Search ELVG
Elvictor Group, Inc.
OTC · CIK 1741489
Last close6.3
Daily change-0.00 (-0.00%)
10 Years gain-90.12%
Dividends TTM0
Dividend yield0.00%
Fundamental Analysis
ELVG · STANDARD
SIC 8742 · Services-Management Consulting Services · Fiscal year end 1231
Fundamental
61.8Momentum
51.2Acceleration
70.7Confidence
90.0Annual Revenue7
Quarterly Revenue19
Annual CFO8
Balance SheetAvailable
RankingEligible
Score Breakdown
Growth10.1 / 25
Quality18.6 / 25
Capital Efficiency20.0 / 20
Balance Sheet0.0 / 15
Shareholder Economics10.0 / 10
Forward Indicators0.0 / 5
Signals
Gross margin expansionGross margin improved by 1.9739 percentage points.
Operating leverageOperating margin improved by 0.2492 percentage points.
ROIC expansionROIC improved by 10.4324 percentage points.
Net debt reductionNet debt declined versus the comparison period.
Strong operating leverageOperating income is growing faster than revenue while operating margin expands.
Key Metrics
Revenue Growth TTM20.53%OK
Revenue CAGR 3Y-0.65%OK
Gross Margin78.11%OK
Operating Margin6.25%OK
FCF Marginn/aMISSING
FCF Growthn/aINSUFFICIENT_HISTORY
ROIC36.26%OK
Incremental Operating Margin 3Y55.55%OK
Net Debt / CFOn/aNOT_MEANINGFUL
Diluted Share Growth 1Y0.62%OK
SBC / Revenuen/aMISSING
SBC / FCFn/aNOT_MEANINGFUL
Financial History
| Period | Revenue | Gross Profit | Operating Income | CFO | FCF | Gross Margin | Op Margin | FCF Margin | ROIC | Shares |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 FY Dec 31, 2025 | $2.43M | $1.81M | -$209,737.00 | $418,351.00 | $407,157.00 | 74.35% | -8.64% | 16.77% | -42.01% | 828,914 |
| 2025 FY Dec 31, 2024 | $2.42M | $1.87M | $177,519.00 | -$583,519.00 | -$590,370.00 | 77.17% | 7.33% | -24.38% | n/a | 828,914 |
| 2024 FY Dec 31, 2023 | $2.36M | $1.87M | -$274,818.00 | $206,181.00 | $200,743.00 | 79.11% | -11.64% | 8.5% | n/a | 414.45M |
| 2023 FY Dec 31, 2022 | $2.48M | $1.98M | -$324,389.00 | $210,365.00 | $195,454.00 | 79.82% | -13.1% | 7.9% | -618.76% | 414.06M |
| 2022 FY Dec 31, 2021 | $2.39M | $1.37M | -$53,592.00 | -$134,234.00 | -$147,111.00 | 57.28% | -2.25% | -6.16% | n/a | 306.36M |
Formula Trace
| Metric | Value | Formula | Status | Source |
|---|---|---|---|---|
| Revenue TTM | $2.95M | sum latest 4 fiscal quarters Revenue | OK | 0001213900-26-089850, 0001213900-25-110653 |
| Revenue Growth TTM | 20.53% | Revenue_TTM / Revenue_TTM_1Y_ago - 1 | OK | 0001213900-26-089850, 0001213900-25-110653 |
| Revenue CAGR 3Y | -0.65% | (Revenue_current / Revenue_3Y_ago)^(1/3) - 1 | OK | 0001213900-26-040480 |
| Revenue CAGR 5Y | 39.08% | (Revenue_current / Revenue_5Y_ago)^(1/5) - 1 | OK | 0001213900-26-040480 |
| Gross Profit CAGR 3Y | -2.97% | (GrossProfit_current / GrossProfit_3Y_ago)^(1/3) - 1 | OK | 0001213900-26-040480 |
| Operating Income Growth | 25.53% | OperatingIncome_current / OperatingIncome_prior_year - 1 | OK | 0001213900-26-089850, 0001213900-25-110653 |
| FCF Growth | n/a | FCF_current / FCF_prior_year - 1 | INSUFFICIENT_HISTORY | derived |
| Revenue Growth Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Profit Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Operating Income Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| FCF Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Margin | 78.11% | Gross Profit / Revenue | OK | 0001213900-26-089850, 0001213900-25-110653 |
| Operating Margin | 6.25% | Operating Income / Revenue | OK | 0001213900-26-089850, 0001213900-25-110653 |
| ROIC | 36.26% | NOPAT / Average Invested Capital | OK | 0001213900-26-089850, 0001213900-25-110653 |
| Net Debt / CFO | n/a | Net Debt / CFO | NOT_MEANINGFUL | 0001213900-26-089850 |
| Current Ratio | 0.52x | Current Assets / Current Liabilities | OK | derived |
| Revenue per Diluted Share | $3.54 | Revenue / Diluted Shares | OK | 0001213900-26-089850, 0001213900-25-110653 |
| SBC / FCF | n/a | SBC / FCF | NOT_MEANINGFUL | derived |