Azio AI, Inc.

EVTV

EVTVAzio AI, Inc. US flag

NASDAQ Capital Market

1.94

USD

+0.03

- -

6.58MMarket Cap

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-19.69	-80.53	-45.19	-31.99	-209.58
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	17.1	37.27	38.45	35.13	26.14	-222.23
EBITDA Margin (%)	-443.22	-341.13	-147.78	-261.52	-413.35	-409.44
Operating Margin (%)	-463.13	-344.57	-149.94	-266.02	-423.53	-425.62
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-458.47	-363.78	-972.43	-443.05	-473.19	-658.81
Profit Margin (%)	-315.01	-374.58	-972.43	-443.05	-473.19	-658.81
Net Income to Common Margin (%)	-315.01	-374.58	-972.43	-443.05	-473.19	-658.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	1	4	1
ST Debt	- -	- -	- -	1	4	1
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.39	-0.03	-0.03	-0.11	-0.5	-0.04
Net Debt/EBITDA	-0.04	0.69	0.38	0.02	-0.21	-0.01
Total Debt/EBIT	-0.37	-0.03	-0.03	-0.11	-0.48	-0.04
Net Debt/EBIT	-0.04	0.68	0.37	0.02	-0.21	-0.01
EBITDA to Interest Expense	-137.32	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-162.84	- -	- -	- -	- -	- -
EBIT to Interest Expense	-143.49	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-19.6	-10.79	-155.09	-285.22	-224.85	-2,412.01
Long-Term Debt/Equity (%)	- -	0.02	0.05	1.19	0.02	- -
Long-Term Debt/Capital (%)	-47.86	-0.2	-0.03	-0.39	-0.01	-0.28
Long-Term Debt/Total Assets (%)	6.35	0.02	0.05	1.09	0.01	6.57
Total Debt/Equity (%)	-32.37	0.24	0.73	3.91	18.34	-11.68
Total Debt/Capital (%)	-47.86	-2.25	-0.45	-1.26	-5.51	-0.93
Total Debt/Total Assets (%)	6.35	0.24	0.69	3.56	11.74	22.34
Net Debt to Equity	-3.52	-6.51	-7.92	-0.86	7.93	-1.64
Net Debt/Capital (%)	-3.65	37.53	4.65	0.28	-2.32	-0.13
EBITDA	- -	-7	-7	-7	-8	-24
EBITDA-CapEx	- -	-7	-7	-8	-8	-24
Operating Income (Loss)	- -	-7	-7	-8	-8	-25

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.05	8.29	3.47	0.26	0.17	0.03
Current Ratio	0.71	14.85	12.46	6.8	1.5	0.26
Quick Ratio	0.05	9.21	4.87	0.65	0.34	0.12
CFO/Avg Current Liab	- -	-6.05	-4.92	-2.9	-0.52	-0.45
Common Equity/Total Assets	-19.6	-10.79	-155.09	-285.22	-224.85	-2,412.01
Long-Term Debt/Equity (%)	- -	0.02	0.05	1.19	0.02	- -
Long-Term Debt/Capital (%)	-47.86	-0.2	-0.03	-0.39	-0.01	-0.28
Long-Term Debt/Total Assets (%)	6.35	0.02	0.05	1.09	0.01	6.57
Total Debt/Equity (%)	-32.37	0.24	0.73	3.91	18.34	-11.68
Total Debt/Capital (%)	-47.86	-2.25	-0.45	-1.26	-5.51	-0.93
Total Debt/Total Assets (%)	6.35	0.24	0.69	3.56	11.74	22.34
CFO/Total Liabilities	52.98	-826.13	-499.23	-233.32	-29.83	-41.1
CFO/CapEx	20.88	-462.72	-44.09	-131.59	-8.14	-31.6
Altman's Z-Score	242.16	19.46	9.13	-1.6	-5.45	-52.83

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	2.84	2.57	2.07	2.19	11.68
Days Sales Outstanding	- -	128.38	141.87	176.31	166.76	31.24
Inventory Turnover	- -	0.67	0.58	0.3	0.21	5.97
Days Inventory Outstanding	- -	548.37	626.74	1,228.47	1,750.27	61.19
Accounts Payable Turnover	- -	17.58	10.91	4.42	0.87	5.04
Accounts Payable Turnover Days	- -	20.76	33.46	82.55	421.02	72.48
Cash Conversion Cycle	- -	655.99	735.15	1,322.23	1,496.01	19.95
Inventory to Cash Days	- -	-420	-484.87	-1,052.16	-1,583.51	-29.95
Inventories	- -	4	6	7	6	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	4	6	7	6	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,168	52	32	20	20	1
- Cash & Cash Equivalents	- -	5	3	- -	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1	4	1
Enterprise Value	1,168	39	27	21	22	2
Total Capital	- -	-8	-52	-64	-70	-112
Total Debt/Capital (%)	-47.86	-2.25	-0.45	-1.26	-5.51	-0.93
Total Debt / EV	- -	- -	0.01	0.04	0.18	0.55
EV/Sales	13,167.94	19.02	6.01	7.28	11.5	0.32
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	764.55	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	729.65	- -	- -	- -	- -	- -
Diluted Market Cap	1,168	52	32	20	20	1
Diluted Enterprise Value	1,168	47	29	21	22	2
EV per Share	79.4	33.94	18.05	13.83	13.27	0.56
TTM Sales	- -	2	5	3	2	6
TTM EBITDA	- -	-7	-7	-7	-8	-24
TTM Operating Income	- -	-7	-7	-8	-8	-25
TTM Cash Flow to Firm	2	-13	-7	-5	-4	-6
TTM Free Cash Flow to Firm	2	-13	-7	-5	-3	-5

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	730.54	-3.99	-4.4	-4.38	-6.38	-0.23
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	1,168	39	27	21	22	2
Low Price	11	35.6	17.78	9.19	10.6	0.33
EV/Sales	13,167.94	19.02	6.01	7.28	11.5	0.32
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-2,241.25	-10.23	-1.62	-2.75	-3.4	-0.23
Price/Earnings High	-10,213.47	-26.34	-3.08	-4.86	-5.86	-1.21
Price/Earnings Low	-579.11	-5.33	-0.61	-1.09	-1.94	-0.03
Price/Book Value	-2,474.67	-6.34	-0.61	-0.32	-0.27	-0.01
Price/Book Value Average	-1,326.83	-9.64	-1.37	-0.54	-0.41	-0.08
Price/Book Value High	-6,046.43	-24.81	-2.6	-0.95	-0.71	-0.42
Price/Book Value Low	-342.84	-5.02	-0.51	-0.21	-0.23	-0.01
Price/Tangible Book Value	-2,474.67	2.35	1.84	1.85	2.86	-0.14
Price/Tangible Book Value Average	-1,326.83	3.56	4.1	3.15	4.39	-0.99
Price/Tangible Book Value High	-6,046.43	9.18	7.79	5.58	7.57	-5.32
Price/Tangible Book Value Low	-342.84	1.86	1.54	1.25	2.51	-0.13
Price/Sales	13,167.76	25.23	7.09	7.16	10.49	0.21
Price/Sales Average	7,060.1	38.32	15.78	12.16	16.09	1.49
Price/Sales High	32,173.11	98.66	29.95	21.52	27.74	8
Price/Sales Low	1,824.25	19.96	5.92	4.84	9.19	0.19
Price/Cash Flow	765.52	-3.98	-4.3	-4.35	-5.6	-0.22
Price/Cash Flow Average	410.45	-6.05	-9.56	-7.39	-8.59	-1.59
Price/Cash Flow High	1,870.42	-15.58	-18.15	-13.07	-14.8	-8.5
Price/Cash Flow Low	106.05	-3.15	-3.59	-2.94	-4.9	-0.2
Price/Free Cash Flow Average	391.69	-6.06	-9.78	-7.45	-9.79	-1.64
Price/Free Cash Flow High	1,784.94	-15.61	-18.58	-13.17	-16.87	-8.78
Price/Free Cash Flow Low	101.21	-3.16	-3.67	-2.96	-5.59	-0.21
EV/Sales Average	7,060.28	36.03	15.21	12.29	17.11	1.61
EV/Sales High	32,173.3	96.38	29.39	21.64	28.75	8.11
EV/Sales Low	1,824.44	17.67	5.36	4.96	10.2	0.3
EV/EBITDA Average	-1,592.97	-10.56	-10.29	-4.7	-4.14	-0.39
EV/EBITDA High	-7,259.07	-28.25	-19.89	-8.27	-6.96	-1.98
EV/EBITDA Low	-411.64	-5.18	-3.62	-1.9	-2.47	-0.07
EV/EBIT Average	-1,524.48	-10.46	-10.15	-4.62	-4.04	-0.38
EV/EBIT High	-6,946.95	-27.97	-19.6	-8.13	-6.79	-1.91
EV/EBIT Low	-393.94	-5.13	-3.57	-1.86	-2.41	-0.07
Last Price	79.4	45	21.3	13.6	12.1	0.36
High Price	194	176	90	40.9	32	14
Enterprise Value Average	626	74	69	35	32	10
Enterprise Value High	2,855	197	132	62	54	48
Enterprise Value Low	162	36	24	14	19	2

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-19.69	-80.53	-45.19	-31.99	-209.58
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	17.1	37.27	38.45	35.13	26.14	-222.23
EBITDA Margin (%)	-443.22	-341.13	-147.78	-261.52	-413.35	-409.44
Operating Margin (%)	-463.13	-344.57	-149.94	-266.02	-423.53	-425.62
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-458.47	-363.78	-972.43	-443.05	-473.19	-658.81
Profit Margin (%)	-315.01	-374.58	-972.43	-443.05	-473.19	-658.81
Net Income to Common Margin (%)	-315.01	-374.58	-972.43	-443.05	-473.19	-658.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	1	4	1
ST Debt	- -	- -	- -	1	4	1
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.39	-0.03	-0.03	-0.11	-0.5	-0.04
Net Debt/EBITDA	-0.04	0.69	0.38	0.02	-0.21	-0.01
Total Debt/EBIT	-0.37	-0.03	-0.03	-0.11	-0.48	-0.04
Net Debt/EBIT	-0.04	0.68	0.37	0.02	-0.21	-0.01
EBITDA to Interest Expense	-137.32	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-162.84	- -	- -	- -	- -	- -
EBIT to Interest Expense	-143.49	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-19.6	-10.79	-155.09	-285.22	-224.85	-2,412.01
Long-Term Debt/Equity (%)	- -	0.02	0.05	1.19	0.02	- -
Long-Term Debt/Capital (%)	-47.86	-0.2	-0.03	-0.39	-0.01	-0.28
Long-Term Debt/Total Assets (%)	6.35	0.02	0.05	1.09	0.01	6.57
Total Debt/Equity (%)	-32.37	0.24	0.73	3.91	18.34	-11.68
Total Debt/Capital (%)	-47.86	-2.25	-0.45	-1.26	-5.51	-0.93
Total Debt/Total Assets (%)	6.35	0.24	0.69	3.56	11.74	22.34
Net Debt to Equity	-3.52	-6.51	-7.92	-0.86	7.93	-1.64
Net Debt/Capital (%)	-3.65	37.53	4.65	0.28	-2.32	-0.13
EBITDA	- -	-7	-7	-7	-8	-24
EBITDA-CapEx	- -	-7	-7	-8	-8	-24
Operating Income (Loss)	- -	-7	-7	-8	-8	-25

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.05	8.29	3.47	0.26	0.17	0.03
Current Ratio	0.71	14.85	12.46	6.8	1.5	0.26
Quick Ratio	0.05	9.21	4.87	0.65	0.34	0.12
CFO/Avg Current Liab	- -	-6.05	-4.92	-2.9	-0.52	-0.45
Common Equity/Total Assets	-19.6	-10.79	-155.09	-285.22	-224.85	-2,412.01
Long-Term Debt/Equity (%)	- -	0.02	0.05	1.19	0.02	- -
Long-Term Debt/Capital (%)	-47.86	-0.2	-0.03	-0.39	-0.01	-0.28
Long-Term Debt/Total Assets (%)	6.35	0.02	0.05	1.09	0.01	6.57
Total Debt/Equity (%)	-32.37	0.24	0.73	3.91	18.34	-11.68
Total Debt/Capital (%)	-47.86	-2.25	-0.45	-1.26	-5.51	-0.93
Total Debt/Total Assets (%)	6.35	0.24	0.69	3.56	11.74	22.34
CFO/Total Liabilities	52.98	-826.13	-499.23	-233.32	-29.83	-41.1
CFO/CapEx	20.88	-462.72	-44.09	-131.59	-8.14	-31.6
Altman's Z-Score	242.16	19.46	9.13	-1.6	-5.45	-52.83

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	2.84	2.57	2.07	2.19	11.68
Days Sales Outstanding	- -	128.38	141.87	176.31	166.76	31.24
Inventory Turnover	- -	0.67	0.58	0.3	0.21	5.97
Days Inventory Outstanding	- -	548.37	626.74	1,228.47	1,750.27	61.19
Accounts Payable Turnover	- -	17.58	10.91	4.42	0.87	5.04
Accounts Payable Turnover Days	- -	20.76	33.46	82.55	421.02	72.48
Cash Conversion Cycle	- -	655.99	735.15	1,322.23	1,496.01	19.95
Inventory to Cash Days	- -	-420	-484.87	-1,052.16	-1,583.51	-29.95
Inventories	- -	4	6	7	6	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	4	6	7	6	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,168	52	32	20	20	1
- Cash & Cash Equivalents	- -	5	3	- -	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1	4	1
Enterprise Value	1,168	39	27	21	22	2
Total Capital	- -	-8	-52	-64	-70	-112
Total Debt/Capital (%)	-47.86	-2.25	-0.45	-1.26	-5.51	-0.93
Total Debt / EV	- -	- -	0.01	0.04	0.18	0.55
EV/Sales	13,167.94	19.02	6.01	7.28	11.5	0.32
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	764.55	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	729.65	- -	- -	- -	- -	- -
Diluted Market Cap	1,168	52	32	20	20	1
Diluted Enterprise Value	1,168	47	29	21	22	2
EV per Share	79.4	33.94	18.05	13.83	13.27	0.56
TTM Sales	- -	2	5	3	2	6
TTM EBITDA	- -	-7	-7	-7	-8	-24
TTM Operating Income	- -	-7	-7	-8	-8	-25
TTM Cash Flow to Firm	2	-13	-7	-5	-4	-6
TTM Free Cash Flow to Firm	2	-13	-7	-5	-3	-5

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	730.54	-3.99	-4.4	-4.38	-6.38	-0.23
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	1,168	39	27	21	22	2
Low Price	11	35.6	17.78	9.19	10.6	0.33
EV/Sales	13,167.94	19.02	6.01	7.28	11.5	0.32
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-2,241.25	-10.23	-1.62	-2.75	-3.4	-0.23
Price/Earnings High	-10,213.47	-26.34	-3.08	-4.86	-5.86	-1.21
Price/Earnings Low	-579.11	-5.33	-0.61	-1.09	-1.94	-0.03
Price/Book Value	-2,474.67	-6.34	-0.61	-0.32	-0.27	-0.01
Price/Book Value Average	-1,326.83	-9.64	-1.37	-0.54	-0.41	-0.08
Price/Book Value High	-6,046.43	-24.81	-2.6	-0.95	-0.71	-0.42
Price/Book Value Low	-342.84	-5.02	-0.51	-0.21	-0.23	-0.01
Price/Tangible Book Value	-2,474.67	2.35	1.84	1.85	2.86	-0.14
Price/Tangible Book Value Average	-1,326.83	3.56	4.1	3.15	4.39	-0.99
Price/Tangible Book Value High	-6,046.43	9.18	7.79	5.58	7.57	-5.32
Price/Tangible Book Value Low	-342.84	1.86	1.54	1.25	2.51	-0.13
Price/Sales	13,167.76	25.23	7.09	7.16	10.49	0.21
Price/Sales Average	7,060.1	38.32	15.78	12.16	16.09	1.49
Price/Sales High	32,173.11	98.66	29.95	21.52	27.74	8
Price/Sales Low	1,824.25	19.96	5.92	4.84	9.19	0.19
Price/Cash Flow	765.52	-3.98	-4.3	-4.35	-5.6	-0.22
Price/Cash Flow Average	410.45	-6.05	-9.56	-7.39	-8.59	-1.59
Price/Cash Flow High	1,870.42	-15.58	-18.15	-13.07	-14.8	-8.5
Price/Cash Flow Low	106.05	-3.15	-3.59	-2.94	-4.9	-0.2
Price/Free Cash Flow Average	391.69	-6.06	-9.78	-7.45	-9.79	-1.64
Price/Free Cash Flow High	1,784.94	-15.61	-18.58	-13.17	-16.87	-8.78
Price/Free Cash Flow Low	101.21	-3.16	-3.67	-2.96	-5.59	-0.21
EV/Sales Average	7,060.28	36.03	15.21	12.29	17.11	1.61
EV/Sales High	32,173.3	96.38	29.39	21.64	28.75	8.11
EV/Sales Low	1,824.44	17.67	5.36	4.96	10.2	0.3
EV/EBITDA Average	-1,592.97	-10.56	-10.29	-4.7	-4.14	-0.39
EV/EBITDA High	-7,259.07	-28.25	-19.89	-8.27	-6.96	-1.98
EV/EBITDA Low	-411.64	-5.18	-3.62	-1.9	-2.47	-0.07
EV/EBIT Average	-1,524.48	-10.46	-10.15	-4.62	-4.04	-0.38
EV/EBIT High	-6,946.95	-27.97	-19.6	-8.13	-6.79	-1.91
EV/EBIT Low	-393.94	-5.13	-3.57	-1.86	-2.41	-0.07
Last Price	79.4	45	21.3	13.6	12.1	0.36
High Price	194	176	90	40.9	32	14
Enterprise Value Average	626	74	69	35	32	10
Enterprise Value High	2,855	197	132	62	54	48
Enterprise Value Low	162	36	24	14	19	2

Shares Outstanding	15	1	2	2	2	8
Diluted Weighted Avg Shares	15	1	1	2	2	3
Basic Weighted Avg Shares	15	1	1	2	2	3
Revenue per Share	0.01	1.78	3	1.9	1.15	1.75
EBITDA per Share	-0.03	-6.09	-4.44	-4.97	-4.77	-7.17
Operating Income per Share	-0.03	-6.15	-4.51	-5.06	-4.89	-7.45
Basic EPS, GAAP	-0.02	-6.68	-29.22	-8.42	-5.46	-11.54
Basic EPS from Cont Ops	-0.02	-6.68	-29.22	-8.42	-5.46	-11.54
Diluted EPS, GAAP	-0.02	-6.68	-29.22	-8.42	-5.46	-11.54
Diluted EPS from Cont Ops	-0.02	-6.68	-29.22	-8.42	-5.46	-11.54
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.1	-11.3	-4.96	-3.13	-2.16	-1.65
Free Cash Flow per Basic Share	0.1	-11.32	-5.07	-3.15	-2.43	-1.7
Cash & Equivalents per Share	0.01	11.22	3.4	0.3	1.2	0.11
Book Value per Share	-0.03	-7.09	-34.64	-42.9	-45.32	-33.2
Tangible Book Value per Share	-0.03	19.18	11.55	7.34	4.23	-2.63

Azio AI, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)