Agent Information Software, Inc.

AIFS

AIFSAgent Information Software, Inc. US flag

Other OTC

1.11

USD

-0.09

- -

5.20MMarket Cap

Profitability (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Return on Common Equity (%)	- -	-22.6	-46.36	-10.85	14.02
Return on Assets (%)	- -	-9.31	-18.92	-4.34	6.88
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	14.2
Gross Margin (%)	58.39	51.62	27.71	42.22	41.95
EBITDA Margin (%)	-12.06	-33	-41.66	-14.3	-14.36
Operating Margin (%)	4.4	-16.03	-20.95	5.13	6.4
Incremental Operating Margin (%)	- -	- -	- -	-110.01	-3.13
Pretax Margin (%)	0.7	-18.1	-22.69	-2.21	5.33
Profit Margin (%)	1.25	-10.51	-15.32	-3.43	5.29
Net Income to Common Margin (%)	1.25	-10.51	-15.32	-3.43	5.29
Effective Tax Rate (%)	- -	- -	- -	- -	0.65
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-22.6	-46.36	-10.85	14.02

Credit (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Total Debt	3	2	1	- -	- -
ST Debt	- -	- -	1	- -	- -
LT Debt	3	2	- -	- -	- -
Total Debt/EBITDA	-3.19	-0.78	-0.38	-0.39	-0.54
Net Debt/EBITDA	0.59	-0.34	-0.35	-0.35	-0.53
Total Debt/EBIT	8.73	-1.6	-0.76	1.08	1.21
Net Debt/EBIT	-1.61	-0.7	-0.7	0.98	1.18
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	39.75	43.02	37.71	42.79	56.13
Long-Term Debt/Equity (%)	66.25	56.09	- -	1.66	17.9
Long-Term Debt/Capital (%)	38.77	34.92	- -	1.41	15.03
Long-Term Debt/Total Assets (%)	29.62	25.23	- -	0.71	10.05
Total Debt/Equity (%)	67.72	58.2	69.67	18.23	19.14
Total Debt/Capital (%)	39.63	36.24	40.03	15.42	16.07
Total Debt/Total Assets (%)	30.27	26.18	23.8	7.8	10.74
Net Debt to Equity	-12.46	25.41	63.51	16.66	18.69
Net Debt/Capital (%)	-13.74	19.88	37.83	14.28	15.75
EBITDA	-1	-3	-4	-1	-1
EBITDA-CapEx	-2	-3	-4	-2	-1
Operating Income (Loss)	- -	-1	-2	- -	- -

Liquidity (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Cash Ratio	1.69	0.59	0.03	0.01	0.01
Current Ratio	2.37	1.43	0.28	0.21	0.44
Quick Ratio	2.31	1.22	0.22	0.14	0.3
CFO/Avg Current Liab	- -	-0.24	0.36	0.53	0.23
Common Equity/Total Assets	39.75	43.02	37.71	42.79	56.13
Long-Term Debt/Equity (%)	66.25	56.09	- -	1.66	17.9
Long-Term Debt/Capital (%)	38.77	34.92	- -	1.41	15.03
Long-Term Debt/Total Assets (%)	29.62	25.23	- -	0.71	10.05
Total Debt/Equity (%)	67.72	58.2	69.67	18.23	19.14
Total Debt/Capital (%)	39.63	36.24	40.03	15.42	16.07
Total Debt/Total Assets (%)	30.27	26.18	23.8	7.8	10.74
CFO/Total Liabilities	34.82	-11.41	27.27	61.81	24.53
CFO/CapEx	3.09	-0.78	2.69	2.69	7.36
Altman's Z-Score	3.19	1.35	-0.27	0.91	1.31

Working Capital (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Accounts Receivable Turnover	- -	6.21	8.72	12.96	16
Days Sales Outstanding	- -	58.82	41.87	28.15	22.81
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	10.39	14.78	12.5	19.81
Accounts Payable Turnover Days	- -	35.12	24.69	29.2	18.42
Cash Conversion Cycle	- -	23.7	17.19	-1.04	4.39
Inventory to Cash Days	- -	58.82	41.87	28.15	22.81
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Market Capitalization	18	6	2	2	2
- Cash & Cash Equivalents	4	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	- -	- -	- -	- -
+ Total Debt	3	2	1	- -	- -
Enterprise Value	19	8	3	2	2
Total Capital	8	6	3	2	3
Total Debt/Capital (%)	39.63	36.24	40.03	15.42	16.07
Total Debt / EV	0.17	0.28	0.45	0.16	0.23
EV/Sales	2.21	0.91	0.35	0.35	0.34
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	50.23	- -	- -	6.81	5.28
EV/Cash Flow to Firm	9.04	- -	2.92	1.39	4.36
EV/Free Cash Flow to Firm	6.83	53.34	2.13	1.02	3.84
Diluted Market Cap	19	6	2	2	2
Diluted Enterprise Value	19	8	3	2	2
EV per Share	5.03	1.57	0.61	0.47	0.35
TTM Sales	8	8	9	7	6
TTM EBITDA	-1	-3	-4	-1	-1
TTM Operating Income	- -	-1	-2	- -	- -
TTM Cash Flow to Firm	2	-1	1	2	- -
TTM Free Cash Flow to Firm	3	- -	1	2	1

Multiples (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Price/Free Cash Flow	6.97	45.05	1.33	0.87	3.17
EV/EBIT	50.23	- -	- -	6.81	5.28
Enterprise Value	19	8	3	2	2
Low Price	0.79	1.25	0.33	0.15	0.31
EV/Sales	2.21	0.91	0.35	0.35	0.34
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	175.47	- -	- -	- -	4.96
Price/Earnings Average	65.9	-29.84	-2.24	-8.03	6.69
Price/Earnings High	198.58	-82.68	-5.68	-26.27	15.38
Price/Earnings Low	27.73	-6.89	-1.25	-3.28	5.61
Price/Book Value	4.36	1.83	0.87	0.99	0.65
Price/Book Value Average	1.64	7.44	1.35	0.91	0.87
Price/Book Value High	4.94	20.62	3.43	2.97	2.01
Price/Book Value Low	0.69	1.72	0.75	0.37	0.73
Price/Tangible Book Value	3.88	1.75	0.96	0.99	0.65
Price/Tangible Book Value Average	1.46	7.12	1.5	0.91	0.87
Price/Tangible Book Value High	4.39	19.72	3.78	2.97	2.01
Price/Tangible Book Value Low	0.61	1.64	0.83	0.37	0.73
Price/Sales	2.2	0.77	0.22	0.3	0.26
Price/Sales Average	0.83	3.14	0.34	0.28	0.35
Price/Sales High	2.49	8.69	0.87	0.9	0.81
Price/Sales Low	0.35	0.72	0.19	0.11	0.3
Price/Cash Flow	9	-12.53	1.83	1.19	3.38
Price/Cash Flow Average	3.38	-51.01	2.85	1.1	4.56
Price/Cash Flow High	10.19	-141.32	7.2	3.59	10.48
Price/Cash Flow Low	1.42	-11.78	1.58	0.45	3.82
Price/Free Cash Flow Average	2.62	183.39	2.07	0.8	4.28
Price/Free Cash Flow High	7.89	508.11	5.25	2.62	9.82
Price/Free Cash Flow Low	1.1	42.34	1.15	0.33	3.58
EV/Sales Average	0.84	3.28	0.48	0.33	0.43
EV/Sales High	2.5	8.83	1	0.95	0.89
EV/Sales Low	0.36	0.87	0.32	0.16	0.37
EV/EBITDA Average	-6.93	-9.94	-1.14	-2.28	-2.99
EV/EBITDA High	-20.72	-26.77	-2.41	-6.64	-6.19
EV/EBITDA Low	-2.96	-2.62	-0.78	-1.14	-2.59
EV/EBIT Average	19.01	-20.46	-2.27	6.35	6.71
EV/EBIT High	56.82	-55.11	-4.78	18.53	13.89
EV/EBIT Low	8.13	-5.4	-1.54	3.18	5.82
Last Price	5.01	1.33	0.38	0.4	0.27
High Price	5.67	15	1.5	1.2	0.85
Enterprise Value Average	7	27	4	2	2
Enterprise Value High	21	73	9	6	5
Enterprise Value Low	3	7	3	1	2

Profitability (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Return on Common Equity (%)	- -	-22.6	-46.36	-10.85	14.02
Return on Assets (%)	- -	-9.31	-18.92	-4.34	6.88
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	14.2
Gross Margin (%)	58.39	51.62	27.71	42.22	41.95
EBITDA Margin (%)	-12.06	-33	-41.66	-14.3	-14.36
Operating Margin (%)	4.4	-16.03	-20.95	5.13	6.4
Incremental Operating Margin (%)	- -	- -	- -	-110.01	-3.13
Pretax Margin (%)	0.7	-18.1	-22.69	-2.21	5.33
Profit Margin (%)	1.25	-10.51	-15.32	-3.43	5.29
Net Income to Common Margin (%)	1.25	-10.51	-15.32	-3.43	5.29
Effective Tax Rate (%)	- -	- -	- -	- -	0.65
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-22.6	-46.36	-10.85	14.02

Credit (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Total Debt	3	2	1	- -	- -
ST Debt	- -	- -	1	- -	- -
LT Debt	3	2	- -	- -	- -
Total Debt/EBITDA	-3.19	-0.78	-0.38	-0.39	-0.54
Net Debt/EBITDA	0.59	-0.34	-0.35	-0.35	-0.53
Total Debt/EBIT	8.73	-1.6	-0.76	1.08	1.21
Net Debt/EBIT	-1.61	-0.7	-0.7	0.98	1.18
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	39.75	43.02	37.71	42.79	56.13
Long-Term Debt/Equity (%)	66.25	56.09	- -	1.66	17.9
Long-Term Debt/Capital (%)	38.77	34.92	- -	1.41	15.03
Long-Term Debt/Total Assets (%)	29.62	25.23	- -	0.71	10.05
Total Debt/Equity (%)	67.72	58.2	69.67	18.23	19.14
Total Debt/Capital (%)	39.63	36.24	40.03	15.42	16.07
Total Debt/Total Assets (%)	30.27	26.18	23.8	7.8	10.74
Net Debt to Equity	-12.46	25.41	63.51	16.66	18.69
Net Debt/Capital (%)	-13.74	19.88	37.83	14.28	15.75
EBITDA	-1	-3	-4	-1	-1
EBITDA-CapEx	-2	-3	-4	-2	-1
Operating Income (Loss)	- -	-1	-2	- -	- -

Liquidity (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Cash Ratio	1.69	0.59	0.03	0.01	0.01
Current Ratio	2.37	1.43	0.28	0.21	0.44
Quick Ratio	2.31	1.22	0.22	0.14	0.3
CFO/Avg Current Liab	- -	-0.24	0.36	0.53	0.23
Common Equity/Total Assets	39.75	43.02	37.71	42.79	56.13
Long-Term Debt/Equity (%)	66.25	56.09	- -	1.66	17.9
Long-Term Debt/Capital (%)	38.77	34.92	- -	1.41	15.03
Long-Term Debt/Total Assets (%)	29.62	25.23	- -	0.71	10.05
Total Debt/Equity (%)	67.72	58.2	69.67	18.23	19.14
Total Debt/Capital (%)	39.63	36.24	40.03	15.42	16.07
Total Debt/Total Assets (%)	30.27	26.18	23.8	7.8	10.74
CFO/Total Liabilities	34.82	-11.41	27.27	61.81	24.53
CFO/CapEx	3.09	-0.78	2.69	2.69	7.36
Altman's Z-Score	3.19	1.35	-0.27	0.91	1.31

Working Capital (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Accounts Receivable Turnover	- -	6.21	8.72	12.96	16
Days Sales Outstanding	- -	58.82	41.87	28.15	22.81
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	10.39	14.78	12.5	19.81
Accounts Payable Turnover Days	- -	35.12	24.69	29.2	18.42
Cash Conversion Cycle	- -	23.7	17.19	-1.04	4.39
Inventory to Cash Days	- -	58.82	41.87	28.15	22.81
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Market Capitalization	18	6	2	2	2
- Cash & Cash Equivalents	4	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	- -	- -	- -	- -
+ Total Debt	3	2	1	- -	- -
Enterprise Value	19	8	3	2	2
Total Capital	8	6	3	2	3
Total Debt/Capital (%)	39.63	36.24	40.03	15.42	16.07
Total Debt / EV	0.17	0.28	0.45	0.16	0.23
EV/Sales	2.21	0.91	0.35	0.35	0.34
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	50.23	- -	- -	6.81	5.28
EV/Cash Flow to Firm	9.04	- -	2.92	1.39	4.36
EV/Free Cash Flow to Firm	6.83	53.34	2.13	1.02	3.84
Diluted Market Cap	19	6	2	2	2
Diluted Enterprise Value	19	8	3	2	2
EV per Share	5.03	1.57	0.61	0.47	0.35
TTM Sales	8	8	9	7	6
TTM EBITDA	-1	-3	-4	-1	-1
TTM Operating Income	- -	-1	-2	- -	- -
TTM Cash Flow to Firm	2	-1	1	2	- -
TTM Free Cash Flow to Firm	3	- -	1	2	1

Multiples (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Price/Free Cash Flow	6.97	45.05	1.33	0.87	3.17
EV/EBIT	50.23	- -	- -	6.81	5.28
Enterprise Value	19	8	3	2	2
Low Price	0.79	1.25	0.33	0.15	0.31
EV/Sales	2.21	0.91	0.35	0.35	0.34
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	175.47	- -	- -	- -	4.96
Price/Earnings Average	65.9	-29.84	-2.24	-8.03	6.69
Price/Earnings High	198.58	-82.68	-5.68	-26.27	15.38
Price/Earnings Low	27.73	-6.89	-1.25	-3.28	5.61
Price/Book Value	4.36	1.83	0.87	0.99	0.65
Price/Book Value Average	1.64	7.44	1.35	0.91	0.87
Price/Book Value High	4.94	20.62	3.43	2.97	2.01
Price/Book Value Low	0.69	1.72	0.75	0.37	0.73
Price/Tangible Book Value	3.88	1.75	0.96	0.99	0.65
Price/Tangible Book Value Average	1.46	7.12	1.5	0.91	0.87
Price/Tangible Book Value High	4.39	19.72	3.78	2.97	2.01
Price/Tangible Book Value Low	0.61	1.64	0.83	0.37	0.73
Price/Sales	2.2	0.77	0.22	0.3	0.26
Price/Sales Average	0.83	3.14	0.34	0.28	0.35
Price/Sales High	2.49	8.69	0.87	0.9	0.81
Price/Sales Low	0.35	0.72	0.19	0.11	0.3
Price/Cash Flow	9	-12.53	1.83	1.19	3.38
Price/Cash Flow Average	3.38	-51.01	2.85	1.1	4.56
Price/Cash Flow High	10.19	-141.32	7.2	3.59	10.48
Price/Cash Flow Low	1.42	-11.78	1.58	0.45	3.82
Price/Free Cash Flow Average	2.62	183.39	2.07	0.8	4.28
Price/Free Cash Flow High	7.89	508.11	5.25	2.62	9.82
Price/Free Cash Flow Low	1.1	42.34	1.15	0.33	3.58
EV/Sales Average	0.84	3.28	0.48	0.33	0.43
EV/Sales High	2.5	8.83	1	0.95	0.89
EV/Sales Low	0.36	0.87	0.32	0.16	0.37
EV/EBITDA Average	-6.93	-9.94	-1.14	-2.28	-2.99
EV/EBITDA High	-20.72	-26.77	-2.41	-6.64	-6.19
EV/EBITDA Low	-2.96	-2.62	-0.78	-1.14	-2.59
EV/EBIT Average	19.01	-20.46	-2.27	6.35	6.71
EV/EBIT High	56.82	-55.11	-4.78	18.53	13.89
EV/EBIT Low	8.13	-5.4	-1.54	3.18	5.82
Last Price	5.01	1.33	0.38	0.4	0.27
High Price	5.67	15	1.5	1.2	0.85
Enterprise Value Average	7	27	4	2	2
Enterprise Value High	21	73	9	6	5
Enterprise Value Low	3	7	3	1	2

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
Shares Outstanding	5	5	5	5	6
Diluted Weighted Avg Shares	4	5	5	5	6
Basic Weighted Avg Shares	4	5	5	5	6
Revenue per Share	2.28	1.73	1.72	1.33	1.04
EBITDA per Share	-0.27	-0.57	-0.72	-0.19	-0.15
Operating Income per Share	0.1	-0.28	-0.36	0.07	0.07
Basic EPS, GAAP	0.03	-0.18	-0.26	-0.05	0.06
Basic EPS from Cont Ops	0.03	-0.18	-0.26	-0.05	0.06
Diluted EPS, GAAP	0.03	-0.18	-0.26	-0.05	0.05
Diluted EPS from Cont Ops	0.03	-0.18	-0.26	-0.05	0.05
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	0.56	-0.11	0.21	0.33	0.08
Free Cash Flow per Basic Share	0.38	-0.24	0.13	0.21	0.07
Cash & Equivalents per Share	1.04	0.25	0.02	0.01	- -
Book Value per Share	1.15	0.73	0.44	0.4	0.42
Tangible Book Value per Share	1.29	0.76	0.4	0.4	0.42

Agent Information Software, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)