Axe Compute Inc. Financial Ratios — AGPU Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	-260.17	-332.8	-736.96	-349.94	-374.12	-91.63	-82.98	-93.11	- -	- -
Return on Assets (%)	-1,466.08	-1,819.61	-1,953.54	-914.55	-146.65	-154.65	-186.67	-275.09	-148.68	-146.09	-69.18	-74.06	-69.66	-130.63	-805.71
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	41.97	31.91	59.48	59.51	53.54	60.21	77.39	70.55	62.32	64.29	65.72	66.45	62.57	7.7	42.03
EBITDA Margin (%)	-4,244.97	-3,792.2	-1,875.27	-673.04	-660.36	-1,411.55	-913.51	-546.43	-925.9	-915.03	-853.91	-926.94	-699.94	-11,408.44	-22,138.97
Operating Margin (%)	-4,248.26	-3,792.77	-1,907.05	-679.67	-672.36	-1,429.59	-924.43	-556.89	-975.83	-996.87	-948.25	-1,014.16	-744.47	-12,149.14	-22,688.58
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-4,643.02	-3,931.81	-2,009.36	-718.14	-732.1	-1,429.59	-916.72	-714.51	-1,373.71	-2,066.99	-1,430.22	-1,709.62	-738.32	-12,055.67	-185,860.64
Profit Margin (%)	-4,643.02	-3,931.81	-2,009.36	-718.14	-732.1	-1,429.59	-916.72	-714.51	-1,373.71	-2,066.99	-1,383.65	-1,709.62	-859.13	-14,932.31	-186,053.45
Net Income to Common Margin (%)	-4,643.02	-3,931.81	-2,009.36	-718.14	-732.1	-1,429.59	-916.72	-714.51	-1,394.25	-2,066.99	-1,383.65	-1,709.62	-859.13	-14,932.31	-186,053.45
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.47	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	-260.17	-332.8	-736.96	-344.78	-374.12	-91.63	-82.98	-93.11	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2	1	- -	1	- -	- -	- -	2	6	6	1	- -	3	2	2
ST Debt	1	1	- -	1	- -	- -	- -	2	5	5	1	- -	1	1	1
LT Debt	1	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	2	2	1
Total Debt/EBITDA	-0.41	-0.16	-0.03	-0.15	- -	- -	- -	-0.21	-0.42	-0.51	-0.07	-0.01	-0.24	-0.22	-0.06
Net Debt/EBITDA	-0.38	-0.16	-0.02	-0.14	1.12	0.27	0.13	-0.19	-0.36	-0.33	2.32	1.58	0.75	0.06	0.39
Total Debt/EBIT	-0.41	-0.16	-0.03	-0.14	- -	- -	- -	-0.21	-0.4	-0.47	-0.07	-0.01	-0.22	-0.21	-0.06
Net Debt/EBIT	-0.38	-0.16	-0.02	-0.14	1.1	0.27	0.13	-0.19	-0.34	-0.3	2.09	1.45	0.71	0.06	0.38
EBITDA to Interest Expense	-17.81	-27.6	-13.79	-16.96	-11.05	-2,147,885	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-17.81	-27.6	-14.13	-17.28	-11.21	-2,162,800.67	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-17.82	-27.61	-14.03	-17.12	-11.26	-2,175,337	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-605.81	-893.78	-542.35	-612.27	72.68	32.87	74.07	1.42	50.03	20.23	91.99	84.58	57.37	-4.09	90.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.41	31.98	0.6	0.4	25.76	- -	1.9
Long-Term Debt/Capital (%)	-61.93	-4.19	- -	- -	- -	- -	- -	- -	1.61	9.92	0.58	0.39	19.38	81.55	1.83
Long-Term Debt/Total Assets (%)	141.22	24.16	- -	- -	- -	- -	- -	- -	1.21	6.47	0.55	0.33	14.78	31.34	1.71
Total Debt/Equity (%)	-62.36	-35.43	-8.7	-16.99	- -	- -	- -	3,057.51	49.2	222.29	2.18	0.83	32.96	-1,043.09	3.49
Total Debt/Capital (%)	-165.66	-54.88	-9.53	-20.47	- -	- -	- -	96.83	32.97	68.97	2.14	0.82	24.79	110.6	3.37
Total Debt/Total Assets (%)	377.78	316.71	47.18	104.05	- -	- -	- -	44.08	24.69	44.98	2.01	0.7	18.91	42.5	3.15
Net Debt to Equity	-57.81	-35.04	-5.53	-16.7	-118.08	-190.98	-28.46	2,754.27	41.36	142.04	-70.04	-101.4	-103.71	301.97	-22.39
Net Debt/Capital (%)	-137.02	-53.93	-5.86	-20.04	653.14	209.91	-39.79	96.5	27.97	47.88	-217.91	17,613.26	-378	-47.1	-27.68
EBITDA	-4	-7	-9	-6	-4	-6	-6	-8	-13	-11	-12	-14	-11	-10	-28
EBITDA-CapEx	-4	-7	-9	-7	-4	-6	-6	-8	-13	-12	-13	-14	-11	-10	-60
Operating Income (Loss)	-4	-7	-9	-6	-4	-7	-6	-8	-14	-12	-13	-15	-12	-10	-28

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.05	- -	0.03	- -	3.2	1.3	1.08	0.04	0.01	0.07	8.7	5.68	2.21	0.17	2.53
Current Ratio	0.13	0.07	0.11	0.1	3.55	1.66	2.54	0.4	0.07	0.16	9.09	6.02	2.55	0.62	10.02
Quick Ratio	0.07	0.02	0.06	0.01	3.22	1.33	1.95	0.24	0.04	0.1	8.81	5.77	2.28	0.18	2.54
CFO/Avg Current Liab	-0.97	-0.41	-1.12	-0.7	-1.94	-2.83	-3.56	-2.31	-1.2	-1.21	-1.94	-3.47	-3.01	-2.68	-2.51
Common Equity/Total Assets	-605.81	-893.78	-542.35	-612.27	72.68	32.87	74.07	1.42	50.03	20.23	91.99	84.58	57.37	-4.09	90.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.41	31.98	0.6	0.4	25.76	- -	1.9
Long-Term Debt/Capital (%)	-61.93	-4.19	- -	- -	- -	- -	- -	- -	1.61	9.92	0.58	0.39	19.38	81.55	1.83
Long-Term Debt/Total Assets (%)	141.22	24.16	- -	- -	- -	- -	- -	- -	1.21	6.47	0.55	0.33	14.78	31.34	1.71
Total Debt/Equity (%)	-62.36	-35.43	-8.7	-16.99	- -	- -	- -	3,057.51	49.2	222.29	2.18	0.83	32.96	-1,043.09	3.49
Total Debt/Capital (%)	-165.66	-54.88	-9.53	-20.47	- -	- -	- -	96.83	32.97	68.97	2.14	0.82	24.79	110.6	3.37
Total Debt/Total Assets (%)	377.78	316.71	47.18	104.05	- -	- -	- -	44.08	24.69	44.98	2.01	0.7	18.91	42.5	3.15
CFO/Total Liabilities	-56.57	-32.24	-101.14	-52.54	-492.68	-232.58	-478.34	-144.66	-78.36	-117.66	-348.27	-311.71	-191.75	-195.22	-190.97
CFO/CapEx	- -	- -	-17.84	-27.81	-123.62	-97.92	-80.69	-22.79	-328.2	-33.98	-12.69	-26.01	-247.82	-1,062.36	-0.3
Altman's Z-Score	-104.94	-235.02	-125.61	-91.12	-5.89	-27.55	-21.51	-40.66	-55.97	-28.52	4.9	-5.8	-17.45	-59.87	-8.46

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	3.84	4.19	6.84	12.29	13.66	11.83	7.42	7.63	5.33	4.52	4.65	4.39	5.35	0.54	3.78
Days Sales Outstanding	94.98	87.01	53.39	29.69	26.73	30.86	49.17	47.85	68.48	80.73	78.5	83.09	68.26	670.93	96.54
Inventory Turnover	1.15	1.06	1.42	1.57	1.01	0.72	0.55	1.64	2.47	1.86	1.44	1.23	1.34	0.18	0.38
Days Inventory Outstanding	317.63	344.75	257.23	231.86	359.68	506.39	662.29	222.16	147.98	195.76	253.77	295.62	272.99	2,020.08	969.34
Accounts Payable Turnover	0.2	0.24	0.19	0.39	0.12	0.51	0.78	1.34	0.27	0.24	0.49	0.56	0.58	-0.01	-0.22
Accounts Payable Turnover Days	1,781.07	1,517.58	1,966.22	942.62	3,083.96	715.35	467.09	273.04	1,366.69	1,511.8	746.58	654.58	630.22	-25,852.8	-1,681.58
Cash Conversion Cycle	-1,368.45	-1,085.82	-1,655.6	-681.07	-2,697.55	-178.1	244.37	-3.03	-1,150.23	-1,235.31	-414.31	-275.88	-288.97	28,543.81	2,747.46
Inventory to Cash Days	-222.65	-257.73	-203.83	-202.17	-332.95	-475.53	-613.12	-174.31	-79.5	-115.04	-175.27	-212.53	-204.73	-1,349.15	-872.8
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	8	12	59	20	15	13	7	9	11	15	62	24	13	5	29
- Cash & Cash Equivalents	- -	- -	- -	- -	5	2	1	- -	- -	1	28	22	9	1	11
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	1	- -	1	- -	- -	- -	2	6	6	1	- -	3	2	2
Enterprise Value	9	13	59	21	10	11	6	10	16	20	35	2	7	7	20
Total Capital	-1	-2	-3	-5	4	1	3	2	17	9	41	22	11	2	49
Total Debt/Capital (%)	-165.66	-54.88	-9.53	-20.47	- -	- -	- -	96.83	32.97	68.97	2.14	0.82	24.79	110.6	3.37
Total Debt / EV	0.18	0.09	- -	0.04	- -	- -	- -	0.16	0.35	0.3	0.03	0.08	0.37	0.3	0.08
EV/Sales	97.66	70.49	126.91	21.97	15.86	23.5	9.17	7.22	11.33	15.73	24.73	1.5	4.52	82.17	160.2
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88
Diluted Market Cap	8	12	59	20	15	13	6	8	7	9	52	23	13	4	125
Diluted Enterprise Value	9	13	59	21	10	11	6	9	13	14	25	1	7	6	115
EV per Share	1,887,545.4	739,297.11	1,523,315.31	509,969.41	150,394.46	7,053.76	2,596.17	2,171.08	1,183.13	298.44	160.65	8.6	27.19	15.68	4.92
TTM Sales	- -	- -	- -	1	1	- -	1	1	1	1	1	2	2	- -	- -
TTM EBITDA	-4	-7	-9	-6	-4	-6	-6	-8	-13	-11	-12	-14	-11	-10	-28
TTM Operating Income	-4	-7	-9	-6	-4	-7	-6	-8	-14	-12	-13	-15	-12	-10	-28
TTM Cash Flow to Firm	-2	-1	-3	-3	-7	-4	-4	-5	-9	-12	-12	-12	-12	-10	-10
TTM Free Cash Flow to Firm	-2	-1	-3	-3	-7	-4	-4	-5	-9	-12	-11	-12	-12	-10	23

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-4.42	-10.26	-16.28	-6.15	-2.05	-2.95	-1.46	-1.57	-0.86	-0.74	-4.64	-1.9	-1.13	-0.44	5.48
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	9	13	59	21	10	11	6	10	16	20	35	2	7	7	20
Low Price	281,250	169,312.5	286,875	243,750	150,000	4,560	2,970	1,800	705	189	213	63	37.05	8.25	3.88
EV/Sales	97.66	70.49	126.91	21.97	15.86	23.5	9.17	7.22	11.33	15.73	24.73	1.5	4.52	82.17	160.2
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-1.29	-1.39	-4.63	-5.25	-4.31	-10.3	-1.87	-1.3	-0.91	-0.67	-3.31	-1.57	-1.44	-0.66	-1.06
Price/Earnings High	-6.33	-4.5	-10.96	-9.79	-7.72	-67.47	-3.66	-2.01	-1.68	-2.45	-6.42	-3.15	-3.98	-1.62	-3.43
Price/Earnings Low	-0.31	-0.41	-1.19	-1.46	-2.16	-1.06	-1.05	-0.76	-0.34	-0.29	-1.98	-0.6	-0.71	-0.24	-0.29
Price/Book Value	-2.91	-3.68	-18.4	-3.62	3.72	13.84	2.61	165.6	0.95	5.49	1.55	1.11	1.62	-26.88	0.61
Price/Book Value Average	-2.14	-3.11	-13.53	-6.5	5.04	72.81	4.56	273.4	2.26	10.94	1.93	1.98	2.46	-50.61	1.21
Price/Book Value High	-10.51	-10.12	-32.04	-12.12	9.04	477.12	8.93	422.62	4.17	39.73	3.75	3.98	6.82	-123.24	3.93
Price/Book Value Low	-0.52	-0.92	-3.48	-1.81	2.53	7.52	2.56	160.49	0.85	4.72	1.16	0.76	1.21	-18.03	0.33
Price/Tangible Book Value	-2.77	-3.53	-18.1	-3.58	3.8	15.49	2.71	-9.57	-1.3	-4.06	2.12	1.12	1.66	-13.22	0.61
Price/Tangible Book Value Average	-2.04	-2.99	-13.31	-6.42	5.16	81.44	4.73	-15.8	-3.11	-8.1	2.64	2.01	2.54	-24.89	1.21
Price/Tangible Book Value High	-9.99	-9.7	-31.51	-11.97	9.25	533.72	9.26	-24.42	-5.73	-29.4	5.13	4.03	7.02	-60.62	3.93
Price/Tangible Book Value Low	-0.49	-0.88	-3.42	-1.79	2.59	8.41	2.65	-9.27	-1.17	-3.49	1.58	0.77	1.25	-8.87	0.33
Price/Sales	81.49	64.36	126.53	21.01	23.25	27.99	9.81	5.62	5.31	6.99	36.77	15.01	8.12	52.73	994.73
Price/Sales Average	59.95	54.47	93.04	37.69	31.52	147.19	17.13	9.28	12.71	13.93	45.79	26.85	12.38	99.28	1,962.89
Price/Sales High	293.95	177	220.25	70.29	56.55	964.59	33.55	14.34	23.38	50.58	88.84	53.86	34.24	241.78	6,385.74
Price/Sales Low	14.55	16.14	23.9	10.5	15.82	15.19	9.62	5.45	4.78	6.01	27.42	10.28	6.09	35.37	539.8
Price/Cash Flow	-4.42	-10.26	-15.36	-5.93	-2.03	-2.92	-1.44	-1.5	-0.86	-0.71	-4.28	-1.83	-1.12	-0.44	-12.62
Price/Cash Flow Average	-3.25	-8.68	-11.3	-10.64	-2.75	-15.34	-2.51	-2.48	-2.05	-1.42	-5.33	-3.27	-1.71	-0.83	-24.9
Price/Cash Flow High	-15.94	-28.22	-26.74	-19.84	-4.94	-100.5	-4.93	-3.83	-3.78	-5.17	-10.34	-6.56	-4.73	-2.03	-81.01
Price/Cash Flow Low	-0.79	-2.57	-2.9	-2.96	-1.38	-1.58	-1.41	-1.45	-0.77	-0.61	-3.19	-1.25	-0.84	-0.3	-6.85
Price/Free Cash Flow Average	-3.25	-8.68	-11.97	-11.04	-2.78	-15.49	-2.55	-2.59	-2.06	-1.47	-5.78	-3.4	-1.72	-0.83	10.81
Price/Free Cash Flow High	-15.94	-28.22	-28.33	-20.58	-4.98	-101.54	-4.99	-4.01	-3.79	-5.32	-11.22	-6.82	-4.75	-2.03	35.18
Price/Free Cash Flow Low	-0.79	-2.57	-3.07	-3.07	-1.39	-1.6	-1.43	-1.52	-0.77	-0.63	-3.46	-1.3	-0.84	-0.3	2.97
EV/Sales Average	76.12	60.61	93.42	38.66	24.13	143.33	17.53	11.25	21.8	27.23	35.52	14.15	8.84	139.08	387.01
EV/Sales High	310.12	183.13	220.63	71.25	49.15	960.73	35.46	16.82	36.88	87.97	86.99	43.01	30.96	313.28	1,423.12
EV/Sales Low	30.72	22.28	24.28	11.47	8.42	11.33	9.34	7.03	10.59	14.11	13.56	- -	2.48	60.95	53.63
EV/EBITDA Average	-1.79	-1.6	-4.98	-5.74	-3.65	-10.15	-1.92	-2.06	-2.35	-2.98	-4.16	-1.53	-1.26	-1.22	-1.75
EV/EBITDA High	-7.31	-4.83	-11.77	-10.59	-7.44	-68.06	-3.88	-3.08	-3.98	-9.61	-10.19	-4.64	-4.42	-2.75	-6.43
EV/EBITDA Low	-0.72	-0.59	-1.29	-1.7	-1.28	-0.8	-1.02	-1.29	-1.14	-1.54	-1.59	0.38	-0.35	-0.53	-0.24
EV/EBIT Average	-1.79	-1.6	-4.9	-5.69	-3.59	-10.03	-1.9	-2.02	-2.23	-2.73	-3.75	-1.39	-1.19	-1.14	-1.71
EV/EBIT High	-7.3	-4.83	-11.57	-10.48	-7.31	-67.2	-3.84	-3.02	-3.78	-8.82	-9.17	-4.24	-4.16	-2.58	-6.27
EV/EBIT Low	-0.72	-0.59	-1.27	-1.69	-1.25	-0.79	-1.01	-1.26	-1.08	-1.42	-1.43	0.35	-0.33	-0.5	-0.24
Last Price	1,575,000	675,000	1,518,750	487,500	220,500	8,400	3,030	1,857.36	783	219.72	285.57	91.98	49.35	12.3	7.15
High Price	5,681,250	1,856,250	2,643,750	1,631,250	536,250	289,500	10,361.7	4,740	3,450	1,590	690	330	208.2	56.4	45.9
Enterprise Value Average	7	11	44	37	16	65	11	16	31	34	50	21	14	12	48
Enterprise Value High	30	35	103	68	32	439	23	24	52	110	124	65	50	27	178
Enterprise Value Low	3	4	11	11	6	5	6	10	15	18	19	-5	4	5	7

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17
Revenue per Share	19,327.4	10,487.33	12,003.21	23,208.76	9,483.39	300.13	308.88	330.44	147.55	31.44	7.77	6.13	6.08	0.23	0.01
EBITDA per Share	-820,442.4	-397,700.61	-225,092.82	-156,205.07	-62,624.3	-4,236.46	-2,821.68	-1,805.65	-1,366.11	-287.67	-66.32	-56.79	-42.57	-26.61	-1.59
Operating Income per Share	-821,077.4	-397,760.56	-228,907.21	-157,742.63	-63,762.94	-4,290.61	-2,855.43	-1,840.21	-1,439.79	-313.4	-73.65	-62.13	-45.27	-28.34	-1.63
Basic EPS, GAAP	-897,375.8	-412,341.94	-241,187.28	-166,672.39	-69,427.97	-4,290.61	-2,831.61	-2,361.07	-2,057.14	-649.82	-107.46	-104.74	-52.25	-34.83	-13.37
Basic EPS from Cont Ops	-897,375.8	-412,341.94	-241,187.28	-166,672.39	-69,427.97	-4,290.61	-2,831.61	-2,361.07	-2,026.84	-649.82	-107.46	-104.74	-44.9	-28.12	-13.36
Diluted EPS, GAAP	-897,375.8	-412,341.94	-241,187.28	-166,672.39	-69,427.97	-4,290.61	-2,831.61	-2,361.07	-2,057.14	-649.82	-107.46	-104.74	-52.25	-34.83	-13.37
Diluted EPS from Cont Ops	-897,375.8	-412,341.94	-241,187.28	-166,672.39	-69,427.97	-4,290.61	-2,831.61	-2,361.07	-2,026.84	-649.82	-107.46	-104.74	-44.9	-28.12	-13.36
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-356,326.2	-65,786.94	-98,850.41	-82,229.59	-108,511.49	-2,880.63	-2,103.66	-1,237.82	-912.77	-307.73	-66.74	-50.34	-44.03	-27.79	-0.57
Free Cash Flow per Basic Share	-356,326.2	-65,786.94	-104,391.85	-85,186.59	-109,389.25	-2,910.05	-2,129.73	-1,292.13	-915.55	-316.79	-72.01	-52.28	-44.2	-27.81	-2.44
Cash & Equivalents per Share	24,597	729.94	2,614.18	399.61	70,380.17	1,346.76	436.97	34.52	11.15	10.28	128.95	84.07	32.23	1.38	2.64
Book Value per Share	-540,652.8	-183,511.28	-82,524.46	-134,547.15	59,329.87	606.77	1,160.17	11.22	827.95	40.02	184.1	82.9	30.54	-0.46	11.69
Tangible Book Value per Share	-568,770.4	-191,321.72	-83,892.54	-136,332.1	57,953.25	542.42	1,118.97	-194.13	-602.29	-54.08	134.63	81.93	29.65	-0.93	11.69

Axe Compute Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)