Hall of Fame Village, LLC

HOFVW

HOFVWHall of Fame Village, LLC US flag

NASDAQ Capital Market

0.00

USD

+0.00

- -

12,118.00Market Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-16.68	-28.57	-11.56	-15.29	-13.81
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-112.53	-281.05	-208.34	62.77	73.1	71.79
EBITDA Margin (%)	-125.29	-304.6	-208.34	-162.42	-105.82	-13.66
Operating Margin (%)	-264.14	-460.75	-321.61	-237.75	-168.27	-93.86
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-711.12	-643.53	-861.75	-288.92	-284.93	-263.43
Profit Margin (%)	-711.12	-640.76	-858.03	-287.14	-284.64	-263.39
Net Income to Common Margin (%)	-711.12	-640.76	-864.51	-293.79	-289.04	-268.41
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	0.54	0.66	0.88	1.87
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	165	99	101	175	223	249
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	165	99	101	175	223	249
Total Debt/EBITDA	-16.74	-4.57	-4.52	-6.73	-8.73	-86.03
Net Debt/EBITDA	-16.46	-4.24	-4.06	-5.6	-8.47	-84.71
Total Debt/EBIT	-7.94	-3.02	-2.93	-4.6	-5.49	-12.52
Net Debt/EBIT	-7.81	-2.81	-2.63	-3.82	-5.33	-12.33
EBITDA to Interest Expense	-0.43	-1.33	-2.57	-2.23	-1.14	-0.09
EBITDA-CapEx/Interest Expense	-1.17	-4.31	-10.66	-10.42	-3.18	-0.61
EBIT to Interest Expense	-0.92	-2.01	-3.96	-3.27	-1.82	-0.63
Interest Expense	23	16	9	12	22	31
Common Equity/Total Assets	14.82	-2.21	-29.63	-32.19	-49.03	-74.6
Long-Term Debt/Equity (%)	471.89	59.91	49.55	91.36	175.93	344.93
Long-Term Debt/Capital (%)	82.51	107.65	12,482.23	648.38	4,147.96	-981.86
Long-Term Debt/Total Assets (%)	69.95	31.94	30.05	38.29	50.46	67.94
Total Debt/Equity (%)	471.89	59.91	49.55	91.36	175.93	344.93
Total Debt/Capital (%)	82.51	107.65	12,482.23	648.38	4,147.96	-981.86
Total Debt/Total Assets (%)	69.95	31.94	30.05	38.29	50.46	67.94
Net Debt to Equity	463.83	55.58	44.52	75.97	170.66	339.62
Net Debt/Capital (%)	82.26	108.3	-961.65	15,587.23	10,144.23	-950.56
EBITDA	-10	-22	-22	-26	-26	-3
EBITDA-CapEx	-27	-70	-93	-121	-71	-19
Operating Income (Loss)	-21	-33	-35	-38	-41	-20

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	0.09	0.31	0.73	1.19	0.18	0.11
Current Ratio	0.3	1.77	1.4	1.56	0.95	0.31
Quick Ratio	0.13	0.33	0.89	1.26	0.22	0.16
CFO/Avg Current Liab	- -	-0.66	-1.12	-0.25	-1	-0.39
Common Equity/Total Assets	14.82	-2.21	-29.63	-32.19	-49.03	-74.6
Long-Term Debt/Equity (%)	471.89	59.91	49.55	91.36	175.93	344.93
Long-Term Debt/Capital (%)	82.51	107.65	12,482.23	648.38	4,147.96	-981.86
Long-Term Debt/Total Assets (%)	69.95	31.94	30.05	38.29	50.46	67.94
Total Debt/Equity (%)	471.89	59.91	49.55	91.36	175.93	344.93
Total Debt/Capital (%)	82.51	107.65	12,482.23	648.38	4,147.96	-981.86
Total Debt/Total Assets (%)	69.95	31.94	30.05	38.29	50.46	67.94
CFO/Total Liabilities	0.46	-12.7	-15.65	-1.85	-8.57	-3.71
CFO/CapEx	0.06	-0.38	-0.29	-0.05	-0.59	-0.67
Altman's Z-Score	-0.27	-0.44	-1.14	-0.94	-1.08	-1.26

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	8.25	7.88	7.65	16.53	16.13
Days Sales Outstanding	- -	44.25	46.31	47.72	22.08	22.62
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.62	2.03	0.4	0.33	0.29
Accounts Payable Turnover Days	- -	225.4	179.47	910.89	1,107.69	1,242.52
Cash Conversion Cycle	- -	-181.14	-133.16	-863.16	-1,085.61	-1,219.9
Inventory to Cash Days	- -	44.25	46.31	47.72	22.08	22.62
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	3	7	10	26	3	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	-1	-1	-1	-1
+ Total Debt	165	99	101	175	223	249
Enterprise Value	162	92	90	144	217	245
Total Capital	200	92	1	27	5	-25
Total Debt/Capital (%)	82.51	107.65	12,482.23	648.38	4,147.96	-981.86
Total Debt / EV	1.02	1.08	1.12	1.22	1.03	1.02
EV/Sales	20.62	12.9	8.4	9	8.98	11.57
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.86	- -	- -	21.35	- -	11.92
EV/Free Cash Flow to Firm	4.02	1.97	1.54	1.41	5.29	6.63
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	162	92	90	148	219	248
EV per Share	- -	- -	- -	- -	- -	- -
TTM Sales	8	7	11	16	24	21
TTM EBITDA	-10	-22	-22	-26	-26	-3
TTM Operating Income	-21	-33	-35	-38	-41	-20
TTM Cash Flow to Firm	24	-2	-12	7	-5	21
TTM Free Cash Flow to Firm	40	47	59	102	41	37

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	162	92	90	144	217	245
Low Price	- -	0.14	0.22	0.03	- -	- -
EV/Sales	20.62	12.9	8.4	9	8.98	11.57
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -
EV/Sales Average	20.62	12.9	8.4	9.25	9.07	11.68
EV/Sales High	20.62	12.9	8.4	9.25	9.07	11.68
EV/Sales Low	20.62	12.9	8.4	9.25	9.07	11.68
EV/EBITDA Average	-16.46	-4.23	-4.03	-5.7	-8.57	-85.55
EV/EBITDA High	-16.46	-4.23	-4.03	-5.7	-8.57	-85.55
EV/EBITDA Low	-16.46	-4.23	-4.03	-5.7	-8.57	-85.55
EV/EBIT Average	-7.81	-2.8	-2.61	-3.89	-5.39	-12.45
EV/EBIT High	-7.81	-2.8	-2.61	-3.89	-5.39	-12.45
EV/EBIT Low	-7.81	-2.8	-2.61	-3.89	-5.39	-12.45
Last Price	- -	0.26	0.29	0.05	0.01	- -
High Price	- -	2.46	2.45	0.33	0.1	0.1
Enterprise Value Average	162	92	90	148	219	248
Enterprise Value High	162	92	90	148	219	248
Enterprise Value Low	162	92	90	148	219	248

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-16.68	-28.57	-11.56	-15.29	-13.81
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-112.53	-281.05	-208.34	62.77	73.1	71.79
EBITDA Margin (%)	-125.29	-304.6	-208.34	-162.42	-105.82	-13.66
Operating Margin (%)	-264.14	-460.75	-321.61	-237.75	-168.27	-93.86
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-711.12	-643.53	-861.75	-288.92	-284.93	-263.43
Profit Margin (%)	-711.12	-640.76	-858.03	-287.14	-284.64	-263.39
Net Income to Common Margin (%)	-711.12	-640.76	-864.51	-293.79	-289.04	-268.41
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	0.54	0.66	0.88	1.87
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	165	99	101	175	223	249
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	165	99	101	175	223	249
Total Debt/EBITDA	-16.74	-4.57	-4.52	-6.73	-8.73	-86.03
Net Debt/EBITDA	-16.46	-4.24	-4.06	-5.6	-8.47	-84.71
Total Debt/EBIT	-7.94	-3.02	-2.93	-4.6	-5.49	-12.52
Net Debt/EBIT	-7.81	-2.81	-2.63	-3.82	-5.33	-12.33
EBITDA to Interest Expense	-0.43	-1.33	-2.57	-2.23	-1.14	-0.09
EBITDA-CapEx/Interest Expense	-1.17	-4.31	-10.66	-10.42	-3.18	-0.61
EBIT to Interest Expense	-0.92	-2.01	-3.96	-3.27	-1.82	-0.63
Interest Expense	23	16	9	12	22	31
Common Equity/Total Assets	14.82	-2.21	-29.63	-32.19	-49.03	-74.6
Long-Term Debt/Equity (%)	471.89	59.91	49.55	91.36	175.93	344.93
Long-Term Debt/Capital (%)	82.51	107.65	12,482.23	648.38	4,147.96	-981.86
Long-Term Debt/Total Assets (%)	69.95	31.94	30.05	38.29	50.46	67.94
Total Debt/Equity (%)	471.89	59.91	49.55	91.36	175.93	344.93
Total Debt/Capital (%)	82.51	107.65	12,482.23	648.38	4,147.96	-981.86
Total Debt/Total Assets (%)	69.95	31.94	30.05	38.29	50.46	67.94
Net Debt to Equity	463.83	55.58	44.52	75.97	170.66	339.62
Net Debt/Capital (%)	82.26	108.3	-961.65	15,587.23	10,144.23	-950.56
EBITDA	-10	-22	-22	-26	-26	-3
EBITDA-CapEx	-27	-70	-93	-121	-71	-19
Operating Income (Loss)	-21	-33	-35	-38	-41	-20

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	0.09	0.31	0.73	1.19	0.18	0.11
Current Ratio	0.3	1.77	1.4	1.56	0.95	0.31
Quick Ratio	0.13	0.33	0.89	1.26	0.22	0.16
CFO/Avg Current Liab	- -	-0.66	-1.12	-0.25	-1	-0.39
Common Equity/Total Assets	14.82	-2.21	-29.63	-32.19	-49.03	-74.6
Long-Term Debt/Equity (%)	471.89	59.91	49.55	91.36	175.93	344.93
Long-Term Debt/Capital (%)	82.51	107.65	12,482.23	648.38	4,147.96	-981.86
Long-Term Debt/Total Assets (%)	69.95	31.94	30.05	38.29	50.46	67.94
Total Debt/Equity (%)	471.89	59.91	49.55	91.36	175.93	344.93
Total Debt/Capital (%)	82.51	107.65	12,482.23	648.38	4,147.96	-981.86
Total Debt/Total Assets (%)	69.95	31.94	30.05	38.29	50.46	67.94
CFO/Total Liabilities	0.46	-12.7	-15.65	-1.85	-8.57	-3.71
CFO/CapEx	0.06	-0.38	-0.29	-0.05	-0.59	-0.67
Altman's Z-Score	-0.27	-0.44	-1.14	-0.94	-1.08	-1.26

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	8.25	7.88	7.65	16.53	16.13
Days Sales Outstanding	- -	44.25	46.31	47.72	22.08	22.62
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.62	2.03	0.4	0.33	0.29
Accounts Payable Turnover Days	- -	225.4	179.47	910.89	1,107.69	1,242.52
Cash Conversion Cycle	- -	-181.14	-133.16	-863.16	-1,085.61	-1,219.9
Inventory to Cash Days	- -	44.25	46.31	47.72	22.08	22.62
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	3	7	10	26	3	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	-1	-1	-1	-1
+ Total Debt	165	99	101	175	223	249
Enterprise Value	162	92	90	144	217	245
Total Capital	200	92	1	27	5	-25
Total Debt/Capital (%)	82.51	107.65	12,482.23	648.38	4,147.96	-981.86
Total Debt / EV	1.02	1.08	1.12	1.22	1.03	1.02
EV/Sales	20.62	12.9	8.4	9	8.98	11.57
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.86	- -	- -	21.35	- -	11.92
EV/Free Cash Flow to Firm	4.02	1.97	1.54	1.41	5.29	6.63
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	162	92	90	148	219	248
EV per Share	- -	- -	- -	- -	- -	- -
TTM Sales	8	7	11	16	24	21
TTM EBITDA	-10	-22	-22	-26	-26	-3
TTM Operating Income	-21	-33	-35	-38	-41	-20
TTM Cash Flow to Firm	24	-2	-12	7	-5	21
TTM Free Cash Flow to Firm	40	47	59	102	41	37

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	162	92	90	144	217	245
Low Price	- -	0.14	0.22	0.03	- -	- -
EV/Sales	20.62	12.9	8.4	9	8.98	11.57
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -
EV/Sales Average	20.62	12.9	8.4	9.25	9.07	11.68
EV/Sales High	20.62	12.9	8.4	9.25	9.07	11.68
EV/Sales Low	20.62	12.9	8.4	9.25	9.07	11.68
EV/EBITDA Average	-16.46	-4.23	-4.03	-5.7	-8.57	-85.55
EV/EBITDA High	-16.46	-4.23	-4.03	-5.7	-8.57	-85.55
EV/EBITDA Low	-16.46	-4.23	-4.03	-5.7	-8.57	-85.55
EV/EBIT Average	-7.81	-2.8	-2.61	-3.89	-5.39	-12.45
EV/EBIT High	-7.81	-2.8	-2.61	-3.89	-5.39	-12.45
EV/EBIT Low	-7.81	-2.8	-2.61	-3.89	-5.39	-12.45
Last Price	- -	0.26	0.29	0.05	0.01	- -
High Price	- -	2.46	2.45	0.33	0.1	0.1
Enterprise Value Average	162	92	90	148	219	248
Enterprise Value High	162	92	90	148	219	248
Enterprise Value Low	162	92	90	148	219	248

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	1	3	4	6	6	7
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -

Hall of Fame Village, LLC

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)