The Crypto Company Financial Ratios — CRCW Stock

Profitability (USD)

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-1,029.91	- -	-326.57	-67.19	-17,700.9	-101.37	-368.15	-887.53	-17,779.85
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	75.97	- -	- -	100	53.61	100	36.99	40.39	-58.9	79.04
EBITDA Margin (%)	-203.57	- -	- -	-156,254.14	-2,574.98	-21,230.58	-470.97	-600.2	-1,428.17	-13,702.65
Operating Margin (%)	-203.57	- -	- -	-180,550.68	-2,609.29	-21,230.58	-478.45	-621.27	-1,450.12	-13,702.65
Incremental Operating Margin (%)	- -	11,582.47	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-1,788.96	- -	- -	-180,847.56	-2,877.68	-19,567.48	-180.79	-914.05	-3,662.19	-14,825.07
Profit Margin (%)	-1,788.96	- -	- -	-508,402.18	-2,751.05	-19,567.48	-180.79	-914.05	-3,662.19	-14,825.07
Net Income to Common Margin (%)	-1,788.96	- -	- -	-508,402.18	-2,751.05	-19,567.48	-180.79	-914.05	-3,662.19	-14,825.07
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	- -	- -	- -	- -	- -	- -	1	2	3	3
ST Debt	- -	- -	- -	- -	- -	- -	- -	2	3	3
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-0.48	- -	- -	-0.22	-0.16	-0.29	-0.63	-1.1	-0.48
Net Debt/EBITDA	- -	-0.26	- -	- -	-0.22	-0.15	-0.26	-0.6	-1.08	-0.48
Total Debt/EBIT	- -	-0.48	- -	- -	-0.22	-0.16	-0.29	-0.61	-1.08	-0.48
Net Debt/EBIT	- -	-0.26	- -	- -	-0.22	-0.15	-0.25	-0.58	-1.06	-0.48
EBITDA to Interest Expense	- -	-105.53	- -	- -	-19.33	-44.94	-125.05	-2.12	-0.91	-12.21
EBITDA-CapEx/Interest Expense	- -	-105.53	- -	- -	-19.33	-44.94	-125.05	-2.14	-0.91	-12.21
EBIT to Interest Expense	- -	-105.53	- -	- -	-19.59	-44.94	-127.03	-2.19	-0.93	-12.21
Interest Expense	- -	- -	- -	- -	- -	- -	- -	2	3	1
Common Equity/Total Assets	-336.56	-721	-93.59	-528.33	-1,877,328.99	-109,380.9	-2,226.95	-2,538.13	-63,309.64	-2,857,272.55
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-0.25	-0.59	-0.47	-0.37	-0.32	-0.03
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	4,655.49	637.17	10.35	8.94	189.58	716.11
Total Debt/Equity (%)	- -	-150.73	- -	- -	-19.23	-20.56	-59.25	-76.83	-49.59	-43.93
Total Debt/Capital (%)	- -	-44.42	- -	- -	-1.26	-1.51	-1.81	-6.33	-7.21	-6.2
Total Debt/Total Assets (%)	- -	221.77	- -	- -	23,277.47	1,629.7	39.6	151	4,257.37	166,924.45
Net Debt to Equity	- -	-82.76	-94.34	-0.2	-19.15	-19.46	-51.8	-73.21	-48.43	-43.91
Net Debt/Capital (%)	- -	-20.32	48.42	0.01	-1.25	-1.43	-1.58	-6.01	-7.03	-6.2
EBITDA	- -	- -	- -	-8	-2	-3	-2	-4	-3	-6
EBITDA-CapEx	- -	- -	- -	-8	-2	-3	-2	-4	-3	-6
Operating Income (Loss)	- -	- -	- -	-9	-2	-3	-2	-4	-3	-6

Liquidity (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	- -	0.4	16.99	- -	- -	0.01	0.03	0.02	0.01	- -
Current Ratio	0.11	0.4	12.86	1.27	- -	0.01	0.07	0.04	0.01	- -
Quick Ratio	- -	0.4	16.99	- -	- -	0.01	0.03	0.02	0.01	- -
CFO/Avg Current Liab	- -	-2.17	- -	-2.58	-0.38	-0.15	-0.07	-0.56	-0.31	-0.13
Common Equity/Total Assets	-336.56	-721	-93.59	-528.33	-1,877,328.99	-109,380.9	-2,226.95	-2,538.13	-63,309.64	-2,857,272.55
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-0.25	-0.59	-0.47	-0.37	-0.32	-0.03
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	4,655.49	637.17	10.35	8.94	189.58	716.11
Total Debt/Equity (%)	- -	-150.73	- -	- -	-19.23	-20.56	-59.25	-76.83	-49.59	-43.93
Total Debt/Capital (%)	- -	-44.42	- -	- -	-1.26	-1.51	-1.81	-6.33	-7.21	-6.2
Total Debt/Total Assets (%)	- -	221.77	- -	- -	23,277.47	1,629.7	39.6	151	4,257.37	166,924.45
CFO/Total Liabilities	-23.21	-214.97	- -	-150.64	-59.21	-12.48	-6	-41.82	-25.91	-12.14
CFO/CapEx	- -	- -	- -	-36.77	- -	- -	- -	-38.61	- -	- -
Altman's Z-Score	-22.54	-29.26	-0.34	17.7	-31,167.39	-1,922.49	-330.14	-299.32	68.51	-58,429.56

Working Capital (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	- -	- -	20	- -	7.38	222.85	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	18.25	- -	49.43	1.64	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	-1.11	- -	- -	0.02	- -	0.14	0.38	- -	- -
Accounts Payable Turnover Days	- -	-327.47	- -	- -	15,627.07	- -	2,577.62	955.61	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	-15,627.07	- -	-2,575.98	-955.61	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	1.64	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	- -	211	11	124	80	5	- -	1
- Cash & Cash Equivalents	- -	- -	9	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	2	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	1	2	3	3
Enterprise Value	- -	- -	-12	213	11	124	80	7	3	4
Total Capital	- -	- -	-10	-26	-30	-33	-33	-37	-43	-47
Total Debt/Capital (%)	- -	-44.42	- -	- -	-1.26	-1.51	-1.81	-6.33	-7.21	-6.2
Total Debt / EV	- -	1.82	- -	- -	0.03	- -	0.01	0.33	0.94	0.73
EV/Sales	- -	- -	- -	42,628.69	167.06	8,622.59	185	11.66	16.66	89.48
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	2.27	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	2.27	- -
Diluted Market Cap	- -	- -	- -	211	11	124	80	5	- -	1
Diluted Enterprise Value	- -	- -	-9	213	11	124	80	7	3	4
EV per Share	- -	- -	- -	10.1	0.52	5.8	3.64	0.31	0.02	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
TTM EBITDA	- -	- -	- -	-8	-2	-3	-2	-4	-3	-6
TTM Operating Income	- -	- -	- -	-9	-2	-3	-2	-4	-3	-6
TTM Cash Flow to Firm	- -	- -	- -	-6	-1	- -	- -	- -	1	- -
TTM Free Cash Flow to Firm	- -	- -	- -	-6	-1	- -	- -	- -	1	- -

Multiples (USD)

API Chat

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	- -	-34.57	-9.18	-408.5	-524.6	-2.65	-0.16	-1.31
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	-12	213	11	124	80	7	3	4
Low Price	- -	- -	3.3	3.6	0.5	0.5	0.95	0.16	- -	- -
EV/Sales	- -	- -	- -	42,628.69	167.06	8,622.59	185	11.66	16.66	89.48
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-40.76	-44.07	-61.65	-96.15	-4.95	-1.39	-0.37
Price/Earnings High	- -	- -	- -	-477.21	-140.79	-569.64	-449.32	-15.25	-5.6	-1.08
Price/Earnings Low	- -	- -	- -	-2.99	-5.87	-3.8	-26.68	-0.66	-0.01	-0.14
Price/Book Value	- -	- -	- -	-7.42	-0.35	-3.74	-2.36	-0.13	-0.01	-0.02
Price/Book Value Average	- -	- -	- -	-36.44	-2.64	-5.25	-2.23	-0.71	-0.22	-0.05
Price/Book Value High	- -	- -	- -	-426.61	-8.42	-48.55	-10.43	-2.19	-0.88	-0.14
Price/Book Value Low	- -	- -	- -	-2.67	-0.35	-0.32	-0.62	-0.09	- -	-0.02
Price/Tangible Book Value	- -	- -	- -	173.33	-5.44	-51.63	-33.64	-1.14	-0.03	-0.16
Price/Tangible Book Value Average	- -	- -	- -	851.37	-40.88	-72.51	-31.82	-6.4	-1.33	-0.37
Price/Tangible Book Value High	- -	- -	- -	9,966.57	-130.61	-670	-148.71	-19.75	-5.37	-1.07
Price/Tangible Book Value Low	- -	- -	- -	62.4	-5.44	-4.47	-8.83	-0.85	-0.01	-0.14
Price/Sales	- -	- -	- -	42,193.76	161.38	8,590.21	183.79	8.05	1.3	23.85
Price/Sales Average	- -	- -	- -	207,247.02	1,212.29	12,063.79	173.83	45.21	50.93	55.12
Price/Sales High	- -	- -	- -	2,426,141.32	3,873.15	111,464.6	812.33	139.42	205	160.43
Price/Sales Low	- -	- -	- -	15,189.75	161.38	743.1	48.23	5.99	0.41	20.6
Price/Cash Flow	- -	- -	- -	-33.63	-9.18	-408.5	-524.6	-2.58	-0.16	-1.31
Price/Cash Flow Average	- -	- -	- -	-165.16	-68.99	-573.68	-496.16	-14.51	-6.12	-3.04
Price/Cash Flow High	- -	- -	- -	-1,933.46	-220.4	-5,300.62	-2,318.68	-44.75	-24.65	-8.84
Price/Cash Flow Low	- -	- -	- -	-12.11	-9.18	-35.34	-137.67	-1.92	-0.05	-1.13
Price/Free Cash Flow Average	- -	- -	- -	-169.78	-68.99	-573.68	-496.16	-14.9	-6.12	-3.04
Price/Free Cash Flow High	- -	- -	- -	-1,987.5	-220.4	-5,300.62	-2,318.68	-45.94	-24.65	-8.84
Price/Free Cash Flow Low	- -	- -	- -	-12.44	-9.18	-35.34	-137.67	-1.97	-0.05	-1.13
EV/Sales Average	- -	- -	- -	207,681.95	1,217.97	12,096.17	175.04	48.82	66.3	120.75
EV/Sales High	- -	- -	- -	2,426,576.25	3,878.83	111,496.98	813.54	143.03	220.37	226.06
EV/Sales Low	- -	- -	- -	15,624.69	167.06	775.48	49.44	9.6	15.77	86.23
EV/EBITDA Average	- -	-0.26	- -	-132.91	-47.3	-56.98	-37.17	-8.13	-4.64	-0.88
EV/EBITDA High	- -	-0.26	- -	-1,552.97	-150.64	-525.17	-172.74	-23.83	-15.43	-1.65
EV/EBITDA Low	- -	-0.26	- -	-10	-6.49	-3.65	-10.5	-1.6	-1.1	-0.63
EV/EBIT Average	- -	-0.26	- -	-115.03	-46.68	-56.98	-36.58	-7.86	-4.57	-0.88
EV/EBIT High	- -	-0.26	- -	-1,343.99	-148.65	-525.17	-170.04	-23.02	-15.2	-1.65
EV/EBIT Low	- -	-0.26	- -	-8.65	-6.4	-3.65	-10.33	-1.55	-1.09	-0.63
Last Price	- -	- -	575	10	0.5	5.78	3.62	0.22	- -	- -
High Price	- -	- -	642	575	12	75	16	3.72	0.3	- -
Enterprise Value Average	- -	- -	-9	1,038	80	174	76	30	13	5
Enterprise Value High	- -	- -	-9	12,133	255	1,606	354	89	44	10
Enterprise Value Low	- -	- -	-9	78	11	11	21	6	3	4

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	11	11	20	21	21	21	22	24	566	3,033
Diluted Weighted Avg Shares	10	10	- -	21	21	21	22	23	135	1,943
Basic Weighted Avg Shares	10	10	- -	21	21	21	22	23	135	1,943
Revenue per Share	- -	- -	- -	- -	- -	- -	0.02	0.03	- -	- -
EBITDA per Share	- -	- -	- -	-0.37	-0.08	-0.14	-0.09	-0.16	-0.02	- -
Operating Income per Share	- -	- -	- -	-0.43	-0.08	-0.14	-0.09	-0.17	-0.02	- -
Basic EPS, GAAP	- -	- -	- -	-1.2	-0.09	-0.13	-0.04	-0.24	-0.05	- -
Basic EPS from Cont Ops	- -	- -	- -	-0.43	-0.09	-0.13	-0.04	-0.24	-0.05	- -
Diluted EPS, GAAP	- -	- -	- -	-1.2	-0.09	-0.13	-0.04	-0.24	-0.05	- -
Diluted EPS from Cont Ops	- -	- -	- -	-0.43	-0.09	-0.13	-0.04	-0.24	-0.05	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	-0.3	-0.05	-0.01	-0.01	-0.08	-0.01	- -
Free Cash Flow per Basic Share	- -	- -	- -	-0.31	-0.05	-0.01	-0.01	-0.09	-0.01	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	-0.01	- -	-1.35	-1.43	-1.54	-1.53	-1.7	-0.34	-0.03
Tangible Book Value per Share	- -	- -	- -	0.06	-0.09	-0.11	-0.11	-0.19	-0.06	- -

The Crypto Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)