SCUPF (Aegis Brands) Net-Net Working Capital: $-0.24 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

SCUPF Aegis Brands Inc SCUPF
38 GF Score
Price $0.20
GF Value $0.28
! 5 Warning Signs
View Full Analysis

What is Aegis Brands Net-Net Working Capital?

Aegis Brands SCUPF -19.47% 38 Net-Net Working Capital is $-0.24 as of Mar. 2026. GuruFocus rates SCUPF with a GF Score™ of 38/100 and a GF Value™ of $0.28. The stock has 5 warning signs investors should review. Among 49 Restaurants companies, Aegis Brands ranks worse than 2040814.29% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

Aegis Brands's Net-Net Working Capital for the quarter that ended in Mar. 2026 was $-0.24.

The industry rank for Aegis Brands's Net-Net Working Capital or its related term are showing as below:

SCUPF's Price-to-Net-Net-Working-Capital is not ranked *
in the Restaurants industry.
Industry Median: 14.91
* Ranked among companies with meaningful Price-to-Net-Net-Working-Capital only.

Aegis Brands  (OTCPK:SCUPF) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


Aegis Brands Net-Net Working Capital Related Terms


Aegis Brands Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for Aegis Brands's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Aegis Brands Net-Net Working Capital Chart

Aegis Brands Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.34 -1.33 -0.38 -0.28 -0.25

Aegis Brands Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -0.27 -0.26 -0.25 -0.25 -0.24

SCUPF vs MCD, SBUX, YUM: Net-Net Working Capital Comparison

For the Restaurants subindustry, Aegis Brands's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Aegis Brands Price-to-Net-Net-Working-Capital vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Aegis Brands's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where Aegis Brands's Price-to-Net-Net-Working-Capital falls into.


SCUPF
38GF Score
Aegis Brands Inc SCUPF
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Aegis Brands Net-Net Working Capital Calculation

Aegis Brands's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Dec. 2025 is calculated as

Net-Net Working Capital(A: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(0.564+0.75 * 2.255+0.5 * 0-23.859
-0-0)/85.287
=-0.25

Aegis Brands's Net-Net Working Capital (NNWC) per share for the quarter that ended in Mar. 2026 is calculated as

Net-Net Working Capital(Q: Mar. 2026 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(0.901+0.75 * 2.558+0.5 * 0-23.659
-0-0)/85.287
=-0.24

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of $-0.24 mean?
Aegis Brands (SCUPF) has a Net-Net Working Capital of $-0.24 as of Mar. 2026. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Aegis Brands According to the industry distribution chart, Aegis Brands ranks #999999 out of 49 companies in the Restaurants industry.
Is Aegis Brands' Net-Net Working Capital too high?
Aegis Brands' current Net-Net Working Capital is $-0.24. Based on the distribution chart, Aegis Brands ranks #999999 out of 49 companies in the Restaurants industry, which is in the bottom quartile relative to peers. Overall, Aegis Brands has a GF Score™ of 38/100, reflecting its overall financial health beyond just this single metric.
How does Aegis Brands' Net-Net Working Capital compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Aegis Brands ranks #999999 out of 49 companies for Net-Net Working Capital. This places Aegis Brands in the lower half of its industry. The industry median Net-Net Working Capital is 14.91. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Restaurants company?
The median Net-Net Working Capital among Restaurants companies is 14.91, based on 49 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Aegis Brands For the Restaurants industry, the median Net-Net Working Capital is 14.91 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Aegis Brands's current Net-Net Working Capital is $-0.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aegis Brands stock overvalued right now?
Aegis Brands (SCUPF) has a current Net-Net Working Capital of $-0.24. The stock's GF Value™ is $0.28, compared to a current price of $0.20 — trading 28.4% below its estimated fair value. The current Net-Net Working Capital is $-0.24. Aegis Brands' overall GF Score™ is 38/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For Aegis Brands (SCUPF), the current Net-Net Working Capital is $-0.24 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Aegis Brands (SCUPF) Overvalued in 2026?

Based on GuruFocus' analysis, Aegis Brands stock appears to be undervalued. The current stock price of $0.20 is trading 28.4% below its estimated GF Value™ of $0.28.

Key valuation signals for SCUPF:

  • Net-Net Working Capital: $-0.24
  • GF Value™: $0.28 vs. price of $0.20 (28.4% below fair value)
  • GF Score™: 38/100 with 5 warning signs

No single metric tells the full story. See the SCUPF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Aegis Brands Business Description

Other Exchanges 6I9:GermanyAEG:Canada
Address 703 Evans Avenue, Suite 501, Etobicoke, Toronto, ON, CAN, M9C 5E9
Aegis Brands Inc is a consolidator of brands in the food and beverage space. The company operates in business segments: Aegis (Corporate): It amounts are public company expenses and amounts relating to shared groups who provide services, such as back-office functions, to support its operating brands; and St. Louis, The company owns the partnership interest of the St. Louis brands and its products, such as sauces and frozen food products, are also sold in grocery stores across Canada. The The company's consolidated operating revenues from continuing operations are comprised of the sales of goods from company operated restaurants, the sale of goods through retail and other ancillary channels, royalties from the St. Louis franchisees, supplier contributions, and other service fees.
38GF Score

Get the complete analysis for SCUPF

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.20
Price
$0.28
GF Value