Smartbird, Inc

BIRD

BIRDSmartbird, Inc US flag

NASDAQ Global Select

2.72

USD

-0.02

- -

17.04MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-12.97	-12.39	-21.32	-39.34	-37.21	-51.82
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	51.03	51.41	52.86	43.53	41.03	42.72	41.03
EBITDA Margin (%)	-2.91	-10.09	-8.37	-27.38	-38.51	-42.98	-44.05
Operating Margin (%)	-4.65	-13.33	-11.85	-32.31	-46.78	-49.51	-49.31
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-5.6	-13.67	-16.06	-33.63	-59.88	-48.19	-50.43
Profit Margin (%)	-7.5	-11.79	-16.35	-34.04	-60.01	-49.18	-50.69
Net Income to Common Margin (%)	-7.5	-11.79	-16.35	-34.04	-60.01	-49.18	-50.69
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	106	94	54	40
ST Debt	- -	- -	- -	10	15	11	7
LT Debt	- -	- -	- -	96	79	43	33
Total Debt/EBITDA	- -	- -	- -	-1.3	-0.96	-0.66	-0.59
Net Debt/EBITDA	13.19	5.72	12.43	2.05	1.33	0.82	0.14
Total Debt/EBIT	- -	- -	- -	-1.1	-0.79	-0.57	-0.53
Net Debt/EBIT	8.24	4.33	8.78	1.74	1.09	0.71	0.12
EBITDA to Interest Expense	-58.7	-74.53	-130.47	- -	- -	- -	-62.94
EBITDA-CapEx/Interest Expense	-195.39	-122.85	-266.31	- -	- -	- -	-65.89
EBIT to Interest Expense	-93.89	-98.4	-184.7	- -	- -	- -	-70.45
Interest Expense	- -	- -	- -	- -	- -	- -	1
Common Equity/Total Assets	-42.79	-37.7	-28.13	-51.63	-125.1	-256.52	-513.44
Long-Term Debt/Equity (%)	- -	- -	- -	30.17	42.48	42.09	91.5
Long-Term Debt/Capital (%)	- -	- -	- -	-71.93	-26.49	-9.93	-6.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	20.67	25.18	22.66	30.03
Total Debt/Equity (%)	- -	- -	- -	33.41	50.69	52.79	110.37
Total Debt/Capital (%)	- -	- -	- -	-79.66	-31.61	-12.46	-7.59
Total Debt/Total Assets (%)	- -	- -	- -	22.89	30.04	28.42	36.23
Net Debt to Equity	815	496.14	-72.69	-52.76	-70.16	-65.63	-25.95
Net Debt/Capital (%)	52.91	57.9	67.75	55.71	30.43	13.41	1.7
EBITDA	-6	-22	-23	-82	-98	-82	-67
EBITDA-CapEx	-19	-36	-47	-113	-109	-86	-70
Operating Income (Loss)	-9	-29	-33	-96	-119	-94	-75

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.44	2.32	3.56	3.34	2.68	1.5	0.66
Current Ratio	2.61	3.93	5.48	6.18	4.37	2.94	2.02
Quick Ratio	1.65	2.75	4.05	3.69	3.05	1.81	0.95
CFO/Avg Current Liab	- -	-0.65	-0.75	-1.38	-0.61	-1.37	-1.3
Common Equity/Total Assets	-42.79	-37.7	-28.13	-51.63	-125.1	-256.52	-513.44
Long-Term Debt/Equity (%)	- -	- -	- -	30.17	42.48	42.09	91.5
Long-Term Debt/Capital (%)	- -	- -	- -	-71.93	-26.49	-9.93	-6.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	20.67	25.18	22.66	30.03
Total Debt/Equity (%)	- -	- -	- -	33.41	50.69	52.79	110.37
Total Debt/Capital (%)	- -	- -	- -	-79.66	-31.61	-12.46	-7.59
Total Debt/Total Assets (%)	- -	- -	- -	22.89	30.04	28.42	36.23
CFO/Total Liabilities	0.03	-12.83	-55.62	-62.22	-23.73	-73.24	-74.94
CFO/CapEx	- -	-2.41	-2.1	-2.89	-2.78	-15.59	-17.51
Altman's Z-Score	1.11	0.77	7.7	1.39	-0.69	-3.3	-7.34

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	97.55	42.91	29.51	29.21	26.44	23.44
Days Sales Outstanding	- -	3.74	8.51	12.37	12.49	13.81	15.57
Inventory Turnover	- -	2.06	1.58	1.5	1.72	2.13	2.17
Days Inventory Outstanding	- -	177.35	231.73	242.78	212.62	171.07	168.46
Accounts Payable Turnover	- -	4.85	7	8.29	10.04	11.44	5.93
Accounts Payable Turnover Days	- -	75.22	52.11	44.04	36.37	31.92	61.52
Cash Conversion Cycle	- -	105.88	188.12	211.11	188.74	152.96	122.51
Inventory to Cash Days	- -	-173.61	-223.23	-230.41	-200.12	-157.26	-152.89
Inventories	44	59	107	117	58	44	39
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	44	59	107	117	58	44	39
Other Inventory	1	1	2	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,045	360	186	55	33
- Cash & Cash Equivalents	74	127	289	167	130	67	27
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	106	94	54	40
Enterprise Value	-74	-127	757	299	150	42	46
Total Capital	-66	-92	-137	-133	-297	-431	-522
Total Debt/Capital (%)	- -	- -	- -	-79.66	-31.61	-12.46	-7.59
Total Debt / EV	- -	- -	- -	0.35	0.63	1.29	0.85
EV/Sales	- -	- -	2.73	1	0.59	0.22	0.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1,045	360	186	55	33
Diluted Enterprise Value	-74	-127	757	299	150	42	46
EV per Share	- -	- -	218.33	40.16	19.74	5.31	5.69
TTM Sales	194	219	277	298	254	190	152
TTM EBITDA	-6	-22	-23	-82	-98	-82	-67
TTM Operating Income	-9	-29	-33	-96	-119	-94	-75
TTM Cash Flow to Firm	- -	-34	-51	-91	-30	-64	-54
TTM Free Cash Flow to Firm	13	-20	-26	-59	-19	-60	-51

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-39.19	-6.08	-9.6	-0.92	-0.64
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-74	-127	757	299	150	42	46
Low Price	- -	- -	251.2	42.8	12.8	6.54	3.86
EV/Sales	- -	- -	2.73	1	0.59	0.22	0.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-28.6	-8.13	-1.46	-1.1	-0.72
Price/Earnings High	- -	- -	-49.56	-24.63	-3.43	-2.36	-1.36
Price/Earnings Low	- -	- -	-19.19	-3.14	-0.64	-0.55	-0.41
Price/Book Value	- -	- -	-7.61	-1.51	-0.47	-0.11	-0.06
Price/Book Value Average	- -	- -	-9.44	-3.45	-0.57	-0.21	-0.1
Price/Book Value High	- -	- -	-16.37	-10.46	-1.34	-0.45	-0.19
Price/Book Value Low	- -	- -	-6.34	-1.33	-0.25	-0.11	-0.06
Price/Tangible Book Value	- -	- -	2.64	1.14	1	0.54	0.93
Price/Tangible Book Value Average	- -	- -	3.27	2.6	1.2	1.01	1.56
Price/Tangible Book Value High	- -	- -	5.67	7.88	2.82	2.17	2.93
Price/Tangible Book Value Low	- -	- -	2.2	1.01	0.52	0.51	0.88
Price/Sales	- -	- -	3.77	1.21	0.73	0.29	0.22
Price/Sales Average	- -	- -	4.68	2.77	0.88	0.54	0.37
Price/Sales High	- -	- -	8.1	8.38	2.06	1.16	0.69
Price/Sales Low	- -	- -	3.14	1.07	0.38	0.27	0.21
Price/Cash Flow	- -	- -	-20.55	-3.97	-6.15	-0.86	-0.61
Price/Cash Flow Average	- -	- -	-25.51	-9.1	-7.37	-1.61	-1.01
Price/Cash Flow High	- -	- -	-44.22	-27.56	-17.31	-3.45	-1.9
Price/Cash Flow Low	- -	- -	-17.12	-3.51	-3.21	-0.81	-0.57
Price/Free Cash Flow Average	- -	- -	-48.65	-13.91	-11.51	-1.72	-1.07
Price/Free Cash Flow High	- -	- -	-84.31	-42.15	-27.04	-3.68	-2.02
Price/Free Cash Flow Low	- -	- -	-32.64	-5.38	-5.02	-0.86	-0.61
EV/Sales Average	- -	- -	3.64	2.56	0.73	0.47	0.45
EV/Sales High	- -	- -	7.06	8.18	1.92	1.09	0.77
EV/Sales Low	- -	- -	2.1	0.86	0.24	0.2	0.29
EV/EBITDA Average	13.19	5.72	-43.44	-9.35	-1.91	-1.1	-1.02
EV/EBITDA High	13.19	5.72	-84.39	-29.86	-4.98	-2.54	-1.75
EV/EBITDA Low	13.19	5.72	-25.06	-3.15	-0.62	-0.47	-0.66
EV/EBIT Average	8.24	4.33	-30.69	-7.93	-1.57	-0.95	-0.91
EV/EBIT High	8.24	4.33	-59.61	-25.31	-4.1	-2.2	-1.57
EV/EBIT Low	8.24	4.33	-17.7	-2.67	-0.51	-0.41	-0.59
Last Price	- -	- -	301.6	48.4	24.5	6.97	4.1
High Price	- -	- -	648.8	335.6	69	28	12.85
Enterprise Value Average	-74	-127	1,009	763	187	90	69
Enterprise Value High	-74	-127	1,960	2,435	487	207	118
Enterprise Value Low	-74	-127	582	257	61	38	44

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-12.97	-12.39	-21.32	-39.34	-37.21	-51.82
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	51.03	51.41	52.86	43.53	41.03	42.72	41.03
EBITDA Margin (%)	-2.91	-10.09	-8.37	-27.38	-38.51	-42.98	-44.05
Operating Margin (%)	-4.65	-13.33	-11.85	-32.31	-46.78	-49.51	-49.31
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-5.6	-13.67	-16.06	-33.63	-59.88	-48.19	-50.43
Profit Margin (%)	-7.5	-11.79	-16.35	-34.04	-60.01	-49.18	-50.69
Net Income to Common Margin (%)	-7.5	-11.79	-16.35	-34.04	-60.01	-49.18	-50.69
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	106	94	54	40
ST Debt	- -	- -	- -	10	15	11	7
LT Debt	- -	- -	- -	96	79	43	33
Total Debt/EBITDA	- -	- -	- -	-1.3	-0.96	-0.66	-0.59
Net Debt/EBITDA	13.19	5.72	12.43	2.05	1.33	0.82	0.14
Total Debt/EBIT	- -	- -	- -	-1.1	-0.79	-0.57	-0.53
Net Debt/EBIT	8.24	4.33	8.78	1.74	1.09	0.71	0.12
EBITDA to Interest Expense	-58.7	-74.53	-130.47	- -	- -	- -	-62.94
EBITDA-CapEx/Interest Expense	-195.39	-122.85	-266.31	- -	- -	- -	-65.89
EBIT to Interest Expense	-93.89	-98.4	-184.7	- -	- -	- -	-70.45
Interest Expense	- -	- -	- -	- -	- -	- -	1
Common Equity/Total Assets	-42.79	-37.7	-28.13	-51.63	-125.1	-256.52	-513.44
Long-Term Debt/Equity (%)	- -	- -	- -	30.17	42.48	42.09	91.5
Long-Term Debt/Capital (%)	- -	- -	- -	-71.93	-26.49	-9.93	-6.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	20.67	25.18	22.66	30.03
Total Debt/Equity (%)	- -	- -	- -	33.41	50.69	52.79	110.37
Total Debt/Capital (%)	- -	- -	- -	-79.66	-31.61	-12.46	-7.59
Total Debt/Total Assets (%)	- -	- -	- -	22.89	30.04	28.42	36.23
Net Debt to Equity	815	496.14	-72.69	-52.76	-70.16	-65.63	-25.95
Net Debt/Capital (%)	52.91	57.9	67.75	55.71	30.43	13.41	1.7
EBITDA	-6	-22	-23	-82	-98	-82	-67
EBITDA-CapEx	-19	-36	-47	-113	-109	-86	-70
Operating Income (Loss)	-9	-29	-33	-96	-119	-94	-75

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.44	2.32	3.56	3.34	2.68	1.5	0.66
Current Ratio	2.61	3.93	5.48	6.18	4.37	2.94	2.02
Quick Ratio	1.65	2.75	4.05	3.69	3.05	1.81	0.95
CFO/Avg Current Liab	- -	-0.65	-0.75	-1.38	-0.61	-1.37	-1.3
Common Equity/Total Assets	-42.79	-37.7	-28.13	-51.63	-125.1	-256.52	-513.44
Long-Term Debt/Equity (%)	- -	- -	- -	30.17	42.48	42.09	91.5
Long-Term Debt/Capital (%)	- -	- -	- -	-71.93	-26.49	-9.93	-6.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	20.67	25.18	22.66	30.03
Total Debt/Equity (%)	- -	- -	- -	33.41	50.69	52.79	110.37
Total Debt/Capital (%)	- -	- -	- -	-79.66	-31.61	-12.46	-7.59
Total Debt/Total Assets (%)	- -	- -	- -	22.89	30.04	28.42	36.23
CFO/Total Liabilities	0.03	-12.83	-55.62	-62.22	-23.73	-73.24	-74.94
CFO/CapEx	- -	-2.41	-2.1	-2.89	-2.78	-15.59	-17.51
Altman's Z-Score	1.11	0.77	7.7	1.39	-0.69	-3.3	-7.34

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	97.55	42.91	29.51	29.21	26.44	23.44
Days Sales Outstanding	- -	3.74	8.51	12.37	12.49	13.81	15.57
Inventory Turnover	- -	2.06	1.58	1.5	1.72	2.13	2.17
Days Inventory Outstanding	- -	177.35	231.73	242.78	212.62	171.07	168.46
Accounts Payable Turnover	- -	4.85	7	8.29	10.04	11.44	5.93
Accounts Payable Turnover Days	- -	75.22	52.11	44.04	36.37	31.92	61.52
Cash Conversion Cycle	- -	105.88	188.12	211.11	188.74	152.96	122.51
Inventory to Cash Days	- -	-173.61	-223.23	-230.41	-200.12	-157.26	-152.89
Inventories	44	59	107	117	58	44	39
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	44	59	107	117	58	44	39
Other Inventory	1	1	2	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,045	360	186	55	33
- Cash & Cash Equivalents	74	127	289	167	130	67	27
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	106	94	54	40
Enterprise Value	-74	-127	757	299	150	42	46
Total Capital	-66	-92	-137	-133	-297	-431	-522
Total Debt/Capital (%)	- -	- -	- -	-79.66	-31.61	-12.46	-7.59
Total Debt / EV	- -	- -	- -	0.35	0.63	1.29	0.85
EV/Sales	- -	- -	2.73	1	0.59	0.22	0.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1,045	360	186	55	33
Diluted Enterprise Value	-74	-127	757	299	150	42	46
EV per Share	- -	- -	218.33	40.16	19.74	5.31	5.69
TTM Sales	194	219	277	298	254	190	152
TTM EBITDA	-6	-22	-23	-82	-98	-82	-67
TTM Operating Income	-9	-29	-33	-96	-119	-94	-75
TTM Cash Flow to Firm	- -	-34	-51	-91	-30	-64	-54
TTM Free Cash Flow to Firm	13	-20	-26	-59	-19	-60	-51

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-39.19	-6.08	-9.6	-0.92	-0.64
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-74	-127	757	299	150	42	46
Low Price	- -	- -	251.2	42.8	12.8	6.54	3.86
EV/Sales	- -	- -	2.73	1	0.59	0.22	0.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-28.6	-8.13	-1.46	-1.1	-0.72
Price/Earnings High	- -	- -	-49.56	-24.63	-3.43	-2.36	-1.36
Price/Earnings Low	- -	- -	-19.19	-3.14	-0.64	-0.55	-0.41
Price/Book Value	- -	- -	-7.61	-1.51	-0.47	-0.11	-0.06
Price/Book Value Average	- -	- -	-9.44	-3.45	-0.57	-0.21	-0.1
Price/Book Value High	- -	- -	-16.37	-10.46	-1.34	-0.45	-0.19
Price/Book Value Low	- -	- -	-6.34	-1.33	-0.25	-0.11	-0.06
Price/Tangible Book Value	- -	- -	2.64	1.14	1	0.54	0.93
Price/Tangible Book Value Average	- -	- -	3.27	2.6	1.2	1.01	1.56
Price/Tangible Book Value High	- -	- -	5.67	7.88	2.82	2.17	2.93
Price/Tangible Book Value Low	- -	- -	2.2	1.01	0.52	0.51	0.88
Price/Sales	- -	- -	3.77	1.21	0.73	0.29	0.22
Price/Sales Average	- -	- -	4.68	2.77	0.88	0.54	0.37
Price/Sales High	- -	- -	8.1	8.38	2.06	1.16	0.69
Price/Sales Low	- -	- -	3.14	1.07	0.38	0.27	0.21
Price/Cash Flow	- -	- -	-20.55	-3.97	-6.15	-0.86	-0.61
Price/Cash Flow Average	- -	- -	-25.51	-9.1	-7.37	-1.61	-1.01
Price/Cash Flow High	- -	- -	-44.22	-27.56	-17.31	-3.45	-1.9
Price/Cash Flow Low	- -	- -	-17.12	-3.51	-3.21	-0.81	-0.57
Price/Free Cash Flow Average	- -	- -	-48.65	-13.91	-11.51	-1.72	-1.07
Price/Free Cash Flow High	- -	- -	-84.31	-42.15	-27.04	-3.68	-2.02
Price/Free Cash Flow Low	- -	- -	-32.64	-5.38	-5.02	-0.86	-0.61
EV/Sales Average	- -	- -	3.64	2.56	0.73	0.47	0.45
EV/Sales High	- -	- -	7.06	8.18	1.92	1.09	0.77
EV/Sales Low	- -	- -	2.1	0.86	0.24	0.2	0.29
EV/EBITDA Average	13.19	5.72	-43.44	-9.35	-1.91	-1.1	-1.02
EV/EBITDA High	13.19	5.72	-84.39	-29.86	-4.98	-2.54	-1.75
EV/EBITDA Low	13.19	5.72	-25.06	-3.15	-0.62	-0.47	-0.66
EV/EBIT Average	8.24	4.33	-30.69	-7.93	-1.57	-0.95	-0.91
EV/EBIT High	8.24	4.33	-59.61	-25.31	-4.1	-2.2	-1.57
EV/EBIT Low	8.24	4.33	-17.7	-2.67	-0.51	-0.41	-0.59
Last Price	- -	- -	301.6	48.4	24.5	6.97	4.1
High Price	- -	- -	648.8	335.6	69	28	12.85
Enterprise Value Average	-74	-127	1,009	763	187	90	69
Enterprise Value High	-74	-127	1,960	2,435	487	207	118
Enterprise Value Low	-74	-127	582	257	61	38	44

Shares Outstanding	7	7	7	7	8	8	9
Diluted Weighted Avg Shares	6	6	3	7	8	8	8
Basic Weighted Avg Shares	6	6	3	7	8	8	8
Revenue per Share	30.5	34.54	80.07	40.03	33.5	24.13	18.69
EBITDA per Share	-0.89	-3.49	-6.7	-10.96	-12.9	-10.37	-8.23
Operating Income per Share	-1.42	-4.6	-9.49	-12.94	-15.67	-11.95	-9.21
Basic EPS, GAAP	-2.29	-4.07	-13.09	-13.63	-20.1	-11.87	-9.47
Basic EPS from Cont Ops	-2.29	-4.07	-13.09	-13.63	-20.1	-11.87	-9.47
Diluted EPS, GAAP	-2.29	-4.07	-13.09	-13.63	-20.1	-11.87	-9.47
Diluted EPS from Cont Ops	-2.29	-4.07	-13.09	-13.63	-20.1	-11.87	-9.47
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.01	-5.45	-14.67	-12.18	-3.99	-8.12	-6.75
Free Cash Flow per Basic Share	-2.06	-7.71	-21.65	-16.4	-5.42	-8.64	-7.14
Cash & Equivalents per Share	11.7	19.93	83.27	22.47	17.15	8.49	3.27
Book Value per Share	-10.42	-14.49	-39.64	-32.1	-51.58	-61.62	-68.86
Tangible Book Value per Share	-1.45	-4.16	114.38	42.57	24.43	12.93	4.39

Smartbird, 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)