GreenBox POS (GBOX) Margin Analysis - Discounting Cash Flows

GreenBox POS

GBOX (NASDAQ)

(%)

Models
GreenBox POS Margin Analysis

# --- Years and Quarters
assumptions.set({
    "timeseries": "annual",
    "data": {
        "#years": """
            4
        """,
        "#quarters": """
            8
        """,
    },
    "titles": {
        "#years": "Years",
        "#quarters": "Quarters",
    },
    "properties": {
        "width": "responsive",
        "title": "Years and Quarters",
        "id": "component-1",
        "bindTo": None
    },
    "descriptions": {
        "#years": r"""
The number of historical years used to render the annual chart and tables.
        """,
        "#quarters": r"""
The number of historical quarters used to render the quarterly chart and tables.
        """,
    }
})

# Render description block
model.render_description({
    "data": r"""
## Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (example: Net Income Margin = Net Income / Revenue).

This analysis provides annual and quarterly sections for reporting key financial margins.
""",
    "properties": {
        "width": "responsive"
    }
})

# Render description block
model.render_description({
    "data": r"""
## Annual Section

The annual section uses annual data to calculate margins and growth rates.
""",
    "properties": {
        "width": "full"
    }
})

# --- Income Statement Margins
data.compute({
    "user:%revenueGrowthRate": """
        ( income:revenue / income:revenue:-1 ) - 1
    """,
    "user:%grossMargin": """
        income:grossProfit / income:revenue
    """,
    "user:%operatingMargin": """
        income:operatingIncome / income:revenue
    """,
    "user:%netMargin": """
        income:netIncome / income:revenue
    """,
}, forecast=0, timeseries="annual")

model.render_table({
    "timeseries": "annual",
    "data": {
        "income:revenue": "Revenue",
        "user:%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "user:%grossMargin": "Gross Margin",
        "income:operatingIncome": "Operating Income",
        "user:%operatingMargin": "Operating Margin",
        "income:netIncome": "Net Income",
        "user:%netMargin": "Net Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Income Statement Margins",
        "order": "descending",
        "number_format": "M",
        "include_ltm": True,
        "display_averages": False,
        "width": "responsive"
    }
})

# --- Cash Flow Statement Margins
data.compute({
    "user:%cashFromOperatingActivitiesMargin": """
        flow:netCashProvidedByOperatingActivities / income:revenue
    """,
    "user:%freeCashFlowMargin": """
        flow:freeCashFlow / income:revenue
    """,
    "user:%depreciationAndAmortizationMargin": """
        flow:depreciationAndAmortization / income:revenue
    """,
    "user:%capitalExpenditureMargin": """
        flow:capitalExpenditure / income:revenue
    """,
}, forecast=0, timeseries="annual")

model.render_table({
    "timeseries": "annual",
    "data": {
        "income:revenue": "Revenue",
        "flow:netCashProvidedByOperatingActivities": "Cash from Operating Activities",
        "user:%cashFromOperatingActivitiesMargin": "Cash from Operating Activities Margin",
        "flow:freeCashFlow": "Free Cash Flow",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
        "flow:depreciationAndAmortization": "Depreciation and Amortization",
        "user:%depreciationAndAmortizationMargin": "Depreciation and Amortization Margin",
        "flow:capitalExpenditure": "Capital Expenditure",
        "user:%capitalExpenditureMargin": "Capital Expenditure Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Cash Flow Statement Margins",
        "order": "descending",
        "number_format": "M",
        "include_ltm": True,
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_chart({
    "timeseries": "annual",
    "data": {
        "user:%grossMargin": "Gross Margin",
        "user:%operatingMargin": "Operating Margin",
        "user:%netMargin": "Net Margin",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Annual Chart",
        "include_ltm": False,
        "set_editable": [],
        "hidden_keys": [],
        "bar_keys": ["user:%grossMargin", "user:%operatingMargin", "user:%netMargin", "user:%freeCashFlowMargin"],
        "width": "full"
    }
})

# Render description block
model.render_description({
    "data": r"""
## Quarterly Section

The quarterly section uses quarterly data to calculate margins and growth rates.
""",
    "properties": {
        "width": "full"
    }
})

model.render_table({
    "timeseries": "quarterly",
    "data": {
        "income:revenue": "Revenue",
        "user:%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "user:%grossMargin": "Gross Margin",
        "income:operatingIncome": "Operating Income",
        "user:%operatingMargin": "Operating Margin",
        "income:netIncome": "Net Income",
        "user:%netMargin": "Net Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Income Statement Margins",
        "order": "descending",
        "number_format": "M",
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_table({
    "timeseries": "quarterly",
    "data": {
        "income:revenue": "Revenue",
        "flow:netCashProvidedByOperatingActivities": "Cash from Operating Activities",
        "user:%cashFromOperatingActivitiesMargin": "Cash from Operating Activities Margin",
        "flow:freeCashFlow": "Free Cash Flow",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
        "flow:depreciationAndAmortization": "Depreciation and Amortization",
        "user:%depreciationAndAmortizationMargin": "Depreciation and Amortization Margin",
        "flow:capitalExpenditure": "Capital Expenditure",
        "user:%capitalExpenditureMargin": "Capital Expenditure Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Cash Flow Statement Margins",
        "order": "descending",
        "number_format": "M",
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_chart({
    "timeseries": "quarterly",
    "data": {
        "user:%grossMargin": "Gross Margin",
        "user:%operatingMargin": "Operating Margin",
        "user:%netMargin": "Net Margin",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Quarterly Chart",
        "set_editable": [],
        "hidden_keys": [],
        "bar_keys": ["user:%grossMargin", "user:%operatingMargin", "user:%netMargin", "user:%freeCashFlowMargin"],
        "width": "full"
    }
})

Years and Quarters

Years Years The number of historical years used to render the annual chart and tables.	#
Quarters Quarters The number of historical quarters used to render the quarterly chart and tables.	#

Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (example: Net Income Margin = Net Income / Revenue).

This analysis provides annual and quarterly sections for reporting key financial margins.

Annual Section

The annual section uses annual data to calculate margins and growth rates.

Income Statement Margins

Monetary values in USD amounts except #	LTM Mar 09	2024 Dec 31	2023 Dec 31	2022 Dec 31	2021 Dec 31
Revenue	34.71	56	65.87	32.91	26.3
Revenue Growth Rate	-38.01%	-14.99%	100.2%	25.11%	208.6%
Cost of Revenue	19.25	33.57	40.16	16.79	22.63
Gross Profit	15.47	22.43	25.71	16.12	3.67
Gross Margin	44.56%	40.05%	39.04%	48.99%	13.96%
Operating Income	-11.55	-20.89	-12.3	-57.41	-20.79
Operating Margin	-33.28%	-37.3%	-18.68%	-174.5%	-79.02%
Net Income	-19.97	-26.82	-53.1	-49.23	-26.45
Net Margin	-57.52%	-47.9%	-80.62%	-149.6%	-100.6%

Cash Flow Statement Margins

Monetary values in USD amounts except #	LTM Mar 09	2024 Dec 31	2023 Dec 31	2022 Dec 31	2021 Dec 31
Revenue	34.71	56	65.87	32.91	26.3
Cash from Operating Activities	9.08	21.19	33.16	-9.34	-27.17
Cash from Operating Activities Margin	26.16%	37.84%	50.34%	-28.39%	-103.3%
Free Cash Flow	10.84	21.14	33.05	-9.51	-27.32
Free Cash Flow Margin	31.23%	37.76%	50.18%	-28.89%	-103.9%
Depreciation and Amortization	0.481	2.26	2.55	20.92	0.913
Depreciation and Amortization Margin	1.39%	4.04%	3.88%	63.56%	3.47%
Capital Expenditure	1.76	-0.047	-0.108	-0.162	-0.159
Capital Expenditure Margin	5.07%	-0.084%	-0.164%	-0.493%	-0.604%

Annual Chart

Monetary values in USD

{"sectionId": "section-chart-1", "sectionType": "chart", "title": "Annual Chart", "timeseries": "annual", "series": [{"label": "Gross Margin", "mappingKey": "user:%grossMargin", "data": [{"l": "2021", "x": "2021-12-31", "y": 13.96}, {"l": "2022", "x": "2022-12-31", "y": 48.99}, {"l": "2023", "x": "2023-12-31", "y": 39.04}, {"l": "2024", "x": "2024-12-31", "y": 40.05}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Operating Margin", "mappingKey": "user:%operatingMargin", "data": [{"l": "2021", "x": "2021-12-31", "y": -79.02}, {"l": "2022", "x": "2022-12-31", "y": -174.5}, {"l": "2023", "x": "2023-12-31", "y": -18.68}, {"l": "2024", "x": "2024-12-31", "y": -37.3}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Net Margin", "mappingKey": "user:%netMargin", "data": [{"l": "2021", "x": "2021-12-31", "y": -100.6}, {"l": "2022", "x": "2022-12-31", "y": -149.6}, {"l": "2023", "x": "2023-12-31", "y": -80.62}, {"l": "2024", "x": "2024-12-31", "y": -47.9}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Free Cash Flow Margin", "mappingKey": "user:%freeCashFlowMargin", "data": [{"l": "2021", "x": "2021-12-31", "y": -103.9}, {"l": "2022", "x": "2022-12-31", "y": -28.89}, {"l": "2023", "x": "2023-12-31", "y": 50.18}, {"l": "2024", "x": "2024-12-31", "y": 37.76}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}], "editableDates": {}, "properties": {"display_table": false}, "width": "full"}

Quarterly Section

The quarterly section uses quarterly data to calculate margins and growth rates.

Income Statement Margins

Monetary values in USD amounts except #	2025 (Q3) Sep 30	2025 (Q2) Jun 30	2025 (Q1) Mar 31	2024 (Q4) Dec 31	2024 (Q3) Sep 30	2024 (Q2) Jun 30
Revenue	2.79	2.78	15.13	14.01	12.61	11.9
Revenue Growth Rate	0.108%	-81.61%	8%	11.15%	5.93%
Cost of Revenue	1.39	1.56	8.42	7.87	7.75	7.15
Gross Profit	1.39	1.22	6.71	6.14	4.86	4.75
Gross Margin	50%	43.8%	44.37%	43.82%	38.53%	39.91%
Operating Income	-1.81	-3.29	-0.848	-5.61	-2.94	-10.89
Operating Margin	-65%	-118.1%	-5.6%	-40.03%	-23.31%	-91.51%
Net Income	-1.95	-8.41	-2.76	-6.85	-5.17	-12.11
Net Margin	-70.1%	-302.1%	-18.21%	-48.89%	-41.04%	-101.8%

Cash Flow Statement Margins

Monetary values in USD amounts except #	2025 (Q3) Sep 30	2025 (Q2) Jun 30	2025 (Q1) Mar 31	2024 (Q4) Dec 31	2024 (Q3) Sep 30	2024 (Q2) Jun 30
Revenue	2.79	2.78	15.13	14.01	12.61	11.9
Cash from Operating Activities	-3.05	12.44	-15.58	15.28	16.42
Cash from Operating Activities Margin	-109.6%	446.8%	-103%	109.1%	130.3%
Free Cash Flow	-1.82	13.63	-15.59	14.62	17.04
Free Cash Flow Margin	-65.36%	489.7%	-103%	104.4%	135.1%
Depreciation and Amortization	-0.012	0.204	0.133	0.156	0.591
Depreciation and Amortization Margin	-0.431%	7.33%	0.879%	1.11%	4.69%
Capital Expenditure	1.23	1.19	-0.008	-0.658	0.611
Capital Expenditure Margin	44.26%	42.87%	-0.053%	-4.7%	4.85%

Quarterly Chart

Monetary values in USD

{"sectionId": "section-chart-2", "sectionType": "chart", "title": "Quarterly Chart", "timeseries": "quarterly", "series": [{"label": "Gross Margin", "mappingKey": "user:%grossMargin", "data": [{"l": "2024 (Q2)", "x": "2024-06-30", "y": 39.91}, {"l": "2024 (Q3)", "x": "2024-09-30", "y": 38.53}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": 43.82}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": 44.37}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": 43.8}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": 50}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Operating Margin", "mappingKey": "user:%operatingMargin", "data": [{"l": "2024 (Q2)", "x": "2024-06-30", "y": -91.51}, {"l": "2024 (Q3)", "x": "2024-09-30", "y": -23.31}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": -40.03}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": -5.6}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": -118.1}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": -65}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Net Margin", "mappingKey": "user:%netMargin", "data": [{"l": "2024 (Q2)", "x": "2024-06-30", "y": -101.8}, {"l": "2024 (Q3)", "x": "2024-09-30", "y": -41.04}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": -48.89}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": -18.21}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": -302.1}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": -70.1}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Free Cash Flow Margin", "mappingKey": "user:%freeCashFlowMargin", "data": [{"l": "2024 (Q3)", "x": "2024-09-30", "y": 135.1}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": 104.4}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": -103}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": 489.7}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": -65.36}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}], "editableDates": {}, "properties": {"display_table": false}, "width": "full"}