— Know what they know.
Not Investment Advice

UBQU OTC

Ubiquitech Software Corp.
1W: +9900.0% 1M: +9900.0% 3M: +9900.0% YTD: +0.0% 1Y: +9900.0% 3Y: +100.0% 5Y: -81.3%
$0.00
+0.00 (+9900.00%)
 
Weekly Expected Move ±10443.7%
$-0 $-0 $0 $0 $0
OTC · Communication Services · Advertising Agencies · Tech Score Neutral · Power 55 · $3.2M mcap · 25.66B float · 0.0085% daily turnover · Short 33% 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
1
ROE
1
ROA
5
D/E
1
P/E
4
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. UBQU receives an overall rating of C+. Strongest factors: ROA (5/5), P/E (4/5). Areas of concern: DCF (1/5), ROE (1/5), D/E (1/5), P/B (1/5).
Rating Change History
DateFromTo
2026-09-30 None ADDED
2026-09-30 EXISTED None
2026-09-23 None ADDED
2026-09-23 EXISTED None
2026-09-16 None ADDED
2026-09-16 EXISTED None
2026-09-09 None ADDED
2026-09-08 EXISTED None
2026-09-02 None ADDED
2026-09-01 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.

★ ★ ★ ★ ★ 31 Grade D
Profitability
25
Balance Sheet
16
Earnings Quality
85
Growth
16
Value
56
Momentum
43
Safety
0
Cash Flow
75
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. UBQU scores highest in Earnings Quality (85/100) 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
-177.06
Distress Zone
Piotroski F-Score
6/9
✓ ✓ ✓ ✓ ✗ ✗ ✗ ✓ ✓
Beneish M-Score
-59.96
Unlikely Manipulator
Ohlson O-Score
147.23
Bankruptcy prob: 100.0%
High Risk
Credit Rating
B-
Score: 20.0/100
Trend: Stable
Earnings Quality
75/100
OCF/NI: 1.43x
Accruals: -7.5%
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. UBQU scores -177.06, 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. UBQU scores 6/9, 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. UBQU's score of -59.96 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. UBQU'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. UBQU receives an estimated rating of B- (score: 20.0/100), with a stable trend. 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). UBQU'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
12.00x
PEG
0.12x
P/S
4.69x
P/B
-3.87x
P/FCF
0.07x
P/OCF
0.07x
EV/EBITDA
-5.12x
EV/Revenue
0.80x
EV/EBIT
-4.85x
EV/FCF
1.29x
Earnings Yield
1058.65%
FCF Yield
1516.22%
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. At 12.0x earnings, UBQU trades at a reasonable valuation. An earnings yield of 1058.6% exceeds typical risk-free rates, suggesting equities are being compensated for risk.

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
-2.628
EBT / EBIT
×
EBIT Margin
-0.165
EBIT / Rev
×
Asset Turnover
0.401
Rev / Assets
×
Equity Multiplier
-2.284
Assets / Equity
=
ROE
-39.8%
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. UBQU's ROE of -39.8% is driven by Asset Turnover (0.401), 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
$0.00
Price/Value
0.01x
Margin of Safety
98.89%
Premium
-98.89%
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 UBQU'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 $0.00, UBQU appears undervalued with a 99% margin of safety. The adjusted fair P/E of 8.5x compares to the current market P/E of 12.0x.

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
2954.2%
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 Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
ROE 4.6% 7.5% 16.8% 22.6% 27.3% 15.0% 18.9% 26.7% 26.1% 24.1% -27.3% -36.1% -38.8% -42.2% -45.6% -36.9% -31.9% -82.0% -31.3% -39.8% -39.80%
ROA -51.8% -2.5% -3.6% -5.6% -7.3% -4.9% -4.2% -3.8% -4.1% -3.9% 3.2% 3.2% 3.7% 4.0% 23.7% 21.1% 22.4% 7.5% 12.3% 17.4% 17.43%
ROIC -80.0% -0.9% 2.0% 37.3% 15.0% 25.0% 35.9% 93.1% 90.0% 76.2% 1.3% 64.5% 36.3% 21.3% -4.5% -5.6% -7.2% 1.0% 75.0% 55.3% 55.33%
ROCE 101.3% 6.9% 25.2% 1.6% 29.7% 31.6% 45.4% 1.0% 1.1% 91.3% -2.5% -2.6% -2.4% -2.5% 31.2% 32.0% 45.2% -2.9% 75.6% 55.4% 55.38%
Gross Margin — -1.1% 11.4% 14.6% -0.9% -14.3% -9.4% 27.6% -2.4% -2.3% -6.8% 29.7% 0.5% -2.2% 23.6% 18.6% 22.5% -44.3% 30.9% 23.9% 23.92%
Operating Margin — -26.1% -34.4% -2.1% -1.0% -1.4% -1.2% -2.0% -1.0% -71.0% -44.5% -45.4% -35.8% -40.7% -7.1% -6.0% -1.3% -1.0% -6.9% -19.5% -19.53%
Net Margin — -1.1% -1.2% -79.1% -1.9% -2.1% -1.6% -2.5% -1.6% -1.2% 18.7% -1.1% -1.0% -1.2% 1.0% -18.6% -14.0% 4.2% -33.2% -88.0% -88.02%
EBITDA Margin — -1.1% -32.2% -0.3% -97.7% -1.4% -1.1% -2.0% -98.9% -69.5% 19.7% -38.5% -32.8% -37.1% 1.1% -5.8% -1.0% -1.0% -3.9% -11.9% -11.89%
FCF Margin — 5.8% -3.4% -3.5% -3.3% -3.6% -2.3% -2.1% -3.2% -2.8% -2.7% -2.1% 3.1% 4.4% -2.2% 56.6% -73.7% 23.2% 2.1% 62.2% 62.24%
OCF Margin — 5.8% -3.4% -3.5% -3.3% -3.6% -2.3% -1.7% -3.2% -2.8% -2.7% -2.5% 3.1% 4.4% -2.1% 56.6% -73.7% 23.2% 2.1% 62.2% 62.24%
ROA 3Y Avg snapshot only 4.34%
ROIC Economic snapshot only 55.33%
Cash ROA snapshot only 13.90%
NOPAT Margin snapshot only -16.53%
Pretax Margin snapshot only 43.45%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 30.42%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
P/E Ratio -605.12 -86.30 -59.98 -28.93 -31.37 -12.74 -9.50 -10.48 -2.63 -0.05 3.03 2.13 1.53 3.97 0.07 6.34 8.22 0.04 0.13 0.09 11.998
P/S Ratio — 140.83 80.30 30.23 36.75 18.20 14.58 21.80 5.15 0.09 4.90 5.17 4.85 17.87 0.04 2.05 1.71 0.02 0.02 0.04 4.689
P/B Ratio -61599.79 -3.26 -5.10 -3.31 -4.28 -2.02 -1.68 -2.61 -0.66 -0.01 -1.05 -0.94 -0.74 -2.23 -0.04 -3.09 -3.34 -0.04 -0.04 -0.04 -3.874
P/FCF -12063.67 2437.72 -23.82 -8.52 -11.16 -5.05 -6.27 -10.41 -1.63 -0.03 -1.83 -2.42 1.57 4.04 -0.02 3.63 -2.33 0.07 0.01 0.07 0.066
P/OCF — 2437.72 — — — — — — — — — — 1.57 4.04 — 3.63 — 0.07 0.01 0.07 0.066
EV/EBITDA -608.14 -99.76 -104.74 -85.29 -84.57 -41.57 -25.95 -20.14 -8.45 -5.25 3.88 3.08 2.56 4.50 4.33 8.51 8.41 1.09 -4.04 -5.12 -5.116
EV/Revenue — 160.13 92.36 39.05 43.53 25.24 21.39 28.92 11.67 6.19 8.76 9.57 9.95 23.93 3.89 4.26 3.01 0.32 0.46 0.80 0.802
EV/EBIT -608.14 -98.27 -102.06 -81.55 -80.97 -40.08 -25.27 -19.83 -8.33 -5.17 3.91 3.11 2.58 4.52 4.36 8.59 8.49 1.11 -3.87 -4.85 -4.850
EV/FCF -12063.67 2771.83 -27.39 -11.01 -13.21 -7.00 -9.20 -13.80 -3.70 -2.20 -3.27 -4.48 3.22 5.41 -1.76 7.52 -4.08 1.39 0.22 1.29 1.288
Earnings Yield -0.2% -1.2% -1.7% -3.5% -3.2% -7.8% -10.5% -9.5% -38.1% -18.5% 33.0% 46.9% 65.3% 25.2% 15.4% 15.8% 12.2% 27.9% 7.7% 10.6% 10.59%
FCF Yield -0.0% 0.0% -4.2% -11.7% -9.0% -19.8% -15.9% -9.6% -61.2% -30.3% -54.7% -41.3% 63.8% 24.7% -52.0% 27.6% -43.0% 14.0% 90.5% 15.2% 15.16%
PEG Ratio snapshot only 0.120
EV/OCF snapshot only 1.288
EV/Gross Profit snapshot only 5.773
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
Current Ratio 0.68 0.04 0.13 0.39 0.11 0.09 0.14 0.15 0.32 0.32 0.42 0.17 0.33 0.31 1.90 0.61 1.79 0.17 0.12 0.00 0.004
Quick Ratio 0.68 0.04 0.13 0.39 0.11 0.09 0.14 0.15 0.18 0.16 0.21 0.17 0.18 0.18 1.83 0.56 1.74 0.11 0.10 0.00 0.002
Debt/Equity -0.00 -0.45 -0.77 -0.97 -0.79 -0.78 -0.79 -0.85 -0.84 -0.83 -0.83 -0.80 -0.78 -0.75 -3.82 -3.33 -2.53 -0.75 -0.74 -0.72 -0.718
Net Debt/Equity — — — — — — — — — — — — — — — — — — — — —
Debt/Assets 0.00 14.96 16.50 24.12 21.38 24.87 18.07 8.95 9.49 9.07 5.56 5.82 6.16 5.97 0.74 0.76 0.74 9.71 12.27 16.99 16.991
Debt/EBITDA -0.00 -12.20 -13.79 -19.30 -13.17 -11.59 -8.27 -4.97 -4.72 -5.18 1.71 1.42 1.31 1.14 4.30 4.42 3.63 1.04 -3.84 -4.86 -4.856
Net Debt/EBITDA -0.00 -12.02 -13.68 -19.27 -13.17 -11.59 -8.27 -4.95 -4.72 -5.17 1.71 1.42 1.31 1.14 4.28 4.41 3.61 1.04 -3.83 -4.85 -4.855
Interest Coverage -200.01 -699.44 -2.09 -0.85 -0.85 -0.79 -1.23 -2.34 -2.50 -2.28 3.59 4.68 5.60 6.70 3.73 2.89 2.43 2.18 -0.88 -1.06 -1.061
Equity Multiplier -2.15 -0.03 -0.05 -0.04 -0.04 -0.03 -0.04 -0.10 -0.09 -0.09 -0.15 -0.14 -0.13 -0.13 -5.18 -4.40 -3.43 -0.08 -0.06 -0.04 -0.042
Cash Ratio snapshot only 0.001
Debt Service Coverage snapshot only -1.005
Cash to Debt snapshot only 0.000
FCF to Debt snapshot only 0.818
Defensive Interval snapshot only 0.9 days
Efficiency & Turnover
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
Asset Turnover 0.00 1.51 2.69 5.40 6.22 3.40 2.73 1.84 2.09 2.25 1.99 1.32 1.18 0.90 0.36 0.65 1.07 16.32 0.68 0.40 0.401
Inventory Turnover — — — — — — — — 6.92 6.22 5.94 — 2.73 1.97 5.69 22.84 18.09 37.17 19.51 14.43 14.433
Receivables Turnover — — — — — — — — — — — — — — 1.40 2.63 3.97 585.02 2.52 1.56 1.558
Payables Turnover 0.00 7.12 15.47 22.92 63.74 38.66 51.13 39.53 57.01 30.02 23.48 14.47 10.78 5.73 0.85 1.56 2.27 47.18 1.66 1.01 1.011
DSO — 0 0 0 0 0 0 0 0 0 0 0 0 0 261 139 92 1 145 234 234.3 days
DIO — 0 0 0 0 0 0 0 53 59 61 0 133 185 64 16 20 10 19 25 25.3 days
DPO — 51 24 16 6 9 7 9 6 12 16 25 34 64 427 233 161 8 220 361 361.2 days
Cash Conversion Cycle — -51 -24 -16 -6 -9 -7 -9 46 46 46 -25 100 121 -102 -79 -48 3 -56 -102 -101.6 days
Fixed Asset Turnover snapshot only 54.579
Operating Cycle snapshot only 259.5 days
Cash Velocity snapshot only 4303.550
Capital Intensity snapshot only 0.045
Growth (YoY)
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
Revenue — — — — — 3.3% 1.1% 26.8% 18.1% 29.9% 21.1% 5.5% -20.5% -44.8% 1.5% 4.0% 7.3% 10.1% 81.1% -40.8% -40.84%
Net Income -11.3% -3.5% -5.0% -4.1% -4.9% -2.8% -1.4% -1.5% -97.8% -56.4% 2.3% 2.2% 2.3% 2.4% 2.0% -32.7% -45.6% 14.3% -50.1% -20.6% -20.63%
EPS -7.8% 99.6% 99.6% 99.7% 99.7% -80.6% -57.9% -84.1% -49.3% -18.1% 2.0% 2.2% 2.7% 2.4% -6.7% -32.7% -62.8% 11.0% -50.1% -32.9% -32.90%
FCF -3.8% 3.4% -201.9% -358.4% -329.8% -268.8% -43.0% 25.2% -13.1% -1.3% -39.6% -7.4% 1.8% 1.9% -1.1% 2.3% -3.0% -41.6% 2.7% -35.0% -34.97%
EBITDA -12.5% -3.5% -3.0% -1.2% -1.6% -62.2% -93.9% -3.0% -2.2% -1.5% 4.3% 3.3% 3.2% 3.5% 0.5% -18.8% -23.8% -38.3% -1.2% -1.2% -1.19%
Op. Income 93.4% -5.1% -1.5% -1.7% -2.7% -10.4% -17.5% -11.8% -3.8% -1.5% -54.4% 48.7% 69.7% 80.8% 70.4% 39.2% 13.6% -1.8% -69.2% -14.1% -14.09%
OCF Growth snapshot only -34.97%
Asset Growth snapshot only -99.09%
Debt Growth snapshot only -79.65%
Shares Change snapshot only 18.27%
Growth (CAGR)
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
Revenue 3Y — — — — — — — — — — — — — 45.4% 85.0% 88.8% 98.0% 99.8% 76.9% 46.4% 46.45%
Revenue 5Y — — — — — — — — — — — — — — — — — — — — —
EPS 3Y — — — — — — — — — — — — — — — — — — — — —
EPS 5Y — — — — — — — — — — — — — — — — — — — — —
Net Income 3Y — — — — — — — — — — — — — — — — — — — — —
Net Income 5Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 3Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 5Y — — — — — — — — — — — — — — — — — — — — —
Gross Profit 3Y — — — — — — — — — — — — — — 1.9% 1.5% 1.8% 2.3% — 1.5% 1.53%
Gross Profit 5Y — — — — — — — — — — — — — — — — — — — — —
Op. Income 3Y — — — — — — — — — — — — — — — — — — — — —
Op. Income 5Y — — — — — — — — — — — — — — — — — — — — —
FCF 3Y — — — — — — — — — — — — — 5.2% — — — — — — —
FCF 5Y — — — — — — — — — — — — — — — — — — — — —
OCF 3Y — — — — — — — — — — — — — 5.2% — — — — — — —
OCF 5Y — — — — — — — — — — — — — — — — — — — — —
Assets 3Y — — — — — — — 5.2% 5.2% 5.3% 5.3% 5.2% 4.7% 33.5% 2.6% 2.8% 2.5% -3.8% -19.6% -43.9% -43.91%
Assets 5Y — — — — — — — — — — — — — — — 4.4% 4.2% 1.4% 1.3% 1.1% 1.11%
Equity 3Y — — — — — — — — — — — — — — — — — — — — —
Book Value 3Y — — — — — — — — — — — — — — — — — — — — —
Dividend 3Y — — — — — — — — — — — — — — — — — — — — —
Growth Quality
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
Revenue Stability — — — 0.75 0.75 0.91 1.00 0.87 0.86 0.95 0.97 0.80 0.53 0.25 0.83 0.60 0.53 0.51 0.83 0.60 0.602
Earnings Stability — — — 0.89 0.87 0.91 0.98 0.89 0.93 0.96 0.21 0.09 0.10 0.13 0.46 0.24 0.22 0.40 0.39 0.37 0.370
Margin Stability — — — — — — — — — 0.00 0.00 0.15 0.32 0.06 0.00 0.01 0.00 0.09 0.00 0.09 0.089
Rev. Growth Consistency 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00 0.00 1.00 1.00 0.50 0.50 1.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 0.00 0.00 1.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 1 0
Earnings Persistence — — — 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.20 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.50 0.92 0.917
Earnings Smoothness — — — — — — — — — — — — — — 0.98 0.61 0.41 0.87 0.33 0.77 0.770
ROE Trend — — — — — — — — — — — — — — — — — — — — —
Gross Margin Trend — — — — — — — — — 0.02 0.03 -0.04 -0.01 0.01 0.20 0.17 0.19 0.14 0.03 0.03 0.030
FCF Margin Trend — — — — — — — — — -1.04 0.17 0.69 6.32 7.63 0.29 2.68 -0.71 -0.57 4.57 1.41 1.406
Sustainable Growth Rate — — — — — — — — — — — — — — — — — — — — —
Internal Growth Rate — — — — — — — — — — -1.5% -1.5% -1.4% -1.3% 31.0% 26.7% 28.9% -1.2% 14.0% 21.1% 21.11%
Cash Flow Quality
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
OCF/Net Income 0.05 -0.04 2.52 3.40 2.81 2.53 1.51 0.81 1.61 1.64 -1.66 -1.04 0.98 0.98 -3.28 1.75 -3.53 0.50 11.60 1.43 1.432
FCF/OCF 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.24 1.00 1.00 1.00 0.85 1.00 1.00 1.03 1.00 1.00 1.00 1.02 1.00 1.000
FCF/Net Income snapshot only 1.432
CapEx/Revenue — 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 40.2% 0.0% 0.0% 0.0% 38.2% 0.0% 0.0% 6.3% 0.0% 0.0% 0.0% 3.5% 0.0% 0.00%
CapEx/Depreciation snapshot only 0.000
Accruals Ratio -49.22 -2.55 5.46 13.51 13.21 7.41 2.15 -0.71 2.49 2.46 8.55 6.53 0.09 0.07 1.01 -0.16 1.02 3.75 -1.30 -0.08 -0.075
Sloan Accruals snapshot only 0.224
Cash Flow Adequacy snapshot only 482099.000
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio — — — — — — — — — — 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
FCF Payout Ratio — 0.0% — — — — — — — — — — 0.0% 0.0% — 0.0% — 0.0% 0.0% 0.0% 0.00%
Total Payout Ratio — — — — — — — — — — 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
DuPont Factors
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
Tax Burden (NI/EBT) — 1.51 1.19 1.05 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) -0.00 0.67 1.25 2.08 2.18 2.27 1.81 1.43 1.40 1.44 0.72 0.79 0.82 0.85 0.73 0.65 0.59 1.59 -1.52 -2.63 -2.628
EBIT Margin — -1.63 -0.90 -0.48 -0.54 -0.63 -0.85 -1.46 -1.40 -1.20 2.24 3.08 3.86 5.29 0.89 0.50 0.35 0.29 -0.12 -0.17 -0.165
Asset Turnover 0.00 1.51 2.69 5.40 6.22 3.40 2.73 1.84 2.09 2.25 1.99 1.32 1.18 0.90 0.36 0.65 1.07 16.32 0.68 0.40 0.401
Equity Multiplier -0.09 -0.03 -0.05 -0.04 -0.04 -0.03 -0.05 -0.07 -0.06 -0.06 -0.08 -0.11 -0.10 -0.10 -1.93 -1.75 -1.42 -0.11 -2.55 -2.28 -2.284
Per Share
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
EPS (Diluted TTM) $-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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Book Value/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 $-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 $-0.00 $-0.00 $-0.00 $-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 $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 $-0.00 $0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $0.00 $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 $-0.00 $-0.00 $-0.00 $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 $0.00 $0.00 $0.00 $-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 $-0.00 $-0.00 $-0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $-0.00 $-0.00 $-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 $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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Academic Models
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
Altman Z-Score — — — — — — — — — — — — — — — — — — — — -177.059
Altman Z-Prime snapshot only -489.494
Piotroski F-Score 3 4 3 3 2 2 2 3 2 4 5 7 7 5 4 6 4 4 6 6 6
Beneish M-Score — — — — — 32.35 5.98 -6.86 6.23 8.69 26.77 27.74 -5.21 -2.61 10.15 10.06 10.87 32.02 -283.00 -59.96 -59.958
Ohlson O-Score snapshot only 147.234
Net-Net WC snapshot only $-0.00
Credit
Metric Trend Q3'10 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q1'26 Q2'26 Q3'26 Current
Credit Rating snapshot only B-
Credit Score 20.00 15.87 13.14 13.08 12.98 13.29 13.03 13.23 12.96 13.19 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00 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 18
Sector Credit Rank snapshot only 26

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