Blackwell 3D Construction Corp. Financial Ratios — BDCC

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-312.81	-33.05	-6.18	-174.57	-268.34	-237.3	-1,702.84	-1,564.9	-1,485.29	-424,074.29	- -	-3,158.99	-2,860,860.92	-5,778,329.63	-312,404.89
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	-717.83	- -	- -	-45.5	-77.91	100	100	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	-2,027.12	- -	- -	-342.22	-226.41	-1,768.77	-9,113.73	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	-2,027.12	- -	- -	-342.22	-226.41	-1,768.77	-9,113.73	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	-1,372.13	- -	- -	- -	- -	- -	231.32	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-2,044.01	- -	- -	-342.22	-226.41	-1,784.85	-11,671.57	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	-2,044.01	- -	- -	-342.22	-226.41	-1,784.85	-11,671.57	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	-2,044.01	- -	- -	-342.22	-226.41	-1,784.85	-11,671.57	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	0.14	0.36	0.95	0.37	0.29	0.3	- -	-0.29	-0.61	-2.3	- -	-2.08	-1.1	-0.94	-0.17
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	0.14	0.36	0.93	0.37	0.29	0.3	- -	-0.29	-0.61	-2.3	- -	-2.08	-1.1	-0.94	-0.17
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-110	-3.47	-2.78	-1.79	- -	-6.67	-14.69	-29.63	-64.8
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-110	-3.47	-2.78	-1.79	- -	-6.67	-14.69	-29.63	-64.8
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-110	-3.47	-2.78	-1.79	- -	-6.67	-14.69	-29.63	-64.8
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-169.78	-18.64	-24.02	-2,896.65	-2,813.63	-3,214.93	-16,946.51	-13,921.78	-6,579,622.86	- -	- -	-756,729.65	-14,267,205.56	- -	-647,028.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt to Equity	412.3	-6.31	-5.24	-76.58	-177.33	-124.79	-5.13	-18.19	-27.22	-25.36	-24.52	-42.42	-78.21	-72.26	-57.55
Net Debt/Capital (%)	37.07	24.19	16.58	1.26	2.49	2.21	-0.12	-2.28	-4.77	-5.15	-5.12	-7.16	-6.35	-4.04	-4.27
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3
EBITDA-CapEx	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3

Liquidity (USD)

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Cash Ratio	0.8	1.25	0.6	0.71	1.21	1.74	0.03	0.06	- -	- -	- -	- -	- -	- -	- -
Current Ratio	0.8	1.33	0.64	0.79	1.68	2.4	0.2	0.06	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	0.8	1.29	0.62	0.78	1.67	2.03	0.2	0.06	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	-5.5	-4.91	-1.08	-0.51	-4.37	-5.03	-1.69	-0.33	-0.16	- -	- -	-0.18	-0.69	-0.14	-0.49
Common Equity/Total Assets	-169.78	-18.64	-24.02	-2,896.65	-2,813.63	-3,214.93	-16,946.51	-13,921.78	-6,579,622.86	- -	- -	-756,729.65	-14,267,205.56	- -	-647,028.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Total Liabilities	-591.52	-218.48	-75.5	-124.55	-383.05	-629.57	-112.72	-19.73	-14.24	-0.01	- -	-20.42	-56.47	-15.44	-38.78
CFO/CapEx	- -	-0.16	- -	-1.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-35.95	-0.78	-0.54	-107.27	-46.45	-111.59	-377.86	-250.54	-121,534.39	- -	- -	-12,827.07	-238,372.42	- -	-14,689.42

Working Capital (USD)

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Accounts Receivable Turnover	- -	7.64	- -	- -	50.45	18.32	3.63	0.37	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	47.77	- -	- -	7.24	19.92	100.62	974.13	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	2.98	3.97	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	122.28	92.05	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	47.77	- -	- -	-115.04	-72.13	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	47.77	- -	- -	7.24	19.92	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23	5	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	- -	- -	- -	-1	-1	-1	-2	-2	-2	-2	-2	-2	-7	-9	-12
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23	5	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-68.45	-62.72	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25	0.22	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-19.34	-27.46	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-118.09	-262.47	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.71	-1.44	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.95	-0.52	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-13.32	-4.64	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-81.35	-44.35	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.87	-0.24	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-38.64	-9.68	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-174.55	-86.27	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,065.83	-824.44	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-24.5	-4.53	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-68.45	-62.72	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-309.16	-558.98	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,887.81	-5,341.9	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-43.4	-29.36	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-309.16	-558.98	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,887.81	-5,341.9	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-43.4	-29.36	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.43	0.47	0.05
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,087.5	40.03	3.13
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	55	38
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	10	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	10	- -
Revenue per Share	- -	171.45	- -	- -	139.71	173.08	35.04	2.33	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-130.51	-3,475.47	-1,100.65	-249.79	-478.11	-391.89	-619.72	-212.08	-217.46	-64.27	- -	-97.82	-0.73	-0.04	- -
Operating Income per Share	-130.51	-3,475.47	-1,122.96	-249.79	-478.11	-391.89	-619.72	-212.08	-217.46	-64.27	- -	-97.82	-0.73	-0.04	- -
Basic EPS, GAAP	-130.51	-3,504.43	-1,328.16	-5,742.8	-478.11	-391.89	-625.35	-271.6	-148.12	-94.06	-20	-6.35	-9.21	-0.15	- -
Basic EPS from Cont Ops	-130.51	-3,504.43	-1,122.96	-249.79	-478.11	-391.89	-625.35	-271.6	-148.12	-94.06	-20	-6.35	-9.21	-0.15	- -
Diluted EPS, GAAP	-130.51	-3,504.43	-1,328.16	-5,742.8	-478.11	-391.89	-625.35	-271.6	-148.12	-94.06	-20	-6.35	-9.21	-0.15	- -
Diluted EPS from Cont Ops	-130.51	-3,504.43	-1,122.96	-249.79	-478.11	-391.89	-625.35	-271.6	-148.12	-94.06	-20	-6.35	-9.21	-0.15	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-133.95	-2,627.08	-1,470.67	-161.64	-434.77	-421.83	-83.03	-71	-69.49	-0.04	- -	-97.82	-0.58	-0.01	- -
Free Cash Flow per Basic Share	-133.95	-19,000.45	-1,470.67	-309.57	-434.77	-421.83	-83.03	-71	-69.49	-0.04	- -	-97.82	-0.58	-0.01	- -
Cash & Equivalents per Share	18.22	1,258.24	1,042.39	92.62	137.15	116.86	2.39	19.9	0.04	- -	- -	0.4	- -	- -	- -
Book Value per Share	-30.94	-3,944.18	-5,243.39	-7,262.18	-5,369.52	-5,164.65	-2,509.76	-2,770.59	-2,918.72	-3,012.78	-3,032.78	-3,040.35	-13.37	-0.9	- -
Tangible Book Value per Share	-4.42	19,952.51	19,879.16	-26.99	77.34	6.84	-58.85	-339.95	-488.08	-582.14	-602.13	-478.54	-1.02	-0.05	- -

Blackwell 3D Construction Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)