Collective Audience, Inc.

CAUD

CAUDCollective Audience, Inc. US flag

Other OTC

0.00

USD

+0.00

- -

20,000.00Market Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	-44.83	-70.72	-99.67
Return on Assets (%)	- -	-26.64	-30.04	-29.72
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100
EBITDA Margin (%)	-17.72	-18.12	-20.11	-54.82
Operating Margin (%)	-24.14	-22.38	-27.08	-54.82
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-26.03	-19.9	-27.5	-37.68
Profit Margin (%)	-26.03	-19.9	-27.5	-37.68
Net Income to Common Margin (%)	-26.03	-19.9	-27.5	-37.68
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-44.83	-70.72	-99.67

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	1	- -	- -	4
ST Debt	- -	- -	- -	- -
LT Debt	1	- -	- -	4
Total Debt/EBITDA	-0.32	-0.1	-0.06	-0.59
Net Debt/EBITDA	-0.13	0.2	0.05	-0.45
Total Debt/EBIT	-0.24	-0.08	-0.04	-0.59
Net Debt/EBIT	-0.09	0.16	0.04	-0.45
EBITDA to Interest Expense	- -	- -	-48	- -
EBITDA-CapEx/Interest Expense	- -	- -	-48	- -
EBIT to Interest Expense	- -	- -	-64.64	- -
Interest Expense	- -	- -	- -	- -
Common Equity/Total Assets	69.46	51.01	33.98	23.51
Long-Term Debt/Equity (%)	4.66	2.19	3.69	125.31
Long-Term Debt/Capital (%)	4.32	2.1	3.56	52.76
Long-Term Debt/Total Assets (%)	3.24	1.12	1.26	29.46
Total Debt/Equity (%)	7.97	4.37	3.69	137.52
Total Debt/Capital (%)	7.38	4.19	3.56	57.9
Total Debt/Total Assets (%)	5.53	2.23	1.26	32.33
Net Debt to Equity	3.13	-8.76	-3.18	104.02
Net Debt/Capital (%)	2.94	-9.16	-3.28	48.1
EBITDA	-3	-4	-4	-7
EBITDA-CapEx	-3	-4	-4	-7
Operating Income (Loss)	-4	-5	-5	-7

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.09	0.33	0.1	0.11
Current Ratio	1.64	1.91	0.45	0.18
Quick Ratio	1.64	1.89	0.45	0.12
CFO/Avg Current Liab	- -	-0.59	-0.77	-0.82
Common Equity/Total Assets	69.46	51.01	33.98	23.51
Long-Term Debt/Equity (%)	4.66	2.19	3.69	125.31
Long-Term Debt/Capital (%)	4.32	2.1	3.56	52.76
Long-Term Debt/Total Assets (%)	3.24	1.12	1.26	29.46
Total Debt/Equity (%)	7.97	4.37	3.69	137.52
Total Debt/Capital (%)	7.38	4.19	3.56	57.9
Total Debt/Total Assets (%)	5.53	2.23	1.26	32.33
CFO/Total Liabilities	-76.6	-14.51	-21.12	-42.04
CFO/CapEx	- -	- -	- -	- -
Altman's Z-Score	-0.28	8.14	3.1	-70.32

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	6.98	7.51	16.47
Days Sales Outstanding	- -	52.32	48.62	22.16
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

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	129	134	19
- Cash & Cash Equivalents	- -	1	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	1	- -	- -	4
Enterprise Value	1	129	134	22
Total Capital	12	10	7	7
Total Debt/Capital (%)	7.38	4.19	3.56	57.9
Total Debt / EV	1.24	- -	- -	0.18
EV/Sales	0.05	5.66	6.64	1.8
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	112	117	19
Diluted Enterprise Value	1	112	116	22
EV per Share	0.05	9.81	10.21	1.59
TTM Sales	15	23	20	12
TTM EBITDA	-3	-4	-4	-7
TTM Operating Income	-4	-5	-5	-7
TTM Cash Flow to Firm	-4	-1	-3	-4
TTM Free Cash Flow to Firm	-4	-1	-3	-4

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	-85.35	-45.04	-4.71
EV/EBIT	- -	- -	- -	- -
Enterprise Value	1	129	134	22
Low Price	- -	9.57	9.79	1.15
EV/Sales	0.05	5.66	6.64	1.8
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	-24.65	-20.46	-29.34
Price/Earnings High	- -	-25.97	-21.82	-115.21
Price/Earnings Low	- -	-24.06	-20.05	-3.45
Price/Book Value	- -	13.72	21.33	6.44
Price/Book Value Average	- -	13.68	20.84	46.69
Price/Book Value High	- -	14.41	22.22	183.32
Price/Book Value Low	- -	13.35	20.43	5.49
Price/Tangible Book Value	- -	-74.09	-20.88	-2.22
Price/Tangible Book Value Average	- -	-73.85	-20.4	-16.06
Price/Tangible Book Value High	- -	-77.77	-21.76	-63.05
Price/Tangible Book Value Low	- -	-72.05	-20	-1.89
Price/Sales	- -	4.92	5.76	1.53
Price/Sales Average	- -	4.91	5.63	11.06
Price/Sales High	- -	5.17	6	43.41
Price/Sales Low	- -	4.79	5.52	1.3
Price/Cash Flow	- -	-85.35	-45.04	-4.71
Price/Cash Flow Average	- -	-85.07	-44.02	-34.14
Price/Cash Flow High	- -	-89.6	-46.93	-134.02
Price/Cash Flow Low	- -	-83	-43.14	-4.01
Price/Free Cash Flow Average	- -	-85.07	-44.02	-34.14
Price/Free Cash Flow High	- -	-89.6	-46.93	-134.02
Price/Free Cash Flow Low	- -	-83	-43.14	-4.01
EV/Sales Average	0.05	5.64	6.49	11.33
EV/Sales High	0.05	5.95	6.92	43.69
EV/Sales Low	0.05	5.51	6.36	1.58
EV/EBITDA Average	-0.26	-31.15	-32.25	-20.67
EV/EBITDA High	-0.26	-32.81	-34.39	-79.69
EV/EBITDA Low	-0.26	-30.39	-31.61	-2.87
EV/EBIT Average	-0.19	-25.22	-23.95	-20.67
EV/EBIT High	-0.19	-26.56	-25.54	-79.69
EV/EBIT Low	-0.19	-24.6	-23.47	-2.87
Last Price	- -	9.84	10.22	1.35
High Price	- -	10.33	10.65	38.4
Enterprise Value Average	1	129	131	138
Enterprise Value High	1	136	140	530
Enterprise Value Low	1	126	129	19

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	-44.83	-70.72	-99.67
Return on Assets (%)	- -	-26.64	-30.04	-29.72
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100
EBITDA Margin (%)	-17.72	-18.12	-20.11	-54.82
Operating Margin (%)	-24.14	-22.38	-27.08	-54.82
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-26.03	-19.9	-27.5	-37.68
Profit Margin (%)	-26.03	-19.9	-27.5	-37.68
Net Income to Common Margin (%)	-26.03	-19.9	-27.5	-37.68
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-44.83	-70.72	-99.67

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	1	- -	- -	4
ST Debt	- -	- -	- -	- -
LT Debt	1	- -	- -	4
Total Debt/EBITDA	-0.32	-0.1	-0.06	-0.59
Net Debt/EBITDA	-0.13	0.2	0.05	-0.45
Total Debt/EBIT	-0.24	-0.08	-0.04	-0.59
Net Debt/EBIT	-0.09	0.16	0.04	-0.45
EBITDA to Interest Expense	- -	- -	-48	- -
EBITDA-CapEx/Interest Expense	- -	- -	-48	- -
EBIT to Interest Expense	- -	- -	-64.64	- -
Interest Expense	- -	- -	- -	- -
Common Equity/Total Assets	69.46	51.01	33.98	23.51
Long-Term Debt/Equity (%)	4.66	2.19	3.69	125.31
Long-Term Debt/Capital (%)	4.32	2.1	3.56	52.76
Long-Term Debt/Total Assets (%)	3.24	1.12	1.26	29.46
Total Debt/Equity (%)	7.97	4.37	3.69	137.52
Total Debt/Capital (%)	7.38	4.19	3.56	57.9
Total Debt/Total Assets (%)	5.53	2.23	1.26	32.33
Net Debt to Equity	3.13	-8.76	-3.18	104.02
Net Debt/Capital (%)	2.94	-9.16	-3.28	48.1
EBITDA	-3	-4	-4	-7
EBITDA-CapEx	-3	-4	-4	-7
Operating Income (Loss)	-4	-5	-5	-7

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.09	0.33	0.1	0.11
Current Ratio	1.64	1.91	0.45	0.18
Quick Ratio	1.64	1.89	0.45	0.12
CFO/Avg Current Liab	- -	-0.59	-0.77	-0.82
Common Equity/Total Assets	69.46	51.01	33.98	23.51
Long-Term Debt/Equity (%)	4.66	2.19	3.69	125.31
Long-Term Debt/Capital (%)	4.32	2.1	3.56	52.76
Long-Term Debt/Total Assets (%)	3.24	1.12	1.26	29.46
Total Debt/Equity (%)	7.97	4.37	3.69	137.52
Total Debt/Capital (%)	7.38	4.19	3.56	57.9
Total Debt/Total Assets (%)	5.53	2.23	1.26	32.33
CFO/Total Liabilities	-76.6	-14.51	-21.12	-42.04
CFO/CapEx	- -	- -	- -	- -
Altman's Z-Score	-0.28	8.14	3.1	-70.32

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	6.98	7.51	16.47
Days Sales Outstanding	- -	52.32	48.62	22.16
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

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	129	134	19
- Cash & Cash Equivalents	- -	1	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	1	- -	- -	4
Enterprise Value	1	129	134	22
Total Capital	12	10	7	7
Total Debt/Capital (%)	7.38	4.19	3.56	57.9
Total Debt / EV	1.24	- -	- -	0.18
EV/Sales	0.05	5.66	6.64	1.8
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	112	117	19
Diluted Enterprise Value	1	112	116	22
EV per Share	0.05	9.81	10.21	1.59
TTM Sales	15	23	20	12
TTM EBITDA	-3	-4	-4	-7
TTM Operating Income	-4	-5	-5	-7
TTM Cash Flow to Firm	-4	-1	-3	-4
TTM Free Cash Flow to Firm	-4	-1	-3	-4

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	-85.35	-45.04	-4.71
EV/EBIT	- -	- -	- -	- -
Enterprise Value	1	129	134	22
Low Price	- -	9.57	9.79	1.15
EV/Sales	0.05	5.66	6.64	1.8
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	-24.65	-20.46	-29.34
Price/Earnings High	- -	-25.97	-21.82	-115.21
Price/Earnings Low	- -	-24.06	-20.05	-3.45
Price/Book Value	- -	13.72	21.33	6.44
Price/Book Value Average	- -	13.68	20.84	46.69
Price/Book Value High	- -	14.41	22.22	183.32
Price/Book Value Low	- -	13.35	20.43	5.49
Price/Tangible Book Value	- -	-74.09	-20.88	-2.22
Price/Tangible Book Value Average	- -	-73.85	-20.4	-16.06
Price/Tangible Book Value High	- -	-77.77	-21.76	-63.05
Price/Tangible Book Value Low	- -	-72.05	-20	-1.89
Price/Sales	- -	4.92	5.76	1.53
Price/Sales Average	- -	4.91	5.63	11.06
Price/Sales High	- -	5.17	6	43.41
Price/Sales Low	- -	4.79	5.52	1.3
Price/Cash Flow	- -	-85.35	-45.04	-4.71
Price/Cash Flow Average	- -	-85.07	-44.02	-34.14
Price/Cash Flow High	- -	-89.6	-46.93	-134.02
Price/Cash Flow Low	- -	-83	-43.14	-4.01
Price/Free Cash Flow Average	- -	-85.07	-44.02	-34.14
Price/Free Cash Flow High	- -	-89.6	-46.93	-134.02
Price/Free Cash Flow Low	- -	-83	-43.14	-4.01
EV/Sales Average	0.05	5.64	6.49	11.33
EV/Sales High	0.05	5.95	6.92	43.69
EV/Sales Low	0.05	5.51	6.36	1.58
EV/EBITDA Average	-0.26	-31.15	-32.25	-20.67
EV/EBITDA High	-0.26	-32.81	-34.39	-79.69
EV/EBITDA Low	-0.26	-30.39	-31.61	-2.87
EV/EBIT Average	-0.19	-25.22	-23.95	-20.67
EV/EBIT High	-0.19	-26.56	-25.54	-79.69
EV/EBIT Low	-0.19	-24.6	-23.47	-2.87
Last Price	- -	9.84	10.22	1.35
High Price	- -	10.33	10.65	38.4
Enterprise Value Average	1	129	131	138
Enterprise Value High	1	136	140	530
Enterprise Value Low	1	126	129	19

Shares Outstanding	13	13	13	14
Diluted Weighted Avg Shares	11	11	11	14
Basic Weighted Avg Shares	11	11	11	14
Revenue per Share	1.33	2	1.78	0.88
EBITDA per Share	-0.24	-0.36	-0.36	-0.48
Operating Income per Share	-0.32	-0.45	-0.48	-0.48
Basic EPS, GAAP	-0.35	-0.4	-0.49	-0.33
Basic EPS from Cont Ops	-0.35	-0.4	-0.49	-0.33
Diluted EPS, GAAP	-0.35	-0.4	-0.49	-0.33
Diluted EPS from Cont Ops	-0.35	-0.4	-0.49	-0.33
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-0.32	-0.12	-0.23	-0.29
Free Cash Flow per Basic Share	-0.32	-0.12	-0.23	-0.29
Cash & Equivalents per Share	0.01	0.06	0.03	0.04
Book Value per Share	0.82	0.72	0.48	0.21
Tangible Book Value per Share	-0.1	-0.13	-0.49	-0.61

Collective Audience, 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)