← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Aug 21, 2026

FUTUREFUEL CORP. (FF)

Materials • NYSE

$5.56

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

26.0/100

POOR BUSINESS

FUTUREFUEL CORP. (FF) scores 26/100 — concerning metrics indicating significant structural or financial risks.

📊 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 FF quality analysis & detailed breakdown

VALUATION SIGNAL

N/A (Requires more data)

Requires fair value calculation and current price data

💰 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 FF valuation analysis · → View full FF 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):CRITICAL (-19.7%)

Debt-to-Equity (Solvency Risk):EXCELLENT (0.00x)

Operating Margin (Operational Efficiency):CRITICAL (-20.8%)

Return on Capital (Capital Efficiency):CRITICAL (-22.8%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

FUTUREFUEL CORP. (FF) stock report — Zyberno Score 26/100 (POOR BUSINESS). Full financial analysis on Zyberno.

Over the trailing twelve months, FF generated -$53.14M in Owner Earnings. Capital was deployed as follows: $10.52M paid as dividends, $18.63M invested in capital expenditures. Reinvestment rate: -24.0%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:5.56

Market Cap:$244.80M

Valuation Multiples (3)

P/B Ratio:1.60x

P/S Ratio:1.60x

Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$230.53M

Price Action & Momentum (3)

12-1 Momentum:

+19.6% (65th pctile)

📈 Click to view full FF Momentum analysis →

Momentum Percentile:65 / 100

% of 52-Week High:79.5%

B. Profitability Assessment

Return Metrics (5)

ROE:

-19.7%

📊 Click to view full FF ROE analysis →

ROA:-15.5%

Roic:

-22.8%

📊 Click to view full FF ROIC analysis →

Reinvestment Rate:-24.0%

Fundamental Growth Rate (g):5.5%

Margin Analysis (3)

Operating Margin Ttm:-20.8%

Net Margin Ttm:-19.9%

Ebitda Margin:-14.3%

TTM Performance (3)

Gross Margin Ttm:-11.1%

Operating Margin Ttm:-20.8%

Net Margin Ttm:-19.9%

Yield Metrics (2)

Earnings Yield:-$12.39

Dividend Yield:4.2%

C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):

+1.76

📊 Click to view full FF Earnings Surprise analysis →

EPS Surprise vs Expected:173.1%

Latest Earnings Filed:2026-08-10

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-32.3%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):-19.5%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):27.6%

Operating Cash Flow Growth Rate (Linear):-11.9%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):-23.3%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:4.06x

Quick Ratio:2.64x

Cash Ratio:1.20x

Leverage Analysis (3)

Debt To Equity Ttm:0.00x

Debt-to-Equity Ratio:0.00x

Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-249.95x

Times Interest Earned:-249.95

Capital Structure (4)

Working Capital:87,649,000.00

Cash And Cash Equivalents:34,366,000.00

Long Term Debt:$20.04M

Net Debt:-$14.27M

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $153.21M

Linear Growth: -32.3%

📊 Click to view full FF Revenue analysis & methodology →

Cost Of Revenue Ttm:$191.76M

Profitability Breakdown (2)

Gross profit TTM: -$16.93M

Linear Growth: -1.8%

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

Operating income TTM: -$31.82M

Linear Growth: -23.3%

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

Bottom Line Performance (3)

Net income TTM: -$30.55M

Linear Growth: -19.5%

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

Income Before Tax:-$30.35M

Ebitda Ttm:-21,930,000.00

Operating Expenses (5)

Operating Expenses:14,886,000.00

R And D Expense:3,074,000.00

Sga Expense:11,812,000.00

Income Tax Expense:$201.00K

Interest Expense:212,000.00

Expense Ratios (3)

R And D To Revenue Percentage:3.9%

Sga To Revenue Percentage:15.0%

Ebitda Margin:-14.3%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$215.04M

Current Assets:$116.27M

Ppe Net:93,462,000.00

Goodwill:0.00

Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:61,959,000.00

Current Liabilities:28,621,000.00

Long Term Debt:$20.04M

Short Term Debt:$61.00K

Equity & Capital (3)

Equity:$153.08M

Retained Earnings:-$50.36M

Common Stock:75,000,000.00

Working Capital Items (3)

Accounts Receivable:20,104,000.00

Inventory:40,692,000.00

Accounts Payable:3,994,000.00

Special Items (2)

Contract Liabilities:661,000.00

Stock Based Compensation:305,000.00

C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: -$43.34M

Linear Growth: -11.9%

Free cash flow TTM: -$61.97M

Linear Growth: 27.6%

📊 Click to view full FF Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$6.32M

Capital Expenditures Ttm:18,631,000.00

Financing Activities (3)

Financing Cash Flow:-$2.63M

Dividends Paid Ttm:10,517,000.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:9,886,000.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-0.71

Eps diluted TTM: -$0.71

Linear Growth: -20.3%

📊 Click to view full FF EPS analysis & methodology →

Earnings Per Share Ttm:-$0.69

Revenue & Cash Per Share (2)

Sales Per Share Ttm:3.48

Operating Cash Flow Per Share:-$0.65

Book Value & Capital (2)

Book Value Per Share:$3.48

Cash Per Share:0.78

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.78x

Working Capital Turnover Ttm:1.75x

Receivables Management (2)

Receivables Turnover Ttm:7.62x

Days Sales Outstanding Ttm:47.90

Inventory Management (2)

Inventory Turnover Ttm:4.71x

Days Inventory Outstanding Ttm:77.45

Payables & Cash Cycle (2)

Days Payable Outstanding:7.60

Cash Conversion Cycle:117.75

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:100.00

Quality Score:40.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Owner Earnings Analysis (1)

-$53.14M

Damodaran Growth Analysis (2)

Reinvestment Rate:-24.0%

Fundamental Growth Rate (g):5.5%

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):-32.3%

Net Income Growth Rate (Linear):-19.5%

Operating Income Growth Rate (Linear):-23.3%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):27.6%

Operating Cash Flow Growth Rate (Linear):-11.9%

Other Growth Rates (2)

Gross Profit Growth Rate (Linear):-1.8%

Book Value Growth Rate (Linear):-15.8%

C. Company Profile & Context

Corporate Information (6)

Symbol:FF

Company Name:FUTUREFUEL CORP.

Sector:Materials

Industry:Chemicals

Exchange:NYSE

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:low

Volume Category:N/A

Share Structure (3)

Shares Outstanding:44.03M

Shares Outstanding Basic:44.03M

Shares Outstanding Diluted:44.04M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-08-21 16:44:21 UTC

Data Timestamp:2026-08-18T22:26:23.106658