Market cap
$20 Mln
Revenue (TTM)
$1,835 Mln
P/E Ratio
--
P/B Ratio
4.6
Div. Yield
0 %
| Liberty Tri (LTRPA) | Vacasa Inc. Class A (VCSA) | |
|---|---|---|
Market cap ($ Mln) |
20 | 123 |
Revenue ($ Mln) |
1,835 | 839 |
Net Profit ($ Mln) |
-178.00 | -51.62 |
Net Margin (%) |
-5.07 | -6.15 |
RoE (%) |
35.18 | -69.62 |
Price to Earnings |
-- | -- |
Price-To-Book |
4.55 | 3.23 |
Income Statement ($ Mln)
| Liberty Tri (LTRPA) | Vacasa Inc. Class A (VCSA) | |
|---|---|---|
|
Operating Revenue
|
1,835.00 | 910.49 |
|
Cost of Revenue
|
131.00 | 427.09 |
|
Gross Profit
|
1,704.00 | 483.40 |
|
Operating Expenses
|
2,291.00 | 631.02 |
|
Operating Profit (EBIT)
|
-587.00 | -147.62 |
|
Other Income
|
-- | -- |
|
Profit before Tax
|
-612.00 | -154.08 |
|
Provision for Tax
|
-49.00 | 0.86 |
|
Profit after Tax (Net Income)
|
-178.00 | -95.19 |
|
Minority Interest
|
-- | -- |
|
Consolidated Profit
|
-- | -- |
Liabilities ($ Mln)
| Liberty Tri (LTRPA) | Vacasa Inc. Class A (VCSA) | |
|---|---|---|
|
Shareholder's Funds
|
-594.00 | 34.07 |
|
Minority Interest
|
-- | -- |
|
Non-Current Liabilities
|
995.00 | 141.51 |
|
Current Liabilities
|
1,227.00 | 327.27 |
|
Total Liabilities
|
2,890.00 | 535.93 |
Assets ($ Mln)
| Liberty Tri (LTRPA) | Vacasa Inc. Class A (VCSA) | |
|---|---|---|
|
Non-Current Assets
|
1,559.00 | 285.31 |
|
Current Assets
|
1,331.00 | 250.62 |
|
Total Assets
|
2,890.00 | 535.93 |
|
Total Debt*
|
1,160.00 | 139.23 |
|
Net Current Assets
|
104.00 | -76.65 |
Cashflow ($ Mln)
| Liberty Tri (LTRPA) | Vacasa Inc. Class A (VCSA) | |
|---|---|---|
|
Cash From Operating Activities
|
144.00 | -110.03 |
|
Cash Flow from Investing Activities
|
-- | -- |
|
Cash from Financing Activities
|
-62.00 | 94.86 |
|
Net Cash Inflow / Outflow
|
-- | -- |
Ratios
Profitability Ratios
| Liberty Tri (LTRPA) | Vacasa Inc. Class A (VCSA) | |
|---|---|---|
|
ROCE (%)
|
-27.92 | -57.65 |
|
ROE (%)
|
35.18 | -115.30 |
|
ROA (%)
|
-5.52 | -15.87 |
|
EBIT Margin (%)
|
-- | -- |
|
Net Margin (%)
|
-9.70 | -10.46 |
|
Cash Profit Margin (%)
|
-- | -- |
Growth Ratios
| Liberty Tri (LTRPA) | Vacasa Inc. Class A (VCSA) | |
|---|---|---|
|
Revenue Growth (%)
|
0.03 | -0.19 |
|
EBIT Growth (%)
|
-- | -- |
|
Net Profit Growth (%)
|
37.54 | 68.13 |
|
EPS Growth (%)
|
0.38 | 0.74 |
|
Book Value Growth (%)
|
-- | -- |
Valuation Ratios
| Liberty Tri (LTRPA) | Vacasa Inc. Class A (VCSA) | |
|---|---|---|
|
Price / Earnings
|
-0.10 | -0.81 |
|
Price / Book Value
|
-0.03 | 2.26 |
|
Dividend Yield (%)
|
-- | -- |
|
EV/EBITDA
|
-0.23 | -0.86 |
|
Market Cap ($ Cr)
|
-- | -- |
Solvency Ratios
| Liberty Tri (LTRPA) | Vacasa Inc. Class A (VCSA) | |
|---|---|---|
|
Debt to Equity
|
-1.95 | 4.09 |
|
Short term debt to equity ratio
|
-0.55 | 0.26 |
|
Current Ratio
|
1.08 | 0.77 |
|
Quick Ratio
|
-- | -- |
|
Interest Coverage
|
-7.62 | -25.09 |
Operating Efficiency Ratios
| Liberty Tri (LTRPA) | Vacasa Inc. Class A (VCSA) | |
|---|---|---|
|
Debtors to sales (%)
|
11.28 | 1.96 |
|
Asset Turnover
|
0.57 | 1.52 |
|
Receivable days
|
39.71 | 6.43 |
|
Inventory Days
|
-- | -- |
|
Payable days
|
738.86 | 25.73 |
|
Cash Conversion Cycle
|
-- | -- |