Green Planet Group, Inc.

GNPG

GNPGGreen Planet Group, Inc. US flag

Other OTC

0.00

USD

- -

15,000.00Market Cap

Profitability (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-390.77	-446.21	-667.3	-64.28	-20.9	-85.03	-149
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	45.9	53.9	59.68	52.88	23.34	12.39	16.26
EBITDA Margin (%)	100	-223.03	-910.19	-224.63	-38.1	-28.66	-14.31	-4.88
Operating Margin (%)	100	-224.28	-911.08	-260.61	-57.7	-32.02	-16.17	-7.77
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-236.24	-911.96	-1,618.58	-88.45	-29.4	-27.34	-41.65
Profit Margin (%)	-166.62	-236.24	-911.96	-1,618.58	-88.45	-29.4	-27.34	-41.65
Net Income to Common Margin (%)	-166.62	-236.24	-911.96	-1,618.58	-88.45	-29.4	-27.34	-41.65
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Total Debt	- -	- -	- -	2	3	21	19	16
ST Debt	- -	- -	- -	2	2	12	16	14
LT Debt	- -	- -	- -	- -	1	9	3	2
Total Debt/EBITDA	- -	- -	- -	-0.84	-2.53	-7.86	-2.32	-8.82
Net Debt/EBITDA	- -	0.16	- -	-0.8	-2.47	-7.68	-2.21	-8.65
Total Debt/EBIT	- -	- -	- -	-0.72	-1.67	-7.03	-2.05	-5.54
Net Debt/EBIT	- -	0.16	- -	-0.69	-1.63	-6.87	-1.96	-5.44
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-2.96	-3.95	-0.31
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-2.96	-3.95	-0.31
EBIT to Interest Expense	- -	- -	- -	- -	- -	-3.31	-4.46	-0.5
Interest Expense	- -	- -	- -	- -	- -	1	2	6
Common Equity/Total Assets	- -	-309.25	-494.47	-683.87	-669.66	-94.04	-238.68	-922.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-3.6	4,907.66	-17.33	-5.83
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	21.7	41.63	19.58	37.09
Total Debt/Equity (%)	- -	- -	- -	-71.08	-71.55	-351.39	-95.42	-47.97
Total Debt/Capital (%)	- -	- -	- -	-8.81	-10.97	11,184.8	-111.34	-44.88
Total Debt/Total Assets (%)	- -	- -	- -	55.39	66.23	94.89	125.74	285.67
Net Debt to Equity	- -	-45.6	1.27	-67.47	-69.95	-343.39	-91.01	-47.05
Net Debt/Capital (%)	- -	8.72	0.13	-8.33	-10.7	-7,065.3	-100.98	-43.65
EBITDA	- -	-1	-5	-2	-1	-3	-8	-2
EBITDA-CapEx	- -	-1	-5	-4	-1	-3	-8	-2
Operating Income (Loss)	- -	-1	-5	-3	-2	-3	-9	-3

Liquidity (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Cash Ratio	- -	0.84	0.01	0.02	0.01	0.03	0.03	0.01
Current Ratio	- -	2.75	0.43	0.12	0.36	0.37	0.15	0.11
Quick Ratio	- -	1.76	0.08	0.03	0.25	0.26	0.13	0.09
CFO/Avg Current Liab	- -	-8.98	-1.84	-0.63	-0.31	-1.17	0.09	0.01
Common Equity/Total Assets	- -	-309.25	-494.47	-683.87	-669.66	-94.04	-238.68	-922.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-3.6	4,907.66	-17.33	-5.83
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	21.7	41.63	19.58	37.09
Total Debt/Equity (%)	- -	- -	- -	-71.08	-71.55	-351.39	-95.42	-47.97
Total Debt/Capital (%)	- -	- -	- -	-8.81	-10.97	11,184.8	-111.34	-44.88
Total Debt/Total Assets (%)	- -	- -	- -	55.39	66.23	94.89	125.74	285.67
CFO/Total Liabilities	- -	-448.91	-67.92	-38.58	-21.76	-48.7	6.51	1.08
CFO/CapEx	- -	-252.26	-108.95	-1.34	-139.77	- -	- -	- -
Altman's Z-Score	- -	528.17	-27.17	-16.96	-12.09	-4.72	-7.71	-15.04

Working Capital (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Accounts Receivable Turnover	- -	5.11	3.18	12.46	5.54	3.47	14.94	11.67
Days Sales Outstanding	- -	71.41	114.84	29.3	65.87	105.11	24.43	31.26
Inventory Turnover	- -	3.22	0.77	0.82	2.6	17.88	154.8	116.03
Days Inventory Outstanding	- -	113.48	471.78	446.68	140.27	20.41	2.36	3.15
Accounts Payable Turnover	- -	4.13	0.77	0.68	1.56	6.37	34.63	18.46
Accounts Payable Turnover Days	- -	88.37	471.25	538.95	234.1	57.28	10.54	19.77
Cash Conversion Cycle	- -	96.53	115.36	-62.97	-27.97	68.24	16.25	14.64
Inventory to Cash Days	- -	-42.08	-356.94	-417.37	-74.4	84.7	22.07	28.12
Inventories	- -	- -	- -	1	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Market Capitalization	38	246	65	4	11	4	3	3
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	2	3	21	19	16
Enterprise Value	38	246	65	6	13	24	21	19
Total Capital	- -	-2	-8	-23	-24	- -	-17	-36
Total Debt/Capital (%)	- -	- -	- -	-8.81	-10.97	11,184.8	-111.34	-44.88
Total Debt / EV	- -	- -	- -	0.32	0.2	0.85	0.89	0.85
EV/Sales	129.16	381.01	114.83	5.97	4.8	2.64	0.37	0.5
EV/EBITDA	129.16	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	129.16	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	4.9	3.02
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	4.9	3.02
Diluted Market Cap	38	246	65	4	11	4	3	3
Diluted Enterprise Value	38	246	65	6	13	24	21	19
EV per Share	2.33	11.62	2.33	0.2	0.3	0.33	0.16	0.12
TTM Sales	- -	1	1	1	3	9	57	37
TTM EBITDA	- -	-1	-5	-2	-1	-3	-8	-2
TTM Operating Income	- -	-1	-5	-3	-2	-3	-9	-3
TTM Cash Flow to Firm	- -	-1	-2	-2	-2	-13	4	6
TTM Free Cash Flow to Firm	- -	-1	-2	-1	-2	-13	4	6

Multiples (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Price/Free Cash Flow	- -	-200.18	-41.86	-7.01	-6.37	-0.3	1.41	7.24
EV/EBIT	129.16	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	38	246	65	6	13	24	21	19
Low Price	2.33	2.33	2.33	0.08	0.04	0.02	0.02	0.01
EV/Sales	129.16	381.01	114.83	5.97	4.8	2.64	0.37	0.5
EV/EBITDA	129.16	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-166.11	-1,112.75	-32.25	-5.83	-4.17	-3.73	-0.46	-0.15
Price/Earnings High	-775.19	-4,035.77	-138.52	-14.27	-21.06	-12.29	-1.34	-0.48
Price/Earnings Low	-77.52	-32.29	-12.59	-0.15	-0.82	-0.49	-0.17	-0.07
Price/Book Value	- -	-101.99	-8.6	-0.18	-0.4	-0.2	-0.09	-0.06
Price/Book Value Average	- -	-703.05	-22.02	-4.05	-0.38	-0.49	-0.2	-0.04
Price/Book Value High	- -	-2,549.85	-94.58	-9.91	-1.91	-1.62	-0.58	-0.14
Price/Book Value Low	- -	-20.4	-8.6	-0.1	-0.07	-0.06	-0.07	-0.02
Price/Tangible Book Value	- -	487.04	-38.91	-1.24	-2.45	-0.22	-0.12	-0.09
Price/Tangible Book Value Average	- -	3,357.18	-99.63	-27.92	-2.34	-0.54	-0.26	-0.07
Price/Tangible Book Value High	- -	12,175.99	-427.99	-68.39	-11.82	-1.78	-0.75	-0.22
Price/Tangible Book Value Low	- -	97.41	-38.91	-0.71	-0.46	-0.07	-0.09	-0.03
Price/Sales	129.16	381.36	114.84	4.17	3.85	0.44	0.06	0.08
Price/Sales Average	276.78	2,628.76	294.08	94.3	3.69	1.1	0.13	0.06
Price/Sales High	1,291.65	9,534.1	1,263.28	231.01	18.63	3.61	0.37	0.2
Price/Sales Low	129.16	76.27	114.84	2.38	0.72	0.14	0.05	0.03
Price/Cash Flow	- -	-199.39	-41.48	-1.78	-6.32	-0.3	1.41	7.24
Price/Cash Flow Average	- -	-1,374.4	-106.22	-40.3	-6.05	-0.75	3.15	5.46
Price/Cash Flow High	- -	-4,984.75	-456.28	-98.72	-30.54	-2.46	9.19	17.55
Price/Cash Flow Low	- -	-39.88	-41.48	-1.02	-1.18	-0.1	1.15	2.53
Price/Free Cash Flow Average	- -	-1,379.87	-107.2	-158.45	-6.1	-0.75	3.15	5.46
Price/Free Cash Flow High	- -	-5,004.59	-460.51	-388.14	-30.76	-2.46	9.19	17.55
Price/Free Cash Flow Low	- -	-40.04	-41.86	-4.01	-1.19	-0.1	1.15	2.53
EV/Sales Average	276.78	2,628.4	294.06	96.1	4.63	3.3	0.44	0.48
EV/Sales High	1,291.65	9,533.75	1,263.26	232.81	19.57	5.81	0.68	0.62
EV/Sales Low	129.16	75.92	114.83	4.18	1.67	2.35	0.36	0.45
EV/EBITDA Average	276.78	-1,178.52	-32.31	-42.78	-12.16	-11.51	-3.09	-9.92
EV/EBITDA High	1,291.65	-4,274.72	-138.79	-103.64	-51.37	-20.28	-4.77	-12.73
EV/EBITDA Low	129.16	-34.04	-12.62	-1.86	-4.37	-8.18	-2.53	-9.24
EV/EBIT Average	276.78	-1,171.94	-32.28	-36.87	-8.03	-10.3	-2.73	-6.23
EV/EBIT High	1,291.65	-4,250.87	-138.65	-89.33	-33.92	-18.15	-4.22	-8
EV/EBIT Low	129.16	-33.85	-12.6	-1.6	-2.89	-7.32	-2.24	-5.81
Last Price	2.33	11.63	2.33	0.14	0.24	0.06	0.02	0.02
High Price	23.26	290.7	25.58	7.75	1.16	0.45	0.16	0.05
Enterprise Value Average	81	1,696	165	101	13	30	25	18
Enterprise Value High	378	6,152	711	245	54	53	39	23
Enterprise Value Low	38	49	65	4	5	22	21	17

Profitability (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-390.77	-446.21	-667.3	-64.28	-20.9	-85.03	-149
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	45.9	53.9	59.68	52.88	23.34	12.39	16.26
EBITDA Margin (%)	100	-223.03	-910.19	-224.63	-38.1	-28.66	-14.31	-4.88
Operating Margin (%)	100	-224.28	-911.08	-260.61	-57.7	-32.02	-16.17	-7.77
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-236.24	-911.96	-1,618.58	-88.45	-29.4	-27.34	-41.65
Profit Margin (%)	-166.62	-236.24	-911.96	-1,618.58	-88.45	-29.4	-27.34	-41.65
Net Income to Common Margin (%)	-166.62	-236.24	-911.96	-1,618.58	-88.45	-29.4	-27.34	-41.65
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Total Debt	- -	- -	- -	2	3	21	19	16
ST Debt	- -	- -	- -	2	2	12	16	14
LT Debt	- -	- -	- -	- -	1	9	3	2
Total Debt/EBITDA	- -	- -	- -	-0.84	-2.53	-7.86	-2.32	-8.82
Net Debt/EBITDA	- -	0.16	- -	-0.8	-2.47	-7.68	-2.21	-8.65
Total Debt/EBIT	- -	- -	- -	-0.72	-1.67	-7.03	-2.05	-5.54
Net Debt/EBIT	- -	0.16	- -	-0.69	-1.63	-6.87	-1.96	-5.44
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-2.96	-3.95	-0.31
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-2.96	-3.95	-0.31
EBIT to Interest Expense	- -	- -	- -	- -	- -	-3.31	-4.46	-0.5
Interest Expense	- -	- -	- -	- -	- -	1	2	6
Common Equity/Total Assets	- -	-309.25	-494.47	-683.87	-669.66	-94.04	-238.68	-922.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-3.6	4,907.66	-17.33	-5.83
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	21.7	41.63	19.58	37.09
Total Debt/Equity (%)	- -	- -	- -	-71.08	-71.55	-351.39	-95.42	-47.97
Total Debt/Capital (%)	- -	- -	- -	-8.81	-10.97	11,184.8	-111.34	-44.88
Total Debt/Total Assets (%)	- -	- -	- -	55.39	66.23	94.89	125.74	285.67
Net Debt to Equity	- -	-45.6	1.27	-67.47	-69.95	-343.39	-91.01	-47.05
Net Debt/Capital (%)	- -	8.72	0.13	-8.33	-10.7	-7,065.3	-100.98	-43.65
EBITDA	- -	-1	-5	-2	-1	-3	-8	-2
EBITDA-CapEx	- -	-1	-5	-4	-1	-3	-8	-2
Operating Income (Loss)	- -	-1	-5	-3	-2	-3	-9	-3

Liquidity (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Cash Ratio	- -	0.84	0.01	0.02	0.01	0.03	0.03	0.01
Current Ratio	- -	2.75	0.43	0.12	0.36	0.37	0.15	0.11
Quick Ratio	- -	1.76	0.08	0.03	0.25	0.26	0.13	0.09
CFO/Avg Current Liab	- -	-8.98	-1.84	-0.63	-0.31	-1.17	0.09	0.01
Common Equity/Total Assets	- -	-309.25	-494.47	-683.87	-669.66	-94.04	-238.68	-922.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-3.6	4,907.66	-17.33	-5.83
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	21.7	41.63	19.58	37.09
Total Debt/Equity (%)	- -	- -	- -	-71.08	-71.55	-351.39	-95.42	-47.97
Total Debt/Capital (%)	- -	- -	- -	-8.81	-10.97	11,184.8	-111.34	-44.88
Total Debt/Total Assets (%)	- -	- -	- -	55.39	66.23	94.89	125.74	285.67
CFO/Total Liabilities	- -	-448.91	-67.92	-38.58	-21.76	-48.7	6.51	1.08
CFO/CapEx	- -	-252.26	-108.95	-1.34	-139.77	- -	- -	- -
Altman's Z-Score	- -	528.17	-27.17	-16.96	-12.09	-4.72	-7.71	-15.04

Working Capital (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Accounts Receivable Turnover	- -	5.11	3.18	12.46	5.54	3.47	14.94	11.67
Days Sales Outstanding	- -	71.41	114.84	29.3	65.87	105.11	24.43	31.26
Inventory Turnover	- -	3.22	0.77	0.82	2.6	17.88	154.8	116.03
Days Inventory Outstanding	- -	113.48	471.78	446.68	140.27	20.41	2.36	3.15
Accounts Payable Turnover	- -	4.13	0.77	0.68	1.56	6.37	34.63	18.46
Accounts Payable Turnover Days	- -	88.37	471.25	538.95	234.1	57.28	10.54	19.77
Cash Conversion Cycle	- -	96.53	115.36	-62.97	-27.97	68.24	16.25	14.64
Inventory to Cash Days	- -	-42.08	-356.94	-417.37	-74.4	84.7	22.07	28.12
Inventories	- -	- -	- -	1	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Market Capitalization	38	246	65	4	11	4	3	3
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	2	3	21	19	16
Enterprise Value	38	246	65	6	13	24	21	19
Total Capital	- -	-2	-8	-23	-24	- -	-17	-36
Total Debt/Capital (%)	- -	- -	- -	-8.81	-10.97	11,184.8	-111.34	-44.88
Total Debt / EV	- -	- -	- -	0.32	0.2	0.85	0.89	0.85
EV/Sales	129.16	381.01	114.83	5.97	4.8	2.64	0.37	0.5
EV/EBITDA	129.16	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	129.16	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	4.9	3.02
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	4.9	3.02
Diluted Market Cap	38	246	65	4	11	4	3	3
Diluted Enterprise Value	38	246	65	6	13	24	21	19
EV per Share	2.33	11.62	2.33	0.2	0.3	0.33	0.16	0.12
TTM Sales	- -	1	1	1	3	9	57	37
TTM EBITDA	- -	-1	-5	-2	-1	-3	-8	-2
TTM Operating Income	- -	-1	-5	-3	-2	-3	-9	-3
TTM Cash Flow to Firm	- -	-1	-2	-2	-2	-13	4	6
TTM Free Cash Flow to Firm	- -	-1	-2	-1	-2	-13	4	6

Multiples (USD)

API Chat

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Price/Free Cash Flow	- -	-200.18	-41.86	-7.01	-6.37	-0.3	1.41	7.24
EV/EBIT	129.16	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	38	246	65	6	13	24	21	19
Low Price	2.33	2.33	2.33	0.08	0.04	0.02	0.02	0.01
EV/Sales	129.16	381.01	114.83	5.97	4.8	2.64	0.37	0.5
EV/EBITDA	129.16	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-166.11	-1,112.75	-32.25	-5.83	-4.17	-3.73	-0.46	-0.15
Price/Earnings High	-775.19	-4,035.77	-138.52	-14.27	-21.06	-12.29	-1.34	-0.48
Price/Earnings Low	-77.52	-32.29	-12.59	-0.15	-0.82	-0.49	-0.17	-0.07
Price/Book Value	- -	-101.99	-8.6	-0.18	-0.4	-0.2	-0.09	-0.06
Price/Book Value Average	- -	-703.05	-22.02	-4.05	-0.38	-0.49	-0.2	-0.04
Price/Book Value High	- -	-2,549.85	-94.58	-9.91	-1.91	-1.62	-0.58	-0.14
Price/Book Value Low	- -	-20.4	-8.6	-0.1	-0.07	-0.06	-0.07	-0.02
Price/Tangible Book Value	- -	487.04	-38.91	-1.24	-2.45	-0.22	-0.12	-0.09
Price/Tangible Book Value Average	- -	3,357.18	-99.63	-27.92	-2.34	-0.54	-0.26	-0.07
Price/Tangible Book Value High	- -	12,175.99	-427.99	-68.39	-11.82	-1.78	-0.75	-0.22
Price/Tangible Book Value Low	- -	97.41	-38.91	-0.71	-0.46	-0.07	-0.09	-0.03
Price/Sales	129.16	381.36	114.84	4.17	3.85	0.44	0.06	0.08
Price/Sales Average	276.78	2,628.76	294.08	94.3	3.69	1.1	0.13	0.06
Price/Sales High	1,291.65	9,534.1	1,263.28	231.01	18.63	3.61	0.37	0.2
Price/Sales Low	129.16	76.27	114.84	2.38	0.72	0.14	0.05	0.03
Price/Cash Flow	- -	-199.39	-41.48	-1.78	-6.32	-0.3	1.41	7.24
Price/Cash Flow Average	- -	-1,374.4	-106.22	-40.3	-6.05	-0.75	3.15	5.46
Price/Cash Flow High	- -	-4,984.75	-456.28	-98.72	-30.54	-2.46	9.19	17.55
Price/Cash Flow Low	- -	-39.88	-41.48	-1.02	-1.18	-0.1	1.15	2.53
Price/Free Cash Flow Average	- -	-1,379.87	-107.2	-158.45	-6.1	-0.75	3.15	5.46
Price/Free Cash Flow High	- -	-5,004.59	-460.51	-388.14	-30.76	-2.46	9.19	17.55
Price/Free Cash Flow Low	- -	-40.04	-41.86	-4.01	-1.19	-0.1	1.15	2.53
EV/Sales Average	276.78	2,628.4	294.06	96.1	4.63	3.3	0.44	0.48
EV/Sales High	1,291.65	9,533.75	1,263.26	232.81	19.57	5.81	0.68	0.62
EV/Sales Low	129.16	75.92	114.83	4.18	1.67	2.35	0.36	0.45
EV/EBITDA Average	276.78	-1,178.52	-32.31	-42.78	-12.16	-11.51	-3.09	-9.92
EV/EBITDA High	1,291.65	-4,274.72	-138.79	-103.64	-51.37	-20.28	-4.77	-12.73
EV/EBITDA Low	129.16	-34.04	-12.62	-1.86	-4.37	-8.18	-2.53	-9.24
EV/EBIT Average	276.78	-1,171.94	-32.28	-36.87	-8.03	-10.3	-2.73	-6.23
EV/EBIT High	1,291.65	-4,250.87	-138.65	-89.33	-33.92	-18.15	-4.22	-8
EV/EBIT Low	129.16	-33.85	-12.6	-1.6	-2.89	-7.32	-2.24	-5.81
Last Price	2.33	11.63	2.33	0.14	0.24	0.06	0.02	0.02
High Price	23.26	290.7	25.58	7.75	1.16	0.45	0.16	0.05
Enterprise Value Average	81	1,696	165	101	13	30	25	18
Enterprise Value High	378	6,152	711	245	54	53	39	23
Enterprise Value Low	38	49	65	4	5	22	21	17

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Shares Outstanding	- -	60	60	60	60	117	147	175
Diluted Weighted Avg Shares	16	21	28	31	44	74	131	152
Basic Weighted Avg Shares	16	21	28	31	44	74	131	152
Revenue per Share	0.02	0.03	0.02	0.03	0.06	0.12	0.44	0.24
EBITDA per Share	0.02	-0.07	-0.18	-0.08	-0.02	-0.04	-0.06	-0.01
Operating Income per Share	0.02	-0.07	-0.18	-0.09	-0.04	-0.04	-0.07	-0.02
Basic EPS, GAAP	-0.03	-0.07	-0.18	-0.54	-0.06	-0.04	-0.12	-0.1
Basic EPS from Cont Ops	-0.03	-0.07	-0.18	-0.54	-0.06	-0.04	-0.12	-0.1
Diluted EPS, GAAP	-0.03	-0.07	-0.18	-0.54	-0.06	-0.04	-0.12	-0.1
Diluted EPS from Cont Ops	-0.03	-0.07	-0.18	-0.54	-0.06	-0.04	-0.12	-0.1
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.06	-0.06	-0.08	-0.04	-0.18	0.02	- -
Free Cash Flow per Basic Share	- -	-0.06	-0.06	-0.14	-0.04	-0.18	0.02	- -
Cash & Equivalents per Share	- -	0.01	- -	- -	- -	0.01	0.01	- -
Book Value per Share	- -	-0.11	-0.27	-0.78	-0.61	-0.28	-0.28	-0.34
Tangible Book Value per Share	- -	0.02	-0.06	-0.11	-0.1	-0.25	-0.21	-0.22

Green Planet Group, 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)