Alpha G Investment Management, Inc.

TETAB

TETABAlpha G Investment Management, Inc. US flag

Other OTC

12.80

USD

- -

4.21MMarket Cap

Profitability (USD)

API ChatGPT

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

Return on Common Equity (%)	- -	9.74	6.75	8.1	-11.65
Return on Assets (%)	- -	4.71	3.56	4.81	-6.21
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	7.17	1.22	-1.8	-3.8
Gross Margin (%)	69.49	66.09	56.29	53.1	50.75
EBITDA Margin (%)	20.85	19.62	6.83	-14.75	-48.1
Operating Margin (%)	18.67	17.13	3.75	-27.45	-48.1
Incremental Operating Margin (%)	- -	25.81	73.68	22.97	- -
Pretax Margin (%)	18.69	16	13.29	8.87	1.64
Profit Margin (%)	14.25	11.83	11.01	44.73	-85.26
Net Income to Common Margin (%)	14.25	11.83	11.01	44.73	-85.26
Effective Tax Rate (%)	23.74	26.03	17.13	45.1	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	9.74	6.75	8.1	-11.65

Credit (USD)

API ChatGPT

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

Total Debt	1	1	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	0.26	0.19	0.38	-0.52	- -
Net Debt/EBITDA	-6.28	-10.17	-27.8	43.27	21.72
Total Debt/EBIT	0.29	0.22	0.68	-0.28	- -
Net Debt/EBIT	-7.01	-11.64	-50.6	23.25	21.72
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	50.84	46.28	60.55	58.39	48.54
Long-Term Debt/Equity (%)	2.26	0.95	0.5	0.45	- -
Long-Term Debt/Capital (%)	2.71	1.43	0.75	0.66	- -
Long-Term Debt/Total Assets (%)	1.45	0.68	0.46	0.39	- -
Total Debt/Equity (%)	4.53	1.91	1	0.9	- -
Total Debt/Capital (%)	5.41	2.85	1.5	1.32	- -
Total Debt/Total Assets (%)	2.91	1.36	0.92	0.78	- -
Net Debt to Equity	-108.86	-101.63	-74.01	-75.24	-75.95
Net Debt/Capital (%)	432.88	292.02	1,013.33	1,141.03	293.54
EBITDA	3	3	1	-1	-1
EBITDA-CapEx	3	3	1	-1	-1
Operating Income (Loss)	3	2	- -	-1	-1

Liquidity (USD)

API ChatGPT

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

Cash Ratio	1.95	2.76	9.83	5.31	26.92
Current Ratio	2.08	2.86	10.21	7.05	32.17
Quick Ratio	2.08	2.86	10.21	5.37	31.92
CFO/Avg Current Liab	- -	0.3	-0.94	0.42	-0.91
Common Equity/Total Assets	50.84	46.28	60.55	58.39	48.54
Long-Term Debt/Equity (%)	2.26	0.95	0.5	0.45	- -
Long-Term Debt/Capital (%)	2.71	1.43	0.75	0.66	- -
Long-Term Debt/Total Assets (%)	1.45	0.68	0.46	0.39	- -
Total Debt/Equity (%)	4.53	1.91	1	0.9	- -
Total Debt/Capital (%)	5.41	2.85	1.5	1.32	- -
Total Debt/Total Assets (%)	2.91	1.36	0.92	0.78	- -
CFO/Total Liabilities	108.51	30.53	-256.9	31.81	-236.31
CFO/CapEx	- -	- -	- -	- -	- -
Altman's Z-Score	3.68	3.01	7.74	4.72	12.77

Working Capital (USD)

API ChatGPT

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

Accounts Receivable Turnover	- -	11.4	11.85	6.29	11.04
Days Sales Outstanding	- -	32.01	30.79	58.01	33.05
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	32.01	30.79	58.01	33.05
Inventory to Cash Days	- -	32.01	30.79	58.01	33.05
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

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

Market Capitalization	25	18	22	20	21
- Cash & Cash Equivalents	22	27	21	22	27
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	1	1	- -	- -	- -
Enterprise Value	4	-11	-2	-4	-10
Total Capital	17	18	19	20	18
Total Debt/Capital (%)	5.41	2.85	1.5	1.32	- -
Total Debt / EV	0.2	-0.04	-0.17	-0.06	- -
EV/Sales	0.27	- -	- -	- -	- -
EV/EBITDA	1.3	- -	- -	- -	- -
EV/EBIT	1.45	- -	- -	- -	- -
EV/Cash Flow to Firm	0.37	- -	- -	- -	- -
EV/Free Cash Flow to Firm	0.37	- -	- -	- -	- -
Diluted Market Cap	25	18	22	21	21
Diluted Enterprise Value	5	-9	1	-1	-6
EV per Share	3.53	- -	- -	- -	- -
TTM Sales	16	14	11	3	3
TTM EBITDA	3	3	1	-1	-1
TTM Operating Income	3	2	- -	-1	-1
TTM Cash Flow to Firm	12	3	-6	2	-3
TTM Free Cash Flow to Firm	12	3	-6	2	-3

Multiples (USD)

API ChatGPT

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

Price/Free Cash Flow	2.11	5.42	-3.55	13.67	-7.78
EV/EBIT	1.45	- -	- -	- -	- -
Enterprise Value	4	-11	-2	-4	-10
Low Price	19.88	12.5	12	11.35	11.5
EV/Sales	0.27	- -	- -	- -	- -
EV/EBITDA	1.3	- -	- -	- -	- -
Price/Earnings	10.7	11.03	17.92	13.09	- -
Price/Earnings Average	11.92	13.69	17.38	12.95	-8.97
Price/Earnings High	15.61	16.88	17.92	14.12	-9.42
Price/Earnings Low	10.7	10.6	15.93	11.65	-8.4
Price/Book Value	1.6	1.02	1.17	1.02	1.15
Price/Book Value Average	1.78	1.27	1.13	1.01	1.11
Price/Book Value High	2.34	1.57	1.17	1.1	1.17
Price/Book Value Low	1.6	0.98	1.04	0.91	1.04
Price/Tangible Book Value	1.56	0.75	0.85	0.83	0.58
Price/Tangible Book Value Average	1.74	0.93	0.82	0.82	0.56
Price/Tangible Book Value High	2.28	1.15	0.85	0.89	0.58
Price/Tangible Book Value Low	1.56	0.72	0.75	0.74	0.52
Price/Sales	1.53	1.3	1.97	5.86	7.94
Price/Sales Average	1.7	1.62	1.91	5.79	7.65
Price/Sales High	2.23	2	1.97	6.32	8.03
Price/Sales Low	1.53	1.25	1.75	5.21	7.16
Price/Cash Flow	2.1	5.41	-3.52	13.56	-7.75
Price/Cash Flow Average	2.34	6.71	-3.41	13.41	-7.47
Price/Cash Flow High	3.06	8.27	-3.52	14.63	-7.84
Price/Cash Flow Low	2.1	5.2	-3.13	12.07	-6.99
Price/Free Cash Flow Average	2.35	6.73	-3.44	13.52	-7.49
Price/Free Cash Flow High	3.08	8.29	-3.55	14.75	-7.87
Price/Free Cash Flow Low	2.11	5.21	-3.15	12.17	-7.02
EV/Sales Average	0.44	- -	0.04	- -	- -
EV/Sales High	0.97	0.04	0.1	0.01	- -
EV/Sales Low	0.27	- -	- -	- -	- -
EV/EBITDA Average	2.13	-1.72	0.59	3.48	5.82
EV/EBITDA High	4.66	0.2	1.46	-0.07	5.02
EV/EBITDA Low	1.3	-3.58	-1.75	7.4	6.83
EV/EBIT Average	2.38	-1.97	1.07	1.87	5.82
EV/EBIT High	5.2	0.23	2.66	-0.04	5.02
EV/EBIT Low	1.45	-4.1	-3.18	3.98	6.83
Last Price	19.88	13	13.5	12.75	12.75
High Price	29	19.9	13.5	13.75	12.9
Enterprise Value Average	7	-5	- -	-2	-7
Enterprise Value High	16	1	1	- -	-6
Enterprise Value Low	4	-10	-1	-4	-8

Profitability (USD)

API ChatGPT

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

Return on Common Equity (%)	- -	9.74	6.75	8.1	-11.65
Return on Assets (%)	- -	4.71	3.56	4.81	-6.21
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	7.17	1.22	-1.8	-3.8
Gross Margin (%)	69.49	66.09	56.29	53.1	50.75
EBITDA Margin (%)	20.85	19.62	6.83	-14.75	-48.1
Operating Margin (%)	18.67	17.13	3.75	-27.45	-48.1
Incremental Operating Margin (%)	- -	25.81	73.68	22.97	- -
Pretax Margin (%)	18.69	16	13.29	8.87	1.64
Profit Margin (%)	14.25	11.83	11.01	44.73	-85.26
Net Income to Common Margin (%)	14.25	11.83	11.01	44.73	-85.26
Effective Tax Rate (%)	23.74	26.03	17.13	45.1	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	9.74	6.75	8.1	-11.65

Credit (USD)

API ChatGPT

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

Total Debt	1	1	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	0.26	0.19	0.38	-0.52	- -
Net Debt/EBITDA	-6.28	-10.17	-27.8	43.27	21.72
Total Debt/EBIT	0.29	0.22	0.68	-0.28	- -
Net Debt/EBIT	-7.01	-11.64	-50.6	23.25	21.72
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	50.84	46.28	60.55	58.39	48.54
Long-Term Debt/Equity (%)	2.26	0.95	0.5	0.45	- -
Long-Term Debt/Capital (%)	2.71	1.43	0.75	0.66	- -
Long-Term Debt/Total Assets (%)	1.45	0.68	0.46	0.39	- -
Total Debt/Equity (%)	4.53	1.91	1	0.9	- -
Total Debt/Capital (%)	5.41	2.85	1.5	1.32	- -
Total Debt/Total Assets (%)	2.91	1.36	0.92	0.78	- -
Net Debt to Equity	-108.86	-101.63	-74.01	-75.24	-75.95
Net Debt/Capital (%)	432.88	292.02	1,013.33	1,141.03	293.54
EBITDA	3	3	1	-1	-1
EBITDA-CapEx	3	3	1	-1	-1
Operating Income (Loss)	3	2	- -	-1	-1

Liquidity (USD)

API ChatGPT

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

Cash Ratio	1.95	2.76	9.83	5.31	26.92
Current Ratio	2.08	2.86	10.21	7.05	32.17
Quick Ratio	2.08	2.86	10.21	5.37	31.92
CFO/Avg Current Liab	- -	0.3	-0.94	0.42	-0.91
Common Equity/Total Assets	50.84	46.28	60.55	58.39	48.54
Long-Term Debt/Equity (%)	2.26	0.95	0.5	0.45	- -
Long-Term Debt/Capital (%)	2.71	1.43	0.75	0.66	- -
Long-Term Debt/Total Assets (%)	1.45	0.68	0.46	0.39	- -
Total Debt/Equity (%)	4.53	1.91	1	0.9	- -
Total Debt/Capital (%)	5.41	2.85	1.5	1.32	- -
Total Debt/Total Assets (%)	2.91	1.36	0.92	0.78	- -
CFO/Total Liabilities	108.51	30.53	-256.9	31.81	-236.31
CFO/CapEx	- -	- -	- -	- -	- -
Altman's Z-Score	3.68	3.01	7.74	4.72	12.77

Working Capital (USD)

API ChatGPT

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

Accounts Receivable Turnover	- -	11.4	11.85	6.29	11.04
Days Sales Outstanding	- -	32.01	30.79	58.01	33.05
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	32.01	30.79	58.01	33.05
Inventory to Cash Days	- -	32.01	30.79	58.01	33.05
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

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

Market Capitalization	25	18	22	20	21
- Cash & Cash Equivalents	22	27	21	22	27
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	1	1	- -	- -	- -
Enterprise Value	4	-11	-2	-4	-10
Total Capital	17	18	19	20	18
Total Debt/Capital (%)	5.41	2.85	1.5	1.32	- -
Total Debt / EV	0.2	-0.04	-0.17	-0.06	- -
EV/Sales	0.27	- -	- -	- -	- -
EV/EBITDA	1.3	- -	- -	- -	- -
EV/EBIT	1.45	- -	- -	- -	- -
EV/Cash Flow to Firm	0.37	- -	- -	- -	- -
EV/Free Cash Flow to Firm	0.37	- -	- -	- -	- -
Diluted Market Cap	25	18	22	21	21
Diluted Enterprise Value	5	-9	1	-1	-6
EV per Share	3.53	- -	- -	- -	- -
TTM Sales	16	14	11	3	3
TTM EBITDA	3	3	1	-1	-1
TTM Operating Income	3	2	- -	-1	-1
TTM Cash Flow to Firm	12	3	-6	2	-3
TTM Free Cash Flow to Firm	12	3	-6	2	-3

Multiples (USD)

API ChatGPT

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

Price/Free Cash Flow	2.11	5.42	-3.55	13.67	-7.78
EV/EBIT	1.45	- -	- -	- -	- -
Enterprise Value	4	-11	-2	-4	-10
Low Price	19.88	12.5	12	11.35	11.5
EV/Sales	0.27	- -	- -	- -	- -
EV/EBITDA	1.3	- -	- -	- -	- -
Price/Earnings	10.7	11.03	17.92	13.09	- -
Price/Earnings Average	11.92	13.69	17.38	12.95	-8.97
Price/Earnings High	15.61	16.88	17.92	14.12	-9.42
Price/Earnings Low	10.7	10.6	15.93	11.65	-8.4
Price/Book Value	1.6	1.02	1.17	1.02	1.15
Price/Book Value Average	1.78	1.27	1.13	1.01	1.11
Price/Book Value High	2.34	1.57	1.17	1.1	1.17
Price/Book Value Low	1.6	0.98	1.04	0.91	1.04
Price/Tangible Book Value	1.56	0.75	0.85	0.83	0.58
Price/Tangible Book Value Average	1.74	0.93	0.82	0.82	0.56
Price/Tangible Book Value High	2.28	1.15	0.85	0.89	0.58
Price/Tangible Book Value Low	1.56	0.72	0.75	0.74	0.52
Price/Sales	1.53	1.3	1.97	5.86	7.94
Price/Sales Average	1.7	1.62	1.91	5.79	7.65
Price/Sales High	2.23	2	1.97	6.32	8.03
Price/Sales Low	1.53	1.25	1.75	5.21	7.16
Price/Cash Flow	2.1	5.41	-3.52	13.56	-7.75
Price/Cash Flow Average	2.34	6.71	-3.41	13.41	-7.47
Price/Cash Flow High	3.06	8.27	-3.52	14.63	-7.84
Price/Cash Flow Low	2.1	5.2	-3.13	12.07	-6.99
Price/Free Cash Flow Average	2.35	6.73	-3.44	13.52	-7.49
Price/Free Cash Flow High	3.08	8.29	-3.55	14.75	-7.87
Price/Free Cash Flow Low	2.11	5.21	-3.15	12.17	-7.02
EV/Sales Average	0.44	- -	0.04	- -	- -
EV/Sales High	0.97	0.04	0.1	0.01	- -
EV/Sales Low	0.27	- -	- -	- -	- -
EV/EBITDA Average	2.13	-1.72	0.59	3.48	5.82
EV/EBITDA High	4.66	0.2	1.46	-0.07	5.02
EV/EBITDA Low	1.3	-3.58	-1.75	7.4	6.83
EV/EBIT Average	2.38	-1.97	1.07	1.87	5.82
EV/EBIT High	5.2	0.23	2.66	-0.04	5.02
EV/EBIT Low	1.45	-4.1	-3.18	3.98	6.83
Last Price	19.88	13	13.5	12.75	12.75
High Price	29	19.9	13.5	13.75	12.9
Enterprise Value Average	7	-5	- -	-2	-7
Enterprise Value High	16	1	1	- -	-6
Enterprise Value Low	4	-10	-1	-4	-8

Shares Outstanding	- -	2	2	2	2
Diluted Weighted Avg Shares	1	1	2	2	2
Basic Weighted Avg Shares	1	1	2	2	2
Revenue per Share	13.03	9.97	6.84	2.18	1.61
EBITDA per Share	2.72	1.96	0.47	-0.32	-0.77
Operating Income per Share	2.43	1.71	0.26	-0.6	-0.77
Basic EPS, GAAP	1.86	1.18	0.75	0.97	-1.37
Basic EPS from Cont Ops	1.86	1.18	0.75	0.11	0.05
Diluted EPS, GAAP	1.85	1.18	0.75	0.97	-1.36
Diluted EPS from Cont Ops	1.85	1.18	0.75	0.11	0.05
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	9.48	2.41	-3.84	0.94	-1.64
Free Cash Flow per Basic Share	9.48	2.41	-3.84	0.94	-1.64
Cash & Equivalents per Share	17.06	21.76	14.69	15.7	18.74
Book Value per Share	12.41	12.7	11.54	12.51	11.06
Tangible Book Value per Share	12.73	17.37	15.94	15.4	22.09

Alpha G Investment Management, 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)