Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
|
Propel Media, Inc. (PROM)
|
Add to portfolio |
|
|
|
| Price: |
$0.05
| | Metrics |
| OS: |
250.0
|
M
| |
|
|
| Market cap: |
$12.5
|
M
| |
12
|
% ROIC
|
|
Net debt:
|
$52.3
|
M
| |
1.6
|
x Debt/EBITDA
|
|
EV:
|
$64.8
|
M
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$32.9
|
M
| |
2.0
|
x EV/EBITDA
|
|
EBIT
|
$31.0
|
M
| |
2.1
|
x EV/EBIT
|
| EPS |
$0.04
| |
1.3
|
x P/E
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 | Dec-31-13 |
| Revenues | 88.7 | 61.2 | 78.8 | 89.5 | 25.4 |
| Revenue growth | 44.8% | -22.3% | -11.9% | 252.5% | |
| Cost of goods sold | 32.8 | 21.7 | 34.1 | 41.9 | 17.1 |
| Gross profit | 55.9 | 39.5 | 44.7 | 47.6 | 8.2 |
| Gross margin | 63.0% | 64.5% | 56.7% | 53.2% | 32.4% |
| Selling, general and administrative | | | | | 0.5 |
| Sales and marketing | 0.1 | 0.1 | 0.1 | 0.4 | |
| Research and development | 4.0 | 3.5 | 4.0 | | |
| General and administrative | 1.0 | 1.2 | 1.8 | 2.4 | |
| EBITA | 30.1 | 16.9 | 19.1 | 28.9 | -0.1 |
| EBITA margin | 33.9% | 27.6% | 24.2% | 32.3% | -0.3% |
| Amortization of intangibles | 0.1 | 0.0 | 0.1 | | |
| EBIT | 29.9 | 16.9 | 18.9 | 28.9 | -0.1 |
| EBIT margin | 33.7% | 27.5% | 24.0% | 32.3% | -0.3% |
| Pre-tax income | 17.8 | 4.5 | 5.1 | 28.9 | -0.1 |
| Income taxes | 18.1 | 3.9 | -30.6 | 0.0 | 0.1 |
| Tax rate | 102.0% | 87.0% | | 0.0% | |
| Net income | -0.4 | 0.6 | 35.7 | 28.9 | -0.2 |
| Net margin | -0.4% | 0.9% | 45.3% | 32.3% | -0.7% |
| |
| Diluted EPS | $0.00 | $0.00 | $0.15 | $0.19 | $0.00 |
| Shares outstanding (diluted) | 250.0 | 250.0 | 242.9 | 154.1 | 41.9 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|