The Real Good Food Company, Inc.

RGFC

RGFCThe Real Good Food Company, Inc. US flag

Other OTC

0.13

USD

+0.03

- -

2.02MMarket 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 (%)	- -	- -	- -	-29.4
Return on Assets (%)	- -	-101.16	-59.48	-9.4
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	15.03	6.87	12.24	9.36
EBITDA Margin (%)	-21.27	-23.77	-61.81	-24.85
Operating Margin (%)	-22.6	-25.29	-63.16	-27.11
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-36.62	-39.86	-79.79	-32.25
Profit Margin (%)	-36.62	-39.92	-41.6	-7.76
Net Income to Common Margin (%)	-37.7	-41.32	-41.6	-7.76
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	2.86	3.39	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-29.4

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	26	40	38	109
ST Debt	2	3	2	5
LT Debt	25	37	36	104
Total Debt/EBITDA	-3.21	-4.33	-0.73	-3.09
Net Debt/EBITDA	-3.11	-4.3	0.05	-1.84
Total Debt/EBIT	-3.02	-4.07	-0.71	-2.83
Net Debt/EBIT	-2.93	-4.04	0.04	-1.68
EBITDA to Interest Expense	-1.53	-1.63	-9.69	-4.74
EBITDA-CapEx/Interest Expense	-1.62	-1.66	-10.16	-5.24
EBIT to Interest Expense	-1.63	-1.73	-9.9	-5.17
Interest Expense	5	6	5	7
Common Equity/Total Assets	-149.04	-195	38.72	26.74
Long-Term Debt/Equity (%)	- -	- -	116.71	- -
Long-Term Debt/Capital (%)	212.88	371.3	52.63	102.95
Long-Term Debt/Total Assets (%)	162.74	239.65	35.4	78.83
Total Debt/Equity (%)	-179.3	-133.1	121.76	-1,342.2
Total Debt/Capital (%)	226.11	402.12	54.91	108.05
Total Debt/Total Assets (%)	172.85	259.55	36.94	82.73
Net Debt to Equity	-173.85	-132.1	-7.58	-796.99
Net Debt/Capital (%)	226.76	400.23	-5.69	67.71
EBITDA	-8	-9	-52	-35
EBITDA-CapEx	-9	-9	-55	-39
Operating Income (Loss)	-9	-10	-53	-38

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	0.08	- -	0.87	0.16
Current Ratio	2.38	1.4	1.99	1.99
Quick Ratio	0.57	0.42	1.15	0.77
CFO/Avg Current Liab	- -	-1.13	-1.33	-1.77
Common Equity/Total Assets	-149.04	-195	38.72	26.74
Long-Term Debt/Equity (%)	- -	- -	116.71	- -
Long-Term Debt/Capital (%)	212.88	371.3	52.63	102.95
Long-Term Debt/Total Assets (%)	162.74	239.65	35.4	78.83
Total Debt/Equity (%)	-179.3	-133.1	121.76	-1,342.2
Total Debt/Capital (%)	226.11	402.12	54.91	108.05
Total Debt/Total Assets (%)	172.85	259.55	36.94	82.73
CFO/Total Liabilities	-36.33	-16.99	-37.6	-41.05
CFO/CapEx	-21.92	-52.04	-10.56	-15.38
Altman's Z-Score	-0.97	-2.87	-0.43	0.39

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	- -	12.86	13.45	9.67
Days Sales Outstanding	- -	28.37	27.13	37.75
Inventory Turnover	- -	4.19	5.9	4.58
Days Inventory Outstanding	- -	87.19	61.82	79.78
Accounts Payable Turnover	- -	9.51	8.19	7.83
Accounts Payable Turnover Days	- -	38.37	44.54	46.63
Cash Conversion Cycle	- -	77.2	44.41	70.9
Inventory to Cash Days	- -	-58.82	-34.69	-42.03
Inventories	9	8	17	39
Raw Materials	2	2	7	17
Work In Process	- -	- -	- -	- -
Finished Goods	7	6	10	23
Other Inventory	- -	- -	- -	- -

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	- -	- -	38	43
- Cash & Cash Equivalents	- -	- -	27	5
+ Preferred Equity and Hybrid Capital	8	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	-9	-43
+ Total Debt	26	40	38	109
Enterprise Value	34	40	40	103
Total Capital	12	10	69	101
Total Debt/Capital (%)	226.11	402.12	54.91	108.05
Total Debt / EV	0.78	1	0.95	1.06
EV/Sales	0.88	1.03	0.47	0.73
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	- -	38	41
Diluted Enterprise Value	34	40	40	101
EV per Share	68.18	80.21	77.52	192.02
TTM Sales	39	39	84	142
TTM EBITDA	-8	-9	-52	-35
TTM Operating Income	-9	-10	-53	-38
TTM Cash Flow to Firm	-6	-2	-21	-50
TTM Free Cash Flow to Firm	-5	-2	-19	-46

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	- -	- -	-1.57	-0.77
EV/EBIT	- -	- -	- -	- -
Enterprise Value	34	40	40	103
Low Price	- -	- -	54.72	67.2
EV/Sales	0.88	1.03	0.47	0.73
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-1.39	-3.79
Price/Earnings High	- -	- -	-2.25	-4.78
Price/Earnings Low	- -	- -	-0.8	-3.16
Price/Book Value	- -	- -	0.96	1.21
Price/Book Value Average	- -	- -	1.23	1.23
Price/Book Value High	- -	- -	1.99	1.55
Price/Book Value Low	- -	- -	0.71	1.02
Price/Tangible Book Value	- -	- -	1.41	1.88
Price/Tangible Book Value Average	- -	- -	1.79	1.91
Price/Tangible Book Value High	- -	- -	2.91	2.4
Price/Tangible Book Value Low	- -	- -	1.04	1.59
Price/Sales	- -	- -	0.45	0.29
Price/Sales Average	- -	- -	0.58	0.29
Price/Sales High	- -	- -	0.94	0.37
Price/Sales Low	- -	- -	0.33	0.24
Price/Cash Flow	- -	- -	-1.43	-0.72
Price/Cash Flow Average	- -	- -	-1.81	-0.73
Price/Cash Flow High	- -	- -	-2.94	-0.92
Price/Cash Flow Low	- -	- -	-1.05	-0.61
Price/Free Cash Flow Average	- -	- -	-2	-0.78
Price/Free Cash Flow High	- -	- -	-3.25	-0.98
Price/Free Cash Flow Low	- -	- -	-1.16	-0.65
EV/Sales Average	0.88	1.03	0.6	0.73
EV/Sales High	0.88	1.03	0.96	0.81
EV/Sales Low	0.88	1.03	0.36	0.68
EV/EBITDA Average	-4.14	-4.33	-0.97	-2.94
EV/EBITDA High	-4.14	-4.33	-1.55	-3.26
EV/EBITDA Low	-4.14	-4.33	-0.57	-2.73
EV/EBIT Average	-3.9	-4.07	-0.95	-2.69
EV/EBIT High	-3.9	-4.07	-1.51	-2.99
EV/EBIT Low	-3.9	-4.07	-0.56	-2.51
Last Price	- -	- -	74.16	79.56
High Price	- -	- -	153	101.64
Enterprise Value Average	34	40	50	103
Enterprise Value High	34	40	80	115
Enterprise Value Low	34	40	30	96

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 (%)	- -	- -	- -	-29.4
Return on Assets (%)	- -	-101.16	-59.48	-9.4
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	15.03	6.87	12.24	9.36
EBITDA Margin (%)	-21.27	-23.77	-61.81	-24.85
Operating Margin (%)	-22.6	-25.29	-63.16	-27.11
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-36.62	-39.86	-79.79	-32.25
Profit Margin (%)	-36.62	-39.92	-41.6	-7.76
Net Income to Common Margin (%)	-37.7	-41.32	-41.6	-7.76
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	2.86	3.39	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-29.4

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	26	40	38	109
ST Debt	2	3	2	5
LT Debt	25	37	36	104
Total Debt/EBITDA	-3.21	-4.33	-0.73	-3.09
Net Debt/EBITDA	-3.11	-4.3	0.05	-1.84
Total Debt/EBIT	-3.02	-4.07	-0.71	-2.83
Net Debt/EBIT	-2.93	-4.04	0.04	-1.68
EBITDA to Interest Expense	-1.53	-1.63	-9.69	-4.74
EBITDA-CapEx/Interest Expense	-1.62	-1.66	-10.16	-5.24
EBIT to Interest Expense	-1.63	-1.73	-9.9	-5.17
Interest Expense	5	6	5	7
Common Equity/Total Assets	-149.04	-195	38.72	26.74
Long-Term Debt/Equity (%)	- -	- -	116.71	- -
Long-Term Debt/Capital (%)	212.88	371.3	52.63	102.95
Long-Term Debt/Total Assets (%)	162.74	239.65	35.4	78.83
Total Debt/Equity (%)	-179.3	-133.1	121.76	-1,342.2
Total Debt/Capital (%)	226.11	402.12	54.91	108.05
Total Debt/Total Assets (%)	172.85	259.55	36.94	82.73
Net Debt to Equity	-173.85	-132.1	-7.58	-796.99
Net Debt/Capital (%)	226.76	400.23	-5.69	67.71
EBITDA	-8	-9	-52	-35
EBITDA-CapEx	-9	-9	-55	-39
Operating Income (Loss)	-9	-10	-53	-38

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	0.08	- -	0.87	0.16
Current Ratio	2.38	1.4	1.99	1.99
Quick Ratio	0.57	0.42	1.15	0.77
CFO/Avg Current Liab	- -	-1.13	-1.33	-1.77
Common Equity/Total Assets	-149.04	-195	38.72	26.74
Long-Term Debt/Equity (%)	- -	- -	116.71	- -
Long-Term Debt/Capital (%)	212.88	371.3	52.63	102.95
Long-Term Debt/Total Assets (%)	162.74	239.65	35.4	78.83
Total Debt/Equity (%)	-179.3	-133.1	121.76	-1,342.2
Total Debt/Capital (%)	226.11	402.12	54.91	108.05
Total Debt/Total Assets (%)	172.85	259.55	36.94	82.73
CFO/Total Liabilities	-36.33	-16.99	-37.6	-41.05
CFO/CapEx	-21.92	-52.04	-10.56	-15.38
Altman's Z-Score	-0.97	-2.87	-0.43	0.39

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	- -	12.86	13.45	9.67
Days Sales Outstanding	- -	28.37	27.13	37.75
Inventory Turnover	- -	4.19	5.9	4.58
Days Inventory Outstanding	- -	87.19	61.82	79.78
Accounts Payable Turnover	- -	9.51	8.19	7.83
Accounts Payable Turnover Days	- -	38.37	44.54	46.63
Cash Conversion Cycle	- -	77.2	44.41	70.9
Inventory to Cash Days	- -	-58.82	-34.69	-42.03
Inventories	9	8	17	39
Raw Materials	2	2	7	17
Work In Process	- -	- -	- -	- -
Finished Goods	7	6	10	23
Other Inventory	- -	- -	- -	- -

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	- -	- -	38	43
- Cash & Cash Equivalents	- -	- -	27	5
+ Preferred Equity and Hybrid Capital	8	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	-9	-43
+ Total Debt	26	40	38	109
Enterprise Value	34	40	40	103
Total Capital	12	10	69	101
Total Debt/Capital (%)	226.11	402.12	54.91	108.05
Total Debt / EV	0.78	1	0.95	1.06
EV/Sales	0.88	1.03	0.47	0.73
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	- -	38	41
Diluted Enterprise Value	34	40	40	101
EV per Share	68.18	80.21	77.52	192.02
TTM Sales	39	39	84	142
TTM EBITDA	-8	-9	-52	-35
TTM Operating Income	-9	-10	-53	-38
TTM Cash Flow to Firm	-6	-2	-21	-50
TTM Free Cash Flow to Firm	-5	-2	-19	-46

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	- -	- -	-1.57	-0.77
EV/EBIT	- -	- -	- -	- -
Enterprise Value	34	40	40	103
Low Price	- -	- -	54.72	67.2
EV/Sales	0.88	1.03	0.47	0.73
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-1.39	-3.79
Price/Earnings High	- -	- -	-2.25	-4.78
Price/Earnings Low	- -	- -	-0.8	-3.16
Price/Book Value	- -	- -	0.96	1.21
Price/Book Value Average	- -	- -	1.23	1.23
Price/Book Value High	- -	- -	1.99	1.55
Price/Book Value Low	- -	- -	0.71	1.02
Price/Tangible Book Value	- -	- -	1.41	1.88
Price/Tangible Book Value Average	- -	- -	1.79	1.91
Price/Tangible Book Value High	- -	- -	2.91	2.4
Price/Tangible Book Value Low	- -	- -	1.04	1.59
Price/Sales	- -	- -	0.45	0.29
Price/Sales Average	- -	- -	0.58	0.29
Price/Sales High	- -	- -	0.94	0.37
Price/Sales Low	- -	- -	0.33	0.24
Price/Cash Flow	- -	- -	-1.43	-0.72
Price/Cash Flow Average	- -	- -	-1.81	-0.73
Price/Cash Flow High	- -	- -	-2.94	-0.92
Price/Cash Flow Low	- -	- -	-1.05	-0.61
Price/Free Cash Flow Average	- -	- -	-2	-0.78
Price/Free Cash Flow High	- -	- -	-3.25	-0.98
Price/Free Cash Flow Low	- -	- -	-1.16	-0.65
EV/Sales Average	0.88	1.03	0.6	0.73
EV/Sales High	0.88	1.03	0.96	0.81
EV/Sales Low	0.88	1.03	0.36	0.68
EV/EBITDA Average	-4.14	-4.33	-0.97	-2.94
EV/EBITDA High	-4.14	-4.33	-1.55	-3.26
EV/EBITDA Low	-4.14	-4.33	-0.57	-2.73
EV/EBIT Average	-3.9	-4.07	-0.95	-2.69
EV/EBIT High	-3.9	-4.07	-1.51	-2.99
EV/EBIT Low	-3.9	-4.07	-0.56	-2.51
Last Price	- -	- -	74.16	79.56
High Price	- -	- -	153	101.64
Enterprise Value Average	34	40	50	103
Enterprise Value High	34	40	80	115
Enterprise Value Low	34	40	30	96

Shares Outstanding	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1
Revenue per Share	75.35	75.82	163.54	274.35
EBITDA per Share	-16.02	-18.03	-101.08	-68.18
Operating Income per Share	-17.03	-19.17	-103.3	-74.39
Basic EPS, GAAP	-28.41	-31.33	-68.03	-21.28
Basic EPS from Cont Ops	-27.59	-30.27	-130.49	-88.49
Diluted EPS, GAAP	-28.41	-31.33	-68.03	-21.28
Diluted EPS from Cont Ops	-27.59	-30.27	-130.49	-88.49
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-21.23	-15.08	-52.04	-110.99
Free Cash Flow per Basic Share	-22.2	-15.37	-56.97	-118.21
Cash & Equivalents per Share	0.78	0.06	53.36	9.86
Book Value per Share	-45.58	-60.31	76.93	65.65
Tangible Book Value per Share	-45.58	-60.31	52.64	42.33

The Real Good Food Company, 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)