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

Margin Analysis (% of Revenue)

In USD

amounts of USD except for #

Average LTM 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 21.76 15.02 17.13 36 23.42 8.64 53.44 34.96 20.24 8.46 0.27
Revenue Growth Rate 374.7% -12.33% -52.42% 53.72% 171% -83.83% 52.85% 72.68% 139.3% 3,031%
Cost of Revenue 19.01 14.57 16.25 34.23 23.1 7.68 41.05 29.46 16.55 6.94 0.246
Gross Profit 2.75 0.443 0.878 1.77 0.322 0.957 12.39 5.5 3.69 1.52 0.024
Gross Margin 10.95% 2.95% 5.13% 4.93% 1.38% 11.07% 23.19% 15.73% 18.24% 17.92% 8.96%
Operating Income -18.08 -31.84 -33.96 -35.39 -27.34 -18.04 -9.67 -15.07 -7.49 -1.85 -0.167
Operating Margin -101.6% -212% -198.2% -98.29% -116.8% -208.7% -18.1% -43.11% -37.01% -21.92% -61.84%
Net Income -26.52 -29.66 -33.63 -43.99 -27.37 -77.25 -27.23 -16.58 -7.49 -1.85 -0.167
Net Margin -174.6% -197.5% -196.3% -122.2% -116.9% -893.9% -50.97% -47.42% -37.01% -21.92% -61.84%

amounts of USD except for #

Average LTM 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 21.76 15.02 17.13 36 23.42 8.64 53.44 34.96 20.24 8.46 0.27
Cash From Operating Activities Margin -60.19% -58.69% -53.96% -48.66% -91.85% -195.4% -3.9% -27.28% -37.43% -8.76% -76.02%
Cash From Operating Activities -9.41 -8.81 -9.24 -17.52 -21.51 -16.88 -2.09 -9.54 -7.58 -0.741 -0.205
Free Cash Flow Margin -63.43% -58.71% -55.98% -50.04% -102.8% -198.1% -6.09% -35.92% -37.45% -13.15% -76.02%
Free Cash Flow -10.23 -8.82 -9.59 -18.01 -24.08 -17.12 -3.25 -12.56 -7.58 -1.11 -0.205
Depreciation and Amortization Margin 1.84% 4.5% 3.05% 1.41% 1.52% 3.15% 1.57% 0.785% 0.323% 0.274% 0%
Depreciation and Amortization 0.393 0.675 0.523 0.509 0.357 0.272 0.839 0.274 0.065 0.023 0
Capital Expenditure Margin -3.59% -0.02% -2.02% -1.37% -10.96% -2.72% -2.18% -8.63% -0.023% -4.4% 0%
Capital Expenditure -0.912 -0.003 -0.346 -0.494 -2.57 -0.235 -1.17 -3.02 -0.005 -0.372 0
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