MedAvail Holdings, Inc.

OOTC:MDVLQOTC Markets

0.00

USD

0.00

(0.00%)

-24.78EPS

19.78MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -	-109.35	-238.69
Return on Assets (%)	- -	-61.4	-81.54	-133.61
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	25.14	36.96	1.43	6
EBITDA Margin (%)	-509.2	-169.65	-184.97	-96.89
Operating Margin (%)	-549.11	-148.99	-196.62	-107.69
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-571.02	-191.94	-197.99	-110.4
Profit Margin (%)	-571.02	-191.94	-198	-110.45
Net Income to Common Margin (%)	-571.02	-191.94	-198	-110.45
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-109.35	-238.69

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Total Debt	14	3	12	7
ST Debt	1	3	1	1
LT Debt	13	1	12	6
Total Debt/EBITDA	-0.71	-0.15	-0.3	-0.17
Net Debt/EBITDA	-0.19	2.35	0.25	0.16
Total Debt/EBIT	-0.65	-0.14	-0.28	-0.15
Net Debt/EBIT	-0.18	2.19	0.23	0.14
EBITDA to Interest Expense	-26.16	-19.1	-69.49	-35.64
EBITDA-CapEx/Interest Expense	-26.71	-19.75	-75.08	-37.6
EBIT to Interest Expense	-28.21	-16.77	-73.87	-39.61
Interest Expense	1	1	1	1
Common Equity/Total Assets	-536.83	88.08	50	62.85
Long-Term Debt/Equity (%)	- -	1.07	60.64	30.58
Long-Term Debt/Capital (%)	-15.7	1.01	36.93	22.82
Long-Term Debt/Total Assets (%)	72.44	0.94	30.32	19.22
Total Debt/Equity (%)	-14.04	5.69	64.21	33.98
Total Debt/Capital (%)	-16.33	5.39	39.1	25.36
Total Debt/Total Assets (%)	75.36	5.02	32.11	21.35
Net Debt to Equity	-3.81	-91.33	-53.22	-31.92
Net Debt/Capital (%)	-4.01	-844.05	-87.28	-40.39
EBITDA	-19	-24	-41	-42
EBITDA-CapEx	-20	-25	-44	-44
Operating Income (Loss)	-21	-21	-44	-46

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Cash Ratio	1.15	7.61	2.62	1.93
Current Ratio	1.84	8.39	3.65	4.03
Quick Ratio	1.2	7.81	2.78	2.3
CFO/Avg Current Liab	- -	-3.75	-5.62	-7.09
Common Equity/Total Assets	-536.83	88.08	50	62.85
Long-Term Debt/Equity (%)	- -	1.07	60.64	30.58
Long-Term Debt/Capital (%)	-15.7	1.01	36.93	22.82
Long-Term Debt/Total Assets (%)	72.44	0.94	30.32	19.22
Total Debt/Equity (%)	-14.04	5.69	64.21	33.98
Total Debt/Capital (%)	-16.33	5.39	39.1	25.36
Total Debt/Total Assets (%)	75.36	5.02	32.11	21.35
CFO/Total Liabilities	-17.05	-346.49	-222.96	-387.26
CFO/CapEx	-48.62	-35.05	-12.93	-20.69
Altman's Z-Score	-10.23	31.95	-8.78	-11.8

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Accounts Receivable Turnover	- -	14.43	16.34	25.37
Days Sales Outstanding	- -	25.29	22.34	14.39
Inventory Turnover	- -	2.38	6.48	7.47
Days Inventory Outstanding	- -	153.61	56.33	48.88
Accounts Payable Turnover	- -	- -	10.84	20.98
Accounts Payable Turnover Days	- -	- -	33.69	17.4
Cash Conversion Cycle	- -	- -	44.99	45.86
Inventory to Cash Days	- -	-128.31	-33.99	-34.49
Inventories	5	3	4	7
Raw Materials	- -	- -	1	1
Work In Process	- -	- -	- -	- -
Finished Goods	- -	2	3	6
Other Inventory	5	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Market Capitalization	460	479	46	24
- Cash & Cash Equivalents	9	58	20	11
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	14	3	12	7
Enterprise Value	465	424	39	20
Total Capital	-83	65	31	28
Total Debt/Capital (%)	-16.33	5.39	39.1	25.36
Total Debt / EV	0.03	0.01	0.32	0.35
EV/Sales	123.21	30.38	1.75	0.46
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	460	86	46	20
Diluted Enterprise Value	465	32	38	15
EV per Share	733.54	666.92	58.69	12.3
TTM Sales	4	14	22	43
TTM EBITDA	-19	-24	-41	-42
TTM Operating Income	-21	-21	-44	-46
TTM Cash Flow to Firm	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Price/Free Cash Flow	-23.05	-2.92	-1	-0.39
EV/EBIT	- -	- -	- -	- -
Enterprise Value	465	424	39	20
Low Price	690	444.72	60.5	12.05
EV/Sales	123.21	30.38	1.75	0.46
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -
Price/Book Value	-4.76	7.84	2.42	1.17
Price/Book Value Average	-5.83	7.44	15.24	4.55
Price/Book Value High	-7.94	24.07	30.15	13.88
Price/Book Value Low	-4.52	4.63	2.09	0.94
Price/Tangible Book Value	-4.75	7.87	2.75	1.2
Price/Tangible Book Value Average	-5.83	7.46	17.32	4.65
Price/Tangible Book Value High	-7.94	24.16	34.29	14.19
Price/Tangible Book Value Low	-4.52	4.65	2.37	0.96
Price/Sales	121.94	6.17	2.07	0.46
Price/Sales Average	149.48	5.85	13.03	1.78
Price/Sales High	203.57	18.93	25.8	5.43
Price/Sales Low	115.89	3.64	1.79	0.37
Price/Cash Flow	-23.53	-3.01	-1.08	-0.41
Price/Cash Flow Average	-28.84	-2.85	-6.78	-1.61
Price/Cash Flow High	-39.27	-9.23	-13.43	-4.91
Price/Cash Flow Low	-22.36	-1.78	-0.93	-0.33
Price/Free Cash Flow Average	-28.26	-2.77	-6.3	-1.54
Price/Free Cash Flow High	-38.48	-8.98	-12.46	-4.69
Price/Free Cash Flow Low	-21.91	-1.73	-0.86	-0.32
EV/Sales Average	150.74	28.61	12.8	2.1
EV/Sales High	204.83	101.33	25.65	6.6
EV/Sales Low	117.16	16.36	1.46	0.35
EV/EBITDA Average	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -
Last Price	726	752.5	70	14.99
High Price	1,212	2,310	874	178
Enterprise Value Average	568	400	283	90
Enterprise Value High	772	1,415	568	285
Enterprise Value Low	442	229	32	15

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -	-109.35	-238.69
Return on Assets (%)	- -	-61.4	-81.54	-133.61
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	25.14	36.96	1.43	6
EBITDA Margin (%)	-509.2	-169.65	-184.97	-96.89
Operating Margin (%)	-549.11	-148.99	-196.62	-107.69
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-571.02	-191.94	-197.99	-110.4
Profit Margin (%)	-571.02	-191.94	-198	-110.45
Net Income to Common Margin (%)	-571.02	-191.94	-198	-110.45
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-109.35	-238.69

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Total Debt	14	3	12	7
ST Debt	1	3	1	1
LT Debt	13	1	12	6
Total Debt/EBITDA	-0.71	-0.15	-0.3	-0.17
Net Debt/EBITDA	-0.19	2.35	0.25	0.16
Total Debt/EBIT	-0.65	-0.14	-0.28	-0.15
Net Debt/EBIT	-0.18	2.19	0.23	0.14
EBITDA to Interest Expense	-26.16	-19.1	-69.49	-35.64
EBITDA-CapEx/Interest Expense	-26.71	-19.75	-75.08	-37.6
EBIT to Interest Expense	-28.21	-16.77	-73.87	-39.61
Interest Expense	1	1	1	1
Common Equity/Total Assets	-536.83	88.08	50	62.85
Long-Term Debt/Equity (%)	- -	1.07	60.64	30.58
Long-Term Debt/Capital (%)	-15.7	1.01	36.93	22.82
Long-Term Debt/Total Assets (%)	72.44	0.94	30.32	19.22
Total Debt/Equity (%)	-14.04	5.69	64.21	33.98
Total Debt/Capital (%)	-16.33	5.39	39.1	25.36
Total Debt/Total Assets (%)	75.36	5.02	32.11	21.35
Net Debt to Equity	-3.81	-91.33	-53.22	-31.92
Net Debt/Capital (%)	-4.01	-844.05	-87.28	-40.39
EBITDA	-19	-24	-41	-42
EBITDA-CapEx	-20	-25	-44	-44
Operating Income (Loss)	-21	-21	-44	-46

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Cash Ratio	1.15	7.61	2.62	1.93
Current Ratio	1.84	8.39	3.65	4.03
Quick Ratio	1.2	7.81	2.78	2.3
CFO/Avg Current Liab	- -	-3.75	-5.62	-7.09
Common Equity/Total Assets	-536.83	88.08	50	62.85
Long-Term Debt/Equity (%)	- -	1.07	60.64	30.58
Long-Term Debt/Capital (%)	-15.7	1.01	36.93	22.82
Long-Term Debt/Total Assets (%)	72.44	0.94	30.32	19.22
Total Debt/Equity (%)	-14.04	5.69	64.21	33.98
Total Debt/Capital (%)	-16.33	5.39	39.1	25.36
Total Debt/Total Assets (%)	75.36	5.02	32.11	21.35
CFO/Total Liabilities	-17.05	-346.49	-222.96	-387.26
CFO/CapEx	-48.62	-35.05	-12.93	-20.69
Altman's Z-Score	-10.23	31.95	-8.78	-11.8

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Accounts Receivable Turnover	- -	14.43	16.34	25.37
Days Sales Outstanding	- -	25.29	22.34	14.39
Inventory Turnover	- -	2.38	6.48	7.47
Days Inventory Outstanding	- -	153.61	56.33	48.88
Accounts Payable Turnover	- -	- -	10.84	20.98
Accounts Payable Turnover Days	- -	- -	33.69	17.4
Cash Conversion Cycle	- -	- -	44.99	45.86
Inventory to Cash Days	- -	-128.31	-33.99	-34.49
Inventories	5	3	4	7
Raw Materials	- -	- -	1	1
Work In Process	- -	- -	- -	- -
Finished Goods	- -	2	3	6
Other Inventory	5	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Market Capitalization	460	479	46	24
- Cash & Cash Equivalents	9	58	20	11
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	14	3	12	7
Enterprise Value	465	424	39	20
Total Capital	-83	65	31	28
Total Debt/Capital (%)	-16.33	5.39	39.1	25.36
Total Debt / EV	0.03	0.01	0.32	0.35
EV/Sales	123.21	30.38	1.75	0.46
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	460	86	46	20
Diluted Enterprise Value	465	32	38	15
EV per Share	733.54	666.92	58.69	12.3
TTM Sales	4	14	22	43
TTM EBITDA	-19	-24	-41	-42
TTM Operating Income	-21	-21	-44	-46
TTM Cash Flow to Firm	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Price/Free Cash Flow	-23.05	-2.92	-1	-0.39
EV/EBIT	- -	- -	- -	- -
Enterprise Value	465	424	39	20
Low Price	690	444.72	60.5	12.05
EV/Sales	123.21	30.38	1.75	0.46
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -
Price/Book Value	-4.76	7.84	2.42	1.17
Price/Book Value Average	-5.83	7.44	15.24	4.55
Price/Book Value High	-7.94	24.07	30.15	13.88
Price/Book Value Low	-4.52	4.63	2.09	0.94
Price/Tangible Book Value	-4.75	7.87	2.75	1.2
Price/Tangible Book Value Average	-5.83	7.46	17.32	4.65
Price/Tangible Book Value High	-7.94	24.16	34.29	14.19
Price/Tangible Book Value Low	-4.52	4.65	2.37	0.96
Price/Sales	121.94	6.17	2.07	0.46
Price/Sales Average	149.48	5.85	13.03	1.78
Price/Sales High	203.57	18.93	25.8	5.43
Price/Sales Low	115.89	3.64	1.79	0.37
Price/Cash Flow	-23.53	-3.01	-1.08	-0.41
Price/Cash Flow Average	-28.84	-2.85	-6.78	-1.61
Price/Cash Flow High	-39.27	-9.23	-13.43	-4.91
Price/Cash Flow Low	-22.36	-1.78	-0.93	-0.33
Price/Free Cash Flow Average	-28.26	-2.77	-6.3	-1.54
Price/Free Cash Flow High	-38.48	-8.98	-12.46	-4.69
Price/Free Cash Flow Low	-21.91	-1.73	-0.86	-0.32
EV/Sales Average	150.74	28.61	12.8	2.1
EV/Sales High	204.83	101.33	25.65	6.6
EV/Sales Low	117.16	16.36	1.46	0.35
EV/EBITDA Average	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -
Last Price	726	752.5	70	14.99
High Price	1,212	2,310	874	178
Enterprise Value Average	568	400	283	90
Enterprise Value High	772	1,415	568	285
Enterprise Value Low	442	229	32	15

Shares Outstanding	1	1	1	2
Diluted Weighted Avg Shares	1	- -	1	1
Basic Weighted Avg Shares	1	- -	1	1
Revenue per Share	5.95	122.06	33.88	32.77
EBITDA per Share	-30.32	-207.07	-62.67	-31.75
Operating Income per Share	-32.69	-181.85	-66.62	-35.29
Basic EPS, GAAP	-34	-234.27	-67.09	-36.2
Basic EPS from Cont Ops	-34	-234.27	-67.09	-36.2
Diluted EPS, GAAP	-34	-234.27	-67.09	-36.2
Diluted EPS from Cont Ops	-34	-234.27	-67.09	-36.2
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-30.86	-250.21	-65.1	-36.23
Free Cash Flow per Basic Share	-31.49	-257.35	-70.14	-37.98
Cash & Equivalents per Share	13.88	91.05	29.92	7.05
Book Value per Share	-152.59	95.97	28.98	12.83
Tangible Book Value per Share	-152.7	95.61	25.49	12.54

MedAvail 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)