Meridian™
Universe

NAGE · CIK 0001386570 · FY2025 live · 2025-12-31

Niagen Bioscience, Inc.

GreySEC 10-KClassic ZHealthcare76th percentile in Healthcare · 736 names

View as

Model

Classic Z

FY2025

1.96

Zone

Grey

Prior

—

Market DD

—

1y PD

—

Meridian Rank

70.91

0–100 · Classic Z tape · not a PD

  • Book standing

    63

  • Year change

    —

  • Market PD

    —

  • O-score

    92

1.96

Z″ 3.42

−21.83.08+

Score 1.96 · distress below 1.80, grey to 2.99, safe at 3.00 and above.

Classic Z factor contributions

  • X1 Working capital / assets

    Short-term liquidity versus the size of the balance sheet.

    0.72
    1.2 × = 0.87

  • X2 Retained earnings / assets

    Cushion from years of profits. Share buybacks can push this negative at otherwise healthy firms.

    −1.55
    1.4 × = −2.16

  • X3 EBIT / assets

    Operating return on assets. Highest weight in the original model.

    0.15
    3.3 × = 0.50

  • X4 Book equity / liabilities

    Book equity versus the liability stack. Mega-caps often look greyer here than they would if X4 used market cap.

    2.56
    0.6 × = 1.54

  • X5 Sales / assets

    Asset turnover — how much revenue the asset base supports.

    1.22
    1 × = 1.22

Five-year path

Need two annual 10-Ks to draw a path. The desk will pull this issuer’s filings rather than invent a series.

Overview

rule-v1

Niagen Bioscience, Inc. is on classic Z at 1.96 (grey) for FY2025, from an SEC 10-K. Retained earnings / assets is the line that sets the print; book equity / liabilities is the runner-up. This is the first live year on the desk. No market tape loaded. Classic Z was fit on manufacturers; buybacks can send retained earnings negative at otherwise healthy issuers, and X4 is book equity, not market cap.

Book screen Grey; market PD —. Tape not priced — not a single default call.

Market DD · naive Merton

No market tape yet.

Pull a year of closes (Yahoo, Nasdaq if Yahoo is limited) and size equity from Nasdaq cap or EDGAR shares. Distance-to-default and 1-year PD stay blank until then.

Sector peers

Closest Classic Z scores · 76th percentile in Healthcare.

KPI widgets

Current assets

$97M

Total assets

$106M

Current liabilities

$20M

Total liabilities

$30M

Working capital

$77M

Retained earnings

−$165M

EBIT

$16M

Total sales

$129M

Book equity

$77M

Accession 0001386570-26-000013. Live rank is the latest 10-K on EDGAR (FY2025, period 2025-12-31). Classic Z is the live score. View as does not rewrite the live rank. X4 is book equity. Pulled 13 Sept 2026.