Enigma-Bulwark, Limited Financial Ratios — EBWK Stock

Profitability (USD)

	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	08/31/2007	08/31/2008	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-57.98	-200.36	-2,982.17	-4,685.55	-4,194.62	-169.1	-94.32	-53.76	-176.77	-1,202.13	4,215.61	-907.81	-582.07
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.78	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	27.75	-26.76	4.73	- -	48.86	78.59	91.22	-36.73	96.11	-400.77	- -	23.84	18.31
EBITDA Margin (%)	- -	-136.17	-3,181.62	-641.02	- -	-94,263.87	-34,563.07	-575.44	-23,961.1	-325.12	-95,556.09	- -	-256.99	-82.67
Operating Margin (%)	- -	-136.17	-3,181.62	-641.18	- -	-94,287.88	-34,586.95	-620.63	-27,828.1	-325.33	-95,628.81	- -	-257.34	-82.79
Incremental Operating Margin (%)	- -	- -	- -	- -	-52.85	- -	- -	- -	- -	- -	- -	-482.9	- -	- -
Pretax Margin (%)	- -	-136.17	-3,605.34	-654.02	- -	-127,802.4	-64,114.52	-687.37	-26,547.79	-1,824.51	-137,290.6	- -	-296.76	-120.51
Profit Margin (%)	- -	-136.17	-3,605.34	-654.02	- -	-128,344.9	-64,274.09	-687.37	-26,547.79	-1,824.51	-137,290.6	- -	-296.76	-120.51
Net Income to Common Margin (%)	- -	-136.17	-3,605.34	-654.02	- -	-128,344.9	-64,274.09	-687.37	-26,547.79	-1,824.51	-137,290.6	- -	-296.76	-120.51
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	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	08/31/2007	08/31/2008	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	- -	- -	- -	- -	1	1	4	4	4	5	5	4	5	5
ST Debt	- -	- -	- -	- -	- -	1	2	2	1	1	1	1	2	2
LT Debt	- -	- -	- -	- -	- -	- -	2	2	3	3	4	2	3	3
Total Debt/EBITDA	-0.61	-0.24	-0.09	- -	-0.27	-0.66	-4.76	-2.5	-2.58	-6.53	-8.61	-6.23	-3.11	-4.49
Net Debt/EBITDA	-0.61	0.26	-0.06	0.01	-0.26	-0.65	-4.68	-2.46	-2.57	-6.53	-8.61	-6.23	-3.04	-4.42
Total Debt/EBIT	-0.61	-0.24	-0.09	- -	-0.27	-0.66	-4.75	-2.32	-2.22	-6.52	-8.61	-6.22	-3.11	-4.49
Net Debt/EBIT	-0.61	0.26	-0.06	0.01	-0.26	-0.65	-4.68	-2.28	-2.21	-6.52	-8.61	-6.22	-3.04	-4.41
EBITDA to Interest Expense	- -	- -	-707.96	-49.85	-18.93	-17.18	-9.44	-6.22	-12.53	-4.73	-3.36	-2.98	-6.53	-3.86
EBITDA-CapEx/Interest Expense	- -	- -	-707.96	-49.86	-18.93	-17.22	-9.44	-8.05	-12.55	-4.73	-3.36	-2.98	-6.53	-3.86
EBIT to Interest Expense	- -	- -	-707.96	-49.86	-18.93	-17.19	-9.44	-6.71	-14.55	-4.73	-3.36	-2.98	-6.54	-3.87
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-34.41	-985.78	-8,270.1	-10,749.09	-18,429.15	-529.15	-583.15	-292.98	-12,864.56	-156,199.86	-43,255.39	-5,606.41	-7,671.59
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-8.32	- -	-5.55	- -	-39.96	-26.94	-29.67	-27.38	-30.4	-18.1	-19.86	-21.31
Long-Term Debt/Total Assets (%)	- -	- -	75.7	- -	536.68	- -	122.98	105.67	60.24	2,551.49	33,730.63	6,095.74	841.45	1,204.4
Total Debt/Equity (%)	-71.55	10.61	-44.26	- -	-20.96	-46.01	-117.59	-108.76	-323.9	-75.51	-72	-61.05	-69.99	-67.46
Total Debt/Capital (%)	-89.46	-25.17	-8.32	- -	-11.09	-14.44	-71.93	-48.66	-44.32	-38.07	-40.77	-28.47	-32.29	-35.73
Total Debt/Total Assets (%)	- -	6.92	75.7	- -	1,073.35	2,324.97	221.38	190.87	89.97	3,547.28	45,237.27	9,584.45	1,368.45	2,019.5
Net Debt to Equity	-71.55	-11.4	-31.95	1.34	-19.95	-44.98	-115.72	-106.91	-322.74	-75.51	-72	-61.05	-68.44	-66.34
Net Debt/Capital (%)	-89.46	21.29	-5.87	0.57	-10.5	-14.07	-69.99	-47.44	-44.09	-38.07	-40.77	-28.47	-31.35	-34.93
EBITDA	- -	- -	-1	-2	-2	-2	-1	-2	-2	-1	-1	-1	-1	-1
EBITDA-CapEx	- -	- -	-1	-2	-2	-2	-1	-2	-2	-1	-1	-1	-1	-1
Operating Income (Loss)	- -	- -	-1	-2	-2	-2	-1	-2	-2	-1	-1	-1	-1	-1

Liquidity (USD)

API ChatGPT

	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	08/31/2007	08/31/2008	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	- -	0.21	0.11	0.04	0.02	0.01	0.02	0.02	- -	- -	- -	- -	0.02	0.02
Current Ratio	- -	0.95	0.48	0.07	0.03	0.01	0.06	0.02	0.01	- -	- -	- -	0.07	0.05
Quick Ratio	- -	0.83	0.22	0.06	0.03	0.01	0.06	0.02	- -	- -	- -	- -	0.07	0.05
CFO/Avg Current Liab	- -	-1.43	-1.92	-1.47	-0.46	-0.07	-0.03	0.13	-0.13	- -	- -	- -	0.02	0.03
Common Equity/Total Assets	- -	-34.41	-985.78	-8,270.1	-10,749.09	-18,429.15	-529.15	-583.15	-292.98	-12,864.56	-156,199.86	-43,255.39	-5,606.41	-7,671.59
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-8.32	- -	-5.55	- -	-39.96	-26.94	-29.67	-27.38	-30.4	-18.1	-19.86	-21.31
Long-Term Debt/Total Assets (%)	- -	- -	75.7	- -	536.68	- -	122.98	105.67	60.24	2,551.49	33,730.63	6,095.74	841.45	1,204.4
Total Debt/Equity (%)	-71.55	10.61	-44.26	- -	-20.96	-46.01	-117.59	-108.76	-323.9	-75.51	-72	-61.05	-69.99	-67.46
Total Debt/Capital (%)	-89.46	-25.17	-8.32	- -	-11.09	-14.44	-71.93	-48.66	-44.32	-38.07	-40.77	-28.47	-32.29	-35.73
Total Debt/Total Assets (%)	- -	6.92	75.7	- -	1,073.35	2,324.97	221.38	190.87	89.97	3,547.28	45,237.27	9,584.45	1,368.45	2,019.5
CFO/Total Liabilities	-103.75	-79.89	-180.25	-34.2	-15.05	-6.06	-1.51	7.61	-7.15	-0.23	- -	- -	1.04	1.57
CFO/CapEx	- -	-26.17	- -	-940.87	- -	-46.14	- -	0.93	-176.78	- -	- -	- -	- -	- -
Altman's Z-Score	- -	6.43	-35.38	-300.79	-310.64	-435.48	-62.46	-236.34	-12.16	-223.9	-2,718.73	-3,484.26	-90.09	-154.96

Working Capital (USD)

API ChatGPT

	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	08/31/2007	08/31/2008	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	- -	2	0.26	21.47	- -	0.41	0.18	18.99	44.92	391.45	1.49	- -	5.96	8.67
Days Sales Outstanding	- -	182.5	1,403.4	17	- -	879.64	2,025.8	19.22	8.13	0.93	244.36	- -	61.2	42.1
Inventory Turnover	- -	16.61	4.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	21.98	86.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	5.57	0.15	1.04	- -	- -	- -	0.02	0.01	0.01	- -	- -	0.61	1.57
Accounts Payable Turnover Days	- -	65.52	2,466.65	351.11	- -	304,199.01	612,006.97	17,092.6	38,368.85	28,778.2	75,024.85	- -	602.22	232.42
Cash Conversion Cycle	- -	138.96	-976.86	-334.11	- -	-303,319.37	-609,981.16	-17,073.39	-38,360.72	-28,777.27	-74,780.49	- -	-541.01	-190.32
Inventory to Cash Days	- -	160.52	1,317	17	- -	879.64	2,025.8	19.22	8.13	0.93	244.36	- -	61.2	42.1
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	08/31/2007	08/31/2008	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	- -	5	5	1	3	2	32	66	108	1	1	- -	293	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	1	4	4	4	5	5	4	5	5
Enterprise Value	- -	5	5	1	3	3	36	70	112	6	6	4	297	5
Total Capital	- -	- -	-1	-4	-6	-7	-6	-8	-9	-13	-13	-13	-14	-15
Total Debt/Capital (%)	-89.46	-25.17	-8.32	- -	-11.09	-14.44	-71.93	-48.66	-44.32	-38.07	-40.77	-28.47	-32.29	-35.73
Total Debt / EV	1	0.02	0.02	- -	0.19	0.33	0.11	0.05	0.04	0.85	0.88	0.88	0.02	1.02
EV/Sales	- -	20.94	145.54	3.47	- -	1,904.73	14,370.99	264.88	16,879.27	25.05	9,343.45	- -	512.4	3.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	3,353.54	105.74	- -	40.21	32.86	20.96	988.64	12.04
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	3,353.54	63.01	- -	40.21	32.86	20.96	988.64	12.04
Diluted Market Cap	- -	5	5	1	3	2	32	66	108	1	1	- -	293	- -
Diluted Enterprise Value	- -	5	5	1	3	3	36	70	112	6	6	4	297	5
EV per Share	0.05	24.97	2.79	0.58	1.33	1.23	13.52	4.86	1.66	0.08	0.09	0.06	3.45	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
TTM EBITDA	- -	- -	-1	-2	-2	-2	-1	-2	-2	-1	-1	-1	-1	-1
TTM Operating Income	- -	- -	-1	-2	-2	-2	-1	-2	-2	-1	-1	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	-1	-1	- -	- -	- -	1	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	-1	-1	- -	- -	- -	1	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	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	08/31/2007	08/31/2008	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	- -	-16.7	-8.18	-2.42	-5.89	-15.81	-394.36	76.49	-260.4	-59.11	- -	- -	4,041.85	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	5	5	1	3	3	36	70	112	6	6	4	297	5
Low Price	- -	25	2.75	0.29	0.62	0.62	0.08	3.2	1.6	0.01	0.01	0.01	- -	0.02
EV/Sales	- -	20.94	145.54	3.47	- -	1,904.73	14,370.99	264.88	16,879.27	25.05	9,343.45	- -	512.4	3.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.46	- -	- -
Price/Earnings Average	- -	-15.4	-10.76	-1.96	-1.2	-1.37	-6.71	-71.38	-179.42	-15.82	-1.1	0.9	-28.5	- -
Price/Earnings High	- -	-15.4	-18.71	-4.11	-2.15	-2.42	-39.68	-150.67	-451.79	-26.68	-1.95	1.88	-190.04	- -
Price/Earnings Low	- -	-15.4	-3.98	-0.27	-0.63	-0.76	-0.14	-25.38	-61.26	-0.21	-0.72	0.46	-0.21	- -
Price/Book Value	- -	-12.97	-4.05	-0.36	-0.43	-0.26	-3.25	-5.71	-8.07	-0.05	-0.04	-0.03	-15.39	- -
Price/Book Value Average	- -	-12.97	-10.95	-1.32	-0.47	-0.36	-1.1	-11.17	-23.65	-3.75	-0.05	-0.06	-2.58	- -
Price/Book Value High	- -	-12.97	-19.05	-2.77	-0.84	-0.63	-6.49	-23.58	-59.54	-6.32	-0.09	-0.12	-17.2	- -
Price/Book Value Low	- -	-12.97	-4.05	-0.18	-0.25	-0.2	-0.02	-3.97	-8.07	-0.05	-0.03	-0.03	-0.02	- -
Price/Tangible Book Value	- -	6.84	-23.37	-0.85	-0.9	-0.96	-6.32	-12.32	-23.45	-0.14	-0.1	-0.08	-43.94	- -
Price/Tangible Book Value Average	- -	6.84	-63.12	-3.09	-0.98	-1.3	-2.14	-24.1	-68.69	-10.27	-0.13	-0.16	-7.37	- -
Price/Tangible Book Value High	- -	6.84	-109.78	-6.48	-1.77	-2.29	-12.64	-50.88	-172.98	-17.32	-0.23	-0.33	-49.11	- -
Price/Tangible Book Value Low	- -	6.84	-23.37	-0.43	-0.52	-0.72	-0.04	-8.57	-23.45	-0.14	-0.09	-0.08	-0.05	- -
Price/Sales	- -	20.96	143.58	3.53	- -	1,295.32	12,753.5	250.75	16,262.94	3.83	1,113.62	- -	504.58	- -
Price/Sales Average	- -	20.96	387.87	12.82	- -	1,764.4	4,311.37	490.64	47,631.22	288.65	1,515.65	- -	84.58	- -
Price/Sales High	- -	20.96	674.57	26.91	- -	3,102.56	25,507	1,035.69	119,939.2	486.85	2,672.68	- -	563.94	- -
Price/Sales Low	- -	20.96	143.58	1.77	- -	969.55	88.57	174.43	16,262.94	3.8	988.89	- -	0.62	- -
Price/Cash Flow	- -	-16.06	-8.18	-2.42	-5.89	-15.46	-394.36	158.76	-258.93	-59.11	- -	- -	4,041.85	- -
Price/Cash Flow Average	- -	-16.06	-22.1	-8.78	-6.42	-21.06	-133.31	310.64	-758.35	-4,456.49	- -	- -	677.51	- -
Price/Cash Flow High	- -	-16.06	-38.43	-18.44	-11.51	-37.04	-788.72	655.73	-1,909.6	-7,516.58	- -	- -	4,517.37	- -
Price/Cash Flow Low	- -	-16.06	-8.18	-1.21	-3.38	-11.57	-2.74	110.44	-258.93	-58.72	- -	- -	4.95	- -
Price/Free Cash Flow Average	- -	-16.7	-22.1	-8.79	-6.42	-21.53	-133.31	149.67	-762.67	-4,456.49	- -	- -	677.51	- -
Price/Free Cash Flow High	- -	-16.7	-38.43	-18.46	-11.51	-37.86	-788.72	315.93	-1,920.46	-7,516.58	- -	- -	4,517.37	- -
Price/Free Cash Flow Low	- -	-16.7	-8.18	-1.21	-3.38	-11.83	-2.74	53.21	-260.4	-58.72	- -	- -	4.95	- -
EV/Sales Average	- -	20.94	389.83	12.76	- -	2,373.8	5,928.86	504.77	48,247.55	309.87	9,745.49	- -	92.4	3.65
EV/Sales High	- -	20.94	676.53	26.86	- -	3,711.97	27,124.49	1,049.82	120,555.53	508.08	10,902.52	- -	571.77	3.65
EV/Sales Low	- -	20.94	145.54	1.71	- -	1,578.96	1,706.06	188.56	16,879.27	25.03	9,218.73	- -	8.44	3.65
EV/EBITDA Average	-0.61	-15.38	-12.25	-1.99	-1.53	-2.52	-17.15	-87.72	-201.36	-95.31	-10.2	-7.82	-35.96	-4.42
EV/EBITDA High	-0.61	-15.38	-21.26	-4.19	-2.53	-3.94	-78.48	-182.44	-503.13	-156.27	-11.41	-9.57	-222.49	-4.42
EV/EBITDA Low	-0.61	-15.38	-4.57	-0.27	-0.93	-1.68	-4.94	-32.77	-70.44	-7.7	-9.65	-7.04	-3.29	-4.42
EV/EBIT Average	-0.61	-15.38	-12.25	-1.99	-1.53	-2.52	-17.14	-81.33	-173.38	-95.25	-10.19	-7.81	-35.91	-4.41
EV/EBIT High	-0.61	-15.38	-21.26	-4.19	-2.53	-3.94	-78.42	-169.15	-433.22	-156.18	-11.4	-9.55	-222.18	-4.41
EV/EBIT Low	-0.61	-15.38	-4.57	-0.27	-0.93	-1.67	-4.93	-30.38	-60.66	-7.69	-9.64	-7.03	-3.28	-4.41
Last Price	- -	25	2.75	0.58	1.09	0.84	12	4.6	1.6	0.01	0.01	0.01	3.4	0.31
High Price	- -	25	12.92	4.46	2.13	2	24	19	11.8	1.6	0.02	0.03	3.8	16.4
Enterprise Value Average	- -	5	13	5	3	4	15	134	321	71	6	5	54	5
Enterprise Value High	- -	5	23	10	6	6	68	278	801	116	7	6	332	5
Enterprise Value Low	- -	5	5	1	2	3	4	50	112	6	6	4	5	5

Shares Outstanding	1	1	2	2	2	3	3	60	70	69	69	77	108	108
Diluted Weighted Avg Shares	1	- -	2	2	2	3	3	14	68	69	69	71	86	- -
Basic Weighted Avg Shares	1	- -	2	2	2	3	3	14	68	69	69	71	86	- -
Revenue per Share	- -	1.19	0.02	0.17	- -	- -	- -	0.02	- -	- -	- -	- -	0.01	- -
EBITDA per Share	-0.09	-1.62	-0.61	-1.06	-0.94	-0.61	-0.33	-0.11	-0.02	-0.01	-0.01	-0.01	-0.02	- -
Operating Income per Share	-0.09	-1.62	-0.61	-1.06	-0.94	-0.61	-0.33	-0.11	-0.03	-0.01	-0.01	-0.01	-0.02	- -
Basic EPS, GAAP	-0.09	-1.62	-0.69	-1.08	-0.99	-0.83	-0.6	-0.13	-0.03	-0.06	-0.01	0.02	-0.02	- -
Basic EPS from Cont Ops	-0.09	-1.62	-0.69	-1.08	-0.98	-0.82	-0.6	-0.13	-0.03	-0.06	-0.01	0.02	-0.02	- -
Diluted EPS, GAAP	-0.09	-1.62	-0.69	-1.08	-0.99	-0.83	-0.6	-0.13	-0.03	-0.06	-0.01	0.02	-0.02	- -
Diluted EPS from Cont Ops	-0.09	-1.62	-0.69	-1.08	-0.98	-0.82	-0.6	-0.13	-0.03	-0.06	-0.01	0.02	-0.02	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.08	-1.56	-0.34	-0.24	-0.19	-0.05	-0.03	0.03	-0.01	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.08	-1.62	-0.34	-0.24	-0.19	-0.06	-0.03	- -	-0.01	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	0.42	0.01	0.01	0.01	0.01	0.02	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-0.11	-1.93	-0.68	-1.61	-2.53	-3.19	-3.7	-0.81	-0.2	-0.25	-0.27	-0.25	-0.22	- -
Tangible Book Value per Share	-0.08	3.65	-0.12	-0.69	-1.21	-0.87	-1.9	-0.37	-0.07	-0.09	-0.11	-0.09	-0.08	- -

Enigma-Bulwark, Limited

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)