Empowered Products, Inc.

EMPO

EMPOEmpowered Products, Inc. US flag

Other OTC

0.00

USD

- -

25,116.00Market Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Return on Common Equity (%)	- -	-48.76	-12.48	4.95	-36.52
Return on Assets (%)	- -	-35.68	-9.77	4.25	-29.55
Return on Capital (%)	- -	- -	- -	5.02	- -
Return on Invested Capital (%)	- -	- -	- -	5.07	- -
Gross Margin (%)	44.79	40.87	55.05	62.67	53.5
EBITDA Margin (%)	2.89	-31.77	-7.21	4.77	-21.04
Operating Margin (%)	1.29	-33.7	-9.51	3.19	-22.69
Incremental Operating Margin (%)	- -	- -	- -	26.86	- -
Pretax Margin (%)	0.6	-34.38	-10.25	2.91	-22.73
Profit Margin (%)	0.6	-34.38	-10.25	2.91	-22.73
Net Income to Common Margin (%)	0.6	-34.38	-10.25	2.91	-22.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-48.76	-12.48	4.95	-36.52

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Total Debt	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	5.32	-0.49	-1.6	0.45	-0.37
Net Debt/EBITDA	4.98	0.42	-1.06	-0.26	-0.02
Total Debt/EBIT	11.97	-0.47	-1.21	0.68	-0.35
Net Debt/EBIT	11.2	0.39	-0.8	-0.39	-0.02
EBITDA to Interest Expense	3.78	-45.84	-9.71	16.75	-280.14
EBITDA-CapEx/Interest Expense	1.08	-54.05	-11.27	14.58	-294.73
EBIT to Interest Expense	1.68	-48.63	-12.81	11.2	-302.1
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	71.05	74.53	83.07	88.14	73.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	8.27
Long-Term Debt/Capital (%)	- -	- -	- -	- -	7.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	6.06
Total Debt/Equity (%)	28.33	17.9	14.98	3.21	14.31
Total Debt/Capital (%)	22.08	15.18	13.03	3.11	12.52
Total Debt/Total Assets (%)	20.13	13.34	12.44	2.83	10.48
Net Debt to Equity	26.51	-15.1	9.91	-1.84	0.85
Net Debt/Capital (%)	20.96	-17.78	9.02	-1.88	0.84
EBITDA	- -	-1	- -	- -	-1
EBITDA-CapEx	- -	-1	- -	- -	-1
Operating Income (Loss)	- -	-1	- -	- -	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Cash Ratio	0.04	0.97	0.25	0.38	0.48
Current Ratio	2.4	3.02	4.19	6.58	3.61
Quick Ratio	0.76	1.35	1.01	1.95	1.42
CFO/Avg Current Liab	- -	-1.38	-0.86	0.71	-0.05
Common Equity/Total Assets	71.05	74.53	83.07	88.14	73.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	8.27
Long-Term Debt/Capital (%)	- -	- -	- -	- -	7.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	6.06
Total Debt/Equity (%)	28.33	17.9	14.98	3.21	14.31
Total Debt/Capital (%)	22.08	15.18	13.03	3.11	12.52
Total Debt/Total Assets (%)	20.13	13.34	12.44	2.83	10.48
CFO/Total Liabilities	-12.02	-119.09	-125.26	75.14	-3.26
CFO/CapEx	-1.29	-6.27	-17.03	11.05	-0.6
Altman's Z-Score	0.35	49.16	26.36	23.38	11.45

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Accounts Receivable Turnover	- -	7.35	8.53	9.05	6.79
Days Sales Outstanding	- -	49.65	42.78	40.31	53.73
Inventory Turnover	- -	2.9	1.64	1.75	2.22
Days Inventory Outstanding	- -	125.8	222.15	208.66	164.27
Accounts Payable Turnover	- -	181.53	- -	- -	- -
Accounts Payable Turnover Days	- -	2.01	- -	- -	- -
Cash Conversion Cycle	- -	173.44	264.93	248.97	218
Inventory to Cash Days	- -	-76.15	-179.37	-168.35	-110.55
Inventories	- -	1	1	1	1
Raw Materials	- -	- -	1	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	1
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Market Capitalization	- -	75	21	16	19
- Cash & Cash Equivalents	- -	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -
Enterprise Value	- -	74	21	16	19
Total Capital	2	3	3	3	3
Total Debt/Capital (%)	22.08	15.18	13.03	3.11	12.52
Total Debt / EV	1.07	0.01	0.02	0.01	0.02
EV/Sales	0.14	24.95	7.15	3.39	4.22
EV/EBITDA	4.98	- -	- -	71.15	- -
EV/EBIT	11.2	- -	- -	106.41	- -
EV/Cash Flow to Firm	- -	- -	- -	47.67	- -
EV/Free Cash Flow to Firm	83.33	- -	- -	43.86	816.23
Diluted Market Cap	- -	183	21	16	- -
Diluted Enterprise Value	- -	182	21	16	- -
EV per Share	- -	1.19	0.34	0.25	0.3
TTM Sales	3	3	3	5	4
TTM EBITDA	- -	-1	- -	- -	-1
TTM Operating Income	- -	-1	- -	- -	-1
TTM Cash Flow to Firm	- -	-1	-1	- -	- -
TTM Free Cash Flow to Firm	- -	-1	-1	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Price/Free Cash Flow	- -	-204.04	-38.22	45.75	- -
EV/EBIT	11.2	- -	- -	106.41	- -
Enterprise Value	- -	74	21	16	19
Low Price	- -	1	0.12	0.11	0.2
EV/Sales	0.14	24.95	7.15	3.39	4.22
EV/EBITDA	4.98	- -	- -	71.15	- -
Price/Earnings	- -	- -	- -	116.55	- -
Price/Earnings Average	- -	-175.09	-190.21	155.95	- -
Price/Earnings High	- -	-185.49	-267.9	256.42	- -
Price/Earnings Low	- -	-148.39	-24.35	51.28	- -
Price/Book Value	- -	28.6	9.18	5.04	7.7
Price/Book Value Average	- -	28.12	25.31	6.74	8.22
Price/Book Value High	- -	29.79	35.65	11.09	12.58
Price/Book Value Low	- -	23.83	3.24	2.22	5.14
Price/Tangible Book Value	- -	35.66	12	6.11	9.9
Price/Tangible Book Value Average	- -	35.07	33.07	8.17	10.57
Price/Tangible Book Value High	- -	37.15	46.58	13.44	16.18
Price/Tangible Book Value Low	- -	29.72	4.23	2.69	6.6
Price/Sales	- -	61.22	7.07	3.39	- -
Price/Sales Average	- -	60.2	19.49	4.54	- -
Price/Sales High	- -	63.77	27.45	7.47	- -
Price/Sales Low	- -	51.02	2.5	1.49	- -
Price/Cash Flow	- -	-171.5	-35.97	49.68	- -
Price/Cash Flow Average	- -	-168.63	-99.16	66.48	- -
Price/Cash Flow High	- -	-178.64	-139.66	109.3	- -
Price/Cash Flow Low	- -	-142.91	-12.7	21.86	- -
Price/Free Cash Flow Average	- -	-200.63	-105.34	61.21	- -
Price/Free Cash Flow High	- -	-212.55	-148.37	100.64	- -
Price/Free Cash Flow Low	- -	-170.04	-13.49	20.13	- -
EV/Sales Average	0.14	24.53	19.56	4.54	4.51
EV/Sales High	0.14	25.99	27.52	7.48	6.89
EV/Sales Low	0.14	20.77	2.57	1.49	2.82
EV/EBITDA Average	4.98	-77.21	-271.34	95.28	-21.42
EV/EBITDA High	4.98	-81.83	-381.74	156.83	-32.76
EV/EBITDA Low	4.98	-65.38	-35.67	31.16	-13.38
EV/EBIT Average	11.2	-72.78	-205.78	142.51	-19.86
EV/EBIT High	11.2	-77.12	-289.51	234.57	-30.38
EV/EBIT Low	11.2	-61.62	-27.05	46.6	-12.41
Last Price	- -	1.2	0.34	0.25	0.3
High Price	- -	1.25	1.32	0.55	0.49
Enterprise Value Average	- -	73	59	21	20
Enterprise Value High	- -	78	83	34	31
Enterprise Value Low	- -	62	8	7	13

Profitability (USD)

Profitability Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Return on Common Equity (%)	- -	-48.76	-12.48	4.95	-36.52
Return on Assets (%)	- -	-35.68	-9.77	4.25	-29.55
Return on Capital (%)	- -	- -	- -	5.02	- -
Return on Invested Capital (%)	- -	- -	- -	5.07	- -
Gross Margin (%)	44.79	40.87	55.05	62.67	53.5
EBITDA Margin (%)	2.89	-31.77	-7.21	4.77	-21.04
Operating Margin (%)	1.29	-33.7	-9.51	3.19	-22.69
Incremental Operating Margin (%)	- -	- -	- -	26.86	- -
Pretax Margin (%)	0.6	-34.38	-10.25	2.91	-22.73
Profit Margin (%)	0.6	-34.38	-10.25	2.91	-22.73
Net Income to Common Margin (%)	0.6	-34.38	-10.25	2.91	-22.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-48.76	-12.48	4.95	-36.52

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Total Debt	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	5.32	-0.49	-1.6	0.45	-0.37
Net Debt/EBITDA	4.98	0.42	-1.06	-0.26	-0.02
Total Debt/EBIT	11.97	-0.47	-1.21	0.68	-0.35
Net Debt/EBIT	11.2	0.39	-0.8	-0.39	-0.02
EBITDA to Interest Expense	3.78	-45.84	-9.71	16.75	-280.14
EBITDA-CapEx/Interest Expense	1.08	-54.05	-11.27	14.58	-294.73
EBIT to Interest Expense	1.68	-48.63	-12.81	11.2	-302.1
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	71.05	74.53	83.07	88.14	73.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	8.27
Long-Term Debt/Capital (%)	- -	- -	- -	- -	7.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	6.06
Total Debt/Equity (%)	28.33	17.9	14.98	3.21	14.31
Total Debt/Capital (%)	22.08	15.18	13.03	3.11	12.52
Total Debt/Total Assets (%)	20.13	13.34	12.44	2.83	10.48
Net Debt to Equity	26.51	-15.1	9.91	-1.84	0.85
Net Debt/Capital (%)	20.96	-17.78	9.02	-1.88	0.84
EBITDA	- -	-1	- -	- -	-1
EBITDA-CapEx	- -	-1	- -	- -	-1
Operating Income (Loss)	- -	-1	- -	- -	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Cash Ratio	0.04	0.97	0.25	0.38	0.48
Current Ratio	2.4	3.02	4.19	6.58	3.61
Quick Ratio	0.76	1.35	1.01	1.95	1.42
CFO/Avg Current Liab	- -	-1.38	-0.86	0.71	-0.05
Common Equity/Total Assets	71.05	74.53	83.07	88.14	73.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	8.27
Long-Term Debt/Capital (%)	- -	- -	- -	- -	7.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	6.06
Total Debt/Equity (%)	28.33	17.9	14.98	3.21	14.31
Total Debt/Capital (%)	22.08	15.18	13.03	3.11	12.52
Total Debt/Total Assets (%)	20.13	13.34	12.44	2.83	10.48
CFO/Total Liabilities	-12.02	-119.09	-125.26	75.14	-3.26
CFO/CapEx	-1.29	-6.27	-17.03	11.05	-0.6
Altman's Z-Score	0.35	49.16	26.36	23.38	11.45

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Accounts Receivable Turnover	- -	7.35	8.53	9.05	6.79
Days Sales Outstanding	- -	49.65	42.78	40.31	53.73
Inventory Turnover	- -	2.9	1.64	1.75	2.22
Days Inventory Outstanding	- -	125.8	222.15	208.66	164.27
Accounts Payable Turnover	- -	181.53	- -	- -	- -
Accounts Payable Turnover Days	- -	2.01	- -	- -	- -
Cash Conversion Cycle	- -	173.44	264.93	248.97	218
Inventory to Cash Days	- -	-76.15	-179.37	-168.35	-110.55
Inventories	- -	1	1	1	1
Raw Materials	- -	- -	1	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	1
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Market Capitalization	- -	75	21	16	19
- Cash & Cash Equivalents	- -	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -
Enterprise Value	- -	74	21	16	19
Total Capital	2	3	3	3	3
Total Debt/Capital (%)	22.08	15.18	13.03	3.11	12.52
Total Debt / EV	1.07	0.01	0.02	0.01	0.02
EV/Sales	0.14	24.95	7.15	3.39	4.22
EV/EBITDA	4.98	- -	- -	71.15	- -
EV/EBIT	11.2	- -	- -	106.41	- -
EV/Cash Flow to Firm	- -	- -	- -	47.67	- -
EV/Free Cash Flow to Firm	83.33	- -	- -	43.86	816.23
Diluted Market Cap	- -	183	21	16	- -
Diluted Enterprise Value	- -	182	21	16	- -
EV per Share	- -	1.19	0.34	0.25	0.3
TTM Sales	3	3	3	5	4
TTM EBITDA	- -	-1	- -	- -	-1
TTM Operating Income	- -	-1	- -	- -	-1
TTM Cash Flow to Firm	- -	-1	-1	- -	- -
TTM Free Cash Flow to Firm	- -	-1	-1	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Price/Free Cash Flow	- -	-204.04	-38.22	45.75	- -
EV/EBIT	11.2	- -	- -	106.41	- -
Enterprise Value	- -	74	21	16	19
Low Price	- -	1	0.12	0.11	0.2
EV/Sales	0.14	24.95	7.15	3.39	4.22
EV/EBITDA	4.98	- -	- -	71.15	- -
Price/Earnings	- -	- -	- -	116.55	- -
Price/Earnings Average	- -	-175.09	-190.21	155.95	- -
Price/Earnings High	- -	-185.49	-267.9	256.42	- -
Price/Earnings Low	- -	-148.39	-24.35	51.28	- -
Price/Book Value	- -	28.6	9.18	5.04	7.7
Price/Book Value Average	- -	28.12	25.31	6.74	8.22
Price/Book Value High	- -	29.79	35.65	11.09	12.58
Price/Book Value Low	- -	23.83	3.24	2.22	5.14
Price/Tangible Book Value	- -	35.66	12	6.11	9.9
Price/Tangible Book Value Average	- -	35.07	33.07	8.17	10.57
Price/Tangible Book Value High	- -	37.15	46.58	13.44	16.18
Price/Tangible Book Value Low	- -	29.72	4.23	2.69	6.6
Price/Sales	- -	61.22	7.07	3.39	- -
Price/Sales Average	- -	60.2	19.49	4.54	- -
Price/Sales High	- -	63.77	27.45	7.47	- -
Price/Sales Low	- -	51.02	2.5	1.49	- -
Price/Cash Flow	- -	-171.5	-35.97	49.68	- -
Price/Cash Flow Average	- -	-168.63	-99.16	66.48	- -
Price/Cash Flow High	- -	-178.64	-139.66	109.3	- -
Price/Cash Flow Low	- -	-142.91	-12.7	21.86	- -
Price/Free Cash Flow Average	- -	-200.63	-105.34	61.21	- -
Price/Free Cash Flow High	- -	-212.55	-148.37	100.64	- -
Price/Free Cash Flow Low	- -	-170.04	-13.49	20.13	- -
EV/Sales Average	0.14	24.53	19.56	4.54	4.51
EV/Sales High	0.14	25.99	27.52	7.48	6.89
EV/Sales Low	0.14	20.77	2.57	1.49	2.82
EV/EBITDA Average	4.98	-77.21	-271.34	95.28	-21.42
EV/EBITDA High	4.98	-81.83	-381.74	156.83	-32.76
EV/EBITDA Low	4.98	-65.38	-35.67	31.16	-13.38
EV/EBIT Average	11.2	-72.78	-205.78	142.51	-19.86
EV/EBIT High	11.2	-77.12	-289.51	234.57	-30.38
EV/EBIT Low	11.2	-61.62	-27.05	46.6	-12.41
Last Price	- -	1.2	0.34	0.25	0.3
High Price	- -	1.25	1.32	0.55	0.49
Enterprise Value Average	- -	73	59	21	20
Enterprise Value High	- -	78	83	34	31
Enterprise Value Low	- -	62	8	7	13

Shares Outstanding	244	62	62	63	63
Diluted Weighted Avg Shares	244	152	62	63	- -
Basic Weighted Avg Shares	244	152	62	63	- -
Revenue per Share	0.01	0.02	0.05	0.07	- -
EBITDA per Share	- -	-0.01	- -	- -	- -
Operating Income per Share	- -	-0.01	- -	- -	- -
Basic EPS, GAAP	- -	-0.01	- -	- -	- -
Basic EPS from Cont Ops	- -	-0.01	- -	- -	- -
Diluted EPS, GAAP	- -	-0.01	- -	- -	- -
Diluted EPS from Cont Ops	- -	-0.01	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.01	-0.01	0.01	- -
Free Cash Flow per Basic Share	- -	-0.01	-0.01	- -	- -
Cash & Equivalents per Share	- -	0.01	- -	- -	0.01
Book Value per Share	0.01	0.04	0.04	0.05	0.04
Tangible Book Value per Share	- -	0.03	0.03	0.04	0.03

Empowered Products, 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)