Strainsforpains, Inc. Financial Ratios — EBYH Stock

Profitability (USD)

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Return on Common Equity (%)	- -	-2,936,999.12	-63,287.82	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-1,554.34	-35.36	-272.73	-295.79	-211.3	-257.24	-222.66	-489.48
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	100	- -	- -	100	100	- -	- -
EBITDA Margin (%)	- -	- -	-3,361.35	- -	- -	-261,602.98	-64,351.77	- -	- -
Operating Margin (%)	- -	- -	-5,067.2	- -	- -	-313,489.29	-70,726.25	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	17,747.92	- -	- -	- -	-20,134.78	- -
Pretax Margin (%)	- -	- -	-5,743.37	- -	- -	-326,791.07	-71,145.48	- -	- -
Profit Margin (%)	- -	- -	-5,743.37	- -	- -	-326,791.07	-71,145.48	- -	- -
Net Income to Common Margin (%)	- -	- -	-5,743.37	- -	- -	-326,791.07	-71,145.48	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-2,936,999.12	-63,287.82	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	1	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	-0.03	-1.82	-0.06	-0.48	-0.6	0.21	0.24	-0.06
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	-0.03	-1.21	-0.06	-0.42	-0.5	0.19	0.22	-0.06
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	0.05	0.06	-11,207.55	-7,594.54	-5,730.37	-3,920.96	-8,251.99	-241,288.45
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt to Equity	- -	33.6	83.3	-27.02	-25.32	-19.16	13.88	29.73	-2.78
Net Debt/Capital (%)	- -	99.78	99.85	-0.82	-1.31	-1.55	1	0.82	-0.16
EBITDA	- -	-13	- -	-2	- -	- -	-1	-1	-1
EBITDA-CapEx	- -	-13	- -	-2	- -	- -	-1	-1	-1
Operating Income (Loss)	- -	-13	-1	-2	-1	-1	-1	-1	-1

Liquidity (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Cash Ratio	- -	- -	- -	- -	- -	0.1	0.23	0.26	0.01
Current Ratio	- -	- -	0.01	- -	- -	0.1	0.23	0.26	0.01
Quick Ratio	- -	- -	0.01	- -	- -	0.1	0.23	0.26	0.01
CFO/Avg Current Liab	- -	-0.81	-0.31	-0.19	-0.13	-0.04	-0.31	-0.15	-0.2
Common Equity/Total Assets	- -	0.05	0.06	-11,207.55	-7,594.54	-5,730.37	-3,920.96	-8,251.99	-241,288.45
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Total Liabilities	- -	-41.03	-25.29	-21.22	-10.11	-2.94	-30.33	-24.94	-16.79
CFO/CapEx	- -	- -	- -	- -	- -	- -	-90.03	- -	- -
Altman's Z-Score	- -	-25.92	-1.7	-214.39	-120.11	-170.25	-73.35	-149.42	-3,776.67

Working Capital (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Accounts Receivable Turnover	- -	- -	7.97	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	45.81	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	- -	- -	1	-16	-16	-17	-18	-19	-20
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	-13	- -	-2	- -	- -	-1	-1	-1
TTM Operating Income	- -	-13	-1	-2	-1	-1	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-1	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-1	- -	- -

Multiples (USD)

API Chat

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	-0.11	-0.21	-0.33
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Low Price	- -	- -	- -	- -	- -	- -	0.25	0.09	0.13
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	-0.06	-0.09	-0.3
Price/Earnings High	- -	- -	- -	- -	- -	- -	-0.13	-0.18	-0.86
Price/Earnings Low	- -	- -	- -	- -	- -	- -	-0.03	-0.04	-0.07
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-0.01
Price/Book Value High	- -	- -	- -	- -	- -	- -	-0.01	-0.01	-0.03
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-0.04	-0.07	-0.06
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-0.04	-0.13	-0.16
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-0.1	-0.25	-0.45
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-0.02	-0.05	-0.04
Price/Sales	- -	- -	- -	- -	- -	- -	40.66	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	40.57	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	95.66	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	23.92	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-0.1	-0.21	-0.33
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-0.1	-0.38	-0.93
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-0.24	-0.75	-2.67
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-0.06	-0.15	-0.21
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-0.1	-0.38	-0.93
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-0.25	-0.75	-2.67
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-0.06	-0.15	-0.21
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	0.42	0.13	0.2
High Price	- -	- -	- -	- -	- -	- -	1	0.45	1.6
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	0.69	- -	- -	- -	0.01	- -	- -
EBITDA per Share	-0.23	-1,171.43	-23.15	-77.02	-5.96	-3.45	-6.73	-2.09	-1.79
Operating Income per Share	-0.23	-1,171.43	-34.9	-81.15	-6.81	-4.13	-7.39	-2.24	-1.8
Basic EPS, GAAP	-0.23	-1,174.7	-39.55	-81.69	-7.1	-4.31	-7.44	-2.47	-1.86
Basic EPS from Cont Ops	-0.23	-1,174.7	-39.55	-81.69	-7.1	-4.31	-7.44	-2.47	-1.86
Diluted EPS, GAAP	-0.23	-1,174.7	-39.55	-81.69	-7.1	-4.31	-7.44	-2.47	-1.86
Diluted EPS from Cont Ops	-0.23	-1,174.7	-39.55	-81.69	-7.1	-4.31	-7.44	-2.47	-1.86
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-17.91	-14.03	-4.75	-1.42	-0.39	-4.09	-0.6	-0.6
Free Cash Flow per Basic Share	- -	-17.91	-14.03	-4.75	-1.42	-0.39	-4.14	-0.6	-0.6
Cash & Equivalents per Share	- -	0.2	0.17	- -	0.02	1.28	3.09	0.62	0.02
Book Value per Share	- -	0.08	0.06	-574.5	-219.9	-135.07	-137.72	-60.67	-62.46
Tangible Book Value per Share	-0.69	107.5	50.59	-17.27	-11.2	-11.87	-10.36	-1.79	-3.55

Strainsforpains, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)