AuraSource, Inc. Financial Ratios — ARAO Stock

Profitability (USD)

	2009 Y	2010 Y	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
As of date	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023

Return on Common Equity (%)	- -	- -	-81.06	-92.55	-265.75	-803.39	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-277.04	-245.57	-79.16	-87.23	-139.43	-144.71	-87.89	-90.99	-123.89	-151.87	-317.42	-1,236.28	-1,014.01	-2,114.71	-1,619.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	51.15	14.45	- -	- -	- -	- -	84.81	- -	- -	23.04
EBITDA Margin (%)	- -	- -	- -	- -	- -	-241.72	-222.26	- -	- -	- -	- -	-1,866.32	- -	- -	-454.01
Operating Margin (%)	- -	- -	- -	- -	- -	-287.43	-261.29	- -	- -	- -	- -	-1,866.32	- -	- -	-454.01
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-34.39	- -	- -	- -	- -	-94.53	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	-626.26	-280.24	- -	- -	- -	- -	-2,560.26	- -	- -	-849.53
Profit Margin (%)	- -	- -	- -	- -	- -	-626.26	-280.24	- -	- -	- -	- -	-2,560.26	- -	- -	-849.53
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	-626.26	-280.24	- -	- -	- -	- -	-2,560.26	- -	- -	-849.53
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-81.06	-92.55	-265.75	-803.39	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2009 Y	2010 Y	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
As of date	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	2	3	3	3
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	2	3	3	3
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-1.29	- -	- -	- -	-0.41	-0.12	-0.11	-0.14	-1.84	-1.7	-1.99	-3.65	-4.25	-3.72	-5.88
Net Debt/EBITDA	-0.55	0.73	0.5	0.29	-0.35	-0.11	-0.11	-0.14	-1.77	-1.51	-1.94	-3.52	-4.1	-3.71	-5.67
Total Debt/EBIT	-1.28	- -	- -	- -	-0.39	-0.1	-0.1	-0.12	-1.77	-1.64	-1.99	-3.65	-4.25	-3.72	-5.88
Net Debt/EBIT	-0.55	0.73	0.5	0.28	-0.33	-0.09	-0.09	-0.12	-1.7	-1.45	-1.94	-3.52	-4.1	-3.71	-5.67
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-86.98	96.3	99.13	89.66	22.25	13.52	-41.62	-117.91	-173.74	-377.65	-6,664.7	-4,985.35	-5,215.22	-53,373.15	-5,557.1
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.51	-0.24	- -	-1.11
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.81	6.05	- -	30.84
Total Debt/Equity (%)	-198.42	- -	- -	- -	110.94	50.26	-22.74	-9.85	-106.34	-73.71	-57.43	-55.16	-52.63	-49.67	-50.1
Total Debt/Capital (%)	201.61	- -	- -	- -	52.59	33.45	-29.43	-10.93	1,676.16	-280.42	-134.92	-123.01	-111.09	-98.69	-100.41
Total Debt/Total Assets (%)	172.59	- -	- -	- -	24.69	6.79	9.46	11.62	184.77	278.38	3,827.75	2,749.84	2,744.59	26,510.03	2,784.21
Net Debt to Equity	-84.79	-101.65	-41.87	-27.41	94.18	45.96	-21.06	-9.61	-102.29	-65.23	-55.93	-53.19	-50.74	-49.53	-48.34
Net Debt/Capital (%)	-557.56	6,163.69	-72.04	-37.75	48.5	31.49	-26.68	-10.63	4,459.48	-187.62	-126.93	-116.5	-104.21	-98.29	-95.37
EBITDA	- -	-2	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1
EBITDA-CapEx	- -	-2	-1	-2	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1
Operating Income (Loss)	- -	-2	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2009 Y	2010 Y	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
As of date	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023

Cash Ratio	0.53	26.48	47.5	2.38	0.05	0.01	- -	- -	0.03	0.07	0.01	0.01	0.01	- -	0.01
Current Ratio	0.53	26.55	53.24	2.76	0.48	0.51	0.27	0.2	0.18	0.21	0.01	0.01	0.01	- -	0.01
Quick Ratio	0.53	26.48	52.5	2.75	0.08	0.16	- -	- -	0.03	0.07	0.01	0.01	0.01	- -	0.01
CFO/Avg Current Liab	-0.86	-4.9	-34.52	-9.44	-1.52	-0.54	-0.34	-0.39	-0.02	-0.05	-0.11	-0.03	-0.01	-0.01	-0.01
Common Equity/Total Assets	-86.98	96.3	99.13	89.66	22.25	13.52	-41.62	-117.91	-173.74	-377.65	-6,664.7	-4,985.35	-5,215.22	-53,373.15	-5,557.1
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.51	-0.24	- -	-1.11
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.81	6.05	- -	30.84
Total Debt/Equity (%)	-198.42	- -	- -	- -	110.94	50.26	-22.74	-9.85	-106.34	-73.71	-57.43	-55.16	-52.63	-49.67	-50.1
Total Debt/Capital (%)	201.61	- -	- -	- -	52.59	33.45	-29.43	-10.93	1,676.16	-280.42	-134.92	-123.01	-111.09	-98.69	-100.41
Total Debt/Total Assets (%)	172.59	- -	- -	- -	24.69	6.79	9.46	11.62	184.77	278.38	3,827.75	2,749.84	2,744.59	26,510.03	2,784.21
CFO/Total Liabilities	-73.65	-1,333.07	-9,640.77	-509.38	-84.22	-52.85	-30.83	-33.59	-1.99	-4.91	-10.85	-2.98	-0.81	-0.77	-1.17
CFO/CapEx	-98.47	-6.59	-6.65	-2.33	-18.83	-94.63	- -	- -	-37.31	- -	- -	- -	- -	- -	- -
Altman's Z-Score	202.12	267.8	962.21	31.69	-5.06	-11.46	-25.67	-35.5	-46.1	-37.03	-566.61	-382.98	-364.77	-3,534.36	-342.61

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2009 Y	2010 Y	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
As of date	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023

Accounts Receivable Turnover	- -	- -	- -	- -	- -	3.64	4.15	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	100.31	87.88	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	10.44	20.86	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	34.97	17.5	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	1.12	1.13	- -	- -	- -	- -	0.04	- -	- -	0.77
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	326.58	322.83	- -	- -	- -	- -	9,906.56	- -	- -	475.69
Cash Conversion Cycle	- -	- -	- -	- -	- -	-191.29	-217.45	- -	- -	- -	- -	-9,906.56	- -	- -	-475.69
Inventory to Cash Days	- -	- -	- -	- -	- -	65.34	70.38	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2009 Y	2010 Y	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
As of date	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023

Market Capitalization	98	28	22	13	23	18	30	54	5	16	10	4	28	8	10
- Cash & Cash Equivalents	- -	2	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	2	3	3	3
Enterprise Value	98	27	21	12	23	18	30	54	8	18	12	6	31	11	13
Total Capital	- -	2	2	1	1	- -	- -	-1	- -	-1	-2	-2	-2	-3	-3
Total Debt/Capital (%)	201.61	- -	- -	- -	52.59	33.45	-29.43	-10.93	1,676.16	-280.42	-134.92	-123.01	-111.09	-98.69	-100.41
Total Debt / EV	- -	- -	- -	- -	0.02	0.01	- -	- -	0.31	0.12	0.19	0.38	0.09	0.26	0.25
EV/Sales	- -	- -	- -	- -	- -	38.78	57.06	- -	- -	- -	- -	181.85	- -	- -	106.9
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	52	24	22	9	22	16	29	54	5	14	10	4	28	8	10
Diluted Enterprise Value	52	23	21	9	22	16	29	54	8	16	12	6	30	11	13
EV per Share	3.5	0.94	0.73	0.26	0.46	0.3	0.49	0.9	0.11	0.22	0.18	0.1	0.45	0.16	0.19
TTM Sales	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	-2	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1
TTM Operating Income	- -	-2	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	-1	-1	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-1	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2009 Y	2010 Y	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
As of date	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023

Price/Free Cash Flow	-260.5	-34.59	-19.6	-18.13	-17.42	-18.08	-47.06	-59.95	-82.49	-75.25	-23.37	-30.1	-665.3	-184.14	-126.07
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	98	27	21	12	23	18	30	54	8	18	12	6	31	11	13
Low Price	1.9	0.4	0.25	0.05	0.06	0.13	0.13	0.03	0.03	0.03	0.02	0.05	0.03	0.05	0.09
EV/Sales	- -	- -	- -	- -	- -	38.78	57.06	- -	- -	- -	- -	181.85	- -	- -	106.9
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-227.17	-28.06	-19.71	-8.75	-8.27	-6.25	-14.39	-14.4	-8.21	-4.43	-8.9	-9.42	-12.02	-16.05	-7.61
Price/Earnings High	-293.95	-108.48	-45.36	-17.91	-12.35	-9.87	-20.57	-45.21	-39.96	-11.1	-21.11	-29.41	-47.28	-32.6	-12.62
Price/Earnings Low	-131.41	-4.33	-5.67	-1.19	-1.14	-2.38	-5.24	-1.51	-1.33	-1.33	-1.01	-3.68	-2.18	-3.02	-6.04
Price/Book Value	-765.11	17.5	14.31	8.72	50.32	67.81	-50.65	-37.22	-2.43	-5.35	-2.5	-0.93	-5.59	-1.41	-1.51
Price/Book Value Average	-717.98	45.35	16.58	11.83	48.69	77.29	-36.86	-11.85	-5.62	-2.67	-2.95	-1.98	-2.25	-3.13	-1.23
Price/Book Value High	-929.06	175.31	38.16	24.23	72.69	122.06	-52.72	-37.22	-27.34	-6.69	-7.01	-6.18	-8.86	-6.36	-2.03
Price/Book Value Low	-415.34	7	4.77	1.62	6.71	29.39	-13.44	-1.24	-0.91	-0.8	-0.33	-0.77	-0.41	-0.59	-0.97
Price/Tangible Book Value	-765.11	17.5	28.13	17.98	-61.68	-33.55	-22.42	-25.15	-1.87	-5.35	-2.5	-0.93	-5.59	-1.41	-1.51
Price/Tangible Book Value Average	-717.98	45.35	32.6	24.39	-59.67	-38.24	-16.32	-8.01	-4.33	-2.67	-2.95	-1.98	-2.25	-3.13	-1.23
Price/Tangible Book Value High	-929.06	175.31	75.01	49.95	-89.09	-60.4	-23.33	-25.15	-21.05	-6.69	-7.01	-6.18	-8.86	-6.36	-2.03
Price/Tangible Book Value Low	-415.34	7	9.38	3.33	-8.22	-14.54	-5.95	-0.84	-0.7	-0.8	-0.33	-0.77	-0.41	-0.59	-0.97
Price/Sales	- -	- -	- -	- -	- -	34.35	55.4	- -	- -	- -	- -	112.94	- -	- -	79.86
Price/Sales Average	- -	- -	- -	- -	- -	39.15	40.32	- -	- -	- -	- -	241.2	- -	- -	64.69
Price/Sales High	- -	- -	- -	- -	- -	61.83	57.66	- -	- -	- -	- -	752.91	- -	- -	107.19
Price/Sales Low	- -	- -	- -	- -	- -	14.89	14.7	- -	- -	- -	- -	94.11	- -	- -	51.34
Price/Cash Flow	-257.86	-29.34	-16.65	-10.35	-16.5	-17.89	-47.06	-59.95	-80.28	-75.25	-23.37	-30.1	-665.3	-184.14	-126.07
Price/Cash Flow Average	-241.97	-76.05	-19.3	-14.05	-15.96	-20.39	-34.25	-19.09	-185.54	-37.55	-27.58	-64.28	-268.07	-407.87	-102.11
Price/Cash Flow High	-313.11	-294	-44.41	-28.76	-23.83	-32.19	-48.99	-59.95	-903.12	-94.06	-65.45	-200.65	-1,054.75	-828.63	-169.2
Price/Cash Flow Low	-139.98	-11.74	-5.55	-1.92	-2.2	-7.75	-12.49	-2	-30.1	-11.29	-3.12	-25.08	-48.68	-76.72	-81.04
Price/Free Cash Flow Average	-244.46	-89.66	-22.72	-24.59	-16.85	-20.6	-34.25	-19.09	-190.65	-37.55	-27.58	-64.28	-268.07	-407.87	-102.11
Price/Free Cash Flow High	-316.32	-346.61	-52.28	-50.36	-25.16	-32.54	-48.99	-59.95	-927.99	-94.06	-65.45	-200.65	-1,054.75	-828.63	-169.2
Price/Free Cash Flow Low	-141.41	-13.84	-6.53	-3.36	-2.32	-7.83	-12.49	-2	-30.93	-11.29	-3.12	-25.08	-48.68	-76.72	-81.04
EV/Sales Average	- -	- -	- -	- -	- -	44.17	41.59	- -	- -	- -	- -	312.07	- -	- -	91.58
EV/Sales High	- -	- -	- -	- -	- -	69.6	59.38	- -	- -	- -	- -	831.57	- -	- -	134.49
EV/Sales Low	- -	- -	- -	- -	- -	16.95	15.31	- -	- -	- -	- -	162.74	- -	- -	78.11
EV/EBITDA Average	-466.29	-32.04	-19.28	-12.12	-18.46	-18.27	-18.71	-17.07	-11.49	-7.68	-12.17	-16.72	-22.31	-27.17	-20.17
EV/EBITDA High	-603.22	-125.95	-45.01	-25.12	-27.39	-28.8	-26.72	-53.29	-49.08	-16.98	-26.22	-44.56	-75.64	-51.37	-29.62
EV/EBITDA Low	-269.98	-4.32	-5.19	-1.41	-2.85	-7.01	-6.89	-1.91	-3.35	-3.37	-3.09	-8.72	-7.44	-8.13	-17.2
EV/EBIT Average	-465.49	-31.95	-19.19	-11.91	-17.44	-15.37	-15.92	-14.77	-11.02	-7.4	-12.17	-16.72	-22.31	-27.17	-20.17
EV/EBIT High	-602.17	-125.61	-44.81	-24.69	-25.87	-24.22	-22.73	-46.12	-47.09	-16.36	-26.22	-44.56	-75.64	-51.37	-29.62
EV/EBIT Low	-269.51	-4.31	-5.17	-1.38	-2.69	-5.9	-5.86	-1.65	-3.21	-3.24	-3.09	-8.72	-7.44	-8.13	-17.2
Last Price	3.5	1	0.75	0.27	0.45	0.3	0.49	0.9	0.08	0.2	0.15	0.06	0.41	0.12	0.14
High Price	4.25	10.02	2	0.75	0.65	0.54	0.51	0.9	0.9	0.25	0.42	0.4	0.65	0.54	0.19
Enterprise Value Average	92	72	25	17	22	20	22	17	14	10	14	11	14	21	11
Enterprise Value High	119	282	58	35	33	32	31	54	62	22	29	29	47	40	16
Enterprise Value Low	53	10	7	2	3	8	8	2	4	4	3	6	5	6	9

Shares Outstanding	28	28	29	48	50	58	60	60	66	78	65	67	68	68	69
Diluted Weighted Avg Shares	15	24	29	33	49	52	59	60	69	69	67	66	67	68	69
Basic Weighted Avg Shares	15	24	29	33	49	52	59	60	69	69	67	66	67	68	69
Revenue per Share	- -	- -	- -	- -	- -	0.01	0.01	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.01	-0.09	-0.04	-0.04	-0.02	-0.02	-0.02	-0.02	-0.02	-0.02	-0.02	-0.01	-0.01	-0.01	-0.01
Operating Income per Share	-0.01	-0.09	-0.04	-0.04	-0.03	-0.03	-0.02	-0.02	-0.02	-0.02	-0.02	-0.01	-0.01	-0.01	-0.01
Basic EPS, GAAP	-0.01	-0.09	-0.04	-0.04	-0.05	-0.05	-0.02	-0.02	-0.02	-0.02	-0.02	-0.01	-0.01	-0.02	-0.01
Basic EPS from Cont Ops	-0.01	-0.09	-0.04	-0.04	-0.05	-0.05	-0.02	-0.02	-0.02	-0.02	-0.02	-0.01	-0.01	-0.02	-0.01
Diluted EPS, GAAP	-0.01	-0.09	-0.04	-0.04	-0.05	-0.05	-0.02	-0.02	-0.02	-0.02	-0.02	-0.01	-0.01	-0.02	-0.01
Diluted EPS from Cont Ops	-0.01	-0.09	-0.04	-0.04	-0.05	-0.05	-0.02	-0.02	-0.02	-0.02	-0.02	-0.01	-0.01	-0.02	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.03	-0.05	-0.03	-0.03	-0.02	-0.01	-0.02	- -	- -	-0.01	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.01	-0.04	-0.05	-0.04	-0.03	-0.02	-0.01	-0.02	- -	- -	-0.01	- -	- -	- -	- -
Cash & Equivalents per Share	0.01	0.06	0.02	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	0.06	0.05	0.03	0.01	- -	-0.01	-0.02	-0.03	-0.04	-0.06	-0.06	-0.07	-0.08	-0.09
Tangible Book Value per Share	- -	0.06	0.03	0.02	-0.01	-0.01	-0.02	-0.04	-0.04	-0.04	-0.06	-0.06	-0.07	-0.08	-0.09

AuraSource, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)