ZYBERNO
Stock Report
Updated Jun 7, 2026

AIOS Tech Inc. (NISN)

NASDAQ

$0.72

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
25.0/100
POOR BUSINESS
AIOS Tech Inc. (NISN) scores 25/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
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.
Is the market underestimating or overestimating what this business is capable of going forward?
-10.3%
Market Overestimates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):AVERAGE (0.75x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):AVERAGE (11.8%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

AIOS Tech Inc. (NISN) stock report — Zyberno Score 25/100 (POOR BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, AIOS Tech Inc. (NISN) shows a Brina Gap of -10.3%, which weakens the case: based on the company's ROIC (11.8%) and reinvestment rate (-144.4%), the business can fundamentally grow at -17.0% — but the current enterprise value implies the market expects -6.7%.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:0.72
Market Cap:$3.34M

Valuation Multiples (2)

P/B Ratio:0.71x
Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$8.02M
Ev Ebitda Ratio:4.36x
B. Profitability Assessment

Return Metrics (5)

Reinvestment Rate:-144.4%
Fundamental Growth Rate (g):-17.0%
Market-Implied Growth Rate:-6.7%

Margin Analysis (1)

Ebitda Margin:36.3%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:12.26x
Quick Ratio:10.30x
Cash Ratio:3.43x

Leverage Analysis (3)

Debt To Equity Ttm:0.75x
Debt-to-Equity Ratio:0.75x
Debt To Ebitda:3.31x

Coverage Ratios (2)

Interest Coverage Ratio:14.92x
Times Interest Earned:14.92

Capital Structure (4)

Working Capital:4,632,272.00
Cash And Cash Equivalents:1,410,674.00
Long Term Debt:$818.13K
Net Debt:$4.68M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$5.07M
Cost Of Revenue Ttm:$1.42M

Profitability Breakdown (2)

$3.65M$1.47M

Bottom Line Performance (3)

-$220.91M
Income Before Tax:-$223.64M
Ebitda Ttm:1,840,790.00

Operating Expenses (5)

Operating Expenses:2,175,028.00
R And D Expense:2,175,028.00
Sga Expense:19,247,560.00
Income Tax Expense:$1.61M
Interest Expense:98,596.00

Expense Ratios (3)

R And D To Revenue Percentage:42.9%
Sga To Revenue Percentage:379.8%
Ebitda Margin:36.3%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$5.10M
Current Assets:$5.04M
Ppe Net:1,272,477.00
Goodwill:17,050,800.00
Intangible Assets:$54.08K

Liability Structure (4)

Total Liabilities:411,332.00
Current Liabilities:411,332.00
Long Term Debt:$818.13K
Short Term Debt:$5.27M

Equity & Capital (3)

Equity:$4.69M
Retained Earnings:-$135.16M
Common Stock:31,000,000.00

Working Capital Items (3)

Accounts Receivable:1,580,000.00
Inventory:806,821.00
Accounts Payable:34,630,781.00

Special Items (2)

Contract Liabilities:7,528,352.00
Stock Based Compensation:0.00
C. Cash Flow Analysis

Operating Activities (2)

-$26.88M-$26.90M

Investment Activities (1)

Investing Cash Flow:-$14.47M

Financing Activities (3)

Financing Cash Flow:$695.28K
Dividends Paid Ttm:0.00
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:369,432.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:-$47.64

Revenue & Cash Per Share (2)

Sales Per Share Ttm:1.09
Operating Cash Flow Per Share:-$5.80

Book Value & Capital (2)

Book Value Per Share:$1.01
Cash Per Share:0.30

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.99x
Working Capital Turnover Ttm:1.09x

Receivables Management (2)

Receivables Turnover Ttm:3.21x
Days Sales Outstanding Ttm:113.80

Inventory Management (2)

Inventory Turnover Ttm:1.76x
Days Inventory Outstanding Ttm:207.19

Payables & Cash Cycle (2)

Days Payable Outstanding:8,893.01
Cash Conversion Cycle:-8,572.02
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

Damodaran Growth Analysis (4)

Reinvestment Rate:-144.4%
Fundamental Growth Rate (g):-17.0%
Market-Implied Growth Rate:-6.7%
B. Log-Linear Regression Growth Analysis
C. Company Profile & Context

Corporate Information (6)

Symbol:NISN
Company Name:AIOS Tech Inc.
Sector:Unknown
Industry:Miscellaneous Fabricated Metal Products
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:penny
Volume Category:N/A

Share Structure (3)

Shares Outstanding:4.64M
Shares Outstanding Basic:4.64M
Shares Outstanding Diluted:4.64M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-06-07 12:05:23 UTC
Data Timestamp:2026-06-07T12:05:23.987136
Scroll to Top