Ratios	Dec 21	Dec 20	Dec 19	Dec 18
Liquidity Ratios
Current Ratio	0.01	0.01	0.44	16.13	51.19
Quick Ratio	0.01	0.01	0.44	16.13	51.19
Cash Ratio	0.01	0.01	0.44	14.03	46.36
Solvency Ratio	-0.22	-0.22	-1.24	-0.67	1.11
Operating Cash Flow Ratio	-0.11	-0.11	-7.89	-12.74	46.95
Short-Term Operating Cash Flow Coverage	0.00	0.00	0.00	0.00	0.00
Net Current Asset Value	$ -958.81K	$ -958.81K	$ -691.50K	$ -79.13K	$ 152.26K
Leverage Ratios
Debt-to-Assets Ratio	0.43	0.43	0.42	0.18	0.17
Debt-to-Equity Ratio	1.12	1.12	0.83	0.23	0.20
Debt-to-Capital Ratio	0.53	0.53	0.45	0.18	0.17
Long-Term Debt-to-Capital Ratio	0.53	0.53	0.45	0.18	0.17
Financial Leverage Ratio	2.61	2.61	1.96	1.24	1.21
Debt Service Coverage Ratio	0.00	0.00	0.00	0.00	0.00
Interest Coverage Ratio	0.00	0.00	0.00	0.00	0.00
Debt to Market Cap	27.57	0.08	0.05	0.05	0.17
Interest Debt Per Share	0.03	0.03	0.03	0.02	0.02
Net Debt to EBITDA	-3.13	-3.13	-0.65	-0.40	-0.28
Profitability Margins
Gross Profit Margin	82.24%	82.24%	83.89%	44.48%	11.35%
EBIT Margin	-49.05%	-49.05%	-254.62%	-4.36%	2.07%
EBITDA Margin	-44.93%	-44.93%	-249.28%	-4.04%	2.14%
Operating Profit Margin	-49.05%	-49.05%	-254.62%	-4.36%	2.07%
Pretax Profit Margin	-49.05%	-49.05%	-254.62%	-4.36%	2.07%
Net Profit Margin	-49.05%	-49.05%	-254.62%	-4.36%	2.07%
Continuous Operations Profit Margin	-49.05%	-49.05%	-254.62%	-4.36%	2.07%
Net Income Per EBT	100.00%	100.00%	100.00%	100.00%	100.00%
EBT Per EBIT	100.00%	100.00%	100.00%	100.00%	100.00%
Return on Assets (ROA)	-14.89%	-14.89%	-62.26%	-13.92%	18.39%
Return on Equity (ROE)	-34.12%	-38.80%	-122.17%	-17.22%	22.19%
Return on Capital Employed (ROCE)	-18.32%	-18.32%	-66.75%	-14.05%	18.48%
Return on Invested Capital (ROIC)	-18.32%	-18.32%	-66.75%	-14.05%	18.48%
Return on Tangible Assets	-14.89%	-14.89%	-62.26%	-13.92%	18.39%
Earnings Yield	-956.58%	-2.73%	-7.38%	-4.03%	18.41%
Efficiency Ratios
Receivables Turnover	0.00	0.00	0.00	162.75	389.86
Payables Turnover	0.00	0.00	1.16	189.98	1.67K
Inventory Turnover	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	1.11	1.11	0.82	13.07	39.42
Asset Turnover	0.30	0.30	0.24	3.19	8.90
Working Capital Turnover Ratio	-2.75	-2.75	3.45	15.63	31.71
Cash Conversion Cycle	0.00	0.00	-314.12	0.32	0.72
Days of Sales Outstanding	0.00	0.00	0.00	2.24	0.94
Days of Inventory Outstanding	0.00	0.00	0.00	0.00	0.00
Days of Payables Outstanding	0.00	0.00	314.12	1.92	0.22
Operating Cycle	0.00	0.00	0.00	2.24	0.94
Cash Flow Ratios
Operating Cash Flow Per Share	>-0.01	>-0.01	-0.03	-0.01	0.02
Free Cash Flow Per Share	>-0.01	>-0.01	-0.03	-0.01	0.02
CapEx Per Share	<0.01	<0.01	<0.01	0.00	<0.01
Free Cash Flow to Operating Cash Flow	1.00	1.00	1.00	1.00	1.00
Dividend Paid and CapEx Coverage Ratio	-7.73K	-7.73K	-265.45K	0.00	95.58K
Capital Expenditure Coverage Ratio	-7.73K	-7.73K	-265.45K	0.00	95.58K
Operating Cash Flow Coverage Ratio	-0.05	-0.05	-1.26	-0.65	1.33
Operating Cash Flow to Sales Ratio	-0.07	-0.07	-2.17	-0.04	0.02
Free Cash Flow Yield	-127.17%	-0.36%	-6.30%	-3.44%	22.20%
Valuation Ratios
Price-to-Earnings (P/E) Ratio	-0.10	-36.59	-13.55	-24.84	5.43
Price-to-Sales (P/S) Ratio	0.05	17.95	34.49	1.08	0.11
Price-to-Book (P/B) Ratio	0.04	14.20	16.55	4.28	1.21
Price-to-Free Cash Flow (P/FCF) Ratio	-0.79	-275.23	-15.88	-29.09	4.50
Price-to-Operating Cash Flow Ratio	-0.79	-275.23	-15.88	-29.09	4.50
Price-to-Earnings Growth (PEG) Ratio	>-0.01	0.49	-0.06	0.15	0.00
Price-to-Fair Value	0.04	14.20	16.55	4.28	1.21
Enterprise Value Multiple	-3.24	-43.07	-14.48	-27.21	4.98
Enterprise Value	690.62K	9.18M	13.24M	6.71M	2.04M
EV to EBITDA	-3.24	-43.07	-14.48	-27.21	4.98
EV to Sales	1.46	19.35	36.10	1.10	0.11
EV to Free Cash Flow	-22.32	-296.76	-16.63	-29.53	4.27
EV to Operating Cash Flow	-22.32	-296.76	-16.63	-29.53	4.27
Tangible Book Value Per Share	0.02	0.02	0.03	0.07	0.08
Shareholders’ Equity Per Share	0.02	0.02	0.03	0.07	0.08
Tax and Other Ratios
Effective Tax Rate	0.00	0.00	0.00	0.00	0.00
Revenue Per Share	0.02	0.02	0.02	0.28	0.89
Net Income Per Share	>-0.01	>-0.01	-0.04	-0.01	0.02
Tax Burden	1.00	1.00	1.00	1.00	1.00
Interest Burden	1.00	1.00	1.00	1.00	1.00
Research & Development to Revenue	0.00	0.00	0.00	0.00	0.00
SG&A to Revenue	0.00	0.00	0.00	0.00	0.00
Stock-Based Compensation to Revenue	0.00	0.00	0.00	0.00	0.00
Income Quality	0.13	0.13	0.85	0.85	1.21

Fuego Enterprises (FUGI) Ratios

Fuego Enterprises Ratios