Syntec Optics Holdings, Inc.

OPTX

OPTXSyntec Optics Holdings, Inc. US flag

NASDAQ Capital Market

8.37

USD

-0.64

- -

337.14MMarket Cap

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Return on Common Equity (%)	- -	-4.43	17.55	-15.87
Return on Assets (%)	- -	-1.75	8.07	-7.05
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	24.76	22.01	26.9	23.25
EBITDA Margin (%)	17.42	9.38	14.64	7.46
Operating Margin (%)	5.36	-1.9	5.23	-1.84
Incremental Operating Margin (%)	- -	- -	129.18	- -
Pretax Margin (%)	12.69	-2.12	4.27	-4.82
Profit Margin (%)	12.22	-1.56	6.71	-6.39
Net Income to Common Margin (%)	12.22	-1.56	6.71	-6.39
Effective Tax Rate (%)	3.7	- -	- -	- -
Dvd Payout Ratio (%)	6.15	-64.61	3.14	- -
Sustainable Growth Rate (%)	- -	-7.29	17	-15.87

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Total Debt	13	10	9	11
ST Debt	9	8	7	8
LT Debt	4	2	2	4
Total Debt/EBITDA	2.73	3.83	2.07	5.33
Net Debt/EBITDA	2.19	3.6	1.57	4.31
Total Debt/EBIT	8.87	-18.93	5.79	-21.57
Net Debt/EBIT	7.1	-17.82	4.39	-17.45
EBITDA to Interest Expense	23.8	7.78	6.58	2.63
EBITDA-CapEx/Interest Expense	3.17	4.08	3.65	1.82
EBIT to Interest Expense	7.33	-1.57	2.35	-0.65
Interest Expense	- -	- -	1	1
Common Equity/Total Assets	37.25	42.12	49.21	39.24
Long-Term Debt/Equity (%)	34.5	20.76	15.5	37.14
Long-Term Debt/Capital (%)	15.37	10.09	9.21	17.12
Long-Term Debt/Total Assets (%)	12.85	8.74	7.63	14.58
Total Debt/Equity (%)	124.5	105.73	68.32	116.99
Total Debt/Capital (%)	55.46	51.39	40.59	53.92
Total Debt/Total Assets (%)	46.38	44.54	33.62	45.91
Net Debt to Equity	99.67	99.5	51.8	94.69
Net Debt/Capital (%)	49.38	49.71	34.12	44.41
EBITDA	5	3	4	2
EBITDA-CapEx	1	1	2	1
Operating Income (Loss)	1	-1	2	-1

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Cash Ratio	0.2	0.06	0.19	0.03
Current Ratio	1.1	1.14	1.33	1.35
Quick Ratio	0.66	0.68	0.79	0.59
CFO/Avg Current Liab	- -	0.18	0.27	0.06
Common Equity/Total Assets	37.25	42.12	49.21	39.24
Long-Term Debt/Equity (%)	34.5	20.76	15.5	37.14
Long-Term Debt/Capital (%)	15.37	10.09	9.21	17.12
Long-Term Debt/Total Assets (%)	12.85	8.74	7.63	14.58
Total Debt/Equity (%)	124.5	105.73	68.32	116.99
Total Debt/Capital (%)	55.46	51.39	40.59	53.92
Total Debt/Total Assets (%)	46.38	44.54	33.62	45.91
CFO/Total Liabilities	23.95	14.84	20.71	4.55
CFO/CapEx	1.02	1.55	1.45	1.04
Altman's Z-Score	2	18.75	10.29	5.96

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Accounts Receivable Turnover	- -	5.02	4.63	4.31
Days Sales Outstanding	- -	72.73	78.88	84.75
Inventory Turnover	- -	5.3	4.55	3.14
Days Inventory Outstanding	- -	68.82	80.23	116.16
Accounts Payable Turnover	- -	22.06	13.74	8.23
Accounts Payable Turnover Days	- -	16.55	26.57	44.33
Cash Conversion Cycle	- -	125.01	132.54	156.58
Inventory to Cash Days	- -	3.91	-1.34	-31.41
Inventories	5	4	6	8
Raw Materials	1	1	1	- -
Work In Process	3	3	5	8
Finished Goods	1	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Market Capitalization	- -	367	185	106
- Cash & Cash Equivalents	2	1	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	13	10	9	11
Enterprise Value	10	376	191	116
Total Capital	23	19	22	21
Total Debt/Capital (%)	55.46	51.39	40.59	53.92
Total Debt / EV	1.22	0.03	0.05	0.1
EV/Sales	0.39	13.52	6.5	4.14
EV/EBITDA	2.24	144.07	44.38	55.54
EV/EBIT	7.26	- -	124.14	- -
EV/Cash Flow to Firm	2.41	172.92	50.06	67.39
EV/Free Cash Flow to Firm	1.25	110.11	33.31	49.08
Diluted Market Cap	- -	367	163	106
Diluted Enterprise Value	10	376	170	116
EV per Share	0.28	10.26	5.21	3.15
TTM Sales	27	28	29	28
TTM EBITDA	5	3	4	2
TTM Operating Income	1	-1	2	-1
TTM Cash Flow to Firm	4	2	4	2
TTM Free Cash Flow to Firm	8	3	6	2

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Price/Free Cash Flow	- -	115.72	34.54	80.18
EV/EBIT	7.26	- -	124.14	- -
Enterprise Value	10	376	191	116
Low Price	- -	9.79	3.65	1.02
EV/Sales	0.39	13.52	6.5	4.14
EV/EBITDA	2.24	144.07	44.38	55.54
Price/Earnings	- -	- -	82.37	- -
Price/Earnings Average	- -	-846.59	158.13	-35.02
Price/Earnings High	- -	-975.1	319.34	-72.88
Price/Earnings Low	- -	-826.52	59.78	-21
Price/Book Value	- -	38.79	14.13	11.07
Price/Book Value Average	- -	38.89	27.12	6.58
Price/Book Value High	- -	44.8	54.76	13.7
Price/Book Value Low	- -	37.97	10.25	3.95
Price/Tangible Book Value	- -	38.79	14.45	11.07
Price/Tangible Book Value Average	- -	38.89	27.74	6.58
Price/Tangible Book Value High	- -	44.8	56.03	13.7
Price/Tangible Book Value Low	- -	37.97	10.49	3.95
Price/Sales	- -	13.18	5.53	3.76
Price/Sales Average	- -	13.22	10.62	2.24
Price/Sales High	- -	15.22	21.44	4.65
Price/Sales Low	- -	12.9	4.01	1.34
Price/Cash Flow	- -	190.22	58.31	156.98
Price/Cash Flow Average	- -	190.75	111.93	93.36
Price/Cash Flow High	- -	219.71	226.04	194.31
Price/Cash Flow Low	- -	186.23	42.31	55.99
Price/Free Cash Flow Average	- -	116.04	66.31	47.69
Price/Free Cash Flow High	- -	133.66	133.91	99.24
Price/Free Cash Flow Low	- -	113.29	25.07	28.6
EV/Sales Average	0.39	13.56	12.26	2.62
EV/Sales High	0.39	15.56	24.53	5.04
EV/Sales Low	0.39	13.24	4.78	1.73
EV/EBITDA Average	2.24	144.46	83.76	35.12
EV/EBITDA High	2.24	165.84	167.55	67.52
EV/EBITDA Low	2.24	141.12	32.64	23.13
EV/EBIT Average	7.26	-714.41	234.26	-142.2
EV/EBIT High	7.26	-820.14	468.62	-273.38
EV/EBIT Low	7.26	-697.9	91.29	-93.63
Last Price	- -	10	5.03	2.86
High Price	- -	11.55	19.5	3.54
Enterprise Value Average	10	377	361	74
Enterprise Value High	10	433	722	142
Enterprise Value Low	10	369	141	48

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Return on Common Equity (%)	- -	-4.43	17.55	-15.87
Return on Assets (%)	- -	-1.75	8.07	-7.05
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	24.76	22.01	26.9	23.25
EBITDA Margin (%)	17.42	9.38	14.64	7.46
Operating Margin (%)	5.36	-1.9	5.23	-1.84
Incremental Operating Margin (%)	- -	- -	129.18	- -
Pretax Margin (%)	12.69	-2.12	4.27	-4.82
Profit Margin (%)	12.22	-1.56	6.71	-6.39
Net Income to Common Margin (%)	12.22	-1.56	6.71	-6.39
Effective Tax Rate (%)	3.7	- -	- -	- -
Dvd Payout Ratio (%)	6.15	-64.61	3.14	- -
Sustainable Growth Rate (%)	- -	-7.29	17	-15.87

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Total Debt	13	10	9	11
ST Debt	9	8	7	8
LT Debt	4	2	2	4
Total Debt/EBITDA	2.73	3.83	2.07	5.33
Net Debt/EBITDA	2.19	3.6	1.57	4.31
Total Debt/EBIT	8.87	-18.93	5.79	-21.57
Net Debt/EBIT	7.1	-17.82	4.39	-17.45
EBITDA to Interest Expense	23.8	7.78	6.58	2.63
EBITDA-CapEx/Interest Expense	3.17	4.08	3.65	1.82
EBIT to Interest Expense	7.33	-1.57	2.35	-0.65
Interest Expense	- -	- -	1	1
Common Equity/Total Assets	37.25	42.12	49.21	39.24
Long-Term Debt/Equity (%)	34.5	20.76	15.5	37.14
Long-Term Debt/Capital (%)	15.37	10.09	9.21	17.12
Long-Term Debt/Total Assets (%)	12.85	8.74	7.63	14.58
Total Debt/Equity (%)	124.5	105.73	68.32	116.99
Total Debt/Capital (%)	55.46	51.39	40.59	53.92
Total Debt/Total Assets (%)	46.38	44.54	33.62	45.91
Net Debt to Equity	99.67	99.5	51.8	94.69
Net Debt/Capital (%)	49.38	49.71	34.12	44.41
EBITDA	5	3	4	2
EBITDA-CapEx	1	1	2	1
Operating Income (Loss)	1	-1	2	-1

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Cash Ratio	0.2	0.06	0.19	0.03
Current Ratio	1.1	1.14	1.33	1.35
Quick Ratio	0.66	0.68	0.79	0.59
CFO/Avg Current Liab	- -	0.18	0.27	0.06
Common Equity/Total Assets	37.25	42.12	49.21	39.24
Long-Term Debt/Equity (%)	34.5	20.76	15.5	37.14
Long-Term Debt/Capital (%)	15.37	10.09	9.21	17.12
Long-Term Debt/Total Assets (%)	12.85	8.74	7.63	14.58
Total Debt/Equity (%)	124.5	105.73	68.32	116.99
Total Debt/Capital (%)	55.46	51.39	40.59	53.92
Total Debt/Total Assets (%)	46.38	44.54	33.62	45.91
CFO/Total Liabilities	23.95	14.84	20.71	4.55
CFO/CapEx	1.02	1.55	1.45	1.04
Altman's Z-Score	2	18.75	10.29	5.96

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Accounts Receivable Turnover	- -	5.02	4.63	4.31
Days Sales Outstanding	- -	72.73	78.88	84.75
Inventory Turnover	- -	5.3	4.55	3.14
Days Inventory Outstanding	- -	68.82	80.23	116.16
Accounts Payable Turnover	- -	22.06	13.74	8.23
Accounts Payable Turnover Days	- -	16.55	26.57	44.33
Cash Conversion Cycle	- -	125.01	132.54	156.58
Inventory to Cash Days	- -	3.91	-1.34	-31.41
Inventories	5	4	6	8
Raw Materials	1	1	1	- -
Work In Process	3	3	5	8
Finished Goods	1	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Market Capitalization	- -	367	185	106
- Cash & Cash Equivalents	2	1	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	13	10	9	11
Enterprise Value	10	376	191	116
Total Capital	23	19	22	21
Total Debt/Capital (%)	55.46	51.39	40.59	53.92
Total Debt / EV	1.22	0.03	0.05	0.1
EV/Sales	0.39	13.52	6.5	4.14
EV/EBITDA	2.24	144.07	44.38	55.54
EV/EBIT	7.26	- -	124.14	- -
EV/Cash Flow to Firm	2.41	172.92	50.06	67.39
EV/Free Cash Flow to Firm	1.25	110.11	33.31	49.08
Diluted Market Cap	- -	367	163	106
Diluted Enterprise Value	10	376	170	116
EV per Share	0.28	10.26	5.21	3.15
TTM Sales	27	28	29	28
TTM EBITDA	5	3	4	2
TTM Operating Income	1	-1	2	-1
TTM Cash Flow to Firm	4	2	4	2
TTM Free Cash Flow to Firm	8	3	6	2

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2025

Price/Free Cash Flow	- -	115.72	34.54	80.18
EV/EBIT	7.26	- -	124.14	- -
Enterprise Value	10	376	191	116
Low Price	- -	9.79	3.65	1.02
EV/Sales	0.39	13.52	6.5	4.14
EV/EBITDA	2.24	144.07	44.38	55.54
Price/Earnings	- -	- -	82.37	- -
Price/Earnings Average	- -	-846.59	158.13	-35.02
Price/Earnings High	- -	-975.1	319.34	-72.88
Price/Earnings Low	- -	-826.52	59.78	-21
Price/Book Value	- -	38.79	14.13	11.07
Price/Book Value Average	- -	38.89	27.12	6.58
Price/Book Value High	- -	44.8	54.76	13.7
Price/Book Value Low	- -	37.97	10.25	3.95
Price/Tangible Book Value	- -	38.79	14.45	11.07
Price/Tangible Book Value Average	- -	38.89	27.74	6.58
Price/Tangible Book Value High	- -	44.8	56.03	13.7
Price/Tangible Book Value Low	- -	37.97	10.49	3.95
Price/Sales	- -	13.18	5.53	3.76
Price/Sales Average	- -	13.22	10.62	2.24
Price/Sales High	- -	15.22	21.44	4.65
Price/Sales Low	- -	12.9	4.01	1.34
Price/Cash Flow	- -	190.22	58.31	156.98
Price/Cash Flow Average	- -	190.75	111.93	93.36
Price/Cash Flow High	- -	219.71	226.04	194.31
Price/Cash Flow Low	- -	186.23	42.31	55.99
Price/Free Cash Flow Average	- -	116.04	66.31	47.69
Price/Free Cash Flow High	- -	133.66	133.91	99.24
Price/Free Cash Flow Low	- -	113.29	25.07	28.6
EV/Sales Average	0.39	13.56	12.26	2.62
EV/Sales High	0.39	15.56	24.53	5.04
EV/Sales Low	0.39	13.24	4.78	1.73
EV/EBITDA Average	2.24	144.46	83.76	35.12
EV/EBITDA High	2.24	165.84	167.55	67.52
EV/EBITDA Low	2.24	141.12	32.64	23.13
EV/EBIT Average	7.26	-714.41	234.26	-142.2
EV/EBIT High	7.26	-820.14	468.62	-273.38
EV/EBIT Low	7.26	-697.9	91.29	-93.63
Last Price	- -	10	5.03	2.86
High Price	- -	11.55	19.5	3.54
Enterprise Value Average	10	377	361	74
Enterprise Value High	10	433	722	142
Enterprise Value Low	10	369	141	48

Shares Outstanding	37	37	37	37
Diluted Weighted Avg Shares	37	37	32	37
Basic Weighted Avg Shares	37	37	32	37
Revenue per Share	0.73	0.76	0.91	0.76
EBITDA per Share	0.13	0.07	0.13	0.06
Operating Income per Share	0.04	-0.01	0.05	-0.01
Basic EPS, GAAP	0.09	-0.01	0.06	-0.05
Basic EPS from Cont Ops	0.09	-0.01	0.06	-0.05
Diluted EPS, GAAP	0.09	-0.01	0.06	-0.05
Diluted EPS from Cont Ops	0.09	-0.01	0.06	-0.05
Dividend per Share	0.01	0.01	- -	- -
Cash Flow per Share	0.11	0.05	0.09	0.02
Free Cash Flow per Basic Share	- -	0.02	0.03	- -
Cash & Equivalents per Share	0.06	0.01	0.06	0.01
Book Value per Share	0.28	0.26	0.36	0.26
Tangible Book Value per Share	0.28	0.26	0.35	0.26

Syntec Optics Holdings, 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)