Home Bistro Inc. Financial Ratios — HBIS Stock

Profitability (USD)

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-653.13	-99.39	-540.97	-789.53	-96.45	-67.76	-268.56	-125.38	-892.24	-654.6	-376.76
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	100	- -	- -	56.86	44.42	37.62	51.9	16.52	-1,220.49	34.63
EBITDA Margin (%)	- -	-2,457.04	-1,891.04	- -	- -	-16.74	-19.33	-121.06	-26.41	-5,211.01	-19,531.12	-97.61
Operating Margin (%)	- -	-2,461.6	-1,899.04	- -	- -	-22.24	-23.08	-129.62	-34.97	-5,275.72	-20,209.3	-97.64
Incremental Operating Margin (%)	- -	- -	- -	3,840.04	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-2,458.06	-1,910.9	- -	- -	-25.74	-23.86	-173.29	-48	-5,455.23	-22,446.31	-95.81
Profit Margin (%)	- -	-2,458.06	-1,910.9	- -	- -	-19.37	-23.86	-173.29	-48	-5,455.23	-22,446.31	-92.95
Net Income to Common Margin (%)	- -	-2,458.06	-1,910.9	- -	- -	-19.37	-23.86	-173.29	-48	-5,455.23	-47,599.1	-92.95
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	-81.46	- -	- -	- -	- -	- -	52.84	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Total Debt	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	-0.35	- -	-1.02	-0.88	-1.13	-0.56	-0.52	- -	-1	-0.24
Net Debt/EBITDA	- -	0.22	-0.33	0.08	-1.01	-0.78	-1.11	-0.55	-0.42	0.06	-0.85	0.1
Total Debt/EBIT	- -	- -	-0.35	- -	-1.02	-0.66	-0.94	-0.52	-0.39	- -	-0.97	-0.24
Net Debt/EBIT	- -	0.22	-0.32	0.08	-1	-0.59	-0.93	-0.52	-0.32	0.06	-0.82	0.1
EBITDA to Interest Expense	- -	- -	-156.57	-1,508.92	-58,704.25	-15.65	-1.33	-3.78	-2.03	-29.02	-8.73	-65.44
EBITDA-CapEx/Interest Expense	- -	- -	-156.57	-1,508.92	-59,864.25	-15.65	-1.64	-3.79	-2.03	-30.11	-8.73	-65.6
EBIT to Interest Expense	- -	- -	-157.23	-1,511.02	-59,035.25	-20.8	-1.59	-4.05	-2.68	-29.38	-9.03	-65.47
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-36.26	-437.48	-173.62	-3,109.36	-38,717.25	7.38	-53.89	-528.44	-213.1	-599.86	-2,043.97	-1,305.49
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-1.71	8.63	152.84	-0.97	50.88	- -	-0.59	-2.53
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	607.89	3.83	0.61	3.8	9.99	- -	8.6	31.33
Total Debt/Equity (%)	- -	- -	34.01	- -	-163.75	-1,910.35	-108	-55.21	-146.73	- -	-100.8	-16.35
Total Debt/Capital (%)	- -	- -	-14.18	- -	-9.2	83.36	13,676.1	-35.18	1,179.5	- -	-39.83	-5.22
Total Debt/Total Assets (%)	- -	- -	21.56	- -	3,261.72	36.97	54.29	137.53	231.63	- -	582.08	64.73
Net Debt to Equity	-524.66	-105.18	31.65	-416.6	-161.2	-1,694.68	-106.2	-54.31	-117.57	-65.9	-85.41	7.01
Net Debt/Capital (%)	72.95	17.45	-13.06	2.97	-9.04	81.63	-10,443.5	-34.41	-703.38	5.21	-32.3	2.08
EBITDA	- -	-1	- -	-1	- -	- -	- -	-1	- -	-1	-1	-1
EBITDA-CapEx	- -	-1	- -	-1	- -	- -	-1	-1	- -	-1	-1	-1
Operating Income (Loss)	- -	-1	- -	-1	- -	- -	- -	-1	- -	-1	-1	-1

Liquidity (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Cash Ratio	1.2	7.64	0.04	1.23	0.02	0.04	0.01	0.01	0.18	0.66	0.1	0.47
Current Ratio	1.2	7.9	2.36	1.25	0.04	0.32	0.31	0.16	0.27	1.51	0.11	0.51
Quick Ratio	1.2	7.9	0.05	1.25	0.82	0.05	0.03	0.01	0.18	0.76	0.1	0.48
CFO/Avg Current Liab	- -	-22.93	-2.11	-5.17	-1.24	-0.34	-0.63	-0.28	-0.04	-7.29	-1.39	-0.26
Common Equity/Total Assets	-36.26	-437.48	-173.62	-3,109.36	-38,717.25	7.38	-53.89	-528.44	-213.1	-599.86	-2,043.97	-1,305.49
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-1.71	8.63	152.84	-0.97	50.88	- -	-0.59	-2.53
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	607.89	3.83	0.61	3.8	9.99	- -	8.6	31.33
Total Debt/Equity (%)	- -	- -	34.01	- -	-163.75	-1,910.35	-108	-55.21	-146.73	- -	-100.8	-16.35
Total Debt/Capital (%)	- -	- -	-14.18	- -	-9.2	83.36	13,676.1	-35.18	1,179.5	- -	-39.83	-5.22
Total Debt/Total Assets (%)	- -	- -	21.56	- -	3,261.72	36.97	54.29	137.53	231.63	- -	582.08	64.73
CFO/Total Liabilities	- -	-3,553.41	-114.24	-1,034.68	-87.38	-20.2	-46.6	-23.21	-36.05	-828.34	-73.83	-11.42
CFO/CapEx	- -	-95.81	- -	- -	-29.07	- -	-6.2	-155.53	- -	-20.88	- -	-86.43
Altman's Z-Score	-1.08	-19.38	-3.92	-82.36	5,499.54	2,629.63	278.79	-25.24	29.2	-19.4	-55.5	-21.82

Working Capital (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Accounts Receivable Turnover	- -	11	5.29	- -	- -	26.28	159.22	74.22	318.92	3.96	0.9	1,204.02
Days Sales Outstanding	- -	33.18	68.98	- -	- -	13.89	2.29	4.92	1.14	92.19	406.72	0.3
Inventory Turnover	- -	- -	- -	- -	- -	9.06	7.43	3.68	4.7	0.52	2.3	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	40.31	49.14	99.14	77.74	703.82	158.92	- -
Accounts Payable Turnover	- -	- -	- -	- -	0.56	4.45	5.63	2.37	1.33	1.76	0.08	3.48
Accounts Payable Turnover Days	- -	- -	- -	- -	648.74	81.96	64.78	154.21	273.92	207.11	4,494.32	104.96
Cash Conversion Cycle	- -	- -	- -	- -	- -	-27.77	-13.35	-50.15	-195.04	588.9	-3,928.68	-104.66
Inventory to Cash Days	- -	- -	- -	- -	- -	-26.42	-46.85	-94.22	-76.6	-611.63	247.79	0.3
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Market Capitalization	- -	- -	- -	- -	1,412	2,923	610	4	5	1	- -	15
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1	- -
Enterprise Value	- -	- -	- -	- -	1,412	2,923	610	5	5	1	1	15
Total Capital	- -	-1	-1	-3	-3	- -	- -	-2	- -	-1	-3	-6
Total Debt/Capital (%)	- -	- -	-14.18	- -	-9.2	83.36	13,676.1	-35.18	1,179.5	- -	-39.83	-5.22
Total Debt / EV	- -	- -	1.07	- -	- -	- -	- -	0.14	0.02	- -	0.73	0.02
EV/Sales	- -	- -	6.16	- -	- -	1,774.93	282.82	4.78	6.64	49.76	265.82	11.29
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	88.55	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	88.55	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	1,412	2,923	610	4	5	1	- -	15
Diluted Enterprise Value	- -	- -	- -	- -	1,412	2,923	610	5	5	1	1	15
EV per Share	- -	- -	34,532.08	69,280.68	1,128,939.36	120,983.88	20,165.26	167.16	162.46	52.41	113.64	43.36
TTM Sales	- -	- -	- -	- -	- -	2	2	1	1	- -	- -	1
TTM EBITDA	- -	-1	- -	-1	- -	- -	- -	-1	- -	-1	-1	-1
TTM Operating Income	- -	-1	- -	-1	- -	- -	- -	-1	- -	-1	-1	-1
TTM Cash Flow to Firm	- -	-1	- -	-1	- -	- -	- -	- -	- -	-1	-1	- -
TTM Free Cash Flow to Firm	- -	-1	- -	-1	- -	- -	- -	- -	- -	-1	-1	- -

Multiples (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Price/Free Cash Flow	- -	- -	- -	- -	-10,843.2	-21,700.22	-1,199.94	-10.33	-118.14	-1.37	-0.55	-56.23
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	1,412	2,923	610	5	5	1	1	15
Low Price	- -	- -	50.8	1.61	0.64	120,975	83.39	37.22	15.97	16.13	18.21	9.74
EV/Sales	- -	- -	6.16	- -	- -	1,774.93	282.82	4.78	6.64	49.76	265.82	11.29
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-1,359.41	-56,208.79	-3,026.68	-154.87	-25.96	-9.14	-5.09	-187.18
Price/Earnings High	- -	- -	- -	- -	-5,026.89	-137,461.38	-19,179.96	-465.74	-302.34	-112.26	-27.77	-1,015.6
Price/Earnings Low	- -	- -	- -	- -	- -	-9,162.2	-4.9	-0.61	-1.36	-0.28	-0.09	-2.73
Price/Book Value	- -	- -	- -	- -	-494.32	60,541.37	-1,307.72	-1.57	-51.54	-0.9	-0.13	-2.41
Price/Book Value Average	- -	- -	- -	- -	-167.14	371,412.74	-3,341.25	-102.71	-98.33	-8.48	-3.53	-36.81
Price/Book Value High	- -	- -	- -	- -	-618.04	908,308.24	-21,173.34	-308.89	-1,145.4	-104.12	-19.27	-199.71
Price/Book Value Low	- -	- -	- -	- -	- -	60,541.37	-5.41	-0.41	-5.15	-0.26	-0.06	-0.54
Price/Tangible Book Value	- -	- -	- -	- -	-2,150.95	-6,424	-752.76	-2.94	-23.21	10.93	-0.48	-7.95
Price/Tangible Book Value Average	- -	- -	- -	- -	-727.26	-39,410.34	-1,923.31	-191.86	-44.28	102.92	-12.48	-121.36
Price/Tangible Book Value High	- -	- -	- -	0.02	-2,689.28	-96,379.94	-12,187.95	-576.98	-515.74	1,264.3	-68.12	-658.51
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	-6,424	-3.12	-0.76	-2.32	3.16	-0.22	-1.77
Price/Sales	- -	- -	0.01	- -	- -	1,774.8	282.6	4.11	6.53	52.93	92.3	11.39
Price/Sales Average	- -	- -	0.01	- -	- -	10,888.13	722.06	268.37	12.46	498.5	2,422.11	173.98
Price/Sales High	- -	- -	0.04	- -	- -	26,627.47	4,575.66	807.07	145.11	6,123.91	13,216.12	943.99
Price/Sales Low	- -	- -	0.01	- -	- -	1,774.8	1.17	1.06	0.65	15.31	42.6	2.54
Price/Cash Flow	- -	- -	- -	- -	-10,470.14	-21,700.22	-1,006.44	-10.26	-118.14	-1.3	-0.55	-55.58
Price/Cash Flow Average	- -	- -	- -	- -	-3,540.06	-133,127.78	-2,571.48	-669.85	-225.4	-12.27	-14.43	-848.78
Price/Cash Flow High	- -	- -	- -	- -	-13,090.58	-325,570.57	-16,295.38	-2,014.43	-2,625.49	-150.68	-78.73	-4,605.4
Price/Cash Flow Low	- -	- -	- -	- -	-0.01	-21,700.22	-4.17	-2.66	-11.81	-0.38	-0.25	-12.37
Price/Free Cash Flow Average	- -	- -	- -	- -	-3,666.2	-133,127.78	-3,065.87	-674.18	-225.4	-12.88	-14.43	-858.72
Price/Free Cash Flow High	- -	- -	- -	- -	-13,557	-325,570.57	-19,428.28	-2,027.47	-2,625.49	-158.26	-78.73	-4,659.3
Price/Free Cash Flow Low	- -	- -	- -	- -	-0.01	-21,700.22	-4.97	-2.67	-11.81	-0.4	-0.25	-12.52
EV/Sales Average	- -	- -	6.16	- -	- -	10,888.26	722.27	269.04	12.57	495.32	2,595.63	173.88
EV/Sales High	- -	- -	6.18	- -	- -	26,627.6	4,575.88	807.74	145.22	6,120.73	13,389.63	943.89
EV/Sales Low	- -	- -	6.16	- -	- -	1,774.93	1.38	1.73	0.76	12.14	216.12	2.44
EV/EBITDA Average	- -	0.22	-0.33	0.08	-2,034.23	-65,044.79	-3,736.6	-222.24	-47.6	-9.51	-13.29	-178.14
EV/EBITDA High	- -	0.22	-0.33	0.08	-7,519.52	-159,069.13	-23,672.79	-667.22	-549.98	-117.46	-68.56	-967.03
EV/EBITDA Low	- -	0.22	-0.33	0.08	-1.01	-10,603.14	-7.16	-1.43	-2.89	-0.23	-1.11	-2.5
EV/EBIT Average	- -	0.22	-0.32	0.08	-2,022.82	-48,953.88	-3,129.3	-207.56	-35.94	-9.39	-12.84	-178.08
EV/EBIT High	- -	0.22	-0.33	0.08	-7,477.36	-119,718.29	-19,825.32	-623.14	-415.28	-116.02	-66.25	-966.7
EV/EBIT Low	- -	0.22	-0.32	0.08	-1.01	-7,980.12	-5.99	-1.34	-2.18	-0.23	-1.07	-2.49
Last Price	- -	- -	58.08	1.77	1,128,750	120,975	20,150	143.77	159.74	55.75	39.46	43.75
High Price	- -	- -	201.63	81.45	1,411,250	1,815,000	326,250	28,225	3,550	6,450	5,650	3,625
Enterprise Value Average	- -	- -	- -	- -	478	17,932	1,559	292	10	9	14	232
Enterprise Value High	- -	- -	- -	- -	1,766	43,854	9,874	878	111	114	70	1,261
Enterprise Value Low	- -	- -	- -	- -	- -	2,923	3	2	1	- -	1	3

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	7,632	5,608	- -	- -	68.16	71.3	34.97	24.46	1.05	0.43	3.84
EBITDA per Share	- -	-187,521.33	-106,049.33	-241,049.25	-187.7	-11.41	-13.78	-42.34	-6.46	-54.88	-83.5	-3.75
Operating Income per Share	- -	-187,869.67	-106,498.33	-241,385.75	-188.76	-15.16	-16.46	-45.33	-8.55	-55.57	-86.4	-3.75
Basic EPS, GAAP	- -	-187,599.33	-107,163	-403,809	-280.74	-13.2	-17.01	-60.6	-11.74	-57.46	-203.49	-3.57
Basic EPS from Cont Ops	- -	-187,599.33	-107,163	-241,386.25	-268.69	-13.2	-17.01	-60.6	-11.74	-57.46	-95.96	-3.68
Diluted EPS, GAAP	- -	-187,599.33	-107,163	-403,809	-280.74	-13.2	-17.01	-60.6	-11.74	-57.46	-203.49	-3.57
Diluted EPS from Cont Ops	- -	-187,599.33	-107,163	-241,386.25	-268.69	-13.2	-17.01	-60.6	-11.74	-57.46	-95.96	-3.68
Dividend per Share	- -	- -	- -	- -	218.89	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-188,259.67	-71,900	-162,788.25	-107.81	-5.57	-20.02	-14.01	-1.35	-42.81	-71.77	-0.79
Free Cash Flow per Basic Share	- -	-190,224.67	-71,900	-162,788.25	-111.52	-5.57	-23.25	-14.1	-1.35	-44.86	-71.77	-0.8
Cash & Equivalents per Share	- -	40,475.33	2,576	19,429	3.01	1.13	0.26	0.39	0.67	3.4	9.42	1.29
Book Value per Share	- -	-191,526.33	-298,381	-634,215.75	-2,283.42	2	-15.41	-91.38	-3.1	-61.95	-293.27	-18.15
Tangible Book Value per Share	- -	38,481.67	108,923.33	4,663.75	-524.77	-18.83	-26.77	-48.92	-6.88	5.1	-82.94	-5.5

Home Bistro Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)