Rubicon Technologies, Inc.

RBTC

RBTCRubicon Technologies, Inc. US flag

Other OTC

0.00

USD

- -

82,697.00Market Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-34.2	-43.6	-136.51	-26.65
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	3.44	4.16	4.18	4.08	7.16
EBITDA Margin (%)	-9.67	-8.33	-11.23	-36.66	-6.36
Operating Margin (%)	-10.93	-9.53	-12.45	-37.5	-7.1
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	-11.94	-11.13	-12.83	-41.71	-11.12
Profit Margin (%)	-11.86	-10.86	-12.55	-38.37	-8.16
Net Income to Common Margin (%)	-11.86	-10.86	-12.55	-38.37	-8.16
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	62	83	109	139	169
ST Debt	38	31	54	57	72
LT Debt	24	52	55	82	97
Total Debt/EBITDA	-1.26	-1.85	-1.67	-0.56	-3.81
Net Debt/EBITDA	-0.76	-1.58	-1.42	-0.51	-3.37
Total Debt/EBIT	-1.12	-1.62	-1.5	-0.55	-3.41
Net Debt/EBIT	-0.67	-1.38	-1.28	-0.5	-3.02
EBITDA to Interest Expense	-10.76	-5.47	-5.72	-14.68	-1.22
EBITDA-CapEx/Interest Expense	-11.04	-5.65	-6.07	-18.84	-1.24
EBIT to Interest Expense	-12.16	-6.26	-6.34	-15.02	-1.36
Interest Expense	5	8	11	17	36
Common Equity/Total Assets	- -	- -	- -	-165.59	-176.81
Long-Term Debt/Equity (%)	65.02	- -	- -	- -	- -
Long-Term Debt/Capital (%)	38.6	62.11	50.24	-164.57	-99.76
Long-Term Debt/Total Assets (%)	13.14	32.26	31.18	40.13	43.58
Total Debt/Equity (%)	168.44	-391.98	-177.85	-90.23	-121.71
Total Debt/Capital (%)	100	100	100	-280.08	-173.42
Total Debt/Total Assets (%)	34.05	51.94	62.07	68.3	75.75
Net Debt to Equity	101.26	-335.39	-151.65	-81.3	-107.74
Net Debt/Capital (%)	83.96	92.25	94.47	-209.86	-128.82
EBITDA	-49	-45	-65	-248	-44
EBITDA-CapEx	-51	-46	-69	-318	-45
Operating Income (Loss)	-56	-51	-73	-253	-50

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.15	0.05	0.06	0.04	0.07
Current Ratio	1.01	0.79	0.65	0.56	0.7
Quick Ratio	0.95	0.74	0.61	0.52	0.63
CFO/Avg Current Liab	- -	-0.26	-0.39	-0.58	-0.25
Common Equity/Total Assets	- -	- -	- -	-165.59	-176.81
Long-Term Debt/Equity (%)	65.02	- -	- -	- -	- -
Long-Term Debt/Capital (%)	38.6	62.11	50.24	-164.57	-99.76
Long-Term Debt/Total Assets (%)	13.14	32.26	31.18	40.13	43.58
Total Debt/Equity (%)	168.44	-391.98	-177.85	-90.23	-121.71
Total Debt/Capital (%)	100	100	100	-280.08	-173.42
Total Debt/Total Assets (%)	34.05	51.94	62.07	68.3	75.75
CFO/Total Liabilities	-44.7	-17.39	-25.26	-36.55	-18.46
CFO/CapEx	-49.77	-20.9	-14.96	-1.87	-81.97
Altman's Z-Score	2.47	3	2.07	-4.64	-0.54

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	12.75	13.3	12.44	10.5
Days Sales Outstanding	- -	28.62	27.44	29.34	34.77
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	15.04	12.49	10.56	9.21
Accounts Payable Turnover Days	- -	24.27	29.22	34.55	39.61
Cash Conversion Cycle	- -	4.36	-1.77	-5.21	-4.85
Inventory to Cash Days	- -	28.62	27.44	29.34	34.77
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	- -	- -	99	42
- Cash & Cash Equivalents	18	6	11	10	19
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	149	128
+ Total Debt	62	83	109	139	169
Enterprise Value	45	77	98	378	321
Total Capital	62	83	109	-50	-98
Total Debt/Capital (%)	100	100	100	-280.08	-173.42
Total Debt / EV	1.4	1.08	1.11	0.37	0.53
EV/Sales	0.09	0.14	0.17	0.56	0.46
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	99	42
Diluted Enterprise Value	45	77	98	378	321
EV per Share	7.7	13.31	17	54.04	14.07
TTM Sales	509	539	583	675	698
TTM EBITDA	-49	-45	-65	-248	-44
TTM Operating Income	-56	-51	-73	-253	-50
TTM Cash Flow to Firm	-61	-23	-49	-114	-30
TTM Free Cash Flow to Firm	-59	-22	-45	-44	-30

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	- -	- -	-1.63	-0.64
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	45	77	98	378	321
Low Price	- -	- -	- -	8.48	1.36
EV/Sales	0.09	0.14	0.17	0.56	0.46
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-0.59	-2.07
Price/Earnings High	- -	- -	- -	-1.71	-6.63
Price/Earnings Low	- -	- -	- -	-0.23	-0.54
Price/Book Value	- -	- -	- -	-0.29	-0.11
Price/Book Value Average	- -	- -	- -	-0.45	-0.3
Price/Book Value High	- -	- -	- -	-1.31	-0.96
Price/Book Value Low	- -	- -	- -	-0.18	-0.08
Price/Tangible Book Value	- -	- -	- -	-0.5	-0.24
Price/Tangible Book Value Average	- -	- -	- -	-0.78	-0.66
Price/Tangible Book Value High	- -	- -	- -	-2.25	-2.11
Price/Tangible Book Value Low	- -	- -	- -	-0.3	-0.17
Price/Sales	- -	- -	- -	0.15	0.06
Price/Sales Average	- -	- -	- -	0.23	0.17
Price/Sales High	- -	- -	- -	0.66	0.54
Price/Sales Low	- -	- -	- -	0.09	0.04
Price/Cash Flow	- -	- -	- -	-0.76	-0.63
Price/Cash Flow Average	- -	- -	- -	-1.17	-1.76
Price/Cash Flow High	- -	- -	- -	-3.39	-5.64
Price/Cash Flow Low	- -	- -	- -	-0.45	-0.46
Price/Free Cash Flow Average	- -	- -	- -	-2.52	-1.78
Price/Free Cash Flow High	- -	- -	- -	-7.28	-5.71
Price/Free Cash Flow Low	- -	- -	- -	-0.97	-0.47
EV/Sales Average	0.09	0.14	0.17	0.64	0.57
EV/Sales High	0.09	0.14	0.17	1.07	0.94
EV/Sales Low	0.09	0.14	0.17	0.5	0.44
EV/EBITDA Average	-0.9	-1.71	-1.5	-1.74	-8.93
EV/EBITDA High	-0.9	-1.71	-1.5	-2.92	-14.79
EV/EBITDA Low	-0.9	-1.71	-1.5	-1.36	-6.98
EV/EBIT Average	-0.8	-1.5	-1.36	-1.7	-8
EV/EBIT High	-0.8	-1.5	-1.36	-2.85	-13.24
EV/EBIT Low	-0.8	-1.5	-1.36	-1.33	-6.25
Last Price	- -	- -	- -	14.24	1.85
High Price	- -	- -	- -	63.52	16.56
Enterprise Value Average	45	77	98	432	396
Enterprise Value High	45	77	98	722	656
Enterprise Value Low	45	77	98	337	310

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-34.2	-43.6	-136.51	-26.65
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	3.44	4.16	4.18	4.08	7.16
EBITDA Margin (%)	-9.67	-8.33	-11.23	-36.66	-6.36
Operating Margin (%)	-10.93	-9.53	-12.45	-37.5	-7.1
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	-11.94	-11.13	-12.83	-41.71	-11.12
Profit Margin (%)	-11.86	-10.86	-12.55	-38.37	-8.16
Net Income to Common Margin (%)	-11.86	-10.86	-12.55	-38.37	-8.16
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	62	83	109	139	169
ST Debt	38	31	54	57	72
LT Debt	24	52	55	82	97
Total Debt/EBITDA	-1.26	-1.85	-1.67	-0.56	-3.81
Net Debt/EBITDA	-0.76	-1.58	-1.42	-0.51	-3.37
Total Debt/EBIT	-1.12	-1.62	-1.5	-0.55	-3.41
Net Debt/EBIT	-0.67	-1.38	-1.28	-0.5	-3.02
EBITDA to Interest Expense	-10.76	-5.47	-5.72	-14.68	-1.22
EBITDA-CapEx/Interest Expense	-11.04	-5.65	-6.07	-18.84	-1.24
EBIT to Interest Expense	-12.16	-6.26	-6.34	-15.02	-1.36
Interest Expense	5	8	11	17	36
Common Equity/Total Assets	- -	- -	- -	-165.59	-176.81
Long-Term Debt/Equity (%)	65.02	- -	- -	- -	- -
Long-Term Debt/Capital (%)	38.6	62.11	50.24	-164.57	-99.76
Long-Term Debt/Total Assets (%)	13.14	32.26	31.18	40.13	43.58
Total Debt/Equity (%)	168.44	-391.98	-177.85	-90.23	-121.71
Total Debt/Capital (%)	100	100	100	-280.08	-173.42
Total Debt/Total Assets (%)	34.05	51.94	62.07	68.3	75.75
Net Debt to Equity	101.26	-335.39	-151.65	-81.3	-107.74
Net Debt/Capital (%)	83.96	92.25	94.47	-209.86	-128.82
EBITDA	-49	-45	-65	-248	-44
EBITDA-CapEx	-51	-46	-69	-318	-45
Operating Income (Loss)	-56	-51	-73	-253	-50

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.15	0.05	0.06	0.04	0.07
Current Ratio	1.01	0.79	0.65	0.56	0.7
Quick Ratio	0.95	0.74	0.61	0.52	0.63
CFO/Avg Current Liab	- -	-0.26	-0.39	-0.58	-0.25
Common Equity/Total Assets	- -	- -	- -	-165.59	-176.81
Long-Term Debt/Equity (%)	65.02	- -	- -	- -	- -
Long-Term Debt/Capital (%)	38.6	62.11	50.24	-164.57	-99.76
Long-Term Debt/Total Assets (%)	13.14	32.26	31.18	40.13	43.58
Total Debt/Equity (%)	168.44	-391.98	-177.85	-90.23	-121.71
Total Debt/Capital (%)	100	100	100	-280.08	-173.42
Total Debt/Total Assets (%)	34.05	51.94	62.07	68.3	75.75
CFO/Total Liabilities	-44.7	-17.39	-25.26	-36.55	-18.46
CFO/CapEx	-49.77	-20.9	-14.96	-1.87	-81.97
Altman's Z-Score	2.47	3	2.07	-4.64	-0.54

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	12.75	13.3	12.44	10.5
Days Sales Outstanding	- -	28.62	27.44	29.34	34.77
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	15.04	12.49	10.56	9.21
Accounts Payable Turnover Days	- -	24.27	29.22	34.55	39.61
Cash Conversion Cycle	- -	4.36	-1.77	-5.21	-4.85
Inventory to Cash Days	- -	28.62	27.44	29.34	34.77
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	- -	- -	99	42
- Cash & Cash Equivalents	18	6	11	10	19
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	149	128
+ Total Debt	62	83	109	139	169
Enterprise Value	45	77	98	378	321
Total Capital	62	83	109	-50	-98
Total Debt/Capital (%)	100	100	100	-280.08	-173.42
Total Debt / EV	1.4	1.08	1.11	0.37	0.53
EV/Sales	0.09	0.14	0.17	0.56	0.46
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	99	42
Diluted Enterprise Value	45	77	98	378	321
EV per Share	7.7	13.31	17	54.04	14.07
TTM Sales	509	539	583	675	698
TTM EBITDA	-49	-45	-65	-248	-44
TTM Operating Income	-56	-51	-73	-253	-50
TTM Cash Flow to Firm	-61	-23	-49	-114	-30
TTM Free Cash Flow to Firm	-59	-22	-45	-44	-30

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	- -	- -	-1.63	-0.64
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	45	77	98	378	321
Low Price	- -	- -	- -	8.48	1.36
EV/Sales	0.09	0.14	0.17	0.56	0.46
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-0.59	-2.07
Price/Earnings High	- -	- -	- -	-1.71	-6.63
Price/Earnings Low	- -	- -	- -	-0.23	-0.54
Price/Book Value	- -	- -	- -	-0.29	-0.11
Price/Book Value Average	- -	- -	- -	-0.45	-0.3
Price/Book Value High	- -	- -	- -	-1.31	-0.96
Price/Book Value Low	- -	- -	- -	-0.18	-0.08
Price/Tangible Book Value	- -	- -	- -	-0.5	-0.24
Price/Tangible Book Value Average	- -	- -	- -	-0.78	-0.66
Price/Tangible Book Value High	- -	- -	- -	-2.25	-2.11
Price/Tangible Book Value Low	- -	- -	- -	-0.3	-0.17
Price/Sales	- -	- -	- -	0.15	0.06
Price/Sales Average	- -	- -	- -	0.23	0.17
Price/Sales High	- -	- -	- -	0.66	0.54
Price/Sales Low	- -	- -	- -	0.09	0.04
Price/Cash Flow	- -	- -	- -	-0.76	-0.63
Price/Cash Flow Average	- -	- -	- -	-1.17	-1.76
Price/Cash Flow High	- -	- -	- -	-3.39	-5.64
Price/Cash Flow Low	- -	- -	- -	-0.45	-0.46
Price/Free Cash Flow Average	- -	- -	- -	-2.52	-1.78
Price/Free Cash Flow High	- -	- -	- -	-7.28	-5.71
Price/Free Cash Flow Low	- -	- -	- -	-0.97	-0.47
EV/Sales Average	0.09	0.14	0.17	0.64	0.57
EV/Sales High	0.09	0.14	0.17	1.07	0.94
EV/Sales Low	0.09	0.14	0.17	0.5	0.44
EV/EBITDA Average	-0.9	-1.71	-1.5	-1.74	-8.93
EV/EBITDA High	-0.9	-1.71	-1.5	-2.92	-14.79
EV/EBITDA Low	-0.9	-1.71	-1.5	-1.36	-6.98
EV/EBIT Average	-0.8	-1.5	-1.36	-1.7	-8
EV/EBIT High	-0.8	-1.5	-1.36	-2.85	-13.24
EV/EBIT Low	-0.8	-1.5	-1.36	-1.33	-6.25
Last Price	- -	- -	- -	14.24	1.85
High Price	- -	- -	- -	63.52	16.56
Enterprise Value Average	45	77	98	432	396
Enterprise Value High	45	77	98	722	656
Enterprise Value Low	45	77	98	337	310

Shares Outstanding	6	6	6	7	40
Diluted Weighted Avg Shares	6	6	6	7	23
Basic Weighted Avg Shares	6	6	6	7	23
Revenue per Share	88.02	93.2	100.74	96.68	30.6
EBITDA per Share	-8.51	-7.77	-11.31	-35.44	-1.95
Operating Income per Share	-9.62	-8.88	-12.55	-36.26	-2.17
Basic EPS, GAAP	-10.44	-10.12	-12.64	-37.1	-2.5
Basic EPS from Cont Ops	-10.44	-10.12	-12.64	-40.33	-3.4
Diluted EPS, GAAP	-10.44	-10.12	-12.64	-37.1	-2.5
Diluted EPS from Cont Ops	-10.44	-10.12	-12.64	-40.33	-3.4
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	-11.26	-5.44	-10.34	-18.76	-2.93
Free Cash Flow per Basic Share	-11.48	-5.7	-11.03	-28.79	-2.97
Cash & Equivalents per Share	3.05	1.04	1.83	1.44	0.82
Book Value per Share	- -	- -	- -	-48.36	-17.32
Tangible Book Value per Share	-2.32	-11.83	-18.59	-28.27	-7.84

Rubicon Technologies, 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)