Decisionpoint Systems, Inc. Financial Ratios — DPSI Stock

Profitability (USD)

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	1.69	-9.18	-17.83	-11.72	-15.55	1.7	-3.91	3.89	8.05	3.77	6.82	3.78
Return on Capital (%)	- -	-44.82	- -	- -	- -	- -	- -	- -	-4.95	-12.84	-6.24	-14.68	-23.51
Return on Invested Capital (%)	- -	182.82	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.94	12.73
Gross Margin (%)	18.94	20.17	19.3	20.55	21.04	20.97	21.96	17.13	24.51	23.39	23.21	23.71	24.94
EBITDA Margin (%)	1.85	3.75	2.27	-1.79	-2.24	-6	4.02	-3.1	6.06	7.76	2.71	7.1	6.7
Operating Margin (%)	1.78	3.67	2.21	-2.75	-4.35	-9.25	1.31	-3.31	4.22	6.36	0.6	4.57	4.13
Incremental Operating Margin (%)	- -	-16.54	-6.7	- -	- -	- -	167.46	- -	18.39	11.19	-140.53	12.87	1.8
Pretax Margin (%)	-1.76	0.86	-3.79	-8.68	-5.58	-8.93	0.51	-4.29	2.74	6.19	2.32	4.49	3.13
Profit Margin (%)	-1.67	0.71	-3.93	-8.86	-5.41	-8.6	0.81	-3.03	2.03	4.52	2.14	3.19	2.15
Net Income to Common Margin (%)	-1.67	0.71	-4.07	-9.69	-6.74	-10.21	-1.27	-3.03	2.03	4.52	2.14	3.19	2.15
Effective Tax Rate (%)	- -	17.14	- -	- -	- -	- -	- -	- -	25.81	27.05	7.58	28.91	31.28
Dvd Payout Ratio (%)	- -	- -	3.48	6.99	6.29	8.94	72.58	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Total Debt	8	5	7	6	8	7	8	4	4	3	- -	3	10
ST Debt	5	3	5	5	5	5	7	4	3	1	- -	1	2
LT Debt	3	2	2	1	3	2	2	- -	1	2	- -	3	8
Total Debt/EBITDA	8.3	2.8	5.73	-5.73	-5.1	-2.01	3.16	-4.14	1.59	0.64	0.27	0.49	1.28
Net Debt/EBITDA	7.34	2.72	5.49	-5.38	-4.41	-1.83	2.54	-3.46	0.41	0.11	-1.37	-1.08	0.21
Total Debt/EBIT	8.66	2.85	5.88	-3.73	-2.62	-1.3	9.73	-3.88	2.29	0.79	1.23	0.76	2.08
Net Debt/EBIT	7.66	2.77	5.63	-3.5	-2.27	-1.19	7.81	-3.24	0.59	0.14	-6.13	-1.69	0.34
EBITDA to Interest Expense	0.75	1.68	0.58	-0.9	-1.6	-3.8	3	-3.19	4.1	15.42	22.59	123.43	6.7
EBITDA-CapEx/Interest Expense	0.74	1.67	0.56	-0.94	-1.67	-3.85	3	-3.27	3.83	15.13	17.9	97.05	5.93
EBIT to Interest Expense	0.72	1.65	0.56	-1.38	-3.12	-5.85	0.97	-3.4	2.85	12.63	5.04	79.41	4.13
Interest Expense	1	1	2	1	1	1	1	- -	1	- -	- -	- -	1
Common Equity/Total Assets	-46.85	-45.29	-41.64	-57.09	-60.5	-94.06	-100.07	-242.13	-92.2	-67.01	-69.85	-39.32	-25.49
Long-Term Debt/Equity (%)	- -	- -	- -	38.69	329.43	- -	- -	26.74	8.73	14.34	1.61	17.18	41.1
Long-Term Debt/Capital (%)	-208.9	-42.22	-69.74	-19.76	-47.57	-19.71	-17.08	-0.58	-3.11	-7.33	-0.94	-15.43	-84.99
Long-Term Debt/Total Assets (%)	14.03	8.62	6.98	3.22	8.16	6.26	5.22	1.25	2.45	4.32	0.64	5.13	10.58
Total Debt/Equity (%)	-94.97	-142.68	-254.46	239.09	919.05	-838.26	-898.58	555.44	47.54	26.7	3.43	20.39	50.7
Total Debt/Capital (%)	-597.48	-121.92	-262.58	-122.1	-132.7	-73.54	-88.66	-12.06	-16.96	-13.65	-2	-18.31	-104.86
Total Debt/Total Assets (%)	40.13	24.88	26.28	19.87	22.76	23.36	27.11	26.07	13.37	8.05	1.37	6.09	13.05
Net Debt to Equity	-84.02	-138.71	-243.48	224.49	794.7	-764.83	-721.58	464.65	12.24	4.74	-17.1	-45.21	8.4
Net Debt/Capital (%)	-313.01	-114.64	-225.68	-106.69	-97.28	-63.04	-60.61	-9.9	-3.95	-2.23	9.01	28.71	-11.94
EBITDA	1	2	1	-1	-2	-4	3	-1	3	5	2	7	8
EBITDA-CapEx	1	2	1	-1	-2	-4	3	-1	2	5	1	5	7
Operating Income (Loss)	1	2	1	-2	-3	-6	1	-1	2	4	- -	4	5

Liquidity (USD)

API Chat

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Cash Ratio	0.04	0.01	0.01	0.02	0.04	0.02	0.06	0.05	0.13	0.09	0.14	0.24	0.11
Current Ratio	0.6	0.68	0.67	0.84	0.67	0.66	0.7	0.65	0.88	0.97	1.05	1.02	0.89
Quick Ratio	0.35	0.41	0.48	0.65	0.49	0.44	0.5	0.48	0.57	0.85	0.81	0.78	0.72
CFO/Avg Current Liab	- -	-0.06	-0.1	-0.1	0.07	-0.16	0.05	-0.05	0.16	0.2	0.12	0.49	0.13
Common Equity/Total Assets	-46.85	-45.29	-41.64	-57.09	-60.5	-94.06	-100.07	-242.13	-92.2	-67.01	-69.85	-39.32	-25.49
Long-Term Debt/Equity (%)	- -	- -	- -	38.69	329.43	- -	- -	26.74	8.73	14.34	1.61	17.18	41.1
Long-Term Debt/Capital (%)	-208.9	-42.22	-69.74	-19.76	-47.57	-19.71	-17.08	-0.58	-3.11	-7.33	-0.94	-15.43	-84.99
Long-Term Debt/Total Assets (%)	14.03	8.62	6.98	3.22	8.16	6.26	5.22	1.25	2.45	4.32	0.64	5.13	10.58
Total Debt/Equity (%)	-94.97	-142.68	-254.46	239.09	919.05	-838.26	-898.58	555.44	47.54	26.7	3.43	20.39	50.7
Total Debt/Capital (%)	-597.48	-121.92	-262.58	-122.1	-132.7	-73.54	-88.66	-12.06	-16.96	-13.65	-2	-18.31	-104.86
Total Debt/Total Assets (%)	40.13	24.88	26.28	19.87	22.76	23.36	27.11	26.07	13.37	8.05	1.37	6.09	13.05
CFO/Total Liabilities	6.79	-5.91	-8.28	-8.82	4.92	-13.15	3.8	-6.93	11.13	15.26	10.95	31.58	7.95
CFO/CapEx	254.5	-140.31	-59.85	-50.24	26.86	-94.07	- -	-38.83	14.49	45.12	6.34	8.33	5.02
Altman's Z-Score	1.96	2.12	1.71	1.09	0.94	-0.51	0.77	-3.11	0.28	1.47	1.39	2.93	2.66

Working Capital (USD)

API Chat

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Accounts Receivable Turnover	- -	5.7	5.24	4.41	5.46	5.33	5.87	3.44	6.33	5.04	4.59	6.63	5.66
Days Sales Outstanding	- -	64.02	69.61	82.85	66.88	68.53	62.21	105.95	57.64	72.44	79.54	55.05	64.5
Inventory Turnover	- -	19.82	42.3	57.8	74.43	40.93	28.24	19.51	15.68	20.62	33.82	22.77	26.49
Days Inventory Outstanding	- -	18.42	8.63	6.32	4.9	8.92	12.93	18.71	23.28	17.7	10.79	16.03	13.78
Accounts Payable Turnover	- -	4.88	5.42	5.08	5.65	4.67	5.15	2.93	4.65	3.89	4.49	5.1	4.62
Accounts Payable Turnover Days	- -	74.77	67.29	71.9	64.62	78.17	70.94	124.69	78.42	93.81	81.37	71.52	79.09
Cash Conversion Cycle	- -	7.67	10.95	17.27	7.17	-0.72	4.2	-0.03	2.49	-3.67	8.96	-0.43	-0.81
Inventory to Cash Days	- -	45.6	60.98	76.53	61.98	59.61	49.28	87.24	34.36	54.73	68.75	39.02	50.72
Inventories	3	1	1	1	1	2	2	- -	4	1	2	4	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	1	2	2	- -	4	1	2	4	2
Other Inventory	3	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	59	47
- Cash & Cash Equivalents	1	- -	- -	- -	1	1	2	1	3	2	3	8	4
+ Preferred Equity and Hybrid Capital	- -	- -	1	6	7	12	13	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	8	5	7	6	8	7	8	4	4	3	- -	3	10
Enterprise Value	7	5	8	12	14	19	19	3	2	1	-2	55	53
Total Capital	-1	-4	-3	-5	-6	-10	-9	-30	-25	-23	-24	-18	-9
Total Debt/Capital (%)	-597.48	-121.92	-262.58	-122.1	-132.7	-73.54	-88.66	-12.06	-16.96	-13.65	-2	-18.31	-104.86
Total Debt / EV	1.13	1.03	0.86	0.5	0.57	0.39	0.42	1.2	2.62	2.72	-0.23	0.06	0.19
EV/Sales	0.14	0.1	0.15	0.2	0.2	0.31	0.3	0.11	0.04	0.02	- -	0.56	0.46
EV/EBITDA	7.34	2.72	6.65	- -	- -	- -	7.47	- -	0.61	0.24	- -	7.89	6.83
EV/EBIT	7.66	2.77	6.82	- -	- -	- -	23.02	- -	0.88	0.29	- -	12.27	11.08
EV/Cash Flow to Firm	2.25	- -	- -	- -	5.37	- -	7.54	- -	0.54	0.26	- -	4.42	10.03
EV/Free Cash Flow to Firm	2.24	- -	- -	- -	5.24	- -	7.54	- -	0.51	0.26	- -	3.95	8.58
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	61	48
Diluted Enterprise Value	7	5	8	12	14	19	19	3	2	1	-2	57	54
EV per Share	1,439.48	342.67	2,447.95	1,985.05	1,825.19	1,925.12	1,570.9	1.02	0.24	0.17	- -	7.51	7
TTM Sales	53	48	56	58	72	61	65	29	44	63	66	97	116
TTM EBITDA	1	2	1	-1	-2	-4	3	-1	3	5	2	7	8
TTM Operating Income	1	2	1	-2	-3	-6	1	-1	2	4	- -	4	5
TTM Cash Flow to Firm	3	-1	- -	-1	3	-3	3	-1	3	4	2	12	5
TTM Free Cash Flow to Firm	3	-1	- -	-1	3	-3	3	-1	3	5	3	14	6

Multiples (USD)

API Chat

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.44	8.95
EV/EBIT	7.66	2.77	6.82	- -	- -	- -	23.02	- -	0.88	0.29	- -	12.27	11.08
Enterprise Value	7	5	8	12	14	19	19	3	2	1	-2	55	53
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.34	4.04
EV/Sales	0.14	0.1	0.15	0.2	0.2	0.31	0.3	0.11	0.04	0.02	- -	0.56	0.46
EV/EBITDA	7.34	2.72	6.65	- -	- -	- -	7.47	- -	0.61	0.24	- -	7.89	6.83
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.91	19.02
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.44	18.92
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.3	34.24
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.8	12.27
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.69	-2.44
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.06	-2.43
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.31	-4.4
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.11	-1.58
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.9	-4.57
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.94	-4.55
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.73	-8.22
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.63	-2.95
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.6	0.41
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.46	0.41
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	0.74
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.25	0.26
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.78	10.55
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.65	10.5
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.66	19
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.97	6.81
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.39	8.9
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.12	16.1
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.83	5.77
EV/Sales Average	0.14	0.1	0.15	0.2	0.2	0.31	0.3	0.11	0.04	0.02	- -	0.42	0.46
EV/Sales High	0.14	0.1	0.15	0.2	0.2	0.31	0.3	0.11	0.04	0.02	- -	0.92	0.79
EV/Sales Low	0.14	0.1	0.15	0.2	0.2	0.31	0.3	0.11	0.04	0.02	- -	0.21	0.31
EV/EBITDA Average	7.34	2.72	6.65	-11.42	-9.02	-5.18	7.47	-3.46	0.61	0.24	-1.18	5.88	6.8
EV/EBITDA High	7.34	2.72	6.65	-11.42	-9.02	-5.18	7.47	-3.46	0.61	0.24	-1.18	13.02	11.72
EV/EBITDA Low	7.34	2.72	6.65	-11.42	-9.02	-5.18	7.47	-3.46	0.61	0.24	-1.18	2.89	4.66
EV/EBIT Average	7.66	2.77	6.82	-7.44	-4.64	-3.36	23.02	-3.24	0.88	0.29	-5.27	9.14	11.03
EV/EBIT High	7.66	2.77	6.82	-7.44	-4.64	-3.36	23.02	-3.24	0.88	0.29	-5.27	20.24	19.01
EV/EBIT Low	7.66	2.77	6.82	-7.44	-4.64	-3.36	23.02	-3.24	0.88	0.29	-5.27	4.5	7.57
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.1	6.26
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.98	11.27
Enterprise Value Average	7	5	8	12	14	19	19	3	2	1	-2	41	53
Enterprise Value High	7	5	8	12	14	19	19	3	2	1	-2	90	91
Enterprise Value Low	7	5	8	12	14	19	19	3	2	1	-2	20	36

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	7	7	7	7	8
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	3	8	8	8	8	8
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	3	7	7	7	7	8
Revenue per Share	10,581.7	3,365.79	16,246.16	9,695.8	9,050.76	6,191.8	5,223.86	9.54	6.54	9.33	9.49	13.42	15.3
EBITDA per Share	196.09	126.08	368.01	-173.78	-202.41	-371.76	210.18	-0.3	0.4	0.72	0.26	0.95	1.03
Operating Income per Share	187.96	123.61	358.85	-266.82	-393.54	-572.43	68.23	-0.32	0.28	0.59	0.06	0.61	0.63
Basic EPS, GAAP	-176.67	23.97	-661	-939.36	-610.13	-632.01	-66.12	-0.29	0.13	0.42	0.2	0.43	0.33
Basic EPS from Cont Ops	-176.67	23.97	-638.01	-858.61	-489.37	-532.34	42.41	-0.41	0.13	0.42	0.2	0.43	0.33
Diluted EPS, GAAP	-176.67	17.58	-661	-939.36	-610.13	-632.01	-66.12	-0.29	0.12	0.37	0.19	0.41	0.32
Diluted EPS from Cont Ops	-176.67	17.58	-638.01	-858.61	-489.37	-532.34	42.41	-0.41	0.12	0.37	0.19	0.41	0.32
Dividend per Share	- -	- -	- -	15.12	82.41	43.15	60.54	- -	- -	- -	- -	- -	- -
Cash Flow per Share	391.8	-98.28	-733.05	-405.55	217.59	-431.85	95.9	-0.31	0.38	0.62	0.34	1.7	0.59
Free Cash Flow per Basic Share	390.26	-98.98	-745.29	-413.62	209.49	-436.44	95.9	-0.32	0.35	0.6	0.29	1.49	0.47
Cash & Equivalents per Share	187.56	9.81	91.04	60.81	139.62	65.39	130.79	0.2	0.39	0.3	0.37	1.05	0.57
Book Value per Share	-1,899.36	-641.58	-3,342.49	-2,861.44	-2,742.41	-3,005.71	-2,450.55	-11.36	-4.36	-3.89	-3.59	-3.01	-2.56
Tangible Book Value per Share	-2,678.09	-585.68	-3,637.82	-1,921.42	-2,667.97	-2,588.04	-1,940.92	-1.54	-0.07	-0.14	0.37	0.21	-1.37

Decisionpoint Systems, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)