Advanced Oxygen Technologies, Inc. Financial Ratios — AOXY

Profitability (USD)

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	-8.46	14.15	-29.03	8.04	4.2	- -	2.49	2.67	-33.98	1.76	17.13	0.68	1.61	1.09	22.65
Return on Assets (%)	-3.24	5.92	-10.04	2.63	1.67	- -	1.1	1.2	-15.7	0.85	8.38	0.33	0.81	0.6	15.25
Return on Capital (%)	- -	8.24	- -	- -	3.07	- -	1.93	1.99	- -	1.35	11.86	0.51	1.17	0.82	- -
Return on Invested Capital (%)	- -	4.05	- -	- -	2.88	- -	1.81	1.86	- -	1.25	2.1	0.46	1	0.69	- -
Gross Margin (%)	100	100	98.05	100	100	100	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	61.52	48.69	-205.62	60.66	65.93	42.41	51.46	49.92	-213.21	40.26	33.1	28.43	33.94	31.7	34.43
Operating Margin (%)	69.77	55.69	-136.11	60.66	65.93	42.41	51.46	49.92	-213.21	40.26	33.1	28.43	33.94	31.7	34.43
Incremental Operating Margin (%)	574.05	- -	551.12	- -	- -	2,790.65	135.74	94.71	- -	- -	188.67	1,720.18	102.43	- -	64.19
Pretax Margin (%)	-33.96	79.58	-144.82	33.68	43.09	23.88	36.85	39.03	-220.83	33.78	164.6	26.48	34.64	32.51	34.47
Profit Margin (%)	-33.96	54.44	-144.82	47.08	30.42	0.03	18.75	21.12	-238.92	13.87	144.23	5.76	13.07	9.52	217.03
Net Income to Common Margin (%)	-33.96	54.44	-144.82	47.08	30.42	0.03	18.75	21.12	-238.92	13.87	144.23	5.76	13.07	9.52	217.03
Effective Tax Rate (%)	- -	31.59	- -	- -	29.41	99.9	49.13	45.9	- -	58.93	12.38	78.23	62.27	70.7	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-8.46	14.15	-29.03	8.04	4.2	- -	2.49	2.67	-33.98	1.76	17.13	0.68	1.61	1.09	22.65

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	5.66	5.98	-4.09	12.88	11.45	16.57	11.09	10.79	-2.05	10.4	11.54	11.96	8.79	9.23	7.78
Net Debt/EBITDA	5.66	5.79	-3	9.96	9.52	13.26	8.48	8.54	-1.58	7.41	4.33	2.6	2.25	5.07	5.37
Total Debt/EBIT	5.66	5.98	-4.09	12.88	11.45	16.57	11.09	10.79	-2.05	10.4	11.54	11.96	8.79	9.23	7.78
Net Debt/EBIT	5.66	5.79	-3	9.96	9.52	13.26	8.48	8.54	-1.58	7.41	4.33	2.6	2.25	5.07	5.37
EBITDA to Interest Expense	7.46	6.96	-3.68	2.25	2.89	2.29	3.52	4.58	-27.97	6.21	6.74	14.53	- -	- -	- -
EBITDA-CapEx/Interest Expense	7.46	6.96	-3.68	2.25	2.89	2.29	3.52	4.58	-27.97	6.21	6.74	14.53	- -	- -	- -
EBIT to Interest Expense	8.46	7.96	-2.44	2.25	2.89	2.29	3.52	4.58	-27.97	6.21	6.74	14.53	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	39.74	43.82	26.99	38.66	41.11	43.24	44.73	45.62	46.77	49.6	48.27	50.27	50.63	59.96	75.1
Long-Term Debt/Equity (%)	22.79	17.43	102.85	57.35	46.4	34.03	27.11	20.76	14.52	44.58	41.92	36.21	37.15	30.56	25.73
Long-Term Debt/Capital (%)	12.37	10.48	36.57	26.61	22.8	18.2	15.61	12.3	8.98	29.69	28.48	26.21	27.09	23.41	20.47
Long-Term Debt/Total Assets (%)	9.74	8.14	30.19	22.17	19.08	14.72	12.13	9.47	6.79	22.12	20.24	18.21	18.81	18.33	19.33
Total Debt/Equity (%)	84.2	66.37	181.24	115.53	103.5	86.97	73.72	68.74	61.65	50.15	47.2	38.19	37.15	30.56	25.73
Total Debt/Capital (%)	45.71	39.89	64.44	53.6	50.86	46.51	42.43	40.74	38.14	33.4	32.07	27.64	27.09	23.41	20.47
Total Debt/Total Assets (%)	35.98	30.99	53.2	44.67	42.56	37.61	32.98	31.36	28.84	24.88	22.79	19.2	18.81	18.33	19.33
Net Debt to Equity	84.2	64.25	132.75	89.38	86.03	69.62	56.36	54.41	47.4	35.7	17.73	8.3	9.52	16.8	17.78
Net Debt/Capital (%)	45.71	39.12	57.04	47.19	46.25	41.05	36.05	35.24	32.16	26.31	15.06	7.67	8.69	14.38	15.1
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	- -	0.03	0.44	0.26	0.18	0.18	0.18	0.15	0.14	0.25	0.45	0.48	0.46	0.38	1.07
Current Ratio	- -	0.03	0.44	0.26	0.19	0.18	0.19	0.15	0.15	0.26	0.46	0.48	0.46	0.39	1.11
Quick Ratio	- -	0.03	0.44	0.26	0.19	0.18	0.19	0.15	0.15	0.26	0.46	0.48	0.46	0.39	1.11
CFO/Avg Current Liab	-0.04	0.03	-0.36	0.01	-0.05	0.1	0.12	0.06	0.12	0.15	0.44	0.17	0.21	0.23	0.55
Common Equity/Total Assets	39.74	43.82	26.99	38.66	41.11	43.24	44.73	45.62	46.77	49.6	48.27	50.27	50.63	59.96	75.1
Long-Term Debt/Equity (%)	22.79	17.43	102.85	57.35	46.4	34.03	27.11	20.76	14.52	44.58	41.92	36.21	37.15	30.56	25.73
Long-Term Debt/Capital (%)	12.37	10.48	36.57	26.61	22.8	18.2	15.61	12.3	8.98	29.69	28.48	26.21	27.09	23.41	20.47
Long-Term Debt/Total Assets (%)	9.74	8.14	30.19	22.17	19.08	14.72	12.13	9.47	6.79	22.12	20.24	18.21	18.81	18.33	19.33
Total Debt/Equity (%)	84.2	66.37	181.24	115.53	103.5	86.97	73.72	68.74	61.65	50.15	47.2	38.19	37.15	30.56	25.73
Total Debt/Capital (%)	45.71	39.89	64.44	53.6	50.86	46.51	42.43	40.74	38.14	33.4	32.07	27.64	27.09	23.41	20.47
Total Debt/Total Assets (%)	35.98	30.99	53.2	44.67	42.56	37.61	32.98	31.36	28.84	24.88	22.79	19.2	18.81	18.33	19.33
CFO/Total Liabilities	-3.36	2.1	-16.21	0.57	-3.11	7.36	9.2	4.86	10.44	10.73	26.16	10.2	13.54	14.57	31.4
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-51.7	-48.84	-40.94	-43.02	-45.18	-43.19	-41.99	-43.85	-44.89	-39.5	-42.83	-40.77	-42.51	-41.45	-42.83

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	1	1	- -	- -	- -	- -	- -	- -	2	1	1	- -	- -	- -
Total Capital	- -	- -	1	1	1	1	1	1	- -	1	- -	- -	- -	1	1
Total Debt/Capital (%)	45.71	39.89	64.44	53.6	50.86	46.51	42.43	40.74	38.14	33.4	32.07	27.64	27.09	23.41	20.47
Total Debt / EV	0.5	0.28	0.5	0.81	0.75	0.59	0.48	0.48	0.4	0.11	0.21	0.23	0.35	0.42	0.36
EV/Sales	7.02	10.46	16.66	9.61	10.07	12.01	11.86	11.13	10.99	37.17	18.1	15.03	8.5	6.99	7.54
EV/EBITDA	11.41	21.49	- -	15.84	15.28	28.32	23.04	22.3	- -	92.33	54.69	52.86	25.04	22.05	21.9
EV/EBIT	11.41	21.49	- -	15.84	15.28	28.32	23.04	22.3	- -	92.33	54.69	52.86	25.04	22.05	21.9
EV/Cash Flow to Firm	- -	68.27	- -	- -	- -	15.38	12.43	21.73	- -	39.66	7.84	16.65	8.02	7.51	- -
EV/Free Cash Flow to Firm	- -	68.27	- -	- -	- -	15.38	12.43	21.73	- -	39.66	7.84	16.65	8.02	7.51	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -
Diluted Enterprise Value	- -	1	1	- -	- -	- -	- -	- -	- -	2	1	1	- -	- -	- -
EV per Share	0.18	0.28	0.33	0.16	0.16	0.19	0.21	0.19	0.14	0.47	0.22	0.18	0.11	0.09	0.11
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	-17.46	69.98	-5.59	58.44	-11.7	8.21	8.56	15.21	8.43	37.66	7.37	15.96	7.32	5.8	5.27
EV/EBIT	11.41	21.49	- -	15.84	15.28	28.32	23.04	22.3	- -	92.33	54.69	52.86	25.04	22.05	21.9
Enterprise Value	- -	1	1	- -	- -	- -	- -	- -	- -	2	1	1	- -	- -	- -
Low Price	0.01	0.08	0.12	0.06	0.05	0.01	0.1	0.11	0.03	0.1	0.15	0.15	0.1	0.06	0.02
EV/Sales	7.02	10.46	16.66	9.61	10.07	12.01	11.86	11.13	10.99	37.17	18.1	15.03	8.5	6.99	7.54
EV/EBITDA	11.41	21.49	- -	15.84	15.28	28.32	23.04	22.3	- -	92.33	54.69	52.86	25.04	22.05	21.9
Price/Earnings	- -	13.54	- -	7.57	12.48	25,477.17	39.98	32.51	- -	246.44	11.56	247.95	59.18	56.5	2.62
Price/Earnings Average	- -	12.08	- -	22.64	15.77	24,771.48	40.49	38.62	- -	99.86	20.6	364.39	98.94	71.6	2.89
Price/Earnings High	- -	106.32	- -	97.2	31.21	234,389.93	198.36	55.97	- -	292.27	47.38	983.1	175.77	141.65	5.34
Price/Earnings Low	- -	5.42	- -	7.57	10.4	2,802.49	30.75	31.38	- -	57.31	8.72	218.95	59.18	49.34	0.7
Price/Book Value	0.85	1.79	2.37	0.53	0.52	0.79	0.97	0.88	1.08	4.09	2.06	1.61	0.96	0.56	0.55
Price/Book Value Average	1.33	1.6	2.36	1.58	0.66	0.77	0.98	1.04	0.99	1.66	3.67	2.36	1.61	0.71	0.6
Price/Book Value High	6.39	14.05	3.6	6.77	1.3	7.27	4.81	1.51	1.58	4.86	8.45	6.37	2.86	1.41	1.11
Price/Book Value Low	0.08	0.72	1.44	0.53	0.43	0.09	0.75	0.85	0.36	0.95	1.56	1.42	0.96	0.49	0.15
Price/Tangible Book Value	0.85	1.79	2.37	0.53	0.52	0.79	0.97	0.88	1.08	4.09	2.06	1.61	0.96	0.56	0.55
Price/Tangible Book Value Average	1.33	1.6	2.36	1.58	0.66	0.77	0.98	1.04	0.99	1.66	3.67	2.36	1.61	0.71	0.6
Price/Tangible Book Value High	6.39	14.05	3.6	6.77	1.3	7.27	4.81	1.51	1.58	4.86	8.45	6.37	2.86	1.41	1.11
Price/Tangible Book Value Low	0.08	0.72	1.44	0.53	0.43	0.09	0.75	0.85	0.36	0.95	1.56	1.42	0.96	0.49	0.15
Price/Sales	3.25	7.37	10.13	3.57	3.8	6.38	7.5	6.87	7.1	34.19	16.67	14.29	7.73	5.38	5.69
Price/Sales Average	5.09	6.58	10.07	10.66	4.8	6.21	7.59	8.16	6.51	13.85	29.71	21	12.93	6.82	6.27
Price/Sales High	24.57	57.88	15.34	45.76	9.49	58.73	37.19	11.82	10.44	40.54	68.33	56.66	22.97	13.49	11.59
Price/Sales Low	0.32	2.95	6.14	3.57	3.16	0.7	5.77	6.63	2.34	7.95	12.58	12.62	7.73	4.7	1.53
Price/Cash Flow	-17.46	69.98	-5.59	58.44	-11.7	8.18	8.52	15.14	8.43	37.55	7.35	15.91	7.3	5.78	5.25
Price/Cash Flow Average	-27.37	62.41	-5.56	174.69	-14.79	7.95	8.63	17.99	7.73	15.21	13.1	23.38	12.2	7.33	5.79
Price/Cash Flow High	-132.03	549.38	-8.48	750.03	-29.26	75.25	42.29	26.08	12.39	44.53	30.14	63.08	21.68	14.5	10.7
Price/Cash Flow Low	-1.7	27.99	-3.39	58.44	-9.75	0.9	6.56	14.62	2.78	8.73	5.55	14.05	7.3	5.05	1.41
Price/Free Cash Flow Average	-27.37	62.41	-5.56	174.69	-14.79	7.99	8.67	18.07	7.73	15.26	13.14	23.45	12.24	7.35	5.81
Price/Free Cash Flow High	-132.03	549.38	-8.48	750.03	-29.26	75.57	42.47	26.19	12.39	44.67	30.23	63.27	21.74	14.55	10.74
Price/Free Cash Flow Low	-1.7	27.99	-3.39	58.44	-9.75	0.9	6.58	14.68	2.78	8.76	5.57	14.09	7.32	5.07	1.41
EV/Sales Average	8.86	9.66	16.6	16.7	11.08	11.83	11.95	12.42	10.36	16.84	31.15	21.74	13.69	8.43	8.12
EV/Sales High	28.34	60.97	21.87	51.8	15.77	64.36	41.55	16.09	14.58	43.53	69.77	57.4	23.74	15.1	13.44
EV/Sales Low	4.09	6.04	12.67	9.61	9.44	6.33	10.13	10.89	5.88	10.93	14.02	13.36	8.5	6.31	3.38
EV/EBITDA Average	14.41	19.85	- -	27.54	16.8	27.9	23.23	24.88	- -	41.82	94.1	76.46	40.35	26.59	23.58
EV/EBITDA High	46.07	125.21	- -	85.4	23.92	151.74	80.75	32.22	- -	108.12	210.79	201.87	69.93	47.64	39.04
EV/EBITDA Low	6.64	12.4	- -	15.84	14.32	14.92	19.68	21.82	- -	27.16	42.36	46.98	25.04	19.9	9.81
EV/EBIT Average	14.41	19.85	- -	27.54	16.8	27.9	23.23	24.88	- -	41.82	94.1	76.46	40.35	26.59	23.58
EV/EBIT High	46.07	125.21	- -	85.4	23.92	151.74	80.75	32.22	- -	108.12	210.79	201.87	69.93	47.64	39.04
EV/EBIT Low	6.64	12.4	- -	15.84	14.32	14.92	19.68	21.82	- -	27.16	42.36	46.98	25.04	19.9	9.81
Last Price	0.08	0.2	0.2	0.06	0.06	0.1	0.13	0.12	0.1	0.43	0.2	0.17	0.1	0.07	0.08
High Price	0.62	1.57	0.3	0.77	0.15	0.92	0.65	0.2	0.15	0.51	0.82	0.68	0.3	0.18	0.17
Enterprise Value Average	1	1	1	1	- -	- -	- -	- -	- -	1	1	1	1	- -	- -
Enterprise Value High	2	4	1	2	1	2	2	1	1	2	3	2	1	1	1
Enterprise Value Low	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	2	2	2	2	2	2	2	2	3	3	3	3	3	3	3
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	3	3	3	3	3	3	3
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	3	3	3	3	3	3	3
Revenue per Share	0.03	0.03	0.02	0.02	0.02	0.02	0.02	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01
EBITDA per Share	0.02	0.01	-0.04	0.01	0.01	0.01	0.01	0.01	-0.03	0.01	- -	- -	- -	- -	- -
Operating Income per Share	0.02	0.02	-0.03	0.01	0.01	0.01	0.01	0.01	-0.03	0.01	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.01	0.01	-0.03	0.01	- -	- -	- -	- -	-0.03	- -	0.02	- -	- -	- -	0.03
Basic EPS from Cont Ops	-0.01	0.01	-0.03	0.01	- -	- -	- -	- -	-0.03	- -	0.02	- -	- -	- -	0.03
Diluted EPS, GAAP	-0.01	0.01	-0.03	0.01	- -	- -	- -	- -	-0.03	- -	0.02	- -	- -	- -	0.03
Diluted EPS from Cont Ops	-0.01	0.01	-0.03	0.01	- -	- -	- -	- -	-0.03	- -	0.02	- -	- -	- -	0.03
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.04	- -	-0.01	0.01	0.02	0.01	0.01	0.01	0.03	0.01	0.01	0.01	0.02
Free Cash Flow per Basic Share	- -	- -	-0.04	- -	-0.01	0.01	0.02	0.01	0.01	0.01	0.03	0.01	0.01	0.01	0.02
Cash & Equivalents per Share	- -	- -	0.04	0.03	0.02	0.02	0.02	0.02	0.01	0.02	0.03	0.03	0.03	0.02	0.01
Book Value per Share	0.1	0.11	0.08	0.11	0.12	0.13	0.13	0.13	0.09	0.11	0.1	0.11	0.1	0.13	0.15
Tangible Book Value per Share	0.1	0.11	0.08	0.11	0.12	0.13	0.13	0.13	0.09	0.11	0.1	0.11	0.1	0.13	0.15