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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	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
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	-148.96	-960.64	-1,871.97	- -	-504.87	-253.13	- -	-3,882.12	-13,006.89	-8,228.17	-44,520.07	-86,799.01	-45,374.26	-24,598.57	-15,551.24
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	171.57	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-29.57	60.33	- -	-0.67	-1.99	- -	- -	- -	- -	- -
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 (%)	- -	- -	- -	- -	- -	-33.46	101	-9.72	-7.9	-21.73	-34.76	-41.12	-0.22	-0.56	-0.49
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 (%)	40.17	- -	- -	- -	10.33	-28.79	101.01	-9.72	-7.65	-20.42	-34.76	-40.89	-0.18	-0.42	0.15
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)

API Chat

	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
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	-148.96	-960.64	-1,871.97	- -	-504.87	-253.13	- -	-3,882.12	-13,006.89	-8,228.17	-44,520.07	-86,799.01	-45,374.26	-24,598.57	-15,551.24
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	171.57	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-29.57	60.33	- -	-0.67	-1.99	- -	- -	- -	- -	- -
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 (%)	- -	- -	- -	- -	- -	-33.46	101	-9.72	-7.9	-21.73	-34.76	-41.12	-0.22	-0.56	-0.49
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	- -	805,827,725,631,735.6	308,307,016,574,546.3	- -	2,877,307,135,722,020	10,562,627,798,449.99	- -	5,031,153,794.51	2,007,806,262.2	2,764,528,170.54	399,323,947.38	324,135,399.16	268,198,852.46	2,017,681,211.93	935,343,545.98

Working Capital (USD)

API Chat

	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
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)

API Chat

	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
Market Capitalization	- -	5,952,380,800,000	5,952,380,800,000	5,952,380,800,000	105,999,994,880,000	20,750,000,640,000	500,000,000,000	9,090,909,400	5,785,713,600	18,207,000,000	5,008,944,600	5,544,660,600	7,170,681,500	18,283,434,000	7,805,452,000
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	1	2	- -	1	2	5	6	- -	- -	- -
Enterprise Value	- -	5,952,380,800,000	5,952,380,800,000	5,952,380,800,000	105,999,994,880,000	20,750,000,640,001	500,000,000,002	9,090,909,400	5,785,713,601	18,207,000,002	5,008,944,605	5,544,660,606	7,170,681,500	18,283,434,000	7,805,452,000
Total Capital	- -	- -	- -	- -	-1	-3	2	-4	-7	-11	-14	-16	-32	-36	-39
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-33.46	101	-9.72	-7.9	-21.73	-34.76	-41.12	-0.22	-0.56	-0.49
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	1,226,031,060,762,101	- -	- -	- -	- -	- -	54,410,843,974.3	38,267,579,422.87	630,348,982,214.07	576,138,095,791.03	895,744,847,570.38	29,545,940,188.79	45,491,929,685.25	1,177,470,508,363.17
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	62,798,291,886,662.77	- -	42,117,737,501.08	- -	2,111,227,650.86	3,326,336,664.15	54,206,308,349.84	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	15,168,982,464,705.08	- -	33,565,664,561.84	- -	2,111,227,650.86	3,326,336,664.15	54,206,308,349.84	- -	- -
Diluted Market Cap	- -	5,952,380,800,000	5,952,380,800,000	5,952,380,800,000	105,999,994,880,000	20,750,000,640,000	500,000,000,000	9,090,909,400	5,785,713,600	18,207,000,000	5,008,944,600	5,544,660,600	7,170,681,500	18,283,434,000	7,805,452,000
Diluted Enterprise Value	- -	5,952,380,800,000	5,952,380,800,000	5,952,380,800,000	105,999,994,880,000	20,750,000,640,001	500,000,000,002	9,090,909,400	5,785,713,601	18,207,000,002	5,008,944,605	5,544,660,606	7,170,681,500	18,283,434,000	7,805,452,000
EV per Share	- -	1,190,476,160,000,000,000	1,190,476,160,000,000,000	1,190,476,160,000,000,000	105,999,994,879,999,900,000	20,750,000,640,000,990,000	100,000,000,000,321,810	4,545,454,700,190,930	241,071,400,021,816.47	153,000,000,019,084.75	8,928,600,008,568.97	8,928,600,010,403.59	900,500,000,007.37	109,500,000,000.91	14,599,999,999.89
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)

API Chat

	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
Price/Free Cash Flow	- -	-269,631,310,019,931.16	- -	- -	-149,903,404,051,917.5	-23,088,033,433,696.74	-859,181,818,338.03	-6,316,373,055.34	-4,649,605,696.17	-6,462,070,517.38	-4,414,820,174.96	-14,389,792,872.92	-14,668,049,805.26	-37,155,409,689.48	-3,388,894,967.27
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	5,952,380,800,000	5,952,380,800,000	5,952,380,800,000	105,999,994,880,000	20,750,000,640,001	500,000,000,002	9,090,909,400	5,785,713,601	18,207,000,002	5,008,944,605	5,544,660,606	7,170,681,500	18,283,434,000	7,805,452,000
Low Price	- -	1,190,476,160,000,000,000	1,190,476,160,000,000,000	1,190,476,160,000,000,000	1,190,476,160,000,000,000	16,500,000,000,000,000,000	80,000,000,000,000,000	3,636,363,800,000,000	8,928,600,000,000	117,000,000,000,000	892,900,000,000	90,000,000,000	90,000,000,000	39,000,000,000	13,000,000,000
EV/Sales	- -	1,226,031,060,762,101	- -	- -	- -	- -	- -	54,410,843,974.3	38,267,579,422.87	630,348,982,214.07	576,138,095,791.03	895,744,847,570.38	29,545,940,188.79	45,491,929,685.25	1,177,470,508,363.17
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-1,824,357,948,071,301	-627,557,279,915,656.2	-627,557,279,915,656.2	-32,136,143,929,407.78	-18,003,009,091,739.82	-14,258,141,391,400.34	-110,275,544,700.1	-5,628,488,986.3	-10,459,227,775.52	-7,134,317,280.38	-1,844,188,744.11	-4,974,919,561.71	-15,550,654,410.4	-11,925,056,882.52
Price/Earnings High	- -	-6,866,481,095,890,412	-627,557,279,915,656.2	-627,557,279,915,656.2	-115,222,221,882,374.88	-53,114,118,078,254.99	-51,400,500,274,949.1	-691,386,418,163.29	-42,544,170,846.04	-58,514,643,382.99	-26,865,042,668.01	-17,759,881,057.17	-14,075,245,914.68	-80,139,507,723.32	-59,715,470,297.88
Price/Earnings Low	- -	-171,662,027,397,260.28	-627,557,279,915,656.2	-627,557,279,915,656.2	-1,246,993,653,350.82	-4,841,894,536,494.24	-139,391,181,138.14	-1,975,389,843.79	-69,640,976.84	-2,277,516,059.82	-88,843,691.1	-17,901,962.97	-70,376,229.57	-1,578,505,455.16	-2,392,299,272.33
Price/Book Value	- -	-106,228,018,702,930.38	-90,849,689,403,073.92	-105,426,510,804,109.1	-103,392,235,905,979.4	-4,681,116,835,483.9	-31,040,476,781,723.36	-2,109,675,293.35	-785,552,717.87	-1,359,392,373.19	-268,757,143.55	-249,080,987.63	-221,026,768.73	-500,179,776.48	-197,977,479.76
Price/Book Value Average	- -	-1,128,950,491,654,573.8	-90,849,689,403,073.92	-105,426,510,804,109.1	-29,924,872,347,740.52	-13,840,286,672,362.21	-2,540,071,778,983,922	-94,217,592,706.63	-2,351,472,905.06	-4,773,945,236.89	-2,158,267,637.03	-258,645,206.5	-1,561,578,188.71	-1,755,008,397.38	-878,721,472.67
Price/Book Value High	- -	-4,249,120,748,117,214.5	-90,849,689,403,073.92	-105,426,510,804,109.1	-107,293,839,890,287.19	-40,832,875,038,097.52	-9,156,941,047,926,496	-590,709,065,428.43	-17,774,124,681.78	-26,708,061,920.26	-8,127,190,013.99	-2,490,801,507.23	-4,418,080,885.21	-9,044,346,643.19	-4,400,252,889.22
Price/Book Value Low	- -	-106,228,018,702,930.38	-90,849,689,403,073.92	-105,426,510,804,109.1	-1,161,188,659,626.89	-3,722,333,754,370.64	-24,832,381,425,378.7	-1,687,740,253.24	-29,094,641.66	-1,039,535,344.2	-26,876,918.38	-2,510,728.32	-22,090,404.43	-178,146,221.76	-176,281,317.6
Price/Tangible Book Value	- -	4,248,665,810,135,617.5	-736,316,279,069,767.5	-338,800,204,906,369.1	585,758,307,711,011.1	36,248,214,910,855.6	-31,038,549,878,949.65	-9,341,677,387.8	-3,388,725,633.18	-4,761,511,235.2	-666,157,469.72	-541,580,241.32	-449,000,067.94	-3,457,276,616.41	-1,642,037,253.68
Price/Tangible Book Value Average	- -	45,153,184,760,437,100	-736,316,279,069,767.5	-338,800,204,906,369.1	169,536,352,814,929.3	107,172,220,510,444.72	-2,539,914,098,694,705.5	-417,197,072,030.96	-10,143,808,719.44	-16,721,584,091.58	-5,349,610,764.04	-562,375,854.87	-3,172,234,371.66	-12,130,737,345.2	-7,288,169,318.42
Price/Tangible Book Value High	- -	169,946,632,405,424,700	-736,316,279,069,767.5	-338,800,204,906,369.1	607,862,452,448,580.4	316,189,251,801,929.25	-9,156,372,611,583,586	-2,615,669,594,597.37	-76,674,207,276.57	-93,549,691,326.87	-20,144,537,421.73	-5,415,784,216.15	-8,975,015,239.19	-62,515,138,817.24	-36,495,964,987.61
Price/Tangible Book Value Low	- -	4,248,665,810,135,617.5	-736,316,279,069,767.5	-338,800,204,906,369.1	6,578,597,495,606.81	28,823,880,847,317.28	-24,830,839,903,159.72	-7,473,341,992.45	-125,508,773.29	-3,641,155,650.45	-66,618,731.35	-5,459,111.36	-44,875,076.2	-1,231,358,794.89	-1,462,087,965.61
Price/Sales	- -	1,226,031,060,762,101	- -	- -	- -	- -	- -	54,410,843,972.01	38,267,579,419.41	630,348,982,135.44	576,138,095,238.1	895,744,846,526.66	29,545,940,188.55	45,491,929,684.88	1,177,470,508,372.3
Price/Sales Average	- -	13,029,786,168,768,770	- -	- -	- -	- -	- -	2,429,975,244,221.99	114,550,142,975.88	2,213,673,976,846.08	4,626,705,690,419.82	930,139,682,690.88	208,745,284,693.15	159,620,045,360.06	5,226,193,506,406.43
Price/Sales High	- -	49,041,242,430,484,040	- -	- -	- -	- -	- -	15,235,035,881,229.84	865,852,427,723.87	12,384,503,531,366.84	17,422,360,248,447.2	8,957,418,368,336.02	590,590,697,827.74	822,593,797,041.59	26,170,491,778,548.8
Price/Sales Low	- -	1,226,031,060,762,101	- -	- -	- -	- -	- -	43,528,675,656.43	1,417,322,459.67	482,031,574,574.16	57,616,390,614.22	9,029,079,159.94	2,952,953,489.14	16,202,605,093.24	1,048,432,644,441.09
Price/Cash Flow	- -	-204,718,007,979,089.28	- -	- -	-129,703,901,738,277.1	-21,093,101,021,211.02	-823,792,443,846.19	-6,316,373,055.34	-4,522,402,948.38	-6,462,070,517.38	-4,414,820,174.96	-14,389,792,872.92	-14,668,049,805.26	-37,155,409,689.48	-3,388,894,967.27
Price/Cash Flow Average	- -	-2,175,664,185,217,099.2	- -	- -	-37,540,272,424,820.97	-62,364,297,923,463.05	-67,411,720,286,009.23	-282,087,706,002.85	-13,537,357,528.01	-22,693,647,084.85	-35,453,433,464.08	-14,942,332,550.06	-103,631,369,079.93	-130,369,237,380.98	-15,041,583,416.25
Price/Cash Flow High	- -	-8,188,720,319,163,572	- -	- -	-134,598,401,362,625.2	-183,992,835,136,327.53	-243,018,781,479,168.75	-1,768,584,405,469.2	-102,325,091,668	-126,960,679,576.85	-133,503,734,878.7	-143,897,445,233.69	-293,198,108,267.33	-671,851,243,700.21	-75,321,672,389.03
Price/Cash Flow Low	- -	-204,718,007,979,089.28	- -	- -	-1,456,692,550,345.92	-16,772,826,800,740.85	-659,033,955,076.95	-5,053,098,499.86	-167,496,961.34	-4,941,583,336.82	-441,501,795.83	-145,048,648	-1,465,990,541.34	-13,233,433,588.03	-3,017,509,217.43
Price/Free Cash Flow Average	- -	-2,865,537,771,759,937.5	- -	- -	-43,386,625,614,950.8	-68,262,556,277,430.25	-70,307,666,506,640.64	-282,087,706,002.85	-13,918,126,135.97	-22,693,647,084.85	-35,453,433,464.08	-14,942,332,550.06	-103,631,369,079.93	-130,369,237,380.98	-15,041,583,416.25
Price/Free Cash Flow High	- -	-10,785,252,400,797,246	- -	- -	-155,560,151,034,757.78	-201,394,414,454,109.9	-253,458,647,407,247.03	-1,768,584,405,469.2	-105,203,214,864.04	-126,960,679,576.85	-133,503,734,878.7	-143,897,445,233.69	-293,198,108,267.33	-671,851,243,700.21	-75,321,672,389.03
Price/Free Cash Flow Low	- -	-269,631,310,019,931.16	- -	- -	-1,683,551,296,664.51	-18,359,158,549,693.24	-687,345,454,670.43	-5,053,098,499.86	-172,208,189.85	-4,941,583,336.82	-441,501,795.83	-145,048,648	-1,465,990,541.34	-13,233,433,588.03	-3,017,509,217.43
EV/Sales Average	- -	13,029,786,168,768,770	- -	- -	- -	- -	- -	2,429,975,244,224.27	114,550,142,979.35	2,213,673,976,924.71	4,626,705,690,972.76	930,139,683,734.6	208,745,284,693.39	159,620,045,360.44	5,226,193,506,397.3
EV/Sales High	- -	49,041,242,430,484,040	- -	- -	- -	- -	- -	15,235,035,881,232.12	865,852,427,727.34	12,384,503,531,445.48	17,422,360,249,000.14	8,957,418,369,379.75	590,590,697,827.98	822,593,797,041.97	26,170,491,778,539.67
EV/Sales Low	- -	1,226,031,060,762,101	- -	- -	- -	- -	- -	43,528,675,658.71	1,417,322,463.13	482,031,574,652.79	57,616,391,167.15	9,029,080,203.66	2,952,953,489.38	16,202,605,093.62	1,048,432,644,431.96
EV/EBITDA Average	0.66	-1,887,895,781,585,662.5	-832,268,008,948,545.9	-994,549,841,269,841.2	-33,268,455,620,673.44	-18,060,118,750,573.23	-19,680,297,476,571.57	-216,804,947,573.91	-10,585,275,714.97	-18,912,242,942.93	-20,563,872,273.79	-5,564,004,068.77	-48,613,743,073.24	-36,144,977,663.29	-12,233,693,206.65
EV/EBITDA High	0.66	-7,105,623,492,897,219	-832,268,008,948,545.9	-994,549,841,269,841.2	-119,282,057,723,838.06	-53,282,608,198,279.88	-70,947,335,146,058.48	-1,359,285,928,269.42	-80,011,132,571.21	-105,805,435,649.41	-77,435,483,213.78	-53,582,395,337.46	-137,539,990,365.9	-186,271,306,670.21	-61,260,986,049.21
EV/EBITDA Low	0.66	-177,640,587,322,430.47	-832,268,008,948,545.9	-994,549,841,269,841.2	-1,290,931,267,512.65	-4,857,254,132,419.64	-192,399,544,591.05	-3,883,674,233.55	-130,971,019.84	-4,118,175,639.69	-256,082,013.42	-54,011,069.38	-687,699,951.89	-3,668,980,282.98	-2,454,215,157.57
EV/EBIT Average	0.66	-1,824,357,948,071,301.5	-627,557,279,915,656.2	-715,602,404,424,140.4	-33,268,455,620,673.44	-18,060,118,750,573.23	-19,680,297,476,571.57	-216,804,947,573.91	-10,585,275,714.97	-18,912,242,942.93	-20,563,872,273.79	-5,564,004,068.77	-48,613,743,073.24	-36,144,977,663.29	-12,233,693,206.65
EV/EBIT High	0.66	-6,866,481,095,890,412	-627,557,279,915,656.2	-715,602,404,424,140.4	-119,282,057,723,838.06	-53,282,608,198,279.88	-70,947,335,146,058.48	-1,359,285,928,269.42	-80,011,132,571.21	-105,805,435,649.41	-77,435,483,213.78	-53,582,395,337.46	-137,539,990,365.9	-186,271,306,670.21	-61,260,986,049.21
EV/EBIT Low	0.66	-171,662,027,397,260.28	-627,557,279,915,656.2	-715,602,404,424,140.4	-1,290,931,267,512.65	-4,857,254,132,419.64	-192,399,544,591.05	-3,883,674,233.55	-130,971,019.84	-4,118,175,639.69	-256,082,013.42	-54,011,069.38	-687,699,951.89	-3,668,980,282.98	-2,454,215,157.57
Last Price	- -	1,190,476,160,000,000,000	1,190,476,160,000,000,000	1,190,476,160,000,000,000	105,999,994,880,000,000,000	20,750,000,640,000,000,000	100,000,000,000,000,000	4,545,454,700,000,000	241,071,400,000,000	153,000,000,000,000	8,928,600,000,000	8,928,600,000,000	900,500,000,000	109,500,000,000	14,600,000,000
High Price	- -	47,619,046,400,000,000,000	1,190,476,160,000,000,000	1,190,476,160,000,000,000	110,000,005,120,000,000,000	181,000,007,680,000,000,000	29,500,001,280,000,000,000	1,272,727,280,000,000,000	5,454,545,600,000,000	3,006,000,000,000,000	270,000,000,000,000	89,285,700,000,000	18,000,000,000,000	1,980,000,000,000	324,500,000,000
Enterprise Value Average	- -	63,259,611,849,372	5,952,380,800,000	5,952,380,800,000	30,679,637,478,095	61,349,880,253,441	40,915,476,215,875	405,997,833,830	17,318,950,667	63,939,759,149	40,224,579,277	5,757,564,642	50,661,645,614	64,152,094,331	34,644,436,754
Enterprise Value High	- -	238,095,232,000,000	5,952,380,800,000	5,952,380,800,000	110,000,005,120,000	181,000,007,680,001	147,500,006,400,002	2,545,454,560,000	130,909,094,401	357,714,000,002	151,470,000,005	55,446,419,706	143,334,000,000	330,604,560,000	173,484,190,000
Enterprise Value Low	- -	5,952,380,800,000	5,952,380,800,000	5,952,380,800,000	1,190,476,160,000	16,500,000,000,001	400,000,000,002	7,272,727,600	214,286,401	13,923,000,002	500,916,905	55,890,006	716,670,000	6,511,908,000	6,950,060,000

	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
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	0.19	- -	- -	- -	118,066	120,433	3,601.2	- -	661.67	1,006.76	- -	41.3	1.42	0.32	0.47
Book Value per Share	-0.28	-11,206.8	-13,103.8	-11,292	-1,025,222	-4,432,703	-3,221.6	-2,154,575.5	-306,881.25	-112,550.29	-33,221.81	-35,846.17	-4,074.17	-218.92	-73.75
Tangible Book Value per Share	0.19	280.2	-1,616.8	-3,513.8	180,962	572,442	-3,221.8	-486,578	-71,139.25	-32,132.66	-13,403.14	-16,486.2	-2,005.57	-31.67	-8.89

Friendable, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)