Equus Total Return, Inc. Financial Ratios — EQS Stock

Profitability (USD)

	2011 Y	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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-9.27	-13.59	0.84	-2.72	2.12	8.64	-1.23	0.08	2.98	-18.36	5.25	-2.77	19.15	-30.41	-55.25
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	-7.72	- -	-4.54	-3.92	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	125.97	-90.02	-119.94	-60.25	-28.42	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	125.97	-90.02	-119.94	-60.25	-28.42	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	147.4	164.58	- -	- -	- -	- -	-50.13	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	916.8	250.38	9.84	-67.81	28.37	62.99	-22.2	1.25	36.81	172.25	43.22	-45.17	75.25	131.07	144.74
Profit Margin (%)	916.8	250.38	9.84	-67.81	28.37	62.99	-22.2	1.25	36.81	172.25	42.59	-45.17	75.25	131.07	144.74
Net Income to Common Margin (%)	916.8	250.38	9.84	-67.81	28.37	62.99	-22.2	1.25	36.81	172.25	42.59	-45.17	75.25	131.07	144.74
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.45	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2011 Y	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
Total Debt	6	- -	15	15	15	30	18	27	29	24	2	6	45	- -	2
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	6	- -	15	15	15	30	18	27	29	24	2	6	45	- -	2
Total Debt/EBITDA	- -	- -	-4.79	-6.2	-6.38	-12.24	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	8.93	-3.49	-5.91	-5.51	-19.59	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	-4.79	-6.2	-6.38	-12.24	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	8.93	-3.49	-5.91	-5.51	-19.59	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-19.74	-34.25	-30.05	-31.29	-36.73	-29.73	-42.09	-17.26	-13.42	-38.02	-96.49	-94.68	-28.33	-151.24	-278.56
Long-Term Debt/Equity (%)	15.73	- -	45.16	41.43	40.21	70.18	41.85	62.03	63.04	71.05	6.87	17.02	93.1	- -	12.81
Long-Term Debt/Capital (%)	-218.58	- -	3,177.97	-1,168.15	-349.32	363.61	-231.9	183.1	153.25	1,467.89	-6.98	-17.93	243.57	- -	-3.7
Long-Term Debt/Total Assets (%)	13.54	- -	31.02	28.82	28.56	41.01	29.41	38.03	38.61	40.8	6.29	14.4	48.06	- -	9.95
Total Debt/Equity (%)	15.73	- -	45.16	41.43	40.21	70.18	41.85	62.03	63.04	71.05	6.87	17.02	93.1	- -	12.81
Total Debt/Capital (%)	-218.58	- -	3,177.97	-1,168.15	-349.32	363.61	-231.9	183.1	153.25	1,467.89	-6.98	-17.93	243.57	- -	-3.7
Total Debt/Total Assets (%)	13.54	- -	31.02	28.82	28.56	41.01	29.41	38.03	38.61	40.8	6.29	14.4	48.06	- -	9.95
Net Debt to Equity	-28.34	-72.05	32.92	39.5	34.75	112.37	58.6	44.96	-8.62	-69.99	-64.53	-54.56	-13.53	-0.89	-0.8
Net Debt/Capital (%)	55.29	67.51	-58.81	-84.22	-60.78	-1,293.83	-135.81	267.49	-26.52	107.43	39.58	36.5	-54.79	0.58	0.23
EBITDA	- -	-3	-3	-2	-2	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	-3	-3	-2	-2	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	-3	-3	-2	-2	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API Chat

	2011 Y	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
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-19.74	-34.25	-30.05	-31.29	-36.73	-29.73	-42.09	-17.26	-13.42	-38.02	-96.49	-94.68	-28.33	-151.24	-278.56
Long-Term Debt/Equity (%)	15.73	- -	45.16	41.43	40.21	70.18	41.85	62.03	63.04	71.05	6.87	17.02	93.1	- -	12.81
Long-Term Debt/Capital (%)	-218.58	- -	3,177.97	-1,168.15	-349.32	363.61	-231.9	183.1	153.25	1,467.89	-6.98	-17.93	243.57	- -	-3.7
Long-Term Debt/Total Assets (%)	13.54	- -	31.02	28.82	28.56	41.01	29.41	38.03	38.61	40.8	6.29	14.4	48.06	- -	9.95
Total Debt/Equity (%)	15.73	- -	45.16	41.43	40.21	70.18	41.85	62.03	63.04	71.05	6.87	17.02	93.1	- -	12.81
Total Debt/Capital (%)	-218.58	- -	3,177.97	-1,168.15	-349.32	363.61	-231.9	183.1	153.25	1,467.89	-6.98	-17.93	243.57	- -	-3.7
Total Debt/Total Assets (%)	13.54	- -	31.02	28.82	28.56	41.01	29.41	38.03	38.61	40.8	6.29	14.4	48.06	- -	9.95
CFO/Total Liabilities	302.23	3,155.39	-129.67	-21.26	8.77	-65.51	58.86	-44.68	-18.73	98.28	629.99	-119.87	-113.48	8,975.12	-44.65
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.91	35.85	0.27	0.39	0.31	0.09	0.53	0.39	0.4	0.05	4.56	0.54	0.05	18.45	-1.93

Working Capital (USD)

API Chat

	2011 Y	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
Accounts Receivable Turnover	-0.19	-1.61	6.99	1.9	3.37	8.72	3.46	3.82	10.46	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	-1,936.94	-226.18	52.19	192.1	108.37	41.86	105.52	95.45	34.9	- -	- -	- -	- -	- -	- -
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)

API Chat

	2011 Y	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
Market Capitalization	23	25	21	25	23	25	32	26	25	29	32	19	20	15	19
- Cash & Cash Equivalents	17	24	19	16	17	12	11	7	4	24	23	19	7	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	- -	15	15	15	30	18	27	29	24	2	6	45	- -	2
Enterprise Value	12	1	17	24	6	14	21	19	50	30	11	6	58	15	21
Total Capital	-3	-11	- -	-1	-4	8	-8	15	19	2	-36	-33	18	-45	-57
Total Debt/Capital (%)	-218.58	- -	3,177.97	-1,168.15	-349.32	363.61	-231.9	183.1	153.25	1,467.89	-6.98	-17.93	243.57	- -	-3.7
Total Debt / EV	0.51	- -	0.88	0.62	2.65	2.22	0.85	1.41	0.58	0.81	0.22	0.98	0.77	- -	0.1
EV/Sales	- -	- -	4.88	12.05	1.45	1.57	5.69	4.67	8.42	- -	1.84	2.44	3.37	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	0.63	0.1	- -	- -	4.23	- -	1.98	- -	- -	1.2	0.53	- -	- -	0.38	- -
EV/Free Cash Flow to Firm	0.63	0.1	- -	- -	4.23	- -	1.98	- -	- -	1.2	0.53	- -	- -	0.38	- -
Diluted Market Cap	23	25	21	25	23	25	32	26	25	29	32	19	20	15	19
Diluted Enterprise Value	12	1	17	24	21	44	39	46	50	30	11	6	58	15	21
EV per Share	1.16	0.12	1.61	2.04	0.45	1.07	1.59	1.41	3.68	2.19	0.83	0.45	4.29	1.08	1.56
TTM Sales	- -	-2	3	2	4	9	4	4	6	-7	6	2	17	-14	-10
TTM EBITDA	- -	-3	-3	-2	-2	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	-3	-3	-2	-2	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	19	13	-20	-3	1	-20	11	-12	-5	25	21	-8	-51	38	-2
TTM Free Cash Flow to Firm	19	13	-20	-3	1	-20	11	-12	-5	25	21	-8	-51	38	-2

Multiples (USD)

API Chat

	2011 Y	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
Price/Free Cash Flow	1.21	1.94	-1.07	-7.42	16.99	-1.28	2.99	-2.16	-4.53	1.19	1.52	-2.51	-0.38	0.39	-9.08
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	12	1	17	24	6	14	21	19	50	30	11	6	58	15	21
Low Price	1.79	1.81	1.57	1.67	1.35	1.42	1.89	1.77	1.5	0.74	1.56	1.34	1.32	1.01	0.74
EV/Sales	- -	- -	4.88	12.05	1.45	1.57	5.69	4.67	8.42	- -	1.84	2.44	3.37	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	61.46	- -	20.49	4.69	- -	519.52	11.35	- -	12.43	- -	1.51	- -	- -
Price/Earnings Average	-5.33	-4.41	62.52	-18.65	20.97	4.03	-38	590.88	10.73	-1.48	11.16	-26.2	1.6	-1	-1.47
Price/Earnings High	-6.63	-5.39	74.12	-21.94	24.04	4.88	-48.29	649.39	12.75	-2.55	15.2	-32.6	1.83	-1.41	-2.41
Price/Earnings Low	-3.97	-3.63	48.49	-14.54	15.46	3.31	-30.43	469.15	9.33	-0.82	8.15	-16.06	1.38	-0.73	-0.72
Price/Book Value	-2.57	-2.19	-1.45	-1.54	-1.18	-1.17	-1.24	-2.16	-2.45	-1.31	-0.84	-0.49	-0.74	-0.33	-0.33
Price/Book Value Average	-2.76	-2.04	-1.47	-1.57	-1.2	-1.01	-1.22	-2.46	-2.32	-0.81	-0.75	-0.75	-0.78	-0.41	-0.35
Price/Book Value High	-3.44	-2.49	-1.74	-1.84	-1.38	-1.22	-1.55	-2.7	-2.75	-1.4	-1.03	-0.93	-0.89	-0.59	-0.57
Price/Book Value Low	-2.06	-1.68	-1.14	-1.22	-0.89	-0.83	-0.98	-1.95	-2.01	-0.45	-0.55	-0.46	-0.67	-0.3	-0.17
Price/Tangible Book Value	0.59	0.76	0.63	0.69	0.61	0.6	0.74	0.61	0.54	0.86	0.88	0.55	0.41	0.51	1.17
Price/Tangible Book Value Average	0.63	0.71	0.64	0.7	0.62	0.51	0.73	0.69	0.51	0.54	0.79	0.84	0.43	0.64	1.25
Price/Tangible Book Value High	0.79	0.86	0.76	0.83	0.71	0.62	0.93	0.76	0.6	0.93	1.08	1.04	0.49	0.9	2.06
Price/Tangible Book Value Low	0.47	0.58	0.5	0.55	0.46	0.42	0.59	0.55	0.44	0.3	0.58	0.51	0.37	0.46	0.61
Price/Sales	-45.57	-11.84	6.05	12.4	5.81	2.95	8.58	6.49	4.18	-4.09	5.29	7.74	1.14	-1.04	-1.97
Price/Sales Average	-48.88	-11.04	6.15	12.65	5.95	2.54	8.44	7.38	3.95	-2.54	4.75	11.83	1.21	-1.31	-2.12
Price/Sales High	-60.82	-13.49	7.29	14.88	6.82	3.07	10.72	8.11	4.69	-4.39	6.47	14.73	1.38	-1.85	-3.49
Price/Sales Low	-36.41	-9.08	4.77	9.86	4.38	2.09	6.76	5.86	3.43	-1.41	3.47	7.25	1.04	-0.96	-1.04
Price/Cash Flow	1.21	1.94	-1.07	-7.42	16.99	-1.28	2.99	-2.16	-4.53	1.19	1.52	-2.51	-0.38	0.39	-9.08
Price/Cash Flow Average	1.3	1.81	-1.09	-7.57	17.38	-1.1	2.94	-2.46	-4.28	0.74	1.37	-3.84	-0.4	0.49	-9.75
Price/Cash Flow High	1.62	2.21	-1.29	-8.91	19.94	-1.33	3.74	-2.7	-5.09	1.27	1.86	-4.77	-0.46	0.69	-16.03
Price/Cash Flow Low	0.97	1.48	-0.85	-5.9	12.82	-0.9	2.36	-1.95	-3.72	0.41	1	-2.35	-0.35	0.36	-4.76
Price/Free Cash Flow Average	1.3	1.81	-1.09	-7.57	17.38	-1.1	2.94	-2.46	-4.28	0.74	1.37	-3.84	-0.4	0.49	-9.75
Price/Free Cash Flow High	1.62	2.21	-1.29	-8.91	19.94	-1.33	3.74	-2.7	-5.09	1.27	1.86	-4.77	-0.46	0.69	-16.03
Price/Free Cash Flow Low	0.97	1.48	-0.85	-5.9	12.82	-0.9	2.36	-1.95	-3.72	0.41	1	-2.35	-0.35	0.36	-4.76
EV/Sales Average	- -	- -	4.98	12.3	5.43	4.63	10.37	12.17	8.19	- -	1.3	6.54	3.44	- -	- -
EV/Sales High	- -	- -	6.12	14.53	6.3	5.16	12.65	12.9	8.93	- -	3.02	9.43	3.61	- -	- -
EV/Sales Low	- -	- -	3.6	9.51	3.86	4.18	8.68	10.65	7.67	- -	0.02	1.96	3.27	- -	- -
EV/EBITDA Average	- -	0.17	-5.53	-10.26	-9.01	-16.3	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	-1.78	-6.8	-12.12	-10.45	-18.16	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	1.72	-4	-7.93	-6.41	-14.7	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	0.17	-5.53	-10.26	-9.01	-16.3	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	-1.78	-6.8	-12.12	-10.45	-18.16	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	1.72	-4	-7.93	-6.41	-14.7	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	2.24	2.36	1.99	2.1	1.79	2.01	2.4	1.96	1.82	2.16	2.38	1.43	1.45	1.1	1.41
High Price	2.99	2.69	2.4	2.52	2.1	2.09	3	2.45	2.05	2.32	2.91	2.72	1.75	1.95	2.49
Enterprise Value Average	13	- -	17	25	21	40	39	50	48	19	8	16	59	18	23
Enterprise Value High	19	5	21	29	25	45	47	53	53	32	18	24	62	26	36
Enterprise Value Low	7	-5	13	19	15	36	32	43	45	10	- -	5	56	13	12

	2011 Y	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
Shares Outstanding	11	11	11	13	13	13	14	14	14	14	14	14	14	14	14
Diluted Weighted Avg Shares	10	11	11	12	13	13	13	14	14	14	14	14	14	14	14
Basic Weighted Avg Shares	10	11	11	12	13	13	13	14	14	14	14	14	14	14	14
Revenue per Share	-0.05	-0.2	0.33	0.17	0.31	0.68	0.28	0.3	0.44	-0.53	0.45	0.18	1.27	-1.05	-0.71
EBITDA per Share	- -	-0.25	-0.3	-0.2	-0.19	-0.19	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	-0.25	-0.3	-0.2	-0.19	-0.19	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.45	-0.5	0.03	-0.11	0.09	0.43	-0.06	- -	0.16	-0.91	0.19	-0.08	0.96	-1.38	-1.03
Basic EPS from Cont Ops	-0.45	-0.5	0.03	-0.11	0.09	0.43	-0.06	- -	0.16	-0.91	0.19	-0.08	0.96	-1.38	-1.03
Diluted EPS, GAAP	-0.45	-0.5	0.03	-0.11	0.09	0.43	-0.06	- -	0.16	-0.91	0.19	-0.08	0.96	-1.38	-1.03
Diluted EPS from Cont Ops	-0.45	-0.5	0.03	-0.11	0.09	0.43	-0.06	- -	0.16	-0.91	0.19	-0.08	0.96	-1.38	-1.03
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.85	1.22	-1.86	-0.28	0.11	-1.57	0.8	-0.91	-0.4	1.82	1.56	-0.57	-3.8	2.81	-0.16
Free Cash Flow per Basic Share	1.85	1.22	-1.86	-0.28	0.11	-1.57	0.8	-0.91	-0.4	1.82	1.56	-0.57	-3.8	2.81	-0.16
Cash & Equivalents per Share	1.67	2.24	1.81	1.32	2.53	3.31	2.16	2.55	0.29	1.75	1.74	1.42	0.48	0.02	0.01
Book Value per Share	-0.87	-1.08	-1.38	-1.37	-1.52	-1.72	-1.93	-0.91	-0.75	-1.65	-2.83	-2.92	-1.96	-3.33	-4.34
Tangible Book Value per Share	3.8	3.11	3.14	3.04	2.94	3.37	3.22	3.22	3.4	2.5	2.69	2.61	3.57	2.17	1.21

Equus Total Return, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)