NARROWSTEP INC

NARROWSTEP INC

OOTC:NRWS
0.00
USD
0.00
(0.00%)
-0.06EPS
3.01MMarket Cap

Total Valuation

USD

As of November 30, 2008, NARROWSTEP INC carries a market capitalization of 3.01M, placing it among publicly traded companies globally. Its enterprise value stands at 2.48M, reflecting the total theoretical takeover cost after accounting for cash holdings and debt obligations.

Market Cap3.01M
Enterprise Value2.48M

Share Statistics

As of November 30, 2008, NARROWSTEP INC has 136.91M shares outstanding.

Shares Outstanding136.91M

Valuation Ratios

These figures are as of November 30, 2008. The price-to-sales ratio is 0.83, and the price-to-book ratio stands at 1.79.

PS Ratio0.83
PB Ratio1.79
P/TBV Ratio2.75
P/FCF Ratio-0.50
P/OCF Ratio-0.56

Enterprise Valuation

As of November 30, 2008, NARROWSTEP INC trades at an EV/EBITDA multiple of 0.25 - the valuation measure that neutralizes differences in capital structure, tax rates, and depreciation policy, making it the standard yardstick for comparing companies across an industry. The EV/Sales ratio of 0.68 reflects the premium investors pay for the company's revenue stream, a useful check when earnings are depressed or negative. Its EV/EBIT multiple of 0.28 values the business against core operating earnings after depreciation, a stricter test than EV/EBITDA for capital-intensive businesses. These enterprise value multiples are built on an enterprise value of 2.48M versus a market cap of 3.01M, with the gap driven by net debt and cash on the balance sheet.

EV / Sales0.68
EV / EBITDA0.25
EV / EBIT0.28

Financial Position

As of November 30, 2008, NARROWSTEP INC maintains a current ratio of 1.19, meaning it holds 1.2x the short-term assets needed to cover near-term liabilities.

Current Ratio1.19
Quick Ratio1.07
Debt / Equity8.26
Debt / EBITDA0.01

Financial Efficiency

USD

Over the twelve months ended November 30, 2008, NARROWSTEP INC posted a negative return on equity (ROE) of -150.25, meaning shareholder capital produced losses rather than profits. Return on assets (ROA) is negative at -115.69, reflecting losses generated across the asset base. The company generates approximately 81,030.07 in revenue per employee across its workforce of 45.00, a quick read on workforce productivity versus industry peers.

Return on Equity (ROE)-150.25
Return on Assets (ROA)-115.69
Revenue Per Employee81,030.07
Employee Count45.00

Income Statement

USD

Over the twelve months ended November 30, 2008, NARROWSTEP INC generated 3.65M in revenue and converted that into -8.85M in net income, yielding earnings per share of -0.06. EBITDA reached 9.91M, while operating income came in at -8.89M.

Revenue3.65M
Gross Profit-286,109.00
Operating Income-8.89M
Net Income-8.85M
EBITDA9.91M
EBIT8.89M
Earnings Per Share (EPS)-0.06

Balance Sheet

USD

As of November 30, 2008, NARROWSTEP INC holds 667,702.00 in cash and equivalents against 138,988.00 in total debt, resulting in a net debt position of -566,169.00. Total book value stands at 1.68M, with working capital of 261,466.00 providing operational flexibility.

Cash & Cash Equivalents667,702.00
Total Debt138,988.00
Net Debt-566,169.00
Equity (Book Value)1.68M
Book Value Per Share0.01
Working Capital261,466.00

Cash Flow

USD

NARROWSTEP INC produced -5.43M in operating cash flow over the twelve months ended November 30, 2008. After subtracting -656,537.00 in capital expenditures, free cash flow totaled -6.08M - equivalent to -0.04 per share.

Operating Cash Flow-5.43M
Capital Expenditures-656,537.00
Free Cash Flow-6.08M
FCF Per Share-0.04

Margins

Over the twelve months ended November 30, 2008, NARROWSTEP INC posted a gross margin of -7.85, reflecting its pricing power and cost economics. The operating margin of -243.81 and net profit margin of -242.71 provide insight into operational efficiency.

Gross Margin-7.85
Operating Margin-243.81
Profit Margin-242.71
EBITDA Margin271.82

Dividends & Yields

These figures cover the twelve months ended November 30, 2008. Free cash flow yield is negative at -200.92: the business is consuming cash rather than generating it, so any dividend is not covered by free cash flow. Total shareholder yield reaches 10.28, combining dividends paid with share buybacks and debt reduction for a fuller picture of capital returned to NARROWSTEP INC shareholders.

Shareholder Yield10.28
FCF Yield-200.92

Scores

As of November 30, 2008, NARROWSTEP INC has an Altman Z-Score of -30.63, below the 3.0 threshold that indicates strong financial health and minimal bankruptcy risk.

Altman Z-Score-30.63