Narrowstep Inc.

NRWS

NRWSNarrowstep Inc. US flag

Other OTC

0.00

USD

- -

13,691.00Market Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Return on Common Equity (%)	- -	-124	-206.92	-383.92
Return on Assets (%)	- -	-89.65	-133.5	-242.97
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	42.23	60.99	55.81	2.84
EBITDA Margin (%)	-304.32	-139.13	-109.77	-221.83
Operating Margin (%)	-334.13	-158.38	-119.32	-238.13
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -
Profit Margin (%)	-334.76	-158.51	-117.52	-250.46
Net Income to Common Margin (%)	-334.76	-158.51	-117.52	-250.46
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-124	-206.92	-383.92

Credit (USD)

Credit Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Total Debt	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -
Total Debt/EBITDA	-0.04	-0.03	-0.03	-0.02
Net Debt/EBITDA	-0.01	0.58	0.06	0.31
Total Debt/EBIT	-0.03	-0.02	-0.03	-0.02
Net Debt/EBIT	-0.01	0.51	0.05	0.29
EBITDA to Interest Expense	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -
Common Equity/Total Assets	44	82.73	29	77.81
Long-Term Debt/Equity (%)	3.55	0.76	13.03	2.18
Long-Term Debt/Capital (%)	3.14	0.75	10.72	2.08
Long-Term Debt/Total Assets (%)	1.56	0.63	3.78	1.69
Total Debt/Equity (%)	13.22	1.77	21.5	4.5
Total Debt/Capital (%)	11.67	1.73	17.69	4.31
Total Debt/Total Assets (%)	5.82	1.46	6.23	3.51
Net Debt to Equity	4.48	-37.59	-36.42	-60.99
Net Debt/Capital (%)	4.15	-59.51	-47.54	-148.1
EBITDA	-4	-4	-7	-13
EBITDA-CapEx	-5	-4	-8	-16
Operating Income (Loss)	-5	-4	-7	-14

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Cash Ratio	0.04	4.07	0.19	2.4
Current Ratio	0.37	4.54	0.91	3.17
Quick Ratio	0.31	4.43	0.78	2.94
CFO/Avg Current Liab	- -	-2.1	-2.51	-4.65
Common Equity/Total Assets	44	82.73	29	77.81
Long-Term Debt/Equity (%)	3.55	0.76	13.03	2.18
Long-Term Debt/Capital (%)	3.14	0.75	10.72	2.08
Long-Term Debt/Total Assets (%)	1.56	0.63	3.78	1.69
Total Debt/Equity (%)	13.22	1.77	21.5	4.5
Total Debt/Capital (%)	11.67	1.73	17.69	4.31
Total Debt/Total Assets (%)	5.82	1.46	6.23	3.51
CFO/Total Liabilities	-146.83	-223.06	-175.85	-513.55
CFO/CapEx	-5.67	-11.89	-3.57	-3.22
Altman's Z-Score	-20.84	89.32	16	-6.11

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Accounts Receivable Turnover	- -	6.79	6.6	5.02
Days Sales Outstanding	- -	53.76	55.34	72.67
Inventory Turnover	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -
Accounts Payable Turnover	- -	2.22	3.62	6.7
Accounts Payable Turnover Days	- -	164.62	100.72	54.51
Cash Conversion Cycle	- -	-110.86	-45.38	18.16
Inventory to Cash Days	- -	53.76	55.34	72.67
Inventories	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Market Capitalization	- -	188	124	14
- Cash & Cash Equivalents	- -	2	- -	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -
Enterprise Value	- -	184	124	11
Total Capital	1	6	1	7
Total Debt/Capital (%)	11.67	1.73	17.69	4.31
Total Debt / EV	1.65	- -	- -	0.03
EV/Sales	0.07	67.93	20.56	1.81
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	44	41	10
Diluted Enterprise Value	- -	42	40	6
EV per Share	- -	1.34	0.9	0.08
TTM Sales	1	3	6	6
TTM EBITDA	-4	-4	-7	-13
TTM Operating Income	-5	-4	-7	-14
TTM Cash Flow to Firm	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Price/Free Cash Flow	- -	-17.87	-12.63	-1.46
EV/EBIT	- -	- -	- -	- -
Enterprise Value	- -	184	124	11
Low Price	- -	0.55	0.53	0.02
EV/Sales	0.07	67.93	20.56	1.81
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	-9.64	-5.4	-2.49
Price/Earnings High	- -	-14.26	-9.1	-6
Price/Earnings Low	- -	-4.13	-3.4	-0.09
Price/Book Value	- -	32.58	119.03	2.19
Price/Book Value Average	- -	30.54	111.4	8.25
Price/Book Value High	- -	45.18	187.81	19.84
Price/Book Value Low	- -	13.08	70.1	0.31
Price/Tangible Book Value	- -	43.14	138.95	2.45
Price/Tangible Book Value Average	- -	40.44	130.04	9.2
Price/Tangible Book Value High	- -	59.83	219.23	22.13
Price/Tangible Book Value Low	- -	17.32	81.83	0.35
Price/Sales	- -	16.3	6.78	1.66
Price/Sales Average	- -	15.28	6.34	6.24
Price/Sales High	- -	22.6	10.69	15.02
Price/Sales Low	- -	6.54	3.99	0.24
Price/Cash Flow	- -	-16.37	-9.09	-1.01
Price/Cash Flow Average	- -	-15.34	-8.51	-3.78
Price/Cash Flow High	- -	-22.7	-14.35	-9.1
Price/Cash Flow Low	- -	-6.57	-5.35	-0.14
Price/Free Cash Flow Average	- -	-16.75	-11.82	-5.48
Price/Free Cash Flow High	- -	-24.79	-19.92	-13.19
Price/Free Cash Flow Low	- -	-7.18	-7.44	-0.21
EV/Sales Average	0.07	64.49	19.24	8.63
EV/Sales High	0.07	95.79	32.47	21.69
EV/Sales Low	0.07	27.17	12.09	- -
EV/EBITDA Average	-0.02	-46.35	-17.53	-3.89
EV/EBITDA High	-0.02	-68.85	-29.58	-9.78
EV/EBITDA Low	-0.02	-19.53	-11.02	0.14
EV/EBIT Average	-0.02	-40.72	-16.13	-3.63
EV/EBIT High	-0.02	-60.48	-27.21	-9.11
EV/EBIT Low	-0.02	-17.15	-10.13	0.13
Last Price	- -	1.37	0.9	0.1
High Price	- -	1.9	1.42	0.95
Enterprise Value Average	- -	175	116	50
Enterprise Value High	- -	259	195	127
Enterprise Value Low	- -	74	73	-2

Profitability (USD)

Profitability Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Return on Common Equity (%)	- -	-124	-206.92	-383.92
Return on Assets (%)	- -	-89.65	-133.5	-242.97
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	42.23	60.99	55.81	2.84
EBITDA Margin (%)	-304.32	-139.13	-109.77	-221.83
Operating Margin (%)	-334.13	-158.38	-119.32	-238.13
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -
Profit Margin (%)	-334.76	-158.51	-117.52	-250.46
Net Income to Common Margin (%)	-334.76	-158.51	-117.52	-250.46
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-124	-206.92	-383.92

Credit (USD)

Credit Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Total Debt	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -
Total Debt/EBITDA	-0.04	-0.03	-0.03	-0.02
Net Debt/EBITDA	-0.01	0.58	0.06	0.31
Total Debt/EBIT	-0.03	-0.02	-0.03	-0.02
Net Debt/EBIT	-0.01	0.51	0.05	0.29
EBITDA to Interest Expense	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -
Common Equity/Total Assets	44	82.73	29	77.81
Long-Term Debt/Equity (%)	3.55	0.76	13.03	2.18
Long-Term Debt/Capital (%)	3.14	0.75	10.72	2.08
Long-Term Debt/Total Assets (%)	1.56	0.63	3.78	1.69
Total Debt/Equity (%)	13.22	1.77	21.5	4.5
Total Debt/Capital (%)	11.67	1.73	17.69	4.31
Total Debt/Total Assets (%)	5.82	1.46	6.23	3.51
Net Debt to Equity	4.48	-37.59	-36.42	-60.99
Net Debt/Capital (%)	4.15	-59.51	-47.54	-148.1
EBITDA	-4	-4	-7	-13
EBITDA-CapEx	-5	-4	-8	-16
Operating Income (Loss)	-5	-4	-7	-14

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Cash Ratio	0.04	4.07	0.19	2.4
Current Ratio	0.37	4.54	0.91	3.17
Quick Ratio	0.31	4.43	0.78	2.94
CFO/Avg Current Liab	- -	-2.1	-2.51	-4.65
Common Equity/Total Assets	44	82.73	29	77.81
Long-Term Debt/Equity (%)	3.55	0.76	13.03	2.18
Long-Term Debt/Capital (%)	3.14	0.75	10.72	2.08
Long-Term Debt/Total Assets (%)	1.56	0.63	3.78	1.69
Total Debt/Equity (%)	13.22	1.77	21.5	4.5
Total Debt/Capital (%)	11.67	1.73	17.69	4.31
Total Debt/Total Assets (%)	5.82	1.46	6.23	3.51
CFO/Total Liabilities	-146.83	-223.06	-175.85	-513.55
CFO/CapEx	-5.67	-11.89	-3.57	-3.22
Altman's Z-Score	-20.84	89.32	16	-6.11

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Accounts Receivable Turnover	- -	6.79	6.6	5.02
Days Sales Outstanding	- -	53.76	55.34	72.67
Inventory Turnover	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -
Accounts Payable Turnover	- -	2.22	3.62	6.7
Accounts Payable Turnover Days	- -	164.62	100.72	54.51
Cash Conversion Cycle	- -	-110.86	-45.38	18.16
Inventory to Cash Days	- -	53.76	55.34	72.67
Inventories	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Market Capitalization	- -	188	124	14
- Cash & Cash Equivalents	- -	2	- -	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -
Enterprise Value	- -	184	124	11
Total Capital	1	6	1	7
Total Debt/Capital (%)	11.67	1.73	17.69	4.31
Total Debt / EV	1.65	- -	- -	0.03
EV/Sales	0.07	67.93	20.56	1.81
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	44	41	10
Diluted Enterprise Value	- -	42	40	6
EV per Share	- -	1.34	0.9	0.08
TTM Sales	1	3	6	6
TTM EBITDA	-4	-4	-7	-13
TTM Operating Income	-5	-4	-7	-14
TTM Cash Flow to Firm	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Price/Free Cash Flow	- -	-17.87	-12.63	-1.46
EV/EBIT	- -	- -	- -	- -
Enterprise Value	- -	184	124	11
Low Price	- -	0.55	0.53	0.02
EV/Sales	0.07	67.93	20.56	1.81
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	-9.64	-5.4	-2.49
Price/Earnings High	- -	-14.26	-9.1	-6
Price/Earnings Low	- -	-4.13	-3.4	-0.09
Price/Book Value	- -	32.58	119.03	2.19
Price/Book Value Average	- -	30.54	111.4	8.25
Price/Book Value High	- -	45.18	187.81	19.84
Price/Book Value Low	- -	13.08	70.1	0.31
Price/Tangible Book Value	- -	43.14	138.95	2.45
Price/Tangible Book Value Average	- -	40.44	130.04	9.2
Price/Tangible Book Value High	- -	59.83	219.23	22.13
Price/Tangible Book Value Low	- -	17.32	81.83	0.35
Price/Sales	- -	16.3	6.78	1.66
Price/Sales Average	- -	15.28	6.34	6.24
Price/Sales High	- -	22.6	10.69	15.02
Price/Sales Low	- -	6.54	3.99	0.24
Price/Cash Flow	- -	-16.37	-9.09	-1.01
Price/Cash Flow Average	- -	-15.34	-8.51	-3.78
Price/Cash Flow High	- -	-22.7	-14.35	-9.1
Price/Cash Flow Low	- -	-6.57	-5.35	-0.14
Price/Free Cash Flow Average	- -	-16.75	-11.82	-5.48
Price/Free Cash Flow High	- -	-24.79	-19.92	-13.19
Price/Free Cash Flow Low	- -	-7.18	-7.44	-0.21
EV/Sales Average	0.07	64.49	19.24	8.63
EV/Sales High	0.07	95.79	32.47	21.69
EV/Sales Low	0.07	27.17	12.09	- -
EV/EBITDA Average	-0.02	-46.35	-17.53	-3.89
EV/EBITDA High	-0.02	-68.85	-29.58	-9.78
EV/EBITDA Low	-0.02	-19.53	-11.02	0.14
EV/EBIT Average	-0.02	-40.72	-16.13	-3.63
EV/EBIT High	-0.02	-60.48	-27.21	-9.11
EV/EBIT Low	-0.02	-17.15	-10.13	0.13
Last Price	- -	1.37	0.9	0.1
High Price	- -	1.9	1.42	0.95
Enterprise Value Average	- -	175	116	50
Enterprise Value High	- -	259	195	127
Enterprise Value Low	- -	74	73	-2

Shares Outstanding	138	138	138	138
Diluted Weighted Avg Shares	28	32	45	92
Basic Weighted Avg Shares	28	32	45	92
Revenue per Share	0.05	0.08	0.13	0.06
EBITDA per Share	-0.15	-0.12	-0.15	-0.14
Operating Income per Share	-0.16	-0.13	-0.16	-0.15
Basic EPS, GAAP	-0.16	-0.13	-0.16	-0.16
Basic EPS from Cont Ops	-0.16	-0.13	-0.16	-0.16
Diluted EPS, GAAP	-0.16	-0.13	-0.16	-0.16
Diluted EPS from Cont Ops	-0.16	-0.13	-0.16	-0.16
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-0.08	-0.08	-0.1	-0.1
Free Cash Flow per Basic Share	-0.09	-0.09	-0.13	-0.14
Cash & Equivalents per Share	- -	0.03	- -	0.03
Book Value per Share	0.01	0.04	0.01	0.05
Tangible Book Value per Share	- -	0.03	0.01	0.04

Narrowstep 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)