MeritValue

Bravo Multinational Inc.

BRVOdata completeness 63%16 fiscal years on file

Data notes: no data for concept 'investmentsAtFairValue'; no data for concept 'netInvestmentIncome'; no data for concept 'gainsOnRealEstateSales'; no data for concept 'realEstateImpairment'; no data for concept 'dividendsPaid'; no data for concept 'incomeTaxExpense'

i. The business — what you’d actually own
FigureFY 2021FY 2022FY 2023FY 2024FY 2025
Revenue—————
Net income−$420,1261−$528,0582−$4.85M3−$393,5064−$253,4784
Operating cash flow−$54,1225−$53,0346−$165,3427−$143,2358−$72,8578
Capital expenditure—————
Free cash flow (derived)—————
Total debt—————
Cash & equivalents$939$7310$1,18011$28812$11112
Diluted shares47.6M47.6M49.1M47.6M47.6M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal
If you owned
shares
Net assets behind them
−$0.22
your share of equity
Profit it earned you last year
−$0.05
Free cash flow it threw off
—
Debt you’d be carrying
—

10 shares is a claim on −$0.22 of net worth that earned you −$0.05 last year.

iii. Is this a good business?
Moat signal · return on equity
— avg · 5y

Not enough data in the filings for a return-on-capital reading.

seeing a moat in the numbers →
Management signal · capital allocation
−0% shares · 5y

Share count is roughly flat over 5 years — little dilution, little buyback.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.5.0
DCF · Growth Exit 10Y
not applicable
only 0 years of FCF (need ≥3) — model not applicable
DCF · Growth Exit 5Y
not applicable
only 0 years of FCF (need ≥3) — model not applicable
Earnings Power Value
not applicable
normalized (5y-median) earnings non-positive — EPV undefined
Graham Number
not applicable
diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Sources — the receipts
  1. 10-K · period ending 2021-12-31 · accession 0001091818-23-000028 (NetIncomeLoss)
  2. 10-K · period ending 2022-12-31 · accession 0001091818-24-000032 (NetIncomeLoss)
  3. 10-K · period ending 2023-12-31 · accession 0001091818-25-000042 (NetIncomeLoss)
  4. 10-K · period ending 2024-12-31 · accession 0001091818-26-000044 (NetIncomeLoss)
  5. 10-K · period ending 2021-12-31 · accession 0001091818-23-000028 (NetCashProvidedByUsedInOperatingActivities)
  6. 10-K · period ending 2022-12-31 · accession 0001091818-24-000032 (NetCashProvidedByUsedInOperatingActivities)
  7. 10-K · period ending 2023-12-31 · accession 0001091818-25-000042 (NetCashProvidedByUsedInOperatingActivities)
  8. 10-K · period ending 2024-12-31 · accession 0001091818-26-000044 (NetCashProvidedByUsedInOperatingActivities)
  9. 10-K · period ending 2021-12-31 · accession 0001091818-23-000028 (CashAndCashEquivalentsAtCarryingValue)
  10. 10-K · period ending 2022-12-31 · accession 0001091818-24-000032 (CashAndCashEquivalentsAtCarryingValue)
  11. 10-K · period ending 2023-12-31 · accession 0001091818-25-000042 (CashAndCashEquivalentsAtCarryingValue)
  12. 10-K · period ending 2024-12-31 · accession 0001091818-26-000044 (CashAndCashEquivalentsAtCarryingValue)