INTERPHARM HOLDINGS INC Financial Ratios — IPAH Stock

Profitability (USD)

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007

Return on Common Equity (%)	- -	- -	- -	26.73	-35.93	2.69	-53.25	-32.74	- -	15.99	-1.39	-24.09	-98.42
Return on Assets (%)	- -	7.48	11.18	12.36	-20.19	1.83	-32.79	-17.73	- -	11.25	-0.37	-6.94	-20.49
Return on Capital (%)	- -	10.67	17.09	17.65	- -	2.21	- -	- -	- -	13.7	- -	- -	- -
Return on Invested Capital (%)	- -	12.44	14.81	17.65	- -	1.88	- -	- -	- -	13.57	- -	- -	- -
Gross Margin (%)	10.1	9.41	9.72	7.43	10.61	16.49	11.84	13.92	- -	23.83	22.73	27.51	28.66
EBITDA Margin (%)	-1.01	2.08	2.88	2.83	-1.21	1.11	-7.79	-3.32	- -	14.47	2.89	-5.1	-10.83
Operating Margin (%)	-1.68	1.71	2.58	2.56	-1.86	0.47	-8.58	-3.73	- -	12.31	-0.24	-7.52	-14.21
Incremental Operating Margin (%)	- -	3.65	6.32	2.55	8.52	- -	25.9	- -	- -	- -	433.56	- -	- -
Pretax Margin (%)	-7.41	1.47	2.98	2.56	-4.56	0.55	-8.46	-4.13	- -	12.43	-0.56	-8.67	-18.35
Profit Margin (%)	-7.74	0.98	1.69	1.44	-4	0.41	-8.53	-4.29	- -	7.6	-0.37	-5.98	-18.6
Net Income to Common Margin (%)	-7.74	0.98	1.69	1.44	-4	0.41	-8.53	-4.29	- -	6.72	-0.79	-8.71	-22.23
Effective Tax Rate (%)	- -	33.33	43.33	43.75	- -	25.48	- -	- -	- -	38.87	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-13.03	-4.13	26.85	15.6
Sustainable Growth Rate (%)	- -	- -	- -	26.73	-35.93	2.69	-53.25	-32.74	- -	18.08	-1.44	-17.62	-83.06

Credit (USD)

Credit Ratios API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007

Total Debt	2	3	2	7	2	2	1	- -	3	8	17	16	27
ST Debt	2	3	2	7	2	2	1	- -	2	1	10	2	12
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	7	14	14
Total Debt/EBITDA	-7	1.71	0.83	1.38	-1.49	2.72	-0.25	-0.28	- -	1.32	14.77	-4.84	-3.24
Net Debt/EBITDA	-5.67	0.71	0.14	1.04	0.24	2.59	0.13	0.78	- -	0.83	14.31	-4.39	-3.23
Total Debt/EBIT	-4.2	2.07	0.92	1.52	-0.97	6.41	-0.22	-0.25	- -	1.55	-179.27	-3.28	-2.47
Net Debt/EBIT	-3.4	0.86	0.15	1.15	0.16	6.12	0.12	0.7	- -	0.98	-173.62	-2.98	-2.47
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1.23	-34.59	43.27	48.12	69.59	66.54	54.22	54.05	59.57	63.79	49.68	36.23	15.28
Long-Term Debt/Equity (%)	12.5	2.94	- -	- -	- -	- -	- -	- -	1.9	30.99	28.95	61.11	126.88
Long-Term Debt/Capital (%)	7.55	2.06	- -	- -	- -	- -	- -	- -	1.58	23.07	16.67	36.27	38.16
Long-Term Debt/Total Assets (%)	4.94	1.5	- -	- -	- -	- -	- -	- -	1.17	20.08	14.42	22.19	19.48
Total Debt/Equity (%)	65.63	42.65	30.77	55.73	16.88	19.26	14.93	7.29	20.26	34.35	73.69	68.5	232.46
Total Debt/Capital (%)	39.62	29.9	23.53	35.78	14.44	16.15	12.99	6.79	16.85	25.57	42.43	40.65	69.92
Total Debt/Total Assets (%)	25.93	21.8	14.04	27.44	12.09	13.18	9.22	4.72	12.42	22.25	36.71	24.87	35.69
Net Debt to Equity	53.13	17.65	5.13	41.98	-2.73	18.37	-7.74	-20.08	1.53	21.68	71.37	62.2	231.83
Net Debt/Capital (%)	34.69	15	4.88	29.57	-2.8	15.52	-8.39	-25.12	1.5	17.82	41.65	38.35	69.86
EBITDA	- -	2	3	5	-1	1	-4	-1	- -	6	1	-3	-8
EBITDA-CapEx	- -	2	3	5	-2	1	-4	-1	- -	2	-7	-10	-16
Operating Income (Loss)	- -	1	3	5	-2	- -	-5	-1	- -	5	- -	-5	-11

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007

Cash Ratio	0.09	0.27	0.21	0.13	0.49	0.02	0.37	0.5	0.31	0.55	0.03	0.08	- -
Current Ratio	1.23	1.6	1.39	1.61	3.01	2.79	2.24	2.33	1.73	3.2	1.11	1.52	1.05
Quick Ratio	0.8	1.1	1.19	1.44	2.4	1.95	1.57	1.65	1.09	1.84	0.49	0.88	0.43
CFO/Avg Current Liab	- -	-0.11	0.38	-0.11	-0.07	-0.33	0.32	-0.02	- -	0.33	-0.21	0.05	-0.58
Common Equity/Total Assets	-1.23	-34.59	43.27	48.12	69.59	66.54	54.22	54.05	59.57	63.79	49.68	36.23	15.28
Long-Term Debt/Equity (%)	12.5	2.94	- -	- -	- -	- -	- -	- -	1.9	30.99	28.95	61.11	126.88
Long-Term Debt/Capital (%)	7.55	2.06	- -	- -	- -	- -	- -	- -	1.58	23.07	16.67	36.27	38.16
Long-Term Debt/Total Assets (%)	4.94	1.5	- -	- -	- -	- -	- -	- -	1.17	20.08	14.42	22.19	19.48
Total Debt/Equity (%)	65.63	42.65	30.77	55.73	16.88	19.26	14.93	7.29	20.26	34.35	73.69	68.5	232.46
Total Debt/Capital (%)	39.62	29.9	23.53	35.78	14.44	16.15	12.99	6.79	16.85	25.57	42.43	40.65	69.92
Total Debt/Total Assets (%)	25.93	21.8	14.04	27.44	12.09	13.18	9.22	4.72	12.42	22.25	36.71	24.87	35.69
CFO/Total Liabilities	-6.12	-9.23	32.26	-9.63	-13.2	-30.53	35.76	-2.25	- -	17.17	-10.11	2	-22.4
CFO/CapEx	- -	-3	30	-4.33	-1.5	-27.28	13.03	-2.08	- -	0.48	-0.29	0.12	-1.76
Altman's Z-Score	5.68	10.25	9.36	11.72	11.43	7.36	4.65	5.04	- -	5.78	1.83	1.57	1.02

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007

Accounts Receivable Turnover	- -	- -	- -	- -	- -	7.69	7	9.43	- -	6.98	5.5	5.79	5.57
Days Sales Outstanding	- -	- -	- -	- -	- -	47.45	52.12	38.72	- -	52.31	66.37	63.02	65.57
Inventory Turnover	- -	35.29	43.33	108.31	65.97	34.66	23.25	29.61	- -	6.19	4.26	5.21	4.15
Days Inventory Outstanding	- -	10.34	8.42	3.37	5.53	10.53	15.7	12.33	- -	58.96	85.64	70.12	88
Accounts Payable Turnover	- -	52.07	31.44	40.4	32.26	29.01	19.62	19.77	- -	6.8	6.35	4.84	4.01
Accounts Payable Turnover Days	- -	7.01	11.61	9.04	11.32	12.58	18.6	18.46	- -	53.69	57.51	75.42	91.07
Cash Conversion Cycle	- -	- -	- -	- -	- -	45.4	49.22	32.58	- -	57.58	94.49	57.72	62.51
Inventory to Cash Days	- -	- -	- -	- -	- -	36.92	36.42	26.39	- -	-6.65	-19.27	-7.11	-22.44
Inventories	1	3	1	2	1	2	2	1	5	6	9	9	17
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	3	6
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	2	3	6	4	7
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	3
Other Inventory	1	3	1	2	1	2	2	1	- -	- -	1	- -	1

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007

Market Capitalization	10	19	12	44	28	16	6	3	51	74	32	45	85
- Cash & Cash Equivalents	- -	2	2	2	2	- -	2	1	2	3	1	1	- -
+ Preferred Equity and Hybrid Capital	3	11	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	3	2	7	2	2	1	- -	3	8	17	16	27
Enterprise Value	15	32	13	50	28	18	6	3	51	79	49	60	111
Total Capital	5	10	10	20	13	13	8	5	15	31	40	38	38
Total Debt/Capital (%)	39.62	29.9	23.53	35.78	14.44	16.15	12.99	6.79	16.85	25.57	42.43	40.65	69.92
Total Debt / EV	0.14	0.09	0.18	0.15	0.07	0.12	0.16	0.12	0.05	0.1	0.35	0.26	0.24
EV/Sales	0.51	0.39	0.13	0.27	0.26	0.25	0.12	0.08	- -	1.93	1.22	0.94	1.47
EV/EBITDA	- -	18.86	4.58	9.41	- -	22.49	- -	- -	- -	13.34	42.17	- -	- -
EV/EBIT	- -	22.9	5.11	10.39	- -	53.11	- -	- -	- -	15.68	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	4.43	- -	- -	- -	- -	- -	- -	37.32	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	4.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	12	23	18	47	27	15	6	3	51	272	32	51	84
Diluted Enterprise Value	17	36	19	53	27	18	6	3	51	278	48	65	111
EV per Share	9.37	9.39	3.24	8.35	3.88	2.45	0.85	0.38	2.96	4.25	1.87	1.84	1.69
TTM Sales	30	82	101	187	107	72	53	39	- -	41	40	63	76
TTM EBITDA	- -	2	3	5	-1	1	-4	-1	- -	6	1	-3	-8
TTM Operating Income	- -	1	3	5	-2	- -	-5	-1	- -	5	- -	-5	-11
TTM Cash Flow to Firm	- -	-1	3	-1	- -	-2	- -	- -	- -	2	- -	- -	- -
TTM Free Cash Flow to Firm	- -	-1	3	-2	- -	-2	- -	- -	- -	-2	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007

Price/Free Cash Flow	-38.33	-29.19	6.26	-29.21	-26.68	-9.31	4.09	-30.47	- -	-118.58	-3.02	-8.48	-3.81
EV/EBIT	- -	22.9	5.11	10.39	- -	53.11	- -	- -	- -	15.68	- -	- -	- -
Enterprise Value	15	32	13	50	28	18	6	3	51	79	49	60	111
Low Price	3.13	4.06	2.81	2.66	2.75	1.5	0.22	0.26	0.26	2.45	1.23	1.01	1.05
EV/Sales	0.51	0.39	0.13	0.27	0.26	0.25	0.12	0.08	- -	1.93	1.22	0.94	1.47
EV/EBITDA	- -	18.86	4.58	9.41	- -	22.49	- -	- -	- -	13.34	42.17	- -	- -
Price/Earnings	- -	29.19	10.68	16.6	- -	51.36	- -	- -	- -	25.28	- -	- -	- -
Price/Earnings Average	- -	30.15	13.69	11.63	- -	72.98	- -	- -	- -	32.75	- -	- -	- -
Price/Earnings High	- -	41.59	20.82	24.2	- -	180.52	- -	- -	- -	59.29	- -	- -	- -
Price/Earnings Low	- -	20.8	9.86	5.98	- -	36.26	- -	- -	- -	15.6	- -	- -	- -
Price/Book Value	-100.25	-4.23	1.69	3.44	2.55	1.42	0.99	0.79	4.21	3.3	1.39	2	7.47
Price/Book Value Average	-192.07	-4.37	2.16	2.41	4.24	2.02	1.39	1.09	0.97	4.28	2.58	2.04	9.05
Price/Book Value High	-726.81	-6.03	3.29	5.02	7.57	5	3.2	1.78	4.21	7.74	4.5	2.61	15.05
Price/Book Value Low	-50.12	-3.01	1.56	1.24	1.81	1	0.27	0.51	0.37	2.04	1.39	1.44	6.08
Price/Tangible Book Value	-4.56	-2.7	3.28	5.13	2.95	1.62	1.22	1	4.21	3.3	1.39	2	7.47
Price/Tangible Book Value Average	-8.73	-2.79	4.21	3.59	4.91	2.3	1.71	1.37	0.97	4.28	2.58	2.04	9.05
Price/Tangible Book Value High	-33.04	-3.85	6.4	7.47	8.76	5.7	3.94	2.24	4.21	7.74	4.5	2.61	15.05
Price/Tangible Book Value Low	-2.28	-1.93	3.03	1.85	2.1	1.14	0.33	0.65	0.37	2.04	1.39	1.44	6.08
Price/Sales	0.39	0.29	0.18	0.24	0.25	0.21	0.11	0.07	- -	1.7	0.79	0.81	1.11
Price/Sales Average	0.74	0.29	0.23	0.17	0.41	0.3	0.15	0.1	- -	2.2	1.47	0.83	1.35
Price/Sales High	2.81	0.41	0.35	0.35	0.74	0.75	0.35	0.16	- -	3.99	2.56	1.05	2.24
Price/Sales Low	0.19	0.2	0.17	0.09	0.18	0.15	0.03	0.05	- -	1.05	0.79	0.58	0.91
Price/Cash Flow	-38.33	-38.93	6.05	-34.49	-44.47	-9.59	3.78	-45.09	- -	32.86	-13.43	63.83	-5.97
Price/Cash Flow Average	-73.44	-40.2	7.76	-24.16	-74	-13.63	5.31	-62.04	- -	42.56	-24.86	65.31	-7.23
Price/Cash Flow High	-277.92	-55.46	11.8	-50.27	-131.96	-33.72	12.24	-101.46	- -	77.05	-43.44	83.44	-12.03
Price/Cash Flow Low	-19.17	-27.73	5.59	-12.42	-31.56	-6.77	1.02	-29.31	- -	20.28	-13.43	46.05	-4.86
Price/Free Cash Flow Average	-73.44	-30.15	8.02	-20.47	-44.4	-13.23	5.75	-41.92	- -	-153.6	-5.59	-8.67	-4.61
Price/Free Cash Flow High	-277.92	-41.59	12.2	-42.58	-79.18	-32.73	13.26	-68.55	- -	-278.07	-9.77	-11.08	-7.67
Price/Free Cash Flow Low	-19.17	-20.8	5.78	-10.52	-18.93	-6.57	1.1	-19.8	- -	-73.18	-3.02	-6.12	-3.1
EV/Sales Average	0.82	0.4	0.17	0.2	0.44	0.34	0.16	0.11	- -	2.46	1.9	0.96	1.71
EV/Sales High	2.62	0.49	0.25	0.37	0.78	0.8	0.37	0.19	- -	4.36	3.01	1.16	2.61
EV/Sales Low	0.34	0.32	0.12	0.12	0.19	0.19	0.04	0.05	- -	1.24	1.22	0.74	1.27
EV/EBITDA Average	- -	19.24	5.79	6.92	- -	30.7	- -	- -	- -	17.02	65.86	- -	- -
EV/EBITDA High	- -	23.72	8.66	13.22	- -	71.54	- -	- -	- -	30.1	104.33	- -	- -
EV/EBITDA Low	- -	15.57	4.25	4.09	- -	16.75	- -	- -	- -	8.57	42.17	- -	- -
EV/EBIT Average	- -	23.36	6.46	7.64	- -	72.5	- -	- -	- -	20	- -	- -	- -
EV/EBIT High	- -	28.81	9.66	14.6	- -	168.98	- -	- -	- -	35.38	- -	- -	- -
EV/EBIT Low	- -	18.9	4.74	4.52	- -	39.56	- -	- -	- -	10.07	- -	- -	- -
Last Price	6.25	5.7	3.05	7.38	3.88	2.13	0.81	0.4	2.93	3.97	1.23	1.4	1.29
High Price	45.31	8.13	5.94	10.75	11.5	7.47	2.63	0.9	2.93	9.31	3.98	1.83	2.6
Enterprise Value Average	24	33	17	37	47	25	9	4	12	101	76	61	129
Enterprise Value High	78	40	25	70	84	57	20	7	51	179	120	74	198
Enterprise Value Low	10	26	12	22	20	13	2	2	5	51	49	47	96

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	06/30/1995	06/30/1996	06/30/1997	06/30/1998	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007

Shares Outstanding	2	3	4	6	7	7	7	8	17	19	26	32	66
Diluted Weighted Avg Shares	2	4	6	6	7	7	7	7	17	69	26	37	65
Basic Weighted Avg Shares	2	4	6	6	7	7	7	7	17	18	26	37	65
Revenue per Share	16.14	19.97	16.91	30.79	15.6	10.02	7.48	5.59	- -	2.34	1.55	1.73	1.16
EBITDA per Share	-0.16	0.42	0.49	0.87	-0.19	0.11	-0.58	-0.19	- -	0.34	0.04	-0.09	-0.13
Operating Income per Share	-0.27	0.34	0.44	0.79	-0.29	0.05	-0.64	-0.21	- -	0.29	- -	-0.13	-0.16
Basic EPS, GAAP	-1.25	0.2	0.29	0.44	-0.62	0.04	-0.64	-0.24	- -	0.16	-0.01	-0.15	-0.26
Basic EPS from Cont Ops	-1.25	0.2	0.29	0.44	-0.62	0.04	-0.64	-0.24	- -	0.18	-0.01	-0.1	-0.22
Diluted EPS, GAAP	-1.25	0.2	0.29	0.43	-0.62	0.04	-0.64	-0.24	- -	0.04	-0.01	-0.15	-0.26
Diluted EPS from Cont Ops	-1.25	0.2	0.29	0.43	-0.62	0.04	-0.64	-0.24	- -	0.05	-0.01	-0.1	-0.22
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	- -
Cash Flow per Share	-0.16	-0.15	0.5	-0.21	-0.09	-0.22	0.21	-0.01	- -	0.12	-0.09	0.02	-0.22
Free Cash Flow per Basic Share	-0.16	-0.2	0.49	-0.26	-0.15	-0.23	0.2	-0.01	- -	-0.13	-0.41	-0.17	-0.34
Cash & Equivalents per Share	0.25	0.5	0.49	0.3	0.31	0.01	0.21	0.17	0.14	0.16	0.02	0.04	- -
Book Value per Share	-0.06	-1.35	1.81	2.14	1.52	1.49	0.82	0.51	0.7	1.2	0.88	0.7	0.17
Tangible Book Value per Share	-1.37	-2.11	0.93	1.44	1.31	1.31	0.67	0.4	0.7	1.2	0.88	0.7	0.17