← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Jun 8, 2026

AI ERA CORP (ABQQ)

Financial Services • Over The Counter

$0.36

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

59.0/100

AVERAGE BUSINESS

AI ERA CORP (ABQQ) scores 59/100 — decent metrics but limited evidence of durable competitive advantage.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full ABQQ quality analysis & detailed breakdown

VALUATION SIGNAL

MARGIN OF SAFETY

Is this stock cheap or expensive relative to what the business has historically generated for owners?

Margin of Safety unavailable — insufficient data for the owner-earnings DCF.

BRINA GAP ↗

Is the market underestimating or overestimating what this business is capable of going forward?

-21.1%

Market Overestimates

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full ABQQ valuation analysis · → View full ABQQ Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):EXCELLENT (67.6%)

Debt-to-Equity (Solvency Risk):EXCELLENT (0.17x)

Operating Margin (Operational Efficiency):EXCELLENT (32.1%)

Return on Capital (Capital Efficiency):EXCELLENT (61.4%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

AI ERA CORP (ABQQ) stock report — Zyberno Score 59/100 (AVERAGE BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, AI ERA CORP (ABQQ) shows a Brina Gap of -21.1%, which weakens the case: based on the company's ROIC (61.4%) and reinvestment rate (-66.9%), the business can fundamentally grow at -41.1% — but the current enterprise value implies the market expects -20.0%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:0.36

Market Cap:$1.46M

Valuation Multiples (4)

P/E Ratio:

1.44x

📊 Click to view full ABQQ P/E analysis →

P/B Ratio:0.42x

P/S Ratio:0.20x

Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$1.79M

Ev Ebitda Ratio:0.32x

B. Profitability Assessment

Return Metrics (7)

ROE:

67.6%

📊 Click to view full ABQQ ROE analysis →

ROA:33.6%

Roic:

61.4%

📊 Click to view full ABQQ ROIC analysis →

Reinvestment Rate:-66.9%

Fundamental Growth Rate (g):-41.1%

Market-Implied Growth Rate:-20.0%

Brina Gap:

-21.1%

☷ Click to view full ABQQ Brina Gap analysis →

Margin Analysis (3)

Operating Margin Ttm:32.1%

Net Margin Ttm:25.7%

Ebitda Margin:75.8%

TTM Performance (2)

Operating Margin Ttm:32.1%

Net Margin Ttm:25.7%

Yield Metrics (2)

Earnings Yield:$69.44

Dividend Yield:0.0%

C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):

+2.03

📊 Click to view full ABQQ Earnings Surprise analysis →

EPS Surprise vs Expected:700.0%

Latest Earnings Filed:2026-01-14

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):100.0%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):100.0%

Cash Flow Growth (Linear) (1)

Operating Cash Flow Growth Rate (Linear):33.2%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):13.6%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.04x

Quick Ratio:0.04x

Cash Ratio:0.00x

Leverage Analysis (3)

Debt To Equity Ttm:0.17x

Debt-to-Equity Ratio:0.17x

Debt To Ebitda:0.06x

Coverage Ratios (2)

Interest Coverage Ratio:21.98x

Times Interest Earned:21.98

Capital Structure (4)

Working Capital:-2,582,224.00

Cash And Cash Equivalents:11,766.00

Long Term Debt:$298.31K

Net Debt:$330.06K

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $7.27M

Linear Growth: 100.0%

📊 Click to view full ABQQ Revenue analysis & methodology →

Cost Of Revenue Ttm:-$1.64M

Profitability Breakdown (2)

Gross profit TTM: $8.01M

Linear Growth: 52.9%

📊 Click to view full ABQQ Gross Profit analysis & methodology →

Operating income TTM: $2.33M

Linear Growth: 13.6%

📊 Click to view full ABQQ Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: $1.87M

Linear Growth: 100.0%

📊 Click to view full ABQQ Net Income analysis & methodology →

Income Before Tax:$1.87M

Ebitda Ttm:5,503,951.00

Operating Expenses (5)

Operating Expenses:-4,934,573.00

R And D Expense:0.00

Sga Expense:617,359.00

Income Tax Expense:$0.00

Interest Expense:85,572.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%

Sga To Revenue Percentage:40.5%

Ebitda Margin:75.8%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$6.20M

Current Assets:$109.42K

Ppe Net:1,996.00

Goodwill:0.00

Intangible Assets:$5.50M

Liability Structure (4)

Total Liabilities:2,734,515.00

Current Liabilities:2,691,640.00

Long Term Debt:$298.31K

Short Term Debt:$43.51K

Equity & Capital (3)

Equity:$3.47M

Retained Earnings:-$10.03M

Common Stock:10,000,000,000.00

Working Capital Items (3)

Accounts Receivable:89,597.00

Inventory:0.00

Accounts Payable:43,513.00

Special Items (2)

Contract Liabilities:57,000.00

Stock Based Compensation:0.00

C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: -$1.79M

Linear Growth: 33.2%

$0.00

Investment Activities (1)

Investing Cash Flow:$0.00

Financing Activities (3)

Financing Cash Flow:-$771.77K

Dividends Paid Ttm:0.00

Stock Repurchase:50,699.00

Capital Transactions (3)

Common Stock Issuance:146,475.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:3,173,182.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):0.26

$0.25

Earnings Per Share Ttm:$0.46

Revenue & Cash Per Share (2)

Sales Per Share Ttm:1.80

Operating Cash Flow Per Share:-$0.57

Book Value & Capital (2)

Book Value Per Share:$0.86

Cash Per Share:0.00

Dividend Policy (1)

Dividend Payout Ratio:0.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:1.31x

Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:81.09x

Days Sales Outstanding Ttm:4.50

Inventory Management (2)

Inventory Turnover Ttm:-999.00x

Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:2.19

Cash Conversion Cycle:-996.68

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:60.00

Quality Score:60.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:-66.9%

Fundamental Growth Rate (g):-41.1%

Market-Implied Growth Rate:-20.0%

Brina Gap:

-21.1%

☷ Click to view full ABQQ Brina Gap analysis →

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):100.0%

Net Income Growth Rate (Linear):100.0%

Operating Income Growth Rate (Linear):13.6%

Cash Flow Growth Rates (1)

Operating Cash Flow Growth Rate (Linear):33.2%

Other Growth Rates (2)

Gross Profit Growth Rate (Linear):52.9%

Book Value Growth Rate (Linear):-19.2%

C. Company Profile & Context

Corporate Information (6)

Symbol:ABQQ

Company Name:AI ERA CORP

Sector:Financial Services

Industry:Patent Owners & Lessors

Exchange:Over The Counter

Country:Unknown

Market Classification (3)

Market Cap Category:N/A

Price Category:penny

Volume Category:N/A

Share Structure (3)

Shares Outstanding:4.05M

Shares Outstanding Basic:4.05M

Shares Outstanding Diluted:4.15M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-06-08 17:58:00 UTC

Data Timestamp:2026-06-08T17:58:00.431822