MJ Harvest, Inc.

MJHI

MJHIMJ Harvest, Inc. US flag

Other OTC

0.00

USD

- -

9,107.00Market Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-455.87	-516.03	-113.1
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	66.15	86.47	54.64	-7.54
EBITDA Margin (%)	-1,065.62	-921.18	-1,111.5	-1,070.59
Operating Margin (%)	-1,071.38	-932.11	-1,148.69	-1,082.19
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-1,316.57	-1,515.3	-5,496.06	-1,663.99
Profit Margin (%)	-1,324.46	-1,510.81	-5,511.92	-1,663.99
Net Income to Common Margin (%)	-1,324.46	-1,510.81	-5,511.92	-1,663.99
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Total Debt	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	-0.35	-0.22
Net Debt/EBITDA	0.02	0.03	-0.23	-0.04
Total Debt/EBIT	- -	- -	-0.34	-0.21
Net Debt/EBIT	0.02	0.03	-0.22	-0.04
EBITDA to Interest Expense	- -	- -	-2.62	-2.38
EBITDA-CapEx/Interest Expense	- -	- -	-2.64	-2.38
EBIT to Interest Expense	- -	- -	-2.71	-2.4
Interest Expense	- -	- -	- -	1
Common Equity/Total Assets	-885.37	-684.02	-702.83	-315.76
Long-Term Debt/Equity (%)	- -	- -	- -	34.35
Long-Term Debt/Capital (%)	- -	- -	- -	-2.14
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.53
Total Debt/Equity (%)	- -	- -	-53.4	55.78
Total Debt/Capital (%)	- -	- -	-4	-3.47
Total Debt/Total Assets (%)	- -	- -	27.04	10.6
Net Debt to Equity	3.14	7.76	-34.59	9.26
Net Debt/Capital (%)	0.61	0.77	-2.56	-0.57
EBITDA	-1	-1	-1	-2
EBITDA-CapEx	-1	-1	-1	-2
Operating Income (Loss)	-1	-1	-1	-2

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Cash Ratio	0.85	0.33	0.23	0.06
Current Ratio	4.96	1.07	0.28	0.38
Quick Ratio	1.43	0.53	0.23	0.06
CFO/Avg Current Liab	- -	-4.77	-0.82	-1.21
Common Equity/Total Assets	-885.37	-684.02	-702.83	-315.76
Long-Term Debt/Equity (%)	- -	- -	- -	34.35
Long-Term Debt/Capital (%)	- -	- -	- -	-2.14
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.53
Total Debt/Equity (%)	- -	- -	-53.4	55.78
Total Debt/Capital (%)	- -	- -	-4	-3.47
Total Debt/Total Assets (%)	- -	- -	27.04	10.6
CFO/Total Liabilities	-61.36	-26.42	-13.23	-23.67
CFO/CapEx	-21.81	- -	-43	- -
Altman's Z-Score	28.36	-71.34	-10.32	-4.86

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Accounts Receivable Turnover	- -	9.15	9.28	- -
Days Sales Outstanding	- -	39.89	39.32	- -
Inventory Turnover	- -	0.39	1.33	1.65
Days Inventory Outstanding	- -	924.12	275.18	221.16
Accounts Payable Turnover	- -	-0.18	0.29	1.01
Accounts Payable Turnover Days	- -	-2,053.38	1,246.81	360.34
Cash Conversion Cycle	- -	3,017.39	-932.3	-139.19
Inventory to Cash Days	- -	-884.24	-235.86	-221.16
Inventories	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Market Capitalization	95	16	13	8
- Cash & Cash Equivalents	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -
Enterprise Value	95	16	13	8
Total Capital	-2	-4	-9	-12
Total Debt/Capital (%)	- -	- -	-4	-3.47
Total Debt / EV	- -	- -	0.03	0.05
EV/Sales	1,306.18	124.11	143.39	45.76
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	106.2	155.68
EV/Free Cash Flow to Firm	- -	- -	101.16	155.68
Diluted Market Cap	95	16	13	8
Diluted Enterprise Value	95	16	13	8
EV per Share	5.25	0.8	0.55	0.25
TTM Sales	- -	- -	- -	- -
TTM EBITDA	-1	-1	-1	-2
TTM Operating Income	-1	-1	-1	-2
TTM Cash Flow to Firm	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Price/Free Cash Flow	-237.45	-59.53	-49.84	-10.38
EV/EBIT	- -	- -	- -	- -
Enterprise Value	95	16	13	8
Low Price	1	0.6	0.15	0.12
EV/Sales	1,306.18	124.11	143.39	45.76
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	-63.66	-16.65	-3.35	-4.97
Price/Earnings High	-342.87	-52.99	-13.87	-14.64
Price/Earnings Low	-18.79	-6.17	-0.71	-1.25
Price/Book Value	-42.81	-3.87	-1.38	-0.63
Price/Book Value Average	-27.64	-7.82	-1.81	-1.19
Price/Book Value High	-148.83	-24.89	-7.49	-3.52
Price/Book Value Low	-8.16	-2.9	-0.38	-0.3
Price/Tangible Book Value	-162.98	-17.81	-15.96	12.51
Price/Tangible Book Value Average	-105.2	-36.03	-20.9	23.67
Price/Tangible Book Value High	-566.55	-114.65	-86.58	69.78
Price/Tangible Book Value Low	-31.04	-13.36	-4.43	5.94
Price/Sales	1,306.37	124.36	140.85	43.67
Price/Sales Average	843.21	251.62	184.46	82.63
Price/Sales High	4,541.18	800.58	764.24	243.62
Price/Sales Low	248.83	93.27	39.13	20.75
Price/Cash Flow	-226.56	-59.53	-48.68	-10.38
Price/Cash Flow Average	-146.24	-120.44	-63.76	-19.64
Price/Cash Flow High	-787.56	-383.22	-264.16	-57.92
Price/Cash Flow Low	-43.15	-44.65	-13.52	-4.93
Price/Free Cash Flow Average	-153.26	-120.44	-65.28	-19.64
Price/Free Cash Flow High	-825.41	-383.22	-270.45	-57.92
Price/Free Cash Flow Low	-45.23	-44.65	-13.85	-4.93
EV/Sales Average	843.03	251.37	187.01	84.71
EV/Sales High	4,541	800.33	766.79	245.71
EV/Sales Low	248.64	93.02	41.67	22.84
EV/EBITDA Average	-79.11	-27.29	-16.82	-7.91
EV/EBITDA High	-426.14	-86.88	-68.99	-22.95
EV/EBITDA Low	-23.33	-10.1	-3.75	-2.13
EV/EBIT Average	-78.69	-26.97	-16.28	-7.83
EV/EBIT High	-423.84	-85.86	-66.75	-22.7
EV/EBIT Low	-23.21	-9.98	-3.63	-2.11
Last Price	5.25	0.8	0.54	0.24
High Price	18.25	5.15	2.93	1.35
Enterprise Value Average	61	33	17	15
Enterprise Value High	330	104	68	42
Enterprise Value Low	18	12	4	4

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-455.87	-516.03	-113.1
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	66.15	86.47	54.64	-7.54
EBITDA Margin (%)	-1,065.62	-921.18	-1,111.5	-1,070.59
Operating Margin (%)	-1,071.38	-932.11	-1,148.69	-1,082.19
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-1,316.57	-1,515.3	-5,496.06	-1,663.99
Profit Margin (%)	-1,324.46	-1,510.81	-5,511.92	-1,663.99
Net Income to Common Margin (%)	-1,324.46	-1,510.81	-5,511.92	-1,663.99
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Total Debt	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	-0.35	-0.22
Net Debt/EBITDA	0.02	0.03	-0.23	-0.04
Total Debt/EBIT	- -	- -	-0.34	-0.21
Net Debt/EBIT	0.02	0.03	-0.22	-0.04
EBITDA to Interest Expense	- -	- -	-2.62	-2.38
EBITDA-CapEx/Interest Expense	- -	- -	-2.64	-2.38
EBIT to Interest Expense	- -	- -	-2.71	-2.4
Interest Expense	- -	- -	- -	1
Common Equity/Total Assets	-885.37	-684.02	-702.83	-315.76
Long-Term Debt/Equity (%)	- -	- -	- -	34.35
Long-Term Debt/Capital (%)	- -	- -	- -	-2.14
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.53
Total Debt/Equity (%)	- -	- -	-53.4	55.78
Total Debt/Capital (%)	- -	- -	-4	-3.47
Total Debt/Total Assets (%)	- -	- -	27.04	10.6
Net Debt to Equity	3.14	7.76	-34.59	9.26
Net Debt/Capital (%)	0.61	0.77	-2.56	-0.57
EBITDA	-1	-1	-1	-2
EBITDA-CapEx	-1	-1	-1	-2
Operating Income (Loss)	-1	-1	-1	-2

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Cash Ratio	0.85	0.33	0.23	0.06
Current Ratio	4.96	1.07	0.28	0.38
Quick Ratio	1.43	0.53	0.23	0.06
CFO/Avg Current Liab	- -	-4.77	-0.82	-1.21
Common Equity/Total Assets	-885.37	-684.02	-702.83	-315.76
Long-Term Debt/Equity (%)	- -	- -	- -	34.35
Long-Term Debt/Capital (%)	- -	- -	- -	-2.14
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.53
Total Debt/Equity (%)	- -	- -	-53.4	55.78
Total Debt/Capital (%)	- -	- -	-4	-3.47
Total Debt/Total Assets (%)	- -	- -	27.04	10.6
CFO/Total Liabilities	-61.36	-26.42	-13.23	-23.67
CFO/CapEx	-21.81	- -	-43	- -
Altman's Z-Score	28.36	-71.34	-10.32	-4.86

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Accounts Receivable Turnover	- -	9.15	9.28	- -
Days Sales Outstanding	- -	39.89	39.32	- -
Inventory Turnover	- -	0.39	1.33	1.65
Days Inventory Outstanding	- -	924.12	275.18	221.16
Accounts Payable Turnover	- -	-0.18	0.29	1.01
Accounts Payable Turnover Days	- -	-2,053.38	1,246.81	360.34
Cash Conversion Cycle	- -	3,017.39	-932.3	-139.19
Inventory to Cash Days	- -	-884.24	-235.86	-221.16
Inventories	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Market Capitalization	95	16	13	8
- Cash & Cash Equivalents	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -
Enterprise Value	95	16	13	8
Total Capital	-2	-4	-9	-12
Total Debt/Capital (%)	- -	- -	-4	-3.47
Total Debt / EV	- -	- -	0.03	0.05
EV/Sales	1,306.18	124.11	143.39	45.76
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	106.2	155.68
EV/Free Cash Flow to Firm	- -	- -	101.16	155.68
Diluted Market Cap	95	16	13	8
Diluted Enterprise Value	95	16	13	8
EV per Share	5.25	0.8	0.55	0.25
TTM Sales	- -	- -	- -	- -
TTM EBITDA	-1	-1	-1	-2
TTM Operating Income	-1	-1	-1	-2
TTM Cash Flow to Firm	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Price/Free Cash Flow	-237.45	-59.53	-49.84	-10.38
EV/EBIT	- -	- -	- -	- -
Enterprise Value	95	16	13	8
Low Price	1	0.6	0.15	0.12
EV/Sales	1,306.18	124.11	143.39	45.76
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	-63.66	-16.65	-3.35	-4.97
Price/Earnings High	-342.87	-52.99	-13.87	-14.64
Price/Earnings Low	-18.79	-6.17	-0.71	-1.25
Price/Book Value	-42.81	-3.87	-1.38	-0.63
Price/Book Value Average	-27.64	-7.82	-1.81	-1.19
Price/Book Value High	-148.83	-24.89	-7.49	-3.52
Price/Book Value Low	-8.16	-2.9	-0.38	-0.3
Price/Tangible Book Value	-162.98	-17.81	-15.96	12.51
Price/Tangible Book Value Average	-105.2	-36.03	-20.9	23.67
Price/Tangible Book Value High	-566.55	-114.65	-86.58	69.78
Price/Tangible Book Value Low	-31.04	-13.36	-4.43	5.94
Price/Sales	1,306.37	124.36	140.85	43.67
Price/Sales Average	843.21	251.62	184.46	82.63
Price/Sales High	4,541.18	800.58	764.24	243.62
Price/Sales Low	248.83	93.27	39.13	20.75
Price/Cash Flow	-226.56	-59.53	-48.68	-10.38
Price/Cash Flow Average	-146.24	-120.44	-63.76	-19.64
Price/Cash Flow High	-787.56	-383.22	-264.16	-57.92
Price/Cash Flow Low	-43.15	-44.65	-13.52	-4.93
Price/Free Cash Flow Average	-153.26	-120.44	-65.28	-19.64
Price/Free Cash Flow High	-825.41	-383.22	-270.45	-57.92
Price/Free Cash Flow Low	-45.23	-44.65	-13.85	-4.93
EV/Sales Average	843.03	251.37	187.01	84.71
EV/Sales High	4,541	800.33	766.79	245.71
EV/Sales Low	248.64	93.02	41.67	22.84
EV/EBITDA Average	-79.11	-27.29	-16.82	-7.91
EV/EBITDA High	-426.14	-86.88	-68.99	-22.95
EV/EBITDA Low	-23.33	-10.1	-3.75	-2.13
EV/EBIT Average	-78.69	-26.97	-16.28	-7.83
EV/EBIT High	-423.84	-85.86	-66.75	-22.7
EV/EBIT Low	-23.21	-9.98	-3.63	-2.11
Last Price	5.25	0.8	0.54	0.24
High Price	18.25	5.15	2.93	1.35
Enterprise Value Average	61	33	17	15
Enterprise Value High	330	104	68	42
Enterprise Value Low	18	12	4	4

Shares Outstanding	- -	23	25	34
Diluted Weighted Avg Shares	18	20	23	31
Basic Weighted Avg Shares	18	20	23	31
Revenue per Share	- -	0.01	- -	0.01
EBITDA per Share	-0.04	-0.06	-0.04	-0.06
Operating Income per Share	-0.04	-0.06	-0.04	-0.06
Basic EPS, GAAP	-0.05	-0.1	-0.21	-0.09
Basic EPS from Cont Ops	-0.05	-0.1	-0.21	-0.09
Diluted EPS, GAAP	-0.05	-0.1	-0.21	-0.09
Diluted EPS from Cont Ops	-0.05	-0.1	-0.21	-0.09
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-0.02	-0.01	-0.01	-0.02
Free Cash Flow per Basic Share	-0.02	-0.01	-0.01	-0.02
Cash & Equivalents per Share	- -	- -	0.01	- -
Book Value per Share	-0.12	-0.21	-0.39	-0.38
Tangible Book Value per Share	-0.03	-0.04	-0.03	0.02

MJ Harvest, Inc.

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)