— Know what they know.
Not Investment Advice

QCLSF OTC

Global PVQ SE
1W: +0.0% 1M: +0.0% 3M: +0.0% YTD: +0.0% 1Y: +0.0% 3Y: -99.2% 5Y: -99.8%
$0.00
+0.00 (+0.00%)
 
OTC · Technology · Semiconductors · Tech Score Neutral · Power 48 · $17634 mcap · 176M float · 0.0001% daily turnover

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ — Grade D
Profitability
0
Balance Sheet
22
Earnings Quality
28
Growth
13
Value
—
Momentum
20
Safety
—
Cash Flow
30

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
—
—
Piotroski F-Score
1/9
✗ ✗ ✗ ✓ ✗ ✗ ✗ ✗ ✗
Beneish M-Score
18.79
Possible Manipulator
Ohlson O-Score
-1.78
Bankruptcy prob: 14.4%
Moderate
Credit Rating
B
Score: 26.6/100
Trend: Deteriorating
Earnings Quality
—
OCF/NI: 0.03x
Accruals: -48.5%
The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. QCLSF scores 1/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. QCLSF's score of 18.79 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. QCLSF's implied 14.4% bankruptcy probability is elevated and warrants attention to the balance sheet. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. QCLSF receives an estimated rating of B (score: 26.6/100), with a deteriorating trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
-0.00x
PEG
-0.00x
P/S
0.00x
P/B
0.00x
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
Graham Number
—
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. QCLSF currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
1.079
NI / EBT
×
Interest Burden
1.089
EBT / EBIT
×
EBIT Margin
-0.704
EBIT / Rev
×
Asset Turnover
0.603
Rev / Assets
×
Equity Multiplier
3.703
Assets / Equity
=
ROE
-184.5%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. QCLSF's ROE of -184.5% is driven by financial leverage (equity multiplier: 3.70x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.08 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
—
Price/Value
—
Margin of Safety
—
Premium
—

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$0.00
Median 1Y
$0.00
5th Pctile
$0.00
95th Pctile
$0.00
Ann. Volatility
588.9%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
ROE -12.3% -91.2% -1.0% -93.9% -37.1% 1.7% 3.1% -60.4% -69.9% -1.8% -1.85%
ROA -8.0% -30.0% -33.2% -31.2% -18.3% 0.6% 1.1% -18.9% -20.2% -49.8% -49.83%
ROIC -4.8% -15.0% -17.6% -14.8% -3.7% 31.0% 25.9% 7.5% 0.9% -1.3% -1.28%
ROCE -4.7% -42.3% -42.2% -37.7% -28.6% 10.2% 9.5% -20.6% -30.4% -1.2% -1.15%
Gross Margin -8.7% 85.9% -0.3% 31.0% -4.2% 70.4% -1.4% -15.0% 31.2% 1.5% 1.47%
Operating Margin -68.6% -37.6% -4.0% 8.1% 9.1% 97.1% -8.5% -97.4% -20.7% -99.6% -99.60%
Net Margin -1.2% -1.7% -22.0% 10.4% -4.9% 12.9% -32.9% -1.1% -25.0% -1.1% -1.11%
EBITDA Margin -12.3% -1.8% 34.1% 22.5% 17.1% 23.1% 7.9% -46.9% -8.9% -18.6% -18.57%
FCF Margin 89.6% 57.6% 23.1% 5.0% -13.4% -10.1% -18.4% -13.6% -5.4% -8.7% -8.68%
OCF Margin -0.7% 20.4% 4.1% -4.0% -6.1% 5.2% -3.7% -0.2% 10.3% -2.1% -2.13%
ROE 3Y Avg snapshot only -8.54%
ROA 3Y Avg snapshot only -32.98%
ROIC 3Y Avg snapshot only -57.92%
ROIC Economic snapshot only -75.52%
Cash ROA snapshot only -1.79%
Cash ROIC snapshot only -4.93%
CROIC snapshot only -20.10%
NOPAT Margin snapshot only -55.39%
Pretax Margin snapshot only -76.63%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 0.00%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
P/E Ratio — — — — — — — — — — -0.000
P/S Ratio — — — — — — — — — — 0.000
P/B Ratio — — — — — — — — — — 0.000
P/FCF — — — — — — — — — — —
P/OCF — — — — — — — — — — —
EV/EBITDA — — — — — — — — — — —
EV/Revenue — — — — — — — — — — —
EV/EBIT — — — — — — — — — — —
EV/FCF — — — — — — — — — — —
Earnings Yield — — — — — — — — — — —
FCF Yield — — — — — — — — — — —
Leverage & Solvency
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
Current Ratio 1.93 1.96 2.00 2.33 2.13 2.30 1.59 1.39 1.30 1.12 1.115
Quick Ratio 1.37 1.38 1.27 1.48 1.42 1.54 0.73 0.72 0.72 0.87 0.874
Debt/Equity 0.23 1.23 0.98 0.94 0.95 0.91 0.97 1.52 1.75 21.54 21.541
Net Debt/Equity 0.13 0.61 0.52 0.51 0.28 0.27 0.55 1.06 1.12 11.92 11.921
Debt/Assets 0.15 0.40 0.31 0.31 0.29 0.37 0.38 0.44 0.46 0.61 0.606
Debt/EBITDA -18.68 -1.83 -1.64 -2.02 -2.80 2.57 3.33 37.08 -10.76 -3.28 -3.284
Net Debt/EBITDA -10.63 -0.91 -0.86 -1.10 -0.83 0.76 1.87 25.77 -6.84 -1.82 -1.818
Interest Coverage -6.33 -12.88 -10.00 -7.99 -6.12 2.84 2.22 -3.40 -4.97 -11.27 -11.269
Equity Multiplier 1.53 3.04 3.14 3.01 3.27 2.47 2.56 3.47 3.77 35.55 35.550
Cash Ratio snapshot only 0.558
Debt Service Coverage snapshot only -3.510
Cash to Debt snapshot only 0.447
FCF to Debt snapshot only -0.121
Defensive Interval snapshot only 305.5 days
Efficiency & Turnover
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
Asset Turnover 0.06 0.20 0.31 0.46 0.47 0.61 0.58 0.64 0.53 0.60 0.603
Inventory Turnover 0.92 0.78 1.30 1.80 2.75 2.98 2.24 3.09 2.38 4.58 4.583
Receivables Turnover 1.01 2.24 3.47 3.79 4.47 8.83 9.33 6.03 4.34 8.39 8.393
Payables Turnover 2.50 1.51 3.65 6.40 8.38 6.52 7.55 10.96 7.11 9.39 9.392
DSO 361 163 105 96 82 41 39 61 84 43 43.5 days
DIO 397 467 281 203 133 122 163 118 154 80 79.6 days
DPO 146 242 100 57 44 56 48 33 51 39 38.9 days
Cash Conversion Cycle 612 388 287 242 171 108 154 145 186 84 84.3 days
Fixed Asset Turnover snapshot only 2.321
Operating Cycle snapshot only 123.1 days
Cash Velocity snapshot only 3.110
Capital Intensity snapshot only 1.188
Growth (YoY)
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
Revenue — — — — 5.7% 2.0% 84.2% 21.7% -14.0% -24.5% -24.46%
Net Income — — — — -1.1% 1.0% 1.0% 46.6% 15.5% -62.3% -62.30%
EPS — — — — -1.8% 1.0% 1.0% 66.5% 41.1% -61.3% -61.30%
FCF — — — — -2.0% -1.5% -2.5% -4.3% 65.0% 35.3% 35.32%
EBITDA — — — — -9.9% 1.6% 1.6% 1.1% 71.9% -1.7% -1.72%
Op. Income — — — — 65.0% 2.9% 2.8% 1.5% 1.2% -2.7% -2.67%
OCF Growth snapshot only -1.31%
Asset Growth snapshot only -44.21%
Equity Growth snapshot only -96.13%
Debt Growth snapshot only -8.44%
Shares Change snapshot only 1.66%
Growth Quality
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
Revenue Stability — — — — — — — — 0.61 0.39 0.395
Earnings Stability — — — — — — — — 0.47 0.04 0.038
Margin Stability — — — — — — — — 0.00 0.00 0.000
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.00 0.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence — — — — — — — — 0.94 0.20 0.200
Earnings Smoothness — — — — — — — — — — —
ROE Trend — — — — — — — — -0.56 -24.29 -24.286
Gross Margin Trend — — — — — — — — 0.04 -0.51 -0.505
FCF Margin Trend — — — — — — — — -0.44 -0.32 -0.324
Sustainable Growth Rate — — — — — 1.7% 3.1% — — — —
Internal Growth Rate — — — — — 0.6% 1.1% — — — —
Cash Flow Quality
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
OCF/Net Income 0.01 -0.14 -0.04 0.06 0.16 5.09 -1.96 0.01 -0.27 0.03 0.026
FCF/OCF -126.23 2.82 5.64 -1.26 2.18 -1.96 4.92 79.48 -0.53 4.07 4.073
FCF/Net Income snapshot only 0.105
CapEx/Revenue 0.0% 0.0% 5.4% 7.3% 7.2% 6.6% 5.1% 3.7% 4.5% 6.5% 6.55%
CapEx/Depreciation snapshot only 0.135
Accruals Ratio -0.08 -0.34 -0.34 -0.29 -0.15 -0.03 0.03 -0.19 -0.26 -0.49 -0.485
Sloan Accruals snapshot only -0.618
Cash Flow Adequacy snapshot only -0.325
Dividends & Buybacks
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
Dividend Yield — — — — — — — — — — 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio — — — — — 0.0% 0.0% — — — —
FCF Payout Ratio 0.0% 0.0% 0.0% 0.0% — — — — — — —
Total Payout Ratio — — — — — 0.0% 0.0% — — — —
Div. Increase Streak — — — — — — — — — — —
Chowder Number — — — — — — — — — — —
Buyback Yield — — — — — — — — — — —
Net Buyback Yield — — — — — — — — — — —
Total Shareholder Return — — — — — — — — — — —
DuPont Factors
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
Tax Burden (NI/EBT) 1.71 0.86 0.93 0.93 0.82 0.12 0.31 1.25 1.07 1.08 1.079
Interest Burden (EBT/EBIT) 1.16 1.08 1.10 1.13 1.16 0.65 0.55 1.29 1.20 1.09 1.089
EBIT Margin -0.63 -1.63 -1.04 -0.65 -0.41 0.13 0.11 -0.18 -0.30 -0.70 -0.704
Asset Turnover 0.06 0.20 0.31 0.46 0.47 0.61 0.58 0.64 0.53 0.60 0.603
Equity Multiplier 1.53 3.04 3.14 3.01 2.02 2.73 2.82 3.19 3.45 3.70 3.703
Per Share
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
EPS (Diluted TTM) $-1.64 $-5.94 $-6.95 $-6.22 $-4.58 $0.09 $0.16 $-2.08 $-2.70 $-5.55 $-5.55
Book Value/Share $13.31 $6.51 $6.67 $6.63 $6.99 $5.89 $5.58 $2.75 $2.84 $0.22 $0.22
Tangible Book/Share $12.94 $6.38 $6.53 $6.49 $6.85 $5.80 $5.49 $2.67 $2.75 $0.12 $0.12
Revenue/Share $1.32 $3.96 $6.54 $9.19 $11.80 $9.04 $8.34 $7.00 $7.07 $6.72 $6.72
FCF/Share $1.18 $2.28 $1.51 $0.46 $-1.58 $-0.92 $-1.54 $-0.95 $-0.38 $-0.58 $-0.58
OCF/Share $-0.01 $0.81 $0.27 $-0.37 $-0.72 $0.47 $-0.31 $-0.01 $0.73 $-0.14 $-0.14
Cash/Share $1.31 $4.04 $3.08 $2.81 $4.64 $3.78 $2.37 $1.27 $1.82 $2.16 $2.16
EBITDA/Share $-0.16 $-4.38 $-3.99 $-3.07 $-2.36 $2.09 $1.63 $0.11 $-0.46 $-1.47 $-1.47
Debt/Share $3.04 $8.01 $6.53 $6.20 $6.61 $5.37 $5.41 $4.18 $4.99 $4.84 $4.84
Net Debt/Share $1.73 $3.98 $3.45 $3.39 $1.97 $1.59 $3.04 $2.91 $3.17 $2.68 $2.68
Academic Models
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
Altman Z-Score — — — — — — — — — — —
Piotroski F-Score 2 3 3 2 5 7 3 3 4 1 1
Beneish M-Score — — — — -2.46 -2.77 -3.44 -5.71 -5.42 18.79 18.794
Ohlson O-Score snapshot only -1.782
ROIC (Greenblatt) snapshot only -1.42%
Net-Net WC snapshot only $-3.44
EVA snapshot only $-610936000.00
Credit
Metric Trend Q3'09 Q4'09 Q1'10 Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Current
Credit Rating snapshot only B
Credit Score 45.85 42.33 42.01 38.49 36.16 42.70 37.17 21.87 30.93 26.63 26.627
Credit Grade snapshot only 15
Credit Trend snapshot only -16.071
Implied Spread (bps) snapshot only 750.000
Industry Credit Rank snapshot only 8
Sector Credit Rank snapshot only 11

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms