Market cap
$81 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
0 %
| Goal Acquisitions (PUCK) | Everest Consolidator Acquisition Corp (MNTN) | Compass Diversified Holdings (CODI) | Tiptree (TIPT) | Cannae Holdings (CNNE) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
81 | 948 | 872 | 675 | 661 |
Revenue ($ Mln) |
-- | 313 | 1,798 | -1,012 | 409 |
Net Profit ($ Mln) |
-2.49 | 56.40 | -73.56 | 413.81 | -156.00 |
Net Margin (%) |
-- | 18.00 | -4.09 | -40.90 | -38.18 |
RoE (%) |
-- | 17.62 | -11.55 | 61.21 | -14.57 |
Price to Earnings |
-- | 7.20 | -- | -- | -- |
Price-To-Book |
1.00 | 2.87 | 12.91 | 0.75 | 0.68 |
Income Statement ($ Mln)
| Goal Acquisitions (PUCK) | Everest Consolidator Acquisition Corp (MNTN) | Compass Diversified Holdings (CODI) | Tiptree (TIPT) | Cannae Holdings (CNNE) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
0.00 | 176.30 | 1,689.92 | 1,649.03 | 570.00 |
|
Cost of Revenue
|
0.71 | 52.89 | 1,015.20 | 601.79 | 527.00 |
|
Gross Profit
|
-0.92 | 123.41 | 674.72 | 1,047.24 | 43.00 |
|
Operating Expenses
|
1.19 | 169.52 | 744.13 | 964.18 | 161.90 |
|
Operating Profit (EBIT)
|
-1.60 | -46.11 | -69.41 | 83.05 | -118.90 |
|
Other Income
|
0.00 | -- | -4.99 | -- | -362.60 |
|
Profit before Tax
|
-2.15 | -52.70 | -266.45 | 83.05 | -401.10 |
|
Provision for Tax
|
0.32 | 0.58 | 8.20 | 43.06 | -77.00 |
|
Profit after Tax (Net Income)
|
-2.49 | -53.28 | 108.65 | 13.95 | -313.40 |
|
Minority Interest
|
0.00 | -- | 225.04 | 272.42 | -3.90 |
|
Consolidated Profit
|
0.00 | -- | 36.39 | -8.27 | -428.10 |
Liabilities ($ Mln)
| Goal Acquisitions (PUCK) | Everest Consolidator Acquisition Corp (MNTN) | Compass Diversified Holdings (CODI) | Tiptree (TIPT) | Cannae Holdings (CNNE) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
-12.15 | -105.91 | 929.66 | 416.87 | 2,324.50 |
|
Minority Interest
|
0.00 | -- | 225.04 | 272.42 | -3.90 |
|
Non-Current Liabilities
|
0.47 | 183.96 | 307.75 | 264.14 | 270.00 |
|
Current Liabilities
|
15.32 | 116.75 | 2,160.97 | 4,298.61 | 107.50 |
|
Total Liabilities
|
3.33 | 194.80 | 3,325.14 | 5,139.31 | 2,686.70 |
Assets ($ Mln)
| Goal Acquisitions (PUCK) | Everest Consolidator Acquisition Corp (MNTN) | Compass Diversified Holdings (CODI) | Tiptree (TIPT) | Cannae Holdings (CNNE) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1.89 | 80.25 | 2,056.10 | 1,252.41 | 2,509.40 |
|
Current Assets
|
1.75 | 114.55 | 1,269.05 | 3,886.90 | 177.30 |
|
Total Assets
|
3.33 | 194.80 | 3,325.14 | 5,139.31 | 2,686.70 |
|
Total Debt*
|
2.00 | 49.33 | 3,333.76 | 442.81 | 274.20 |
|
Net Current Assets
|
-13.57 | -2.20 | 1,291.46 | -- | 69.80 |
Cashflow ($ Mln)
| Goal Acquisitions (PUCK) | Everest Consolidator Acquisition Corp (MNTN) | Compass Diversified Holdings (CODI) | Tiptree (TIPT) | Cannae Holdings (CNNE) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-1.58 | -3.05 | 78.08 | 71.45 | -87.80 |
|
Cash Flow from Investing Activities
|
263.17 | 37.79 | 570.50 | -244.67 | 53.10 |
|
Cash from Financing Activities
|
-261.30 | -34.88 | -260.16 | 113.41 | -106.80 |
|
Net Cash Inflow / Outflow
|
-- | -- | -98.13 | 357.40 | 161.90 |
Ratios
Profitability Ratios
| Goal Acquisitions (PUCK) | Everest Consolidator Acquisition Corp (MNTN) | Compass Diversified Holdings (CODI) | Tiptree (TIPT) | Cannae Holdings (CNNE) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-0.90 | 117.10 | 3.12 | 1.79 | -11.16 |
|
ROE (%)
|
-0.92 | 54.96 | 12.02 | 3.43 | -12.43 |
|
ROA (%)
|
-12.27 | -26.76 | 3.19 | 0.30 | -10.78 |
|
EBIT Margin (%)
|
-- | -- | -- | -- | -- |
|
Net Margin (%)
|
-- | -30.22 | 6.43 | 0.85 | -54.98 |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- | -- |
Growth Ratios
| Goal Acquisitions (PUCK) | Everest Consolidator Acquisition Corp (MNTN) | Compass Diversified Holdings (CODI) | Tiptree (TIPT) | Cannae Holdings (CNNE) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-- | 0.31 | -0.04 | 0.18 | -0.14 |
|
EBIT Growth (%)
|
-35.53 | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
-44.75 | 43.60 | 283.45 | 268.61 | 26.79 |
|
EPS Growth (%)
|
-198.08 | 0.08 | 2.79 | 2.66 | 0.19 |
|
Book Value Growth (%)
|
-371.97 | -- | -- | -- | -- |
Valuation Ratios
| Goal Acquisitions (PUCK) | Everest Consolidator Acquisition Corp (MNTN) | Compass Diversified Holdings (CODI) | Tiptree (TIPT) | Cannae Holdings (CNNE) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-68.95 | -9.74 | 14.97 | 51.30 | -4.36 |
|
Price / Book Value
|
-8.50 | -4.90 | 1.75 | 1.72 | 0.59 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
-87.44 | -20.31 | -61.80 | -0.84 | -10.07 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Goal Acquisitions (PUCK) | Everest Consolidator Acquisition Corp (MNTN) | Compass Diversified Holdings (CODI) | Tiptree (TIPT) | Cannae Holdings (CNNE) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | -0.47 | 3.59 | 1.06 | 0.12 |
|
Short term debt to equity ratio
|
-0.16 | -0.47 | 1.80 | 0.47 | 0.01 |
|
Current Ratio
|
0.11 | 0.98 | 0.59 | 0.90 | 1.65 |
|
Quick Ratio
|
0.11 | -- | 0.35 | 1.58 | -- |
|
Interest Coverage
|
-0.99 | -4.23 | -1.35 | 4.00 | -10.57 |
Operating Efficiency Ratios
| Goal Acquisitions (PUCK) | Everest Consolidator Acquisition Corp (MNTN) | Compass Diversified Holdings (CODI) | Tiptree (TIPT) | Cannae Holdings (CNNE) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
-- | 29.26 | 10.96 | 101.77 | 4.56 |
|
Asset Turnover
|
0.00 | 0.89 | 0.50 | 0.36 | 0.20 |
|
Receivable days
|
-- | 106.38 | 42.03 | 297.58 | 8.94 |
|
Inventory Days
|
-- | -- | 194.99 | -1,581.50 | -5.85 |
|
Payable days
|
1,745.84 | 282.36 | 30.18 | 333.74 | 18.30 |
|
Cash Conversion Cycle
|
-- | -- | 206.84 | -1,617.67 | -14.48 |