G6 Materials Corp. Financial Ratios — GPHBF 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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-373.94	- -
Return on Assets (%)	- -	-72.47	-27.18	-316.27	-824.5	-192.26	-87.33	-83.84	-47.05	-90.87	-31.92	-97.91	-104.68
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	-14.87	23.41	43.53	67.91	62.63	21.92	26.67	40.45	12.65
EBITDA Margin (%)	- -	- -	- -	- -	-10,216.62	-273.83	-80.34	-104.26	-52.48	-87.65	-64.15	-129.78	-160.87
Operating Margin (%)	- -	- -	- -	- -	-10,303.4	-285.32	-94.04	-118.73	-66.75	-111.08	-73.57	-144.18	-175.71
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-10,415.71	-285.37	-94.37	-120.67	-66.74	-112.54	-58.25	-348.81	-175.7
Profit Margin (%)	- -	- -	- -	- -	-10,415.71	-285.37	-91.76	-116.99	-63.3	-109.94	-58.25	-348.81	-175.7
Net Income to Common Margin (%)	- -	- -	- -	- -	-10,415.71	-285.37	-91.76	-116.99	-63.3	-109.94	-58.25	-348.81	-175.7
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-373.94	- -

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
Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.06	-0.11	- -	- -	-0.17	-0.19	-0.06	-0.02
Net Debt/EBITDA	- -	1.33	0.29	- -	0.15	0.06	0.04	0.45	0.2	0.59	3.92	1.2	0.16
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.06	-0.1	- -	- -	-0.14	-0.17	-0.06	-0.02
Net Debt/EBIT	- -	1.33	0.29	- -	0.15	0.06	0.04	0.4	0.16	0.47	3.42	1.08	0.14
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-247.48	-1,053.62	- -	-130.54	-186.44	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-249.97	-1,132.64	- -	-130.54	-187.85	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-289.68	-1,199.88	- -	-165.43	-213.81	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-95.23	-81.55	-136.59	-8,006.2	-435.67	-523.03	-177.76	-103.76	-179.59	-176.42	38.36	7.05	-170.56
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	11.1	8.5	- -	- -	- -	2.71	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-1.51	-3.23	- -	- -	- -	5.98	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	7.72	5.43	- -	- -	- -	2.53	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	15.32	14.87	- -	- -	19.38	4.29	3.25	6.24
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-2.08	-5.64	- -	- -	-7.24	9.47	29.98	-2.53
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	10.66	9.5	- -	- -	11.91	4.01	3.02	4.21
Net Debt to Equity	-25.74	-65.79	-9.35	0.34	-66.1	-14.8	-5.84	-34.82	-11.86	-66.76	-88.3	-60.56	-40.19
Net Debt/Capital (%)	20.33	44.46	6.34	0.04	12.37	1.97	2.17	21.74	4.97	19.3	205.53	121.77	14.01
EBITDA	- -	- -	- -	- -	-4	-2	-1	-1	- -	-1	-1	-2	-2
EBITDA-CapEx	- -	- -	- -	- -	-4	-2	-1	-1	-1	-1	-1	-2	-2
Operating Income (Loss)	- -	- -	- -	- -	-4	-2	-1	-1	-1	-1	-1	-2	-3

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
Cash Ratio	4.35	85.59	8.1	- -	8.83	0.77	0.17	2.15	0.51	1.25	20.53	8.09	0.83
Current Ratio	5.73	86.74	8.61	0.09	11.52	2.79	1.71	4.58	3.11	1.75	22.85	12.82	2.42
Quick Ratio	5.73	86.74	8.61	0.09	10.24	1.11	0.31	2.27	0.97	1.27	20.63	8.29	0.95
CFO/Avg Current Liab	- -	-22.45	-28.71	-1.83	-14.13	-11.32	-4.37	-3.65	-2.66	-1.25	-3.61	-9.14	-4.1
Common Equity/Total Assets	-95.23	-81.55	-136.59	-8,006.2	-435.67	-523.03	-177.76	-103.76	-179.59	-176.42	38.36	7.05	-170.56
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	11.1	8.5	- -	- -	- -	2.71	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-1.51	-3.23	- -	- -	- -	5.98	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	7.72	5.43	- -	- -	- -	2.53	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	15.32	14.87	- -	- -	19.38	4.29	3.25	6.24
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-2.08	-5.64	- -	- -	-7.24	9.47	29.98	-2.53
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	10.66	9.5	- -	- -	11.91	4.01	3.02	4.21
CFO/Total Liabilities	- -	-4,059.94	-2,705.75	-94	-2,420	-352.47	-231.59	-309.56	-238.04	-90.08	-320.03	-871.34	-319.37
CFO/CapEx	- -	-3.68	-0.7	-41.14	-7.93	-21.4	-98.72	-11.11	-31.76	- -	-131.82	-21.51	- -
Altman's Z-Score	-1.02	-1.98	-2.87	-194.88	1,845.71	91.03	49.81	125.56	118.62	55.12	233.07	154.94	12.34

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
Accounts Receivable Turnover	- -	- -	- -	- -	3.84	25.37	25.88	33.88	16.78	18.79	139.96	47.89	39.3
Days Sales Outstanding	- -	- -	- -	- -	95.08	14.39	14.1	10.77	21.76	19.43	2.61	7.62	9.29
Inventory Turnover	- -	- -	- -	- -	1.61	3.78	2.55	0.92	0.91	2.65	5.18	1.19	1.75
Days Inventory Outstanding	- -	- -	- -	- -	226.87	96.44	143.31	395.2	400.06	137.63	70.45	306.26	208.19
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	321.95	110.83	157.42	405.98	421.81	157.05	73.06	313.89	217.47
Inventory to Cash Days	- -	- -	- -	- -	-131.8	-82.06	-129.21	-384.43	-378.3	-118.2	-67.84	-298.64	-198.9
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
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
Market Capitalization	- -	- -	- -	- -	221	71	44	59	51	55	152	71	29
- Cash & Cash Equivalents	- -	- -	- -	- -	1	- -	- -	- -	- -	1	5	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	221	71	44	58	50	55	147	69	29
Total Capital	- -	- -	-1	-1	-4	-7	-2	-2	-2	-2	3	- -	-2
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-2.08	-5.64	- -	- -	-7.24	9.47	29.98	-2.53
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	5,376.33	91.43	39.78	64.04	53.28	59.12	75.93	50.51	18.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	221	71	44	59	51	55	152	71	29
Diluted Enterprise Value	- -	- -	- -	- -	221	71	44	58	50	55	147	69	29
EV per Share	- -	- -	- -	- -	57.93	15.5	7.97	8.92	6.79	6.65	14.25	5.34	1.78
TTM Sales	- -	- -	- -	- -	- -	1	1	1	1	1	2	1	2
TTM EBITDA	- -	- -	- -	- -	-4	-2	-1	-1	- -	-1	-1	-2	-2
TTM Operating Income	- -	- -	- -	- -	-4	-2	-1	-1	-1	-1	-1	-2	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	-2	-1	-1	-1	-1	- -	-1	-2	-1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-2	-1	-1	-1	-1	- -	-1	-2	-1

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
Price/Free Cash Flow	- -	- -	- -	- -	-146.93	-54.32	-50.31	-81.63	-98.78	-135.87	-123.47	-32.43	-19.65
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	221	71	44	58	50	55	147	69	29
Low Price	- -	- -	- -	- -	50.5	0.16	6.8	7	3.1	1.6	3	4.94	1.48
EV/Sales	- -	- -	- -	- -	5,376.33	91.43	39.78	64.04	53.28	59.12	75.93	50.51	18.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-86.77	-72.98	-71.08	-65.36	-90.7	-39.64	-91.97	-26.83	-21.74
Price/Earnings High	- -	- -	- -	- -	-189.21	-140.96	-107.14	-131.32	-145.12	-88.96	-344.32	-44.45	-39.19
Price/Earnings Low	- -	- -	- -	- -	-44.99	-0.33	-36.98	-42.94	-38.45	-12.94	-27.44	-13.39	-8.9
Price/Book Value	- -	- -	- -	- -	-49.7	-10.61	-23.44	-38.18	-26.38	-26.73	66.99	266.1	-11.99
Price/Book Value Average	- -	- -	- -	- -	-83.31	-24.18	-38.49	-45.25	-28.37	-19.55	45.82	478.99	-24.09
Price/Book Value High	- -	- -	- -	- -	-181.66	-46.71	-58.02	-90.92	-45.4	-43.88	171.54	793.47	-43.42
Price/Book Value Low	- -	- -	- -	- -	-43.2	-0.11	-20.03	-29.73	-12.03	-6.38	13.67	239.01	-9.86
Price/Tangible Book Value	- -	- -	- -	- -	232.74	157.2	156.03	66.91	93.72	120.86	28.63	21.23	35.05
Price/Tangible Book Value Average	- -	- -	- -	- -	390.14	358.11	256.19	79.31	100.78	88.41	19.58	38.21	70.44
Price/Tangible Book Value High	- -	- -	- -	- -	850.73	691.68	386.15	159.34	161.25	198.43	73.3	63.3	126.96
Price/Tangible Book Value Low	- -	- -	- -	- -	202.3	1.63	133.29	52.1	42.72	28.86	5.84	19.07	28.82
Price/Sales	- -	- -	- -	- -	5,391.64	91.42	39.72	64.51	53.39	59.58	78.33	51.99	19.01
Price/Sales Average	- -	- -	- -	- -	9,037.79	208.26	65.22	76.47	57.42	43.58	53.57	93.59	38.2
Price/Sales High	- -	- -	- -	- -	19,707.79	402.25	98.31	153.64	91.86	97.81	200.56	155.03	68.86
Price/Sales Low	- -	- -	- -	- -	4,686.37	0.95	33.93	50.23	24.34	14.23	15.98	46.7	15.63
Price/Cash Flow	- -	- -	- -	- -	-128.41	-51.78	-49.8	-74.28	-95.67	-135.87	-122.53	-30.92	-19.65
Price/Cash Flow Average	- -	- -	- -	- -	-215.25	-117.96	-81.77	-88.04	-102.88	-99.39	-83.81	-55.66	-39.49
Price/Cash Flow High	- -	- -	- -	- -	-469.38	-227.84	-123.25	-176.9	-164.61	-223.07	-313.74	-92.2	-71.17
Price/Cash Flow Low	- -	- -	- -	- -	-111.62	-0.54	-42.54	-57.84	-43.61	-32.45	-25.01	-27.77	-16.15
Price/Free Cash Flow Average	- -	- -	- -	- -	-246.29	-123.75	-82.61	-96.75	-106.23	-99.39	-84.45	-58.37	-39.49
Price/Free Cash Flow High	- -	- -	- -	- -	-537.07	-239.01	-124.51	-194.4	-169.96	-223.07	-316.14	-96.69	-71.17
Price/Free Cash Flow Low	- -	- -	- -	- -	-127.71	-0.56	-42.98	-63.56	-45.03	-32.45	-25.2	-29.13	-16.15
EV/Sales Average	- -	- -	- -	- -	9,022.48	208.27	65.28	76	57.31	43.12	51.18	92.11	37.99
EV/Sales High	- -	- -	- -	- -	19,692.48	402.25	98.36	153.17	91.76	97.35	198.17	153.55	68.64
EV/Sales Low	- -	- -	- -	- -	4,671.05	0.96	33.99	49.76	24.23	13.77	13.59	45.22	15.42
EV/EBITDA Average	- -	1.33	0.29	- -	-88.31	-76.06	-81.25	-72.89	-109.21	-49.2	-79.78	-70.97	-23.62
EV/EBITDA High	- -	1.33	0.29	- -	-192.75	-146.9	-122.44	-146.91	-174.85	-111.07	-308.91	-118.31	-42.67
EV/EBITDA Low	- -	1.33	0.29	- -	-45.72	-0.35	-42.31	-47.73	-46.18	-15.71	-21.19	-34.84	-9.58
EV/EBIT Average	- -	1.33	0.29	- -	-87.57	-72.99	-69.42	-64.01	-85.85	-38.82	-69.57	-63.88	-21.62
EV/EBIT High	- -	1.33	0.29	- -	-191.13	-140.98	-104.6	-129	-137.46	-87.64	-269.36	-106.5	-39.07
EV/EBIT Low	- -	1.33	0.29	- -	-45.34	-0.33	-36.14	-41.91	-36.3	-12.39	-18.48	-31.36	-8.77
Last Price	- -	- -	- -	- -	58.1	15.5	7.96	8.99	6.8	6.7	14.7	5.5	1.8
High Price	- -	- -	- -	- -	212.37	68.2	19.7	21.41	11.7	11	37.64	16.4	6.52
Enterprise Value Average	- -	- -	- -	- -	370	161	72	69	54	40	99	125	59
Enterprise Value High	- -	- -	- -	- -	808	311	109	139	87	90	384	208	106
Enterprise Value Low	- -	- -	- -	- -	192	1	38	45	23	13	26	61	24

	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
Shares Outstanding	- -	- -	- -	1	4	5	6	7	8	10	14	16	16
Diluted Weighted Avg Shares	- -	- -	- -	- -	4	5	6	7	7	8	10	13	16
Basic Weighted Avg Shares	- -	- -	- -	- -	4	5	6	7	7	8	10	13	16
Revenue per Share	- -	- -	- -	- -	0.01	0.17	0.2	0.14	0.13	0.11	0.19	0.11	0.09
EBITDA per Share	- -	-1.09	-0.39	-0.65	-1.1	-0.46	-0.16	-0.15	-0.07	-0.1	-0.12	-0.14	-0.15
Operating Income per Share	- -	-1.09	-0.39	-0.65	-1.11	-0.48	-0.19	-0.17	-0.09	-0.12	-0.14	-0.15	-0.17
Basic EPS, GAAP	- -	-1.09	-0.39	-1.38	-1.12	-0.48	-0.18	-0.16	-0.08	-0.12	-0.11	-0.37	-0.17
Basic EPS from Cont Ops	- -	-1.09	-0.39	-1.38	-1.12	-0.48	-0.18	-0.16	-0.08	-0.12	-0.11	-0.37	-0.17
Diluted EPS, GAAP	- -	-1.09	-0.39	-1.38	-1.12	-0.48	-0.18	-0.16	-0.08	-0.12	-0.11	-0.37	-0.17
Diluted EPS from Cont Ops	- -	-1.09	-0.39	-1.38	-1.12	-0.48	-0.18	-0.16	-0.08	-0.12	-0.11	-0.37	-0.17
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.69	-0.38	-0.33	-0.45	-0.3	-0.16	-0.12	-0.07	-0.05	-0.12	-0.18	-0.09
Free Cash Flow per Basic Share	- -	-0.87	-0.91	-0.34	-0.51	-0.31	-0.16	-0.13	-0.07	-0.05	-0.12	-0.19	-0.09
Cash & Equivalents per Share	- -	1.45	0.11	- -	0.17	0.03	0.01	0.07	0.01	0.07	0.47	0.17	0.02
Book Value per Share	- -	-1.81	-1.67	-2.46	-1.17	-1.46	-0.34	-0.24	-0.26	-0.25	0.22	0.02	-0.15
Tangible Book Value per Share	- -	2.2	1.21	-0.32	0.25	0.1	0.05	0.13	0.07	0.06	0.51	0.26	0.05

G6 Materials Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)