ZYBERNO
Stock Report
Updated Aug 27, 2026

TIC Solutions, Inc. (TICAW)

OTC

$0.80

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
31.0/100
WEAK BUSINESS
TIC Solutions, Inc. (TICAW) scores 31/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.
📊 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?
-5.7%
Fairly Valued
Growth gap unavailable — insufficient data for reverse DCF calculation.
🎯 Expected Annual Return
-20.9%
Margin of Safety convergence — your return if the market re-prices to intrinsic value (5-yr annualised)
41.2%
Yield + growth — what the business alone earns you, even if the market never re-rates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-5.5%)
Debt-to-Equity (Solvency Risk):AVERAGE (0.80x)
Operating Margin (Operational Efficiency):CRITICAL (-2.2%)
Return on Capital (Capital Efficiency):CRITICAL (-1.0%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

TIC Solutions, Inc. (TICAW) stock report — Zyberno Score 31/100 (WEAK BUSINESS), Margin of Safety -5.7%, -21% expected annual return. Full financial analysis on Zyberno.

According to Zyberno's DCF model, TIC Solutions, Inc. (TICAW) trades at $0.80 against an estimated intrinsic value per share of $0.76 — a -5.7% Margin of Safety based on Owner Earnings of $37.17M TTM, projected at -50.0% growth for 10 years with a 2.5% terminal growth rate. Zyberno's model translates this into a 5-year expected return of -20.9% annually.

Over the trailing twelve months, TICAW generated $37.17M in Owner Earnings. Capital was deployed as follows: $34.98M invested in capital expenditures. Reinvestment rate: -2,111.7%. Owner Earnings have declined at 50.0% annually over the trailing five years using log-linear regression.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:0.80
Market Cap:$175.19M

Valuation Multiples (3)

P/B Ratio:0.08x
P/S Ratio:0.09x
Peg Ratio:-999.00x

Enterprise Metrics (3)

Enterprise Value:$1.43B
Ev Ebitda Ratio:5.66x
Pfcf Ratio:4.71x

Price Action & Momentum (1)

% of 52-Week High:26.7%
B. Profitability Assessment

Return Metrics (5)

ROA:-2.7%
Reinvestment Rate:-2,111.7%
Fundamental Growth Rate (g):20.9%

Margin Analysis (3)

Operating Margin Ttm:-2.2%
Net Margin Ttm:-5.6%
Ebitda Margin:12.3%

TTM Performance (3)

Gross Margin Ttm:33.9%
Operating Margin Ttm:-2.2%
Net Margin Ttm:-5.6%

Yield Metrics (3)

Earnings Yield:-$999.00
Owner Earnings Yield:$21.22
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):98.0%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):-50.0%
Operating Cash Flow Growth Rate (Linear):-50.0%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:2.91x
Quick Ratio:2.91x
Cash Ratio:1.04x

Leverage Analysis (3)

Debt To Equity Ttm:0.80x
Debt-to-Equity Ratio:0.80x
Debt To Ebitda:6.40x

Coverage Ratios (2)

Interest Coverage Ratio:-0.15x
Times Interest Earned:-0.15

Capital Structure (4)

Working Capital:666,181,000.00
Cash And Cash Equivalents:362,420,000.00
Long Term Debt:$1.59B
Net Debt:$1.25B
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $2.05B
Linear Growth: 98.0%
📊 Click to view full TICAW Revenue analysis & methodology →
Cost Of Revenue Ttm:$1.36B

Profitability Breakdown (2)

Gross profit TTM: $697.05M
Linear Growth: 100.0%
📊 Click to view full TICAW Gross Profit analysis & methodology →
-$44.23M

Bottom Line Performance (3)

-$115.98M
Income Before Tax:-$152.10M
Ebitda Ttm:252,014,000.00

Operating Expenses (5)

Operating Expenses:0.00
R And D Expense:0.00
Sga Expense:676,777,000.00
Income Tax Expense:-$30.75M
Interest Expense:113,549,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:115.8%
Ebitda Margin:12.3%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$4.29B
Current Assets:$1.01B
Ppe Net:241,117,000.00
Goodwill:1,661,520,000.00
Intangible Assets:$1.31B

Liability Structure (4)

Total Liabilities:2,196,234,000.00
Current Liabilities:348,156,000.00
Long Term Debt:$1.59B
Short Term Debt:$23.13M

Equity & Capital (3)

Equity:$2.10B
Retained Earnings:-$249.00M
Common Stock:500,000,000.00

Working Capital Items (3)

Accounts Receivable:381,200,000.00
Inventory:0.00
Accounts Payable:57,217,000.00

Special Items (2)

Contract Liabilities:61,844,000.00
Stock Based Compensation:12,912,000.00
C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $72.15M
Linear Growth: -50.0%
Free cash flow TTM: $37.17M
Linear Growth: -50.0%
📊 Click to view full TICAW Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$8.29M
Capital Expenditures Ttm:34,979,000.00

Financing Activities (3)

Financing Cash Flow:-$12.91M
Dividends Paid Ttm:0.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$875.00M
Long Term Debt Repayments:$4.13M

Non-Cash Items (1)

Depreciation Amortization Ttm:296,241,000.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:-$0.53

Revenue & Cash Per Share (3)

Sales Per Share Ttm:9.38
Operating Cash Flow Per Share:$0.43
Fcf Per Share Ttm:0.17

Book Value & Capital (2)

Book Value Per Share:$9.57
Cash Per Share:1.65

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.48x
Working Capital Turnover Ttm:3.08x

Receivables Management (2)

Receivables Turnover Ttm:5.39x
Days Sales Outstanding Ttm:67.72

Inventory Management (2)

Inventory Turnover Ttm:-999.00x
Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:15.38
Cash Conversion Cycle:-946.66
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:40.00
Quality Score:35.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Owner Earnings Analysis (3)

Owner earnings TTM: $37.17M
Linear Growth: -50.0%
📊 Click to view full TICAW Owner Earnings analysis & methodology →
Owner Earnings Per Share:$0.17
Owner Earnings Yield:$21.22

Growth Assessment (1)

Owner Earnings Growth Rate:-$50.00

Damodaran Growth Analysis (2)

Reinvestment Rate:-2,111.7%
Fundamental Growth Rate (g):20.9%

Intrinsic Value Models (1)

Return Scenarios (2)

Investment Assessment (1)

Buffett Assessment:Overvalued
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Revenue Growth Rate (Linear):98.0%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):-50.0%
Operating Cash Flow Growth Rate (Linear):-50.0%

Other Growth Rates (3)

Gross Profit Growth Rate (Linear):100.0%
Book Value Growth Rate (Linear):77.0%
Owner Earnings Growth Rate:-$50.00
C. Company Profile & Context

Corporate Information (6)

Symbol:TICAW
Company Name:TIC Solutions, Inc.
Sector:Unknown
Industry:Business Services
Exchange:OTC
Country:United States

Market Classification (3)

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

Share Structure (3)

Shares Outstanding:218.99M
Shares Outstanding Basic:218.99M
Shares Outstanding Diluted:0

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-27 06:13:51 UTC
Data Timestamp:2026-08-27T06:13:51.196691
Scroll to Top