Friendable, Inc. Financial Ratios — FDBL 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 (%)	- -	-397.28	- -	- -	- -	-904.63	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-316.84	-203.26	-542	-940.26	-348.76	-327.75	-6,633.63	-3,671.31	-5,572.66	-5,510.37	-9,249.15	-20,965.17	-3,748.61	-1,444.92
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	- -	- -	- -	- -	- -	70	100	-1,605.05	-6,312.22	-3,292.57	90.08	88.18	100
EBITDA Margin (%)	- -	-690.18	- -	- -	- -	- -	- -	-1,120.81	-1,082.16	-11,704.98	-22,499.19	-16,717.09	-429.4	-441.61	-42,719.67
Operating Margin (%)	- -	-714.21	- -	- -	- -	- -	- -	-1,120.81	-1,082.16	-11,704.98	-22,499.19	-16,717.09	-429.4	-441.61	-42,719.67
Incremental Operating Margin (%)	- -	- -	-518.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-714.21	- -	- -	- -	- -	- -	-2,203.55	-2,035.18	-21,164.79	-64,851.41	-50,436.25	-4,195.95	-1,026.45	-43,825.31
Profit Margin (%)	- -	-714.21	- -	- -	- -	- -	- -	-2,203.55	-2,035.18	-21,164.79	-64,851.41	-50,436.25	-4,195.95	-1,026.45	-43,825.31
Net Income to Common Margin (%)	- -	-714.21	- -	- -	- -	- -	- -	-2,203.55	-2,035.18	-21,164.79	-64,851.41	-50,436.25	-4,195.95	-1,026.45	-43,825.31
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.12
Sustainable Growth Rate (%)	- -	-397.28	- -	- -	- -	-904.63	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios 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	- -	- -	- -	- -	- -	1	2	- -	1	2	5	6	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	1	- -	- -	2	5	6	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.33	-0.78	-0.2	-0.33	-0.71	-2.46	-6.27	-0.07	-0.12	-0.07
Net Debt/EBITDA	0.66	- -	- -	- -	0.13	-0.29	-0.77	-0.2	-0.32	-0.67	-2.46	-6.24	-0.06	-0.09	0.02
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.33	-0.78	-0.2	-0.33	-0.71	-2.46	-6.27	-0.07	-0.12	-0.07
Net Debt/EBIT	0.66	- -	- -	- -	0.13	-0.29	-0.77	-0.2	-0.32	-0.67	-2.46	-6.24	-0.06	-0.09	0.02
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-315.24	-3.38	-1.41	-1.15	-1.63	-0.56	-0.5	-1.68	-3.94	-2.86
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-323.12	-3.42	-1.41	-1.18	-1.63	-0.56	-0.5	-1.68	-3.94	-2.86
EBIT to Interest Expense	- -	- -	- -	- -	- -	-315.24	-3.38	-1.41	-1.15	-1.63	-0.56	-0.5	-1.68	-3.94	-2.86
Interest Expense	- -	- -	- -	- -	- -	- -	1	1	1	2	4	2	1	- -	1
Common Equity/Total Assets	100	24.02	-230.97	- -	89.11	32.69	- -	-876.72	-2,953.36	-2,327.61	-17,877.74	-39,920.18	-22,336.13	-3,558.79	-1,874.98
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	171.57	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	58.33	60.33	- -	-4.04	-15.66	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	56.09	- -	- -	80.76	134.52	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	194.14	-10,100.05	-39.24	-32.26	-63.1	-64.23	-63.36	-0.44	-3.88	-4.06
Total Debt/Capital (%)	- -	- -	- -	- -	- -	66	101	-64.58	-47.62	-171.03	-179.58	-172.89	-0.44	-4.03	-4.23
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	63.46	- -	344.02	952.71	1,468.82	11,483.15	25,291.44	97.8	137.92	76.11
Net Debt to Equity	-100	- -	- -	- -	-65.24	173.1	-9,988.27	-39.24	-31.31	-59.94	-64.23	-63.1	-0.37	-2.88	1.27
Net Debt/Capital (%)	- -	- -	- -	- -	-187.72	63.38	101.01	-64.58	-45.58	-149.64	-179.58	-171.04	-0.37	-2.96	1.26
EBITDA	- -	- -	- -	- -	-1	-3	-2	-2	-2	-3	-2	-1	-1	-2	-3
EBITDA-CapEx	- -	- -	- -	- -	-1	-3	-2	-2	-2	-3	-2	-1	-1	-2	-3
Operating Income (Loss)	- -	- -	- -	- -	-1	-3	-2	-2	-2	-3	-2	-1	-1	-2	-3

Liquidity (USD)

Liquidity Ratios 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	- -	- -	- -	- -	5.34	0.61	1.12	- -	0.01	0.03	- -	- -	- -	0.01	0.05
Current Ratio	- -	- -	- -	- -	6.47	0.74	- -	0.1	0.01	0.03	- -	- -	- -	0.03	0.05
Quick Ratio	- -	- -	- -	- -	5.34	0.61	1.12	0.01	0.01	0.03	- -	- -	- -	0.01	0.05
CFO/Avg Current Liab	- -	-13.12	- -	- -	-41.2	-9	-5.71	-2.62	-0.92	-1.04	-0.2	-0.04	-0.04	-0.05	-0.44
Common Equity/Total Assets	100	24.02	-230.97	- -	89.11	32.69	- -	-876.72	-2,953.36	-2,327.61	-17,877.74	-39,920.18	-22,336.13	-3,558.79	-1,874.98
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	171.57	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	58.33	60.33	- -	-4.04	-15.66	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	56.09	- -	- -	80.76	134.52	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	194.14	-10,100.05	-39.24	-32.26	-63.1	-64.23	-63.36	-0.44	-3.88	-4.06
Total Debt/Capital (%)	- -	- -	- -	- -	- -	66	101	-64.58	-47.62	-171.03	-179.58	-172.89	-0.44	-4.03	-4.23
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	63.46	- -	344.02	952.71	1,468.82	11,483.15	25,291.44	97.8	137.92	76.11
CFO/Total Liabilities	- -	-656.05	- -	- -	-3,697.28	-83.46	-3,767.76	-132.75	-73.99	-71.3	-15.08	-3.75	-3.05	-9.05	-46
CFO/CapEx	- -	-4.15	- -	- -	-7.42	-11.57	-24.28	- -	-36.55	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	-33.27	-39.33	- -	-21.37	-9.98	- -	-119.05	-812.93	-268.59	-6,158.09	-1,827.1	-947.97	-423.82	-277.15

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	- -	- -	- -	- -	23.64	16.81	11.89	17.23	- -	3,595.5	63.62	1.06
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	15.44	21.71	30.69	21.18	- -	0.1	5.74	344.13
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	0.14	- -	0.36	0.26	0.06	0.01	0.02	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	2,547.31	- -	1,014.44	1,398.9	5,645.45	43,787.16	17,078.28	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	-2,531.87	- -	-983.75	-1,377.72	-5,645.45	-43,787.06	-17,072.54	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	15.44	- -	30.69	21.18	- -	0.1	5.74	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	- -	- -	- -	- -	- -	- -	- -	1	2	1	1	1	1	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	1	2	- -	1	2	5	6	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	1	2	- -	1	4	5	7	1	1	1
Total Capital	- -	- -	- -	- -	- -	2	2	-1	-1	-1	-3	-4	-16	-5	-5
Total Debt/Capital (%)	- -	- -	- -	- -	- -	66	101	-64.58	-47.62	-171.03	-179.58	-172.89	-0.44	-4.03	-4.23
Total Debt / EV	- -	- -	- -	- -	- -	1.12	1.01	1	0.49	0.58	0.91	0.92	0.08	0.16	0.14
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.29	7.29	141.66	610.55	1,133.29	3.51	3.19	201.57
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	202.09	- -	8.02	- -	2.24	4.21	6.43	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	48.81	- -	6.39	- -	2.24	4.21	6.43	- -	- -
Diluted Market Cap	- -	595	595	595	10,600	2,075	50	1	1	2	1	1	1	2	1
Diluted Enterprise Value	- -	595	595	595	10,600	2,076	52	1	1	4	5	7	1	2	1
EV per Share	- -	119,047,616	119,047,616	119,047,616	10,599,881,422	- -	- -	- -	45,923.6	34,384.75	9,461.83	11,296.45	96.72	12.42	1.4
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	-1	-3	-2	-2	-2	-3	-2	-1	-1	-2	-3
TTM Operating Income	- -	- -	- -	- -	-1	-3	-2	-2	-2	-3	-2	-1	-1	-2	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	-1	-1	- -	- -	- -	-1	2	2	- -	- -	-1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-1	-1	- -	- -	- -	-1	2	2	- -	- -	-1

Multiples (USD)

Valuation Multiples 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	- -	-26,963.13	- -	- -	-14,990.34	-2,308.8	-85.92	-0.63	-0.46	-0.65	-0.44	-1.44	-1.47	-3.72	-0.34
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	1	2	- -	1	4	5	7	1	1	1
Low Price	- -	119,047,616	119,047,616	119,047,616	119,047,616	1,650,000,000	8,000,000	363,636.38	892.86	11,700	89.29	9	9	3.9	1.3
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.29	7.29	141.66	610.55	1,133.29	3.51	3.19	201.57
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-182,435.79	-62,755.73	-62,755.73	-3,213.61	-1,800.3	-1,425.81	-11.03	-0.56	-1.05	-0.71	-0.18	-0.5	-1.56	-1.19
Price/Earnings High	- -	-686,648.11	-62,755.73	-62,755.73	-11,522.22	-5,311.41	-5,140.05	-69.14	-4.25	-5.85	-2.69	-1.78	-1.41	-8.01	-5.97
Price/Earnings Low	- -	-17,166.2	-62,755.73	-62,755.73	-124.7	-484.19	-13.94	-0.2	-0.01	-0.23	-0.01	- -	-0.01	-0.16	-0.24
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-0.35	-0.48	-0.07	-0.05	-0.05	-0.21	-0.29
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-1.04	-1.69	-0.54	-0.06	-0.35	-0.75	-1.3
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-7.83	-9.44	-2.02	-0.54	-0.99	-3.87	-6.53
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.37	-0.01	- -	- -	-0.08	-0.26
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-0.34	-0.48	-0.07	-0.05	-0.05	-0.21	-0.29
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-1.01	-1.67	-0.53	-0.06	-0.35	-0.75	-1.3
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-7.67	-9.35	-2.01	-0.54	-0.99	-3.87	-6.53
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.36	-0.01	- -	- -	-0.08	-0.26
Price/Sales	- -	122,603.11	- -	- -	- -	- -	- -	5.44	3.83	63.03	57.61	89.57	2.95	4.55	117.75
Price/Sales Average	- -	1,302,978.62	- -	- -	- -	- -	- -	243	11.46	221.37	462.67	93.01	20.87	15.96	522.62
Price/Sales High	- -	4,904,124.24	- -	- -	- -	- -	- -	1,523.5	86.59	1,238.45	1,742.24	895.74	59.06	82.26	2,617.05
Price/Sales Low	- -	122,603.11	- -	- -	- -	- -	- -	4.35	0.14	48.2	5.76	0.9	0.3	1.62	104.84
Price/Cash Flow	- -	-20,471.8	- -	- -	-12,970.39	-2,109.31	-82.38	-0.63	-0.45	-0.65	-0.44	-1.44	-1.47	-3.72	-0.34
Price/Cash Flow Average	- -	-217,566.42	- -	- -	-3,754.03	-6,236.43	-6,741.17	-28.21	-1.35	-2.27	-3.55	-1.49	-10.36	-13.04	-1.5
Price/Cash Flow High	- -	-818,872.03	- -	- -	-13,459.84	-18,399.28	-24,301.88	-176.86	-10.23	-12.7	-13.35	-14.39	-29.32	-67.19	-7.53
Price/Cash Flow Low	- -	-20,471.8	- -	- -	-145.67	-1,677.28	-65.9	-0.51	-0.02	-0.49	-0.04	-0.01	-0.15	-1.32	-0.3
Price/Free Cash Flow Average	- -	-286,553.78	- -	- -	-4,338.66	-6,826.26	-7,030.77	-28.21	-1.39	-2.27	-3.55	-1.49	-10.36	-13.04	-1.5
Price/Free Cash Flow High	- -	-1,078,525.24	- -	- -	-15,556.02	-20,139.44	-25,345.86	-176.86	-10.52	-12.7	-13.35	-14.39	-29.32	-67.19	-7.53
Price/Free Cash Flow Low	- -	-26,963.13	- -	- -	-168.36	-1,835.92	-68.73	-0.51	-0.02	-0.49	-0.04	-0.01	-0.15	-1.32	-0.3
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	2.29	14.92	300	1,015.6	1,136.73	23.3	10.26	926.07
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	2.29	90.05	1,317.08	2,295.17	1,939.46	65.48	51.29	4,673.97
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	2.29	3.6	126.83	558.69	1,044.62	0.57	1.38	178.48
EV/EBITDA Average	0.66	- -	- -	- -	0.13	-0.29	-0.77	-0.2	-1.38	-2.56	-4.51	-6.8	-5.43	-2.32	-2.17
EV/EBITDA High	0.66	- -	- -	- -	0.13	-0.29	-0.77	-0.2	-8.32	-11.25	-10.2	-11.6	-15.25	-11.61	-10.94
EV/EBITDA Low	0.66	- -	- -	- -	0.13	-0.29	-0.77	-0.2	-0.33	-1.08	-2.48	-6.25	-0.13	-0.31	-0.42
EV/EBIT Average	0.66	- -	- -	- -	0.13	-0.29	-0.77	-0.2	-1.38	-2.56	-4.51	-6.8	-5.43	-2.32	-2.17
EV/EBIT High	0.66	- -	- -	- -	0.13	-0.29	-0.77	-0.2	-8.32	-11.25	-10.2	-11.6	-15.25	-11.61	-10.94
EV/EBIT Low	0.66	- -	- -	- -	0.13	-0.29	-0.77	-0.2	-0.33	-1.08	-2.48	-6.25	-0.13	-0.31	-0.42
Last Price	- -	119,047,616	119,047,616	119,047,616	10,599,999,488	2,075,000,064	10,000,000	454,545.47	24,107.14	15,300	892.86	892.86	90.05	10.95	1.46
High Price	- -	4,761,904,640	119,047,616	119,047,616	11,000,000,512	18,100,000,768	2,950,000,128	127,272,728	545,454.56	300,600	27,000	8,928.57	1,800	198	32.45
Enterprise Value Average	- -	- -	- -	- -	- -	1	2	- -	2	9	9	7	6	4	6
Enterprise Value High	- -	- -	- -	- -	- -	1	2	- -	14	38	20	12	16	21	31
Enterprise Value Low	- -	- -	- -	- -	- -	1	2	- -	1	4	5	6	- -	1	1

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Revenue per Share	- -	971	- -	- -	- -	- -	- -	83,539.5	6,299.62	242.72	15.5	9.97	30.48	2.41	0.01
EBITDA per Share	-0.29	-6,701.6	-1,430.4	-1,197	-922,184	-3,396,981	-415,801.4	-936,320.5	-68,172.33	-28,410.64	-3,486.77	-1,666.33	-130.87	-10.63	-5.3
Operating Income per Share	-0.29	-6,935	-1,897	-1,663.6	-922,184	-3,396,981	-415,801.4	-936,320.5	-68,172.33	-28,410.64	-3,486.77	-1,666.33	-130.87	-10.63	-5.3
Basic EPS, GAAP	-0.29	-6,935	-1,897	-1,897	-954,677	-3,407,757	-573,924.4	-1,840,833.5	-128,209	-51,371.76	-10,050.24	-5,027.38	-1,278.84	-24.71	-5.43
Basic EPS from Cont Ops	-0.29	-6,935	-1,897	-1,897	-954,677	-3,407,757	-573,924.4	-1,840,833.5	-128,209	-51,371.76	-10,050.24	-5,027.38	-1,278.84	-24.71	-5.43
Diluted EPS, GAAP	-0.29	-6,935	-1,897	-1,897	-954,677	-3,407,757	-573,924.4	-1,840,833.5	-128,209	-51,371.76	-10,050.24	-5,027.38	-1,278.84	-24.71	-5.43
Diluted EPS from Cont Ops	-0.29	-6,935	-1,897	-1,897	-954,677	-3,407,757	-573,924.4	-1,840,833.5	-128,209	-51,371.76	-10,050.24	-5,027.38	-1,278.84	-24.71	-5.43
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01
Cash Flow per Share	-0.28	-5,815.2	- -	- -	-817,246	-983,734	-121,389.8	-719,630.5	-53,306.04	-23,676.62	-2,022.42	-620.48	-61.39	-2.95	-4.31
Free Cash Flow per Basic Share	-0.28	-7,215.2	- -	- -	-927,370	-1,068,734	-126,389.8	-719,630.5	-54,764.38	-23,676.62	-2,022.42	-620.48	-61.39	-2.95	-4.31
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	661.67	1,006.76	- -	41.3	1.28	0.51	0.27
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	-69,680.92	-31,838.54	-13,340.75	-16,486.2	-1,815.64	-51.18	-4.97
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	-71,139.25	-32,132.66	-13,403.14	-16,486.2	-1,815.64	-51.18	-4.97

Friendable, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)