DeFi Capital Markets, Inc. Financial Ratios — DCM Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	-1.89	-1.7	-18.01	-18.01	-11.95	-13.17	-16.77	-11.41	-75.89	5.86	-1.67	14.41	-13.89	10.19	-59.19
Return on Assets (%)	-1.8	-1.64	-17.46	-17.19	-10.95	-10.97	-12.13	-7.13	-42.93	3.42	-0.82	7.23	-8.32	5.52	-34.71
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.76	- -	12.31	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.21	- -	12.57	- -	- -	- -
Gross Margin (%)	26.39	28.22	22.59	23.54	27.51	29.46	30.55	31.58	25.39	32.19	30.86	28.63	28.68	28.99	16.57
EBITDA Margin (%)	-10.58	-7.62	-15.57	-26.06	-9.67	-6.73	-4.67	1.18	-9.44	1.71	1.27	5.14	-2.06	2.4	-96.01
Operating Margin (%)	-10.9	-7.88	-15.92	-26.53	-9.94	-6.95	-4.88	1.06	-10.55	0.76	0.36	4.39	-2.89	1.71	-96.01
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	33.63	- -	62.41	-3.16	34.34	- -	23.9	- -
Pretax Margin (%)	-6.71	-2.59	-17.01	-37.71	-15.56	-14.62	-15.21	-7.66	-39.28	1.53	-0.4	3.31	-3.56	0.59	-43.73
Profit Margin (%)	-3.78	-2.94	-35.38	-37.46	-15.56	-14.62	-15.21	-7.66	-39.28	1.53	-0.4	3.25	-3.56	2.12	-51.28
Net Income to Common Margin (%)	-3.78	-2.94	-35.38	-37.46	-15.56	-14.62	-15.21	-7.66	-39.28	1.53	-0.4	3.25	-3.56	2.12	-51.28
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.97	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-93.04
Sustainable Growth Rate (%)	-1.89	-1.7	-18.01	-18.01	-11.95	-13.17	-16.77	-11.41	-75.89	5.86	-1.67	14.41	-13.89	10.19	-114.26

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	- -	- -	- -	- -	- -	2	2	2	2	1	4	2	1	2	1
ST Debt	- -	- -	- -	- -	- -	2	2	2	2	- -	3	2	1	2	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.02	- -	- -	- -	-0.24	-2.39	-2.32	8.95	-1.35	4.24	14.91	1.56	-2.34	3.73	-0.13
Net Debt/EBITDA	2.26	2.08	1.05	0.02	0.04	-2.11	-2.13	7.14	-1.05	3.13	11.27	1.15	-1.75	3.1	0.62
Total Debt/EBIT	-0.02	- -	- -	- -	-0.23	-2.31	-2.22	9.91	-1.21	9.5	53.18	1.83	-1.67	5.26	-0.13
Net Debt/EBIT	2.2	2.01	1.02	0.02	0.04	-2.05	-2.04	7.9	-0.94	7.02	40.17	1.34	-1.25	4.36	0.62
EBITDA to Interest Expense	- -	12.96	84.01	112.95	-44.63	-14.99	-3.26	0.43	-3.41	3.46	1.68	4.8	-2.58	2.16	-13.45
EBITDA-CapEx/Interest Expense	- -	13.09	85.45	112.95	-44.63	-14.99	-3.34	0.43	-3.41	3.46	1.68	4.8	-2.58	2.16	-13.45
EBIT to Interest Expense	- -	13.4	85.9	114.97	-45.89	-15.46	-3.41	0.39	-3.81	1.54	0.47	4.09	-3.63	1.53	-13.45
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	95.22	97.29	96.51	94.23	88.92	77.4	67.46	57.51	54.4	62.93	40.26	63.8	55.95	52.6	71.83
Long-Term Debt/Equity (%)	0.1	- -	- -	- -	- -	- -	- -	- -	3.85	22.93	7.23	3.21	0.29	- -	- -
Long-Term Debt/Capital (%)	0.1	- -	- -	- -	- -	- -	- -	- -	2.7	18.06	4.02	2.41	0.24	- -	- -
Long-Term Debt/Total Assets (%)	0.09	- -	- -	- -	- -	- -	- -	- -	2.09	14.43	2.91	2.05	0.16	- -	- -
Total Debt/Equity (%)	0.1	- -	- -	- -	1.84	15.91	12.63	17.03	42.52	26.96	79.89	33.27	20.18	40.94	18.57
Total Debt/Capital (%)	0.1	- -	- -	- -	1.81	13.72	11.22	14.55	29.83	21.23	44.41	24.96	16.79	29.05	15.66
Total Debt/Total Assets (%)	0.09	- -	- -	- -	1.64	12.31	8.52	9.79	23.13	16.96	32.17	21.22	11.29	21.53	13.34
Net Debt to Equity	-12.14	-9.02	-9.16	-0.26	-0.29	14.07	11.63	13.58	33	19.92	60.36	24.41	15.09	33.94	-88.77
Net Debt/Capital (%)	-13.8	-9.92	-10.08	-0.26	-0.29	12.33	10.42	11.96	23.5	16.13	35.42	18.71	12.71	25.29	-790.74
EBITDA	-1	-1	-2	-3	-1	-1	-1	- -	-1	- -	- -	1	- -	1	-5
EBITDA-CapEx	-1	-1	-2	-3	-1	-1	-1	- -	-1	- -	- -	1	- -	1	-5
Operating Income (Loss)	-1	-1	-2	-3	-1	-1	-1	- -	-2	- -	- -	1	-1	- -	-5

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	2.46	3.35	2.61	0.59	0.17	0.06	0.02	0.05	0.03	0.09	0.07	0.05	0.02	0.07	2.74
Current Ratio	9.11	14.15	11.38	5.88	3.1	1.86	1.43	1.29	2.86	4.28	1.68	2.8	2.23	2.11	3.55
Quick Ratio	4.47	7.36	5.52	2.15	1.08	0.61	0.49	0.42	0.93	1.62	0.69	1.33	0.87	0.99	2.99
CFO/Avg Current Liab	-2.78	-0.78	-1.13	-1.42	-0.5	-0.69	0.1	- -	- -	0.63	-0.45	0.32	0.19	-0.25	0.18
Common Equity/Total Assets	95.22	97.29	96.51	94.23	88.92	77.4	67.46	57.51	54.4	62.93	40.26	63.8	55.95	52.6	71.83
Long-Term Debt/Equity (%)	0.1	- -	- -	- -	- -	- -	- -	- -	3.85	22.93	7.23	3.21	0.29	- -	- -
Long-Term Debt/Capital (%)	0.1	- -	- -	- -	- -	- -	- -	- -	2.7	18.06	4.02	2.41	0.24	- -	- -
Long-Term Debt/Total Assets (%)	0.09	- -	- -	- -	- -	- -	- -	- -	2.09	14.43	2.91	2.05	0.16	- -	- -
Total Debt/Equity (%)	0.1	- -	- -	- -	1.84	15.91	12.63	17.03	42.52	26.96	79.89	33.27	20.18	40.94	18.57
Total Debt/Capital (%)	0.1	- -	- -	- -	1.81	13.72	11.22	14.55	29.83	21.23	44.41	24.96	16.79	29.05	15.66
Total Debt/Total Assets (%)	0.09	- -	- -	- -	1.64	12.31	8.52	9.79	23.13	16.96	32.17	21.22	11.29	21.53	13.34
CFO/Total Liabilities	-289.91	-104.35	-105.11	-119.2	-38.78	-51.82	8.7	0.07	0.25	49.96	-27.02	49.06	16.45	-22.54	42.26
CFO/CapEx	-392.05	-66.09	-25.44	- -	- -	- -	33.21	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	7.17	9.41	8.84	7.65	3.68	1.88	1.05	1.15	0.62	5.14	2.04	3.57	1.98	2.59	2.02

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	24.41	22.2	18.02	14.76	46.19	106.09	49.07	42.43	56.93	45.94	23.74	31.49	29.75	31.88	10.89
Days Sales Outstanding	14.95	16.44	20.26	24.73	7.9	3.44	7.44	8.6	6.41	7.94	15.38	11.59	12.27	11.45	33.52
Inventory Turnover	2.19	2.27	2.28	1.88	2.58	2.31	2.03	1.95	1.84	2.55	2.6	3.08	3.16	4.3	2.38
Days Inventory Outstanding	166.46	160.98	160	194.15	141.72	157.67	180.08	187.21	197.9	142.94	140.55	118.67	115.58	84.81	153.22
Accounts Payable Turnover	9.84	11.95	16.21	9.01	7.61	6.34	3.67	2.7	2.93	10.74	8.14	7.79	8.8	6.51	1.11
Accounts Payable Turnover Days	37.11	30.55	22.52	40.53	47.97	57.54	99.53	135.04	124.41	33.99	44.81	46.83	41.48	56.09	328.38
Cash Conversion Cycle	144.3	146.87	157.73	178.36	101.65	103.58	87.98	60.76	79.9	116.9	111.11	83.43	86.37	40.17	-141.65
Inventory to Cash Days	-151.51	-144.53	-139.74	-169.42	-133.82	-154.23	-172.64	-178.6	-191.49	-135	-125.17	-107.08	-103.31	-73.37	-119.7
Inventories	5	4	4	4	4	5	5	7	5	4	6	4	5	3	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	5	4	- -	- -	- -	- -	- -	7	5	4	6	4	5	3	- -
Other Inventory	- -	- -	4	4	4	5	5	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	13	10	10	13	10	7	3	3	1	16	10	5	4	4	16
- Cash & Cash Equivalents	3	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	2	2	2	2	1	4	2	1	2	1
Enterprise Value	9	8	8	13	9	9	5	5	3	17	13	7	5	6	13
Total Capital	26	27	22	19	17	16	14	13	6	6	8	7	6	7	4
Total Debt/Capital (%)	0.1	- -	- -	- -	1.81	13.72	11.22	14.55	29.83	21.23	44.41	24.96	16.79	29.05	15.66
Total Debt / EV	- -	- -	- -	- -	0.03	0.26	0.34	0.4	0.71	0.08	0.28	0.25	0.21	0.36	0.05
EV/Sales	0.71	0.49	0.66	1.27	0.69	0.63	0.32	0.26	0.18	0.95	0.67	0.32	0.23	0.25	2.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	22.12	- -	55.73	52.7	6.14	- -	10.39	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	24.49	- -	125	187.93	7.19	- -	14.63	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	6.34	9.32	6.39	11.34	- -	4.06	5.99	- -	13.55
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	6.21	9.32	6.39	11.34	- -	4.06	5.99	- -	13.55
Diluted Market Cap	13	10	10	13	10	7	3	3	1	16	10	5	4	4	13
Diluted Enterprise Value	10	8	8	13	9	9	5	5	3	17	13	7	5	6	10
EV per Share	4.03	3.28	3.58	5.44	4.1	3.82	2.05	1.98	1.16	7.23	5.66	3.03	1.97	2.54	4.49
TTM Sales	13	15	13	10	14	14	15	18	15	18	20	22	20	24	5
TTM EBITDA	-1	-1	-2	-3	-1	-1	-1	- -	-1	- -	- -	1	- -	1	-5
TTM Operating Income	-1	-1	-2	-3	-1	-1	-1	- -	-2	- -	- -	1	-1	- -	-5
TTM Cash Flow to Firm	-4	-1	-1	-1	-1	-2	1	- -	- -	1	-2	2	1	- -	1
TTM Free Cash Flow to Firm	-4	-1	-1	-1	-1	-2	1	- -	- -	1	-2	2	1	- -	1

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	-3.35	-12.99	-12.51	-9.68	-11.58	-3.17	5.92	527.62	95.04	11.25	-5.28	3.6	6.09	-3.93	24.6
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	24.49	- -	125	187.93	7.19	- -	14.63	- -
Enterprise Value	9	8	8	13	9	9	5	5	3	17	13	7	5	6	13
Low Price	4.51	3.93	4.03	3.58	3.11	2.8	1.15	0.98	0.3	0.36	2.27	1.5	1.27	1.11	1.65
EV/Sales	0.71	0.49	0.66	1.27	0.69	0.63	0.32	0.26	0.18	0.95	0.67	0.32	0.23	0.25	2.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	22.12	- -	55.73	52.7	6.14	- -	10.39	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.18	- -	7.45	- -	8.22	- -
Price/Earnings Average	-28.35	-23.5	-2.46	-3.12	-5.65	-3.95	-2.07	-2.28	-0.37	26.7	-152.22	9.95	-7.56	7.91	-3.97
Price/Earnings High	-37.23	-28.8	-3.04	-4.08	-7.44	-5.2	-3.32	-6.01	-0.57	171.35	-282.64	16.86	-17.29	11.41	-7.98
Price/Earnings Low	-21.28	-20.07	-2.07	-2.23	-3.36	-3.15	-1.18	-1.67	-0.12	3.06	-67.18	4.82	-4.22	5.13	-1.59
Price/Book Value	0.48	0.37	0.46	0.71	0.56	0.48	0.26	0.29	0.2	3.31	2.12	1	0.79	0.8	4.83
Price/Book Value Average	0.53	0.39	0.49	0.62	0.71	0.57	0.37	0.28	0.49	1.52	2.56	1.34	1.13	0.77	3.61
Price/Book Value High	0.7	0.48	0.61	0.81	0.93	0.75	0.59	0.74	0.75	9.75	4.76	2.27	2.58	1.11	7.27
Price/Book Value Low	0.4	0.33	0.42	0.44	0.42	0.46	0.21	0.21	0.16	0.17	1.13	0.65	0.63	0.5	1.45
Price/Tangible Book Value	0.48	0.37	0.46	0.71	0.56	0.48	0.26	0.29	0.2	3.34	2.14	1.01	0.79	0.8	4.83
Price/Tangible Book Value Average	0.54	0.39	0.5	0.62	0.71	0.57	0.37	0.28	0.49	1.53	2.59	1.35	1.14	0.77	3.61
Price/Tangible Book Value High	0.7	0.48	0.61	0.81	0.94	0.76	0.59	0.75	0.76	9.84	4.8	2.28	2.6	1.11	7.27
Price/Tangible Book Value Low	0.4	0.33	0.42	0.44	0.42	0.46	0.21	0.21	0.16	0.18	1.14	0.65	0.63	0.5	1.45
Price/Sales	0.96	0.65	0.81	1.34	0.69	0.48	0.22	0.18	0.06	0.89	0.5	0.24	0.19	0.17	2.72
Price/Sales Average	1.07	0.69	0.87	1.17	0.88	0.58	0.32	0.17	0.15	0.41	0.61	0.32	0.27	0.17	2.03
Price/Sales High	1.41	0.85	1.07	1.53	1.16	0.76	0.51	0.46	0.22	2.62	1.13	0.55	0.62	0.24	4.09
Price/Sales Low	0.81	0.59	0.73	0.84	0.52	0.46	0.18	0.13	0.05	0.05	0.27	0.16	0.15	0.11	0.82
Price/Cash Flow	-3.34	-12.8	-12.02	-9.68	-11.58	-3.17	6.1	527.62	95.04	11.25	-5.28	3.6	6.09	-3.93	24.6
Price/Cash Flow Average	-3.73	-13.53	-12.85	-8.44	-14.69	-3.78	8.77	523.99	233.97	5.16	-6.4	4.8	8.71	-3.77	18.39
Price/Cash Flow High	-4.9	-16.59	-15.86	-11.04	-19.34	-4.97	14.05	1,378.12	360.14	33.12	-11.87	8.14	19.91	-5.45	36.98
Price/Cash Flow Low	-2.8	-11.56	-10.83	-6.05	-8.74	-3.01	4.97	383.98	75.3	0.59	-2.82	2.33	4.86	-2.45	7.38
Price/Free Cash Flow Average	-3.74	-13.74	-13.37	-8.44	-14.69	-3.78	8.51	523.99	233.97	5.16	-6.4	4.8	8.71	-3.77	18.39
Price/Free Cash Flow High	-4.91	-16.84	-16.51	-11.04	-19.34	-4.97	13.64	1,378.12	360.14	33.12	-11.87	8.14	19.91	-5.45	36.98
Price/Free Cash Flow Low	-2.81	-11.74	-11.28	-6.05	-8.74	-3.01	4.83	383.98	75.3	0.59	-2.82	2.33	4.86	-2.45	7.38
EV/Sales Average	0.82	0.53	0.72	1.16	0.88	0.72	0.42	0.26	0.27	0.47	0.78	0.4	0.31	0.24	1.82
EV/Sales High	1.15	0.68	0.92	1.52	1.15	0.9	0.61	0.54	0.35	2.69	1.3	0.62	0.66	0.32	4.26
EV/Sales Low	0.55	0.43	0.58	0.83	0.52	0.6	0.28	0.21	0.17	0.11	0.44	0.23	0.2	0.18	0.38
EV/EBITDA Average	-7.72	-6.9	-4.6	-4.46	-9.06	-10.69	-8.88	22.01	-2.83	27.58	61.02	7.72	-15.29	10.11	-1.89
EV/EBITDA High	-10.85	-8.93	-5.92	-5.85	-11.94	-13.4	-12.95	46.26	-3.67	156.94	102.03	12.08	-32.15	13.21	-4.43
EV/EBITDA Low	-5.24	-5.59	-3.71	-3.19	-5.38	-8.94	-5.96	18.04	-1.78	6.44	34.27	4.47	-9.5	7.65	-0.39
EV/EBIT Average	-7.5	-6.67	-4.5	-4.39	-8.81	-10.37	-8.5	24.38	-2.54	61.87	217.58	9.05	-10.87	14.24	-1.89
EV/EBIT High	-10.54	-8.63	-5.79	-5.75	-11.61	-12.99	-12.39	51.23	-3.28	351.99	363.83	14.16	-22.84	18.6	-4.43
EV/EBIT Low	-5.09	-5.41	-3.63	-3.14	-5.23	-8.67	-5.7	19.98	-1.6	14.44	122.22	5.24	-6.75	10.78	-0.39
Last Price	5.38	4.35	4.47	5.73	4.12	2.95	1.41	1.34	0.38	6.75	4.25	2.32	1.59	1.78	5.5
High Price	7.89	5.64	5.9	6.54	6.88	4.63	3.25	3.5	1.44	19.88	9.55	5.25	5.2	2.47	8.27
Enterprise Value Average	11	8	9	12	12	10	6	5	4	8	15	9	6	6	9
Enterprise Value High	15	10	12	15	16	13	9	10	5	47	25	14	13	7	21
Enterprise Value Low	7	7	7	8	7	8	4	4	2	2	9	5	4	4	2

Shares Outstanding	2	2	2	2	2	2	2	2	2	2	2	2	2	2	3
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Revenue per Share	5.6	6.66	5.49	4.28	5.94	6.09	6.43	7.6	6.4	7.58	8.45	9.59	8.44	10.19	2.02
EBITDA per Share	-0.59	-0.51	-0.86	-1.11	-0.57	-0.41	-0.3	0.09	-0.6	0.13	0.11	0.49	-0.17	0.24	-1.94
Operating Income per Share	-0.61	-0.52	-0.87	-1.13	-0.59	-0.42	-0.31	0.08	-0.68	0.06	0.03	0.42	-0.24	0.17	-1.94
Basic EPS, GAAP	-0.21	-0.2	-1.94	-1.6	-0.92	-0.89	-0.98	-0.58	-2.51	0.12	-0.03	0.31	-0.3	0.22	-1.04
Basic EPS from Cont Ops	-0.21	-0.2	-1.94	-1.6	-0.92	-0.89	-0.98	-0.58	-2.51	0.12	-0.03	0.31	-0.3	0.22	-1.04
Diluted EPS, GAAP	-0.21	-0.2	-1.94	-1.6	-0.92	-0.89	-0.98	-0.58	-2.51	0.12	-0.03	0.31	-0.3	0.22	-1.04
Diluted EPS from Cont Ops	-0.21	-0.2	-1.94	-1.6	-0.92	-0.89	-0.98	-0.58	-2.51	0.12	-0.03	0.31	-0.3	0.22	-1.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.96
Cash Flow per Share	-1.61	-0.34	-0.37	-0.59	-0.36	-0.93	0.23	- -	- -	0.6	-0.8	0.65	0.26	-0.45	0.22
Free Cash Flow per Basic Share	-1.61	-0.35	-0.39	-0.59	-0.36	-0.93	0.22	- -	- -	0.6	-0.8	0.65	0.26	-0.45	0.22
Cash & Equivalents per Share	1.36	1.07	0.89	0.29	0.16	0.11	0.06	0.16	0.04	0.07	0.19	0.07	0.03	0.15	1.22
Book Value per Share	11.23	11.82	9.68	8.11	7.36	6.15	5.51	4.7	1.92	2.04	2.01	2.32	2.02	2.23	1.14
Tangible Book Value per Share	11.2	11.78	9.65	8.08	7.33	6.13	5.49	4.68	1.9	2.02	1.99	2.3	2	2.23	1.14

DeFi Capital Markets, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)