C-Bond Systems, Inc. Financial Ratios — CBNT 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	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	4.66	18.41	9.62	4.98	1.35	-12.43	-17.28	-17.13	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	4.44	17.75	9.3	4.82	1.3	-11.94	-16.5	-16.18	-3,370.36	-3,813.31	-2,072.46	-927.27	-534.74	-275.75	97.04
Return on Capital (%)	4.66	18.41	9.62	4.97	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-749.63
Return on Invested Capital (%)	3.58	18.06	9.47	4.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	- -	- -	- -	82.72	78.19	79.76	56.37	55.49	57.25	52.54
EBITDA Margin (%)	11.29	55.52	48.69	31.06	10.43	- -	- -	- -	-2,035.78	-2,415.83	-1,051.05	-802.88	-471.56	-139	-76.65
Operating Margin (%)	8.97	52.9	45.28	31.06	7.37	- -	- -	- -	-2,045.22	-2,424.66	-1,055.13	-805.42	-474.67	-142.99	-80.22
Incremental Operating Margin (%)	129.88	40,914.93	93.36	106.18	278.93	74.93	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	11.68	53.65	45.69	31.31	7.59	- -	- -	- -	-2,047.2	-2,591.2	-1,201.51	-797.76	-482.71	-230.96	75.82
Profit Margin (%)	11.68	51.98	37.04	25.39	7.79	- -	- -	- -	-2,047.2	-2,591.2	-1,201.51	-797.76	-483.77	-229.23	76.18
Net Income to Common Margin (%)	11.68	51.98	37.04	25.39	7.79	- -	- -	- -	-2,047.2	-2,591.2	-1,201.51	-1,073.79	-781.83	-231.92	74
Effective Tax Rate (%)	- -	3.11	18.94	18.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.71	38.23	1.14	-2.97
Sustainable Growth Rate (%)	4.66	18.41	9.62	4.98	1.35	-12.43	-17.28	-17.13	- -	- -	- -	- -	- -	- -	- -

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	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	4	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	3	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1
Total Debt/EBITDA	- -	- -	0.01	0.03	0.09	-0.02	-0.01	-0.02	-0.01	-0.04	-0.1	-0.13	-0.21	-1.19	-0.72
Net Debt/EBITDA	-6.38	-2.27	-7.95	-15.58	-53.06	8.16	5.8	5.79	-0.01	-0.03	-0.1	-0.05	-0.1	-1.04	-0.25
Total Debt/EBIT	- -	- -	0.01	0.03	0.12	-0.02	-0.01	-0.02	-0.01	-0.04	-0.1	-0.13	-0.21	-1.16	-0.69
Net Debt/EBIT	-8.03	-2.38	-8.55	-15.58	-75.05	7.43	5.38	5.54	-0.01	-0.03	-0.1	-0.05	-0.1	-1.01	-0.24
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-1,030.51	-173.77	-18.46	-5.94	-24.61	-1.92	-4.01
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-1,030.95	-173.77	-18.46	-5.94	-24.61	-1.92	-4.25
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-1,035.3	-174.4	-18.53	-5.96	-24.77	-1.97	-4.2
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	2	- -
Common Equity/Total Assets	96.69	96.16	97.07	96.74	95.92	96.12	94.69	94.22	-352.8	-249.7	-702.89	-542.2	-199.63	-443.43	-195.63
Long-Term Debt/Equity (%)	- -	- -	0.09	0.18	0.16	0.2	0.24	0.28	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	0.09	0.18	0.15	0.2	0.24	0.28	-15.8	- -	-1.17	-4.26	634.38	-188	-884.54
Long-Term Debt/Total Assets (%)	- -	- -	0.09	0.17	0.15	0.19	0.23	0.27	48.13	- -	5.97	6	35.72	59.66	46.32
Total Debt/Equity (%)	- -	- -	0.09	0.18	0.16	0.2	0.24	0.28	-13.64	-49.07	-24.14	-41.26	-108.82	-87.76	-92.03
Total Debt/Capital (%)	- -	- -	0.09	0.18	0.15	0.2	0.24	0.28	-15.8	-96.36	-31.82	-70.25	1,234.27	-716.76	-1,154.23
Total Debt/Total Assets (%)	- -	- -	0.09	0.17	0.15	0.19	0.23	0.27	48.13	122.53	162.68	99.02	69.49	227.48	60.44
Net Debt to Equity	-28.06	-40.88	-95.95	-92.52	-95.26	-97.95	-101.89	-104.14	-6.82	-33.3	-24.65	-16.61	-50.98	-76.51	-32.39
Net Debt/Capital (%)	-39.01	-69.14	-2,371.92	-1,237.11	-2,007.95	-4,787.24	5,381.08	2,513.18	-7.32	-49.92	-31.23	-20.3	-168.97	-525.82	-56.73
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-8	-9	-6	-4	-7	-3	-2
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	-8	-9	-6	-4	-7	-3	-2
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	-8	-9	-6	-4	-7	-3	-2

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	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	26.8	23.55	49.33	43.52	34.38	39	19.01	17.86	0.06	0.11	0.03	0.17	0.19	0.02	0.27
Current Ratio	29.94	25.89	35.06	32.3	24.78	26.64	19.53	18.15	0.12	0.23	0.1	0.28	0.38	0.11	0.5
Quick Ratio	29.64	25.59	51.44	46.75	35.85	39.51	19.45	18.05	0.1	0.19	0.08	0.21	0.29	0.08	0.43
CFO/Avg Current Liab	1.12	5.27	3.24	0.44	1.95	-2.34	-2.94	-2.76	-2.72	-2.05	-0.68	-0.77	-0.78	-0.42	-0.42
Common Equity/Total Assets	96.69	96.16	97.07	96.74	95.92	96.12	94.69	94.22	-352.8	-249.7	-702.89	-542.2	-199.63	-443.43	-195.63
Long-Term Debt/Equity (%)	- -	- -	0.09	0.18	0.16	0.2	0.24	0.28	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	0.09	0.18	0.15	0.2	0.24	0.28	-15.8	- -	-1.17	-4.26	634.38	-188	-884.54
Long-Term Debt/Total Assets (%)	- -	- -	0.09	0.17	0.15	0.19	0.23	0.27	48.13	- -	5.97	6	35.72	59.66	46.32
Total Debt/Equity (%)	- -	- -	0.09	0.18	0.16	0.2	0.24	0.28	-13.64	-49.07	-24.14	-41.26	-108.82	-87.76	-92.03
Total Debt/Capital (%)	- -	- -	0.09	0.18	0.15	0.2	0.24	0.28	-15.8	-96.36	-31.82	-70.25	1,234.27	-716.76	-1,154.23
Total Debt/Total Assets (%)	- -	- -	0.09	0.17	0.15	0.19	0.23	0.27	48.13	122.53	162.68	99.02	69.49	227.48	60.44
CFO/Total Liabilities	79.54	451.34	350.87	39.03	165.63	-245.13	-260	-275.43	-124.07	-172.38	-45.6	-89.79	-52.82	-27.17	-42.36
CFO/CapEx	21.67	74.32	- -	- -	2.28	- -	- -	- -	-313.99	- -	- -	- -	- -	- -	-13.96
Altman's Z-Score	151.09	130.06	432.87	369.64	288.97	102.6	61.41	66.44	-308.37	-212.99	-211.28	-129.83	-72.63	-101.65	-52.91

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	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	4.03	4	3.65	2.6	2.65	- -	- -	- -	22.38	6.04	4.95	4.8	11.68	10.09	7.18
Days Sales Outstanding	90.63	91.23	99.94	140.35	137.65	- -	- -	- -	16.31	60.42	73.68	76.07	31.26	36.19	50.86
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	13.35	8.57	10.25	5.27	8.21	11.9	9.12
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	27.34	42.61	35.61	69.25	44.46	30.67	40.04
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	0.98	0.24	0.2	0.4	0.82	1.18	1.73
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	373.66	1,497.94	1,790.19	922.76	447.71	309.91	211.58
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	-330.02	-1,394.91	-1,680.9	-777.44	-371.99	-243.06	-120.68
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	-11.03	17.8	38.07	6.82	-13.2	5.52	10.82
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	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	3	3	9	9	9	3	2	2	2	44	8	25	8	3	3
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	3	3
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	4	1
Enterprise Value	2	3	9	9	9	2	2	2	2	45	9	27	12	9	7
Total Capital	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	-2	-1	- -	-1	- -
Total Debt/Capital (%)	- -	- -	0.09	0.18	0.15	0.2	0.24	0.28	-15.8	-96.36	-31.82	-70.25	1,234.27	-716.76	-1,154.23
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.05	0.01	0.07	0.02	0.12	0.39	0.21
EV/Sales	19.56	23.37	81.77	100.8	110.2	- -	- -	- -	4.83	116.48	14.81	48.82	7.98	4.24	2.63
EV/EBITDA	173.23	42.1	167.93	324.51	1,057.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	218.14	44.18	180.58	324.51	1,495.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	279.95	42.06	191.1	1,465.69	269.24	- -	- -	- -	- -	- -	- -	- -	- -	269	- -
EV/Free Cash Flow to Firm	267.6	41.5	191.1	1,465.69	187.1	- -	- -	- -	- -	- -	- -	- -	- -	269	- -
Diluted Market Cap	3	3	9	9	9	3	2	2	10	38	7	19	7	3	14
Diluted Enterprise Value	3	3	9	9	9	2	2	2	10	38	7	21	11	9	17
EV per Share	0.27	0.32	0.94	0.94	0.94	0.23	0.17	0.18	0.22	0.55	0.08	0.12	0.04	0.03	0.01
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	2	2
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-8	-9	-6	-4	-7	-3	-2
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	-8	-9	-6	-4	-7	-3	-2
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-1	-1	-2	- -	-1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-1	-1	-2	- -	-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	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	299.81	46.65	204.71	1,571.12	200.98	-69.22	-39.12	-40.13	-8.8	-19.15	-5.09	-10.67	-4	-1.59	-9.34
EV/EBIT	218.14	44.18	180.58	324.51	1,495.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	2	3	9	9	9	2	2	2	2	45	9	27	12	9	7
Low Price	0.3	0.3	0.25	1.01	1.01	0.3	0.21	0.21	0.21	0.11	0.03	0.01	0.02	0.01	- -
EV/Sales	19.56	23.37	81.77	100.8	110.2	- -	- -	- -	4.83	116.48	14.81	48.82	7.98	4.24	2.63
EV/EBITDA	173.23	42.1	167.93	324.51	1,057.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	187.71	50.54	236.48	425.55	1,519.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.46
Price/Earnings Average	187.71	107.77	113.93	425.55	1,519.71	-105.98	-41.05	-36.18	-1.15	-13.64	-1.63	-0.86	-0.98	-0.84	1.63
Price/Earnings High	187.71	141.8	236.48	425.55	1,519.71	-174.13	-43.11	-36.18	-1.15	-76.1	-13.01	-7.25	-3.3	-1.79	3.99
Price/Earnings Low	187.71	42.12	58.54	425.55	1,519.71	-51.72	-30.17	-36.18	-1.15	-0.76	-0.39	-0.18	-0.45	-0.3	0.83
Price/Book Value	8.54	8.52	21.71	20.66	20.38	6.86	5.71	6.78	-2.81	-54.29	-3.17	-7.93	-1.92	-0.4	-0.66
Price/Book Value Average	8.54	18.17	10.46	20.66	20.38	14.05	7.77	6.78	-2.81	-194.68	-5.58	-2.13	-3.02	-0.68	-0.73
Price/Book Value High	8.54	23.91	21.71	20.66	20.38	23.09	8.15	6.78	-2.81	-1,085.79	-44.61	-18.02	-10.16	-1.46	-1.79
Price/Book Value Low	8.54	7.1	5.37	20.66	20.38	6.86	5.71	6.78	-2.81	-10.86	-1.34	-0.45	-1.37	-0.25	-0.37
Price/Tangible Book Value	8.54	8.52	21.71	20.66	20.38	6.86	5.71	6.78	-2.81	-54.29	-3.17	-7.93	-1.65	-0.37	-0.58
Price/Tangible Book Value Average	8.54	18.17	10.46	20.66	20.38	14.05	7.77	6.78	-2.81	-194.68	-5.58	-2.13	-2.6	-0.63	-0.65
Price/Tangible Book Value High	8.54	23.91	21.71	20.66	20.38	23.09	8.15	6.78	-2.81	-1,085.79	-44.61	-18.02	-8.73	-1.34	-1.58
Price/Tangible Book Value Low	8.54	7.1	5.37	20.66	20.38	6.86	5.71	6.78	-2.81	-10.86	-1.34	-0.45	-1.18	-0.23	-0.33
Price/Sales	21.92	26.27	87.59	108.05	118.37	- -	- -	- -	23.46	98.59	11.1	34.23	4.89	1.13	1.08
Price/Sales Average	21.92	56.02	42.2	108.05	118.37	- -	- -	- -	23.46	353.55	19.57	9.21	7.69	1.94	1.21
Price/Sales High	21.92	73.71	87.59	108.05	118.37	- -	- -	- -	23.46	1,971.86	156.37	77.8	25.83	4.14	2.95
Price/Sales Low	21.92	21.9	21.68	108.05	118.37	- -	- -	- -	23.46	19.72	4.69	1.96	3.5	0.7	0.61
Price/Cash Flow	313.65	47.28	204.71	1,571.12	289.21	-69.22	-39.12	-40.13	-8.77	-19.15	-5.09	-10.67	-4	-1.59	-1.68
Price/Cash Flow Average	313.65	100.8	98.62	1,571.12	289.21	-141.84	-53.23	-40.13	-8.77	-68.68	-8.98	-2.87	-6.28	-2.73	-1.87
Price/Cash Flow High	313.65	132.63	204.71	1,571.12	289.21	-233.04	-55.89	-40.13	-8.77	-383.04	-71.73	-24.25	-21.11	-5.83	-4.59
Price/Cash Flow Low	313.65	39.4	50.67	1,571.12	289.21	-69.22	-39.12	-40.13	-8.77	-3.83	-2.15	-0.61	-2.86	-0.98	-0.95
Price/Free Cash Flow Average	299.81	99.46	98.62	1,571.12	200.98	-141.84	-53.23	-40.13	-8.8	-68.68	-8.98	-2.87	-6.28	-2.73	-10.39
Price/Free Cash Flow High	299.81	130.87	204.71	1,571.12	200.98	-233.04	-55.89	-40.13	-8.8	-383.04	-71.73	-24.25	-21.11	-5.83	-25.46
Price/Free Cash Flow Low	299.81	38.87	50.67	1,571.12	200.98	-69.22	-39.12	-40.13	-8.8	-3.83	-2.15	-0.61	-2.86	-0.98	-5.26
EV/Sales Average	21.2	54.76	38.33	103.21	112.84	- -	- -	- -	4.83	415.86	25.31	15.8	11.08	5.15	2.76
EV/Sales High	21.2	72.45	83.72	103.21	112.84	- -	- -	- -	4.83	2,316.11	194.79	106.33	31.21	7.66	4.66
EV/Sales Low	21.2	20.63	17.81	103.21	112.84	- -	- -	- -	4.83	23.86	6.87	6.22	6.43	3.74	2.11
EV/EBITDA Average	187.7	98.63	78.72	332.28	1,082.41	-108.86	-38.41	-31.91	-0.24	-17.21	-2.41	-1.97	-2.35	-3.71	-3.6
EV/EBITDA High	187.7	130.5	171.95	332.28	1,082.41	-184.1	-40.62	-31.91	-0.24	-95.87	-18.53	-13.24	-6.62	-5.51	-6.08
EV/EBITDA Low	187.7	37.17	36.58	332.28	1,082.41	-48.95	-26.7	-31.91	-0.24	-0.99	-0.65	-0.78	-1.36	-2.69	-2.76
EV/EBIT Average	236.37	103.52	84.65	332.28	1,530.9	-99.21	-35.6	-30.54	-0.24	-17.15	-2.4	-1.96	-2.33	-3.6	-3.44
EV/EBIT High	236.37	136.96	184.89	332.28	1,530.9	-167.78	-37.65	-30.54	-0.24	-95.52	-18.46	-13.2	-6.58	-5.36	-5.81
EV/EBIT Low	236.37	39.01	39.33	332.28	1,530.9	-44.61	-24.74	-30.54	-0.24	-0.98	-0.65	-0.77	-1.35	-2.62	-2.64
Last Price	0.3	0.36	1.01	1.01	1.01	0.3	0.21	0.21	0.21	0.55	0.07	0.11	0.03	0.01	0.01
High Price	0.3	1.01	1.01	1.01	1.01	1.01	0.3	0.21	0.21	11	1	0.25	0.15	0.03	0.02
Enterprise Value Average	3	7	4	9	9	5	2	2	2	159	15	9	16	12	7
Enterprise Value High	3	9	9	9	9	9	2	2	2	885	117	59	46	17	12
Enterprise Value Low	3	3	2	9	9	2	2	2	2	9	4	3	9	8	5

Shares Outstanding	9	9	9	9	9	9	9	9	9	80	117	228	282	350	533
Diluted Weighted Avg Shares	9	9	9	9	9	9	9	9	45	69	94	173	254	308	2,525
Basic Weighted Avg Shares	9	9	9	9	9	9	9	9	45	69	94	173	254	308	490
Revenue per Share	0.01	0.01	0.01	0.01	0.01	- -	- -	- -	0.01	0.01	0.01	- -	0.01	0.01	0.01
EBITDA per Share	- -	0.01	0.01	- -	- -	-0.01	-0.01	-0.01	-0.18	-0.13	-0.07	-0.03	-0.03	-0.01	- -
Operating Income per Share	- -	0.01	0.01	- -	- -	-0.01	-0.01	-0.01	-0.18	-0.14	-0.07	-0.03	-0.03	-0.01	- -
Basic EPS, GAAP	- -	0.01	- -	- -	- -	-0.01	-0.01	-0.01	-0.18	-0.14	-0.08	-0.03	-0.05	-0.02	- -
Basic EPS from Cont Ops	- -	0.01	- -	- -	- -	-0.01	-0.01	-0.01	-0.18	-0.14	-0.08	-0.03	-0.03	-0.02	- -
Diluted EPS, GAAP	- -	0.01	- -	- -	- -	-0.01	-0.01	-0.01	-0.18	-0.14	-0.08	-0.03	-0.05	-0.02	- -
Diluted EPS from Cont Ops	- -	0.01	- -	- -	- -	-0.01	-0.01	-0.01	-0.18	-0.14	-0.08	-0.03	-0.03	-0.02	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	0.01	- -	- -	- -	- -	-0.01	-0.01	-0.02	-0.03	-0.01	-0.01	-0.01	-0.01	- -
Free Cash Flow per Basic Share	- -	0.01	- -	- -	- -	- -	-0.01	-0.01	-0.02	-0.03	-0.01	-0.01	-0.01	-0.01	- -
Cash & Equivalents per Share	0.03	0.04	0.07	0.07	0.07	0.07	0.04	0.03	0.01	- -	- -	- -	- -	- -	- -
Book Value per Share	0.04	0.04	0.05	0.05	0.05	0.04	0.04	0.03	-0.07	-0.01	-0.02	-0.01	-0.01	-0.02	-0.01
Tangible Book Value per Share	0.04	0.04	0.05	0.05	0.05	0.04	0.04	0.03	-0.07	-0.01	-0.02	-0.01	-0.02	-0.02	-0.01

C-Bond Systems, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)