Transphorm, Inc.

TGAN

TGANTransphorm, Inc. US flag

NASDAQ Capital Market

5.10

USD

+0.34

- -

323.12MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-110.25	-28.88	-65.73
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	45.6	41.24	47.9	-5.75
EBITDA Margin (%)	-89.68	-110.47	-37.64	-165
Operating Margin (%)	-99.87	-117.82	-41.15	-174.29
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-128.06	-157.5	-42.56	-185.32
Profit Margin (%)	-128.06	-157.5	-42.56	-185.32
Net Income to Common Margin (%)	-128.06	-157.5	-42.56	-185.32
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Total Debt	42	36	12	15
ST Debt	15	20	- -	12
LT Debt	26	15	12	3
Total Debt/EBITDA	-3.89	-2.83	-1.35	-0.55
Net Debt/EBITDA	-3.62	-1.66	2.35	0.13
Total Debt/EBIT	-3.49	-2.65	-1.23	-0.52
Net Debt/EBIT	-3.25	-1.56	2.15	0.12
EBITDA to Interest Expense	-14.12	-16.53	-11.43	-37.32
EBITDA-CapEx/Interest Expense	-14.39	-16.61	-12.18	-46.82
EBIT to Interest Expense	-15.72	-17.63	-12.49	-39.42
Interest Expense	1	1	1	1
Common Equity/Total Assets	-1,402.41	-728.07	-367.21	-470.69
Long-Term Debt/Equity (%)	- -	- -	38.26	13.61
Long-Term Debt/Capital (%)	-25.58	-12.19	-7.21	-1.38
Long-Term Debt/Total Assets (%)	255.01	69.25	24.67	6.01
Total Debt/Equity (%)	-34.05	-179.01	38.84	76.85
Total Debt/Capital (%)	-40.7	-28.15	-7.32	-7.76
Total Debt/Total Assets (%)	405.64	159.93	25.04	33.91
Net Debt to Equity	-31.7	-105.01	-67.78	-17.98
Net Debt/Capital (%)	-36.85	-14.79	10.63	1.68
EBITDA	-11	-13	-9	-27
EBITDA-CapEx	-11	-13	-10	-34
Operating Income (Loss)	-12	-13	-10	-29

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Cash Ratio	0.14	0.55	6.33	0.71
Current Ratio	0.26	0.68	8.48	1.4
Quick Ratio	0.17	0.58	6.81	0.91
CFO/Avg Current Liab	- -	-0.6	-1.23	-1.95
Common Equity/Total Assets	-1,402.41	-728.07	-367.21	-470.69
Long-Term Debt/Equity (%)	- -	- -	38.26	13.61
Long-Term Debt/Capital (%)	-25.58	-12.19	-7.21	-1.38
Long-Term Debt/Total Assets (%)	255.01	69.25	24.67	6.01
Total Debt/Equity (%)	-34.05	-179.01	38.84	76.85
Total Debt/Capital (%)	-40.7	-28.15	-7.32	-7.76
Total Debt/Total Assets (%)	405.64	159.93	25.04	33.91
CFO/Total Liabilities	-9.27	-33.54	-114.18	-106.73
CFO/CapEx	-60.54	-243.36	-33.17	-3.82
Altman's Z-Score	-32.43	-11.73	6.79	-2.96

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Accounts Receivable Turnover	- -	14.64	14.14	4.75
Days Sales Outstanding	- -	24.93	25.82	76.86
Inventory Turnover	- -	5.11	3.15	2.37
Days Inventory Outstanding	- -	71.48	115.89	154.02
Accounts Payable Turnover	- -	2.63	5.09	3.4
Accounts Payable Turnover Days	- -	138.76	71.7	107.27
Cash Conversion Cycle	- -	-42.36	70.01	123.62
Inventory to Cash Days	- -	-46.55	-90.08	-77.15
Inventories	1	2	6	8
Raw Materials	- -	1	2	5
Work In Process	- -	- -	2	2
Finished Goods	- -	1	- -	1
Other Inventory	- -	- -	2	1

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Market Capitalization	- -	130	326	224
- Cash & Cash Equivalents	3	15	33	16
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	42	36	12	15
Enterprise Value	39	151	304	224
Total Capital	-102	-126	-166	-194
Total Debt/Capital (%)	-40.7	-28.15	-7.32	-7.76
Total Debt / EV	1.07	0.24	0.04	0.07
EV/Sales	3.25	13.28	12.66	13.56
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	130	326	224
Diluted Enterprise Value	39	151	304	224
EV per Share	1.1	4.76	6.61	3.98
TTM Sales	12	11	24	17
TTM EBITDA	-11	-13	-9	-27
TTM Operating Income	-12	-13	-10	-29
TTM Cash Flow to Firm	-12	-13	-19	-26
TTM Free Cash Flow to Firm	-11	-13	-18	-19

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Price/Free Cash Flow	- -	-9.26	-17.01	-11.46
EV/EBIT	- -	- -	- -	- -
Enterprise Value	39	151	304	224
Low Price	- -	2.3	3.26	3.38
EV/Sales	3.25	13.28	12.66	13.56
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	-10.28	-25.12	-9.92
Price/Earnings High	- -	-88.61	-41.13	-14.63
Price/Earnings Low	- -	-4.08	-14.67	-6.21
Price/Book Value	- -	-0.8	-1.82	-1.07
Price/Book Value Average	- -	-1.14	-1.44	-1.45
Price/Book Value High	- -	-9.81	-2.36	-2.14
Price/Book Value Low	- -	-0.45	-0.84	-0.91
Price/Tangible Book Value	- -	-5.85	11.01	12.32
Price/Tangible Book Value Average	- -	-8.28	8.7	16.66
Price/Tangible Book Value High	- -	-71.35	14.24	24.57
Price/Tangible Book Value Low	- -	-3.28	5.08	10.43
Price/Sales	- -	11.44	13.54	13.59
Price/Sales Average	- -	16.2	10.69	18.38
Price/Sales High	- -	139.56	17.5	27.11
Price/Sales Low	- -	6.42	6.24	11.51
Price/Cash Flow	- -	-9.22	-16.5	-8.46
Price/Cash Flow Average	- -	-13.05	-13.03	-11.45
Price/Cash Flow High	- -	-112.43	-21.33	-16.88
Price/Cash Flow Low	- -	-5.17	-7.61	-7.17
Price/Free Cash Flow Average	- -	-13.1	-13.43	-15.5
Price/Free Cash Flow High	- -	-112.9	-21.99	-22.87
Price/Free Cash Flow Low	- -	-5.19	-7.84	-9.71
EV/Sales Average	3.25	18.03	9.81	18.35
EV/Sales High	3.25	141.4	16.62	27.08
EV/Sales Low	3.25	8.25	5.36	11.48
EV/EBITDA Average	-3.62	-16.32	-26.05	-11.12
EV/EBITDA High	-3.62	-127.99	-44.15	-16.41
EV/EBITDA Low	-3.62	-7.47	-14.24	-6.96
EV/EBIT Average	-3.25	-15.3	-23.84	-10.53
EV/EBIT High	-3.25	-120.02	-40.39	-15.54
EV/EBIT Low	-3.25	-7.01	-13.02	-6.59
Last Price	- -	4.1	7.07	3.99
High Price	- -	50	9.14	7.96
Enterprise Value Average	39	205	236	303
Enterprise Value High	39	1,608	400	447
Enterprise Value Low	39	94	129	190

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-110.25	-28.88	-65.73
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	45.6	41.24	47.9	-5.75
EBITDA Margin (%)	-89.68	-110.47	-37.64	-165
Operating Margin (%)	-99.87	-117.82	-41.15	-174.29
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-128.06	-157.5	-42.56	-185.32
Profit Margin (%)	-128.06	-157.5	-42.56	-185.32
Net Income to Common Margin (%)	-128.06	-157.5	-42.56	-185.32
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Total Debt	42	36	12	15
ST Debt	15	20	- -	12
LT Debt	26	15	12	3
Total Debt/EBITDA	-3.89	-2.83	-1.35	-0.55
Net Debt/EBITDA	-3.62	-1.66	2.35	0.13
Total Debt/EBIT	-3.49	-2.65	-1.23	-0.52
Net Debt/EBIT	-3.25	-1.56	2.15	0.12
EBITDA to Interest Expense	-14.12	-16.53	-11.43	-37.32
EBITDA-CapEx/Interest Expense	-14.39	-16.61	-12.18	-46.82
EBIT to Interest Expense	-15.72	-17.63	-12.49	-39.42
Interest Expense	1	1	1	1
Common Equity/Total Assets	-1,402.41	-728.07	-367.21	-470.69
Long-Term Debt/Equity (%)	- -	- -	38.26	13.61
Long-Term Debt/Capital (%)	-25.58	-12.19	-7.21	-1.38
Long-Term Debt/Total Assets (%)	255.01	69.25	24.67	6.01
Total Debt/Equity (%)	-34.05	-179.01	38.84	76.85
Total Debt/Capital (%)	-40.7	-28.15	-7.32	-7.76
Total Debt/Total Assets (%)	405.64	159.93	25.04	33.91
Net Debt to Equity	-31.7	-105.01	-67.78	-17.98
Net Debt/Capital (%)	-36.85	-14.79	10.63	1.68
EBITDA	-11	-13	-9	-27
EBITDA-CapEx	-11	-13	-10	-34
Operating Income (Loss)	-12	-13	-10	-29

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Cash Ratio	0.14	0.55	6.33	0.71
Current Ratio	0.26	0.68	8.48	1.4
Quick Ratio	0.17	0.58	6.81	0.91
CFO/Avg Current Liab	- -	-0.6	-1.23	-1.95
Common Equity/Total Assets	-1,402.41	-728.07	-367.21	-470.69
Long-Term Debt/Equity (%)	- -	- -	38.26	13.61
Long-Term Debt/Capital (%)	-25.58	-12.19	-7.21	-1.38
Long-Term Debt/Total Assets (%)	255.01	69.25	24.67	6.01
Total Debt/Equity (%)	-34.05	-179.01	38.84	76.85
Total Debt/Capital (%)	-40.7	-28.15	-7.32	-7.76
Total Debt/Total Assets (%)	405.64	159.93	25.04	33.91
CFO/Total Liabilities	-9.27	-33.54	-114.18	-106.73
CFO/CapEx	-60.54	-243.36	-33.17	-3.82
Altman's Z-Score	-32.43	-11.73	6.79	-2.96

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Accounts Receivable Turnover	- -	14.64	14.14	4.75
Days Sales Outstanding	- -	24.93	25.82	76.86
Inventory Turnover	- -	5.11	3.15	2.37
Days Inventory Outstanding	- -	71.48	115.89	154.02
Accounts Payable Turnover	- -	2.63	5.09	3.4
Accounts Payable Turnover Days	- -	138.76	71.7	107.27
Cash Conversion Cycle	- -	-42.36	70.01	123.62
Inventory to Cash Days	- -	-46.55	-90.08	-77.15
Inventories	1	2	6	8
Raw Materials	- -	1	2	5
Work In Process	- -	- -	2	2
Finished Goods	- -	1	- -	1
Other Inventory	- -	- -	2	1

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Market Capitalization	- -	130	326	224
- Cash & Cash Equivalents	3	15	33	16
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	42	36	12	15
Enterprise Value	39	151	304	224
Total Capital	-102	-126	-166	-194
Total Debt/Capital (%)	-40.7	-28.15	-7.32	-7.76
Total Debt / EV	1.07	0.24	0.04	0.07
EV/Sales	3.25	13.28	12.66	13.56
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	130	326	224
Diluted Enterprise Value	39	151	304	224
EV per Share	1.1	4.76	6.61	3.98
TTM Sales	12	11	24	17
TTM EBITDA	-11	-13	-9	-27
TTM Operating Income	-12	-13	-10	-29
TTM Cash Flow to Firm	-12	-13	-19	-26
TTM Free Cash Flow to Firm	-11	-13	-18	-19

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	03/31/2022	03/31/2023

Price/Free Cash Flow	- -	-9.26	-17.01	-11.46
EV/EBIT	- -	- -	- -	- -
Enterprise Value	39	151	304	224
Low Price	- -	2.3	3.26	3.38
EV/Sales	3.25	13.28	12.66	13.56
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	-10.28	-25.12	-9.92
Price/Earnings High	- -	-88.61	-41.13	-14.63
Price/Earnings Low	- -	-4.08	-14.67	-6.21
Price/Book Value	- -	-0.8	-1.82	-1.07
Price/Book Value Average	- -	-1.14	-1.44	-1.45
Price/Book Value High	- -	-9.81	-2.36	-2.14
Price/Book Value Low	- -	-0.45	-0.84	-0.91
Price/Tangible Book Value	- -	-5.85	11.01	12.32
Price/Tangible Book Value Average	- -	-8.28	8.7	16.66
Price/Tangible Book Value High	- -	-71.35	14.24	24.57
Price/Tangible Book Value Low	- -	-3.28	5.08	10.43
Price/Sales	- -	11.44	13.54	13.59
Price/Sales Average	- -	16.2	10.69	18.38
Price/Sales High	- -	139.56	17.5	27.11
Price/Sales Low	- -	6.42	6.24	11.51
Price/Cash Flow	- -	-9.22	-16.5	-8.46
Price/Cash Flow Average	- -	-13.05	-13.03	-11.45
Price/Cash Flow High	- -	-112.43	-21.33	-16.88
Price/Cash Flow Low	- -	-5.17	-7.61	-7.17
Price/Free Cash Flow Average	- -	-13.1	-13.43	-15.5
Price/Free Cash Flow High	- -	-112.9	-21.99	-22.87
Price/Free Cash Flow Low	- -	-5.19	-7.84	-9.71
EV/Sales Average	3.25	18.03	9.81	18.35
EV/Sales High	3.25	141.4	16.62	27.08
EV/Sales Low	3.25	8.25	5.36	11.48
EV/EBITDA Average	-3.62	-16.32	-26.05	-11.12
EV/EBITDA High	-3.62	-127.99	-44.15	-16.41
EV/EBITDA Low	-3.62	-7.47	-14.24	-6.96
EV/EBIT Average	-3.25	-15.3	-23.84	-10.53
EV/EBIT High	-3.25	-120.02	-40.39	-15.54
EV/EBIT Low	-3.25	-7.01	-13.02	-6.59
Last Price	- -	4.1	7.07	3.99
High Price	- -	50	9.14	7.96
Enterprise Value Average	39	205	236	303
Enterprise Value High	39	1,608	400	447
Enterprise Value Low	39	94	129	190

Shares Outstanding	35	40	53	57
Diluted Weighted Avg Shares	35	32	46	56
Basic Weighted Avg Shares	35	32	46	56
Revenue per Share	0.34	0.36	0.52	0.29
EBITDA per Share	-0.3	-0.4	-0.2	-0.48
Operating Income per Share	-0.34	-0.42	-0.21	-0.51
Basic EPS, GAAP	-0.43	-0.56	-0.22	-0.54
Basic EPS from Cont Ops	-0.43	-0.56	-0.22	-0.54
Diluted EPS, GAAP	-0.43	-0.56	-0.22	-0.54
Diluted EPS from Cont Ops	-0.43	-0.56	-0.22	-0.54
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-0.35	-0.44	-0.43	-0.47
Free Cash Flow per Basic Share	-0.36	-0.45	-0.44	-0.59
Cash & Equivalents per Share	0.08	0.46	0.73	0.28
Book Value per Share	-4.1	-5.1	-3.88	-3.72
Tangible Book Value per Share	-3.55	-0.7	0.64	0.32

Transphorm, 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)