— Know what they know.
Not Investment Advice

ZCBD OTC

Body Basics Inc.
1W: -88.6% 1M: +22400.0% 3M: +22400.0% YTD: +22400.0% 1Y: +112400.0% 3Y: -81.3% 5Y: -25.0%
$0.11
+0.00 (+0.00%)
 
OTC · Financial Services · Shell Companies · Tech Score Neutral · Power 58 · $11572 mcap · Short 97% of daily vol

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
20
Earnings Quality
30
Growth
—
Value
15
Momentum
—
Safety
0
Cash Flow
—

Risk & Quality Signals

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

Altman Z-Score
-7170.28
Distress Zone
Piotroski F-Score
2/9
✗ ✗ ✗ ✓ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
316.55
Bankruptcy prob: 100.0%
High Risk
Credit Rating
CCC
Score: 6.2/100
Earnings Quality
—
OCF/NI: 0.01x
Accruals: -419.9%
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. ZCBD scores -7170.28, 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. ZCBD 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. ZCBD'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. ZCBD receives an estimated rating of CCC (score: 6.2/100).

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
-0.13x
PEG
0.01x
P/S
0.00x
P/B
-0.02x
P/FCF
-77.15x
P/OCF
—
EV/EBITDA
13.01x
EV/Revenue
—
EV/EBIT
-7.23x
EV/FCF
-414.62x
Earnings Yield
-97.00%
FCF Yield
-1.30%
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. ZCBD 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
1.304
EBT / EBIT
×
EBIT Margin
—
EBIT / Rev
×
Asset Turnover
0.000
Rev / Assets
×
Equity Multiplier
-0.025
Assets / Equity
=
ROE
10.5%
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. ZCBD's ROE of 10.5% 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
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
$0.11
Median 1Y
$0.00
5th Pctile
$0.00
95th Pctile
$0.00
Ann. Volatility
659.2%
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 Q2'21 Q3'21 Q4'21 Current
ROE 3.6% 4.0% 10.5% 10.45%
ROA -1.3% -1.8% -4.3% -4.26%
ROIC 4.5% 3.4% 12.0% 11.98%
ROCE 2.7% 2.5% 8.0% 8.02%
Gross Margin — — — —
Operating Margin — — — —
Net Margin — — — —
EBITDA Margin — — — —
FCF Margin — — — —
OCF Margin — — — —
ROIC Economic snapshot only 12.56%
Cash ROA snapshot only -5.69%
Valuation
Metric Trend Q2'21 Q3'21 Q4'21 Current
P/E Ratio -5.51 -4.16 -1.03 -0.131
P/S Ratio — — — 0.000
P/B Ratio -0.20 -0.16 -0.11 -0.020
P/FCF -128.58 9.35 -77.15 -77.150
P/OCF — 9.35 — —
EV/EBITDA -26.63 -24.21 13.01 13.012
EV/Revenue — — — —
EV/EBIT -26.63 -24.21 -7.23 -7.226
EV/FCF -466.05 33.89 -414.62 -414.618
Earnings Yield -18.1% -24.1% -97.0% -97.00%
FCF Yield -0.8% 10.7% -1.3% -1.30%
PEG Ratio snapshot only 0.006
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q2'21 Q3'21 Q4'21 Current
Current Ratio 0.03 0.02 0.02 0.024
Quick Ratio 0.03 0.02 0.02 0.024
Debt/Equity -0.55 -0.45 -0.50 -0.496
Net Debt/Equity — — — —
Debt/Assets 20.19 20.19 20.19 20.192
Debt/EBITDA -20.29 -18.44 11.14 11.143
Net Debt/EBITDA -19.28 -17.53 10.59 10.591
Interest Coverage -3.01 -1.65 -3.29 -3.286
Equity Multiplier -0.03 -0.02 -0.02 -0.025
Cash Ratio snapshot only 0.024
Debt Service Coverage snapshot only 1.825
Cash to Debt snapshot only 0.050
FCF to Debt snapshot only -0.003
Defensive Interval snapshot only 111.9 days
Efficiency & Turnover
Metric Trend Q2'21 Q3'21 Q4'21 Current
Asset Turnover 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 Quality
Metric Trend Q2'21 Q3'21 Q4'21 Current
Revenue Stability — — — —
Earnings Stability — — — —
Margin Stability — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.000
FCF Positive Streak 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 Q2'21 Q3'21 Q4'21 Current
OCF/Net Income 0.04 -0.44 0.01 0.013
FCF/OCF 1.00 1.00 1.00 1.000
FCF/Net Income snapshot only 0.013
OCF/EBITDA snapshot only -0.031
CapEx/Revenue — — — —
CapEx/Depreciation snapshot only 0.000
Accruals Ratio -1.27 -2.54 -4.20 -4.199
Sloan Accruals snapshot only -26.590
Dividends & Buybacks
Metric Trend Q2'21 Q3'21 Q4'21 Current
Dividend Yield 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00
Payout Ratio — — — —
FCF Payout Ratio — 0.0% — —
Total Payout Ratio — — — —
Div. Increase Streak — — — —
Chowder Number — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield 0.0% 0.0% 0.0% 0.00%
Total Shareholder Return 0.0% 0.0% 0.0% 0.00%
DuPont Factors
Metric Trend Q2'21 Q3'21 Q4'21 Current
Tax Burden (NI/EBT) 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) 1.33 1.61 1.30 1.304
EBIT Margin — — — —
Asset Turnover 0.00 0.00 0.00 0.000
Equity Multiplier -0.03 -0.02 -0.02 -0.025
Per Share
Metric Trend Q2'21 Q3'21 Q4'21 Current
EPS (Diluted TTM) $-0.18 $-0.24 $-0.58 $-0.58
Book Value/Share $-5.04 $-6.09 $-5.57 $-5.57
Tangible Book/Share $-5.04 $-6.09 $-5.57 $-5.57
Revenue/Share $0.00 $0.00 $0.00 $0.00
FCF/Share $-0.01 $0.11 $-0.01 $-0.11
OCF/Share $-0.01 $0.11 $-0.01 $-0.11
Cash/Share $0.14 $0.14 $0.14 $0.14
EBITDA/Share $-0.14 $-0.15 $0.25 $0.25
Debt/Share $2.76 $2.76 $2.76 $2.76
Net Debt/Share $2.62 $2.62 $2.62 $2.62
Academic Models
Metric Trend Q2'21 Q3'21 Q4'21 Current
Altman Z-Score — — — -7170.280
Altman Z-Prime snapshot only -16846.691
Piotroski F-Score 2 3 2 2
Beneish M-Score — — — —
Ohlson O-Score snapshot only 316.547
Net-Net WC snapshot only $-5.57
Credit
Metric Trend Q2'21 Q3'21 Q4'21 Current
Credit Rating snapshot only CCC
Credit Score 13.00 14.92 6.18 6.184
Credit Grade snapshot only 17
Implied Spread (bps) snapshot only 1200.000
Industry Credit Rank snapshot only 0
Sector Credit Rank snapshot only 0

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