Market cap
$5 Mln
Revenue (TTM)
$153 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
| Uphealth Inc (UPH) | CACI International Inc. Class A (CACI) | Dynatrace Holdings LLC (DT) | DigitalOcean Holdings (DOCN) | Compass Inc. Class A (COMP) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
5 | 13,923 | 15,063 | 12,863 | 8,490 |
Revenue ($ Mln) |
153 | 9,568 | 2,096 | 1,011 | 10,556 |
Net Profit ($ Mln) |
-75.00 | 535.81 | 151.37 | 235.24 | 66.80 |
Net Margin (%) |
-48.97 | 5.60 | 7.22 | 23.27 | 0.63 |
RoE (%) |
-92.10 | 12.82 | 5.82 | -- | 3.55 |
Price to Earnings |
-- | 25.44 | 103.80 | 49.73 | 184.33 |
Price-To-Book |
0.07 | 3.12 | 6.22 | 13.76 | 2.66 |
Income Statement ($ Mln)
| Uphealth Inc (UPH) | CACI International Inc. Class A (CACI) | Dynatrace Holdings LLC (DT) | DigitalOcean Holdings (DOCN) | Compass Inc. Class A (COMP) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
153.15 | 6,202.92 | 929.45 | 576.32 | 6,018.00 |
|
Cost of Revenue
|
74.66 | 5,706.59 | 172.88 | 211.93 | 4,936.10 |
|
Gross Profit
|
70.16 | 496.33 | 756.57 | 364.40 | 1,081.90 |
|
Operating Expenses
|
77.11 | 1,520.72 | 675.26 | 390.09 | 1,671.30 |
|
Operating Profit (EBIT)
|
-84.86 | 496.33 | 81.31 | -25.70 | -589.40 |
|
Other Income
|
0.00 | -- | 0.54 | 10.21 | -9.40 |
|
Profit before Tax
|
-64.35 | 454.57 | 71.66 | -23.89 | -602.40 |
|
Provision for Tax
|
10.14 | 87.78 | 19.21 | 3.92 | -0.90 |
|
Profit after Tax (Net Income)
|
-75.00 | 366.79 | 52.45 | -27.80 | -601.50 |
|
Minority Interest
|
-1.60 | 0.14 | -- | -- | 3.60 |
|
Consolidated Profit
|
-54.57 | 366.79 | 52.45 | -24.28 | -601.50 |
Liabilities ($ Mln)
| Uphealth Inc (UPH) | CACI International Inc. Class A (CACI) | Dynatrace Holdings LLC (DT) | DigitalOcean Holdings (DOCN) | Compass Inc. Class A (COMP) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
64.13 | 3,053.41 | 1,304.45 | 47.57 | 517.10 |
|
Minority Interest
|
-1.60 | 0.14 | -- | -- | 3.60 |
|
Non-Current Liabilities
|
4.65 | 2,548.53 | 371.27 | 1,602.55 | 494.90 |
|
Current Liabilities
|
166.37 | 1,027.36 | 865.60 | 165.52 | 517.50 |
|
Total Liabilities
|
339.80 | 6,629.43 | 2,541.31 | 1,815.63 | 1,533.10 |
Assets ($ Mln)
| Uphealth Inc (UPH) | CACI International Inc. Class A (CACI) | Dynatrace Holdings LLC (DT) | DigitalOcean Holdings (DOCN) | Compass Inc. Class A (COMP) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
213.14 | 5,419.79 | 1,592.89 | 869.64 | 1,015.20 |
|
Current Assets
|
22.01 | 1,209.64 | 948.42 | 945.99 | 517.90 |
|
Total Assets
|
339.80 | 6,629.43 | 2,541.31 | 1,815.63 | 1,533.10 |
|
Total Debt*
|
150.85 | 2,115.34 | 338.76 | 1,635.40 | 763.00 |
|
Net Current Assets
|
-144.36 | 182.28 | 82.82 | 782.28 | 0.40 |
Cashflow ($ Mln)
| Uphealth Inc (UPH) | CACI International Inc. Class A (CACI) | Dynatrace Holdings LLC (DT) | DigitalOcean Holdings (DOCN) | Compass Inc. Class A (COMP) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-24.14 | 745.55 | 250.92 | 195.15 | -292.30 |
|
Cash Flow from Investing Activities
|
-13.33 | -689.15 | -30.89 | -1,148.16 | -100.10 |
|
Cash from Financing Activities
|
-23.32 | -21.21 | -80.66 | -610.36 | 136.00 |
|
Net Cash Inflow / Outflow
|
-- | 35.20 | 139.36 | -1,563.37 | -256.40 |
Ratios
Profitability Ratios
| Uphealth Inc (UPH) | CACI International Inc. Class A (CACI) | Dynatrace Holdings LLC (DT) | DigitalOcean Holdings (DOCN) | Compass Inc. Class A (COMP) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-63.46 | 7.34 | 3.28 | -1.49 | -44.48 |
|
ROE (%)
|
-92.10 | 12.83 | 4.34 | -8.89 | -88.40 |
|
ROA (%)
|
-18.44 | 5.73 | 2.19 | -1.42 | -36.09 |
|
EBIT Margin (%)
|
1.26 | -- | -- | -- | -- |
|
Net Margin (%)
|
-48.97 | 5.91 | 5.64 | -4.74 | -10.01 |
|
Cash Profit Margin (%)
|
0.00 | -- | -- | -- | -- |
Growth Ratios
| Uphealth Inc (UPH) | CACI International Inc. Class A (CACI) | Dynatrace Holdings LLC (DT) | DigitalOcean Holdings (DOCN) | Compass Inc. Class A (COMP) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
4.70 | 0.03 | 0.32 | 0.34 | -0.06 |
|
EBIT Growth (%)
|
102.11 | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
91.20 | -19.82 | -30.72 | -42.56 | -21.74 |
|
EPS Growth (%)
|
-- | -0.19 | -0.31 | -0.59 | -0.13 |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| Uphealth Inc (UPH) | CACI International Inc. Class A (CACI) | Dynatrace Holdings LLC (DT) | DigitalOcean Holdings (DOCN) | Compass Inc. Class A (COMP) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-- | 18.17 | 260.72 | -88.38 | -1.69 |
|
Price / Book Value
|
-- | 2.18 | 10.48 | 51.66 | 1.97 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
-54.88 | 13.73 | 97.68 | 37.22 | -2.83 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Uphealth Inc (UPH) | CACI International Inc. Class A (CACI) | Dynatrace Holdings LLC (DT) | DigitalOcean Holdings (DOCN) | Compass Inc. Class A (COMP) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.69 | 0.26 | 34.38 | 1.48 |
|
Short term debt to equity ratio
|
2.30 | 0.03 | 0.01 | 1.21 | 0.53 |
|
Current Ratio
|
0.13 | 1.18 | 1.10 | 5.72 | 1.00 |
|
Quick Ratio
|
0.13 | 1.08 | 1.02 | -- | -- |
|
Interest Coverage
|
-1.39 | 11.89 | 8.03 | -1.84 | -162.94 |
Operating Efficiency Ratios
| Uphealth Inc (UPH) | CACI International Inc. Class A (CACI) | Dynatrace Holdings LLC (DT) | DigitalOcean Holdings (DOCN) | Compass Inc. Class A (COMP) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
10.79 | 14.93 | 37.73 | 9.34 | 1.32 |
|
Asset Turnover
|
0.38 | 0.97 | 0.39 | 0.29 | 3.61 |
|
Receivable days
|
51.37 | 53.17 | 116.47 | 29.61 | 4.88 |
|
Inventory Days
|
6.36 | 5.73 | 117.88 | 0.00 | 0.00 |
|
Payable days
|
65.07 | 14.47 | 34.16 | 29.12 | 2.32 |
|
Cash Conversion Cycle
|
-7.34 | 44.43 | 200.19 | 2.00 | 2.83 |