Goldrich Mining Company Financial Ratios — GRMC Stock

Profitability (USD)

	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	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-133.66	-93.9	-92.23	-180.33	-73.9	-142.28	-173.63	4.96	-90.07	-85.13	-295.2	-287.87	-303.68	-239.84	-138.44
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	-1.27	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	629.44	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	-2.5	-22.32	- -	- -	- -	- -	- -	58.14	94.18	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	-179.59	-87.43	- -	- -	- -	- -	- -	-973.26	-290.23	- -	- -	- -	- -	- -
Operating Margin (%)	- -	-216.76	-112.5	- -	- -	- -	- -	- -	-1,015.12	-296.05	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	98.72	- -	- -	- -	- -	- -	- -	152.32	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-1,085.08	-441.31	- -	- -	- -	- -	- -
Profit Margin (%)	- -	-249.78	-124.79	- -	- -	- -	- -	- -	-1,085.08	-441.31	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	-261.88	-125.94	- -	- -	- -	- -	- -	-1,470.31	-468.97	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	4.62	0.91	0.16	0.47	0.48	2.93	227.57	26.2	5.9	0.2	0.29	0.35	0.43	0.72
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	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	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	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

Total Debt	1	1	3	- -	- -	1	1	1	1	2	4	5	5	6	6
ST Debt	- -	1	1	- -	- -	1	1	1	1	2	4	5	5	6	6
LT Debt	1	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.38	-0.94	-1.56	-0.12	-0.02	-0.45	-0.72	-0.97	-1.08	-2.95	-3.76	-4.85	-4.94	-6.14	-8.22
Net Debt/EBITDA	-0.3	-0.66	-1.36	0.04	0.02	-0.44	-0.54	-0.87	-1.03	-2.18	-3.68	-4.85	-4.9	-6.14	-8.21
Total Debt/EBIT	-0.36	-0.78	-1.22	-0.11	-0.01	-0.39	-0.64	-0.89	-1.03	-2.89	-3.75	-4.84	-4.93	-6.14	-8.22
Net Debt/EBIT	-0.28	-0.55	-1.06	0.04	0.01	-0.38	-0.48	-0.8	-0.99	-2.14	-3.67	-4.84	-4.9	-6.14	-8.21
EBITDA to Interest Expense	-20.16	-5.47	-4.54	-24.53	-36.11	-12.15	-5.02	-6.61	-11.29	-2.58	-1.03	-1.13	-1.36	-1.1	-0.81
EBITDA-CapEx/Interest Expense	-20.39	-7.26	-6.48	-25.35	-37.83	-12.15	-5.03	-6.61	-11.29	-2.58	-1.03	-1.13	-1.39	-1.1	-0.81
EBIT to Interest Expense	-21.58	-6.61	-5.84	-27.3	-47.41	-14.17	-5.7	-7.18	-11.77	-2.64	-1.04	-1.13	-1.36	-1.1	-0.81
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1
Common Equity/Total Assets	-516.33	-512.71	-300.27	-371.68	-842.45	-1,499.48	-1,251.54	-1,706.22	-1,899.41	-1,062.69	-1,747.39	-2,970.57	-2,965.18	-2,810.18	-2,878.67
Long-Term Debt/Equity (%)	356.62	126.06	- -	8.46	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-15.21	-3.5	-27.62	-1.64	- -	- -	-1.87	-2	- -	- -	- -	-1.26	-0.11	- -	- -
Long-Term Debt/Total Assets (%)	66.2	14.93	58.59	5.8	- -	- -	21.67	31.69	- -	- -	- -	28.39	2.38	- -	- -
Total Debt/Equity (%)	356.62	503.25	-1,183.83	18.85	2.53	-67.25	-67.19	-120.36	-80.92	-132.44	-76.07	-66.29	-59.17	-54.75	-52.88
Total Debt/Capital (%)	-15.21	-13.96	-35.73	-3.66	-0.15	-4.66	-6.05	-5.85	-5.05	-13.79	-24.51	-29.77	-34.27	-36.26	-37.69
Total Debt/Total Assets (%)	66.2	59.59	75.78	12.93	1.26	66	70.26	92.54	89.74	126.57	339.06	672.89	746.93	738.38	778.25
Net Debt to Equity	278.27	354.62	-1,027.97	-6.74	-2.82	-65.62	-50.59	-108.15	-77.49	-98.01	-74.48	-66.27	-58.77	-54.71	-52.84
Net Debt/Capital (%)	-11.48	-9.45	-29.63	1.25	0.17	-4.54	-4.49	-5.22	-4.83	-9.85	-23.87	-29.76	-34.03	-36.23	-37.66
EBITDA	-3	-1	-2	-4	-1	-2	-1	-1	-1	-1	-1	-1	-1	-1	-1
EBITDA-CapEx	-3	-1	-2	-4	-1	-2	-1	-1	-1	-1	-1	-1	-1	-1	-1
Operating Income (Loss)	-3	-1	-2	-4	-2	-2	-1	-1	-1	-1	-1	-1	-1	-1	-1

Liquidity (USD)

API ChatGPT

	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	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	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

Cash Ratio	1.31	0.25	0.26	1.08	0.09	0.01	0.11	0.09	0.02	0.19	0.01	- -	- -	- -	- -
Current Ratio	2.1	0.33	0.41	1.38	0.95	0.1	0.24	0.24	0.09	0.24	0.04	0.01	0.01	0.01	0.01
Quick Ratio	1.45	0.26	0.26	1.08	0.72	0.01	0.11	0.09	0.03	0.19	0.01	- -	- -	- -	- -
CFO/Avg Current Liab	-2.95	-1.23	-0.94	-4.2	-1.89	-0.92	-0.93	-1.2	-0.45	-0.5	-0.47	-0.15	-0.1	-0.08	-0.04
Common Equity/Total Assets	-516.33	-512.71	-300.27	-371.68	-842.45	-1,499.48	-1,251.54	-1,706.22	-1,899.41	-1,062.69	-1,747.39	-2,970.57	-2,965.18	-2,810.18	-2,878.67
Long-Term Debt/Equity (%)	356.62	126.06	- -	8.46	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-15.21	-3.5	-27.62	-1.64	- -	- -	-1.87	-2	- -	- -	- -	-1.26	-0.11	- -	- -
Long-Term Debt/Total Assets (%)	66.2	14.93	58.59	5.8	- -	- -	21.67	31.69	- -	- -	- -	28.39	2.38	- -	- -
Total Debt/Equity (%)	356.62	503.25	-1,183.83	18.85	2.53	-67.25	-67.19	-120.36	-80.92	-132.44	-76.07	-66.29	-59.17	-54.75	-52.88
Total Debt/Capital (%)	-15.21	-13.96	-35.73	-3.66	-0.15	-4.66	-6.05	-5.85	-5.05	-13.79	-24.51	-29.77	-34.27	-36.26	-37.69
Total Debt/Total Assets (%)	66.2	59.59	75.78	12.93	1.26	66	70.26	92.54	89.74	126.57	339.06	672.89	746.93	738.38	778.25
CFO/Total Liabilities	-169.36	-55.46	-32.78	-376.14	-118.8	-43.2	-63.15	-108.45	-29.13	-33.04	-31.61	-11.92	-9.17	-7.35	-3.69
CFO/CapEx	-70.65	-2.36	-1.69	-32.83	-17.41	- -	-896.04	- -	- -	- -	- -	- -	-35.16	- -	- -
Altman's Z-Score	-15.63	-6.98	-5.73	-6.58	-16.14	-39.12	-36.36	-49.07	-52.97	-29.39	-51.02	-85.33	-95.43	-92.29	-95.37

Working Capital (USD)

API ChatGPT

	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	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	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

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	12.29	39.78	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	29.7	9.18	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	1.89	23.25	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	193.09	15.7	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	0.15	7.68	6.66	0.09	1.18	- -	0.16	- -	0.1	0.06	0.01	- -	- -	- -	- -
Accounts Payable Turnover Days	2,511.8	47.5	54.85	3,938.61	309.56	74,105.65	2,328.9	107,422.07	3,514.78	6,596.38	46,505.29	377,739.31	890,889.55	- -	- -
Cash Conversion Cycle	- -	-47.5	-54.85	- -	- -	- -	- -	- -	-3,469.38	-6,587.21	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	14.01	9.18	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	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

Market Capitalization	2	17	15	11	9	6	4	3	4	5	3	3	4	13	6
- Cash & Cash Equivalents	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	3	- -	- -	1	1	1	1	2	4	5	5	6	6
Enterprise Value	3	18	17	11	10	6	5	4	5	7	7	8	10	19	12
Total Capital	-7	-7	-7	-12	-14	-15	-14	-13	-14	-14	-15	-16	-15	-16	-16
Total Debt/Capital (%)	-15.21	-13.96	-35.73	-3.66	-0.15	-4.66	-6.05	-5.85	-5.05	-13.79	-24.51	-29.77	-34.27	-36.26	-37.69
Total Debt / EV	0.29	0.06	0.15	0.04	- -	0.11	0.16	0.21	0.15	0.28	0.55	0.57	0.54	0.29	0.51
EV/Sales	- -	29.15	9.12	- -	- -	- -	- -	- -	72.33	30.36	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	894.83	25.91
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	894.83	25.91
Diluted Market Cap	2	17	15	11	9	6	4	3	4	5	3	3	4	13	6
Diluted Enterprise Value	3	18	17	11	10	6	5	4	5	7	7	8	10	19	12
EV per Share	0.09	0.41	0.37	0.15	0.1	0.07	0.05	0.03	0.04	0.05	0.05	0.06	0.07	0.11	0.06
TTM Sales	- -	1	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-3	-1	-2	-4	-1	-2	-1	-1	-1	-1	-1	-1	-1	-1	-1
TTM Operating Income	-3	-1	-2	-4	-2	-2	-1	-1	-1	-1	-1	-1	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	-4	-1	-1	-1	-1	- -	-1	-1	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	-4	-1	-1	-1	-1	- -	-1	-1	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	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	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	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

Price/Free Cash Flow	-1.19	-34.1	-30.03	-2.94	-10.14	-6.06	-2.85	-1.71	-8.1	-5.23	-1.47	-3.48	-4.83	-16.59	-12.5
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3	18	17	11	10	6	5	4	5	7	7	8	10	19	12
Low Price	0.06	0.06	0.13	0.1	0.05	0.04	0.03	0.02	0.02	0.02	0.02	0.01	0.01	0.02	- -
EV/Sales	- -	29.15	9.12	- -	- -	- -	- -	- -	72.33	30.36	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-4.49	-6	-6.32	-2.96	-6.39	-3.85	-3.31	-151.87	-4.65	-4.25	-1.04	-0.78	-1.5	-4.86	-5.91
Price/Earnings High	-10.79	-15.59	-8.88	-4.44	-9.43	-5.88	-4.62	-307.4	-9.91	-8.27	-1.56	-1.58	-3.21	-9.81	-16.45
Price/Earnings Low	-0.77	-1.64	-2.57	-1.27	-2.65	-1.96	-1.63	-53.88	-2.25	-2.05	-0.72	-0.32	-0.34	-2.16	-0.03
Price/Book Value	-0.31	-1.88	-1.42	-0.91	-0.68	-0.35	-0.29	-0.19	-0.26	-0.32	-0.15	-0.16	-0.2	-0.63	-0.25
Price/Book Value Average	-1.83	-1.08	-1.47	-1.46	-0.85	-0.47	-0.45	-0.42	-0.31	-0.28	-0.21	-0.09	-0.16	-0.4	-0.29
Price/Book Value High	-4.4	-2.81	-2.06	-2.19	-1.25	-0.72	-0.63	-0.85	-0.66	-0.54	-0.31	-0.19	-0.34	-0.81	-0.8
Price/Book Value Low	-0.31	-0.3	-0.6	-0.63	-0.35	-0.24	-0.22	-0.15	-0.15	-0.13	-0.14	-0.04	-0.04	-0.18	- -
Price/Tangible Book Value	44.22	-66.9	-22.75	5.33	14.46	-4.52	-2.96	-3.03	-3.43	-2.96	-0.54	-0.44	-0.45	-1.28	-0.48
Price/Tangible Book Value Average	257.58	-38.63	-23.49	8.56	18.1	-6.16	-4.52	-6.6	-4.02	-2.59	-0.77	-0.27	-0.36	-0.81	-0.55
Price/Tangible Book Value High	619.02	-100.34	-33.02	12.85	26.74	-9.41	-6.31	-13.37	-8.57	-5.04	-1.16	-0.54	-0.76	-1.64	-1.52
Price/Tangible Book Value Low	44.22	-10.56	-9.54	3.67	7.52	-3.14	-2.23	-2.34	-1.94	-1.25	-0.54	-0.11	-0.08	-0.36	- -
Price/Sales	- -	27.22	7.71	- -	- -	- -	- -	- -	58.26	22.8	- -	- -	- -	- -	- -
Price/Sales Average	- -	15.72	7.96	- -	- -	- -	- -	- -	68.35	19.93	- -	- -	- -	- -	- -
Price/Sales High	- -	40.83	11.19	- -	- -	- -	- -	- -	145.64	38.79	- -	- -	- -	- -	- -
Price/Sales Low	- -	4.3	3.23	- -	- -	- -	- -	- -	33.01	9.6	- -	- -	- -	- -	- -
Price/Cash Flow	-1.18	-19.67	-12.24	-2.85	-9.56	-6.06	-2.85	-1.71	-8.1	-5.23	-1.47	-3.48	-4.69	-16.59	-12.5
Price/Cash Flow Average	-6.85	-11.36	-12.64	-4.58	-11.97	-8.25	-4.35	-3.72	-9.5	-4.57	-2.11	-2.12	-3.73	-10.58	-14.21
Price/Cash Flow High	-16.46	-29.51	-17.77	-6.88	-17.68	-12.6	-6.07	-7.52	-20.25	-8.89	-3.15	-4.27	-7.96	-21.33	-39.59
Price/Cash Flow Low	-1.18	-3.11	-5.13	-1.97	-4.97	-4.2	-2.14	-1.32	-4.59	-2.2	-1.47	-0.87	-0.85	-4.69	-0.08
Price/Free Cash Flow Average	-6.95	-19.69	-31.01	-4.73	-12.7	-8.25	-4.35	-3.72	-9.5	-4.57	-2.11	-2.12	-3.84	-10.58	-14.21
Price/Free Cash Flow High	-16.7	-51.15	-43.59	-7.1	-18.76	-12.6	-6.08	-7.52	-20.25	-8.89	-3.15	-4.27	-8.19	-21.33	-39.59
Price/Free Cash Flow Low	-1.19	-5.38	-12.59	-2.03	-5.27	-4.2	-2.14	-1.32	-4.59	-2.2	-1.47	-0.87	-0.88	-4.69	-0.08
EV/Sales Average	- -	17.65	9.37	- -	- -	- -	- -	- -	82.42	27.5	- -	- -	- -	- -	- -
EV/Sales High	- -	42.76	12.6	- -	- -	- -	- -	- -	159.71	46.35	- -	- -	- -	- -	- -
EV/Sales Low	- -	6.23	4.64	- -	- -	- -	- -	- -	47.08	17.16	- -	- -	- -	- -	- -
EV/EBITDA Average	-5.85	-9.83	-10.72	-5.01	-10.07	-5.4	-6.52	-8.67	-8.47	-9.47	-8	-7.15	-8.27	-15.8	-17.29
EV/EBITDA High	-13.52	-23.81	-14.41	-7.52	-14.82	-7.95	-8.82	-16.32	-16.41	-15.97	-10	-9.21	-11.76	-25.33	-32.83
EV/EBITDA Low	-1.32	-3.47	-5.31	-2.15	-4.26	-3.02	-3.59	-3.85	-4.84	-5.91	-6.77	-5.95	-5.9	-10.59	-8.64
EV/EBIT Average	-5.47	-8.14	-8.33	-4.5	-7.67	-4.63	-5.75	-7.98	-8.12	-9.29	-7.96	-7.14	-8.26	-15.8	-17.29
EV/EBIT High	-12.63	-19.73	-11.2	-6.76	-11.28	-6.82	-7.76	-15.02	-15.73	-15.66	-9.95	-9.2	-11.75	-25.33	-32.83
EV/EBIT Low	-1.24	-2.87	-4.13	-1.94	-3.24	-2.59	-3.16	-3.54	-4.64	-5.8	-6.74	-5.94	-5.89	-10.59	-8.64
Last Price	0.06	0.38	0.31	0.14	0.1	0.06	0.04	0.02	0.03	0.04	0.02	0.02	0.03	0.08	0.03
High Price	0.91	0.57	0.45	0.35	0.18	0.12	0.08	0.09	0.08	0.06	0.04	0.03	0.05	0.1	0.1
Enterprise Value Average	15	11	18	18	12	8	8	7	6	6	8	7	9	14	12
Enterprise Value High	35	26	24	27	18	12	10	13	11	10	10	9	13	23	24
Enterprise Value Low	3	4	9	8	5	5	4	3	3	4	7	6	6	10	6

Shares Outstanding	39	44	53	93	96	96	126	131	131	134	140	140	168	180	185
Diluted Weighted Avg Shares	38	43	47	78	95	96	109	130	131	131	137	140	147	173	184
Basic Weighted Avg Shares	38	43	47	78	95	96	109	130	131	131	137	140	147	173	184
Revenue per Share	- -	0.01	0.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.07	-0.03	-0.04	-0.05	-0.01	-0.02	-0.01	-0.01	-0.01	- -	-0.01	-0.01	-0.01	-0.01	- -
Operating Income per Share	-0.07	-0.03	-0.05	-0.05	-0.02	-0.02	-0.01	-0.01	-0.01	- -	-0.01	-0.01	-0.01	-0.01	- -
Basic EPS, GAAP	-0.08	-0.04	-0.05	-0.08	-0.02	-0.02	-0.02	- -	-0.01	-0.01	-0.03	-0.02	-0.01	-0.01	-0.01
Basic EPS from Cont Ops	-0.08	-0.03	-0.05	-0.08	-0.02	-0.02	-0.02	- -	-0.01	-0.01	-0.03	-0.02	-0.01	-0.01	-0.01
Diluted EPS, GAAP	-0.08	-0.04	-0.05	-0.08	-0.02	-0.02	-0.02	- -	-0.01	-0.01	-0.03	-0.02	-0.01	-0.01	-0.01
Diluted EPS from Cont Ops	-0.08	-0.03	-0.05	-0.08	-0.02	-0.02	-0.02	- -	-0.01	-0.01	-0.03	-0.02	-0.01	-0.01	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.06	-0.02	-0.03	-0.05	-0.01	-0.01	-0.01	-0.01	- -	-0.01	-0.01	-0.01	-0.01	- -	- -
Free Cash Flow per Basic Share	-0.06	-0.03	-0.04	-0.05	-0.01	-0.01	-0.01	-0.01	- -	-0.01	-0.01	-0.01	-0.01	- -	- -
Cash & Equivalents per Share	0.01	0.01	0.01	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-0.21	-0.2	-0.22	-0.16	-0.15	-0.17	-0.14	-0.11	-0.11	-0.12	-0.14	-0.15	-0.14	-0.12	-0.12
Tangible Book Value per Share	- -	-0.01	-0.01	0.03	0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.04	-0.05	-0.06	-0.06	-0.06

Goldrich Mining Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)