— Know what they know.
Not Investment Advice

YHNAR NASDAQ

YHN Acquisition I Limited Right
1W: +4.4% 1M: +4.5% 3M: -25.1% YTD: -5.2%
$0.12
+0.00 (+0.00%)
 
NASDAQ · Financial Services · Financial - Conglomerates · Tech Score Neutral · Power 50 · $891250 mcap · 6M float · 0.081% daily turnover · Short 90% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NO EDGE
30.5 / 100
NoneWeakNarrowWide
Primary source: Efficient Scale  ·  ROIC: 1.8%
Cost Advantage
33
Intangibles
25
Switching Cost
38
Network Effect
14
Scale ★
40
The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. YHNAR has No discernible competitive edge (30.5/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 1.8% suggests modest returns relative to capital deployed.

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
60
Earnings Quality
45
Growth
—
Value
83
Momentum
—
Safety
100
Cash Flow
—

Risk & Quality Signals

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

Altman-B Score
6.72
Safe Zone
Piotroski F-Score
3/9
✓ ✗ ✓ ✗ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-1.95
Bankruptcy prob: 12.4%
Moderate
Credit Rating
BBB+
Score: 61.2/100
Trend: Deteriorating
Earnings Quality
25/100
OCF/NI: -0.62x
Accruals: 3.6%
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. YHNAR scores 6.72, 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. YHNAR 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. YHNAR's implied 12.4% bankruptcy probability is elevated and warrants attention to the balance sheet. 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. YHNAR receives an estimated rating of BBB+ (score: 61.2/100), with a deteriorating 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). YHNAR's score of 25/100 is low — reported earnings may not be fully supported by cash flows.

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
176.03x
PEG
-4.76x
P/S
0.00x
P/B
8.80x
P/FCF
-0.45x
P/OCF
—
EV/EBITDA
64.02x
EV/Revenue
—
EV/EBIT
64.02x
EV/FCF
41.93x
Earnings Yield
362.83%
FCF Yield
-224.63%
Shareholder Yield
1904.74%
Graham Number
$3.37
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 176.0x earnings, YHNAR is priced for high growth expectations. An earnings yield of 362.8% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $3.37 per share, suggesting a potential 2827% margin of safety at the current price.

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
-2.466
EBT / EBIT
×
EBIT Margin
—
EBIT / Rev
×
Asset Turnover
0.000
Rev / Assets
×
Equity Multiplier
1.414
Assets / Equity
=
ROE
3.2%
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. YHNAR's ROE of 3.2% is driven by 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
15.00%
Fair P/E
38.50x
Intrinsic Value
$15.38
Price/Value
0.01x
Margin of Safety
99.28%
Premium
-99.28%
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 YHNAR's realized 15.0% 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 $15.38, YHNAR appears undervalued with a 99% margin of safety. The adjusted fair P/E of 38.5x compares to the current market P/E of 176.0x.

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 224 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$0.12
Median 1Y
$0.01
5th Pctile
$0.00
95th Pctile
$0.43
Ann. Volatility
211.2%
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
—
Profit / Employee
—
NI: $1,325,117
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 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
ROE 0.9% 1.8% 1.7% 19.8% 4.6% 2.7% 3.2% 3.17%
ROA 0.8% 1.7% 1.7% 19.2% 3.0% 1.9% 2.2% 2.24%
ROIC -0.3% -0.5% 54.9% 1.7% 3.9% -25.5% 1.8% 1.76%
ROCE -0.3% -0.4% -1.5% -11.9% -4.3% -4.0% -1.5% -1.55%
Gross Margin — — — — — — — —
Operating Margin — — — — — — — —
Net Margin — — — — — — — —
EBITDA Margin — — — — — — — —
FCF Margin — — — — — — — —
OCF Margin — — — — — — — —
ROIC Economic snapshot only -9.17%
Cash ROA snapshot only -2.25%
Valuation
Metric Trend Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
P/E Ratio 1.79 0.73 0.94 0.59 0.53 0.32 0.28 176.032
P/S Ratio — — — — — — — 0.000
P/B Ratio 0.02 0.01 0.02 0.12 -0.32 0.09 0.09 8.797
P/FCF -4.07 -1.97 -0.96 -0.80 -0.63 -0.25 -0.45 -0.445
P/OCF — — — — — — — —
EV/EBITDA -1.45 -0.90 65.36 64.99 23.30 -1.19 64.02 64.022
EV/Revenue — — — — — — — —
EV/EBIT -1.45 -0.90 65.36 64.99 23.30 -1.19 64.02 64.022
EV/FCF -1.14 -0.61 60.47 53.96 23.90 -1.12 41.93 41.931
Earnings Yield 56.0% 1.4% 1.1% 1.7% 1.9% 3.1% 3.6% 3.63%
FCF Yield -24.6% -50.8% -1.0% -1.2% -1.6% -4.1% -2.2% -2.25%
Price/Tangible Book snapshot only 0.087
Shareholder Yield snapshot only 19.05%
Graham Number snapshot only $3.37
Leverage & Solvency
Metric Trend Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Current Ratio 5.76 4.89 0.38 0.33 0.18 0.08 0.05 0.054
Quick Ratio 5.76 4.89 0.38 0.33 0.18 0.08 0.05 0.054
Debt/Equity 0.00 0.00 0.00 0.00 -0.00 0.32 0.40 0.401
Net Debt/Equity -0.01 -0.01 -1.03 -8.02 — 0.31 -8.31 -8.314
Debt/Assets 0.00 0.00 0.00 0.00 0.00 0.04 0.05 0.046
Debt/EBITDA -0.00 -0.00 -0.00 -0.00 -0.00 -0.95 -3.12 -3.121
Net Debt/EBITDA 3.73 1.98 66.40 65.95 23.92 -0.93 64.70 64.701
Interest Coverage — — — — — — — —
Equity Multiplier 1.03 1.03 1.03 1.03 -12.41 8.65 8.73 8.729
Cash Ratio snapshot only 20.877
Cash to Debt snapshot only 21.732
FCF to Debt snapshot only -0.489
Defensive Interval snapshot only 15719.4 days
Efficiency & Turnover
Metric Trend 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 0.000
Inventory Turnover — — — — — — — —
Receivables Turnover — — — — — — — —
Payables Turnover — — — — — — — —
DSO — — — — — — — —
DIO — — — — — — — —
DPO — — — — — — — —
Cash Conversion Cycle — — — — — — — —
Cash Velocity snapshot only 0.000
Growth (YoY)
Metric Trend Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue — — — — — — — —
Net Income — — — — 1.5% -18.2% -2.9% -2.87%
EPS — — — — 2.4% 93.5% 1.3% 1.30%
FCF — — — — -3.8% -1.8% 38.3% 38.27%
EBITDA — — — — -5.3% -2.9% 56.3% 56.31%
Op. Income — — — — -5.3% -2.9% 56.3% 56.31%
OCF Growth snapshot only 38.27%
Asset Growth snapshot only -55.34%
Equity Growth snapshot only -94.73%
Shares Change snapshot only -57.74%
Dividend Growth snapshot only -25.47%
Growth Quality
Metric Trend Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue Stability — — — — — — — —
Earnings Stability — — — — — — — —
Margin Stability — — — — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0 0 0 0
Earnings Persistence — — — — — — — —
Earnings Smoothness — — — — 0.13 0.80 0.97 0.971
ROE Trend — — — — — — — —
Gross Margin Trend — — — — — — — —
FCF Margin Trend — — — — — — — —
Sustainable Growth Rate 0.9% 0.7% -1.4% -4.7% -2.5% -2.4% 1.3% 1.27%
Internal Growth Rate 0.8% 0.7% — — — — 0.9% 0.91%
Cash Flow Quality
Metric Trend Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
OCF/Net Income -0.44 -0.37 -0.97 -0.74 -0.84 -1.29 -0.62 -0.619
FCF/OCF 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
FCF/Net Income snapshot only -0.619
CapEx/Revenue — — — — — — — —
Accruals Ratio 0.01 0.02 0.03 0.33 0.05 0.04 0.04 0.036
Sloan Accruals snapshot only -0.024
Cash Flow Adequacy snapshot only -1.035
Earnings Quality Score snapshot only 0.250
Dividends & Buybacks
Metric Trend Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Dividend Yield 0.0% 82.0% 2.0% 2.1% 2.9% 5.9% 2.2% 0.00%
Dividend/Share $0.00 $0.11 $0.32 $0.32 $0.35 $0.65 $0.24 $0.00
Payout Ratio 0.0% 59.9% 1.8% 1.2% 1.5% 1.9% 59.8% 59.79%
FCF Payout Ratio — — — — — — — —
Total Payout Ratio 0.0% 59.9% 1.8% 1.2% 5.1% 7.3% 5.2% 5.25%
Div. Increase Streak — 0 0 0 0 1 0 0
Chowder Number — — — — — 7.47 1.48 1.484
Buyback Yield 0.0% 0.0% 0.0% 0.0% 6.8% 16.9% 16.9% 16.88%
Net Buyback Yield 0.0% 0.0% 0.0% 0.0% 6.8% 16.9% 16.9% 16.88%
Total Shareholder Return 0.0% 82.0% 2.0% 2.1% 9.7% 22.8% 19.0% 19.05%
DuPont Factors
Metric Trend Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 1.00 1.00 1.00 1.41 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) -2.90 -3.93 -1.11 -1.16 -1.17 -0.82 -2.47 -2.466
EBIT Margin — — — — — — — —
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Equity Multiplier 1.03 1.03 1.03 1.03 1.53 1.41 1.41 1.414
Per Share
Metric Trend Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
EPS (Diluted TTM) $0.07 $0.18 $0.17 $0.26 $0.23 $0.34 $0.40 $0.40
Book Value/Share $7.77 $10.12 $10.12 $1.31 $-0.38 $1.26 $1.26 $-1.09
Tangible Book/Share $7.77 $10.12 $10.12 $1.31 $-0.38 $1.26 $1.26 $1.26
Revenue/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
FCF/Share $-0.03 $-0.07 $-0.17 $-0.19 $-0.19 $-0.45 $-0.25 $-0.25
OCF/Share $-0.03 $-0.07 $-0.17 $-0.19 $-0.19 $-0.45 $-0.25 $-0.25
Cash/Share $0.09 $0.09 $10.40 $10.52 $4.69 $0.01 $10.99 $10.99
EBITDA/Share $-0.02 $-0.05 $-0.16 $-0.16 $-0.20 $-0.42 $-0.16 $-0.16
Debt/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.40 $0.51 $0.51
Net Debt/Share $-0.09 $-0.09 $-10.40 $-10.52 $-4.69 $0.39 $-10.48 $-10.48
Academic Models
Metric Trend Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Altman-B Score — — — — — — — 6.718
Altman Z-Prime snapshot only -0.427
Piotroski F-Score 2 2 2 2 3 3 3 3
Beneish M-Score — — — — — — — —
Ohlson O-Score snapshot only -1.955
Net-Net WC snapshot only $-12.07
Credit
Metric Trend Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Credit Rating snapshot only BBB+
Credit Score 78.13 82.14 66.47 81.62 20.00 37.43 61.16 61.165
Credit Grade snapshot only 8
Credit Trend snapshot only -5.302
Implied Spread (bps) snapshot only 225.000
Industry Credit Rank snapshot only 45
Sector Credit Rank snapshot only 51

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