— Know what they know.
Not Investment Advice

VPIM OTC

Vitality Prime, Inc.
1W: +0.0% 1M: +100.0% 3M: +60.0% YTD: -38.5% 1Y: -33.3% 3Y: -33.8% 5Y: -81.7%
$0.40
+0.00 (+0.00%)
 
OTC · Industrials · Electrical Equipment & Parts · Tech Score Buy · Power 62 · $4.8M mcap · Short 91% 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.

D+
Oct 02, 2026
DCF
1
ROE
1
ROA
1
D/E
1
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. VPIM receives an overall rating of D+. Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5), P/B (1/5).
Rating Change History
DateFromTo
2026-07-01 None ADDED
2026-06-21 EXISTED None
2026-06-16 None ADDED
2026-06-15 EXISTED None
2026-06-09 None ADDED
2026-05-18 EXISTED None
2026-05-13 None ADDED
2026-05-03 EXISTED None
2026-04-28 None ADDED
2026-04-13 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 A+
Profitability
—
Balance Sheet
13
Earnings Quality
51
Growth
88
Value
15
Momentum
80
Safety
0
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
-36.79
Distress Zone
Piotroski F-Score
2/9
✗ ✗ ✓ ✗ ✗ ✗ ✗ ✗ ✓
Beneish M-Score
—
—
Ohlson O-Score
inf
Bankruptcy prob: 100.0%
High Risk
Credit Rating
CCC
Score: 12.9/100
Trend: Stable
Earnings Quality
—
OCF/NI: 1.61x
Accruals: 15.8%
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. VPIM scores -36.79, 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. VPIM 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. VPIM'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. VPIM receives an estimated rating of CCC (score: 12.9/100), 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
-2.00x
PEG
0.00x
P/S
0.00x
P/B
0.00x
P/FCF
-8.69x
P/OCF
—
EV/EBITDA
-21.14x
EV/Revenue
2522.82x
EV/EBIT
-19.70x
EV/FCF
-9.33x
Earnings Yield
-7.14%
FCF Yield
-11.51%
Shareholder Yield
5.16%
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. VPIM 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
1.310
EBT / EBIT
×
EBIT Margin
-128.071
EBIT / Rev
×
Asset Turnover
0.002
Rev / Assets
×
Equity Multiplier
-0.770
Assets / Equity
=
ROE
19.9%
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. VPIM's ROE of 19.9% is driven by Asset Turnover (0.002), 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
$0.40
Median 1Y
$0.00
5th Pctile
$0.00
95th Pctile
$0.45
Ann. Volatility
357.2%
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 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
ROE 7.1% 13.6% 27.3% 31.9% 30.8% 27.2% 19.9% 19.90%
ROA -6.5% -13.7% -29.3% -36.5% -28.9% -27.0% -25.8% -25.84%
ROIC -9.8% -22.9% -64.3% -93.1% -48.9% -47.4% 52.1% 52.06%
ROCE 6.4% 12.1% 25.0% 28.7% 27.7% 24.9% 32.2% 32.21%
Gross Margin — — -5.3% -2.9% — — — —
Operating Margin — — -299.4% -72.4% — — — —
Net Margin — — -318.1% -86.0% — — — —
EBITDA Margin — — -294.0% -69.5% — — — —
FCF Margin — — -110.6% -55.0% -186.0% -198.8% -270.4% -270.45%
OCF Margin — — -110.6% -55.0% -186.0% -198.8% -270.4% -270.45%
ROIC Economic snapshot only 52.06%
Cash ROA snapshot only -2.76%
NOPAT Margin snapshot only -116.99%
Pretax Margin snapshot only -167.81%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 140.33%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
P/E Ratio -5.19 -1.43 -0.75 -0.39 -0.38 -0.20 -14.00 -2.000
P/S Ratio — — 480.29 110.37 88.65 44.33 2349.93 0.000
P/B Ratio -0.37 -0.20 -0.20 -0.12 -0.12 -0.06 -5.91 0.000
P/FCF -18.93 -6.65 -4.34 -2.01 -0.48 -0.22 -8.69 -8.689
P/OCF — — — — — — — —
EV/EBITDA -30.73 -13.81 -6.21 -4.91 -5.97 -6.29 -21.14 -21.144
EV/Revenue — — 3562.00 1215.73 1184.00 1131.79 2522.82 2522.817
EV/EBIT -29.58 -13.30 -6.04 -4.76 -5.75 -6.03 -19.70 -19.699
EV/FCF -96.91 -54.98 -32.19 -22.11 -6.37 -5.69 -9.33 -9.328
Earnings Yield -19.3% -69.7% -1.3% -2.6% -2.7% -4.9% -7.1% -7.14%
FCF Yield -5.3% -15.0% -23.0% -49.8% -2.1% -4.5% -11.5% -11.51%
PEG Ratio snapshot only 0.000
Shareholder Yield snapshot only 5.16%
Leverage & Solvency
Metric Trend Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
Current Ratio 0.04 0.04 0.00 0.00 0.00 0.00 0.00 0.000
Quick Ratio 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Debt/Equity -1.52 -1.42 -1.31 -1.25 -1.48 -1.44 -0.43 -0.435
Net Debt/Equity — — — — — — — —
Debt/Assets 1.39 1.43 1.40 1.43 1.42 1.42 1.76 1.764
Debt/EBITDA -24.79 -12.13 -5.37 -4.46 -5.53 -6.04 -1.45 -1.449
Net Debt/EBITDA -24.73 -12.14 -5.37 -4.46 -5.52 -6.04 -1.45 -1.449
Interest Coverage -8.16 -8.21 -10.90 -9.16 -7.13 -6.33 -3.22 -3.223
Equity Multiplier -1.09 -0.99 -0.93 -0.87 -1.04 -1.02 -0.25 -0.246
Cash Ratio snapshot only 0.000
Debt Service Coverage snapshot only -3.002
Cash to Debt snapshot only 0.000
FCF to Debt snapshot only -1.564
Defensive Interval snapshot only 0.0 days
Efficiency & Turnover
Metric Trend Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.002
Inventory Turnover 0.03 0.06 — — 0.27 0.27 — —
Receivables Turnover — — — — — — — —
Payables Turnover 0.01 0.01 0.02 0.03 0.04 0.04 0.04 0.045
DSO — — 0 0 0 0 0 0.0 days
DIO 12152 6076 0 0 1341 1341 0 0.0 days
DPO 43381 24657 17112 13296 8236 9141 8159 8158.5 days
Cash Conversion Cycle — — -17112 -13296 -6894 -7800 -8159 -8158.5 days
Capital Intensity snapshot only 97.984
Growth (YoY)
Metric Trend Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
Revenue — — — — — — 82.9% 82.86%
Net Income — — — — -3.2% -88.4% 52.4% 52.36%
EPS — — — — -2.9% -75.7% 70.9% 70.93%
FCF — — — — -11.2% -7.0% -3.5% -3.47%
EBITDA — — — — -3.1% -81.9% 62.0% 61.99%
Op. Income — — — — -3.4% -95.2% 54.1% 54.10%
OCF Growth snapshot only -3.47%
Asset Growth snapshot only -91.84%
Debt Growth snapshot only -89.74%
Shares Change snapshot only 63.86%
Growth Quality
Metric Trend Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
Revenue Stability — — — — — — — —
Earnings Stability — — — — — — — —
Margin Stability — — — — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.500
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.500
FCF Positive Streak 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 Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
OCF/Net Income 0.27 0.22 0.17 0.19 0.79 0.92 1.61 1.612
FCF/OCF 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
FCF/Net Income snapshot only 1.612
CapEx/Revenue — — 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
CapEx/Depreciation snapshot only 0.000
Accruals Ratio -0.05 -0.11 -0.24 -0.29 -0.06 -0.02 0.16 0.158
Sloan Accruals snapshot only 3.043
Dividends & Buybacks
Metric Trend Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
Dividend Yield 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
Payout Ratio — — — — — — — —
FCF Payout Ratio — — — — — — — —
Total Payout Ratio — — — — — — — —
Div. Increase Streak — — — — — — — —
Chowder Number — — — — — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 5.2% 5.16%
Net Buyback Yield 0.0% 0.0% 0.0% 0.0% -1.7% -68.4% 3.2% 3.17%
Total Shareholder Return 0.0% 0.0% 0.0% 0.0% -1.7% -68.4% 3.2% 3.17%
DuPont Factors
Metric Trend Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
Tax Burden (NI/EBT) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) 1.11 1.12 1.09 1.11 1.14 1.16 1.31 1.310
EBIT Margin — — -589.96 -255.39 -205.83 -187.56 -128.07 -128.071
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.002
Equity Multiplier -1.09 -0.99 -0.93 -0.87 -1.06 -1.01 -0.77 -0.770
Per Share
Metric Trend Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
EPS (Diluted TTM) $-0.02 $-0.03 $-0.07 $-0.08 $-0.07 $-0.06 $-0.02 $-0.02
Book Value/Share $-0.24 $-0.26 $-0.25 $-0.26 $-0.21 $-0.21 $-0.05 $0.00
Tangible Book/Share $-0.24 $-0.26 $-0.25 $-0.26 $-0.21 $-0.21 $-0.05 $-0.05
Revenue/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
FCF/Share $-0.00 $-0.01 $-0.01 $-0.02 $-0.05 $-0.06 $-0.03 $0.00
OCF/Share $-0.00 $-0.01 $-0.01 $-0.02 $-0.05 $-0.06 $-0.03 $0.00
Cash/Share $0.00 $-0.00 $-0.00 $0.00 $0.00 $-0.00 $0.00 $0.00
EBITDA/Share $-0.01 $-0.03 $-0.06 $-0.07 $-0.06 $-0.05 $-0.01 $-0.01
Debt/Share $0.36 $0.36 $0.32 $0.33 $0.31 $0.31 $0.02 $0.02
Net Debt/Share $0.36 $0.36 $0.32 $0.33 $0.31 $0.31 $0.02 $0.02
Academic Models
Metric Trend Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
Altman Z-Score — — — — — — — -36.792
Altman Z-Prime snapshot only -105.130
Piotroski F-Score 2 2 2 2 2 3 2 2
Beneish M-Score — — — — — — — —
Ohlson O-Score snapshot only inf
Net-Net WC snapshot only $-0.06
Credit
Metric Trend Q4'14 Q1'15 Q2'15 Q3'15 Q4'15 Q1'16 Q1'22 Current
Credit Rating snapshot only CCC
Credit Score 12.85 13.02 12.91 12.97 13.08 12.86 12.85 12.850
Credit Grade snapshot only 17
Credit Trend snapshot only -0.063
Implied Spread (bps) snapshot only 1200.000
Industry Credit Rank snapshot only 1
Sector Credit Rank snapshot only 1

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