Eva Live, Inc.

GOAI

GOAIEva Live, Inc. US flag

NASDAQ Capital Market

2.03

USD

-0.33

- -

63.92MMarket Cap

Profitability (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-336.41	-134.45	79.59
Return on Capital (%)	- -	- -	- -	-34.28
Return on Invested Capital (%)	- -	- -	- -	166.28
Gross Margin (%)	18.15	44.38	40.3	59.38
EBITDA Margin (%)	-138.8	-125.9	-39.92	48.26
Operating Margin (%)	-154.92	-129.7	-39.92	48.25
Incremental Operating Margin (%)	- -	- -	- -	155
Pretax Margin (%)	-265.96	-129.7	-40.22	47.7
Profit Margin (%)	-265.96	-129.7	-40.22	47.7
Net Income to Common Margin (%)	-265.96	-129.7	-40.22	47.7
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	1
ST Debt	- -	- -	- -	1
LT Debt	- -	- -	- -	- -
Total Debt/EBITDA	-0.02	- -	-0.11	0.12
Net Debt/EBITDA	- -	0.07	-0.09	0.1
Total Debt/EBIT	-0.02	- -	-0.11	0.12
Net Debt/EBIT	- -	0.07	-0.09	0.1
EBITDA to Interest Expense	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -
Common Equity/Total Assets	-738.55	-1,673.9	-693.17	-124.66
Long-Term Debt/Equity (%)	6.09	- -	- -	- -
Long-Term Debt/Capital (%)	-0.23	- -	- -	- -
Long-Term Debt/Total Assets (%)	1.66	- -	- -	- -
Total Debt/Equity (%)	6.09	- -	25.53	10.16
Total Debt/Capital (%)	-0.23	- -	-1.43	-5.09
Total Debt/Total Assets (%)	1.66	- -	9.74	6.04
Net Debt to Equity	0.35	72.42	20.66	8.07
Net Debt/Capital (%)	-0.01	1.88	-1.15	-4
EBITDA	-2	-6	-4	8
EBITDA-CapEx	-2	-6	-4	8
Operating Income (Loss)	-2	-7	-4	8

Liquidity (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.02	0.22	0.03	0.03
Current Ratio	0.14	0.69	1.61	2.46
Quick Ratio	0.14	0.69	1.61	2.45
CFO/Avg Current Liab	- -	0.22	-0.47	-0.1
Common Equity/Total Assets	-738.55	-1,673.9	-693.17	-124.66
Long-Term Debt/Equity (%)	6.09	- -	- -	- -
Long-Term Debt/Capital (%)	-0.23	- -	- -	- -
Long-Term Debt/Total Assets (%)	1.66	- -	- -	- -
Total Debt/Equity (%)	6.09	- -	25.53	10.16
Total Debt/Capital (%)	-0.23	- -	-1.43	-5.09
Total Debt/Total Assets (%)	1.66	- -	9.74	6.04
CFO/Total Liabilities	-33.31	19.91	-43.5	-6.78
CFO/CapEx	- -	- -	- -	- -
Altman's Z-Score	-53.23	146.88	21.1	22.97

Working Capital (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	8.4	3.71	1.7
Days Sales Outstanding	- -	43.44	98.32	214.56
Inventory Turnover	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.52	5.63	4.72
Accounts Payable Turnover Days	- -	239.53	64.82	77.37
Cash Conversion Cycle	- -	-196.09	33.5	137.19
Inventory to Cash Days	- -	43.44	98.32	214.56
Inventories	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	232	175	132	235
- Cash & Cash Equivalents	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1
Enterprise Value	232	175	132	236
Total Capital	-18	-25	-28	-19
Total Debt/Capital (%)	-0.23	- -	-1.43	-5.09
Total Debt / EV	- -	- -	- -	- -
EV/Sales	171.61	34.26	14.13	13.84
EV/EBITDA	- -	- -	- -	28.68
EV/EBIT	- -	- -	- -	28.69
EV/Cash Flow to Firm	- -	412.06	- -	- -
EV/Free Cash Flow to Firm	- -	412.06	- -	- -
Diluted Market Cap	232	175	132	235
Diluted Enterprise Value	232	175	132	236
EV per Share	8.04	5.98	4.25	7.52
TTM Sales	1	5	9	17
TTM EBITDA	-2	-6	-4	8
TTM Operating Income	-2	-7	-4	8
TTM Cash Flow to Firm	-1	- -	-1	- -
TTM Free Cash Flow to Firm	-1	- -	-1	- -

Multiples (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-390.41	413.17	-119.05	-523.57
EV/EBIT	- -	- -	- -	28.69
Enterprise Value	232	175	132	236
Low Price	2.19	2.25	2.81	1.32
EV/Sales	171.61	34.26	14.13	13.84
EV/EBITDA	- -	- -	- -	28.68
Price/Earnings	- -	- -	- -	28.92
Price/Earnings Average	-51.9	-21.07	-57.38	14.83
Price/Earnings High	-159.55	-52.98	-101.49	57.84
Price/Earnings Low	-17.58	-9.93	-23.22	5.09
Price/Book Value	-12.79	-7.09	-4.62	-11.56
Price/Book Value Average	-10.29	-5.63	-7.56	-5.93
Price/Book Value High	-31.64	-14.17	-13.38	-23.11
Price/Book Value Low	-3.49	-2.66	-3.06	-2.03
Price/Tangible Book Value	-151.21	-65.75	83.94	24.25
Price/Tangible Book Value Average	-121.63	-52.29	137.44	12.43
Price/Tangible Book Value High	-373.89	-131.51	243.11	48.5
Price/Tangible Book Value Low	-41.19	-24.66	55.63	4.27
Price/Sales	171.61	34.36	14.1	13.8
Price/Sales Average	138.03	27.32	23.08	7.08
Price/Sales High	424.33	68.71	40.82	27.59
Price/Sales Low	46.74	12.88	9.34	2.43
Price/Cash Flow	-390.41	413.17	-119.05	-523.57
Price/Cash Flow Average	-314.03	328.58	-194.93	-268.5
Price/Cash Flow High	-965.35	826.34	-344.8	-1,047.13
Price/Cash Flow Low	-106.34	154.94	-78.9	-92.15
Price/Free Cash Flow Average	-314.03	328.58	-194.93	-268.5
Price/Free Cash Flow High	-965.35	826.34	-344.8	-1,047.13
Price/Free Cash Flow Low	-106.34	154.94	-78.9	-92.15
EV/Sales Average	138.03	27.23	23.11	7.12
EV/Sales High	424.33	68.62	40.86	27.64
EV/Sales Low	46.75	12.79	9.38	2.47
EV/EBITDA Average	-99.45	-21.63	-57.9	14.76
EV/EBITDA High	-305.71	-54.5	-102.35	57.27
EV/EBITDA Low	-33.68	-10.16	-23.49	5.13
EV/EBIT Average	-89.1	-20.99	-57.9	14.76
EV/EBIT High	-273.9	-52.91	-102.35	57.29
EV/EBIT Low	-30.17	-9.86	-23.49	5.13
Last Price	8.04	6	4.24	7.5
High Price	19.88	12	12.28	15
Enterprise Value Average	186	139	216	121
Enterprise Value High	573	350	381	471
Enterprise Value Low	63	65	87	42

Profitability (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-336.41	-134.45	79.59
Return on Capital (%)	- -	- -	- -	-34.28
Return on Invested Capital (%)	- -	- -	- -	166.28
Gross Margin (%)	18.15	44.38	40.3	59.38
EBITDA Margin (%)	-138.8	-125.9	-39.92	48.26
Operating Margin (%)	-154.92	-129.7	-39.92	48.25
Incremental Operating Margin (%)	- -	- -	- -	155
Pretax Margin (%)	-265.96	-129.7	-40.22	47.7
Profit Margin (%)	-265.96	-129.7	-40.22	47.7
Net Income to Common Margin (%)	-265.96	-129.7	-40.22	47.7
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	1
ST Debt	- -	- -	- -	1
LT Debt	- -	- -	- -	- -
Total Debt/EBITDA	-0.02	- -	-0.11	0.12
Net Debt/EBITDA	- -	0.07	-0.09	0.1
Total Debt/EBIT	-0.02	- -	-0.11	0.12
Net Debt/EBIT	- -	0.07	-0.09	0.1
EBITDA to Interest Expense	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -
Common Equity/Total Assets	-738.55	-1,673.9	-693.17	-124.66
Long-Term Debt/Equity (%)	6.09	- -	- -	- -
Long-Term Debt/Capital (%)	-0.23	- -	- -	- -
Long-Term Debt/Total Assets (%)	1.66	- -	- -	- -
Total Debt/Equity (%)	6.09	- -	25.53	10.16
Total Debt/Capital (%)	-0.23	- -	-1.43	-5.09
Total Debt/Total Assets (%)	1.66	- -	9.74	6.04
Net Debt to Equity	0.35	72.42	20.66	8.07
Net Debt/Capital (%)	-0.01	1.88	-1.15	-4
EBITDA	-2	-6	-4	8
EBITDA-CapEx	-2	-6	-4	8
Operating Income (Loss)	-2	-7	-4	8

Liquidity (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.02	0.22	0.03	0.03
Current Ratio	0.14	0.69	1.61	2.46
Quick Ratio	0.14	0.69	1.61	2.45
CFO/Avg Current Liab	- -	0.22	-0.47	-0.1
Common Equity/Total Assets	-738.55	-1,673.9	-693.17	-124.66
Long-Term Debt/Equity (%)	6.09	- -	- -	- -
Long-Term Debt/Capital (%)	-0.23	- -	- -	- -
Long-Term Debt/Total Assets (%)	1.66	- -	- -	- -
Total Debt/Equity (%)	6.09	- -	25.53	10.16
Total Debt/Capital (%)	-0.23	- -	-1.43	-5.09
Total Debt/Total Assets (%)	1.66	- -	9.74	6.04
CFO/Total Liabilities	-33.31	19.91	-43.5	-6.78
CFO/CapEx	- -	- -	- -	- -
Altman's Z-Score	-53.23	146.88	21.1	22.97

Working Capital (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	8.4	3.71	1.7
Days Sales Outstanding	- -	43.44	98.32	214.56
Inventory Turnover	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.52	5.63	4.72
Accounts Payable Turnover Days	- -	239.53	64.82	77.37
Cash Conversion Cycle	- -	-196.09	33.5	137.19
Inventory to Cash Days	- -	43.44	98.32	214.56
Inventories	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	232	175	132	235
- Cash & Cash Equivalents	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1
Enterprise Value	232	175	132	236
Total Capital	-18	-25	-28	-19
Total Debt/Capital (%)	-0.23	- -	-1.43	-5.09
Total Debt / EV	- -	- -	- -	- -
EV/Sales	171.61	34.26	14.13	13.84
EV/EBITDA	- -	- -	- -	28.68
EV/EBIT	- -	- -	- -	28.69
EV/Cash Flow to Firm	- -	412.06	- -	- -
EV/Free Cash Flow to Firm	- -	412.06	- -	- -
Diluted Market Cap	232	175	132	235
Diluted Enterprise Value	232	175	132	236
EV per Share	8.04	5.98	4.25	7.52
TTM Sales	1	5	9	17
TTM EBITDA	-2	-6	-4	8
TTM Operating Income	-2	-7	-4	8
TTM Cash Flow to Firm	-1	- -	-1	- -
TTM Free Cash Flow to Firm	-1	- -	-1	- -

Multiples (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-390.41	413.17	-119.05	-523.57
EV/EBIT	- -	- -	- -	28.69
Enterprise Value	232	175	132	236
Low Price	2.19	2.25	2.81	1.32
EV/Sales	171.61	34.26	14.13	13.84
EV/EBITDA	- -	- -	- -	28.68
Price/Earnings	- -	- -	- -	28.92
Price/Earnings Average	-51.9	-21.07	-57.38	14.83
Price/Earnings High	-159.55	-52.98	-101.49	57.84
Price/Earnings Low	-17.58	-9.93	-23.22	5.09
Price/Book Value	-12.79	-7.09	-4.62	-11.56
Price/Book Value Average	-10.29	-5.63	-7.56	-5.93
Price/Book Value High	-31.64	-14.17	-13.38	-23.11
Price/Book Value Low	-3.49	-2.66	-3.06	-2.03
Price/Tangible Book Value	-151.21	-65.75	83.94	24.25
Price/Tangible Book Value Average	-121.63	-52.29	137.44	12.43
Price/Tangible Book Value High	-373.89	-131.51	243.11	48.5
Price/Tangible Book Value Low	-41.19	-24.66	55.63	4.27
Price/Sales	171.61	34.36	14.1	13.8
Price/Sales Average	138.03	27.32	23.08	7.08
Price/Sales High	424.33	68.71	40.82	27.59
Price/Sales Low	46.74	12.88	9.34	2.43
Price/Cash Flow	-390.41	413.17	-119.05	-523.57
Price/Cash Flow Average	-314.03	328.58	-194.93	-268.5
Price/Cash Flow High	-965.35	826.34	-344.8	-1,047.13
Price/Cash Flow Low	-106.34	154.94	-78.9	-92.15
Price/Free Cash Flow Average	-314.03	328.58	-194.93	-268.5
Price/Free Cash Flow High	-965.35	826.34	-344.8	-1,047.13
Price/Free Cash Flow Low	-106.34	154.94	-78.9	-92.15
EV/Sales Average	138.03	27.23	23.11	7.12
EV/Sales High	424.33	68.62	40.86	27.64
EV/Sales Low	46.75	12.79	9.38	2.47
EV/EBITDA Average	-99.45	-21.63	-57.9	14.76
EV/EBITDA High	-305.71	-54.5	-102.35	57.27
EV/EBITDA Low	-33.68	-10.16	-23.49	5.13
EV/EBIT Average	-89.1	-20.99	-57.9	14.76
EV/EBIT High	-273.9	-52.91	-102.35	57.29
EV/EBIT Low	-30.17	-9.86	-23.49	5.13
Last Price	8.04	6	4.24	7.5
High Price	19.88	12	12.28	15
Enterprise Value Average	186	139	216	121
Enterprise Value High	573	350	381	471
Enterprise Value Low	63	65	87	42

Shares Outstanding	29	31	31	31
Diluted Weighted Avg Shares	29	29	31	31
Basic Weighted Avg Shares	29	29	31	31
Revenue per Share	0.05	0.17	0.3	0.54
EBITDA per Share	-0.07	-0.22	-0.12	0.26
Operating Income per Share	-0.07	-0.23	-0.12	0.26
Basic EPS, GAAP	-0.12	-0.23	-0.12	0.26
Basic EPS from Cont Ops	-0.12	-0.23	-0.12	0.26
Diluted EPS, GAAP	-0.12	-0.23	-0.12	0.26
Diluted EPS from Cont Ops	-0.12	-0.23	-0.12	0.26
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-0.02	0.01	-0.04	-0.01
Free Cash Flow per Basic Share	-0.02	0.01	-0.04	-0.01
Cash & Equivalents per Share	- -	0.02	- -	0.01
Book Value per Share	-0.63	-0.85	-0.92	-0.65
Tangible Book Value per Share	-0.05	-0.09	0.05	0.31

Eva Live, 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)