Valuation for HSCT - findataslice

	HOOPS SCOUTING USA (HSCT)
	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014
Balance Sheet Date				2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-31	2021-Dec-31			2021-Sep-30			2020-Jun-30	2020-Mar-31	2019-Dec-31	2019-Sep-30	2019-Jun-30	2019-Mar-31	2018-Dec-31	2018-Sep-30	2018-Jun-30	2018-Mar-31
Fiscal Period				Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021	Q2-FY2021			Q1-FY2021			Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	101,250,000	101,250,000	101,250,000	101,250,000	101,250,000	101,250,000	101,250,000	101,250,000	101,250,000	101,250,000	101,250,000	101,250,000	63,750,000	63,750,000	63,750,000	63,750,000	850,000	850,000			500,000			500,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000	500,000
QoQ%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	58.82%	.00%	.00%	.00%	7,400.00%	.00%	70.00%			.00%			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	58.82%	58.82%	58.82%	58.82%	7,400.00%	7,400.00%	12,650.00%	12,650.00%	70.00%	70.00%			.00%			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
Price to Sales
Price to Earnings
Price to Book
Total Revenue
QoQ%
YoY%
TTM
TTM_QoQ%
TTM_YoY%
Gross Margin
QoQ
YoY
Operating Income
QoQ%
YoY%
TTM
TTM_QoQ%
TTM_YoY%
Operating Margin
QoQ
YoY
Net Income				(1,322$)	(9,757$)	(5,861$)	(3,178$)	(4,975$)	(13,528$)	(126,746$)	(11,594$)	(103,446$)	(9,489$)	(10,351$)	413$	(100,932$)	23,027$	(8,632$)			16,830$			(7,309$)	(42$)	(1,597$)	(28$)	(3,108$)	(1,392$)	(1,392$)	(5,042$)	(1,613$)	(2,112$)	(28$)	(4,529$)		0$
QoQ%				86.45%	(66.47%)	(84.42%)	36.12%	63.22%	89.33%	(993.20%)	88.79%	(990.17%)	8.33%	(2,606.30%)	100.41%	(538.32%)	366.76%	(151.29%)			330.26%			(17,302.38%)	97.37%	(5,603.57%)	99.10%	(123.28%)	.00%	72.39%	(212.59%)	23.63%	(7,442.86%)	99.38%
YoY%				73.43%	27.88%	95.38%	72.59%	95.19%	(42.57%)	(1,124.48%)	(2,907.26%)	(2.49%)	(141.21%)	(19.91%)	(97.55%)	(1,280.93%)	54,926.19%	(440.51%)			60,207.14%			(135.17%)	96.98%	(14.73%)	99.45%	(92.68%)	34.09%	(4,871.43%)	(11.33%)		.00%
TTM				(20,118$)	(23,771$)	(27,542$)	(148,427$)	(156,843$)	(255,314$)	(251,275$)	(134,880$)	(122,873$)	(120,359$)	(87,843$)	(86,124$)	(69,707$)	23,916$	847$			7,882$			(8,976$)	(4,775$)	(6,125$)	(5,920$)	(10,934$)	(9,439$)	(10,159$)	(8,795$)	(8,282$)
TTM_QoQ%				15.37%	13.69%	81.44%	5.37%	38.57%	(1.61%)	(86.30%)	(9.77%)	(2.09%)	(37.02%)	(2.00%)	(23.55%)	(391.47%)	2,723.61%	(89.25%)			187.81%			(87.98%)	22.04%	(3.46%)	45.86%	(15.84%)	7.09%	(15.51%)	(6.19%)
TTM_YoY%				87.17%	90.69%	89.04%	(10.04%)	(27.65%)	(112.13%)	(186.05%)	(56.61%)	(76.27%)	(603.26%)	(10,471.07%)	(1,192.67%)	(676.59%)	600.86%	113.83%			233.14%			17.91%	49.41%	39.71%	32.69%	(32.02%)
Profit Margin
QoQ
YoY
Equity to Common Shareholders				(176,787$)	(175,465$)	(165,708$)	(159,847$)	(156,669$)	(151,694$)	(138,166$)	(117,385$)	(105,791$)	(2,345$)	(92,856$)	(82,505$)	(82,092$)	(78,138$)	(55,111$)			(46,479$)			(28,057$)	(20,748$)	(20,706$)	(19,109$)	(19,081$)	(15,973$)	(14,581$)	(13,189$)	(8,147$)	(6,534$)	(4,422$)	(4,394$)	(224$)
QoQ				(1,322$)	(9,757$)	(5,861$)	(3,178$)	(4,975$)	(13,528$)	(20,781$)	(11,594$)	(103,446$)	90,511$	(10,351$)	(413$)	(3,954$)	(23,027$)	(8,632$)			(18,422$)			(7,309$)	(42$)	(1,597$)	(28$)	(3,108$)	(1,392$)	(1,392$)	(5,042$)	(1,613$)	(2,112$)	(28$)	(4,170$)
QoQ%				(.75%)	(5.89%)	(3.67%)	(2.03%)	(3.28%)	(9.79%)	(17.70%)	(10.96%)	(4,411.34%)	97.48%	(12.55%)	(.50%)	(5.06%)	(41.78%)	(18.57%)			(65.66%)			(35.23%)	(.20%)	(8.36%)	(.15%)	(19.46%)	(9.55%)	(10.55%)	(61.89%)	(24.69%)	(47.76%)	(.64%)	(1,861.61%)
YoY				(20,118$)	(23,771$)	(27,542$)	(42,462$)	(50,878$)	(149,349$)	(45,310$)	(34,880$)	(23,699$)	75,793$	(37,745$)	(36,026$)	(54,035$)	(57,390$)	(34,405$)			(27,370$)			(8,976$)	(4,775$)	(6,125$)	(5,920$)	(10,934$)	(9,439$)	(10,159$)	(8,795$)	(7,923$)
YoY%				(12.84%)	(15.67%)	(19.93%)	(36.17%)	(48.09%)	(6,368.83%)	(48.80%)	(42.28%)	(28.87%)	97.00%	(68.49%)	(77.51%)	(192.59%)	(276.61%)	(166.16%)			(143.23%)			(47.04%)	(29.89%)	(42.01%)	(44.89%)	(134.21%)	(144.46%)	(229.74%)	(200.16%)	(3,537.05%)
Dividends Paid
Additional Paid-In Capital QoQ				0$	0$	0$	0$	0$	0$	0$	0$	96,250$	0$	0$	0$	(6,290$)	0$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets							0$		0$	0$	0$	0$
QoQ									0$	0$	0$
Amortization of Intangible Assets													100,000$
Total Assets				76,889$	76,889$	76,889$	76,897$	76,945$	76,993$	69,138$	55,474$	49,381$	96,093$	28$	222$	392$								148$	190$	232$	274$	302$	1,325$	1,367$	1,409$	1,451$	1,714$			6,674$
QoQ				0$	0$	(8$)	(48$)	(48$)	7,855$	13,664$	6,093$	(46,712$)	96,065$	(194$)	(170$)									(42$)	(42$)	(42$)	(28$)	(1,023$)	(42$)	(42$)	(42$)	(263$)
YoY				(56$)	(104$)	7,751$	21,423$	27,564$	(19,100$)	69,110$	55,252$	48,989$				244$								(154$)	(1,135$)	(1,135$)	(1,135$)	(1,149$)	(389$)			(5,223$)
Total Liabilities				253,676$	252,354$	242,597$	236,744$	233,614$	228,687$	207,304$	172,859$	155,172$	98,438$	92,884$	82,727$	82,484$	78,584$	60,136$			46,630$			28,205$	20,938$	20,938$	19,383$	19,383$	17,298$	15,948$	14,598$	9,598$	8,248$			6,898$
QoQ				1,322$	9,757$	5,853$	3,130$	4,927$	21,383$	34,445$	17,687$	56,734$	5,554$	10,157$	243$	3,900$	18,448$	13,506$			18,425$			7,267$	0$	1,555$	0$	2,085$	1,350$	1,350$	5,000$	1,350$
YoY				20,062$	23,667$	35,293$	63,885$	78,442$	130,249$	114,420$	90,132$	72,688$	19,854$	32,748$	36,097$	54,279$	57,646$	39,198$			27,247$			8,822$	3,640$	4,990$	4,785$	9,785$	9,050$			2,700$
Current Ratio				.32x	.33x	.34x	.35x	.35x	.36x	.36x	.35x	.35x	-	-	-	.01x	.01x	.08x			-
Total Current Assets				76,889$	76,889$	76,889$	76,897$	76,945$	76,993$	69,138$	55,474$	49,381$	20$	28$	222$	392$	446$	5,025$			151$
QoQ				0$	0$	(8$)	(48$)	(48$)	7,855$	13,664$	6,093$	49,361$	(8$)	(194$)	(170$)	(54$)	(4,579$)	4,874$
Total Current Liabilities				237,676$	236,354$	226,597$	220,744$	217,614$	212,687$	191,304$	156,859$	139,172$	82,438$	76,884$	66,727$	66,484$	78,584$	60,136$			30,630$
QoQ				1,322$	9,757$	5,853$	3,130$	4,927$	21,383$	34,445$	17,687$	56,734$	5,554$	10,157$	243$	(12,100$)	18,448$	29,506$
Debt to Asset Ratio				3.30x	3.28x	3.16x	3.08x	3.04x	2.97x	3.00x	3.12x	3.14x	1.02x	3,317.29x	372.64x	210.42x								190.57x	110.20x	90.25x	70.74x	64.18x	13.06x	11.67x	10.36x	6.61x	4.81x			1.03x
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents														28$	222$	392$	446$	5,025$			151$			148$	190$	232$	274$	302$	1,325$	1,367$	1,409$	1,451$	1,714$	2,476$	2,504$	6,674$	6,674$
QoQ														(194$)	(170$)	(54$)	(4,579$)	4,874$			3$			(42$)	(42$)	(42$)	(28$)	(1,023$)	(42$)	(42$)	(42$)	(263$)	(762$)	(28$)	(4,170$)	0$
YoY														(4,997$)	71$	244$	256$	4,793$			(123$)			(154$)	(1,135$)	(1,135$)	(1,135$)	(1,149$)	(389$)	(1,109$)	(1,095$)	(5,223$)	(4,960$)
Interest Expenses																									42$	42$	28$		42$	42$	42$		47$	28$	121$		0$
Interest Income