CONNEXUS CORP Financial Ratios — CNXS Stock

Profitability (USD)

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015

Return on Common Equity (%)	- -	-34.59	-19.68	-71.6	-115.87	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-33.02	-17.6	-63.79	-100.3	-227.07	-15,667.75	-14,296.74	-4,418.8	-21,744.34	-26,187.15	803.03
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-54.37
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	-4.6	24.51	- -	- -	- -	- -	- -	- -	100
EBITDA Margin (%)	- -	- -	- -	-4,762.76	-146.45	- -	- -	- -	- -	- -	- -	-3,770.73
Operating Margin (%)	- -	- -	- -	-4,909.21	-155.95	- -	- -	- -	- -	- -	- -	-3,465.58
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-153.55	- -	- -	- -	- -	- -	- -	4,272.81
Profit Margin (%)	- -	- -	- -	-4,891.91	-153.55	- -	- -	- -	- -	- -	- -	4,230.4
Net Income to Common Margin (%)	- -	- -	- -	-4,891.91	-153.55	- -	- -	- -	- -	- -	- -	3,020.54
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.46	-38.96
Sustainable Growth Rate (%)	- -	-34.59	-19.68	-71.6	-115.87	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015

Total Debt	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	1	1
ST Debt	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	1	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	-0.65	-0.03	-0.39	-1.19	-0.89	-0.72
Net Debt/EBITDA	20.47	2.47	5.16	1.01	0.48	0.01	-0.64	-0.03	-0.39	-1.18	-0.84	-0.62
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	-0.65	-0.03	-0.39	-1.19	-0.88	-0.72
Net Debt/EBIT	20.47	2.47	5.16	0.98	0.45	0.01	-0.64	-0.03	-0.39	-1.17	-0.84	-0.62
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-38.87	-24.79	-1.81	-1.23	-1.51	-2.96
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-38.88	-24.79	-1.81	-1.23	-1.51	-3.05
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-15.93	-23.49	-1.81	-1.23	-1.51	-2.72
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	95.14	95.91	82.6	90.84	74.1	-785.35	-6,071.3	-1,435.66	-29,490.22	-20,910.78	-4,052.99	-1,192.56
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-25.12	- -	-1.18
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,222.77	- -	8.48
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	-87.51	-29.7	-15.92	-38.64	-14.68	-38.87
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-700.41	-42.26	-18.94	-62.97	-17.21	-63.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	5,312.78	426.45	4,695.83	8,079.33	595.02	457.38
Net Debt to Equity	-105.11	-104.26	-121.07	-43.82	-121.99	1.29	-87.02	-29.17	-15.92	-38.17	-13.88	-33.49
Net Debt/Capital (%)	2,058.29	2,447.4	574.58	-78.01	554.82	1.28	-670.64	-41.18	-18.94	-61.75	-16.11	-50.35
EBITDA	- -	- -	- -	- -	- -	- -	-2	-3	- -	- -	-1	-1
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	-2	-3	- -	- -	-1	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	-1	-3	- -	- -	-1	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015

Cash Ratio	20.58	24.47	5.75	4.35	3.49	0.01	- -	- -	- -	0.01	0.01	0.05
Current Ratio	20.58	24.47	5.75	9.73	3.54	0.06	0.02	0.06	- -	0.01	0.02	0.05
Quick Ratio	20.58	24.47	5.75	9.73	3.49	0.01	0.01	0.02	- -	0.01	0.02	0.05
CFO/Avg Current Liab	- -	-7.79	-0.45	-5.03	-7.12	-2.43	-1.85	-1.58	-0.18	-0.12	0.05	- -
Common Equity/Total Assets	95.14	95.91	82.6	90.84	74.1	-785.35	-6,071.3	-1,435.66	-29,490.22	-20,910.78	-4,052.99	-1,192.56
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-25.12	- -	-1.18
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,222.77	- -	8.48
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	-87.51	-29.7	-15.92	-38.64	-14.68	-38.87
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-700.41	-42.26	-18.94	-62.97	-17.21	-63.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	5,312.78	426.45	4,695.83	8,079.33	595.02	457.38
CFO/Total Liabilities	-0.53	-1,051.7	-28.23	-380.14	-722.03	-184.54	-93.47	-556.08	-13.17	-8.2	2.13	-0.29
CFO/CapEx	- -	- -	- -	-2.86	-5.66	- -	-4,937.1	- -	- -	- -	- -	-0.19
Altman's Z-Score	- -	- -	- -	- -	295.8	5.07	-297.99	-946.43	-4,779.87	-2,159.18	-340.37	-259.51

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.02
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-17,633.15
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015

Market Capitalization	- -	- -	- -	- -	4	5	28	8	3	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	1	1
Enterprise Value	- -	- -	- -	- -	4	5	30	8	3	1	1	1
Total Capital	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	-4	-1
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-700.41	-42.26	-18.94	-62.97	-17.21	-63.58
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.05	0.01	0.03	0.7	0.78	1.1
EV/Sales	- -	- -	- -	- -	102.54	- -	- -	- -	- -	- -	- -	24.91
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.99
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.19
Diluted Market Cap	- -	- -	- -	- -	4	5	28	8	3	- -	- -	4
Diluted Enterprise Value	- -	- -	- -	- -	4	5	30	8	3	1	1	4
EV per Share	- -	- -	- -	- -	48,726.21	59,997.88	369,314.51	85,790.48	63,875.72	5,182.23	1.13	0.03
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	-2	-3	- -	- -	-1	-1
TTM Operating Income	- -	- -	- -	- -	- -	- -	-1	-3	- -	- -	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015

Price/Free Cash Flow	- -	- -	- -	- -	-59.95	-175.71	-17.55	-5.27	-39.83	-2.07	0.22	-108.11
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	4	5	30	8	3	1	1	1
Low Price	- -	- -	- -	- -	49,062.5	60,000	340,000	80,000	15,000	500	0.2	- -
EV/Sales	- -	- -	- -	- -	102.54	- -	- -	- -	- -	- -	- -	24.91
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.37
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.58
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	177.97	-365.55	-16.68	-31.37	-5.26	-0.17	-0.05	-0.01
Price/Book Value Average	- -	- -	- -	- -	177.97	-9,650.45	-35.04	-82.65	-5.37	-0.73	-69.07	-0.7
Price/Book Value High	- -	- -	- -	- -	181.37	-16,449.62	-55.59	-217.72	-8.49	-6.39	-516.58	-12.51
Price/Book Value Low	- -	- -	- -	- -	177.97	-365.55	-16.16	-29.52	-1.27	-0.05	-0.03	-0.01
Price/Tangible Book Value	- -	- -	- -	- -	181.14	-365.55	-16.68	-31.37	-5.26	-0.17	-0.05	-0.01
Price/Tangible Book Value Average	- -	- -	- -	- -	181.14	-9,650.45	-35.04	-82.65	-5.37	-0.73	-69.07	-0.7
Price/Tangible Book Value High	- -	- -	- -	- -	184.6	-16,449.62	-55.59	-217.72	-8.49	-6.39	-516.58	-12.44
Price/Tangible Book Value Low	- -	- -	- -	- -	181.14	-365.55	-16.16	-29.52	-1.27	-0.05	-0.03	-0.01
Price/Sales	- -	- -	- -	- -	103.24	- -	- -	- -	- -	- -	- -	0.1
Price/Sales Average	- -	- -	- -	- -	103.24	- -	- -	- -	- -	- -	- -	11.14
Price/Sales High	- -	- -	- -	- -	105.22	- -	- -	- -	- -	- -	- -	198.89
Price/Sales Low	- -	- -	- -	- -	103.24	- -	- -	- -	- -	- -	- -	0.1
Price/Cash Flow	- -	- -	- -	- -	-70.53	-175.71	-17.55	-5.27	-39.83	-2.07	0.22	-0.45
Price/Cash Flow Average	- -	- -	- -	- -	-70.53	-4,638.7	-36.88	-13.89	-40.63	-8.88	304.35	-50.74
Price/Cash Flow High	- -	- -	- -	- -	-71.88	-7,906.87	-58.51	-36.6	-64.25	-77.58	2,276.38	-906.28
Price/Cash Flow Low	- -	- -	- -	- -	-70.53	-175.71	-17	-4.96	-9.64	-0.65	0.15	-0.45
Price/Free Cash Flow Average	- -	- -	- -	- -	-59.95	-4,638.7	-36.87	-13.89	-40.63	-8.88	304.35	-12,106.6
Price/Free Cash Flow High	- -	- -	- -	- -	-61.09	-7,906.87	-58.5	-36.6	-64.25	-77.58	2,276.38	-216,219.52
Price/Free Cash Flow Low	- -	- -	- -	- -	-59.95	-175.71	-17	-4.96	-9.64	-0.65	0.15	-108.11
EV/Sales Average	- -	- -	- -	- -	102.54	- -	- -	- -	- -	- -	- -	74.32
EV/Sales High	- -	- -	- -	- -	104.51	- -	- -	- -	- -	- -	- -	914.91
EV/Sales Low	- -	- -	- -	- -	102.54	- -	- -	- -	- -	- -	- -	24.91
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	49,062.5	60,000	351,000	85,000	62,000	1,600	0.3	- -
High Price	- -	- -	- -	- -	50,000	2,700,000	1,170,000	590,000	100,000	60,000	3,100	1
Enterprise Value Average	- -	- -	- -	- -	4	127	60	22	4	1	304	2
Enterprise Value High	- -	- -	- -	- -	4	216	95	58	6	8	2,269	22
Enterprise Value Low	- -	- -	- -	- -	4	5	29	8	1	1	1	1

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	21
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7,092
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5
Revenue per Share	- -	- -	- -	8.96	475.21	- -	- -	- -	- -	- -	- -	0.01
EBITDA per Share	-21.36	-123.82	-56.47	-426.86	-695.94	-350	-28,531.32	-30,876.53	-4,817.72	-3,045.84	-10.34	-0.19
Operating Income per Share	-21.36	-123.82	-56.47	-439.99	-741.07	-368.39	-11,692.79	-29,247.23	-4,825.94	-3,049.09	-10.34	-0.17
Basic EPS, GAAP	-21.36	-122.71	-52.57	-438.44	-729.67	-446.1	-28,792.42	-33,720.62	-8,450.96	-6,711.02	-211.96	0.15
Basic EPS from Cont Ops	-21.36	-122.71	-52.57	-438.44	-729.67	-370.25	-28,840.34	-33,720.62	-8,450.96	-6,711.02	-211.96	0.21
Diluted EPS, GAAP	-21.36	-122.71	-52.57	-438.44	-729.67	-446.1	-28,792.42	-33,720.62	-8,450.96	-6,711.02	-211.96	- -
Diluted EPS from Cont Ops	-21.36	-122.71	-52.57	-438.44	-729.67	-370.25	-28,840.34	-33,720.62	-8,450.96	-6,711.02	-211.96	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.22	- -
Cash Flow per Share	-0.11	-131.46	-14.32	-376.91	-695.59	-341.47	-19,995.25	-16,118.86	-1,556.46	-773.43	1.36	- -
Free Cash Flow per Basic Share	-0.11	-131.46	-14.32	-508.55	-818.45	-341.47	-19,999.3	-16,118.86	-1,556.46	-773.43	1.36	-0.01
Cash & Equivalents per Share	437.39	305.93	291.6	431.14	336.29	2.13	101.56	14.46	- -	43.38	0.05	- -
Book Value per Share	416.14	293.43	240.85	983.81	275.68	-164.14	-21,045.41	-2,709.89	-11,779.7	-9,383.71	-6	-0.08
Tangible Book Value per Share	416.14	293.43	240.85	975.03	270.85	-164.14	-21,045.41	-2,709.89	-11,779.7	-9,383.71	-6	-0.08