← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Aug 31, 2026

Aureus Greenway Holdings Inc. (PUSA)

NASDAQ

$3.91

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

33.0/100

WEAK BUSINESS

Aureus Greenway Holdings Inc. (PUSA) scores 33/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.

📊 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 PUSA 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 PUSA valuation analysis · → View full PUSA 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 (-12.8%)

Debt-to-Equity (Solvency Risk):EXCELLENT (0.03x)

Operating Margin (Operational Efficiency):CRITICAL (-204.1%)

Return on Capital (Capital Efficiency):CRITICAL (-19.5%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

Aureus Greenway Holdings Inc. (PUSA) stock report — Zyberno Score 33/100 (WEAK BUSINESS). Full financial analysis on Zyberno.

Over the trailing twelve months, PUSA generated -$1.76M in Owner Earnings. Capital was deployed as follows: $1.09M invested in capital expenditures. Reinvestment rate: -17.4%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:3.91

Market Cap:$194.93M

Valuation Multiples (3)

P/B Ratio:4.18x

P/S Ratio:60.70x

Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$173.54M

Price Action & Momentum (2)

12-1 Momentum:

+9.3%

📈 Click to view full PUSA Momentum analysis →

% of 52-Week High:59.5%

B. Profitability Assessment

Return Metrics (5)

ROE:

-12.8%

📊 Click to view full PUSA ROE analysis →

ROA:-12.3%

Roic:

-19.5%

📊 Click to view full PUSA ROIC analysis →

Reinvestment Rate:-17.4%

Fundamental Growth Rate (g):3.4%

Margin Analysis (3)

Operating Margin Ttm:-204.1%

Net Margin Ttm:-154.2%

Ebitda Margin:-196.5%

TTM Performance (2)

Operating Margin Ttm:-204.1%

Net Margin Ttm:-154.2%

Yield Metrics (2)

Earnings Yield:-$8.65

Dividend Yield:0.0%

C. Log-Linear Regression Growth Trends

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):29.8%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:52.40x

Quick Ratio:52.37x

Cash Ratio:27.02x

Leverage Analysis (3)

Debt To Equity Ttm:0.03x

Debt-to-Equity Ratio:0.03x

Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-981.12x

Times Interest Earned:-981.12

Capital Structure (4)

Working Capital:42,231,163.00

Cash And Cash Equivalents:22,200,258.00

Long Term Debt:$585.08K

Net Debt:-$21.40M

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $3.21M

Linear Growth: 29.8%

📊 Click to view full PUSA Revenue analysis & methodology →

Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00-$6.56M

Bottom Line Performance (3)

-$4.95M

Income Before Tax:-$5.12M

Ebitda Ttm:-6,309,899.00

Operating Expenses (5)

Operating Expenses:9,766,798.00

R And D Expense:0.00

Sga Expense:0.00

Income Tax Expense:-$167.15K

Interest Expense:4,491.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%

Sga To Revenue Percentage:0.0%

Ebitda Margin:-196.5%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$48.09M

Current Assets:$43.05M

Ppe Net:3,842,885.00

Goodwill:0.00

Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:1,451,578.00

Current Liabilities:821,564.00

Long Term Debt:$585.08K

Short Term Debt:$218.34K

Equity & Capital (3)

Equity:$46.64M

Retained Earnings:-$6.00M

Common Stock:450,000,000.00

Working Capital Items (3)

Accounts Receivable:68,029.00

Inventory:31,361.00

Accounts Payable:197,322.00

Special Items (2)

Contract Liabilities:190,959.00

Stock Based Compensation:1,434,750.00

C. Cash Flow Analysis

Operating Activities (2)

-$1.56M-$2.65M

Investment Activities (2)

Investing Cash Flow:-$20.03M

Capital Expenditures Ttm:1,086,098.00

Financing Activities (3)

Financing Cash Flow:$8.49M

Dividends Paid Ttm:0.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:8,073,933.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:245,289.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-0.30

-$0.30

Earnings Per Share Ttm:-$0.10

Revenue & Cash Per Share (2)

Sales Per Share Ttm:0.06

Operating Cash Flow Per Share:-$0.04

Book Value & Capital (2)

Book Value Per Share:$0.94

Cash Per Share:0.45

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.08x

Working Capital Turnover Ttm:0.08x

Receivables Management (2)

Receivables Turnover Ttm:47.21x

Days Sales Outstanding Ttm:7.73

Inventory Management (2)

Inventory Turnover Ttm:102.41x

Days Inventory Outstanding Ttm:3.56

Payables & Cash Cycle (2)

Days Payable Outstanding:22.43

Cash Conversion Cycle:-11.13

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)

-$1.76M

Damodaran Growth Analysis (2)

Reinvestment Rate:-17.4%

Fundamental Growth Rate (g):3.4%

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Revenue Growth Rate (Linear):29.8%

Other Growth Rates (1)

Book Value Growth Rate (Linear):100.0%

C. Company Profile & Context

Corporate Information (6)

Symbol:PUSA

Company Name:Aureus Greenway Holdings Inc.

Sector:Unknown

Industry:Services-Membership Sports & Recreation Clubs

Exchange:NASDAQ

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:low

Volume Category:N/A

Share Structure (3)

Shares Outstanding:49.86M

Shares Outstanding Basic:49.86M

Shares Outstanding Diluted:49.86M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-08-31 16:53:58 UTC

Data Timestamp:2026-08-19T14:46:59.292861