Estrella Immunopharma, Inc.

ESLA

ESLAEstrella Immunopharma, Inc. US flag

NASDAQ Capital Market

0.35

USD

-0.03

- -

15.12MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-68.49	-279.61	-195.43	-342.37
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	2.43	0.22	0.57	0.11
Total Debt/EBIT	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	2.43	0.22	0.57	0.11
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-122.72	-552.85	95.94	-326.29
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -
Net Debt to Equity	- -	393.17	21.11	-97.47	13.35
Net Debt/Capital (%)	- -	79.72	17.43	-3,854.74	11.78
EBITDA	-1	-2	-11	-7	-13
EBITDA-CapEx	-1	-2	-11	-7	-13
Operating Income (Loss)	-1	-2	-11	-7	-13

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Cash Ratio	- -	4.32	0.25	23.05	0.1
Current Ratio	- -	5.2	0.28	24.65	0.12
Quick Ratio	- -	4.32	0.28	24.65	0.12
CFO/Avg Current Liab	- -	-3.05	-0.25	-3.23	-0.26
Common Equity/Total Assets	- -	-122.72	-552.85	95.94	-326.29
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -
CFO/Total Liabilities	- -	-24.19	-9.05	-8,892.21	-13.19
CFO/CapEx	- -	- -	- -	- -	- -
Altman's Z-Score	- -	34.96	-5.02	116.13	-31.73

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Market Capitalization	- -	352	382	38	59
- Cash & Cash Equivalents	- -	4	2	4	1
+ Preferred Equity and Hybrid Capital	- -	5	5	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -
Enterprise Value	- -	353	384	34	58
Total Capital	- -	-1	-12	4	-10
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	352	382	28	57
Diluted Enterprise Value	- -	353	384	24	56
EV per Share	- -	10.03	10.91	0.94	1.52
TTM Sales	- -	- -	- -	- -	- -
TTM EBITDA	-1	-2	-11	-7	-13
TTM Operating Income	-1	-2	-11	-7	-13
TTM Cash Flow to Firm	-1	-1	-1	-16	-2
TTM Free Cash Flow to Firm	-1	-1	-1	-16	-2

Multiples (USD)

Valuation Multiples API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Price/Free Cash Flow	- -	-244.11	-285.59	-1.77	-32.17
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	- -	353	384	34	58
Low Price	- -	9.72	10	0.81	0.73
EV/Sales	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-207.87	-32.86	-12.83	-3.48
Price/Earnings High	- -	-219.31	-34.81	-122.33	-8.88
Price/Earnings Low	- -	-203.02	-31.67	-3	-2.06
Price/Book Value	- -	-58.28	-22.79	8.92	-5.71
Price/Book Value Average	- -	-58	-21.81	29.39	-4.52
Price/Book Value High	- -	-61.2	-23.11	280.23	-11.54
Price/Book Value Low	- -	-56.65	-21.03	6.88	-2.67
Price/Tangible Book Value	- -	-58.28	-22.79	8.92	-5.71
Price/Tangible Book Value Average	- -	-58	-21.81	29.39	-4.52
Price/Tangible Book Value High	- -	-61.2	-23.11	280.23	-11.54
Price/Tangible Book Value Low	- -	-56.65	-21.03	6.88	-2.67
Price/Sales	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -
Price/Cash Flow	- -	-244.11	-285.59	-1.77	-32.17
Price/Cash Flow Average	- -	-242.95	-273.33	-5.84	-25.46
Price/Cash Flow High	- -	-256.31	-289.54	-55.66	-64.95
Price/Cash Flow Low	- -	-237.27	-263.46	-1.37	-15.05
Price/Free Cash Flow Average	- -	-242.95	-273.33	-5.84	-25.46
Price/Free Cash Flow High	- -	-256.31	-289.54	-55.66	-64.95
Price/Free Cash Flow Low	- -	-237.27	-263.46	-1.37	-15.05
EV/Sales Average	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	-208.41	-33.09	-16.61	-3.48
EV/EBITDA High	- -	-219.85	-35.03	-163.25	-9.05
EV/EBITDA Low	- -	-203.56	-31.9	-3.45	-2.02
EV/EBIT Average	- -	-208.41	-33.09	-16.61	-3.48
EV/EBIT High	- -	-219.85	-35.03	-163.25	-9.05
EV/EBIT Low	- -	-203.56	-31.9	-3.45	-2.02
Last Price	- -	10	10.84	1.05	1.56
High Price	- -	10.5	10.99	33	3.15
Enterprise Value Average	- -	351	368	121	46
Enterprise Value High	- -	371	389	1,193	118
Enterprise Value Low	- -	343	355	25	26

Profitability (USD)

Profitability Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-68.49	-279.61	-195.43	-342.37
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	2.43	0.22	0.57	0.11
Total Debt/EBIT	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	2.43	0.22	0.57	0.11
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-122.72	-552.85	95.94	-326.29
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -
Net Debt to Equity	- -	393.17	21.11	-97.47	13.35
Net Debt/Capital (%)	- -	79.72	17.43	-3,854.74	11.78
EBITDA	-1	-2	-11	-7	-13
EBITDA-CapEx	-1	-2	-11	-7	-13
Operating Income (Loss)	-1	-2	-11	-7	-13

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Cash Ratio	- -	4.32	0.25	23.05	0.1
Current Ratio	- -	5.2	0.28	24.65	0.12
Quick Ratio	- -	4.32	0.28	24.65	0.12
CFO/Avg Current Liab	- -	-3.05	-0.25	-3.23	-0.26
Common Equity/Total Assets	- -	-122.72	-552.85	95.94	-326.29
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -
CFO/Total Liabilities	- -	-24.19	-9.05	-8,892.21	-13.19
CFO/CapEx	- -	- -	- -	- -	- -
Altman's Z-Score	- -	34.96	-5.02	116.13	-31.73

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Market Capitalization	- -	352	382	38	59
- Cash & Cash Equivalents	- -	4	2	4	1
+ Preferred Equity and Hybrid Capital	- -	5	5	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -
Enterprise Value	- -	353	384	34	58
Total Capital	- -	-1	-12	4	-10
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	352	382	28	57
Diluted Enterprise Value	- -	353	384	24	56
EV per Share	- -	10.03	10.91	0.94	1.52
TTM Sales	- -	- -	- -	- -	- -
TTM EBITDA	-1	-2	-11	-7	-13
TTM Operating Income	-1	-2	-11	-7	-13
TTM Cash Flow to Firm	-1	-1	-1	-16	-2
TTM Free Cash Flow to Firm	-1	-1	-1	-16	-2

Multiples (USD)

Valuation Multiples API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	06/30/2024	12/31/2025

Price/Free Cash Flow	- -	-244.11	-285.59	-1.77	-32.17
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	- -	353	384	34	58
Low Price	- -	9.72	10	0.81	0.73
EV/Sales	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-207.87	-32.86	-12.83	-3.48
Price/Earnings High	- -	-219.31	-34.81	-122.33	-8.88
Price/Earnings Low	- -	-203.02	-31.67	-3	-2.06
Price/Book Value	- -	-58.28	-22.79	8.92	-5.71
Price/Book Value Average	- -	-58	-21.81	29.39	-4.52
Price/Book Value High	- -	-61.2	-23.11	280.23	-11.54
Price/Book Value Low	- -	-56.65	-21.03	6.88	-2.67
Price/Tangible Book Value	- -	-58.28	-22.79	8.92	-5.71
Price/Tangible Book Value Average	- -	-58	-21.81	29.39	-4.52
Price/Tangible Book Value High	- -	-61.2	-23.11	280.23	-11.54
Price/Tangible Book Value Low	- -	-56.65	-21.03	6.88	-2.67
Price/Sales	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -
Price/Cash Flow	- -	-244.11	-285.59	-1.77	-32.17
Price/Cash Flow Average	- -	-242.95	-273.33	-5.84	-25.46
Price/Cash Flow High	- -	-256.31	-289.54	-55.66	-64.95
Price/Cash Flow Low	- -	-237.27	-263.46	-1.37	-15.05
Price/Free Cash Flow Average	- -	-242.95	-273.33	-5.84	-25.46
Price/Free Cash Flow High	- -	-256.31	-289.54	-55.66	-64.95
Price/Free Cash Flow Low	- -	-237.27	-263.46	-1.37	-15.05
EV/Sales Average	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	-208.41	-33.09	-16.61	-3.48
EV/EBITDA High	- -	-219.85	-35.03	-163.25	-9.05
EV/EBITDA Low	- -	-203.56	-31.9	-3.45	-2.02
EV/EBIT Average	- -	-208.41	-33.09	-16.61	-3.48
EV/EBIT High	- -	-219.85	-35.03	-163.25	-9.05
EV/EBIT Low	- -	-203.56	-31.9	-3.45	-2.02
Last Price	- -	10	10.84	1.05	1.56
High Price	- -	10.5	10.99	33	3.15
Enterprise Value Average	- -	351	368	121	46
Enterprise Value High	- -	371	389	1,193	118
Enterprise Value Low	- -	343	355	25	26

Shares Outstanding	35	35	35	36	38
Diluted Weighted Avg Shares	35	35	35	27	37
Basic Weighted Avg Shares	35	35	35	27	37
Revenue per Share	- -	- -	- -	- -	- -
EBITDA per Share	-0.02	-0.05	-0.32	-0.27	-0.35
Operating Income per Share	-0.02	-0.05	-0.32	-0.27	-0.35
Basic EPS, GAAP	-0.02	-0.05	-0.32	-0.27	-0.35
Basic EPS from Cont Ops	-0.02	-0.05	-0.32	-0.27	-0.35
Diluted EPS, GAAP	-0.02	-0.05	-0.32	-0.27	-0.35
Diluted EPS from Cont Ops	-0.02	-0.05	-0.32	-0.27	-0.35
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	-0.02	-0.04	-0.04	-0.59	-0.05
Free Cash Flow per Basic Share	-0.02	-0.04	-0.04	-0.59	-0.05
Cash & Equivalents per Share	- -	0.12	0.07	0.11	0.04
Book Value per Share	- -	-0.17	-0.48	0.12	-0.27
Tangible Book Value per Share	- -	-0.17	-0.48	0.12	-0.27

Estrella Immunopharma, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)