Cypherpunk Technologies Inc. Financial Ratios — CYPH Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-115.02	-78.34	- -	- -	- -	-228.05	- -	- -	-52.53	-65.48	-136.82	-141.94	5.11
Return on Assets (%)	- -	-95.32	-73.31	-48.24	-664.3	-167.39	-96.14	-248.1	-89.01	-47.12	-58	-113.72	-110.79	4.54
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.12
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.5
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	100	100	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-1,884.93	-2,678.07	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-1,887.2	-2,680	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	967.47	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-1,834.4	-2,707.4	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-1,834.27	-2,705.8	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-2,485.67	-2,705.8	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.15
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	0.81	- -	- -	26.21	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-115.02	-78.34	- -	- -	- -	-228.05	- -	- -	-52.53	-65.48	-136.82	-141.94	5.11

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	3	30	- -	- -	1	1	- -	1	- -	- -	- -
ST Debt	- -	- -	- -	3	30	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	-0.26	-1.25	- -	- -	-0.03	-0.02	-0.01	-0.01	- -	- -	- -
Net Debt/EBITDA	1.88	1.44	0.54	-0.23	-1.22	0.84	0.54	0.12	1.84	2.86	1.2	0.82	0.67	0.38
Total Debt/EBIT	- -	- -	- -	-0.26	-1.25	- -	- -	-0.03	-0.02	-0.01	-0.01	- -	- -	- -
Net Debt/EBIT	1.74	1.37	0.52	-0.23	-1.22	0.84	0.54	0.12	1.84	2.86	1.2	0.82	0.67	0.38
EBITDA to Interest Expense	- -	- -	-4.63	-92.42	-19.59	-47.13	-1,576.11	-1,446.61	-724.97	-979.78	-1,012.89	- -	- -	-1,529.04
EBITDA-CapEx/Interest Expense	- -	- -	-4.69	-92.42	-19.7	-47.23	-1,576.11	-1,450.96	-724.97	-979.78	-1,012.89	- -	- -	-5,570.71
EBIT to Interest Expense	- -	- -	-4.79	-92.42	-19.61	-47.21	-1,578.68	-1,448.65	-725.85	-980.49	-1,013.19	- -	- -	-1,529.04
Interest Expense	- -	- -	4	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	73.95	90.5	94.89	-5,578.49	-1,552.28	38.25	48.1	-23.48	85.8	91.5	83.67	82.58	71.35	94.07
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.31	0.03	0.45	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-76.35	0.31	0.03	0.44	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	7.41	0.26	0.03	0.37	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	-4.47	-30.2	- -	- -	-58.66	1.18	0.43	1.15	0.44	0.76	0.02
Total Debt/Capital (%)	- -	- -	- -	-4.68	-43.28	- -	- -	-141.91	1.17	0.43	1.14	0.43	0.75	0.02
Total Debt/Total Assets (%)	- -	- -	- -	249.29	468.86	- -	- -	13.78	1.02	0.4	0.96	0.36	0.54	0.02
Net Debt to Equity	-117	-101.21	-23.52	-3.89	-29.41	-231.51	-177.48	222.47	-111.62	-106.52	-111.27	-117.46	-134.81	-9.14
Net Debt/Capital (%)	688.32	8,331.14	-30.75	-4.05	-41.67	176.04	229.06	84.33	1,069.66	1,751.77	1,099.73	689.87	395.89	-10.06
EBITDA	-8	-13	-20	-12	-24	-31	-30	-33	-28	-40	-55	-86	-70	-37
EBITDA-CapEx	-8	-13	-20	-12	-24	-31	-30	-33	-28	-40	-55	-86	-70	-134
Operating Income (Loss)	-9	-14	-21	-12	-24	-31	-30	-33	-28	-40	-55	-86	-70	-37

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	10.22	9.64	18.56	1.24	0.02	4.23	2.52	0.46	7.06	11.51	5.84	5.57	3.36	3.08
Current Ratio	10.68	9.93	18.78	0.09	0.11	4.55	2.69	0.5	7.09	11.7	6.05	5.64	3.41	35.56
Quick Ratio	10.36	9.75	18.71	1.24	0.11	4.52	2.65	0.48	7.07	11.63	6.02	5.63	3.41	35.55
CFO/Avg Current Liab	- -	-5.73	-8.08	-1.99	-1.21	-1.05	-4.15	-3.6	-3.27	-4.05	-4.62	-3.66	-4.51	-4.71
Common Equity/Total Assets	73.95	90.5	94.89	-5,578.49	-1,552.28	38.25	48.1	-23.48	85.8	91.5	83.67	82.58	71.35	94.07
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.31	0.03	0.45	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-76.35	0.31	0.03	0.44	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	7.41	0.26	0.03	0.37	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	-4.47	-30.2	- -	- -	-58.66	1.18	0.43	1.15	0.44	0.76	0.02
Total Debt/Capital (%)	- -	- -	- -	-4.68	-43.28	- -	- -	-141.91	1.17	0.43	1.14	0.43	0.75	0.02
Total Debt/Total Assets (%)	- -	- -	- -	249.29	468.86	- -	- -	13.78	1.02	0.4	0.96	0.36	0.54	0.02
CFO/Total Liabilities	-163.67	-504.26	-724.16	-11.32	-23.75	-123.36	-262.99	-292.51	-336.23	-350.73	-426.95	-344.95	-428.38	-453.72
CFO/CapEx	-58.08	-85.68	-79.37	- -	-175.95	-345.89	- -	-269.02	- -	- -	- -	- -	- -	-0.45
Altman's Z-Score	-2.81	-4.24	-2.3	-114.36	-40.15	-6.29	-13.99	-50.36	3.99	13.97	-5.6	-5.6	-12.49	2.48

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	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

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	77	29	27	134	286	45	106	110	97
- Cash & Cash Equivalents	15	19	11	- -	1	26	16	4	52	115	66	71	47	14
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	3	30	- -	- -	1	1	- -	1	- -	- -	- -
Enterprise Value	-15	-19	-46	-4	29	51	13	24	83	172	-20	35	63	83
Total Capital	13	19	46	-67	-70	11	9	-1	47	108	60	60	35	154
Total Debt/Capital (%)	- -	- -	- -	-4.68	-43.28	- -	- -	-141.91	1.17	0.43	1.14	0.43	0.75	0.02
Total Debt / EV	- -	- -	- -	-0.81	1.03	- -	- -	0.04	0.01	- -	-0.03	0.01	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	55.14	114.47	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.57
Diluted Market Cap	- -	- -	- -	- -	- -	57	29	25	133	278	51	85	108	82
Diluted Enterprise Value	-15	-19	-11	3	29	32	13	22	82	164	-14	14	61	68
EV per Share	- -	- -	- -	- -	17.28	41.57	8.92	10.02	13.86	19.44	- -	1.39	1.65	0.99
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	2	2	- -	- -	- -	- -
TTM EBITDA	-8	-13	-20	-12	-24	-31	-30	-33	-28	-40	-55	-86	-70	-37
TTM Operating Income	-9	-14	-21	-12	-24	-31	-30	-33	-28	-40	-55	-86	-70	-37
TTM Cash Flow to Firm	-8	-10	-14	-8	-24	-21	-26	-27	-26	-35	-49	-44	-60	-44
TTM Free Cash Flow to Firm	-7	-10	-13	-8	-24	-21	-26	-27	-26	-35	-49	-44	-60	53

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	-2.6	-1.11	-0.94	-5.14	-7.91	-1.04	-1.93	-1.79	1.54
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-15	-19	-46	-4	29	51	13	24	83	172	-20	35	63	83
Low Price	- -	- -	- -	- -	- -	49	19.12	5.73	10.2	13.3	4	1.24	1.68	0.22
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	55.14	114.47	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.91
Price/Earnings Average	- -	- -	- -	- -	- -	-2.06	-4.12	-1.1	-3.15	-4.61	-2.75	-0.92	-1.53	9.81
Price/Earnings High	- -	- -	- -	- -	- -	-3.09	-6.27	-2.39	-5.06	-8.82	-7.15	-2.56	-2.78	50.75
Price/Earnings Low	- -	- -	- -	- -	- -	-1.5	-1.17	-0.39	-1.62	-2.81	-0.83	-0.31	-0.93	3.05
Price/Book Value	- -	- -	- -	- -	- -	6.93	3.21	-15.49	2.88	2.65	0.76	1.76	3.15	0.63
Price/Book Value Average	- -	- -	- -	- -	- -	7.49	10.8	-22.08	2.53	1.79	2.23	1.56	3.02	0.39
Price/Book Value High	- -	- -	- -	- -	- -	11.22	16.43	-48.21	4.07	3.41	5.8	4.34	5.47	2.02
Price/Book Value Low	- -	- -	- -	- -	- -	5.45	3.06	-7.93	1.3	1.09	0.67	0.52	1.84	0.12
Price/Tangible Book Value	- -	- -	- -	- -	- -	6.93	3.21	-15.49	2.88	2.65	0.76	1.76	3.15	0.63
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	7.49	10.8	-22.08	2.53	1.79	2.23	1.56	3.02	0.39
Price/Tangible Book Value High	- -	- -	- -	- -	- -	11.22	16.43	-48.21	4.07	3.41	5.8	4.34	5.47	2.02
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	5.45	3.06	-7.93	1.3	1.09	0.67	0.52	1.84	0.12
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	88.99	185.38	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	78.24	124.78	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	125.77	238.59	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	40.34	76.1	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	-2.58	-1.09	-0.94	-5.14	-7.91	-1.04	-1.93	-1.79	-1.75
Price/Cash Flow Average	- -	- -	- -	- -	- -	-2.79	-3.66	-1.34	-4.52	-5.32	-3.06	-1.72	-1.72	-1.08
Price/Cash Flow High	- -	- -	- -	- -	- -	-4.18	-5.57	-2.93	-7.27	-10.18	-7.96	-4.77	-3.11	-5.57
Price/Cash Flow Low	- -	- -	- -	- -	- -	-2.03	-1.04	-0.48	-2.33	-3.25	-0.92	-0.58	-1.05	-0.33
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	-2.8	-3.73	-1.34	-4.52	-5.32	-3.06	-1.72	-1.72	0.95
Price/Free Cash Flow High	- -	- -	- -	- -	- -	-4.2	-5.67	-2.94	-7.27	-10.18	-7.96	-4.77	-3.11	4.92
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	-2.04	-1.06	-0.48	-2.33	-3.25	-0.92	-0.58	-1.05	0.3
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	44.33	52.1	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	92.13	169.23	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	6.22	2.01	- -	- -	- -	- -
EV/EBITDA Average	1.88	1.44	0.54	-0.23	-1.22	-1.88	-2.77	-1.07	-2.35	-1.95	-1.21	-0.28	-0.84	-1.25
EV/EBITDA High	1.88	1.44	0.54	-0.23	-1.22	-3.24	-4.49	-2.45	-4.89	-6.32	-5.06	-2.22	-2.07	-8.07
EV/EBITDA Low	1.88	1.44	0.54	-0.23	-1.22	-1.14	-0.39	-0.33	-0.33	-0.08	0.46	0.45	-0.25	-0.13
EV/EBIT Average	1.74	1.37	0.52	-0.23	-1.22	-1.88	-2.76	-1.07	-2.35	-1.94	-1.21	-0.28	-0.84	-1.25
EV/EBIT High	1.74	1.37	0.52	-0.23	-1.22	-3.23	-4.48	-2.44	-4.88	-6.31	-5.06	-2.22	-2.06	-8.07
EV/EBIT Low	1.74	1.37	0.52	-0.23	-1.22	-1.14	-0.39	-0.33	-0.33	-0.08	0.46	0.45	-0.25	-0.13
Last Price	- -	- -	- -	- -	- -	62.4	20	11.2	22.5	32.4	4.5	4.14	2.88	1.16
High Price	- -	- -	- -	- -	- -	101	102.5	34.85	31.8	41.7	34.49	10.2	5	3.7
Enterprise Value Average	-15	-19	-11	3	29	57	83	36	66	78	66	24	59	46
Enterprise Value High	-15	-19	-11	3	29	99	134	81	138	254	277	190	145	296
Enterprise Value Low	-15	-19	-11	3	29	35	12	11	9	3	-25	-39	17	5

Shares Outstanding	2	2	2	2	2	1	1	2	6	9	10	26	38	84
Diluted Weighted Avg Shares	2	2	1	2	1	1	1	2	6	9	11	20	38	71
Basic Weighted Avg Shares	2	2	1	2	1	1	1	2	6	9	11	20	38	66
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.25	0.17	- -	- -	- -	- -
EBITDA per Share	-5.05	-8.19	-17.08	-6.99	-25.71	-33.39	-21.17	-14.73	-4.77	-4.68	-4.83	-4.2	-1.87	-0.55
Operating Income per Share	-5.45	-8.59	-17.63	-6.99	-25.74	-33.44	-21.21	-14.75	-4.77	-4.68	-4.83	-4.2	-1.87	-0.55
Basic EPS, GAAP	-4.8	-11.34	-21.45	-7.06	-27.29	-32.71	-16.36	-14.57	-6.28	-4.73	-4.82	-3.98	-1.8	0.07
Basic EPS from Cont Ops	-4.8	-11.34	-21.45	-7.06	-27.29	-32.45	-16.36	-14.57	-4.64	-4.73	-4.82	-3.98	-1.8	0.07
Diluted EPS, GAAP	-4.79	-11.34	-21.45	-7.06	-27.29	-32.62	-16.05	-14.57	-6.28	-4.73	-4.82	-3.98	-1.8	0.07
Diluted EPS from Cont Ops	-4.79	-11.34	-21.45	-7.06	-27.29	-32.35	-16.05	-14.57	-4.64	-4.73	-4.82	-3.98	-1.8	0.07
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-4.67	-6.15	-15.19	-4.75	-26.98	-24.16	-18.41	-11.91	-4.38	-4.1	-4.33	-2.14	-1.61	-0.66
Free Cash Flow per Basic Share	-4.75	-6.22	-15.38	-4.75	-27.13	-24.23	-18.41	-11.96	-4.38	-4.1	-4.33	-2.14	-1.61	-2.13
Cash & Equivalents per Share	9.47	11.74	28.4	4.11	0.46	20.83	11.08	1.61	8.73	13.01	6.61	2.76	1.23	0.17
Book Value per Share	8.1	11.6	28.42	-41.21	-58.76	9	6.24	-0.72	7.82	12.22	5.94	2.35	0.91	1.83
Tangible Book Value per Share	7.24	11.09	28.25	-41.21	-58.76	9	6.24	-0.72	7.82	12.22	5.94	2.35	0.91	1.83

Cypherpunk Technologies Inc.