Southwest Casino Corp.

SWCC

SWCCSouthwest Casino Corp. US flag

Other OTC

0.00

USD

- -

75,875.00Market Cap

Profitability (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-21.36	2.75	5.88	-7.71
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	8.47	29.26	- -
Gross Margin (%)	30.81	31.7	34.96	39.37	32.17
EBITDA Margin (%)	10.41	8.62	19.56	25.85	6.69
Operating Margin (%)	0.58	-3.59	8.04	14.99	-2.72
Incremental Operating Margin (%)	- -	- -	473.86	204.01	- -
Pretax Margin (%)	-3.8	-9.15	3.34	9.36	-5.41
Profit Margin (%)	-7.67	-21.57	2.73	5.39	-7.65
Net Income to Common Margin (%)	-7.67	-21.57	2.73	5.39	-7.65
Effective Tax Rate (%)	- -	- -	42.02	33.36	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Total Debt	11	11	- -	- -	- -
ST Debt	1	2	- -	- -	- -
LT Debt	10	9	- -	- -	- -
Total Debt/EBITDA	5.47	6.18	0.11	0.08	0.34
Net Debt/EBITDA	0.28	0.57	-0.18	-0.2	-1.1
Total Debt/EBIT	98.94	-14.85	0.27	0.14	-0.85
Net Debt/EBIT	5.05	-1.38	-0.45	-0.34	2.71
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	-34.1	-55.35	-52.84	-51.36	-56.14
Long-Term Debt/Equity (%)	148.68	167.98	- -	- -	- -
Long-Term Debt/Capital (%)	224.3	-1,411.14	- -	- -	- -
Long-Term Debt/Total Assets (%)	48.53	43.76	- -	- -	- -
Total Debt/Equity (%)	168.32	200.59	7.18	5.91	4.5
Total Debt/Capital (%)	253.94	-1,685.08	-4.29	-4.83	-4.2
Total Debt/Total Assets (%)	54.94	52.25	2.18	2.37	2.26
Net Debt to Equity	8.59	18.63	-12.05	-14.36	-14.42
Net Debt/Capital (%)	15.56	-71.96	6.46	10.08	11.44
EBITDA	2	2	4	6	1
EBITDA-CapEx	- -	- -	3	5	1
Operating Income (Loss)	- -	-1	2	3	-1

Liquidity (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Cash Ratio	0.19	0.12	0.23	0.4	0.56
Current Ratio	0.66	0.34	0.49	0.68	0.83
Quick Ratio	0.46	0.18	0.34	0.44	0.58
CFO/Avg Current Liab	- -	0.31	0.38	1.03	0.51
Common Equity/Total Assets	-34.1	-55.35	-52.84	-51.36	-56.14
Long-Term Debt/Equity (%)	148.68	167.98	- -	- -	- -
Long-Term Debt/Capital (%)	224.3	-1,411.14	- -	- -	- -
Long-Term Debt/Total Assets (%)	48.53	43.76	- -	- -	- -
Total Debt/Equity (%)	168.32	200.59	7.18	5.91	4.5
Total Debt/Capital (%)	253.94	-1,685.08	-4.29	-4.83	-4.2
Total Debt/Total Assets (%)	54.94	52.25	2.18	2.37	2.26
CFO/Total Liabilities	7.33	10.27	15.19	40.81	18.57
CFO/CapEx	0.58	0.82	2.7	10.8	5.05
Altman's Z-Score	0.46	-0.16	0.4	0.92	0.07

Working Capital (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Accounts Receivable Turnover	- -	87.7	158.36	237.74	257.95
Days Sales Outstanding	- -	4.16	2.3	1.54	1.41
Inventory Turnover	- -	85.33	88.92	81	84.34
Days Inventory Outstanding	- -	4.28	4.1	4.51	4.33
Accounts Payable Turnover	- -	8.08	8.67	22.23	21.68
Accounts Payable Turnover Days	- -	45.15	42.11	16.42	16.84
Cash Conversion Cycle	- -	-36.71	-35.7	-10.38	-11.09
Inventory to Cash Days	- -	-0.12	-1.8	-2.97	-2.91
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Market Capitalization	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	1	1	1	2	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	11	11	- -	- -	- -
Enterprise Value	11	10	-1	-1	-1
Total Capital	4	-1	-10	-9	-11
Total Debt/Capital (%)	253.94	-1,685.08	-4.29	-4.83	-4.2
Total Debt / EV	1.05	1.07	-0.6	-0.41	-0.31
EV/Sales	0.54	0.5	- -	- -	- -
EV/EBITDA	5.19	5.75	- -	- -	- -
EV/EBIT	93.89	- -	- -	- -	- -
EV/Cash Flow to Firm	10.56	6.4	- -	- -	- -
EV/Free Cash Flow to Firm	3.87	2.88	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -
Diluted Enterprise Value	11	10	-1	-1	-1
EV per Share	2.83	0.87	- -	- -	- -
TTM Sales	19	20	21	21	20
TTM EBITDA	2	2	4	6	1
TTM Operating Income	- -	-1	2	3	-1
TTM Cash Flow to Firm	1	2	2	5	2
TTM Free Cash Flow to Firm	3	3	3	5	2

Multiples (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -
EV/EBIT	93.89	- -	- -	- -	- -
Enterprise Value	11	10	-1	-1	-1
Low Price	- -	- -	- -	- -	- -
EV/Sales	0.54	0.5	- -	- -	- -
EV/EBITDA	5.19	5.75	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -
EV/Sales Average	0.54	0.5	- -	- -	- -
EV/Sales High	0.54	0.5	- -	- -	- -
EV/Sales Low	0.54	0.5	- -	- -	- -
EV/EBITDA Average	5.19	5.75	-0.18	-0.2	-1.1
EV/EBITDA High	5.19	5.75	-0.18	-0.2	-1.1
EV/EBITDA Low	5.19	5.75	-0.18	-0.2	-1.1
EV/EBIT Average	93.89	-13.81	-0.45	-0.34	2.71
EV/EBIT High	93.89	-13.81	-0.45	-0.34	2.71
EV/EBIT Low	93.89	-13.81	-0.45	-0.34	2.71
Last Price	- -	- -	- -	- -	- -
High Price	- -	- -	- -	- -	- -
Enterprise Value Average	11	10	-1	-1	-1
Enterprise Value High	11	10	-1	-1	-1
Enterprise Value Low	11	10	-1	-1	-1

Profitability (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-21.36	2.75	5.88	-7.71
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	8.47	29.26	- -
Gross Margin (%)	30.81	31.7	34.96	39.37	32.17
EBITDA Margin (%)	10.41	8.62	19.56	25.85	6.69
Operating Margin (%)	0.58	-3.59	8.04	14.99	-2.72
Incremental Operating Margin (%)	- -	- -	473.86	204.01	- -
Pretax Margin (%)	-3.8	-9.15	3.34	9.36	-5.41
Profit Margin (%)	-7.67	-21.57	2.73	5.39	-7.65
Net Income to Common Margin (%)	-7.67	-21.57	2.73	5.39	-7.65
Effective Tax Rate (%)	- -	- -	42.02	33.36	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Total Debt	11	11	- -	- -	- -
ST Debt	1	2	- -	- -	- -
LT Debt	10	9	- -	- -	- -
Total Debt/EBITDA	5.47	6.18	0.11	0.08	0.34
Net Debt/EBITDA	0.28	0.57	-0.18	-0.2	-1.1
Total Debt/EBIT	98.94	-14.85	0.27	0.14	-0.85
Net Debt/EBIT	5.05	-1.38	-0.45	-0.34	2.71
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	-34.1	-55.35	-52.84	-51.36	-56.14
Long-Term Debt/Equity (%)	148.68	167.98	- -	- -	- -
Long-Term Debt/Capital (%)	224.3	-1,411.14	- -	- -	- -
Long-Term Debt/Total Assets (%)	48.53	43.76	- -	- -	- -
Total Debt/Equity (%)	168.32	200.59	7.18	5.91	4.5
Total Debt/Capital (%)	253.94	-1,685.08	-4.29	-4.83	-4.2
Total Debt/Total Assets (%)	54.94	52.25	2.18	2.37	2.26
Net Debt to Equity	8.59	18.63	-12.05	-14.36	-14.42
Net Debt/Capital (%)	15.56	-71.96	6.46	10.08	11.44
EBITDA	2	2	4	6	1
EBITDA-CapEx	- -	- -	3	5	1
Operating Income (Loss)	- -	-1	2	3	-1

Liquidity (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Cash Ratio	0.19	0.12	0.23	0.4	0.56
Current Ratio	0.66	0.34	0.49	0.68	0.83
Quick Ratio	0.46	0.18	0.34	0.44	0.58
CFO/Avg Current Liab	- -	0.31	0.38	1.03	0.51
Common Equity/Total Assets	-34.1	-55.35	-52.84	-51.36	-56.14
Long-Term Debt/Equity (%)	148.68	167.98	- -	- -	- -
Long-Term Debt/Capital (%)	224.3	-1,411.14	- -	- -	- -
Long-Term Debt/Total Assets (%)	48.53	43.76	- -	- -	- -
Total Debt/Equity (%)	168.32	200.59	7.18	5.91	4.5
Total Debt/Capital (%)	253.94	-1,685.08	-4.29	-4.83	-4.2
Total Debt/Total Assets (%)	54.94	52.25	2.18	2.37	2.26
CFO/Total Liabilities	7.33	10.27	15.19	40.81	18.57
CFO/CapEx	0.58	0.82	2.7	10.8	5.05
Altman's Z-Score	0.46	-0.16	0.4	0.92	0.07

Working Capital (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Accounts Receivable Turnover	- -	87.7	158.36	237.74	257.95
Days Sales Outstanding	- -	4.16	2.3	1.54	1.41
Inventory Turnover	- -	85.33	88.92	81	84.34
Days Inventory Outstanding	- -	4.28	4.1	4.51	4.33
Accounts Payable Turnover	- -	8.08	8.67	22.23	21.68
Accounts Payable Turnover Days	- -	45.15	42.11	16.42	16.84
Cash Conversion Cycle	- -	-36.71	-35.7	-10.38	-11.09
Inventory to Cash Days	- -	-0.12	-1.8	-2.97	-2.91
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Market Capitalization	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	1	1	1	2	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	11	11	- -	- -	- -
Enterprise Value	11	10	-1	-1	-1
Total Capital	4	-1	-10	-9	-11
Total Debt/Capital (%)	253.94	-1,685.08	-4.29	-4.83	-4.2
Total Debt / EV	1.05	1.07	-0.6	-0.41	-0.31
EV/Sales	0.54	0.5	- -	- -	- -
EV/EBITDA	5.19	5.75	- -	- -	- -
EV/EBIT	93.89	- -	- -	- -	- -
EV/Cash Flow to Firm	10.56	6.4	- -	- -	- -
EV/Free Cash Flow to Firm	3.87	2.88	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -
Diluted Enterprise Value	11	10	-1	-1	-1
EV per Share	2.83	0.87	- -	- -	- -
TTM Sales	19	20	21	21	20
TTM EBITDA	2	2	4	6	1
TTM Operating Income	- -	-1	2	3	-1
TTM Cash Flow to Firm	1	2	2	5	2
TTM Free Cash Flow to Firm	3	3	3	5	2

Multiples (USD)

API Chat

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -
EV/EBIT	93.89	- -	- -	- -	- -
Enterprise Value	11	10	-1	-1	-1
Low Price	- -	- -	- -	- -	- -
EV/Sales	0.54	0.5	- -	- -	- -
EV/EBITDA	5.19	5.75	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -
EV/Sales Average	0.54	0.5	- -	- -	- -
EV/Sales High	0.54	0.5	- -	- -	- -
EV/Sales Low	0.54	0.5	- -	- -	- -
EV/EBITDA Average	5.19	5.75	-0.18	-0.2	-1.1
EV/EBITDA High	5.19	5.75	-0.18	-0.2	-1.1
EV/EBITDA Low	5.19	5.75	-0.18	-0.2	-1.1
EV/EBIT Average	93.89	-13.81	-0.45	-0.34	2.71
EV/EBIT High	93.89	-13.81	-0.45	-0.34	2.71
EV/EBIT Low	93.89	-13.81	-0.45	-0.34	2.71
Last Price	- -	- -	- -	- -	- -
High Price	- -	- -	- -	- -	- -
Enterprise Value Average	11	10	-1	-1	-1
Enterprise Value High	11	10	-1	-1	-1
Enterprise Value Low	11	10	-1	-1	-1

	2004 Y	2004 Y	2005 Y	2006 Y	2007 Y
Shares Outstanding	30	30	30	30	30
Diluted Weighted Avg Shares	4	11	22	21	27
Basic Weighted Avg Shares	4	11	22	20	27
Revenue per Share	5.23	1.76	0.92	1.09	0.73
EBITDA per Share	0.54	0.15	0.18	0.28	0.05
Operating Income per Share	0.03	-0.06	0.07	0.16	-0.02
Basic EPS, GAAP	-0.4	-0.38	0.03	0.06	-0.06
Basic EPS from Cont Ops	-0.17	-0.36	0.03	0.06	-0.06
Diluted EPS, GAAP	-0.4	-0.38	0.03	0.06	-0.06
Diluted EPS from Cont Ops	-0.17	-0.36	0.03	0.06	-0.06
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	0.27	0.14	0.1	0.23	0.07
Free Cash Flow per Basic Share	-0.19	-0.03	0.06	0.21	0.05
Cash & Equivalents per Share	0.2	0.07	0.05	0.08	0.07
Book Value per Share	-1.85	-1	-0.48	-0.49	-0.42
Tangible Book Value per Share	1.32	0.34	0.23	0.37	0.37

Southwest Casino Corp.

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)