Green Rain Energy Holdings Inc.

GREH

GREHGreen Rain Energy Holdings Inc. US flag

Other OTC

0.01

USD

+0.00

- -

101,063.00Market Cap

Profitability (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Return on Common Equity (%)	- -	- -	- -	- -	-21.02	-10.38	-6.62
Return on Assets (%)	- -	- -	- -	- -	-19.57	-9.61	-6.07
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	-328.7	-28.14	10.67	8.3
EBITDA Margin (%)	-945.31	-108.25	-11.08	-3,626.59	-125.1	-47.46	-17.78
Operating Margin (%)	-1,050.42	-111.61	-11.77	-3,809.67	-143.58	-61.68	-25.57
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2,042.12	107.68	32.25	-14,478.85	-558.65	-282.08	-110.6
Profit Margin (%)	1,961.62	101.08	22.69	-14,488.8	-547.65	-279.58	-110.64
Net Income to Common Margin (%)	1,961.62	101.08	22.69	-14,488.8	-547.65	-279.58	-110.64
Effective Tax Rate (%)	3.94	6.13	29.65	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-21.02	-10.38	-6.62

Credit (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Total Debt	- -	- -	- -	- -	12	47	48
ST Debt	- -	- -	- -	- -	3	44	3
LT Debt	- -	- -	- -	- -	8	4	45
Total Debt/EBITDA	- -	- -	- -	- -	-0.37	-2.04	-3.44
Net Debt/EBITDA	- -	- -	- -	- -	0.09	-1.68	-2.49
Total Debt/EBIT	- -	- -	- -	- -	-0.32	-1.57	-2.39
Net Debt/EBIT	- -	- -	- -	- -	0.08	-1.29	-1.73
EBITDA to Interest Expense	- -	- -	- -	- -	-1.48	-0.6	-0.37
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-1.68	-0.77	-0.38
EBIT to Interest Expense	- -	- -	- -	- -	-1.7	-0.78	-0.53
Interest Expense	- -	- -	- -	- -	21	39	38
Common Equity/Total Assets	- -	- -	- -	- -	93.08	92.24	91.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.73	0.37	4.93
Long-Term Debt/Capital (%)	- -	- -	- -	- -	0.63	0.27	3.32
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	0.59	0.26	3.13
Total Debt/Equity (%)	- -	- -	- -	- -	1.03	4.71	5.26
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt/Total Assets (%)	- -	- -	- -	- -	0.83	3.31	3.33
Net Debt to Equity	- -	- -	- -	- -	-0.26	3.89	3.8
Net Debt/Capital (%)	- -	- -	- -	- -	-0.22	2.87	2.58
EBITDA	- -	-1	- -	-9	-32	-23	-14
EBITDA-CapEx	- -	-1	- -	-11	-36	-30	-15
Operating Income (Loss)	- -	-1	- -	-10	-36	-30	-20

Liquidity (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Cash Ratio	- -	- -	- -	- -	0.01	0.01	0.07
Current Ratio	- -	- -	- -	- -	0.28	0.62	0.85
Quick Ratio	- -	- -	- -	- -	0.26	0.58	0.81
CFO/Avg Current Liab	- -	- -	- -	- -	-0.81	-0.38	-0.22
Common Equity/Total Assets	- -	- -	- -	- -	93.08	92.24	91.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.73	0.37	4.93
Long-Term Debt/Capital (%)	- -	- -	- -	- -	0.63	0.27	3.32
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	0.59	0.26	3.13
Total Debt/Equity (%)	- -	- -	- -	- -	1.03	4.71	5.26
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt/Total Assets (%)	- -	- -	- -	- -	0.83	3.31	3.33
CFO/Total Liabilities	- -	- -	- -	- -	-39.06	-18.65	-5.92
CFO/CapEx	- -	76.93	5.62	-8.15	-24.72	-11.76	-59.29
Altman's Z-Score	- -	- -	- -	- -	-0.23	-0.08	0.24

Working Capital (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Accounts Receivable Turnover	- -	- -	- -	- -	3.27	2	2.01
Days Sales Outstanding	- -	- -	- -	- -	111.59	182.55	181.56
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	7.5	3.22	2.68
Accounts Payable Turnover Days	- -	- -	- -	- -	48.64	113.47	136.02
Cash Conversion Cycle	- -	- -	- -	- -	62.95	69.08	45.53
Inventory to Cash Days	- -	- -	- -	- -	111.59	182.55	181.56
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Market Capitalization	56	6	13	1	1	1	215
- Cash & Cash Equivalents	- -	- -	- -	- -	3	1	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	-4	-5	-5
+ Total Debt	- -	- -	- -	- -	12	47	48
Enterprise Value	56	6	13	1	6	41	249
Total Capital	- -	- -	- -	- -	1,325	1,359	1,360
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt / EV	- -	- -	- -	- -	1.84	1.14	0.19
EV/Sales	2,164.76	10.54	4.22	4.97	0.25	0.84	3.15
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	3.07	50.97	- -	- -	- -	35.2
EV/Free Cash Flow to Firm	- -	3.03	43.28	- -	- -	- -	32.75
Diluted Market Cap	56	6	13	1	1	1	215
Diluted Enterprise Value	56	6	13	1	6	41	249
EV per Share	21.15	2.4	4.81	0.48	2.43	15.68	94.39
TTM Sales	- -	1	3	- -	25	49	79
TTM EBITDA	- -	-1	- -	-9	-32	-23	-14
TTM Operating Income	- -	-1	- -	-10	-36	-30	-20
TTM Cash Flow to Firm	- -	2	- -	-14	-86	-40	7
TTM Free Cash Flow to Firm	- -	2	- -	-12	-82	-34	8

Multiples (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Price/Free Cash Flow	-167.91	3.03	43.28	-0.11	-0.01	-0.01	-6.99
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	56	6	13	1	6	41	249
Low Price	7.21	0.48	2.4	0.48	0.24	0.24	0.24
EV/Sales	2,164.76	10.54	4.22	4.97	0.25	0.84	3.15
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	110.36	10.43	18.62	- -	- -	- -	- -
Price/Earnings Average	541.54	19.64	35.47	-0.09	-0.01	-0.01	-0.49
Price/Earnings High	1,755.46	106.48	93.02	-0.34	-0.05	-0.03	-2.61
Price/Earnings Low	37.62	2.09	9.29	-0.03	- -	- -	-0.01
Price/Book Value	- -	- -	- -	- -	- -	- -	0.16
Price/Book Value Average	- -	- -	- -	- -	- -	- -	0.03
Price/Book Value High	- -	- -	- -	- -	- -	- -	0.17
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	0.24
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	0.05
Price/Tangible Book Value High	- -	- -	- -	- -	0.01	- -	0.25
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	2,164.76	10.54	4.22	4.97	0.05	0.01	2.73
Price/Sales Average	10,623.04	19.85	8.05	12.99	0.06	0.02	0.54
Price/Sales High	34,435.51	107.62	21.1	49.7	0.25	0.08	2.89
Price/Sales Low	737.96	2.11	2.11	4.97	0.03	0.01	0.01
Price/Cash Flow	-167.91	3.07	50.97	-0.09	-0.01	-0.01	-6.87
Price/Cash Flow Average	-823.98	5.78	97.09	-0.24	-0.01	-0.01	-1.36
Price/Cash Flow High	-2,671.01	31.36	254.65	-0.93	-0.06	-0.05	-7.28
Price/Cash Flow Low	-57.24	0.61	25.43	-0.09	-0.01	-0.01	-0.02
Price/Free Cash Flow Average	-823.98	5.71	82.43	-0.28	-0.01	-0.01	-1.39
Price/Free Cash Flow High	-2,671.01	30.96	216.2	-1.06	-0.06	-0.05	-7.4
Price/Free Cash Flow Low	-57.24	0.61	21.59	-0.11	-0.01	-0.01	-0.02
EV/Sales Average	10,623.04	19.85	8.05	12.99	0.26	0.85	0.97
EV/Sales High	34,435.51	107.62	21.1	49.7	0.45	0.91	3.31
EV/Sales Low	737.96	2.11	2.11	4.97	0.23	0.84	0.43
EV/EBITDA Average	-1,123.76	-18.34	-72.6	-0.36	-0.21	-1.8	-5.43
EV/EBITDA High	-3,642.77	-99.42	-190.41	-1.37	-0.36	-1.92	-18.64
EV/EBITDA Low	-78.07	-1.95	-19.02	-0.14	-0.18	-1.78	-2.43
EV/EBIT Average	-1,011.31	-17.78	-68.33	-0.34	-0.18	-1.38	-3.78
EV/EBIT High	-3,278.25	-96.42	-179.22	-1.3	-0.32	-1.47	-12.96
EV/EBIT Low	-70.25	-1.89	-17.9	-0.13	-0.16	-1.37	-1.69
Last Price	21.15	2.4	4.81	0.48	0.48	0.24	81.71
High Price	336.44	24.51	24.03	4.81	2.4	1.44	86.51
Enterprise Value Average	273	12	24	3	7	42	76
Enterprise Value High	886	65	63	13	11	44	261
Enterprise Value Low	19	1	6	1	6	41	34

Profitability (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Return on Common Equity (%)	- -	- -	- -	- -	-21.02	-10.38	-6.62
Return on Assets (%)	- -	- -	- -	- -	-19.57	-9.61	-6.07
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	-328.7	-28.14	10.67	8.3
EBITDA Margin (%)	-945.31	-108.25	-11.08	-3,626.59	-125.1	-47.46	-17.78
Operating Margin (%)	-1,050.42	-111.61	-11.77	-3,809.67	-143.58	-61.68	-25.57
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2,042.12	107.68	32.25	-14,478.85	-558.65	-282.08	-110.6
Profit Margin (%)	1,961.62	101.08	22.69	-14,488.8	-547.65	-279.58	-110.64
Net Income to Common Margin (%)	1,961.62	101.08	22.69	-14,488.8	-547.65	-279.58	-110.64
Effective Tax Rate (%)	3.94	6.13	29.65	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-21.02	-10.38	-6.62

Credit (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Total Debt	- -	- -	- -	- -	12	47	48
ST Debt	- -	- -	- -	- -	3	44	3
LT Debt	- -	- -	- -	- -	8	4	45
Total Debt/EBITDA	- -	- -	- -	- -	-0.37	-2.04	-3.44
Net Debt/EBITDA	- -	- -	- -	- -	0.09	-1.68	-2.49
Total Debt/EBIT	- -	- -	- -	- -	-0.32	-1.57	-2.39
Net Debt/EBIT	- -	- -	- -	- -	0.08	-1.29	-1.73
EBITDA to Interest Expense	- -	- -	- -	- -	-1.48	-0.6	-0.37
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-1.68	-0.77	-0.38
EBIT to Interest Expense	- -	- -	- -	- -	-1.7	-0.78	-0.53
Interest Expense	- -	- -	- -	- -	21	39	38
Common Equity/Total Assets	- -	- -	- -	- -	93.08	92.24	91.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.73	0.37	4.93
Long-Term Debt/Capital (%)	- -	- -	- -	- -	0.63	0.27	3.32
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	0.59	0.26	3.13
Total Debt/Equity (%)	- -	- -	- -	- -	1.03	4.71	5.26
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt/Total Assets (%)	- -	- -	- -	- -	0.83	3.31	3.33
Net Debt to Equity	- -	- -	- -	- -	-0.26	3.89	3.8
Net Debt/Capital (%)	- -	- -	- -	- -	-0.22	2.87	2.58
EBITDA	- -	-1	- -	-9	-32	-23	-14
EBITDA-CapEx	- -	-1	- -	-11	-36	-30	-15
Operating Income (Loss)	- -	-1	- -	-10	-36	-30	-20

Liquidity (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Cash Ratio	- -	- -	- -	- -	0.01	0.01	0.07
Current Ratio	- -	- -	- -	- -	0.28	0.62	0.85
Quick Ratio	- -	- -	- -	- -	0.26	0.58	0.81
CFO/Avg Current Liab	- -	- -	- -	- -	-0.81	-0.38	-0.22
Common Equity/Total Assets	- -	- -	- -	- -	93.08	92.24	91.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.73	0.37	4.93
Long-Term Debt/Capital (%)	- -	- -	- -	- -	0.63	0.27	3.32
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	0.59	0.26	3.13
Total Debt/Equity (%)	- -	- -	- -	- -	1.03	4.71	5.26
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt/Total Assets (%)	- -	- -	- -	- -	0.83	3.31	3.33
CFO/Total Liabilities	- -	- -	- -	- -	-39.06	-18.65	-5.92
CFO/CapEx	- -	76.93	5.62	-8.15	-24.72	-11.76	-59.29
Altman's Z-Score	- -	- -	- -	- -	-0.23	-0.08	0.24

Working Capital (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Accounts Receivable Turnover	- -	- -	- -	- -	3.27	2	2.01
Days Sales Outstanding	- -	- -	- -	- -	111.59	182.55	181.56
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	7.5	3.22	2.68
Accounts Payable Turnover Days	- -	- -	- -	- -	48.64	113.47	136.02
Cash Conversion Cycle	- -	- -	- -	- -	62.95	69.08	45.53
Inventory to Cash Days	- -	- -	- -	- -	111.59	182.55	181.56
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Market Capitalization	56	6	13	1	1	1	215
- Cash & Cash Equivalents	- -	- -	- -	- -	3	1	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	-4	-5	-5
+ Total Debt	- -	- -	- -	- -	12	47	48
Enterprise Value	56	6	13	1	6	41	249
Total Capital	- -	- -	- -	- -	1,325	1,359	1,360
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt / EV	- -	- -	- -	- -	1.84	1.14	0.19
EV/Sales	2,164.76	10.54	4.22	4.97	0.25	0.84	3.15
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	3.07	50.97	- -	- -	- -	35.2
EV/Free Cash Flow to Firm	- -	3.03	43.28	- -	- -	- -	32.75
Diluted Market Cap	56	6	13	1	1	1	215
Diluted Enterprise Value	56	6	13	1	6	41	249
EV per Share	21.15	2.4	4.81	0.48	2.43	15.68	94.39
TTM Sales	- -	1	3	- -	25	49	79
TTM EBITDA	- -	-1	- -	-9	-32	-23	-14
TTM Operating Income	- -	-1	- -	-10	-36	-30	-20
TTM Cash Flow to Firm	- -	2	- -	-14	-86	-40	7
TTM Free Cash Flow to Firm	- -	2	- -	-12	-82	-34	8

Multiples (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 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

Price/Free Cash Flow	-167.91	3.03	43.28	-0.11	-0.01	-0.01	-6.99
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	56	6	13	1	6	41	249
Low Price	7.21	0.48	2.4	0.48	0.24	0.24	0.24
EV/Sales	2,164.76	10.54	4.22	4.97	0.25	0.84	3.15
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	110.36	10.43	18.62	- -	- -	- -	- -
Price/Earnings Average	541.54	19.64	35.47	-0.09	-0.01	-0.01	-0.49
Price/Earnings High	1,755.46	106.48	93.02	-0.34	-0.05	-0.03	-2.61
Price/Earnings Low	37.62	2.09	9.29	-0.03	- -	- -	-0.01
Price/Book Value	- -	- -	- -	- -	- -	- -	0.16
Price/Book Value Average	- -	- -	- -	- -	- -	- -	0.03
Price/Book Value High	- -	- -	- -	- -	- -	- -	0.17
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	0.24
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	0.05
Price/Tangible Book Value High	- -	- -	- -	- -	0.01	- -	0.25
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	2,164.76	10.54	4.22	4.97	0.05	0.01	2.73
Price/Sales Average	10,623.04	19.85	8.05	12.99	0.06	0.02	0.54
Price/Sales High	34,435.51	107.62	21.1	49.7	0.25	0.08	2.89
Price/Sales Low	737.96	2.11	2.11	4.97	0.03	0.01	0.01
Price/Cash Flow	-167.91	3.07	50.97	-0.09	-0.01	-0.01	-6.87
Price/Cash Flow Average	-823.98	5.78	97.09	-0.24	-0.01	-0.01	-1.36
Price/Cash Flow High	-2,671.01	31.36	254.65	-0.93	-0.06	-0.05	-7.28
Price/Cash Flow Low	-57.24	0.61	25.43	-0.09	-0.01	-0.01	-0.02
Price/Free Cash Flow Average	-823.98	5.71	82.43	-0.28	-0.01	-0.01	-1.39
Price/Free Cash Flow High	-2,671.01	30.96	216.2	-1.06	-0.06	-0.05	-7.4
Price/Free Cash Flow Low	-57.24	0.61	21.59	-0.11	-0.01	-0.01	-0.02
EV/Sales Average	10,623.04	19.85	8.05	12.99	0.26	0.85	0.97
EV/Sales High	34,435.51	107.62	21.1	49.7	0.45	0.91	3.31
EV/Sales Low	737.96	2.11	2.11	4.97	0.23	0.84	0.43
EV/EBITDA Average	-1,123.76	-18.34	-72.6	-0.36	-0.21	-1.8	-5.43
EV/EBITDA High	-3,642.77	-99.42	-190.41	-1.37	-0.36	-1.92	-18.64
EV/EBITDA Low	-78.07	-1.95	-19.02	-0.14	-0.18	-1.78	-2.43
EV/EBIT Average	-1,011.31	-17.78	-68.33	-0.34	-0.18	-1.38	-3.78
EV/EBIT High	-3,278.25	-96.42	-179.22	-1.3	-0.32	-1.47	-12.96
EV/EBIT Low	-70.25	-1.89	-17.9	-0.13	-0.16	-1.37	-1.69
Last Price	21.15	2.4	4.81	0.48	0.48	0.24	81.71
High Price	336.44	24.51	24.03	4.81	2.4	1.44	86.51
Enterprise Value Average	273	12	24	3	7	42	76
Enterprise Value High	886	65	63	13	11	44	261
Enterprise Value Low	19	1	6	1	6	41	34

Shares Outstanding	- -	- -	- -	- -	1	1	1
Diluted Weighted Avg Shares	3	3	3	3	3	3	3
Basic Weighted Avg Shares	3	3	3	3	3	3	3
Revenue per Share	0.01	0.23	1.14	0.1	9.6	18.56	29.93
EBITDA per Share	-0.09	-0.25	-0.13	-3.51	-12	-8.81	-5.32
Operating Income per Share	-0.1	-0.25	-0.13	-3.69	-13.78	-11.45	-7.65
Basic EPS, GAAP	0.19	0.23	0.26	-14.02	-52.55	-51.88	-33.11
Basic EPS from Cont Ops	0.19	0.23	0.26	-14.02	-53.65	-52.42	-33.11
Diluted EPS, GAAP	0.19	0.23	0.26	-14.02	-52.55	-51.88	-33.11
Diluted EPS from Cont Ops	0.19	0.23	0.26	-14.02	-53.65	-52.42	-33.11
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.13	0.78	0.09	-5.17	-40.74	-30.11	-11.89
Free Cash Flow per Basic Share	-0.13	0.77	0.08	-5.8	-42.39	-32.67	-12.09
Cash & Equivalents per Share	- -	- -	- -	- -	1.12	0.56	3.67
Book Value per Share	- -	- -	- -	- -	500	500	500
Tangible Book Value per Share	- -	- -	- -	- -	432.84	380.64	347.7

Green Rain Energy Holdings 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)