Navitas Semiconductor Corporation Shs Thailand Depositary Receipts Repr 1 Sh

3.08

THB

+0.12

(+4.05%)

-0.45EPS

156.22BMarket Cap

Nov 09Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	33.1	-38.18	-23.22	-29.55
Return on Assets (%)	- -	-88.74	20.51	-31.93	-19.33	-26.27
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	31.35	45.02	31.49	39.1	34.02	31.03
EBITDA Margin (%)	-154.38	-285.44	-305.19	-122.27	-130.59	-185.94
Operating Margin (%)	-158.69	-288.62	-325.85	-148.68	-155.4	-195.39
Incremental Operating Margin (%)	- -	- -	- -	13.26	- -	- -
Pretax Margin (%)	-160.68	-643.07	131.97	-184.34	-106.66	-252.16
Profit Margin (%)	-160.72	-643.26	194.8	-183.04	-101.56	-254.71
Net Income to Common Margin (%)	-160.72	-643.26	194.8	-183.04	-101.56	-254.71
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	33.1	-38.18	-23.22	-29.55

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	6	7	7	9	7	6
ST Debt	1	3	1	2	2	2
LT Debt	5	4	5	7	6	4
Total Debt/EBITDA	-0.33	-0.1	-0.06	-0.09	-0.07	-0.08
Net Debt/EBITDA	1.8	3.86	0.95	1.56	0.8	2.77
Total Debt/EBIT	-0.32	-0.1	-0.05	-0.07	-0.06	-0.06
Net Debt/EBIT	1.75	3.81	0.89	1.29	0.66	2.2
EBITDA to Interest Expense	- -	- -	- -	- -	-725.21	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-770.35	- -
EBIT to Interest Expense	- -	- -	- -	- -	-863.01	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-149.31	22.17	89.62	78.39	89.24	88.65
Long-Term Debt/Equity (%)	- -	5.67	1.37	1.75	1.6	0.97
Long-Term Debt/Capital (%)	-7.48	5.13	1.34	1.71	1.56	0.95
Long-Term Debt/Total Assets (%)	10.25	1.26	1.24	1.37	1.42	0.86
Total Debt/Equity (%)	-8.24	10.55	1.71	2.25	2.1	1.46
Total Debt/Capital (%)	-8.99	9.55	1.68	2.2	2.06	1.44
Total Debt/Total Assets (%)	12.31	2.34	1.54	1.76	1.88	1.29
Net Debt to Equity	45.42	-398.77	-28.68	-39.91	-24.92	-53.39
Net Debt/Capital (%)	31.24	133.47	-39.27	-64.02	-32.29	-111.06
EBITDA	-18	-68	-116	-97	-109	-85
EBITDA-CapEx	-19	-70	-120	-102	-116	-87
Operating Income (Loss)	-19	-69	-124	-118	-129	-90

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	6.11	25	5.42	3.13	4.1	4.54
Current Ratio	7.37	27.16	6.98	4.25	5.76	4.99
Quick Ratio	6.76	25.78	5.87	3.67	4.76	4.61
CFO/Avg Current Liab	- -	-4.88	-2.86	-1.2	-1.69	-1.17
Common Equity/Total Assets	-149.31	22.17	89.62	78.39	89.24	88.65
Long-Term Debt/Equity (%)	- -	5.67	1.37	1.75	1.6	0.97
Long-Term Debt/Capital (%)	-7.48	5.13	1.34	1.71	1.56	0.95
Long-Term Debt/Total Assets (%)	10.25	1.26	1.24	1.37	1.42	0.86
Total Debt/Equity (%)	-8.24	10.55	1.71	2.25	2.1	1.46
Total Debt/Capital (%)	-8.99	9.55	1.68	2.2	2.06	1.44
Total Debt/Total Assets (%)	12.31	2.34	1.54	1.76	1.88	1.29
CFO/Total Liabilities	-17.06	-18.13	-109.86	-39.44	-140.17	-75.5
CFO/CapEx	-92.49	-20.16	-9.58	-8.65	-8.69	-29.02
Altman's Z-Score	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	3.82	4.36	4.54	4.18	5.22
Days Sales Outstanding	- -	95.46	83.64	80.36	87.28	69.97
Inventory Turnover	- -	1.7	1.68	2.34	2.91	2.2
Days Inventory Outstanding	- -	215.11	217.9	155.74	125.22	165.74
Accounts Payable Turnover	- -	5.05	3.39	2.62	2.72	1.78
Accounts Payable Turnover Days	- -	72.23	107.66	139.42	134.37	204.98
Cash Conversion Cycle	- -	238.34	193.89	96.67	78.12	30.73
Inventory to Cash Days	- -	-119.66	-134.26	-75.38	-37.93	-95.78
Inventories	3	12	19	22	15	13
Raw Materials	1	- -	4	8	2	1
Work In Process	2	10	9	11	10	8
Finished Goods	- -	2	6	4	3	4
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	39	268	110	152	87	237
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	4	- -	- -	- -
+ Total Debt	6	7	7	9	7	6
Enterprise Value	- -	- -	- -	- -	- -	- -
Total Capital	-66	72	391	389	355	450
Total Debt/Capital (%)	-8.99	9.55	1.68	2.2	2.06	1.44
Total Debt / EV	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -
TTM Sales	12	24	38	79	83	46
TTM EBITDA	-18	-68	-116	-97	-109	-85
TTM Operating Income	-19	-69	-124	-118	-129	-90
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	3,207	11,942	15,581	18,174	19,078	23,380
Diluted Weighted Avg Shares	1,648	3,972	14,781	17,132	18,633	20,849
Basic Weighted Avg Shares	1,648	3,972	13,556	17,132	18,633	20,849
Revenue per Share	0.01	0.01	- -	- -	- -	- -
EBITDA per Share	-0.01	-0.02	-0.01	-0.01	-0.01	- -
Operating Income per Share	-0.01	-0.02	-0.01	-0.01	-0.01	- -
Basic EPS, GAAP	-0.01	-0.04	0.01	-0.01	- -	-0.01
Basic EPS from Cont Ops	-0.01	-0.04	0.01	-0.01	- -	-0.01
Diluted EPS, GAAP	-0.01	-0.04	0.01	-0.01	- -	-0.01
Diluted EPS from Cont Ops	-0.01	-0.04	- -	-0.01	- -	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.01	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.01	-0.01	- -	- -	- -	- -
Cash & Equivalents per Share	0.01	0.02	0.01	0.01	- -	0.01
Book Value per Share	-0.02	0.01	0.02	0.02	0.02	0.02
Tangible Book Value per Share	-0.02	0.01	0.01	0.01	0.01	0.01

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	33.1	-38.18	-23.22	-29.55
Return on Assets (%)	- -	-88.74	20.51	-31.93	-19.33	-26.27
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	31.35	45.02	31.49	39.1	34.02	31.03
EBITDA Margin (%)	-154.38	-285.44	-305.19	-122.27	-130.59	-185.94
Operating Margin (%)	-158.69	-288.62	-325.85	-148.68	-155.4	-195.39
Incremental Operating Margin (%)	- -	- -	- -	13.26	- -	- -
Pretax Margin (%)	-160.68	-643.07	131.97	-184.34	-106.66	-252.16
Profit Margin (%)	-160.72	-643.26	194.8	-183.04	-101.56	-254.71
Net Income to Common Margin (%)	-160.72	-643.26	194.8	-183.04	-101.56	-254.71
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	33.1	-38.18	-23.22	-29.55

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	6	7	7	9	7	6
ST Debt	1	3	1	2	2	2
LT Debt	5	4	5	7	6	4
Total Debt/EBITDA	-0.33	-0.1	-0.06	-0.09	-0.07	-0.08
Net Debt/EBITDA	1.8	3.86	0.95	1.56	0.8	2.77
Total Debt/EBIT	-0.32	-0.1	-0.05	-0.07	-0.06	-0.06
Net Debt/EBIT	1.75	3.81	0.89	1.29	0.66	2.2
EBITDA to Interest Expense	- -	- -	- -	- -	-725.21	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-770.35	- -
EBIT to Interest Expense	- -	- -	- -	- -	-863.01	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-149.31	22.17	89.62	78.39	89.24	88.65
Long-Term Debt/Equity (%)	- -	5.67	1.37	1.75	1.6	0.97
Long-Term Debt/Capital (%)	-7.48	5.13	1.34	1.71	1.56	0.95
Long-Term Debt/Total Assets (%)	10.25	1.26	1.24	1.37	1.42	0.86
Total Debt/Equity (%)	-8.24	10.55	1.71	2.25	2.1	1.46
Total Debt/Capital (%)	-8.99	9.55	1.68	2.2	2.06	1.44
Total Debt/Total Assets (%)	12.31	2.34	1.54	1.76	1.88	1.29
Net Debt to Equity	45.42	-398.77	-28.68	-39.91	-24.92	-53.39
Net Debt/Capital (%)	31.24	133.47	-39.27	-64.02	-32.29	-111.06
EBITDA	-18	-68	-116	-97	-109	-85
EBITDA-CapEx	-19	-70	-120	-102	-116	-87
Operating Income (Loss)	-19	-69	-124	-118	-129	-90

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	6.11	25	5.42	3.13	4.1	4.54
Current Ratio	7.37	27.16	6.98	4.25	5.76	4.99
Quick Ratio	6.76	25.78	5.87	3.67	4.76	4.61
CFO/Avg Current Liab	- -	-4.88	-2.86	-1.2	-1.69	-1.17
Common Equity/Total Assets	-149.31	22.17	89.62	78.39	89.24	88.65
Long-Term Debt/Equity (%)	- -	5.67	1.37	1.75	1.6	0.97
Long-Term Debt/Capital (%)	-7.48	5.13	1.34	1.71	1.56	0.95
Long-Term Debt/Total Assets (%)	10.25	1.26	1.24	1.37	1.42	0.86
Total Debt/Equity (%)	-8.24	10.55	1.71	2.25	2.1	1.46
Total Debt/Capital (%)	-8.99	9.55	1.68	2.2	2.06	1.44
Total Debt/Total Assets (%)	12.31	2.34	1.54	1.76	1.88	1.29
CFO/Total Liabilities	-17.06	-18.13	-109.86	-39.44	-140.17	-75.5
CFO/CapEx	-92.49	-20.16	-9.58	-8.65	-8.69	-29.02
Altman's Z-Score	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	3.82	4.36	4.54	4.18	5.22
Days Sales Outstanding	- -	95.46	83.64	80.36	87.28	69.97
Inventory Turnover	- -	1.7	1.68	2.34	2.91	2.2
Days Inventory Outstanding	- -	215.11	217.9	155.74	125.22	165.74
Accounts Payable Turnover	- -	5.05	3.39	2.62	2.72	1.78
Accounts Payable Turnover Days	- -	72.23	107.66	139.42	134.37	204.98
Cash Conversion Cycle	- -	238.34	193.89	96.67	78.12	30.73
Inventory to Cash Days	- -	-119.66	-134.26	-75.38	-37.93	-95.78
Inventories	3	12	19	22	15	13
Raw Materials	1	- -	4	8	2	1
Work In Process	2	10	9	11	10	8
Finished Goods	- -	2	6	4	3	4
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	39	268	110	152	87	237
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	4	- -	- -	- -
+ Total Debt	6	7	7	9	7	6
Enterprise Value	- -	- -	- -	- -	- -	- -
Total Capital	-66	72	391	389	355	450
Total Debt/Capital (%)	-8.99	9.55	1.68	2.2	2.06	1.44
Total Debt / EV	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -
TTM Sales	12	24	38	79	83	46
TTM EBITDA	-18	-68	-116	-97	-109	-85
TTM Operating Income	-19	-69	-124	-118	-129	-90
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	3,207	11,942	15,581	18,174	19,078	23,380
Diluted Weighted Avg Shares	1,648	3,972	14,781	17,132	18,633	20,849
Basic Weighted Avg Shares	1,648	3,972	13,556	17,132	18,633	20,849
Revenue per Share	0.01	0.01	- -	- -	- -	- -
EBITDA per Share	-0.01	-0.02	-0.01	-0.01	-0.01	- -
Operating Income per Share	-0.01	-0.02	-0.01	-0.01	-0.01	- -
Basic EPS, GAAP	-0.01	-0.04	0.01	-0.01	- -	-0.01
Basic EPS from Cont Ops	-0.01	-0.04	0.01	-0.01	- -	-0.01
Diluted EPS, GAAP	-0.01	-0.04	0.01	-0.01	- -	-0.01
Diluted EPS from Cont Ops	-0.01	-0.04	- -	-0.01	- -	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.01	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.01	-0.01	- -	- -	- -	- -
Cash & Equivalents per Share	0.01	0.02	0.01	0.01	- -	0.01
Book Value per Share	-0.02	0.01	0.02	0.02	0.02	0.02
Tangible Book Value per Share	-0.02	0.01	0.01	0.01	0.01	0.01