Exlites Holdings International, Inc.

EXHI

EXHIExlites Holdings International, Inc. US flag

Other OTC

0.35

USD

- -

15.41MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Return on Common Equity (%)	- -	26.42	15.38	-22.22	- -	-14.29
Return on Assets (%)	- -	21.54	12.2	-18.42	- -	-12.2
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	-7.24	-7.72	- -	- -	- -
Gross Margin (%)	-2.22	5.26	-7.14	53.33	50	1.63
EBITDA Margin (%)	-13.33	-21.05	-42.86	20	-200	-2.03
Operating Margin (%)	-11.11	-15.79	-35.71	26.67	-150	-2.03
Incremental Operating Margin (%)	- -	- -	- -	900	- -	- -
Pretax Margin (%)	-11.11	52.63	64.29	-66.67	-150	- -
Profit Margin (%)	-8.89	36.84	35.71	-46.67	- -	-2.03
Net Income to Common Margin (%)	-8.89	36.84	35.71	-46.67	- -	-2.03
Effective Tax Rate (%)	- -	30	44.44	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	26.42	15.38	-22.22	- -	-14.29

Credit (USD)

Credit Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.33	-0.75	-0.67	0.67	- -	-0.4
Net Debt/EBITDA	0.17	0.5	-0.33	-0.33	3	-0.4
Total Debt/EBIT	-0.4	-1	-0.8	0.5	- -	-0.4
Net Debt/EBIT	0.2	0.67	-0.4	-0.25	4	-0.4
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	85.19	78.95	79.55	87.5	93.75	80
Long-Term Debt/Equity (%)	8.7	3.33	8.57	- -	- -	- -
Long-Term Debt/Capital (%)	8	3.03	7.69	- -	- -	- -
Long-Term Debt/Total Assets (%)	7.41	2.63	6.82	- -	- -	- -
Total Debt/Equity (%)	8.7	10	11.43	7.14	- -	5
Total Debt/Capital (%)	8	9.09	10.26	6.67	- -	4.76
Total Debt/Total Assets (%)	7.41	7.89	9.09	6.25	- -	4
Net Debt to Equity	-4.35	-6.67	5.71	-3.57	-40	5
Net Debt/Capital (%)	-4.55	-7.14	5.41	-3.7	-66.67	4.76
EBITDA	-1	- -	-1	- -	- -	- -
EBITDA-CapEx	-1	- -	-1	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Cash Ratio	1.5	0.83	0.33	1	12	- -
Current Ratio	5	1.83	1.17	3.67	14	1.5
Quick Ratio	2	1.17	0.5	3.67	13	1
CFO/Avg Current Liab	- -	0.5	- -	- -	2.5	-1.45
Common Equity/Total Assets	85.19	78.95	79.55	87.5	93.75	80
Long-Term Debt/Equity (%)	8.7	3.33	8.57	- -	- -	- -
Long-Term Debt/Capital (%)	8	3.03	7.69	- -	- -	- -
Long-Term Debt/Total Assets (%)	7.41	2.63	6.82	- -	- -	- -
Total Debt/Equity (%)	8.7	10	11.43	7.14	- -	5
Total Debt/Capital (%)	8	9.09	10.26	6.67	- -	4.76
Total Debt/Total Assets (%)	7.41	7.89	9.09	6.25	- -	4
CFO/Total Liabilities	- -	25	- -	- -	250	-80
CFO/CapEx	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.6	47,536,688.89	49,828,814.92	89,691,866.39	252,303,211.28	29,149,861.09

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	12	30	- -	- -	121
Days Inventory Outstanding	- -	30.42	12.17	- -	- -	3.02
Accounts Payable Turnover	- -	11.33	14	7	1	98.4
Accounts Payable Turnover Days	- -	32.21	26.07	52.14	365	3.71
Cash Conversion Cycle	- -	-1.79	-13.9	-52.14	-365	-0.69
Inventory to Cash Days	- -	-30.42	-12.17	- -	- -	-3.02
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Market Capitalization	- -	63,382,251	74,743,222	59,794,577	84,101,070	48,583,094
- Cash & Cash Equivalents	- -	- -	- -	- -	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	63,382,251	74,743,222	59,794,577	84,101,069	48,583,094
Total Capital	2	3	4	3	3	4
Total Debt/Capital (%)	8	9.09	10.26	6.67	- -	4.76
Total Debt / EV	-2	- -	- -	- -	- -	- -
EV/Sales	- -	33,359,079.36	53,388,015.72	39,863,051.02	420,505,345.29	1,974,922.52
EV/EBITDA	- -	- -	- -	199,315,255.09	- -	- -
EV/EBIT	- -	- -	- -	149,486,441.32	- -	- -
EV/Cash Flow to Firm	- -	316,911,253.9	- -	- -	168,202,138.12	- -
EV/Free Cash Flow to Firm	- -	316,911,253.9	- -	- -	168,202,138.12	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	-1	- -
EV per Share	- -	15,458,881.95	18,229,814.05	14,583,850.98	20,512,185.71	11,849,379.05
TTM Sales	4	2	1	2	- -	25
TTM EBITDA	-1	- -	-1	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	149,486,441.32	- -	- -
Enterprise Value	- -	63,382,251	74,743,222	59,794,577	84,101,069	48,583,094
Low Price	- -	12,760,870	15,458,882	12,760,870	7,291,925.5	7,291,925.5
EV/Sales	- -	33,359,079.36	53,388,015.72	39,863,051.02	420,505,345.29	1,974,922.52
EV/EBITDA	- -	- -	- -	199,315,255.09	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	21,127,416.99	21,355,206.23	21,355,205.94	28,033,690.09	12,145,773.44
Price/Book Value Average	- -	19,804,251.98	20,695,548.21	26,630,950.4	17,281,545.94	12,841,597.19
Price/Book Value High	- -	24,914,407.27	27,761,767.87	44,045,111.24	32,388,729.18	24,291,546.88
Price/Book Value Low	- -	17,440,085.36	18,109,214.57	18,685,805.75	9,965,762.77	7,474,322.08
Price/Tangible Book Value	- -	21,127,416.99	21,355,206.23	21,355,205.94	28,033,690.09	12,457,203.53
Price/Tangible Book Value Average	- -	19,804,251.98	20,695,548.21	26,630,950.4	17,281,545.94	13,170,868.91
Price/Tangible Book Value High	- -	24,914,407.27	27,761,767.87	44,045,111.24	32,388,729.18	24,914,407.06
Price/Tangible Book Value Low	- -	17,440,085.36	18,109,214.57	18,685,805.75	9,965,762.77	7,665,971.36
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	31,269,871.44	51,738,870.67	49,711,107.35	259,223,183.13	2,088,064.59
EV/Sales High	- -	39,338,537.69	69,404,419.81	82,217,540.92	485,830,931.66	3,949,845.03
EV/Sales Low	- -	27,536,976.78	45,273,036.56	34,880,170.66	149,486,435.57	1,215,336.93
EV/EBITDA Average	0.17	-148,531,889.34	-120,724,031.57	248,555,536.73	-129,611,591.56	-102,732,777.9
EV/EBITDA High	0.17	-186,858,054.02	-161,943,646.22	411,087,704.59	-242,915,465.83	-194,332,375.47
EV/EBITDA Low	0.17	-130,800,639.72	-105,637,085.3	174,400,853.29	-74,743,217.78	-59,794,577.03
EV/EBIT Average	0.2	-198,042,519.13	-144,868,837.88	186,416,652.55	-172,815,455.42	-102,732,777.9
EV/EBIT High	0.2	-249,144,072.03	-194,332,375.47	308,315,778.44	-323,887,287.78	-194,332,375.47
EV/EBIT Low	0.2	-174,400,852.96	-126,764,502.36	130,800,639.97	-99,657,623.71	-59,794,577.03
Last Price	- -	15,458,882	18,229,814	14,583,851	20,512,186	11,849,379
High Price	- -	18,229,814	23,698,758	30,079,192	23,698,758	23,698,758
Enterprise Value Average	- -	59,412,756	72,434,419	74,566,661	51,844,637	51,366,389
Enterprise Value High	- -	74,743,222	97,166,188	123,326,311	97,166,186	97,166,188
Enterprise Value Low	- -	52,320,256	63,382,251	52,320,256	29,897,287	29,897,289

Profitability (USD)

Profitability Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Return on Common Equity (%)	- -	26.42	15.38	-22.22	- -	-14.29
Return on Assets (%)	- -	21.54	12.2	-18.42	- -	-12.2
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	-7.24	-7.72	- -	- -	- -
Gross Margin (%)	-2.22	5.26	-7.14	53.33	50	1.63
EBITDA Margin (%)	-13.33	-21.05	-42.86	20	-200	-2.03
Operating Margin (%)	-11.11	-15.79	-35.71	26.67	-150	-2.03
Incremental Operating Margin (%)	- -	- -	- -	900	- -	- -
Pretax Margin (%)	-11.11	52.63	64.29	-66.67	-150	- -
Profit Margin (%)	-8.89	36.84	35.71	-46.67	- -	-2.03
Net Income to Common Margin (%)	-8.89	36.84	35.71	-46.67	- -	-2.03
Effective Tax Rate (%)	- -	30	44.44	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	26.42	15.38	-22.22	- -	-14.29

Credit (USD)

Credit Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.33	-0.75	-0.67	0.67	- -	-0.4
Net Debt/EBITDA	0.17	0.5	-0.33	-0.33	3	-0.4
Total Debt/EBIT	-0.4	-1	-0.8	0.5	- -	-0.4
Net Debt/EBIT	0.2	0.67	-0.4	-0.25	4	-0.4
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	85.19	78.95	79.55	87.5	93.75	80
Long-Term Debt/Equity (%)	8.7	3.33	8.57	- -	- -	- -
Long-Term Debt/Capital (%)	8	3.03	7.69	- -	- -	- -
Long-Term Debt/Total Assets (%)	7.41	2.63	6.82	- -	- -	- -
Total Debt/Equity (%)	8.7	10	11.43	7.14	- -	5
Total Debt/Capital (%)	8	9.09	10.26	6.67	- -	4.76
Total Debt/Total Assets (%)	7.41	7.89	9.09	6.25	- -	4
Net Debt to Equity	-4.35	-6.67	5.71	-3.57	-40	5
Net Debt/Capital (%)	-4.55	-7.14	5.41	-3.7	-66.67	4.76
EBITDA	-1	- -	-1	- -	- -	- -
EBITDA-CapEx	-1	- -	-1	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Cash Ratio	1.5	0.83	0.33	1	12	- -
Current Ratio	5	1.83	1.17	3.67	14	1.5
Quick Ratio	2	1.17	0.5	3.67	13	1
CFO/Avg Current Liab	- -	0.5	- -	- -	2.5	-1.45
Common Equity/Total Assets	85.19	78.95	79.55	87.5	93.75	80
Long-Term Debt/Equity (%)	8.7	3.33	8.57	- -	- -	- -
Long-Term Debt/Capital (%)	8	3.03	7.69	- -	- -	- -
Long-Term Debt/Total Assets (%)	7.41	2.63	6.82	- -	- -	- -
Total Debt/Equity (%)	8.7	10	11.43	7.14	- -	5
Total Debt/Capital (%)	8	9.09	10.26	6.67	- -	4.76
Total Debt/Total Assets (%)	7.41	7.89	9.09	6.25	- -	4
CFO/Total Liabilities	- -	25	- -	- -	250	-80
CFO/CapEx	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.6	47,536,688.89	49,828,814.92	89,691,866.39	252,303,211.28	29,149,861.09

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	12	30	- -	- -	121
Days Inventory Outstanding	- -	30.42	12.17	- -	- -	3.02
Accounts Payable Turnover	- -	11.33	14	7	1	98.4
Accounts Payable Turnover Days	- -	32.21	26.07	52.14	365	3.71
Cash Conversion Cycle	- -	-1.79	-13.9	-52.14	-365	-0.69
Inventory to Cash Days	- -	-30.42	-12.17	- -	- -	-3.02
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Market Capitalization	- -	63,382,251	74,743,222	59,794,577	84,101,070	48,583,094
- Cash & Cash Equivalents	- -	- -	- -	- -	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	63,382,251	74,743,222	59,794,577	84,101,069	48,583,094
Total Capital	2	3	4	3	3	4
Total Debt/Capital (%)	8	9.09	10.26	6.67	- -	4.76
Total Debt / EV	-2	- -	- -	- -	- -	- -
EV/Sales	- -	33,359,079.36	53,388,015.72	39,863,051.02	420,505,345.29	1,974,922.52
EV/EBITDA	- -	- -	- -	199,315,255.09	- -	- -
EV/EBIT	- -	- -	- -	149,486,441.32	- -	- -
EV/Cash Flow to Firm	- -	316,911,253.9	- -	- -	168,202,138.12	- -
EV/Free Cash Flow to Firm	- -	316,911,253.9	- -	- -	168,202,138.12	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	-1	- -
EV per Share	- -	15,458,881.95	18,229,814.05	14,583,850.98	20,512,185.71	11,849,379.05
TTM Sales	4	2	1	2	- -	25
TTM EBITDA	-1	- -	-1	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1998 Y
As of date	02/28/1994	02/28/1995	02/29/1996	02/28/1997	02/28/1998	06/30/1998

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	149,486,441.32	- -	- -
Enterprise Value	- -	63,382,251	74,743,222	59,794,577	84,101,069	48,583,094
Low Price	- -	12,760,870	15,458,882	12,760,870	7,291,925.5	7,291,925.5
EV/Sales	- -	33,359,079.36	53,388,015.72	39,863,051.02	420,505,345.29	1,974,922.52
EV/EBITDA	- -	- -	- -	199,315,255.09	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	21,127,416.99	21,355,206.23	21,355,205.94	28,033,690.09	12,145,773.44
Price/Book Value Average	- -	19,804,251.98	20,695,548.21	26,630,950.4	17,281,545.94	12,841,597.19
Price/Book Value High	- -	24,914,407.27	27,761,767.87	44,045,111.24	32,388,729.18	24,291,546.88
Price/Book Value Low	- -	17,440,085.36	18,109,214.57	18,685,805.75	9,965,762.77	7,474,322.08
Price/Tangible Book Value	- -	21,127,416.99	21,355,206.23	21,355,205.94	28,033,690.09	12,457,203.53
Price/Tangible Book Value Average	- -	19,804,251.98	20,695,548.21	26,630,950.4	17,281,545.94	13,170,868.91
Price/Tangible Book Value High	- -	24,914,407.27	27,761,767.87	44,045,111.24	32,388,729.18	24,914,407.06
Price/Tangible Book Value Low	- -	17,440,085.36	18,109,214.57	18,685,805.75	9,965,762.77	7,665,971.36
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	31,269,871.44	51,738,870.67	49,711,107.35	259,223,183.13	2,088,064.59
EV/Sales High	- -	39,338,537.69	69,404,419.81	82,217,540.92	485,830,931.66	3,949,845.03
EV/Sales Low	- -	27,536,976.78	45,273,036.56	34,880,170.66	149,486,435.57	1,215,336.93
EV/EBITDA Average	0.17	-148,531,889.34	-120,724,031.57	248,555,536.73	-129,611,591.56	-102,732,777.9
EV/EBITDA High	0.17	-186,858,054.02	-161,943,646.22	411,087,704.59	-242,915,465.83	-194,332,375.47
EV/EBITDA Low	0.17	-130,800,639.72	-105,637,085.3	174,400,853.29	-74,743,217.78	-59,794,577.03
EV/EBIT Average	0.2	-198,042,519.13	-144,868,837.88	186,416,652.55	-172,815,455.42	-102,732,777.9
EV/EBIT High	0.2	-249,144,072.03	-194,332,375.47	308,315,778.44	-323,887,287.78	-194,332,375.47
EV/EBIT Low	0.2	-174,400,852.96	-126,764,502.36	130,800,639.97	-99,657,623.71	-59,794,577.03
Last Price	- -	15,458,882	18,229,814	14,583,851	20,512,186	11,849,379
High Price	- -	18,229,814	23,698,758	30,079,192	23,698,758	23,698,758
Enterprise Value Average	- -	59,412,756	72,434,419	74,566,661	51,844,637	51,366,389
Enterprise Value High	- -	74,743,222	97,166,188	123,326,311	97,166,186	97,166,188
Enterprise Value Low	- -	52,320,256	63,382,251	52,320,256	29,897,287	29,897,289

Shares Outstanding	4	4	4	4	4	4
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	0.07	0.12	0.05	0.07	0.29	- -
Book Value per Share	0.56	0.73	0.85	0.68	0.73	0.98
Tangible Book Value per Share	0.56	0.73	0.85	0.68	0.73	0.95

Exlites Holdings International, 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)