05 0.16 -0.12 0.11 0.11 0.09 0.16 0.80 0.94 1.05 1.054
FCF/OCF 1.01 0.91 1.15 1.64 0.78 1.06 1.56 1.94 2.43 2.96 3.52 3.94 3.943
FCF/Net Income snapshot only 4.158
CapEx/Revenue — — 20.2% 308.7% 181.7% 75.1% — — 16.1% 8.0% 11.8% 15.4% 15.36%
CapEx/Depreciation snapshot only 340.240
Accruals Ratio 0.13 -0.06 -0.15 -0.23 -1.18 -1.47 -0.85 -1.24 -1.10 -0.05 -0.01 0.01 0.009
Sloan Accruals snapshot only 0.296
Cash Flow Adequacy snapshot only -0.340
Dividends & Buybacks
Metric Trend Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Dividend Yield 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 — — — — — — — — — — — — —
FCF Payout Ratio — 0.0% — — 0.0% — — — — — — — —
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% 0.0% — — — —
Net Buyback Yield -22.3% -22.6% -27.0% -1.5% -66.5% -13.1% -1.7% 0.0% 0.0% — — — —
Total Shareholder Return -22.3% -22.6% -27.0% -1.5% -66.5% -13.1% -1.7% 0.0% 0.0% — — — —
DuPont Factors
Metric Trend Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 1.00 1.00 1.07 1.06 0.95 0.92 0.89 0.89 0.90 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) 1.00 1.00 1.01 1.01 1.01 1.01 1.00 1.01 1.02 1.28 1.36 1.44 1.437
EBIT Margin — — -2472.09 -2745.91 -7491.61 -12245.46 — — -75.85 -3.99 -3.64 -3.45 -3.445
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.05 0.03 0.03 0.032
Equity Multiplier 1.21 1.22 1.59 1.58 1.74 1.75 2.10 2.43 -31.40 -15.02 3.45 3.45 3.455
Per Share
Metric Trend Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
EPS (Diluted TTM) $-0.01 $-0.01 $-0.06 $-0.06 $-0.07 $-0.11 $-0.06 $-0.06 $-0.02 $-0.00 $-0.00 $-0.00 $-0.00
Book Value/Share $0.36 $0.25 $0.24 $0.15 $-0.01 $-0.01 $-0.01 $-0.01 $0.00 $0.00 $0.01 $0.01 $0.01
Tangible Book/Share $0.36 $0.25 $0.24 $0.15 $-0.01 $-0.01 $-0.01 $-0.01 $0.00 $0.00 $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 $-0.07 $0.01 $-0.00 $-0.02 $0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01
OCF/Share $-0.06 $0.01 $-0.00 $-0.01 $0.01 $-0.01 $-0.01 $-0.01 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00
Cash/Share $0.04 $0.00 $0.02 $0.00 $0.01 $0.01 $0.00 $0.00 $0.01 $0.00 $0.01 $0.01 $0.01
EBITDA/Share $-0.01 $-0.01 $-0.06 $-0.06 $-0.03 $-0.03 $-0.01 $-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 $-0.04 $-0.00 $-0.02 $-0.00 $-0.01 $-0.01 $-0.00 $-0.00 $-0.01 $-0.00 $-0.01 $-0.01 $-0.01
Academic Models
Metric Trend Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Altman Z-Score — — — — — — — — — — — — —
Piotroski F-Score 1 3 2 2 5 4 1 2 3 3 4 3 3
Beneish M-Score — — — — — — — — — — — — —
Ohlson O-Score snapshot only -4.703
ROIC (Greenblatt) snapshot only -9.11%
Net-Net WC snapshot only $-0.00
EVA snapshot only $-985747.15
Credit
Metric Trend Q1'23 Q3'23 Q4'23 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Credit Rating snapshot only BBB
Credit Score 54.15 57.75 36.70 28.00 20.00 20.00 20.00 20.00 36.70 47.70 49.65 59.65 59.650
Credit Grade snapshot only 9
Credit Trend snapshot only 39.650
Implied Spread (bps) snapshot only 275.000

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