ShiftPixy, Inc. (PIXY) Annual Margin Report - Discounting Cash Flows
PIXY
ShiftPixy, Inc.
PIXY (NASDAQ)

Annual 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 a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values are in USD

amounts of USD except for #

Average LTM 2023 2022 2021 2020 2019
Revenue 25.61 15.02 17.13 36 23.42 8.64 53.44
Revenue Growth Rate 21.5% -12.33% -52.42% 53.72% 171% -83.83% 52.85%
Cost of Revenue 22.81 14.57 16.25 34.23 23.1 7.68 41.05
Gross Profit 2.79 0.443 0.878 1.77 0.322 0.957 12.39
Gross Margin 8.11% 2.95% 5.13% 4.93% 1.38% 11.07% 23.19%
Operating Income -26.04 -31.84 -33.96 -35.39 -27.34 -18.04 -9.67
Operating Margin -142% -212% -198.2% -98.29% -116.8% -208.7% -18.1%
Net Income -39.85 -29.66 -33.63 -43.99 -27.37 -77.25 -27.23
Net Margin -263% -197.5% -196.3% -122.2% -116.9% -893.9% -50.97%

amounts of USD except for #

Average LTM 2023 2022 2021 2020 2019
Revenue 25.61 15.02 17.13 36 23.42 8.64 53.44
Cash From Operating Activities Margin -75.41% -58.69% -53.96% -48.66% -91.85% -195.4% -3.9%
Cash From Operating Activities -12.68 -8.81 -9.24 -17.52 -21.51 -16.88 -2.09
Free Cash Flow Margin -78.62% -58.71% -55.98% -50.04% -102.8% -198.1% -6.09%
Free Cash Flow -13.48 -8.82 -9.59 -18.01 -24.08 -17.12 -3.25
Depreciation and Amortization Margin 2.53% 4.5% 3.05% 1.41% 1.52% 3.15% 1.57%
Depreciation and Amortization 0.529 0.675 0.523 0.509 0.357 0.272 0.839
Capital Expenditure Margin -3.21% -0.02% -2.02% -1.37% -10.96% -2.72% -2.18%
Capital Expenditure -0.802 -0.003 -0.346 -0.494 -2.57 -0.235 -1.17
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us