Galaxy Gaming, Inc. Financial Ratios — GLXZ Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-253.53	133.45	60.21	1.39	20.62	48.09	-0.23	18.85	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-3.78	2.73	2.58	0.11	2.51	9.47	-0.06	6.04	13.32	-8.25	5.95	-4.3	-4.38	-6.45	4.33
Return on Capital (%)	- -	- -	7.23	0.91	7.47	17.67	-0.32	13.13	18.97	- -	10.9	- -	- -	- -	16.5
Return on Invested Capital (%)	- -	- -	7.76	1.27	6.43	15.51	-0.35	20.96	21.26	- -	13.01	- -	- -	- -	26.06
Gross Margin (%)	97.79	99.03	98.71	99.18	99.12	98.92	98.48	99.23	98.92	99.29	99.6	99.15	95.45	95.24	97.47
EBITDA Margin (%)	3.24	37.47	41.72	34.85	28.87	40.85	28.74	31	29.48	2.89	37.19	38.67	33.28	27.78	37.73
Operating Margin (%)	-9.67	15.1	21.83	17.87	13.59	27.22	16.85	21.09	19.12	-22.04	21.74	25.9	24.22	17.97	26.49
Incremental Operating Margin (%)	- -	40.9	70.59	-2.11	-24.54	126.78	-36.8	38.08	5.78	- -	67.67	49.93	15.13	-26.03	-286.8
Pretax Margin (%)	-12.85	3.88	7.7	1.64	6.1	20.37	3.72	7.62	13.87	-27.51	10.81	-6.67	-6.22	-8.1	5.27
Profit Margin (%)	-12.85	8.61	6.85	0.22	4.32	14.18	-0.08	6.56	13.82	-21.59	10.57	-7.56	-6.5	-8.28	4.81
Net Income to Common Margin (%)	-12.85	8.61	6.85	0.22	4.32	14.18	-0.08	6.56	13.82	-21.59	10.57	-7.56	-6.5	-8.28	4.81
Effective Tax Rate (%)	- -	- -	11.02	86.46	29.17	30.39	102.07	13.91	0.34	- -	2.25	- -	- -	- -	8.87
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-253.53	133.45	60.21	1.39	20.62	48.09	-0.23	18.85	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	22	21	19	16	12	10	9	10	48	53	54	55	55	56	40
ST Debt	2	2	3	4	5	1	1	1	2	2	1	1	1	1	3
LT Debt	20	18	16	12	8	9	7	9	46	51	53	54	54	54	37
Total Debt/EBITDA	182.91	7.62	5.42	4.59	3.87	1.96	2.02	1.76	7.68	180.11	7.33	6.06	5.94	6.3	3.4
Net Debt/EBITDA	181.38	7.47	5.29	4.37	3.66	1.49	1.18	0.66	6.09	155.1	5	3.93	4.04	4.18	3
Total Debt/EBIT	-61.23	18.9	10.35	8.95	8.21	2.94	3.45	2.58	11.84	-23.65	12.54	9.05	8.16	9.74	4.84
Net Debt/EBIT	-60.71	18.53	10.11	8.51	7.78	2.24	2.01	0.97	9.39	-20.36	8.56	5.87	5.55	6.46	4.28
EBITDA to Interest Expense	0.84	3.07	3.32	3.14	3.02	4.21	2.52	5.76	9.25	0.43	4.94	1.22	1.02	0.97	3.25
EBITDA-CapEx/Interest Expense	0.69	3.05	3.29	3.04	2.98	4.14	2.46	5.65	9	0.34	4.77	0.76	0.6	0.66	2.39
EBIT to Interest Expense	-2.51	1.24	1.73	1.61	1.42	2.8	1.48	3.92	6	-3.3	2.89	0.82	0.74	0.63	2.28
Interest Expense	- -	1	1	1	1	1	2	1	1	1	2	7	9	9	4
Common Equity/Total Assets	1.47	2.64	6.03	9.62	14.85	24.33	28.58	35.19	-120.21	-81.1	-42.73	-42.57	-45.07	-48.9	-63.54
Long-Term Debt/Equity (%)	5,801.39	3,083	1,223.06	650.13	276.78	188.42	136.09	115.99	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	89.02	86.07	78.8	69.22	50.31	59.81	52.75	49.25	224.86	178.45	142.91	145.01	146.7	153.33	166.76
Long-Term Debt/Total Assets (%)	85.28	81.46	73.71	62.56	41.1	45.85	38.9	40.81	201.51	166.5	131.42	128.04	132.88	132.69	134.07
Total Debt/Equity (%)	6,416.97	3,481.82	1,452.1	839.25	450.17	215.02	157.98	135.53	-174.55	-215.05	-315.2	-307.4	-300.96	-276.98	-226.53
Total Debt/Capital (%)	98.47	97.21	93.56	89.35	81.82	68.26	61.24	57.54	234.14	186.92	146.47	148.22	149.76	156.5	179.03
Total Debt/Total Assets (%)	94.33	92	87.51	80.75	66.85	52.32	45.15	47.69	209.83	174.41	134.69	130.87	135.65	135.44	143.94
Net Debt to Equity	6,363.15	3,414.51	1,417.82	798.53	426.28	164.18	92.17	50.89	-138.38	-185.18	-215.11	-199.4	-204.78	-183.72	-200.16
Net Debt/Capital (%)	98.45	97.15	93.41	87.81	80.56	61.91	47.9	33.73	350.38	203.78	175.89	189.13	187.07	212.07	196.46
EBITDA	- -	3	3	3	3	5	4	6	6	- -	7	9	9	9	12
EBITDA-CapEx	- -	3	3	3	3	5	4	6	6	- -	7	6	5	6	9
Operating Income (Loss)	- -	1	2	2	1	3	3	4	4	-2	4	6	7	6	8

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.06	0.11	0.1	0.1	0.07	0.49	0.74	1.26	2.33	1.41	3.65	3.02	3.42	2.74	0.53
Current Ratio	0.47	0.64	0.55	0.55	0.38	1.09	1.39	2.05	3.18	2.72	5.25	4.01	4.54	3.66	1.44
Quick Ratio	0.34	0.4	0.4	0.45	0.3	0.94	1.21	1.84	2.83	2.29	4.99	3.68	4.3	3.47	1.26
CFO/Avg Current Liab	-0.14	0.63	0.6	0.67	0.53	0.66	0.59	0.87	1.07	-0.39	1.5	1.23	0.5	0.71	1.05
Common Equity/Total Assets	1.47	2.64	6.03	9.62	14.85	24.33	28.58	35.19	-120.21	-81.1	-42.73	-42.57	-45.07	-48.9	-63.54
Long-Term Debt/Equity (%)	5,801.39	3,083	1,223.06	650.13	276.78	188.42	136.09	115.99	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	89.02	86.07	78.8	69.22	50.31	59.81	52.75	49.25	224.86	178.45	142.91	145.01	146.7	153.33	166.76
Long-Term Debt/Total Assets (%)	85.28	81.46	73.71	62.56	41.1	45.85	38.9	40.81	201.51	166.5	131.42	128.04	132.88	132.69	134.07
Total Debt/Equity (%)	6,416.97	3,481.82	1,452.1	839.25	450.17	215.02	157.98	135.53	-174.55	-215.05	-315.2	-307.4	-300.96	-276.98	-226.53
Total Debt/Capital (%)	98.47	97.21	93.56	89.35	81.82	68.26	61.24	57.54	234.14	186.92	146.47	148.22	149.76	156.5	179.03
Total Debt/Total Assets (%)	94.33	92	87.51	80.75	66.85	52.32	45.15	47.69	209.83	174.41	134.69	130.87	135.65	135.44	143.94
CFO/Total Liabilities	-1.2	9.6	11.91	18.31	22.84	28.97	20.78	31.25	9.66	-2.95	11.21	10.67	4.65	6.71	17.12
CFO/CapEx	-13.05	113.36	104.88	28.87	77.91	50.39	28.19	41.74	29.94	-26.01	25.01	1.85	0.72	1.46	2.52
Altman's Z-Score	-1.05	2.79	3.42	3.64	2.71	5.2	5.67	6.16	0.29	-2.46	1.34	1.18	1.19	1.24	1.49

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.38	7.72	7.14	7.17	6.63	6.28	6.69	7.21	9.09	4.73	5.82	5.99	7.29	7.14	5.9
Days Sales Outstanding	57.22	47.25	51.09	50.91	55.02	58.13	54.53	50.65	40.13	77.2	62.74	60.93	50.07	51.14	61.84
Inventory Turnover	0.42	0.32	0.41	0.3	0.3	0.32	0.48	0.27	0.38	0.11	0.11	0.52	- -	- -	- -
Days Inventory Outstanding	879.18	1,130.62	886.86	1,201.79	1,226.09	1,140.05	767.88	1,349.73	948.26	3,349.95	3,248.38	708.05	- -	- -	- -
Accounts Payable Turnover	0.52	0.25	0.7	0.04	0.28	0.16	0.43	0.18	0.5	0.12	0.43	-0.76	1.19	0.83	0.35
Accounts Payable Turnover Days	696.52	1,447.21	519.52	8,761.73	1,288.38	2,296.78	845.74	2,082.96	725.51	2,980.91	841.86	-480.16	307.99	440.99	1,057.64
Cash Conversion Cycle	239.88	-269.34	418.42	-7,509.03	-7.27	-1,098.6	-23.33	-682.58	262.89	446.24	2,469.26	1,249.14	-257.92	-389.85	-995.79
Inventory to Cash Days	-821.96	-1,083.37	-835.77	-1,150.88	-1,171.08	-1,081.91	-713.35	-1,299.08	-908.13	-3,272.75	-3,185.64	-647.12	50.07	51.14	61.84
Inventories	- -	- -	- -	- -	- -	- -	1	1	1	1	1	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	9	8	9	15	7	23	47	56	32	37	92	60	47	70	73
- Cash & Cash Equivalents	- -	- -	- -	1	1	2	4	6	10	6	16	18	17	18	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	22	21	19	16	12	10	9	10	48	53	54	55	55	56	40
Enterprise Value	31	28	27	30	19	30	53	60	70	84	130	96	85	107	108
Total Capital	22	21	20	18	15	15	14	18	21	29	37	37	37	35	22
Total Debt/Capital (%)	98.47	97.21	93.56	89.35	81.82	68.26	61.24	57.54	234.14	186.92	146.47	148.22	149.76	156.5	179.03
Total Debt / EV	0.7	0.73	0.68	0.52	0.64	0.33	0.16	0.17	0.69	0.63	0.42	0.57	0.64	0.52	0.37
EV/Sales	8.41	3.92	3.33	3.09	1.74	2.45	3.54	3.24	3.3	8.23	6.53	4.11	3.07	3.37	3.49
EV/EBITDA	260.04	10.47	7.97	8.86	6.04	5.99	12.3	10.44	11.2	284.53	17.55	10.62	9.24	12.13	9.25
EV/EBIT	- -	25.98	15.24	17.27	12.84	8.98	20.98	15.35	17.27	- -	30.01	15.86	12.69	18.77	13.18
EV/Cash Flow to Firm	- -	6.99	8.29	9.01	4.44	6.08	18.75	11.66	12.64	- -	16.42	6.51	7	8	9.83
EV/Free Cash Flow to Firm	- -	6.96	8.24	8.72	4.4	5.98	18.1	11.43	12.28	- -	15.9	5.28	5.34	6.62	7.69
Diluted Market Cap	9	8	9	15	7	23	47	58	48	31	85	60	49	71	75
Diluted Enterprise Value	31	28	27	30	19	31	52	62	86	78	124	97	87	109	110
EV per Share	0.83	0.74	0.71	0.78	0.49	0.77	1.33	1.51	3.9	3.83	5.54	3.95	3.44	4.26	4.25
TTM Sales	4	7	8	10	11	12	15	19	21	10	20	23	28	32	31
TTM EBITDA	- -	3	3	3	3	5	4	6	6	- -	7	9	9	9	12
TTM Operating Income	- -	1	2	2	1	3	3	4	4	-2	4	6	7	6	8
TTM Cash Flow to Firm	- -	4	3	3	4	5	3	5	6	-1	8	15	12	13	11
TTM Free Cash Flow to Firm	- -	4	3	3	4	5	3	5	6	-1	8	18	16	16	14

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-37.14	3.85	3.83	4.5	2.06	5.4	16.11	13.22	9.48	-19.56	12.69	6.14	7.44	10.32	6.97
EV/EBIT	- -	25.98	15.24	17.27	12.84	8.98	20.98	15.35	17.27	- -	30.01	15.86	12.69	18.77	13.18
Enterprise Value	31	28	27	30	19	30	53	60	70	84	130	96	85	107	108
Low Price	0.15	0.1	0.17	0.21	0.15	0.12	0.52	0.51	1.34	0.65	1.52	2.15	0.55	1.1	2.45
EV/Sales	8.41	3.92	3.33	3.09	1.74	2.45	3.54	3.24	3.3	8.23	6.53	4.11	3.07	3.37	3.49
EV/EBITDA	260.04	10.47	7.97	8.86	6.04	5.99	12.3	10.44	11.2	284.53	17.55	10.62	9.24	12.13	9.25
Price/Earnings	- -	12.99	16.32	686.23	15.68	12.87	- -	46.11	15.3	- -	37.64	- -	- -	- -	50.19
Price/Earnings Average	-21.01	13.1	16.65	655.57	21.09	7.52	-2,832.19	39.63	15.42	-10.63	33.86	-48.89	-35.46	-20.66	49.25
Price/Earnings High	-37.42	18.39	21.69	897.37	32.19	14.42	-5,072.64	50.69	19.51	-16.72	45.92	-75.3	-50.87	-29.27	52.65
Price/Earnings Low	-11.23	6.13	11.56	362.47	12.38	2.66	-1,797.85	16.68	11.62	-5.38	14.63	-30.03	-7.77	-10.77	43
Price/Book Value	27.59	13.72	7.19	8.11	2.74	4.93	8.69	7.55	-1.15	-1.49	-5.32	-3.33	-2.59	-3.47	-4.15
Price/Book Value Average	30.99	13.83	7.33	7.75	3.69	2.88	5.94	6.49	-1.16	-1.14	-4.79	-4.78	-3.42	-2.64	-4.07
Price/Book Value High	55.19	19.41	9.55	10.6	5.63	5.52	10.65	8.3	-1.47	-1.79	-6.49	-7.36	-4.9	-3.74	-4.35
Price/Book Value Low	16.56	6.47	5.09	4.28	2.17	1.02	3.77	2.73	-0.87	-0.58	-2.07	-2.93	-0.75	-1.38	-3.55
Price/Tangible Book Value	-0.45	-0.43	-0.55	-1.09	-0.64	-2.77	-7.93	-22.3	-0.88	-0.88	-2.87	-1.81	-1.47	-2.13	-2.52
Price/Tangible Book Value Average	-0.5	-0.43	-0.56	-1.04	-0.86	-1.62	-5.42	-19.17	-0.89	-0.67	-2.58	-2.6	-1.94	-1.63	-2.47
Price/Tangible Book Value High	-0.9	-0.6	-0.74	-1.42	-1.31	-3.11	-9.71	-24.51	-1.12	-1.06	-3.5	-4	-2.79	-2.3	-2.64
Price/Tangible Book Value Low	-0.27	-0.2	-0.39	-0.57	-0.51	-0.57	-3.44	-8.07	-0.67	-0.34	-1.12	-1.6	-0.43	-0.85	-2.16
Price/Sales	2.4	1.12	1.12	1.53	0.68	1.82	3.18	3.03	2.11	3	3.98	2.58	1.75	2.24	2.41
Price/Sales Average	2.7	1.13	1.14	1.46	0.91	1.07	2.18	2.6	2.13	2.3	3.58	3.7	2.31	1.71	2.37
Price/Sales High	4.81	1.58	1.49	2	1.39	2.04	3.9	3.33	2.7	3.61	4.85	5.7	3.31	2.42	2.53
Price/Sales Low	1.44	0.53	0.79	0.81	0.54	0.38	1.38	1.09	1.61	1.16	1.55	2.27	0.51	0.89	2.07
Price/Cash Flow	-32.39	3.86	3.87	4.66	2.09	5.45	16.68	13.08	9.21	-18.81	12.28	9.46	17.78	17.38	9.67
Price/Cash Flow Average	-36.38	3.89	3.95	4.45	2.81	3.18	11.41	11.24	9.28	-14.38	11.05	13.57	23.48	13.24	9.49
Price/Cash Flow High	-64.79	5.46	5.14	6.09	4.28	6.11	20.43	14.38	11.74	-22.61	14.98	20.89	33.69	18.76	10.15
Price/Cash Flow Low	-19.44	1.82	2.74	2.46	1.65	1.13	7.24	4.73	6.99	-7.28	4.77	8.33	5.15	6.9	8.29
Price/Free Cash Flow Average	-41.71	3.88	3.91	4.3	2.78	3.16	11.02	11.36	9.55	-14.96	11.41	8.8	9.83	7.86	6.84
Price/Free Cash Flow High	-74.28	5.44	5.1	5.89	4.24	6.06	19.73	14.53	12.08	-23.52	15.48	13.56	14.1	11.14	7.31
Price/Free Cash Flow Low	-22.28	1.81	2.72	2.38	1.63	1.12	6.99	4.78	7.2	-7.57	4.93	5.41	2.15	4.1	5.97
EV/Sales Average	8.73	3.93	3.35	3.02	1.98	1.68	2.53	2.81	3.31	7.39	6.06	5.21	3.62	2.85	3.45
EV/Sales High	10.96	4.39	3.69	3.56	2.46	2.67	4.26	3.54	3.71	8.96	7.54	7.18	4.59	3.55	3.61
EV/Sales Low	7.39	3.33	3	2.36	1.6	0.99	1.73	1.3	2.94	6.02	3.71	3.81	1.87	2.05	3.15
EV/EBITDA Average	269.72	10.49	8.03	8.66	6.85	4.12	8.79	9.07	11.24	255.2	16.3	13.48	10.87	10.25	9.14
EV/EBITDA High	338.7	11.72	8.85	10.22	8.52	6.53	14.8	11.41	12.59	309.76	20.27	18.57	13.8	12.76	9.56
EV/EBITDA Low	228.58	8.88	7.19	6.77	5.54	2.43	6.01	4.2	9.98	208.1	9.98	9.84	5.61	7.38	8.36
EV/EBIT Average	-90.28	26.04	15.34	16.88	14.56	6.19	14.99	13.33	17.33	-33.51	27.89	20.12	14.94	15.86	13.01
EV/EBIT High	-113.37	29.07	16.92	19.93	18.11	9.8	25.25	16.78	19.42	-40.67	34.67	27.72	18.97	19.73	13.61
EV/EBIT Low	-76.51	22.04	13.74	13.19	11.78	3.65	10.25	6.17	15.39	-27.32	17.07	14.7	7.71	11.41	11.91
Last Price	0.25	0.21	0.24	0.39	0.19	0.58	1.2	1.41	1.76	1.68	3.91	2.44	1.9	2.77	2.86
High Price	0.5	0.3	0.32	0.51	0.39	0.65	1.47	1.55	2.25	2.02	4.77	5.39	3.6	2.99	3
Enterprise Value Average	32	28	28	30	22	21	38	52	71	76	121	122	101	90	106
Enterprise Value High	40	32	30	35	27	33	63	66	79	92	151	168	128	113	111
Enterprise Value Low	27	24	25	23	18	12	26	24	63	62	74	89	52	65	97

Shares Outstanding	38	38	38	39	39	39	40	40	18	22	24	24	25	25	25
Diluted Weighted Avg Shares	38	38	38	39	39	40	39	41	27	18	22	25	26	26	26
Basic Weighted Avg Shares	35	38	38	39	39	39	39	40	26	18	20	25	26	26	26
Revenue per Share	0.1	0.19	0.21	0.26	0.28	0.32	0.38	0.47	0.83	0.56	0.98	0.95	1.09	1.23	1.19
EBITDA per Share	- -	0.07	0.09	0.09	0.08	0.13	0.11	0.14	0.25	0.02	0.37	0.37	0.36	0.34	0.45
Operating Income per Share	-0.01	0.03	0.05	0.05	0.04	0.09	0.06	0.1	0.16	-0.12	0.21	0.25	0.26	0.22	0.31
Basic EPS, GAAP	-0.01	0.02	0.01	- -	0.01	0.05	- -	0.03	0.12	-0.12	0.1	-0.07	-0.07	-0.1	0.06
Basic EPS from Cont Ops	-0.01	0.02	0.01	- -	0.01	0.05	- -	0.03	0.12	-0.12	0.1	-0.07	-0.07	-0.1	0.06
Diluted EPS, GAAP	-0.01	0.02	0.01	- -	0.01	0.04	- -	0.03	0.11	-0.12	0.1	-0.07	-0.07	-0.1	0.06
Diluted EPS from Cont Ops	-0.01	0.02	0.01	- -	0.01	0.04	- -	0.03	0.11	-0.12	0.1	-0.07	-0.07	-0.1	0.06
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	0.05	0.06	0.08	0.09	0.11	0.07	0.11	0.19	-0.09	0.32	0.26	0.11	0.16	0.3
Free Cash Flow per Basic Share	-0.01	0.05	0.06	0.08	0.09	0.1	0.07	0.11	0.19	-0.09	0.31	0.12	-0.04	0.05	0.18
Cash & Equivalents per Share	- -	0.01	0.01	0.01	0.01	0.06	0.09	0.16	0.54	0.27	0.68	0.75	0.67	0.72	0.17
Book Value per Share	0.01	0.02	0.03	0.05	0.07	0.12	0.14	0.19	-1.53	-1.13	-0.73	-0.73	-0.73	-0.8	-0.69
Tangible Book Value per Share	-0.56	-0.5	-0.43	-0.36	-0.3	-0.21	-0.15	-0.06	-2.01	-1.91	-1.36	-1.35	-1.29	-1.3	-1.14

Galaxy Gaming, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)