Fathom Digital Manufacturing Corp (FATH) Financials

$5.05

$0.00 (0.00%)

As on 21-May-2024 09:30EDT

Market cap

$35 Mln

Revenue (TTM)

$127 Mln

P/E Ratio

2.1

P/B Ratio

0.3

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Operating Revenue	126.64	131.29	161.14	152.20	61.29	20.62
Cost of Revenue	98.60	112.09	108.62	92.39	33.06	10.70
Gross Profit	28.04	19.20	52.52	59.81	28.23	9.92
Operating Expenses	73.94	37.50	68.05	50.10	29.31	13.08
Operating Profit (EBIT)	-23.89	-18.30	83.28	25.74	-4.33	-0.16
Other Income	-2.24	--	89.80	--	--	--
Profit before Tax	15.29	-1.52	-1,117.15	13.42	-7.96	-4.77
Provision for Tax	-0.13	-0.08	-7.98	0.40	0.40	2.61
Profit after Tax (Net Income)	31.24	16.06	-1,109.17	13.02	-8.36	-7.38
Minority Interest	12.36	71.97	-621.90	-8.12	--	--
Consolidated Profit	-7.49	--	-488.59	4.90	-14.01	-7.38

Liabilities ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Shareholder's Funds	72.55	72.55	42.06	489.48	36.02	54.74
Minority Interest	12.36	--	--	--	--	--
Non-Current Liabilities	9.41	9.41	160.44	218.46	152.48	29.66
Current Liabilities	179.40	179.40	66.10	51.35	18.28	7.85
Total Liabilities	509.17	329.76	370.52	1,602.23	206.78	92.24

Assets ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Non-Current Assets	290.63	290.63	311.86	1,544.25	174.11	79.91
Current Assets	39.13	39.13	58.66	57.99	32.67	12.33
Total Assets	514.49	329.76	370.52	1,602.23	206.78	92.24
Total Debt*	171.11	171.11	170.53	151.01	93.34	29.91
Net Current Assets	-145.60	-140.27	-7.44	6.64	14.39	--

Cashflow ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Cash From Operating Activities	--	-1.65	3.08	7.22	1.87	-0.59
Cash Flow from Investing Activities	--	--	-13.19	-76.40	-96.04	-44.37
Cash from Financing Activities	--	1.50	0.57	70.57	101.33	43.77
Net Cash Inflow / Outflow	--	--	-9.54	--	--	--

Financials Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Adjusted EPS ($)	8.08	2.29	-369.72	1.86	--	--
Cash EPS ($)	--	5.89	-363.66	3.38	--	--
Adjusted Book Value ($)	--	10.36	14.02	69.93	--	--
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	-0.24	1.03	1.03	--	--
Free Cash Flow per Share ($)	--	-0.95	-3.37	-0.25	--	--

Profitability Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
ROCE (%)	--	7.04	-260.04	3.38	-7.81	--
ROE (%)	68.78	28.02	-417.34	4.95	-18.42	--
ROA (%)	6.53	4.59	-112.45	1.44	-5.59	--
EBIT Margin (%)	-7.17	-13.94	51.68	16.91	-7.06	-0.76
Net Margin (%)	25.11	12.23	-442.01	8.55	-13.64	-35.81
Cash Profit Margin (%)	0.00	--	--	--	--	--

Growth Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Revenue Growth (%)	-20.35	-0.19	0.06	1.48	1.97	--
EBIT Growth (%)	-482.83	-121.98	223.58	694.66	-2,656.69	--
Net Profit Growth (%)	-25.43	101.45	-8,619.63	255.75	-13.20	--
EPS Growth (%)	102.03	1.01	-199.79	--	--	--
Book Value Growth (%)	302.48	--	--	--	--	--

Valuation Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Price / Earnings	2.15	1.94	0.00	4.26	--	--
Price / Book Value	0.29	0.43	0.09	0.11	--	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	-1.77	28.78	1.61	5.13	--	--
Close Price ($)	4.61	4.46	26.40	158.40	--	--
High Price ($)	18.00	39.24	230.00	220.00	--	--
Low Price ($)	2.99	2.99	25.00	129.20	--	--
Market Cap ($ Cr)	34.68	--	--	--	--	--

Solvency Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Debt to Equity	--	2.36	4.05	0.31	2.59	0.55
Short term debt to equity ratio	2.23	2.23	1.07	0.06	0.08	0.01
Current Ratio	0.22	0.22	0.89	1.13	1.79	1.57
Quick Ratio	0.16	0.16	0.65	0.92	1.44	1.35
Interest Coverage	1.94	-1.18	9.24	2.09	-1.19	--

Operating Efficiency Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Debtors to sales (%)	16.99	16.39	17.77	16.67	25.39	43.97
Asset Turnover	0.26	0.37	0.16	0.17	0.41	--
Receivable days	--	69.77	61.21	49.11	73.38	160.59
Inventory Days	--	41.93	44.15	33.34	44.31	57.95
Payable days	--	27.70	29.24	27.30	52.26	172.72
Cash Conversion Cycle	--	84.00	76.11	55.14	65.43	45.82

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.