Propel Media, Inc. Financial Ratios — PROM Stock

Profitability (USD)

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Return on Common Equity (%)	- -	- -	1.67	- -	- -	- -	- -	- -	-69.92	2,000.35	- -	- -	- -
Return on Assets (%)	- -	1.92	0.02	2.81	-1,045.42	-1,085.76	-64	-65.81	-1.03	137.39	112	1.21	-0.79
Return on Capital (%)	- -	165.87	- -	608.04	- -	- -	- -	- -	- -	- -	- -	2.5	-1.97
Return on Invested Capital (%)	- -	-1.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.7	-2.82
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	21.05	32.43	53.2	56.69	64.54	63.01
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	-4.37	2.76	33.78	26.47	31.02	35.61
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-7.54	0.69	32.31	24.01	27.52	33.74
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	107.25	44.83	93.56	11.75	47.6
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	-12.01	-0.47	32.31	6.5	7.31	20.05
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	-12.01	-0.73	32.31	45.33	0.95	-0.41
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	-12.01	-0.73	32.31	45.33	0.95	-0.41
Effective Tax Rate (%)	- -	7.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	87.03	102.04
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	100.98	240.48	- -	- -
Sustainable Growth Rate (%)	- -	- -	1.67	- -	- -	- -	- -	- -	-69.92	-19.58	- -	- -	- -

Credit (USD)

API Chat

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	4	1	77	72	67
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	3	1	8	6	6
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	69	66	61
Total Debt/EBITDA	-67.11	- -	- -	-0.39	-3.85	-4.9	-0.62	- -	5.15	0.04	3.68	3.8	2.12
Net Debt/EBITDA	0.05	1.58	0.01	-0.38	-3.73	-4.85	0.38	- -	1.61	-0.08	3.6	3.65	1.96
Total Debt/EBIT	-67.11	- -	- -	-0.39	-3.85	-4.9	-0.62	- -	20.61	0.04	4.06	4.28	2.24
Net Debt/EBIT	0.05	1.58	0.01	-0.38	-3.73	-4.85	0.38	- -	6.45	-0.09	3.97	4.11	2.07
EBITDA to Interest Expense	- -	- -	- -	-3.38	-5.86	-4.2	-210.65	- -	16.28	30,220	1.55	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	-3.38	-5.86	-4.2	-210.65	- -	-1.07	28,990	1.46	- -	- -
EBIT to Interest Expense	- -	- -	- -	-3.38	-5.86	-4.2	-210.65	- -	4.07	28,906	1.4	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13	- -	- -
Common Equity/Total Assets	-0.93	0.96	0.96	-7,548.21	-4,360.75	-10,920.2	-126	4.26	0.63	19.16	-103.81	-110.1	-113.07
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.68	7.37	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.99	5.13	273.41	311.76	388.64
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.08	1.41	139.02	142.72	133.89
Total Debt/Equity (%)	335.16	- -	- -	-98.82	-90.16	-87.42	-41.7	- -	20.04	43.59	-152.28	-149.68	-140.67
Total Debt/Capital (%)	101.24	- -	- -	-128.87	-139.42	-158.15	-21.42	- -	95.35	30.36	304.17	340.52	428.2
Total Debt/Total Assets (%)	76.15	- -	- -	4,250.22	2,539.39	6,690.06	20.26	- -	12.92	8.35	154.66	155.88	147.52
Net Debt to Equity	-0.26	-1.37	-0.03	-97.5	-87.34	-86.68	25.51	- -	6.27	-91.82	-149.05	-143.82	-129.98
Net Debt/Capital (%)	5.85	1,029.88	-2.78	-125	-129.41	-154.75	9.74	- -	86.5	-1,122.52	318.26	377.53	586.35
EBITDA	- -	- -	-1	-1	- -	- -	- -	-1	1	30	21	19	32
EBITDA-CapEx	- -	- -	-1	-1	- -	- -	- -	-2	- -	29	20	18	28
Operating Income (Loss)	- -	- -	-1	-1	- -	- -	- -	-2	- -	29	19	17	30

Liquidity (USD)

API Chat

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Cash Ratio	0.99	32.97	19.44	0.01	0.03	0.01	0.5	- -	0.27	0.33	0.1	0.21	0.3
Current Ratio	0.99	33	19.46	0.02	0.03	0.01	0.82	2.11	1.41	1.1	0.59	0.73	0.93
Quick Ratio	0.99	32.97	19.44	0.01	0.03	0.01	0.82	2.07	1.38	1.07	0.55	0.69	0.86
CFO/Avg Current Liab	- -	-0.38	-0.25	-0.24	-0.27	-0.19	-0.33	-1.47	-0.06	3	0.88	0.73	1.23
Common Equity/Total Assets	-0.93	0.96	0.96	-7,548.21	-4,360.75	-10,920.2	-126	4.26	0.63	19.16	-103.81	-110.1	-113.07
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.68	7.37	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.99	5.13	273.41	311.76	388.64
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.08	1.41	139.02	142.72	133.89
Total Debt/Equity (%)	335.16	- -	- -	-98.82	-90.16	-87.42	-41.7	- -	20.04	43.59	-152.28	-149.68	-140.67
Total Debt/Capital (%)	101.24	- -	- -	-128.87	-139.42	-158.15	-21.42	- -	95.35	30.36	304.17	340.52	428.2
Total Debt/Total Assets (%)	76.15	- -	- -	4,250.22	2,539.39	6,690.06	20.26	- -	12.92	8.35	154.66	155.88	147.52
CFO/Total Liabilities	0.08	-2.77	-4.22	-137.63	-23.08	-17	-22.84	-76.05	-3.91	262.98	12.23	11.76	20.27
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	-4.72	-0.52	24.48	10.5	8.93	5.77
Altman's Z-Score	-0.07	3.1	3.8	-520.39	-115.92	-287.87	2.93	24.86	34.12	63.78	3.93	1.09	6.77

Working Capital (USD)

API Chat

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	6.2	2.87	9.88	10.09	8.65	11.02
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	58.84	126.97	36.95	36.17	42.19	33.13
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	14.8	4.86	10.25	8.72	7.06	10.45
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	24.66	75.18	35.61	41.87	51.69	34.94
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	34.18	51.79	1.34	-5.7	-9.5	-1.81
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	58.84	126.97	36.95	36.17	42.19	33.13
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Market Capitalization	- -	29	45	- -	- -	1	4	135	528	761	437	22	585
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	2	4	2	3	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	4	1	77	72	67
Enterprise Value	- -	-11	4	- -	1	1	4	135	529	759	512	92	647
Total Capital	- -	- -	- -	- -	- -	- -	- -	- -	4	4	25	21	16
Total Debt/Capital (%)	101.24	- -	- -	-128.87	-139.42	-158.15	-21.42	- -	95.35	30.36	304.17	340.52	428.2
Total Debt / EV	-1,311.48	- -	- -	0.56	0.44	0.21	0.01	- -	0.01	- -	0.15	0.79	0.1
EV/Sales	- -	- -	- -	- -	- -	- -	- -	5.72	20.85	8.48	6.5	1.5	7.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	755.77	25.11	24.57	4.83	20.49
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	3,023.07	26.25	27.09	5.44	21.63
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.21	4.82	8.26	34.34
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	1,244.18	24.22	4.77	7.43	29.27
Diluted Market Cap	- -	29	45	- -	- -	1	4	135	528	761	437	22	585
Diluted Enterprise Value	- -	28	45	- -	1	1	4	135	529	759	512	92	647
EV per Share	- -	- -	4.64	0.4	0.65	1.7	0.45	6.74	12.63	4.92	2.11	0.37	2.59
TTM Sales	- -	- -	- -	- -	- -	- -	- -	24	25	89	79	61	89
TTM EBITDA	- -	- -	-1	-1	- -	- -	- -	-1	1	30	21	19	32
TTM Operating Income	- -	- -	-1	-1	- -	- -	- -	-2	- -	29	19	17	30
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	-3	- -	30	106	11	19
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	-2	- -	31	107	12	22

Multiples (USD)

API Chat

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Price/Free Cash Flow	- -	-117.1	-108.07	-0.93	-4.98	-19.25	-43.26	-61.08	1,474.61	24.3	32.64	1.82	26.48
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	3,023.07	26.25	27.09	5.44	21.63
Enterprise Value	- -	-11	4	- -	1	1	4	135	529	759	512	92	647
Low Price	- -	51.9	53.5	0.02	0.02	0.21	0.5	0.5	2	2.5	0.2	0.06	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	5.72	20.85	8.48	6.5	1.5	7.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	755.77	25.11	24.57	4.83	20.49
Price/Earnings	- -	75.54	6,938.28	0.27	- -	- -	- -	- -	- -	26.34	12.24	38.66	- -
Price/Earnings Average	- -	74.89	6,682.87	56.66	-7.32	-6.85	-150.14	-38.64	-931.79	36.38	29.08	332.8	-741.24
Price/Earnings High	- -	84.72	7,722.52	89.14	-28.78	-38.88	-300.87	-63.6	-3,356.31	74.65	644.86	1,032.74	-2,341.69
Price/Earnings Low	- -	81.57	7,123.36	0.03	-0.18	-2.33	-50.15	-3.53	-450.51	13.33	1.36	25.82	-7.58
Price/Book Value	- -	75.59	114.79	-0.45	-0.77	-2.32	-11.65	378.65	2,999.48	280.54	-8.49	-0.44	-11.41
Price/Book Value Average	- -	74.94	110.56	-93.7	-1.29	-1.06	-38.84	307.18	984.73	387.46	-20.17	-3.8	-5.25
Price/Book Value High	- -	84.78	127.76	-147.43	-5.09	-6.02	-77.82	505.62	3,547.01	795.05	-447.17	-11.78	-16.58
Price/Book Value Low	- -	81.63	117.85	-0.05	-0.03	-0.36	-12.97	28.09	476.11	141.97	-0.94	-0.29	-0.05
Price/Tangible Book Value	- -	0.94	1.44	-0.78	-1.19	-3.31	-30.21	31.45	130.22	-217.91	-8.18	-0.44	-10.68
Price/Tangible Book Value Average	- -	0.93	1.39	-164.44	-2	-1.52	-100.68	25.52	42.75	-300.96	-19.43	-3.79	-4.91
Price/Tangible Book Value High	- -	1.05	1.61	-258.74	-7.88	-8.59	-201.76	42	153.99	-617.56	-430.93	-11.75	-15.51
Price/Tangible Book Value Low	- -	1.01	1.48	-0.09	-0.05	-0.52	-33.63	2.33	20.67	-110.28	-0.91	-0.29	-0.05
Price/Sales	- -	- -	- -	- -	- -	- -	- -	5.72	20.8	8.51	5.55	0.37	6.6
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	4.64	6.83	11.75	13.18	3.16	3.03
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	7.64	24.6	24.12	292.31	9.8	9.59
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.42	3.3	4.31	0.62	0.25	0.03
Price/Cash Flow	- -	-117.1	-108.07	-0.55	-4.98	-19.25	-43.26	-48.14	-1,360.59	25.29	35.75	2.02	31.06
Price/Cash Flow Average	- -	-116.09	-104.09	-116.77	-8.39	-8.8	-144.18	-39.06	-446.68	34.93	84.9	17.41	14.29
Price/Cash Flow High	- -	-131.32	-120.28	-183.73	-32.98	-49.9	-288.91	-64.29	-1,608.95	71.67	1,882.65	54.03	45.13
Price/Cash Flow Low	- -	-126.45	-110.95	-0.06	-0.21	-2.99	-48.15	-3.57	-215.97	12.8	3.97	1.35	0.15
Price/Free Cash Flow Average	- -	-116.09	-104.09	-195.05	-8.39	-8.8	-144.18	-49.55	484.11	33.56	77.52	15.66	12.18
Price/Free Cash Flow High	- -	-131.32	-120.28	-306.9	-32.98	-49.9	-288.91	-81.56	1,743.78	68.86	1,718.93	48.59	38.47
Price/Free Cash Flow Low	- -	-126.45	-110.95	-0.1	-0.21	-2.99	-48.15	-4.53	234.06	12.3	3.63	1.21	0.12
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	4.64	6.87	11.73	14.14	4.29	3.73
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	7.64	24.64	24.09	293.27	10.93	10.28
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.42	3.35	4.28	1.57	1.38	0.73
EV/EBITDA Average	0.05	-105.08	-40.09	-64.59	-12.3	-13.34	-150.79	-106.28	249.2	34.71	53.41	13.83	10.48
EV/EBITDA High	0.05	-119.08	-46.33	-101.4	-37.43	-52.99	-302.21	-174.93	893.43	71.32	1,108.09	35.24	28.88
EV/EBITDA Low	0.05	-114.6	-42.74	-0.41	-3.95	-7.74	-50.33	-9.72	121.32	12.67	5.93	4.44	2.05
EV/EBIT Average	0.05	-105.08	-40.09	-64.59	-12.3	-13.34	-150.79	-61.54	996.81	36.29	58.88	15.59	11.06
EV/EBIT High	0.05	-119.08	-46.33	-101.4	-37.43	-52.99	-302.21	-101.29	3,573.72	74.56	1,221.58	39.72	30.48
EV/EBIT Low	0.05	-114.6	-42.74	-0.41	-3.95	-7.74	-50.33	-5.63	485.27	13.24	6.54	5	2.16
Last Price	- -	48.06	52.11	0.18	0.38	1.35	0.45	6.74	12.6	4.94	1.8	0.09	2.34
High Price	- -	53.9	58	59.6	2.5	3.5	3	9	14.9	14	94.8	2.4	3.4
Enterprise Value Average	- -	28	43	33	1	1	12	109	174	1,049	1,114	263	331
Enterprise Value High	- -	32	50	51	2	3	24	180	625	2,155	23,104	669	912
Enterprise Value Low	- -	31	46	- -	- -	- -	4	10	85	383	124	84	65

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Shares Outstanding	1	1	1	1	1	1	9	51	83	96	250	250	250
Diluted Weighted Avg Shares	- -	1	1	1	1	1	8	20	42	154	243	250	250
Basic Weighted Avg Shares	- -	1	1	1	1	1	8	20	42	154	243	250	250
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	1.18	0.61	0.58	0.32	0.24	0.35
EBITDA per Share	-0.01	-0.45	-1.25	-0.59	-0.07	-0.07	-0.01	-0.05	0.02	0.2	0.09	0.08	0.13
Operating Income per Share	-0.01	-0.45	-1.25	-0.59	-0.07	-0.07	-0.01	-0.09	- -	0.19	0.08	0.07	0.12
Basic EPS, GAAP	-0.01	0.64	0.01	0.67	-0.09	-0.09	-0.01	-0.14	- -	0.19	0.15	- -	- -
Basic EPS from Cont Ops	-0.01	0.64	0.01	0.67	-0.09	-0.09	-0.01	-0.14	- -	0.19	0.15	- -	- -
Diluted EPS, GAAP	-0.01	0.64	0.01	0.4	-0.09	-0.09	-0.01	-0.14	- -	0.19	0.15	- -	- -
Diluted EPS from Cont Ops	-0.01	0.64	0.01	0.4	-0.09	-0.09	-0.01	-0.14	- -	0.19	0.15	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.19	0.35	- -	- -
Cash Flow per Share	- -	-0.41	-0.48	-0.32	-0.08	-0.07	-0.01	-0.14	-0.01	0.2	0.05	0.04	0.08
Free Cash Flow per Basic Share	- -	-0.41	-0.48	-0.32	-0.08	-0.07	-0.01	-0.17	-0.03	0.19	0.05	0.04	0.06
Cash & Equivalents per Share	0.53	66.13	47.47	- -	0.01	- -	0.01	- -	0.06	0.02	0.01	0.01	0.02
Book Value per Share	-0.01	0.64	0.45	-0.4	-0.49	-0.58	-0.04	0.02	- -	0.02	-0.21	-0.2	-0.21
Tangible Book Value per Share	0.16	51.39	36.09	-0.23	-0.32	-0.41	-0.01	0.21	0.1	-0.02	-0.22	-0.2	-0.22

Propel Media, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)