Newsmax, Inc.

NMAX

NMAXNewsmax, Inc. US flag

New York Stock Exchange

11.04

USD

+0.42

- -

992.73MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -
Return on Assets (%)	- -	-66.31	-51.56
Return on Capital (%)	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -
Gross Margin (%)	41.26	45.61	39.32
EBITDA Margin (%)	-12.93	-37.21	-49.42
Operating Margin (%)	-15.65	-40.82	-52.76
Incremental Operating Margin (%)	- -	- -	- -
Pretax Margin (%)	-30.87	-42.2	-52.57
Profit Margin (%)	-30.88	-42.2	-52.57
Net Income to Common Margin (%)	-35.16	-46.88	-55.04
Effective Tax Rate (%)	- -	- -	- -
Dvd Payout Ratio (%)	12.17	9.99	3.6
Sustainable Growth Rate (%)	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Total Debt	12	8	9
ST Debt	4	4	4
LT Debt	8	4	5
Total Debt/EBITDA	-0.71	-0.13	-0.1
Net Debt/EBITDA	0.32	0.38	0.22
Total Debt/EBIT	-0.59	-0.12	-0.09
Net Debt/EBIT	0.26	0.34	0.2
EBITDA to Interest Expense	-443.3	-695.17	-4,037.09
EBITDA-CapEx/Interest Expense	-466.54	-706.05	-4,151.5
EBIT to Interest Expense	-536.4	-762.6	-4,310.21
Interest Expense	- -	- -	- -
Common Equity/Total Assets	-208.91	-153.61	44.22
Long-Term Debt/Equity (%)	- -	- -	4.99
Long-Term Debt/Capital (%)	-72.15	-526.15	4.59
Long-Term Debt/Total Assets (%)	11.26	2.86	2.21
Total Debt/Equity (%)	-52.6	-91.24	8.82
Total Debt/Capital (%)	-110.97	-1,041.48	8.11
Total Debt/Total Assets (%)	17.32	5.66	3.9
Net Debt to Equity	23.48	265.28	-19.27
Net Debt/Capital (%)	32.16	96.8	-21.52
EBITDA	-17	-64	-94
EBITDA-CapEx	-18	-65	-96
Operating Income (Loss)	-21	-70	-100

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.14	0.67	1.62
Current Ratio	0.68	0.99	2.4
Quick Ratio	0.56	0.9	2.03
CFO/Avg Current Liab	- -	-0.56	-1.02
Common Equity/Total Assets	-208.91	-153.61	44.22
Long-Term Debt/Equity (%)	- -	- -	4.99
Long-Term Debt/Capital (%)	-72.15	-526.15	4.59
Long-Term Debt/Total Assets (%)	11.26	2.86	2.21
Total Debt/Equity (%)	-52.6	-91.24	8.82
Total Debt/Capital (%)	-110.97	-1,041.48	8.11
Total Debt/Total Assets (%)	17.32	5.66	3.9
CFO/Total Liabilities	-4.02	-31.38	-78.07
CFO/CapEx	-4.18	-48.87	-39.41
Altman's Z-Score	-2.35	-2.6	2.55

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	6.81	6.14
Days Sales Outstanding	- -	53.61	59.48
Inventory Turnover	- -	33.06	60.12
Days Inventory Outstanding	- -	11.04	6.07
Accounts Payable Turnover	- -	5.31	7.32
Accounts Payable Turnover Days	- -	68.76	49.87
Cash Conversion Cycle	- -	-4.11	15.68
Inventory to Cash Days	- -	42.57	53.41
Inventories	4	2	2
Raw Materials	- -	- -	- -
Work In Process	- -	- -	- -
Finished Goods	- -	- -	- -
Other Inventory	4	2	2

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	998
- Cash & Cash Equivalents	6	24	20
+ Preferred Equity and Hybrid Capital	126	215	- -
+ Minority/Non Controlling Interest	- -	- -	- -
+ Total Debt	12	8	9
Enterprise Value	131	141	876
Total Capital	-11	-1	115
Total Debt/Capital (%)	-110.97	-1,041.48	8.11
Total Debt / EV	0.09	0.06	0.01
EV/Sales	0.97	0.83	4.63
EV/EBITDA	- -	- -	- -
EV/EBIT	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -
Diluted Market Cap	- -	- -	836
Diluted Enterprise Value	132	200	825
EV per Share	1.02	1.1	6.79
TTM Sales	135	171	189
TTM EBITDA	-17	-64	-94
TTM Operating Income	-21	-70	-100
TTM Cash Flow to Firm	-4	-49	-104
TTM Free Cash Flow to Firm	-3	-48	-102

Multiples (USD)

Valuation Multiples API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-8.22
EV/EBIT	- -	- -	- -
Enterprise Value	131	141	876
Low Price	- -	- -	7.31
EV/Sales	0.97	0.83	4.63
EV/EBITDA	- -	- -	- -
Price/Earnings	- -	- -	- -
Price/Earnings Average	- -	- -	-17.33
Price/Earnings High	- -	- -	-275.29
Price/Earnings Low	- -	- -	-7.59
Price/Book Value	- -	- -	9.41
Price/Book Value Average	- -	- -	20.31
Price/Book Value High	- -	- -	322.68
Price/Book Value Low	- -	- -	8.9
Price/Tangible Book Value	- -	- -	9.41
Price/Tangible Book Value Average	- -	- -	20.31
Price/Tangible Book Value High	- -	- -	322.68
Price/Tangible Book Value Low	- -	- -	8.9
Price/Sales	- -	- -	4.42
Price/Sales Average	- -	- -	9.54
Price/Sales High	- -	- -	151.51
Price/Sales Low	- -	- -	4.18
Price/Cash Flow	- -	- -	-8.01
Price/Cash Flow Average	- -	- -	-17.28
Price/Cash Flow High	- -	- -	-274.52
Price/Cash Flow Low	- -	- -	-7.57
Price/Free Cash Flow Average	- -	- -	-17.73
Price/Free Cash Flow High	- -	- -	-281.66
Price/Free Cash Flow Low	- -	- -	-7.77
EV/Sales Average	0.98	1.17	11.32
EV/Sales High	0.98	1.17	180.75
EV/Sales Low	0.98	1.17	4.93
EV/EBITDA Average	-7.57	-3.14	-22.91
EV/EBITDA High	-7.57	-3.14	-365.76
EV/EBITDA Low	-7.57	-3.14	-9.97
EV/EBIT Average	-6.25	-2.86	-21.46
EV/EBIT High	-6.25	-2.86	-342.58
EV/EBIT Low	-6.25	-2.86	-9.34
Last Price	- -	- -	7.73
High Price	- -	- -	265
Enterprise Value Average	132	200	2,143
Enterprise Value High	132	200	34,208
Enterprise Value Low	132	200	933

Profitability (USD)

Profitability Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -
Return on Assets (%)	- -	-66.31	-51.56
Return on Capital (%)	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -
Gross Margin (%)	41.26	45.61	39.32
EBITDA Margin (%)	-12.93	-37.21	-49.42
Operating Margin (%)	-15.65	-40.82	-52.76
Incremental Operating Margin (%)	- -	- -	- -
Pretax Margin (%)	-30.87	-42.2	-52.57
Profit Margin (%)	-30.88	-42.2	-52.57
Net Income to Common Margin (%)	-35.16	-46.88	-55.04
Effective Tax Rate (%)	- -	- -	- -
Dvd Payout Ratio (%)	12.17	9.99	3.6
Sustainable Growth Rate (%)	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Total Debt	12	8	9
ST Debt	4	4	4
LT Debt	8	4	5
Total Debt/EBITDA	-0.71	-0.13	-0.1
Net Debt/EBITDA	0.32	0.38	0.22
Total Debt/EBIT	-0.59	-0.12	-0.09
Net Debt/EBIT	0.26	0.34	0.2
EBITDA to Interest Expense	-443.3	-695.17	-4,037.09
EBITDA-CapEx/Interest Expense	-466.54	-706.05	-4,151.5
EBIT to Interest Expense	-536.4	-762.6	-4,310.21
Interest Expense	- -	- -	- -
Common Equity/Total Assets	-208.91	-153.61	44.22
Long-Term Debt/Equity (%)	- -	- -	4.99
Long-Term Debt/Capital (%)	-72.15	-526.15	4.59
Long-Term Debt/Total Assets (%)	11.26	2.86	2.21
Total Debt/Equity (%)	-52.6	-91.24	8.82
Total Debt/Capital (%)	-110.97	-1,041.48	8.11
Total Debt/Total Assets (%)	17.32	5.66	3.9
Net Debt to Equity	23.48	265.28	-19.27
Net Debt/Capital (%)	32.16	96.8	-21.52
EBITDA	-17	-64	-94
EBITDA-CapEx	-18	-65	-96
Operating Income (Loss)	-21	-70	-100

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.14	0.67	1.62
Current Ratio	0.68	0.99	2.4
Quick Ratio	0.56	0.9	2.03
CFO/Avg Current Liab	- -	-0.56	-1.02
Common Equity/Total Assets	-208.91	-153.61	44.22
Long-Term Debt/Equity (%)	- -	- -	4.99
Long-Term Debt/Capital (%)	-72.15	-526.15	4.59
Long-Term Debt/Total Assets (%)	11.26	2.86	2.21
Total Debt/Equity (%)	-52.6	-91.24	8.82
Total Debt/Capital (%)	-110.97	-1,041.48	8.11
Total Debt/Total Assets (%)	17.32	5.66	3.9
CFO/Total Liabilities	-4.02	-31.38	-78.07
CFO/CapEx	-4.18	-48.87	-39.41
Altman's Z-Score	-2.35	-2.6	2.55

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	6.81	6.14
Days Sales Outstanding	- -	53.61	59.48
Inventory Turnover	- -	33.06	60.12
Days Inventory Outstanding	- -	11.04	6.07
Accounts Payable Turnover	- -	5.31	7.32
Accounts Payable Turnover Days	- -	68.76	49.87
Cash Conversion Cycle	- -	-4.11	15.68
Inventory to Cash Days	- -	42.57	53.41
Inventories	4	2	2
Raw Materials	- -	- -	- -
Work In Process	- -	- -	- -
Finished Goods	- -	- -	- -
Other Inventory	4	2	2

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	998
- Cash & Cash Equivalents	6	24	20
+ Preferred Equity and Hybrid Capital	126	215	- -
+ Minority/Non Controlling Interest	- -	- -	- -
+ Total Debt	12	8	9
Enterprise Value	131	141	876
Total Capital	-11	-1	115
Total Debt/Capital (%)	-110.97	-1,041.48	8.11
Total Debt / EV	0.09	0.06	0.01
EV/Sales	0.97	0.83	4.63
EV/EBITDA	- -	- -	- -
EV/EBIT	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -
Diluted Market Cap	- -	- -	836
Diluted Enterprise Value	132	200	825
EV per Share	1.02	1.1	6.79
TTM Sales	135	171	189
TTM EBITDA	-17	-64	-94
TTM Operating Income	-21	-70	-100
TTM Cash Flow to Firm	-4	-49	-104
TTM Free Cash Flow to Firm	-3	-48	-102

Multiples (USD)

Valuation Multiples API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-8.22
EV/EBIT	- -	- -	- -
Enterprise Value	131	141	876
Low Price	- -	- -	7.31
EV/Sales	0.97	0.83	4.63
EV/EBITDA	- -	- -	- -
Price/Earnings	- -	- -	- -
Price/Earnings Average	- -	- -	-17.33
Price/Earnings High	- -	- -	-275.29
Price/Earnings Low	- -	- -	-7.59
Price/Book Value	- -	- -	9.41
Price/Book Value Average	- -	- -	20.31
Price/Book Value High	- -	- -	322.68
Price/Book Value Low	- -	- -	8.9
Price/Tangible Book Value	- -	- -	9.41
Price/Tangible Book Value Average	- -	- -	20.31
Price/Tangible Book Value High	- -	- -	322.68
Price/Tangible Book Value Low	- -	- -	8.9
Price/Sales	- -	- -	4.42
Price/Sales Average	- -	- -	9.54
Price/Sales High	- -	- -	151.51
Price/Sales Low	- -	- -	4.18
Price/Cash Flow	- -	- -	-8.01
Price/Cash Flow Average	- -	- -	-17.28
Price/Cash Flow High	- -	- -	-274.52
Price/Cash Flow Low	- -	- -	-7.57
Price/Free Cash Flow Average	- -	- -	-17.73
Price/Free Cash Flow High	- -	- -	-281.66
Price/Free Cash Flow Low	- -	- -	-7.77
EV/Sales Average	0.98	1.17	11.32
EV/Sales High	0.98	1.17	180.75
EV/Sales Low	0.98	1.17	4.93
EV/EBITDA Average	-7.57	-3.14	-22.91
EV/EBITDA High	-7.57	-3.14	-365.76
EV/EBITDA Low	-7.57	-3.14	-9.97
EV/EBIT Average	-6.25	-2.86	-21.46
EV/EBIT High	-6.25	-2.86	-342.58
EV/EBIT Low	-6.25	-2.86	-9.34
Last Price	- -	- -	7.73
High Price	- -	- -	265
Enterprise Value Average	132	200	2,143
Enterprise Value High	132	200	34,208
Enterprise Value Low	132	200	933

Shares Outstanding	128	128	129
Diluted Weighted Avg Shares	45	128	108
Basic Weighted Avg Shares	45	128	108
Revenue per Share	3.01	1.33	1.75
EBITDA per Share	-0.39	-0.5	-0.86
Operating Income per Share	-0.47	-0.54	-0.92
Basic EPS, GAAP	-1.06	-0.62	-0.96
Basic EPS from Cont Ops	-0.93	-0.56	-0.92
Diluted EPS, GAAP	-1.06	-0.62	-0.96
Diluted EPS from Cont Ops	-0.93	-0.56	-0.92
Dividend per Share	- -	- -	0.01
Cash Flow per Share	-0.09	-0.38	-0.97
Free Cash Flow per Basic Share	-0.11	-0.39	-0.99
Cash & Equivalents per Share	0.06	0.64	1.02
Book Value per Share	-1.16	-1.75	0.82
Tangible Book Value per Share	-1.16	-1.75	0.82

Newsmax, 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)