Symbolic Logic, Inc. Financial Ratios — EVOL 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	2021 Y
As of date	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	12/31/2021

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.14	5.91	10.57	11.12	51.49	9.97	9.54	12.83	6.96	7.29	5.02	-33.12	-36.89	3.31	59.51
Return on Capital (%)	-1.26	-8.11	-10.79	- -	- -	-11.58	-6.74	-9.94	-6.51	-7.41	-5.66	- -	- -	- -	- -
Return on Invested Capital (%)	4.77	11.4	19.65	- -	- -	11.66	13.06	16.93	9.78	11.87	9.24	- -	- -	- -	- -
Gross Margin (%)	60.34	63.2	65.48	62.24	61	68.62	71.45	74.23	74.78	78.62	69.87	66.22	66.27	- -	- -
EBITDA Margin (%)	14.28	16.18	21.07	3.68	-4.04	23.85	23.77	30.38	21.24	30.86	23.64	9.3	1.3	- -	- -
Operating Margin (%)	6.77	10.34	17.5	-0.86	-8.78	21.3	22.31	29.23	18.97	26.66	19.79	5.74	-4.69	- -	- -
Incremental Operating Margin (%)	896.46	78.96	740	- -	- -	100.51	-0.69	67.08	93.15	-219.55	-22.41	-216.23	- -	6.4	- -
Pretax Margin (%)	3.21	9.23	14.63	-1.78	-7.15	26.54	20.24	28.32	16.46	19.74	13.66	-49.66	-33.37	- -	- -
Profit Margin (%)	1.66	7.74	12.63	23.46	169.84	21.2	15.17	18.89	12.89	13.86	8.73	-48.27	-37.65	- -	- -
Net Income to Common Margin (%)	1.66	7.74	12.63	23.46	169.84	21.2	15.17	18.89	12.89	13.86	8.73	-48.27	-37.65	- -	- -
Effective Tax Rate (%)	48.18	16.05	13.67	- -	- -	20.11	25.08	33.28	21.73	29.78	36.09	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	6,300	-227.23	805.91	108.43	87.07	156.04	75.57	- -	- -	- -	- -	- -
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	2021 Y
As of date	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	12/31/2021

Total Debt	11	8	2	- -	- -	- -	- -	- -	10	6	9	6	3	1	- -
ST Debt	3	2	- -	- -	- -	- -	- -	- -	10	2	3	4	2	- -	- -
LT Debt	9	6	2	- -	- -	- -	- -	- -	- -	4	6	2	1	- -	- -
Total Debt/EBITDA	2.2	1.37	0.24	0.04	-0.01	- -	- -	- -	1.84	0.78	1.28	2.08	8.64	-0.53	- -
Net Debt/EBITDA	0.77	0.41	-0.44	-12.87	44.65	-1.41	-2.31	-1.08	0.29	-0.21	0.17	-0.28	-4.11	-0.15	22.85
Total Debt/EBIT	4.64	2.14	0.28	-0.18	- -	- -	- -	- -	2.06	0.91	1.53	3.38	-2.4	-0.26	- -
Net Debt/EBIT	1.62	0.64	-0.53	55.11	20.53	-1.58	-2.46	-1.13	0.33	-0.24	0.21	-0.45	1.14	-0.08	11.5
EBITDA to Interest Expense	- -	5.23	14.71	8.23	-54.86	2,086.33	298.25	530.41	44.9	22.49	18.66	5.96	1.07	-18.05	-863
EBITDA-CapEx/Interest Expense	- -	4.46	13.76	5.03	-61.29	2,060	284.75	495.82	43.26	22.31	18.44	5.57	-0.15	-21.44	-1,056.5
EBIT to Interest Expense	- -	3.34	12.22	-1.92	-119.29	1,863.67	279.95	510.35	40.11	19.43	15.62	3.68	-3.84	-36.13	-1,715
Interest Expense	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-110.81	-124.67	-112.98	-95.09	-52.73	-154.6	-131.74	-126.98	-115.02	-130.65	-96.67	-212.01	-399.41	-411.45	-154.32
Long-Term Debt/Equity (%)	48.89	31.81	5.39	0.02	- -	0.05	0.03	0.02	- -	13.64	17.27	12.84	10.95	3.29	- -
Long-Term Debt/Capital (%)	-18.17	-13.15	-3.08	-0.02	- -	-0.03	-0.02	-0.01	- -	-7.82	-12.94	-3.72	-1.31	-0.41	- -
Long-Term Debt/Total Assets (%)	16.31	13.97	3.35	0.02	- -	0.04	0.03	0.02	- -	9.14	10.51	7.22	5.04	1.67	- -
Total Debt/Equity (%)	62.95	41.95	6.65	0.1	0.02	0.06	0.06	0.04	31.11	20.45	25.42	32.24	31.76	7.79	- -
Total Debt/Capital (%)	-23.39	-17.34	-3.79	-0.07	-0.02	-0.04	-0.03	-0.02	-20.85	-11.72	-19.06	-9.35	-3.8	-0.97	- -
Total Debt/Total Assets (%)	21	18.42	4.13	0.07	0.01	0.05	0.04	0.03	19.84	13.71	15.47	18.13	14.62	3.96	- -
Net Debt to Equity	21.95	12.55	-12.42	-30.21	-76.69	-28.68	-42.11	-28.72	4.97	-5.51	3.44	-4.31	-15.1	2.27	-104.55
Net Debt/Capital (%)	-7.09	-4.63	6.4	18.39	46.43	13.52	19.51	14.83	-2.84	2.75	-2.22	1.13	1.74	-0.28	39.25
EBITDA	5	6	8	1	-1	6	6	9	5	8	7	3	- -	-1	-2
EBITDA-CapEx	5	5	8	1	-1	6	6	8	5	8	7	3	- -	-2	-2
Operating Income (Loss)	2	4	7	- -	-2	6	6	9	5	7	6	2	-1	-3	-3

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	2021 Y
As of date	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	12/31/2021

Cash Ratio	0.38	0.31	0.34	0.74	1.14	1.54	1.49	1.02	0.46	0.73	0.47	0.56	0.32	0.03	21.59
Current Ratio	1.07	1.1	1.31	1.81	1.39	3.42	2.59	2.65	1.19	1.77	1.56	1.67	1.39	1.65	21.65
Quick Ratio	0.95	0.92	1.07	1.56	1.34	3.21	2.45	2.5	1.11	1.62	1.46	1.56	1.22	1.13	21.59
CFO/Avg Current Liab	0.27	0.29	0.21	0.38	0.22	-0.01	1.15	-0.04	0.16	0.48	0.26	0.18	0.1	0.16	0.36
Common Equity/Total Assets	-110.81	-124.67	-112.98	-95.09	-52.73	-154.6	-131.74	-126.98	-115.02	-130.65	-96.67	-212.01	-399.41	-411.45	-154.32
Long-Term Debt/Equity (%)	48.89	31.81	5.39	0.02	- -	0.05	0.03	0.02	- -	13.64	17.27	12.84	10.95	3.29	- -
Long-Term Debt/Capital (%)	-18.17	-13.15	-3.08	-0.02	- -	-0.03	-0.02	-0.01	- -	-7.82	-12.94	-3.72	-1.31	-0.41	- -
Long-Term Debt/Total Assets (%)	16.31	13.97	3.35	0.02	- -	0.04	0.03	0.02	- -	9.14	10.51	7.22	5.04	1.67	- -
Total Debt/Equity (%)	62.95	41.95	6.65	0.1	0.02	0.06	0.06	0.04	31.11	20.45	25.42	32.24	31.76	7.79	- -
Total Debt/Capital (%)	-23.39	-17.34	-3.79	-0.07	-0.02	-0.04	-0.03	-0.02	-20.85	-11.72	-19.06	-9.35	-3.8	-0.97	- -
Total Debt/Total Assets (%)	21	18.42	4.13	0.07	0.01	0.05	0.04	0.03	19.84	13.71	15.47	18.13	14.62	3.96	- -
CFO/Total Liabilities	13.33	21.77	20.98	39.17	16.2	-2.92	82.45	-3.93	12.18	47.82	15.64	17.91	10.09	15.21	101.04
CFO/CapEx	8.74	6.17	6.95	17.65	54.59	-2.13	31.91	-0.68	11.24	113.05	43.22	13.88	2.82	5.33	4.77
Altman's Z-Score	-0.71	-0.82	1.82	2.34	1.13	6.11	5.66	6.38	0.52	0.76	0.82	-1.78	-4.62	-5.38	7.71

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	2021 Y
As of date	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	12/31/2021

Accounts Receivable Turnover	3.57	3.37	3.35	1.95	2.29	5.62	4.47	3.8	3.03	3.65	3.6	3.42	3.55	- -	- -
Days Sales Outstanding	102.36	108.3	109.07	187.31	159.38	64.96	81.62	95.94	120.66	100.13	101.46	106.68	102.69	- -	- -
Inventory Turnover	14.36	9.83	7.26	4.35	4.11	2.67	1.98	2.06	1.41	1.41	1.89	3.55	- -	- -	- -
Days Inventory Outstanding	25.42	37.13	50.24	83.98	88.7	136.56	184.05	177.01	259.02	259.57	193.41	102.69	- -	- -	- -
Accounts Payable Turnover	14.17	16.36	4.94	2.21	3.13	29.71	8.73	14.02	7.77	6.72	10.31	3.23	8.02	15.52	- -
Accounts Payable Turnover Days	25.75	22.31	73.9	164.89	116.62	12.28	41.8	26.04	46.99	54.33	35.39	113.15	45.49	23.52	- -
Cash Conversion Cycle	102.03	123.12	85.42	106.4	131.46	189.24	223.88	246.91	332.69	305.37	259.48	96.22	57.2	- -	- -
Inventory to Cash Days	76.94	71.16	58.83	103.32	70.68	-71.6	-102.43	-81.08	-138.36	-159.45	-91.95	3.99	102.69	- -	- -
Inventories	1	2	2	2	1	5	2	5	4	3	6	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	1	2	2	2	1	5	2	5	4	3	6	- -	- -	- -	- -
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	2021 Y
As of date	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	12/31/2021

Market Capitalization	57	16	61	85	81	67	112	109	64	49	56	14	11	24	27
- Cash & Cash Equivalents	7	6	5	11	34	9	14	10	8	8	8	7	3	- -	39
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	11	8	2	- -	- -	- -	- -	- -	10	6	9	6	3	1	- -
Enterprise Value	61	18	58	74	47	58	98	99	66	47	57	14	11	25	-12
Total Capital	-48	-48	-50	-48	-40	-57	-57	-56	-48	-51	-46	-63	-76	-78	-61
Total Debt/Capital (%)	-23.39	-17.34	-3.79	-0.07	-0.02	-0.04	-0.03	-0.02	-20.85	-11.72	-19.06	-9.35	-3.8	-0.97	- -
Total Debt / EV	0.18	0.46	0.03	- -	- -	- -	- -	- -	0.15	0.13	0.15	0.44	0.27	0.03	- -
EV/Sales	1.7	0.48	1.52	3.24	2.46	2.22	3.9	3.35	2.58	1.89	1.99	0.44	0.42	- -	- -
EV/EBITDA	11.93	2.96	7.19	88.06	- -	9.33	16.4	11.01	12.13	6.14	8.41	4.76	31.9	- -	- -
EV/EBIT	25.15	4.63	8.66	- -	- -	10.44	17.48	11.45	13.58	7.11	10.05	7.71	- -	- -	- -
EV/Cash Flow to Firm	12.83	2.77	14.06	12.85	9.49	- -	11.34	- -	28.42	6.58	15.52	4.47	7.46	16.27	- -
EV/Free Cash Flow to Firm	11.51	2.44	12.47	12.16	9.32	- -	10.99	498.22	26.18	6.52	15.19	4.21	5.88	13.82	- -
Diluted Market Cap	58	16	63	90	83	69	115	112	66	49	56	14	11	24	27
Diluted Enterprise Value	62	18	60	79	49	60	101	102	67	47	57	14	11	25	-12
EV per Share	6.38	1.87	5.9	7.26	4.3	5.18	8.54	8.53	5.64	3.96	4.8	1.12	0.88	2.01	- -
TTM Sales	36	38	38	23	19	26	25	30	26	25	29	31	26	- -	- -
TTM EBITDA	5	6	8	1	-1	6	6	9	5	8	7	3	- -	-1	-2
TTM Operating Income	2	4	7	- -	-2	6	6	9	5	7	6	2	-1	-3	-3
TTM Cash Flow to Firm	5	7	4	6	5	- -	9	- -	2	7	4	3	1	2	2
TTM Free Cash Flow to Firm	5	7	5	6	5	- -	9	- -	3	7	4	3	2	2	2

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	2021 Y
As of date	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	12/31/2021

Price/Free Cash Flow	10.97	2.45	15.21	14.8	16.68	-772.05	12.89	594.4	27.09	7.05	15.92	5.21	7.43	14.25	12.3
EV/EBIT	25.15	4.63	8.66	- -	- -	10.44	17.48	11.45	13.58	7.11	10.05	7.71	- -	- -	- -
Enterprise Value	61	18	58	74	47	58	98	99	66	47	57	14	11	25	-12
Low Price	2.36	1.4	1.6	5.95	6.04	5	5.38	7.67	5.24	3.1	4	1.11	0.7	0.56	1.68
EV/Sales	1.7	0.48	1.52	3.24	2.46	2.22	3.9	3.35	2.58	1.89	1.99	0.44	0.42	- -	- -
EV/EBITDA	11.93	2.96	7.19	88.06	- -	9.33	16.4	11.01	12.13	6.14	8.41	4.76	31.9	- -	- -
Price/Earnings	95.67	5.3	12.72	15.81	2.51	12.08	29.32	19.45	19.51	14.14	22.29	- -	- -	37.34	1.57
Price/Earnings Average	61.86	12.26	9.12	13.54	2.43	12.07	23.36	19.43	27.12	16.8	22.51	-2.66	-1.3	21.49	1.68
Price/Earnings High	102.41	20.32	15.73	15.87	2.81	15.65	34.14	23.65	36.36	20.69	27.04	-4.79	-1.82	52.69	3.95
Price/Earnings Low	37.88	4.63	3.26	11.31	2.03	10.13	16.2	15.92	18.59	10.69	18.97	-0.91	-0.88	10.63	1.18
Price/Book Value	-0.96	-0.27	-1.18	-1.76	-2.05	-1.19	-1.96	-1.94	-1.11	-0.85	-1.03	-0.21	-0.14	-0.31	-0.45
Price/Book Value Average	-0.62	-0.63	-0.85	-1.51	-1.99	-1.19	-1.56	-1.94	-1.54	-1.01	-1.04	-0.57	-0.16	-0.18	-0.48
Price/Book Value High	-1.03	-1.05	-1.46	-1.77	-2.29	-1.54	-2.28	-2.36	-2.07	-1.24	-1.24	-1.02	-0.22	-0.43	-1.13
Price/Book Value Low	-0.38	-0.24	-0.3	-1.26	-1.66	-1	-1.08	-1.59	-1.06	-0.64	-0.87	-0.19	-0.11	-0.09	-0.34
Price/Tangible Book Value	-4.34	-4.78	14.23	6.61	2.86	4.76	7.92	6.64	15.93	10.71	15.65	2.01	1.99	3.47	0.73
Price/Tangible Book Value Average	-2.81	-11.07	10.21	5.66	2.77	4.75	6.31	6.63	22.14	12.73	15.8	5.51	2.31	2	0.78
Price/Tangible Book Value High	-4.65	-18.36	17.6	6.63	3.2	6.17	9.22	8.07	29.69	15.67	18.98	9.93	3.23	4.9	1.83
Price/Tangible Book Value Low	-1.72	-4.19	3.64	4.73	2.32	3.99	4.37	5.43	15.18	8.1	13.32	1.88	1.56	0.99	0.55
Price/Sales	1.59	0.41	1.61	3.71	4.26	2.56	4.45	3.68	2.51	1.96	1.95	0.47	0.42	- -	- -
Price/Sales Average	1.03	0.95	1.15	3.18	4.13	2.56	3.54	3.67	3.49	2.33	1.97	1.28	0.49	- -	- -
Price/Sales High	1.7	1.57	1.99	3.72	4.77	3.32	5.18	4.47	4.69	2.87	2.36	2.31	0.68	- -	- -
Price/Sales Low	0.63	0.36	0.41	2.65	3.45	2.15	2.46	3.01	2.4	1.48	1.66	0.44	0.33	- -	- -
Price/Cash Flow	11.99	2.8	16.84	14.71	16.48	-400.1	12.96	-272.71	28.9	7.04	16.22	5.59	10.07	16.81	14.86
Price/Cash Flow Average	7.75	6.48	12.08	12.59	15.99	-399.58	10.32	-272.38	40.17	8.37	16.38	15.31	11.7	9.68	15.9
Price/Cash Flow High	12.83	10.74	20.82	14.76	18.48	-518.25	15.08	-331.51	53.87	10.31	19.67	27.59	16.34	23.73	37.35
Price/Cash Flow Low	4.75	2.45	4.31	10.52	13.36	-335.65	7.16	-223.24	27.54	5.32	13.8	5.24	7.9	4.79	11.14
Price/Free Cash Flow Average	7.09	5.68	10.91	12.67	16.18	-771.05	10.26	593.67	37.65	8.38	16.07	14.28	8.63	8.2	13.16
Price/Free Cash Flow High	11.74	9.41	18.81	14.85	18.7	-1,000.04	15	722.54	50.49	10.32	19.3	25.74	12.06	20.11	30.91
Price/Free Cash Flow Low	4.34	2.15	3.89	10.58	13.52	-647.7	7.12	486.56	25.81	5.33	13.55	4.88	5.83	4.06	9.22
EV/Sales Average	1.14	1.02	1.06	2.7	2.33	2.22	2.99	3.34	3.56	2.26	2.01	1.26	0.48	- -	- -
EV/Sales High	1.82	1.64	1.9	3.25	2.97	2.98	4.63	4.14	4.75	2.8	2.4	2.29	0.68	- -	- -
EV/Sales Low	0.74	0.43	0.32	2.18	1.65	1.81	1.91	2.68	2.46	1.42	1.7	0.41	0.32	- -	- -
EV/EBITDA Average	7.99	6.29	5.04	73.54	-57.63	9.32	12.6	11	16.75	7.34	8.49	13.52	37.14	-10.05	5.85
EV/EBITDA High	12.71	10.15	8.99	88.42	-73.56	12.5	19.48	13.62	22.36	9.08	10.16	24.59	52.08	-24.12	-17.09
EV/EBITDA Low	5.2	2.64	1.52	59.32	-40.86	7.6	8.03	8.82	11.57	4.59	7.18	4.44	24.9	-5.15	10.93
EV/EBIT Average	16.85	9.85	6.07	-314.8	-26.5	10.43	13.42	11.43	18.75	8.49	10.14	21.91	-10.31	-5.02	2.94
EV/EBIT High	26.81	15.89	10.83	-378.5	-33.83	13.99	20.75	14.16	25.03	10.52	12.14	39.86	-14.46	-12.05	-8.6
EV/EBIT Low	10.96	4.13	1.83	-253.92	-18.79	8.51	8.55	9.17	12.96	5.31	8.58	7.2	-6.91	-2.58	5.5
Last Price	5.96	1.6	6.25	8.32	7.45	5.96	9.74	9.37	5.5	4.1	4.7	1.18	0.89	1.97	2.24
High Price	6.38	6.14	7.73	8.35	8.35	7.72	11.34	11.39	10.25	6	5.7	5.85	1.45	2.78	5.63
Enterprise Value Average	41	38	41	62	44	58	75	99	91	56	58	39	12	14	-10
Enterprise Value High	65	62	72	74	56	78	116	123	121	69	69	70	17	34	29
Enterprise Value Low	27	16	12	50	31	48	48	80	63	35	49	13	8	7	-19

Shares Outstanding	9	10	10	11	11	11	12	12	12	12	12	12	12	12	12
Diluted Weighted Avg Shares	10	10	10	11	11	12	12	12	12	12	12	12	12	12	12
Basic Weighted Avg Shares	10	10	10	10	11	11	11	12	12	12	12	12	12	12	12
Revenue per Share	3.75	3.9	3.89	2.24	1.75	2.33	2.19	2.55	2.19	2.09	2.41	2.53	2.12	- -	- -
EBITDA per Share	0.53	0.63	0.82	0.08	-0.07	0.55	0.52	0.77	0.46	0.65	0.57	0.24	0.03	-0.12	-0.14
Operating Income per Share	0.25	0.4	0.68	-0.02	-0.15	0.5	0.49	0.75	0.42	0.56	0.48	0.15	-0.1	-0.23	-0.28
Basic EPS, GAAP	0.06	0.3	0.49	0.53	2.97	0.49	0.33	0.48	0.28	0.29	0.21	-1.22	-0.8	0.05	1.42
Basic EPS from Cont Ops	0.06	0.3	0.49	- -	-0.09	0.49	0.33	0.48	0.28	0.29	0.21	-1.22	-0.8	-0.24	-0.28
Diluted EPS, GAAP	0.06	0.3	0.48	0.49	2.88	0.48	0.32	0.47	0.28	0.29	0.21	-1.22	-0.8	0.05	1.42
Diluted EPS from Cont Ops	0.06	0.3	0.48	- -	-0.09	0.48	0.32	0.47	0.28	0.29	0.21	-1.22	-0.8	-0.24	-0.28
Dividend per Share	- -	- -	- -	0.1	0.2	3.98	0.36	0.42	0.44	0.22	- -	- -	- -	- -	- -
Cash Flow per Share	0.5	0.57	0.37	0.57	0.45	-0.01	0.75	-0.03	0.19	0.58	0.29	0.21	0.09	0.12	0.15
Free Cash Flow per Basic Share	0.44	0.48	0.32	0.53	0.44	-0.02	0.73	-0.08	0.17	0.58	0.28	0.2	0.06	0.1	0.12
Cash & Equivalents per Share	0.76	0.6	0.55	1.06	3.15	0.78	1.2	0.84	0.72	0.64	0.63	0.56	0.25	0.02	3.22
Book Value per Share	-6.2	-5.84	-5.28	-4.72	-3.64	-5.02	-4.96	-4.82	-4.96	-4.83	-4.58	-5.73	-6.51	-6.44	-4.99
Tangible Book Value per Share	-1.37	-0.33	0.44	1.26	2.61	1.25	1.23	1.41	0.35	0.38	0.3	0.59	0.45	0.57	3.08

Symbolic Logic, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)