SCAG · CIK 0002000366 · FY2025 live · 2025-06-30
Scage Future
View as
Model
Classic Z
FY2025
−4.42
Zone
Distress
Prior
—
Market DD
—
1y PD
—
−4.42
Z″ −13.61
Score −4.42 · 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.
−0.771.2 × = −0.92X2 Retained earnings / assets
Cushion from years of profits. Share buybacks can push this negative at otherwise healthy firms.
−1.521.4 × = −2.13X3 EBIT / assets
Operating return on assets. Highest weight in the original model.
−0.513.3 × = −1.67X4 Book equity / liabilities
Book equity versus the liability stack. Mega-caps often look greyer here than they would if X4 used market cap.
−0.190.6 × = −0.12X5 Sales / assets
Asset turnover — how much revenue the asset base supports.
0.421 × = 0.42
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
Scage Future is on classic Z at −4.42 (distress) for FY2025, from an SEC 10-K. Retained earnings / assets is the line that sets the print; EBIT / assets 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 Distress; 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 · 10th percentile in Industrials.
KPI widgets
Current assets
$5M
Total assets
$26M
Current liabilities
$25M
Total liabilities
$27M
Working capital
−$20M
Retained earnings
−$40M
EBIT
−$13M
Total sales
$11M
Book equity
−$5M
Accession 0001213900-25-109190. Live rank is the latest 10-K on EDGAR (FY2025, period 2025-06-30). Classic Z is the live score. View as does not rewrite the live rank. X4 is book equity. Pulled 12 Sept 2026.