Coro Global Inc. Financial Ratios — CGLO Stock

Profitability (USD)

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2006	12/31/2007	12/31/2008	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	-957.54	- -	- -	- -	- -	- -	- -	- -	- -	-2,424.08
Return on Assets (%)	-1,417.77	-507.72	-251.55	-2,290.71	-719.9	-326.34	-2,592.68	252.86	72.46	-599.84	-1,359.57	-12,130.64	-3,340.54	-1,342.69	-748.27
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	-49.97	-408.21	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	544.83	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	53.98	66.97	89.55	96.68	59.08	48.11	100	100	100	- -	100
EBITDA Margin (%)	-9,351.13	-8,869.15	-3,604.76	-14,898.46	-932.51	-413.42	-27,911.53	-2,305.17	-796.74	-1,748.39	-1,255.21	-1,053.06	-52,599.89	- -	-771,090.78
Operating Margin (%)	-9,427.56	-8,919.36	-3,642.78	-15,038.5	-943.09	-419.69	-27,987.34	-2,321.05	-799.04	-1,944.75	-1,255.21	-1,053.06	-52,603.73	- -	-771,383.43
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21,924.69	- -
Pretax Margin (%)	-9,659.74	-9,277.87	-3,714.02	-15,175.54	-1,861.75	-314.03	-29,081.58	3,562.87	449.48	-2,563.95	-1,279.12	-3,131.94	-62,050.38	- -	-795,158.65
Profit Margin (%)	-9,659.74	-9,277.87	-3,714.02	-15,175.54	-1,861.75	-314.03	-29,081.58	3,562.87	449.48	-2,563.95	-1,279.12	-3,131.94	-62,050.38	- -	-795,158.65
Net Income to Common Margin (%)	-9,659.74	-9,277.87	-3,714.02	-15,175.54	-1,861.75	-314.03	-29,081.58	3,562.87	449.48	-2,563.95	-1,279.12	-3,131.94	-62,050.38	- -	-795,158.65
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	-957.54	- -	- -	- -	- -	- -	- -	- -	- -	-2,424.08

Credit (USD)

Credit Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2006	12/31/2007	12/31/2008	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

Total Debt	2	1	- -	1	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
ST Debt	1	1	- -	1	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
LT Debt	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.52	-0.28	-0.09	-0.26	- -	- -	- -	-0.01	-0.2	-0.02	-0.85	-1.42	-0.05	-0.04	- -
Net Debt/EBITDA	-0.49	0.07	-0.08	-0.26	0.4	0.1	0.02	0.28	-0.14	0.03	-0.82	-1.41	0.01	0.06	0.11
Total Debt/EBIT	-0.52	-0.28	-0.09	-0.25	- -	- -	- -	-0.01	-0.2	-0.02	-0.85	-1.42	-0.05	-0.04	- -
Net Debt/EBIT	-0.49	0.07	-0.08	-0.25	0.4	0.1	0.02	0.28	-0.14	0.03	-0.82	-1.41	0.01	0.06	0.11
EBITDA to Interest Expense	- -	- -	-50.86	-108.72	-1.02	- -	- -	-100.62	-5.34	-221.22	-28.83	-12.22	-5.62	-280.7	-32.43
EBITDA-CapEx/Interest Expense	- -	- -	-51.16	-110.82	-1.03	- -	- -	-111.45	-5.38	-222.62	-28.83	-12.72	-5.64	-280.7	-32.45
EBIT to Interest Expense	- -	- -	-51.39	-109.74	-1.03	- -	- -	-101.32	-5.36	-246.07	-28.83	-12.22	-5.62	-280.82	-32.44
Interest Expense	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
Common Equity/Total Assets	-1,070.44	8.99	-165.59	-645.03	45.47	14.8	-996.07	-86.71	49.63	-8.15	-2,662.43	-16,351.8	-201.73	31.46	30.58
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	1,563.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	684.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-104.09	830.37	-106.9	-90.7	- -	- -	- -	-1.75	72.73	-415.94	-82.37	-67.88	-39.15	117.68	- -
Total Debt/Capital (%)	2,547.12	89.25	1,548.7	-975.77	- -	- -	- -	-1.79	42.11	131.65	-467.13	-211.31	-64.35	54.06	- -
Total Debt/Total Assets (%)	1,114.19	74.67	177.02	585.07	- -	- -	- -	1.52	36.1	33.89	2,192.97	11,099.29	78.99	37.02	- -
Net Debt to Equity	-98.42	-199.9	-101.97	-90.45	-183.32	-378.13	4.48	49.26	51.26	601.86	-79.3	-67.8	7.95	-189.46	-193.31
Net Debt/Capital (%)	-6,215.17	200.1	5,182.73	-947.36	220.02	135.95	4.28	33	33.89	85.75	-383.06	-210.55	7.37	211.78	207.17
EBITDA	-3	-4	-2	-2	-1	-2	-11	-1	-1	-1	- -	- -	-3	-5	-5
EBITDA-CapEx	-4	-4	-2	-2	-1	-2	-11	-1	-1	-1	- -	- -	-3	-5	-5
Operating Income (Loss)	-4	-4	-2	-2	-1	-2	-11	-1	-1	-1	- -	- -	-3	-5	-5

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2006	12/31/2007	12/31/2008	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

Cash Ratio	0.13	1.02	0.03	- -	1.53	0.66	0.04	0.24	0.21	0.77	0.03	- -	0.31	1.41	0.85
Current Ratio	0.14	1.04	0.1	- -	1.62	1.05	0.06	0.3	0.43	0.92	0.04	- -	0.31	1.43	1.43
Quick Ratio	0.13	1.02	0.03	- -	1.54	0.66	0.04	0.24	0.24	0.87	0.03	- -	0.31	1.41	0.92
CFO/Avg Current Liab	-2.75	-1.47	-2.02	-0.67	-1.61	-4.97	-0.36	-0.28	-0.89	-4.91	-1.41	-0.4	-2.02	-4.21	-6.35
Common Equity/Total Assets	-1,070.44	8.99	-165.59	-645.03	45.47	14.8	-996.07	-86.71	49.63	-8.15	-2,662.43	-16,351.8	-201.73	31.46	30.58
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	1,563.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	684.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-104.09	830.37	-106.9	-90.7	- -	- -	- -	-1.75	72.73	-415.94	-82.37	-67.88	-39.15	117.68	- -
Total Debt/Capital (%)	2,547.12	89.25	1,548.7	-975.77	- -	- -	- -	-1.79	42.11	131.65	-467.13	-211.31	-64.35	54.06	- -
Total Debt/Total Assets (%)	1,114.19	74.67	177.02	585.07	- -	- -	- -	1.52	36.1	33.89	2,192.97	11,099.29	78.99	37.02	- -
CFO/Total Liabilities	-59.4	-116.8	-634.74	-46.17	-251.12	-518.16	-19.12	-85.51	-337.03	-1,084.64	-78.29	-29.82	-232.91	-657.32	-472.21
CFO/CapEx	-179.04	-42.83	-141.91	-7.78	-37.65	- -	-6.8	-9.69	-129.43	-108.56	- -	-15.53	-165.94	- -	-1,288.56
Altman's Z-Score	-89.69	-0.95	-239.22	-289.95	-18.9	-89.91	-232.74	-115.76	-543.74	-531.26	-2,637.34	-12,235.63	-232.05	87.01	23.57

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2006	12/31/2007	12/31/2008	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

Accounts Receivable Turnover	- -	31.94	37.92	- -	108.48	321.2	77.81	24.24	18.22	8.69	13.34	- -	- -	- -	- -
Days Sales Outstanding	- -	11.43	9.63	- -	3.36	1.14	4.69	15.06	20.03	42.03	27.35	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	5.55	4.3	0.07	0.02	0.8	2	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	65.71	84.89	4,871.25	15,077.85	457.32	182.51	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	0.54	0.8	0.04	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	675.88	458.25	10,321.09	91,790.78	- -	-11,416,105	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	-606.8	-372.23	-5,445.14	-76,697.87	- -	11,416,329.53	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	-62.35	-83.75	-4,866.56	-15,062.79	-437.29	-140.48	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2006	12/31/2007	12/31/2008	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

Market Capitalization	106	38	- -	6	16	3	9	18	1	33	1	- -	26	129	119
- Cash & Cash Equivalents	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	1	- -	1	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
Enterprise Value	108	38	1	6	15	3	9	18	1	33	1	1	26	129	119
Total Capital	- -	1	- -	- -	- -	- -	-5	-1	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	2,547.12	89.25	1,548.7	-975.77	- -	- -	- -	-1.79	42.11	131.65	-467.13	-211.31	-64.35	54.06	- -
Total Debt / EV	0.02	0.03	0.3	0.09	- -	- -	- -	- -	0.1	- -	0.33	0.66	0.01	- -	- -
EV/Sales	2,882.98	841.41	10.56	437.23	114.47	5.17	226.82	450.81	16	726.04	32.37	22.45	4,045.91	- -	171,046.78
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	37.46	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	35.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	18,942	6,791	- -	6	16	3	6	10	1	31	1	- -	18	130	117
Diluted Enterprise Value	18,944	6,790	1	6	15	3	6	9	1	31	1	1	18	130	117
EV per Share	10,771,690.4	3,773,468.9	56,206.4	85,433.75	89,095.05	12,994.05	3,117.86	1,774.68	21.53	227.84	7.46	6.24	1.15	5.51	4.73
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-3	-4	-2	-2	-1	-2	-11	-1	-1	-1	- -	- -	-3	-5	-5
TTM Operating Income	-4	-4	-2	-2	-1	-2	-11	-1	-1	-1	- -	- -	-3	-5	-5
TTM Cash Flow to Firm	-1	-2	-2	- -	- -	-2	-1	-1	- -	-1	- -	- -	-1	-2	-3
TTM Free Cash Flow to Firm	-1	-2	-2	- -	- -	-2	-1	-1	- -	-1	- -	- -	-1	-2	-3

Multiples (USD)

Valuation Multiples API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2006	12/31/2007	12/31/2008	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

Price/Free Cash Flow	-16,804.84	-4,431.62	-0.25	-20.43	-19.81	-1.76	-6.62	-11.06	-0.92	-56.8	-2.11	-1.23	-10.95	-59.17	-36.21
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	108	38	1	6	15	3	9	18	1	33	1	1	26	129	119
Low Price	9,000,000	2,020,000	20,000	8,000	48,000	12,000	1,200	1,440	16	14	5	1	1	1.15	2.5
EV/Sales	2,882.98	841.41	10.56	437.23	114.47	5.17	226.82	450.81	16	726.04	32.37	22.45	4,045.91	- -	171,046.78
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	6.69	1.18	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-21,952.4	-2,780.39	-13.17	-0.91	-8.83	-9.05	-1.74	10.63	19.76	-6.8	-20.8	-0.61	-15.27	-25.03	-24.29
Price/Earnings High	-54,464.05	-7,129.37	-44.51	-4.72	-26.91	-12.66	-6.14	20.08	141.63	-81.06	-128.27	-1.84	-27.42	-58.21	-35.75
Price/Earnings Low	-4,456.15	-867.55	-0.1	-0.27	-3.31	-1.52	-0.2	5.36	0.94	-1.62	-1.7	-0.11	-3.89	-5.58	-11.17
Price/Book Value	-60.74	286.31	-2.52	-9.49	58.06	52.62	-1.74	-35.02	6.7	-8,695.45	-1.72	-0.34	-55.36	841.68	394.98
Price/Book Value Average	-254.04	487.77	-163.79	-3.29	80.7	268.73	-5.56	-55.58	112.2	-2,239.33	-20.61	-0.87	-189.05	786.68	451.88
Price/Book Value High	-630.28	1,250.71	-553.68	-17.03	246.11	375.89	-19.62	-105.05	804.27	-26,696.55	-127.14	-2.62	-339.39	1,829.74	665.24
Price/Book Value Low	-51.57	152.19	-1.26	-0.97	30.29	45.11	-0.65	-28.01	5.36	-533.93	-1.68	-0.16	-48.14	175.35	207.89
Price/Tangible Book Value	-60.7	289.22	-2.5	-9.47	70.64	111.02	-1.69	-23.31	-11.6	-8,695.45	-1.72	-0.34	-55.36	841.68	394.98
Price/Tangible Book Value Average	-253.88	492.74	-162.42	-3.28	98.19	566.92	-5.39	-37	-194.25	-2,239.33	-20.61	-0.87	-189.05	786.68	451.88
Price/Tangible Book Value High	-629.88	1,263.45	-549.05	-17	299.45	792.98	-19	-69.93	-1,392.4	-26,696.55	-127.14	-2.62	-339.39	1,829.74	665.24
Price/Tangible Book Value Low	-51.54	153.75	-1.25	-0.97	36.86	95.16	-0.63	-18.65	-9.28	-533.93	-1.68	-0.16	-48.14	175.35	207.89
Price/Sales	506,977.49	151,417.04	7.51	399.19	118.21	5.57	158.71	238.51	5.31	676.96	22.14	7.56	2,775.33	- -	168,802.83
Price/Sales Average	2,120,545.78	257,961.38	489.01	138.46	164.31	28.43	506	378.58	88.81	174.34	266.02	19.17	9,477.57	- -	193,119.57
Price/Sales High	5,261,087.17	661,453.39	1,653.05	716.49	501.09	39.76	1,785.45	715.52	636.61	2,078.39	1,640.72	57.59	17,013.99	- -	284,299.5
Price/Sales Low	430,452.59	80,490.11	3.76	40.94	61.67	4.77	59.52	190.81	4.24	41.57	21.7	3.6	2,413.33	- -	88,843.6
Price/Cash Flow	-16,710.98	-4,328.16	-0.25	-17.8	-19.28	-1.76	-5.65	-9.92	-0.7	-56.27	-2.11	-1.15	-10.89	-59.17	-36.18
Price/Cash Flow Average	-69,897.39	-7,373.67	-16.09	-6.17	-26.8	-9.01	-18.01	-15.75	-11.71	-14.49	-25.38	-2.91	-37.17	-55.3	-41.39
Price/Cash Flow High	-173,415.86	-18,907.24	-54.39	-31.95	-81.73	-12.6	-63.55	-29.76	-83.95	-172.77	-156.51	-8.74	-66.73	-128.63	-60.93
Price/Cash Flow Low	-14,188.57	-2,300.76	-0.12	-1.83	-10.06	-1.51	-2.12	-7.94	-0.56	-3.46	-2.07	-0.55	-9.47	-12.33	-19.04
Price/Free Cash Flow Average	-70,289.98	-7,549.93	-16.2	-7.09	-27.53	-9.01	-21.11	-17.56	-15.33	-14.63	-25.38	-3.11	-37.4	-55.3	-41.42
Price/Free Cash Flow High	-174,389.87	-19,359.2	-54.77	-36.66	-83.96	-12.6	-74.5	-33.18	-109.92	-174.37	-156.51	-9.34	-67.14	-128.63	-60.98
Price/Free Cash Flow Low	-14,268.26	-2,355.76	-0.12	-2.09	-10.33	-1.51	-2.48	-8.85	-0.73	-3.49	-2.07	-0.58	-9.52	-12.33	-19.06
EV/Sales Average	11,912.48	1,437.63	492.05	176.51	160.57	28.03	736.25	719.34	249.91	186.6	276.25	34.07	13,830.57	- -	195,807.96
EV/Sales High	29,486.86	3,695.56	1,656.09	754.53	497.35	39.36	2,612.99	1,365.3	1,784.33	2,230.13	1,650.95	72.48	24,833.06	- -	288,654.38
EV/Sales Low	2,454.77	444.5	6.8	78.99	57.94	4.37	81.32	359.36	13.02	44.11	31.94	18.49	3,517.42	- -	89,626.14
EV/EBITDA Average	-127.39	-16.21	-13.65	-1.18	-17.22	-6.78	-2.64	-31.21	-31.37	-10.67	-22.01	-3.24	-26.29	-24.9	-25.39
EV/EBITDA High	-315.33	-41.67	-45.94	-5.06	-53.34	-9.52	-9.36	-59.23	-223.96	-127.55	-131.53	-6.88	-47.21	-57.99	-37.43
EV/EBITDA Low	-26.25	-5.01	-0.19	-0.53	-6.21	-1.06	-0.29	-15.59	-1.63	-2.52	-2.54	-1.76	-6.69	-5.5	-11.62
EV/EBIT Average	-126.36	-16.12	-13.51	-1.17	-17.03	-6.68	-2.63	-30.99	-31.28	-9.6	-22.01	-3.24	-26.29	-24.89	-25.38
EV/EBIT High	-312.77	-41.43	-45.46	-5.02	-52.74	-9.38	-9.34	-58.82	-223.31	-114.67	-131.53	-6.88	-47.21	-57.97	-37.42
EV/EBIT Low	-26.04	-4.98	-0.19	-0.53	-6.14	-1.04	-0.29	-15.48	-1.63	-2.27	-2.54	-1.76	-6.69	-5.5	-11.62
Last Price	10,600,000	3,800,000	40,000	78,000	92,000	14,000	3,200	1,800	20	228	5.1	2.1	1.15	5.52	4.75
High Price	110,000,000	16,600,000	8,800,000	140,000	390,000	100,000	36,000	5,400	2,400	700	378	16	7.05	12	8
Enterprise Value Average	445	64	26	3	21	14	29	29	19	8	9	1	90	120	136
Enterprise Value High	1,102	166	88	11	67	20	102	55	136	101	55	3	161	280	200
Enterprise Value Low	92	20	- -	1	8	2	3	14	1	2	1	1	23	27	62

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23	23	25
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16	24	25
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16	24	25
Revenue per Share	20.91	25.1	5,323.5	195.4	778.31	2,514.98	20.16	7.55	3.77	0.34	0.23	0.28	- -	- -	- -
EBITDA per Share	-1,955.16	-2,225.82	-191,899.4	-29,111.19	-7,257.77	-10,397.49	-5,627.8	-173.97	-30.04	-5.89	-2.89	-2.93	-0.22	-0.21	-0.22
Operating Income per Share	-1,971.13	-2,238.43	-193,923.4	-29,384.82	-7,340.18	-10,555.2	-5,643.08	-175.17	-30.12	-6.55	-2.89	-2.93	-0.22	-0.21	-0.22
Basic EPS, GAAP	-2,019.68	-2,328.4	-197,715.8	-29,652.59	-14,490.17	-7,897.8	-5,863.71	268.89	16.95	-8.64	-2.95	-8.7	-0.26	-0.21	-0.22
Basic EPS from Cont Ops	-2,019.68	-2,328.4	-197,715.8	-29,652.59	-14,490.17	-7,897.8	-5,863.71	268.89	16.95	-8.64	-2.95	-8.7	-0.26	-0.21	-0.22
Diluted EPS, GAAP	-2,019.68	-2,328.4	-197,715.8	-29,652.59	-14,490.17	-7,897.8	-5,863.71	268.89	13.04	-8.64	-2.95	-8.7	-0.26	-0.21	-0.22
Diluted EPS from Cont Ops	-2,019.68	-2,328.4	-197,715.8	-29,652.59	-14,490.17	-7,897.8	-5,863.71	268.89	13.04	-8.64	-2.95	-8.7	-0.26	-0.21	-0.22
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-634.31	-877.97	-161,807.7	-4,382.3	-4,771.63	-7,936.44	-566.49	-181.44	-28.59	-4.05	-2.42	-1.83	-0.11	-0.09	-0.13
Free Cash Flow per Basic Share	-637.86	-898.47	-162,947.9	-4,945.93	-4,898.38	-7,936.44	-649.78	-200.16	-28.81	-4.09	-2.42	-1.95	-0.11	-0.09	-0.13
Cash & Equivalents per Share	9,967.5	136,741.5	784.4	20.73	2,904.95	1,005.95	82.14	26.22	0.64	0.27	0.09	- -	0.01	0.02	0.02
Book Value per Share	-174,526	13,272.5	-15,893.7	-8,218.44	1,584.66	266.04	-1,835.16	-51.4	2.98	-0.03	-2.97	-6.1	-0.02	0.01	0.01
Tangible Book Value per Share	-174,636	13,138.6	-16,027.6	-8,236.78	1,302.4	126.11	-1,894.25	-77.22	-1.72	-0.03	-2.97	-6.12	-0.02	0.01	0.01

Coro Global Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)