Keel Infrastructure Corp. Financial Ratios — 9MK Stock

Profitability (USD)

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	-43.2	13.32	-74.83	11.82	-57.18	-14.52	-1.62	-35.6
Return on Assets (%)	- -	-30.81	7.33	-31.16	7.45	-39.66	-11.06	-1.41	-21.28
Return on Capital (%)	- -	- -	- -	- -	9.81	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	13.22	- -	- -	- -	- -
Gross Margin (%)	- -	32.18	35.28	8.28	65.56	7.38	-19.72	-11.94	-8.25
EBITDA Margin (%)	- -	-16.12	25.42	13.7	51.99	-148.57	28.51	80.59	-11.76
Operating Margin (%)	- -	6.1	4.49	-15.49	37.18	-33.52	-47.85	-58.4	-42.41
Incremental Operating Margin (%)	- -	- -	43.86	- -	50.74	409.26	44.81	- -	- -
Pretax Margin (%)	- -	-53.77	-1.49	-46.44	25.16	-135.55	-33.29	-5.26	-90.9
Profit Margin (%)	- -	-27.7	8.94	-46.94	13.06	-123.32	-33.17	-5.52	-90.94
Net Income to Common Margin (%)	- -	-27.7	8.94	-46.94	13.06	-123.32	-33.17	-5.52	-90.94
Effective Tax Rate (%)	- -	- -	- -	- -	48.1	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-43.2	13.32	-74.83	11.82	-57.18	-14.52	-1.62	-35.6

Credit (USD)

Credit Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	2	22	28	85	65	20	23	684
ST Debt	- -	1	2	21	75	47	7	2	99
LT Debt	- -	1	21	8	10	18	13	21	585
Total Debt/EBITDA	- -	-0.32	2.69	5.97	0.96	-0.31	0.58	0.22	-25.35
Net Debt/EBITDA	- -	-0.21	1.65	2.4	-0.62	-0.08	-2.33	-0.54	-3.56
Total Debt/EBIT	- -	-0.1	15.86	-4.21	1.33	-0.23	-0.4	-0.84	-4.57
Net Debt/EBIT	- -	-0.06	9.7	-1.69	-0.86	-0.06	1.6	2.07	-0.64
EBITDA to Interest Expense	- -	-86.51	2.52	0.78	25.76	-14.88	11.98	144.17	-2.29
EBITDA-CapEx/Interest Expense	- -	-448.27	-4.75	0.04	-30.74	-28.59	-12.91	-312.01	-12.52
EBIT to Interest Expense	- -	32.73	0.45	-0.88	18.43	-3.36	-20.11	-104.48	-8.26
Interest Expense	- -	- -	3	6	3	14	3	1	12
Common Equity/Total Assets	80.77	58.87	53.14	29.88	66.17	74.44	77.83	92.16	43.23
Long-Term Debt/Equity (%)	- -	3.36	73.22	49.01	2.82	7.17	4.41	3.47	104.4
Long-Term Debt/Capital (%)	- -	3.1	40.91	17.28	2.28	5.71	4.13	3.34	47.02
Long-Term Debt/Total Assets (%)	- -	2.64	38.91	14.64	1.87	5.34	3.43	3.19	45.13
Total Debt/Equity (%)	- -	8.32	78.99	183.65	23.6	25.45	6.74	3.83	122.02
Total Debt/Capital (%)	- -	7.68	44.13	64.74	19.1	20.29	6.32	3.69	54.96
Total Debt/Total Assets (%)	- -	6.55	41.97	54.87	15.62	18.95	5.25	3.53	52.75
Net Debt to Equity	-16.19	5.65	48.29	73.79	-15.16	6.4	-27.15	-9.48	17.13
Net Debt/Capital (%)	-19.32	5.34	28.19	30.1	-17.11	5.64	-34.7	-10.08	14.31
EBITDA	- -	-5	8	5	88	-212	34	107	-27
EBITDA-CapEx	- -	-28	-16	- -	-105	-407	-37	-232	-147
Operating Income (Loss)	- -	2	1	-5	63	-48	-58	-78	-97

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	0.79	0.12	0.54	0.21	1.16	0.53	1.68	5.22	3.87
Current Ratio	1.48	0.71	1.63	0.32	1.74	1.02	1.88	7.59	5.58
Quick Ratio	0.88	0.39	1.46	0.26	1.17	0.77	1.71	5.41	4.05
CFO/Avg Current Liab	- -	2.65	1.39	0.44	-0.45	-1.05	-1.57	-2.91	-2.57
Common Equity/Total Assets	80.77	58.87	53.14	29.88	66.17	74.44	77.83	92.16	43.23
Long-Term Debt/Equity (%)	- -	3.36	73.22	49.01	2.82	7.17	4.41	3.47	104.4
Long-Term Debt/Capital (%)	- -	3.1	40.91	17.28	2.28	5.71	4.13	3.34	47.02
Long-Term Debt/Total Assets (%)	- -	2.64	38.91	14.64	1.87	5.34	3.43	3.19	45.13
Total Debt/Equity (%)	- -	8.32	78.99	183.65	23.6	25.45	6.74	3.83	122.02
Total Debt/Capital (%)	- -	7.68	44.13	64.74	19.1	20.29	6.32	3.69	54.96
Total Debt/Total Assets (%)	- -	6.55	41.97	54.87	15.62	18.95	5.25	3.53	52.75
CFO/Total Liabilities	- -	246.57	24.31	19.92	-23.6	-139.59	-127.3	-272.59	-30.79
CFO/CapEx	- -	0.6	0.25	1.61	-0.22	-0.63	-1.5	-0.42	-1.88
Altman's Z-Score	- -	216.22	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	74.13	26.34	26.16	158.33	163.8	170.18	135.1	68.14
Days Sales Outstanding	- -	4.92	13.86	13.95	2.31	2.23	2.14	2.7	5.36
Inventory Turnover	- -	82.62	162.02	209.41	162.82	232.24	222.96	161.98	50.58
Days Inventory Outstanding	- -	4.42	2.25	1.74	2.24	1.57	1.64	2.25	7.22
Accounts Payable Turnover	- -	6.33	8.43	14.66	7.1	9.64	13.13	17.29	20.87
Accounts Payable Turnover Days	- -	57.68	43.31	24.89	51.38	37.87	27.8	21.11	17.49
Cash Conversion Cycle	- -	-48.33	-27.2	-9.2	-46.83	-34.07	-24.02	-16.16	-4.91
Inventory to Cash Days	- -	0.51	11.61	12.21	0.06	0.66	0.51	0.45	-1.86
Inventories	- -	- -	- -	- -	1	1	1	1	9
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	6
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	1	1	1	1	3

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	642	2,001	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	5	1	2	6	126	31	84	60	573
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	5	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	2	22	28	85	65	20	23	684
Enterprise Value	637	2,008	- -	- -	- -	- -	- -	- -	- -
Total Capital	28	22	50	44	444	320	315	635	1,244
Total Debt/Capital (%)	- -	7.68	44.13	64.74	19.1	20.29	6.32	3.69	54.96
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	59.39	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	2,454	2,866	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	2,449	2,873	- -	- -	- -	- -	- -	- -	- -
EV per Share	42.71	50.52	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	34	32	35	169	142	120	133	229
TTM EBITDA	- -	-5	8	5	88	-212	34	107	-27
TTM Operating Income	- -	2	1	-5	63	-48	-58	-78	-97
TTM Cash Flow to Firm	- -	- -	- -	- -	-42	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-235	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	-317.42	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	637	2,008	- -	- -	- -	- -	- -	- -	- -
Low Price	10.91	40.84	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	59.39	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	23	129.59	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	13.31	136.4	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	25.7	168.69	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	5.83	105.08	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	27.68	138.69	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	16.02	145.98	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	30.93	180.53	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	7.02	112.46	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	84.79	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	89.24	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	110.37	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	68.75	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	208.29	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	219.23	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	271.13	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	168.9	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	-334.09	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	-413.18	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	-257.39	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	62.5	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	77.25	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	48.19	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	43.01	50.36	- -	- -	- -	- -	- -	- -	- -
High Price	48.05	65.55	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Average	367	2,113	- -	- -	- -	- -	- -	- -	- -
Enterprise Value High	712	2,611	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Low	158	1,629	- -	- -	- -	- -	- -	- -	- -

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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

Shares Outstanding	15	40	84	89	195	224	334	479	602
Diluted Weighted Avg Shares	57	57	71	85	170	208	262	415	552
Basic Weighted Avg Shares	57	57	67	85	158	208	262	415	552
Revenue per Share	- -	0.59	0.48	0.41	1.07	0.69	0.46	0.32	0.42
EBITDA per Share	- -	-0.1	0.12	0.06	0.56	-1.02	0.13	0.26	-0.05
Operating Income per Share	- -	0.04	0.02	-0.06	0.4	-0.23	-0.22	-0.19	-0.18
Basic EPS, GAAP	- -	-0.16	0.04	-0.19	0.14	-0.84	-0.15	-0.02	-0.38
Basic EPS from Cont Ops	- -	-0.32	0.03	-0.19	0.14	-0.84	-0.15	-0.02	-0.38
Diluted EPS, GAAP	- -	-0.16	0.04	-0.19	0.13	-0.84	-0.15	-0.02	-0.38
Diluted EPS from Cont Ops	- -	-0.32	0.03	-0.19	0.13	-0.84	-0.15	-0.02	-0.38
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	0.24	0.09	0.09	-0.27	-0.59	-0.41	-0.34	-0.41
Free Cash Flow per Basic Share	- -	-0.16	-0.26	0.03	-1.5	-1.53	-0.68	-1.16	-0.63
Cash & Equivalents per Share	0.3	0.01	0.03	0.07	0.98	0.16	0.35	0.31	0.95
Book Value per Share	1.87	0.39	0.34	0.17	1.84	1.14	0.88	1.27	0.93
Tangible Book Value per Share	1.55	0.36	0.33	0.17	1.75	1.14	0.87	1.27	0.93