THE GREENROSE HOLDING COMPANY INC

OOTC:GNRSQOTC Markets

0.00

USD

0.00

(0.00%)

20.16MMarket Cap

Dec 02Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Return on Common Equity (%)	- -	232.99	- -
Return on Assets (%)	- -	176.1	- -
Return on Capital (%)	- -	196.24	- -
Return on Invested Capital (%)	- -	195.45	- -
Gross Margin (%)	- -	65.33	- -
EBITDA Margin (%)	- -	58.52	- -
Operating Margin (%)	- -	55.03	- -
Incremental Operating Margin (%)	- -	- -	- -
Pretax Margin (%)	- -	54.89	- -
Profit Margin (%)	- -	50.73	- -
Net Income to Common Margin (%)	- -	50.73	- -
Effective Tax Rate (%)	- -	7.57	- -
Dvd Payout Ratio (%)	- -	138.82	- -
Sustainable Growth Rate (%)	- -	-90.44	- -

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Total Debt	1	2	109
ST Debt	1	- -	109
LT Debt	- -	2	- -
Total Debt/EBITDA	- -	0.11	- -
Net Debt/EBITDA	- -	-0.03	- -
Total Debt/EBIT	- -	0.11	- -
Net Debt/EBIT	- -	-0.03	- -
EBITDA to Interest Expense	- -	162.8	- -
EBITDA-CapEx/Interest Expense	- -	153.67	- -
EBIT to Interest Expense	- -	153.08	- -
Interest Expense	- -	- -	- -
Common Equity/Total Assets	3.47	78.61	28.89
Long-Term Debt/Equity (%)	- -	13.86	- -
Long-Term Debt/Capital (%)	- -	12.12	- -
Long-Term Debt/Total Assets (%)	- -	10.9	- -
Total Debt/Equity (%)	2,769.03	14.42	157.28
Total Debt/Capital (%)	96.51	12.6	61.13
Total Debt/Total Assets (%)	96	11.34	45.45
Net Debt to Equity	2,659.51	-3.92	146.8
Net Debt/Capital (%)	96.38	-4.08	59.48
EBITDA	- -	17	- -
EBITDA-CapEx	- -	16	- -
Operating Income (Loss)	- -	16	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Cash Ratio	0.04	1.42	0.07
Current Ratio	0.08	4.72	0.21
Quick Ratio	0.04	2.32	0.08
CFO/Avg Current Liab	- -	14.39	- -
Common Equity/Total Assets	3.47	78.61	28.89
Long-Term Debt/Equity (%)	- -	13.86	- -
Long-Term Debt/Capital (%)	- -	12.12	- -
Long-Term Debt/Total Assets (%)	- -	10.9	- -
Total Debt/Equity (%)	2,769.03	14.42	157.28
Total Debt/Capital (%)	96.51	12.6	61.13
Total Debt/Total Assets (%)	96	11.34	45.45
CFO/Total Liabilities	- -	476.59	- -
CFO/CapEx	- -	17.17	- -
Altman's Z-Score	- -	44.88	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Accounts Receivable Turnover	- -	- -	- -
Days Sales Outstanding	- -	- -	- -
Inventory Turnover	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -
Inventory to Cash Days	- -	- -	- -
Inventories	- -	4	13
Raw Materials	- -	1	1
Work In Process	- -	2	10
Finished Goods	- -	1	2
Other Inventory	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Market Capitalization	- -	222	52
- Cash & Cash Equivalents	- -	2	7
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -
+ Total Debt	1	2	109
Enterprise Value	- -	221	152
Total Capital	1	14	178
Total Debt/Capital (%)	96.51	12.6	61.13
Total Debt / EV	- -	0.01	0.72
EV/Sales	- -	7.8	- -
EV/EBITDA	- -	13.33	- -
EV/EBIT	- -	14.17	- -
EV/Cash Flow to Firm	- -	13.75	- -
EV/Free Cash Flow to Firm	- -	14.6	- -
Diluted Market Cap	- -	2	52
Diluted Enterprise Value	- -	2	152
EV per Share	- -	10.11	9.46
TTM Sales	- -	28	- -
TTM EBITDA	- -	17	- -
TTM Operating Income	- -	16	- -
TTM Cash Flow to Firm	- -	16	- -
TTM Free Cash Flow to Firm	- -	15	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Price/Free Cash Flow	- -	0.14	- -
EV/EBIT	- -	14.17	- -
Enterprise Value	- -	221	152
Low Price	- -	9.61	2
EV/Sales	- -	7.8	- -
EV/EBITDA	- -	13.33	- -
Price/Earnings	- -	0.15	- -
Price/Earnings Average	- -	0.14	- -
Price/Earnings High	- -	0.15	- -
Price/Earnings Low	- -	0.14	- -
Price/Book Value	- -	17.98	0.76
Price/Book Value Average	- -	17.48	2.21
Price/Book Value High	- -	18.21	2.66
Price/Book Value Low	- -	17.06	0.46
Price/Tangible Book Value	- -	17.98	-0.45
Price/Tangible Book Value Average	- -	17.48	-1.31
Price/Tangible Book Value High	- -	18.21	-1.58
Price/Tangible Book Value Low	- -	17.06	-0.28
Price/Sales	- -	0.07	- -
Price/Sales Average	- -	0.07	- -
Price/Sales High	- -	0.07	- -
Price/Sales Low	- -	0.07	- -
Price/Cash Flow	- -	0.13	- -
Price/Cash Flow Average	- -	0.13	- -
Price/Cash Flow High	- -	0.13	- -
Price/Cash Flow Low	- -	0.12	- -
Price/Free Cash Flow Average	- -	0.14	- -
Price/Free Cash Flow High	- -	0.14	- -
Price/Free Cash Flow Low	- -	0.13	- -
EV/Sales Average	- -	7.58	- -
EV/Sales High	- -	7.9	- -
EV/Sales Low	- -	7.4	- -
EV/EBITDA Average	- -	12.95	- -
EV/EBITDA High	- -	13.5	- -
EV/EBITDA Low	- -	12.64	- -
EV/EBIT Average	- -	13.78	- -
EV/EBIT High	- -	14.35	- -
EV/EBIT Low	- -	13.44	- -
Last Price	- -	10.13	3.25
High Price	- -	10.26	11.46
Enterprise Value Average	- -	215	252
Enterprise Value High	- -	224	284
Enterprise Value Low	- -	210	132

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Return on Common Equity (%)	- -	232.99	- -
Return on Assets (%)	- -	176.1	- -
Return on Capital (%)	- -	196.24	- -
Return on Invested Capital (%)	- -	195.45	- -
Gross Margin (%)	- -	65.33	- -
EBITDA Margin (%)	- -	58.52	- -
Operating Margin (%)	- -	55.03	- -
Incremental Operating Margin (%)	- -	- -	- -
Pretax Margin (%)	- -	54.89	- -
Profit Margin (%)	- -	50.73	- -
Net Income to Common Margin (%)	- -	50.73	- -
Effective Tax Rate (%)	- -	7.57	- -
Dvd Payout Ratio (%)	- -	138.82	- -
Sustainable Growth Rate (%)	- -	-90.44	- -

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Total Debt	1	2	109
ST Debt	1	- -	109
LT Debt	- -	2	- -
Total Debt/EBITDA	- -	0.11	- -
Net Debt/EBITDA	- -	-0.03	- -
Total Debt/EBIT	- -	0.11	- -
Net Debt/EBIT	- -	-0.03	- -
EBITDA to Interest Expense	- -	162.8	- -
EBITDA-CapEx/Interest Expense	- -	153.67	- -
EBIT to Interest Expense	- -	153.08	- -
Interest Expense	- -	- -	- -
Common Equity/Total Assets	3.47	78.61	28.89
Long-Term Debt/Equity (%)	- -	13.86	- -
Long-Term Debt/Capital (%)	- -	12.12	- -
Long-Term Debt/Total Assets (%)	- -	10.9	- -
Total Debt/Equity (%)	2,769.03	14.42	157.28
Total Debt/Capital (%)	96.51	12.6	61.13
Total Debt/Total Assets (%)	96	11.34	45.45
Net Debt to Equity	2,659.51	-3.92	146.8
Net Debt/Capital (%)	96.38	-4.08	59.48
EBITDA	- -	17	- -
EBITDA-CapEx	- -	16	- -
Operating Income (Loss)	- -	16	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Cash Ratio	0.04	1.42	0.07
Current Ratio	0.08	4.72	0.21
Quick Ratio	0.04	2.32	0.08
CFO/Avg Current Liab	- -	14.39	- -
Common Equity/Total Assets	3.47	78.61	28.89
Long-Term Debt/Equity (%)	- -	13.86	- -
Long-Term Debt/Capital (%)	- -	12.12	- -
Long-Term Debt/Total Assets (%)	- -	10.9	- -
Total Debt/Equity (%)	2,769.03	14.42	157.28
Total Debt/Capital (%)	96.51	12.6	61.13
Total Debt/Total Assets (%)	96	11.34	45.45
CFO/Total Liabilities	- -	476.59	- -
CFO/CapEx	- -	17.17	- -
Altman's Z-Score	- -	44.88	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Accounts Receivable Turnover	- -	- -	- -
Days Sales Outstanding	- -	- -	- -
Inventory Turnover	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -
Inventory to Cash Days	- -	- -	- -
Inventories	- -	4	13
Raw Materials	- -	1	1
Work In Process	- -	2	10
Finished Goods	- -	1	2
Other Inventory	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Market Capitalization	- -	222	52
- Cash & Cash Equivalents	- -	2	7
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -
+ Total Debt	1	2	109
Enterprise Value	- -	221	152
Total Capital	1	14	178
Total Debt/Capital (%)	96.51	12.6	61.13
Total Debt / EV	- -	0.01	0.72
EV/Sales	- -	7.8	- -
EV/EBITDA	- -	13.33	- -
EV/EBIT	- -	14.17	- -
EV/Cash Flow to Firm	- -	13.75	- -
EV/Free Cash Flow to Firm	- -	14.6	- -
Diluted Market Cap	- -	2	52
Diluted Enterprise Value	- -	2	152
EV per Share	- -	10.11	9.46
TTM Sales	- -	28	- -
TTM EBITDA	- -	17	- -
TTM Operating Income	- -	16	- -
TTM Cash Flow to Firm	- -	16	- -
TTM Free Cash Flow to Firm	- -	15	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y
As of date	12/31/2019	12/31/2020	12/31/2021

Price/Free Cash Flow	- -	0.14	- -
EV/EBIT	- -	14.17	- -
Enterprise Value	- -	221	152
Low Price	- -	9.61	2
EV/Sales	- -	7.8	- -
EV/EBITDA	- -	13.33	- -
Price/Earnings	- -	0.15	- -
Price/Earnings Average	- -	0.14	- -
Price/Earnings High	- -	0.15	- -
Price/Earnings Low	- -	0.14	- -
Price/Book Value	- -	17.98	0.76
Price/Book Value Average	- -	17.48	2.21
Price/Book Value High	- -	18.21	2.66
Price/Book Value Low	- -	17.06	0.46
Price/Tangible Book Value	- -	17.98	-0.45
Price/Tangible Book Value Average	- -	17.48	-1.31
Price/Tangible Book Value High	- -	18.21	-1.58
Price/Tangible Book Value Low	- -	17.06	-0.28
Price/Sales	- -	0.07	- -
Price/Sales Average	- -	0.07	- -
Price/Sales High	- -	0.07	- -
Price/Sales Low	- -	0.07	- -
Price/Cash Flow	- -	0.13	- -
Price/Cash Flow Average	- -	0.13	- -
Price/Cash Flow High	- -	0.13	- -
Price/Cash Flow Low	- -	0.12	- -
Price/Free Cash Flow Average	- -	0.14	- -
Price/Free Cash Flow High	- -	0.14	- -
Price/Free Cash Flow Low	- -	0.13	- -
EV/Sales Average	- -	7.58	- -
EV/Sales High	- -	7.9	- -
EV/Sales Low	- -	7.4	- -
EV/EBITDA Average	- -	12.95	- -
EV/EBITDA High	- -	13.5	- -
EV/EBITDA Low	- -	12.64	- -
EV/EBIT Average	- -	13.78	- -
EV/EBIT High	- -	14.35	- -
EV/EBIT Low	- -	13.44	- -
Last Price	- -	10.13	3.25
High Price	- -	10.26	11.46
Enterprise Value Average	- -	215	252
Enterprise Value High	- -	224	284
Enterprise Value Low	- -	210	132

Shares Outstanding	19	22	16
Diluted Weighted Avg Shares	22	- -	16
Basic Weighted Avg Shares	22	- -	16
Revenue per Share	- -	137.24	- -
EBITDA per Share	- -	80.31	- -
Operating Income per Share	- -	75.52	- -
Basic EPS, GAAP	- -	69.63	- -
Basic EPS from Cont Ops	- -	69.63	- -
Diluted EPS, GAAP	- -	69.63	- -
Diluted EPS from Cont Ops	- -	69.63	- -
Dividend per Share	- -	96.65	- -
Cash Flow per Share	- -	77.38	- -
Free Cash Flow per Basic Share	- -	72.87	- -
Cash & Equivalents per Share	- -	0.1	0.56
Book Value per Share	- -	0.56	4.3
Tangible Book Value per Share	- -	0.56	-7.24

THE GREENROSE HOLDING COMPANY 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)