EarthFirst Technologies, Incorporated Financial Ratios — EFTI

Profitability (USD)

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-271.98	-143.07	-254.19	-1,810.93	-886.62	-13.8	-52.27	-66.63
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	36.62	63,645,900	9.82	- -	- -	- -	26.8	23.14	10.09
EBITDA Margin (%)	-65.4	-233,637,600	-30.4	- -	- -	- -	-11.22	-34.87	-35.21
Operating Margin (%)	-68	-297,283,400	-35.53	- -	- -	- -	-11.73	-35.74	-42.42
Incremental Operating Margin (%)	- -	- -	- -	30.87	- -	- -	- -	- -	- -
Pretax Margin (%)	-68.46	- -	-47	- -	- -	- -	-4.14	-42.04	-43.8
Profit Margin (%)	-69.86	-1,206,266,800	-127.36	- -	- -	- -	-14.8	-42.37	-43.8
Net Income to Common Margin (%)	-69.86	-1,235,204,300	-128.91	- -	- -	- -	-14.8	-42.37	-43.8
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-0.35	7.32	3.18	0.09	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Total Debt	- -	3	5	3	3	4	8	3	9
ST Debt	- -	1	1	- -	3	4	1	3	4
LT Debt	- -	1	5	3	- -	- -	7	- -	5
Total Debt/EBITDA	-0.21	-1.1	-2.13	-0.6	-1.43	-4.53	-4.47	-0.23	-0.58
Net Debt/EBITDA	0.2	-1.07	-1.53	-0.6	-1.43	-4.52	-3.61	-0.15	-0.57
Total Debt/EBIT	-0.21	-0.86	-1.82	-0.58	-1.42	-4.46	-4.28	-0.22	-0.48
Net Debt/EBIT	0.19	-0.84	-1.31	-0.58	-1.42	-4.45	-3.45	-0.14	-0.48
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-39.98	-506.34	-254.28	-27,957.82	-28,986.41	-29,025.64	-152.82	-193.28	-354.67
Long-Term Debt/Equity (%)	9.58	- -	1,236.36	- -	- -	- -	99.96	1.54	1,086.68
Long-Term Debt/Capital (%)	-19.1	-9.16	-20.7	-7	- -	- -	-16.62	-0.48	-6.25
Long-Term Debt/Total Assets (%)	6.06	39.75	42.74	1,811.5	- -	- -	20.86	0.86	19.77
Total Debt/Equity (%)	13.03	-198.82	1,383.17	-69.67	-76.42	-79.85	112.67	16.95	2,070.83
Total Debt/Capital (%)	-25.96	-16.63	-23.16	-8.01	-8.11	-10.27	-18.74	-5.22	-11.9
Total Debt/Total Assets (%)	8.24	72.2	47.82	2,072.98	2,173.21	2,704.4	23.51	9.47	37.68
Net Debt to Equity	-11.91	-193.23	995.54	-69.67	-76.42	-79.78	90.93	10.8	2,045.2
Net Debt/Capital (%)	16.29	-16.09	-15.65	-8.01	-8.11	-10.27	-14.59	-3.27	-11.74
EBITDA	-2	-2	-3	-5	-2	-1	-2	-15	-16
EBITDA-CapEx	-3	-3	-3	-5	-3	-1	-4	-16	-16
Operating Income (Loss)	-2	-3	-3	-6	-2	-1	-2	-15	-19

Liquidity (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Cash Ratio	0.47	0.02	0.25	- -	- -	- -	0.14	0.13	0.01
Current Ratio	1.95	0.36	0.8	- -	- -	- -	1.2	1.43	0.73
Quick Ratio	1.56	0.03	0.69	- -	- -	- -	1.06	1.25	0.57
CFO/Avg Current Liab	- -	-2.27	-1.12	-1.94	-0.76	-0.21	-0.43	-0.4	-0.29
Common Equity/Total Assets	-39.98	-506.34	-254.28	-27,957.82	-28,986.41	-29,025.64	-152.82	-193.28	-354.67
Long-Term Debt/Equity (%)	9.58	- -	1,236.36	- -	- -	- -	99.96	1.54	1,086.68
Long-Term Debt/Capital (%)	-19.1	-9.16	-20.7	-7	- -	- -	-16.62	-0.48	-6.25
Long-Term Debt/Total Assets (%)	6.06	39.75	42.74	1,811.5	- -	- -	20.86	0.86	19.77
Total Debt/Equity (%)	13.03	-198.82	1,383.17	-69.67	-76.42	-79.85	112.67	16.95	2,070.83
Total Debt/Capital (%)	-25.96	-16.63	-23.16	-8.01	-8.11	-10.27	-18.74	-5.22	-11.9
Total Debt/Total Assets (%)	8.24	72.2	47.82	2,072.98	2,173.21	2,704.4	23.51	9.47	37.68
CFO/Total Liabilities	-124.1	-118.51	-48.81	-163.73	-53.55	-19.17	-13.24	-25.57	-16.6
CFO/CapEx	-4.78	-12.67	-48.87	-250.85	-15.29	- -	-1.44	-3.98	-18.69
Altman's Z-Score	-0.95	-10.6	-5.53	-523.31	-490.41	-3,586.18	-2.58	-1.04	-6.92

Working Capital (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Accounts Receivable Turnover	- -	- -	6.26	- -	- -	- -	3.6	4.35	4.32
Days Sales Outstanding	- -	322,842,317.5	58.31	- -	- -	- -	101.43	83.9	84.55
Inventory Turnover	- -	-0.79	8.54	- -	- -	- -	16.01	21.29	18.72
Days Inventory Outstanding	- -	-463.04	42.75	- -	- -	- -	22.8	17.14	19.5
Accounts Payable Turnover	- -	-0.08	2.99	-0.33	- -	- -	3.87	5.12	4.11
Accounts Payable Turnover Days	- -	-4,418.36	122.17	-1,100.88	- -	- -	94.36	71.27	88.89
Cash Conversion Cycle	- -	322,846,272.81	-21.11	- -	- -	- -	29.87	29.77	15.16
Inventory to Cash Days	- -	322,842,780.54	15.57	- -	- -	- -	78.63	66.76	65.05
Inventories	1	1	1	- -	- -	- -	1	2	3
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	1	1	- -	- -	- -	1	2	3

Enterprise Value (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Market Capitalization	- -	- -	10	11	11	20	33	100	38
- Cash & Cash Equivalents	1	- -	2	- -	- -	- -	1	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	1	1	- -
+ Total Debt	- -	3	5	3	3	4	8	3	9
Enterprise Value	- -	2	14	14	14	24	40	103	47
Total Capital	-2	-15	-23	-40	-43	-43	-41	-63	-78
Total Debt/Capital (%)	-25.96	-16.63	-23.16	-8.01	-8.11	-10.27	-18.74	-5.22	-11.9
Total Debt / EV	-1.31	1.03	0.39	0.23	0.24	0.18	0.19	0.03	0.2
EV/Sales	- -	2,497,150	1.66	- -	- -	- -	2.64	2.48	1.04
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	10	11	11	20	33	100	39
Diluted Enterprise Value	- -	2	14	14	14	24	40	103	48
EV per Share	- -	0.09	0.22	0.12	0.08	0.13	0.15	0.21	0.08
TTM Sales	3	- -	8	- -	- -	- -	15	42	45
TTM EBITDA	-2	-2	-3	-5	-2	-1	-2	-15	-16
TTM Operating Income	-2	-3	-3	-6	-2	-1	-2	-15	-19
TTM Cash Flow to Firm	-2	- -	-5	-8	-3	-1	-3	-4	-4
TTM Free Cash Flow to Firm	-2	- -	-5	-8	-2	-1	-1	-3	-4

Multiples (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Price/Free Cash Flow	- -	- -	-1.9	-1.42	-4.68	-18.03	-31.47	-34	-10.3
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	2	14	14	14	24	40	103	47
Low Price	- -	- -	0.1	0.08	0.02	0.03	0.09	0.12	0.04
EV/Sales	- -	2,497,150	1.66	- -	- -	- -	2.64	2.48	1.04
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-3.19	-1.98	-5.14	-9.36	-19.71	-5.44	-3.51
Price/Earnings High	- -	- -	-10.27	-4.45	-10.3	-24.08	-44.31	-8.66	-7.25
Price/Earnings Low	- -	- -	-0.55	-0.63	-1.61	-3.9	-10.49	-3.41	-1.21
Price/Book Value	- -	- -	-0.35	-0.25	-0.24	-0.42	-0.66	-1.48	-0.43
Price/Book Value Average	- -	- -	-1.19	-0.66	-0.32	-0.28	-0.89	-1.42	-0.8
Price/Book Value High	- -	- -	-3.84	-1.5	-0.63	-0.72	-2.01	-2.26	-1.65
Price/Book Value Low	- -	- -	-0.2	-0.21	-0.1	-0.12	-0.48	-0.89	-0.27
Price/Tangible Book Value	- -	- -	-2.61	-2.39	-2.43	-3.47	-3.89	23.72	-6.82
Price/Tangible Book Value Average	- -	- -	-9.01	-6.25	-3.23	-2.35	-5.26	22.74	-12.57
Price/Tangible Book Value High	- -	- -	-28.98	-14.06	-6.47	-6.06	-11.81	36.18	-25.97
Price/Tangible Book Value Low	- -	- -	-1.55	-1.99	-1.01	-0.98	-2.8	14.23	-4.33
Price/Sales	- -	- -	1.19	- -	- -	- -	2.16	2.41	0.83
Price/Sales Average	- -	- -	4.11	- -	- -	- -	2.92	2.31	1.54
Price/Sales High	- -	- -	13.23	- -	- -	- -	6.56	3.67	3.18
Price/Sales Low	- -	- -	0.71	- -	- -	- -	1.55	1.44	0.53
Price/Cash Flow	- -	- -	-1.86	-1.41	-4.38	-18.03	-9.64	-25.45	-9.42
Price/Cash Flow Average	- -	- -	-6.44	-3.69	-5.83	-12.23	-13.04	-24.39	-17.36
Price/Cash Flow High	- -	- -	-20.73	-8.31	-11.67	-31.48	-29.31	-38.81	-35.86
Price/Cash Flow Low	- -	- -	-1.11	-1.18	-1.82	-5.1	-6.94	-15.27	-5.98
Price/Free Cash Flow Average	- -	- -	-6.58	-3.71	-6.24	-12.23	-42.57	-32.59	-18.98
Price/Free Cash Flow High	- -	- -	-21.16	-8.34	-12.49	-31.48	-95.68	-51.85	-39.21
Price/Free Cash Flow Low	- -	- -	-1.13	-1.18	-1.95	-5.1	-22.66	-20.4	-6.54
EV/Sales Average	- -	2,497,150	4.58	- -	- -	- -	3.4	2.38	1.74
EV/Sales High	- -	2,497,150	13.7	- -	- -	- -	7.05	3.74	3.38
EV/Sales Low	- -	2,497,150	1.17	- -	- -	- -	2.04	1.51	0.73
EV/EBITDA Average	0.16	-1.07	-15.07	-5.96	-7.46	-18.21	-30.34	-6.82	-4.95
EV/EBITDA High	0.16	-1.07	-45.08	-12.66	-13.51	-39.74	-62.79	-10.72	-9.6
EV/EBITDA Low	0.16	-1.07	-3.86	-2.3	-3.32	-10.23	-18.18	-4.34	-2.09
EV/EBIT Average	0.16	-0.84	-12.89	-5.78	-7.42	-17.93	-29.04	-6.65	-4.11
EV/EBIT High	0.16	-0.84	-38.56	-12.28	-13.44	-39.14	-60.09	-10.46	-7.97
EV/EBIT Low	0.16	-0.84	-3.3	-2.24	-3.3	-10.08	-17.4	-4.24	-1.73
Last Price	- -	- -	0.16	0.09	0.06	0.11	0.12	0.2	0.06
High Price	- -	- -	1.78	0.53	0.16	0.18	0.38	0.3	0.24
Enterprise Value Average	- -	2	38	32	18	18	52	99	79
Enterprise Value High	- -	2	115	68	33	39	108	156	153
Enterprise Value Low	- -	2	10	12	8	10	31	63	33

Shares Outstanding	22	- -	84	142	187	187	300	598	604
Diluted Weighted Avg Shares	12	29	62	123	184	187	264	502	622
Basic Weighted Avg Shares	12	29	62	123	184	187	264	502	601
Revenue per Share	0.26	- -	0.13	- -	- -	- -	0.06	0.08	0.08
EBITDA per Share	-0.17	-0.08	-0.04	-0.04	-0.01	-0.01	-0.01	-0.03	-0.03
Operating Income per Share	-0.18	-0.1	-0.05	-0.05	-0.01	-0.01	-0.01	-0.03	-0.03
Basic EPS, GAAP	-0.18	-0.43	-0.17	-0.12	-0.02	-0.01	-0.01	-0.04	-0.03
Basic EPS from Cont Ops	-0.18	-0.13	-0.06	-0.05	-0.02	-0.01	-0.01	-0.03	-0.03
Diluted EPS, GAAP	-0.18	-0.43	-0.17	-0.12	-0.02	-0.01	-0.01	-0.04	-0.03
Diluted EPS from Cont Ops	-0.18	-0.13	-0.06	-0.05	-0.02	-0.01	-0.01	-0.03	-0.03
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.2	-0.2	-0.09	-0.06	-0.01	-0.01	-0.01	-0.01	-0.01
Free Cash Flow per Basic Share	-0.24	-0.21	-0.09	-0.06	-0.01	-0.01	-0.02	-0.01	-0.01
Cash & Equivalents per Share	0.06	- -	0.02	- -	- -	- -	0.01	- -	- -
Book Value per Share	-0.17	-0.62	-0.46	-0.35	-0.25	-0.26	-0.19	-0.13	-0.15
Tangible Book Value per Share	0.28	-0.04	-0.06	-0.04	-0.02	-0.03	-0.03	0.01	-0.01

EarthFirst Technologies, Incorporated

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)