Bollinger Innovations, Inc.

BINI

BINIBollinger Innovations, Inc. US flag

Other OTC

0.08

USD

+0.03

- -

289,894.00Market Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Return on Common Equity (%)	- -	- -	- -	- -	-721.03	- -
Return on Assets (%)	- -	-134.48	-225.95	-462.54	-268.47	-152.27
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	25.17	-1,443.8
EBITDA Margin (%)	- -	- -	- -	- -	-75,615.59	-22,904.81
Operating Margin (%)	- -	- -	- -	- -	-80,093.27	-24,913.76
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-278,045.71	-46,578.18
Profit Margin (%)	- -	- -	- -	- -	-265,643.33	-41,766.4
Net Income to Common Margin (%)	- -	- -	- -	- -	-263,632.29	-43,036.85
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	5.18	-0.71	2.45
Sustainable Growth Rate (%)	- -	- -	- -	- -	-726.17	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Total Debt	30	35	42	14	13	20
ST Debt	20	33	40	5	10	8
LT Debt	10	2	2	9	4	12
Total Debt/EBITDA	-2.67	-3.09	-1.93	-0.15	-0.05	-0.08
Net Debt/EBITDA	-2.47	-2.93	-1.82	0.48	0.53	0.02
Total Debt/EBIT	-2.48	-2.91	-1.87	-0.14	-0.04	-0.07
Net Debt/EBIT	-2.3	-2.75	-1.76	0.46	0.5	0.02
EBITDA to Interest Expense	-0.39	-0.63	-1.02	-3.48	-55.43	-5.08
EBITDA-CapEx/Interest Expense	-0.41	-0.66	-1.03	-4.13	-77.04	-5.37
EBIT to Interest Expense	-0.42	-0.67	-1.06	-3.6	-58.71	-5.52
Interest Expense	29	18	21	27	5	49
Common Equity/Total Assets	-147.97	-193.34	-359.4	19.4	49.55	-15.99
Long-Term Debt/Equity (%)	- -	- -	- -	5.43	1.31	- -
Long-Term Debt/Capital (%)	-284.48	-24.03	-10.63	4.99	1.25	342.96
Long-Term Debt/Total Assets (%)	44.82	8.03	12.26	2.82	0.85	6.52
Total Debt/Equity (%)	-89.35	-82.7	-67.91	8.8	4.82	-120.53
Total Debt/Capital (%)	-839.18	-478.1	-211.59	8.09	4.6	587.14
Total Debt/Total Assets (%)	132.22	159.87	244.03	4.56	3.12	11.16
Net Debt to Equity	-82.79	-78.34	-63.86	-28.71	-54.18	29.75
Net Debt/Capital (%)	-481.18	-450.86	-198.55	-38.62	-113.08	71.07
EBITDA	-11	-11	-22	-94	-277	-251
EBITDA-CapEx	-12	-12	-22	-111	-385	-265
Operating Income (Loss)	-12	-12	-22	-97	-293	-273

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Cash Ratio	0.05	- -	- -	0.44	1.11	0.06
Current Ratio	0.42	0.26	0.1	0.71	1.42	0.34
Quick Ratio	0.05	- -	- -	0.44	1.12	0.06
CFO/Avg Current Liab	- -	-0.22	-0.27	-0.68	-1.37	-1.15
Common Equity/Total Assets	-147.97	-193.34	-359.4	19.4	49.55	-15.99
Long-Term Debt/Equity (%)	- -	- -	- -	5.43	1.31	- -
Long-Term Debt/Capital (%)	-284.48	-24.03	-10.63	4.99	1.25	342.96
Long-Term Debt/Total Assets (%)	44.82	8.03	12.26	2.82	0.85	6.52
Total Debt/Equity (%)	-89.35	-82.7	-67.91	8.8	4.82	-120.53
Total Debt/Capital (%)	-839.18	-478.1	-211.59	8.09	4.6	587.14
Total Debt/Total Assets (%)	132.22	159.87	244.03	4.56	3.12	11.16
CFO/Total Liabilities	-6.25	-16.72	-22.21	-45.18	-120.33	-95.07
CFO/CapEx	-4.92	-19.01	-108.31	-3.76	-1.66	-12.58
Altman's Z-Score	-3.39	-12.39	-24.64	-13.89	-12.14	-28.3

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Accounts Receivable Turnover	- -	- -	- -	- -	1.09	2.75
Days Sales Outstanding	- -	- -	- -	- -	334.96	132.76
Inventory Turnover	- -	- -	- -	- -	0.03	0.62
Days Inventory Outstanding	- -	- -	- -	- -	11,199.28	586.69
Accounts Payable Turnover	- -	- -	- -	-0.01	1.77	1.38
Accounts Payable Turnover Days	- -	73,270.9	113,713	-37,040.55	206.05	264.65
Cash Conversion Cycle	- -	- -	- -	- -	11,328.18	454.8
Inventory to Cash Days	- -	- -	- -	- -	-10,864.32	-453.93
Inventories	- -	- -	- -	- -	17	38
Raw Materials	- -	- -	- -	- -	13	13
Work In Process	- -	- -	- -	- -	3	4
Finished Goods	- -	- -	- -	- -	1	20
Other Inventory	- -	- -	- -	- -	1	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	2	- -	- -	54	155	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	98	64	12
+ Total Debt	30	35	42	14	13	20
Enterprise Value	28	35	42	58	-78	22
Total Capital	-4	-7	-20	171	286	3
Total Debt/Capital (%)	-839.18	-478.1	-211.59	8.09	4.6	587.14
Total Debt / EV	1.08	1	1	0.24	-0.17	0.92
EV/Sales	- -	- -	- -	- -	1,844,262,149.84	19.77
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	1.09	4.8	11.48	- -	- -	- -
EV/Free Cash Flow to Firm	1.06	4.46	10.99	- -	- -	- -
Diluted Market Cap	1,542,374,966,690	3,034,124,885,426	2,780,999,914,095	167,062,504,735	675,000,025	826,875
Diluted Enterprise Value	1,542,374,966,718	3,034,124,885,461	2,780,999,914,136	167,062,504,793	674,999,947	826,897
EV per Share	- -	- -	- -	- -	168,749,986,710,239.75	- -
TTM Sales	- -	- -	- -	- -	- -	1
TTM EBITDA	-11	-11	-22	-94	-277	-251
TTM Operating Income	-12	-12	-22	-97	-293	-273
TTM Cash Flow to Firm	26	7	4	-39	-174	-137
TTM Free Cash Flow to Firm	26	8	4	-21	-66	-122

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Price/Free Cash Flow	-545,534,887,419.63	-297,042,588,458.67	-160,192,783,991.38	-3,460,750,860.12	-9,473,833.22	-4,840.98
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	28	35	42	58	-78	22
Low Price	253,125,004,886,016,000	124,031,248,367,616,000	479,249,999,855,616,000	26,999,999,430,656,000	146,250,006,528,000	116,250,000,000
EV/Sales	- -	- -	- -	- -	1,844,262,149.84	19.77
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-43,850,867,581.51	-56,987,588,051.76	-82,872,969,101.32	-2,090,596,029.62	-53,036,613.55	-506,594.89
Price/Earnings High	-87,598,352,590.85	-224,567,845,414.12	-146,090,416,741.36	-10,312,569,952.41	-213,365,360.8	-2,731,113.56
Price/Earnings Low	-24,791,987,140.39	-16,439,976,744.3	-43,331,258,302.28	-207,679,191.3	-606,284.12	-1,727.85
Price/Book Value	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	1,844,262,363.63	755,604.84
Price/Sales Average	- -	- -	- -	- -	139,821,639,353.48	218,022,497.06
Price/Sales High	- -	- -	- -	- -	562,499,988,854.91	1,175,385,311.16
Price/Sales Low	- -	- -	- -	- -	1,598,360,727.08	743,611.11
Price/Cash Flow	-434,693,331,528.6	-281,420,699,154.75	-158,713,712,020.19	-2,539,113,243.8	-3,767,325.84	-4,456.21
Price/Cash Flow Average	-504,725,099,779.86	-159,511,782,703.35	-209,241,191,452.3	-24,785,359,640.21	-285,617,537.62	-1,285,797.72
Price/Cash Flow High	-1,008,260,262,349.2	-628,579,285,147.49	-368,855,287,679.56	-122,262,145,083.83	-1,149,034,315.94	-6,931,889.04
Price/Cash Flow Low	-285,356,684,446.82	-46,016,511,449.89	-109,404,600,952.71	-2,462,170,296.53	-3,265,015.75	-4,385.48
Price/Free Cash Flow Average	-633,423,911,790.91	-168,366,410,026.6	-211,191,135,017.71	-33,781,854,709.61	-718,252,954.53	-1,396,817.58
Price/Free Cash Flow High	-1,265,354,466,736.67	-663,472,226,714.36	-372,292,694,003.74	-166,640,391,007.59	-2,889,518,967.06	-7,530,410.33
Price/Free Cash Flow Low	-358,119,196,760.43	-48,570,925,002.91	-110,424,155,449.47	-3,355,879,456.06	-8,210,655.52	-4,764.14
EV/Sales Average	- -	- -	- -	- -	139,821,639,139.69	19.77
EV/Sales High	- -	- -	- -	- -	562,499,988,641.12	19.77
EV/Sales Low	- -	- -	- -	- -	1,598,360,513.29	19.77
EV/EBITDA Average	-2.47	-3.09	-1.93	-0.62	0.28	-0.09
EV/EBITDA High	-2.47	-3.09	-1.93	-0.62	0.28	-0.09
EV/EBITDA Low	-2.47	-3.09	-1.93	-0.62	0.28	-0.09
EV/EBIT Average	-2.3	-2.9	-1.87	-0.6	0.27	-0.08
EV/EBIT High	-2.3	-2.9	-1.87	-0.6	0.27	-0.08
EV/EBIT Low	-2.3	-2.9	-1.87	-0.6	0.27	-0.08
Last Price	385,593,741,672,448,000	758,531,221,356,544,000	695,249,978,523,648,000	27,843,750,789,120,000	168,750,006,272,000	118,125,000,000
High Price	894,374,997,131,264,000	1,694,249,976,332,288,000	1,615,781,192,269,824,000	1,340,718,735,949,824,000	51,468,748,980,224,000	183,750,000,640,000
Enterprise Value Average	28	35	42	58	-78	22
Enterprise Value High	28	35	42	58	-78	22
Enterprise Value Low	28	35	42	58	-78	22

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Return on Common Equity (%)	- -	- -	- -	- -	-721.03	- -
Return on Assets (%)	- -	-134.48	-225.95	-462.54	-268.47	-152.27
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	25.17	-1,443.8
EBITDA Margin (%)	- -	- -	- -	- -	-75,615.59	-22,904.81
Operating Margin (%)	- -	- -	- -	- -	-80,093.27	-24,913.76
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-278,045.71	-46,578.18
Profit Margin (%)	- -	- -	- -	- -	-265,643.33	-41,766.4
Net Income to Common Margin (%)	- -	- -	- -	- -	-263,632.29	-43,036.85
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	5.18	-0.71	2.45
Sustainable Growth Rate (%)	- -	- -	- -	- -	-726.17	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Total Debt	30	35	42	14	13	20
ST Debt	20	33	40	5	10	8
LT Debt	10	2	2	9	4	12
Total Debt/EBITDA	-2.67	-3.09	-1.93	-0.15	-0.05	-0.08
Net Debt/EBITDA	-2.47	-2.93	-1.82	0.48	0.53	0.02
Total Debt/EBIT	-2.48	-2.91	-1.87	-0.14	-0.04	-0.07
Net Debt/EBIT	-2.3	-2.75	-1.76	0.46	0.5	0.02
EBITDA to Interest Expense	-0.39	-0.63	-1.02	-3.48	-55.43	-5.08
EBITDA-CapEx/Interest Expense	-0.41	-0.66	-1.03	-4.13	-77.04	-5.37
EBIT to Interest Expense	-0.42	-0.67	-1.06	-3.6	-58.71	-5.52
Interest Expense	29	18	21	27	5	49
Common Equity/Total Assets	-147.97	-193.34	-359.4	19.4	49.55	-15.99
Long-Term Debt/Equity (%)	- -	- -	- -	5.43	1.31	- -
Long-Term Debt/Capital (%)	-284.48	-24.03	-10.63	4.99	1.25	342.96
Long-Term Debt/Total Assets (%)	44.82	8.03	12.26	2.82	0.85	6.52
Total Debt/Equity (%)	-89.35	-82.7	-67.91	8.8	4.82	-120.53
Total Debt/Capital (%)	-839.18	-478.1	-211.59	8.09	4.6	587.14
Total Debt/Total Assets (%)	132.22	159.87	244.03	4.56	3.12	11.16
Net Debt to Equity	-82.79	-78.34	-63.86	-28.71	-54.18	29.75
Net Debt/Capital (%)	-481.18	-450.86	-198.55	-38.62	-113.08	71.07
EBITDA	-11	-11	-22	-94	-277	-251
EBITDA-CapEx	-12	-12	-22	-111	-385	-265
Operating Income (Loss)	-12	-12	-22	-97	-293	-273

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Cash Ratio	0.05	- -	- -	0.44	1.11	0.06
Current Ratio	0.42	0.26	0.1	0.71	1.42	0.34
Quick Ratio	0.05	- -	- -	0.44	1.12	0.06
CFO/Avg Current Liab	- -	-0.22	-0.27	-0.68	-1.37	-1.15
Common Equity/Total Assets	-147.97	-193.34	-359.4	19.4	49.55	-15.99
Long-Term Debt/Equity (%)	- -	- -	- -	5.43	1.31	- -
Long-Term Debt/Capital (%)	-284.48	-24.03	-10.63	4.99	1.25	342.96
Long-Term Debt/Total Assets (%)	44.82	8.03	12.26	2.82	0.85	6.52
Total Debt/Equity (%)	-89.35	-82.7	-67.91	8.8	4.82	-120.53
Total Debt/Capital (%)	-839.18	-478.1	-211.59	8.09	4.6	587.14
Total Debt/Total Assets (%)	132.22	159.87	244.03	4.56	3.12	11.16
CFO/Total Liabilities	-6.25	-16.72	-22.21	-45.18	-120.33	-95.07
CFO/CapEx	-4.92	-19.01	-108.31	-3.76	-1.66	-12.58
Altman's Z-Score	-3.39	-12.39	-24.64	-13.89	-12.14	-28.3

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Accounts Receivable Turnover	- -	- -	- -	- -	1.09	2.75
Days Sales Outstanding	- -	- -	- -	- -	334.96	132.76
Inventory Turnover	- -	- -	- -	- -	0.03	0.62
Days Inventory Outstanding	- -	- -	- -	- -	11,199.28	586.69
Accounts Payable Turnover	- -	- -	- -	-0.01	1.77	1.38
Accounts Payable Turnover Days	- -	73,270.9	113,713	-37,040.55	206.05	264.65
Cash Conversion Cycle	- -	- -	- -	- -	11,328.18	454.8
Inventory to Cash Days	- -	- -	- -	- -	-10,864.32	-453.93
Inventories	- -	- -	- -	- -	17	38
Raw Materials	- -	- -	- -	- -	13	13
Work In Process	- -	- -	- -	- -	3	4
Finished Goods	- -	- -	- -	- -	1	20
Other Inventory	- -	- -	- -	- -	1	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	2	- -	- -	54	155	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	98	64	12
+ Total Debt	30	35	42	14	13	20
Enterprise Value	28	35	42	58	-78	22
Total Capital	-4	-7	-20	171	286	3
Total Debt/Capital (%)	-839.18	-478.1	-211.59	8.09	4.6	587.14
Total Debt / EV	1.08	1	1	0.24	-0.17	0.92
EV/Sales	- -	- -	- -	- -	1,844,262,149.84	19.77
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	1.09	4.8	11.48	- -	- -	- -
EV/Free Cash Flow to Firm	1.06	4.46	10.99	- -	- -	- -
Diluted Market Cap	1,542,374,966,690	3,034,124,885,426	2,780,999,914,095	167,062,504,735	675,000,025	826,875
Diluted Enterprise Value	1,542,374,966,718	3,034,124,885,461	2,780,999,914,136	167,062,504,793	674,999,947	826,897
EV per Share	- -	- -	- -	- -	168,749,986,710,239.75	- -
TTM Sales	- -	- -	- -	- -	- -	1
TTM EBITDA	-11	-11	-22	-94	-277	-251
TTM Operating Income	-12	-12	-22	-97	-293	-273
TTM Cash Flow to Firm	26	7	4	-39	-174	-137
TTM Free Cash Flow to Firm	26	8	4	-21	-66	-122

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Price/Free Cash Flow	-545,534,887,419.63	-297,042,588,458.67	-160,192,783,991.38	-3,460,750,860.12	-9,473,833.22	-4,840.98
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	28	35	42	58	-78	22
Low Price	253,125,004,886,016,000	124,031,248,367,616,000	479,249,999,855,616,000	26,999,999,430,656,000	146,250,006,528,000	116,250,000,000
EV/Sales	- -	- -	- -	- -	1,844,262,149.84	19.77
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-43,850,867,581.51	-56,987,588,051.76	-82,872,969,101.32	-2,090,596,029.62	-53,036,613.55	-506,594.89
Price/Earnings High	-87,598,352,590.85	-224,567,845,414.12	-146,090,416,741.36	-10,312,569,952.41	-213,365,360.8	-2,731,113.56
Price/Earnings Low	-24,791,987,140.39	-16,439,976,744.3	-43,331,258,302.28	-207,679,191.3	-606,284.12	-1,727.85
Price/Book Value	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	1,844,262,363.63	755,604.84
Price/Sales Average	- -	- -	- -	- -	139,821,639,353.48	218,022,497.06
Price/Sales High	- -	- -	- -	- -	562,499,988,854.91	1,175,385,311.16
Price/Sales Low	- -	- -	- -	- -	1,598,360,727.08	743,611.11
Price/Cash Flow	-434,693,331,528.6	-281,420,699,154.75	-158,713,712,020.19	-2,539,113,243.8	-3,767,325.84	-4,456.21
Price/Cash Flow Average	-504,725,099,779.86	-159,511,782,703.35	-209,241,191,452.3	-24,785,359,640.21	-285,617,537.62	-1,285,797.72
Price/Cash Flow High	-1,008,260,262,349.2	-628,579,285,147.49	-368,855,287,679.56	-122,262,145,083.83	-1,149,034,315.94	-6,931,889.04
Price/Cash Flow Low	-285,356,684,446.82	-46,016,511,449.89	-109,404,600,952.71	-2,462,170,296.53	-3,265,015.75	-4,385.48
Price/Free Cash Flow Average	-633,423,911,790.91	-168,366,410,026.6	-211,191,135,017.71	-33,781,854,709.61	-718,252,954.53	-1,396,817.58
Price/Free Cash Flow High	-1,265,354,466,736.67	-663,472,226,714.36	-372,292,694,003.74	-166,640,391,007.59	-2,889,518,967.06	-7,530,410.33
Price/Free Cash Flow Low	-358,119,196,760.43	-48,570,925,002.91	-110,424,155,449.47	-3,355,879,456.06	-8,210,655.52	-4,764.14
EV/Sales Average	- -	- -	- -	- -	139,821,639,139.69	19.77
EV/Sales High	- -	- -	- -	- -	562,499,988,641.12	19.77
EV/Sales Low	- -	- -	- -	- -	1,598,360,513.29	19.77
EV/EBITDA Average	-2.47	-3.09	-1.93	-0.62	0.28	-0.09
EV/EBITDA High	-2.47	-3.09	-1.93	-0.62	0.28	-0.09
EV/EBITDA Low	-2.47	-3.09	-1.93	-0.62	0.28	-0.09
EV/EBIT Average	-2.3	-2.9	-1.87	-0.6	0.27	-0.08
EV/EBIT High	-2.3	-2.9	-1.87	-0.6	0.27	-0.08
EV/EBIT Low	-2.3	-2.9	-1.87	-0.6	0.27	-0.08
Last Price	385,593,741,672,448,000	758,531,221,356,544,000	695,249,978,523,648,000	27,843,750,789,120,000	168,750,006,272,000	118,125,000,000
High Price	894,374,997,131,264,000	1,694,249,976,332,288,000	1,615,781,192,269,824,000	1,340,718,735,949,824,000	51,468,748,980,224,000	183,750,000,640,000
Enterprise Value Average	28	35	42	58	-78	22
Enterprise Value High	28	35	42	58	-78	22
Enterprise Value Low	28	35	42	58	-78	22

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	91,500	156,331.71
EBITDA per Share	-2,833,222.25	-2,842,105.5	-5,420,540.75	-15,617,801.83	-69,188,262.75	-35,807,486.71
Operating Income per Share	-3,049,915	-3,023,554.5	-5,600,742	-16,164,849.33	-73,285,337.5	-38,948,102.71
Basic EPS, GAAP	-10,209,952.25	-7,544,490.5	-11,060,145	-130,008,207.67	-241,223,546.25	-67,280,249.14
Basic EPS from Cont Ops	-10,209,952.25	-7,544,490.5	-11,060,145	-123,387,458.67	-251,664,707	-72,260,935.86
Diluted EPS, GAAP	-10,209,952.25	-7,544,490.5	-11,060,145	-130,008,207.67	-241,223,546.25	-67,280,249.14
Diluted EPS from Cont Ops	-10,209,952.25	-7,544,490.5	-11,060,145	-123,387,458.67	-251,664,707	-72,260,935.86
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-887,047.75	-2,695,364	-4,380,528.75	-10,965,935	-44,793,047.75	-26,507,925.86
Free Cash Flow per Basic Share	-1,067,277.75	-2,837,117	-4,420,974.5	-13,886,289.17	-71,773,875	-28,614,790.86
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -

Bollinger Innovations, 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)