Hybrid Energy Holdings, Inc. Financial Ratios — HYBE Stock

Profitability (USD)

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Return on Common Equity (%)	-1.8	11.97	6.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-0.47	3	1.43	-35.4	-13.96	-0.97	-14.59	-15.55	- -	-46.4	-17.88	-29.53	-83.8	-705.09	1,021.38
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	5.65	4.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	23.42	23.27	21.54	14.9	20	25.07	21.05	31.06	100	22.66	20.08	21.41	14.52	-27.71	42.44
EBITDA Margin (%)	0.9	5.15	3.84	-21.63	-4.32	4.27	-3.62	-9.38	100	-646.58	-16.63	-55.19	-202.63	-4,146.28	-141.53
Operating Margin (%)	0.9	4.25	2.99	-22.6	-5.41	3.13	-4.93	-10.05	100	-651.16	-27.9	-66.69	-213.23	-4,467.38	-342.1
Incremental Operating Margin (%)	47.69	14.04	-22.73	- -	- -	-163.16	- -	- -	-10.05	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-0.9	2.68	1.28	-24.28	- -	-1.14	- -	- -	- -	-651.22	-41.5	-75.21	-214.89	-6,056.14	438.38
Profit Margin (%)	-0.3	1.57	0.85	-22.6	-8.38	-0.57	-8.88	-26.37	- -	-651.22	-41.5	-80.72	-214.89	-6,607.2	656
Net Income to Common Margin (%)	-0.3	1.57	0.85	-22.6	-8.38	-0.57	-8.88	-26.37	- -	-651.22	-41.5	-80.72	-214.89	-6,607.2	656
Effective Tax Rate (%)	- -	41.67	33.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-1.8	11.97	6.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Total Debt	6	8	12	9	11	10	12	1	1	- -	- -	- -	- -	1	- -
ST Debt	- -	- -	11	1	1	1	- -	1	1	- -	- -	- -	- -	- -	- -
LT Debt	6	8	- -	8	10	8	11	- -	- -	- -	- -	- -	- -	1	- -
Total Debt/EBITDA	19.33	3.35	6.39	-1	-6.81	6.47	-10.82	-1.83	919,915	- -	-1.26	-0.2	-0.03	-0.32	-2.83
Net Debt/EBITDA	18	3.17	6.06	-0.93	-6.81	6.47	-10.82	-1.83	918,463	0.03	-1.25	0.56	-0.01	-0.3	-2.8
Total Debt/EBIT	19.33	4.05	8.21	-0.96	-5.45	8.82	-7.93	-1.71	919,915	- -	-0.75	-0.16	-0.03	-0.29	-1.17
Net Debt/EBIT	18	3.84	7.79	-0.89	-5.45	8.82	-7.93	-1.71	918,463	0.03	-0.75	0.47	-0.01	-0.28	-1.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	25.46	24.8	21.36	-13.06	-28.38	-34.92	-51.38	-64,906.44	-65,186.79	-1,158.59	-1,504.49	-885.18	-1,407.18	-3,127.91	-33,537.69
Long-Term Debt/Equity (%)	46.4	58.33	2.21	176.6	180	158.49	356.25	- -	- -	- -	4.67	2.43	4.53	- -	- -
Long-Term Debt/Capital (%)	51.33	55.4	1.66	136.07	215.22	270.97	438.46	- -	- -	- -	-0.24	-0.24	-0.23	-19.13	-0.73
Long-Term Debt/Total Assets (%)	26.85	30.8	0.97	37.39	44.59	44.44	62.98	- -	- -	- -	3.62	2.13	3.17	486.7	210.45
Total Debt/Equity (%)	46.4	58.33	84.56	191.49	198.18	183.02	371.88	-54.77	-54.77	- -	13.24	3.65	4.53	-63.43	-43.27
Total Debt/Capital (%)	51.33	55.4	63.54	147.54	236.96	312.9	457.69	-6.96	-6.93	- -	-0.69	-0.36	-0.23	-22.95	-15.82
Total Debt/Total Assets (%)	26.85	30.8	37.22	40.54	49.1	51.32	65.75	4,223.09	4,223.09	- -	10.26	3.2	3.17	583.91	4,581.36
Net Debt to Equity	43.2	55.3	80.15	178.72	198.18	183.02	371.88	-54.68	-54.68	-0.67	13.16	-10.34	1.94	-59.55	-42.85
Net Debt/Capital (%)	49.54	54.07	62.29	152.73	236.96	312.9	457.69	-6.95	-6.92	0.05	-0.68	1.01	-0.1	-21.25	-15.64
EBITDA	- -	2	2	-9	-2	2	-1	-1	- -	- -	- -	- -	-1	-2	- -
EBITDA-CapEx	- -	2	1	-9	-2	1	-1	-1	- -	- -	- -	- -	-1	-2	- -
Operating Income (Loss)	- -	2	1	-9	-2	1	-2	-1	- -	- -	- -	- -	-1	-3	- -

Liquidity (USD)

API Chat

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Cash Ratio	0.13	0.11	0.04	0.08	- -	- -	- -	- -	- -	0.06	- -	1.37	0.08	0.07	- -
Current Ratio	5.58	5.45	1.47	2.34	3.37	3.4	4.3	0.01	0.01	2.38	1.29	4.48	0.36	0.14	- -
Quick Ratio	1.61	1.92	0.41	0.71	1.2	0.98	1.79	- -	- -	1.19	1.15	3.83	0.31	0.1	- -
CFO/Avg Current Liab	- -	-0.46	-0.15	0.18	-0.99	0.24	-0.51	0.18	- -	-0.48	-0.42	-2.37	-3.83	-1.61	-0.16
Common Equity/Total Assets	25.46	24.8	21.36	-13.06	-28.38	-34.92	-51.38	-64,906.44	-65,186.79	-1,158.59	-1,504.49	-885.18	-1,407.18	-3,127.91	-33,537.69
Long-Term Debt/Equity (%)	46.4	58.33	2.21	176.6	180	158.49	356.25	- -	- -	- -	4.67	2.43	4.53	- -	- -
Long-Term Debt/Capital (%)	51.33	55.4	1.66	136.07	215.22	270.97	438.46	- -	- -	- -	-0.24	-0.24	-0.23	-19.13	-0.73
Long-Term Debt/Total Assets (%)	26.85	30.8	0.97	37.39	44.59	44.44	62.98	- -	- -	- -	3.62	2.13	3.17	486.7	210.45
Total Debt/Equity (%)	46.4	58.33	84.56	191.49	198.18	183.02	371.88	-54.77	-54.77	- -	13.24	3.65	4.53	-63.43	-43.27
Total Debt/Capital (%)	51.33	55.4	63.54	147.54	236.96	312.9	457.69	-6.96	-6.93	- -	-0.69	-0.36	-0.23	-22.95	-15.82
Total Debt/Total Assets (%)	26.85	30.8	37.22	40.54	49.1	51.32	65.75	4,223.09	4,223.09	- -	10.26	3.2	3.17	583.91	4,581.36
CFO/Total Liabilities	- -	-13.56	-8.67	12.57	-38.92	8.82	-13.42	26.82	- -	-339.81	-27.24	-177.01	-228.6	-55.03	-13.7
CFO/CapEx	- -	-4	-3.75	11	-16.25	12	-10	- -	- -	-5.16	-11.56	-19.38	-40.68	-469.06	- -
Altman's Z-Score	2.73	3.2	2.38	0.85	1.66	2.25	1.41	-858.03	-1,025.98	-15.25	-76.26	-17.88	-170.97	-130.7	-965.68

Working Capital (USD)

API Chat

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	3.22	2.92	4.66	1.59	9.21
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	570.69	113.48	125.05	78.28	230.21	39.62
Inventory Turnover	2.29	2.81	2.53	2.58	2.64	2.48	2.67	0.94	- -	11.6	61.88	69.62	202.74	- -	- -
Days Inventory Outstanding	159.6	129.83	144.31	141.26	138.11	147.11	136.88	386.37	- -	31.46	5.9	5.24	1.8	- -	- -
Accounts Payable Turnover	- -	25.79	11.68	8	9.57	12.44	15.43	-6.12	- -	0.2	3.6	3.47	2.43	0.28	0.23
Accounts Payable Turnover Days	- -	14.16	31.26	45.62	38.12	29.34	23.66	-59.63	- -	1,818.92	101.36	105.25	150.02	1,316.01	1,607.62
Cash Conversion Cycle	159.6	115.67	113.05	95.63	99.98	117.77	113.22	446	- -	-1,216.77	18.02	25.04	-69.94	-1,085.8	-1,568
Inventory to Cash Days	-159.6	-129.83	-144.31	-141.26	-138.11	-147.11	-136.88	-386.37	- -	539.23	107.58	119.81	76.48	230.21	39.62
Inventories	11	13	16	11	11	10	8	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	11	13	16	11	11	10	8	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	1	- -	- -
- Cash & Cash Equivalents	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	8	12	9	11	10	12	1	1	- -	- -	- -	- -	1	- -
Enterprise Value	5	7	11	8	11	10	12	1	1	1	- -	1	1	1	- -
Total Capital	11	14	18	6	5	3	3	-13	-13	-12	-12	-12	-13	-3	-3
Total Debt/Capital (%)	51.33	55.4	63.54	147.54	236.96	312.9	457.69	-6.96	-6.93	- -	-0.69	-0.36	-0.23	-22.95	-15.82
Total Debt / EV	1.07	1.05	1.06	1.07	1	1	1	0.98	1	- -	0.5	0.04	0.03	0.76	0.87
EV/Sales	0.16	0.16	0.23	0.2	0.29	0.28	0.39	0.18	920,582.4	14.87	0.42	2.97	2.17	17.42	4.58
EV/EBITDA	18	3.17	6.06	- -	- -	6.47	- -	- -	920,582.4	- -	- -	- -	- -	- -	- -
EV/EBIT	18	3.84	7.79	- -	- -	8.82	- -	- -	920,582.4	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	3.82	- -	8.08	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	3.5	- -	7.46	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	1	- -	- -
Diluted Enterprise Value	5	7	11	8	11	10	12	1	1	1	- -	1	1	1	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	2.76	2.71	0.15	0.02	0.12	0.07	0.07	0.03
TTM Sales	33	45	47	42	37	35	30	5	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	2	2	-9	-2	2	-1	-1	- -	- -	- -	- -	-1	-2	- -
TTM Operating Income	- -	2	1	-9	-2	1	-2	-1	- -	- -	- -	- -	-1	-3	- -
TTM Cash Flow to Firm	- -	-2	-2	2	- -	1	- -	- -	- -	- -	- -	- -	-1	-1	- -
TTM Free Cash Flow to Firm	- -	-1	-1	2	- -	1	- -	- -	- -	- -	- -	- -	-1	-1	- -

Multiples (USD)

API Chat

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	0.04	- -	-1.67	-1.82	-4.55	-1.56	-0.4	-0.48
EV/EBIT	18	3.84	7.79	- -	- -	8.82	- -	- -	920,582.4	- -	- -	- -	- -	- -	- -
Enterprise Value	5	7	11	8	11	10	12	1	1	1	- -	1	1	1	- -
Low Price	2.38	2.74	5.36	2.62	3.81	2.44	1.91	0.01	- -	- -	0.01	0.01	0.02	0.02	- -
EV/Sales	0.16	0.16	0.23	0.2	0.29	0.28	0.39	0.18	920,582.4	14.87	0.42	2.97	2.17	17.42	4.58
EV/EBITDA	18	3.17	6.06	- -	- -	6.47	- -	- -	920,582.4	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.09
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	-0.35	-2.66	-1.88	-1.03	-0.2	0.22
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	-0.03	- -	-2.54	-9.25	-4.47	-2	-0.44	0.72
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.3	-0.45	-0.33	-0.08	0.05
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.05	-0.01	-0.11	-0.07	-0.07	-0.02
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.04	-0.05	-0.08	-0.18	-0.05
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.05	-0.13	-0.12	-0.15	-0.41	-0.16
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.02	-0.07	-0.01
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	0.62	1.5	2	-6.64	-0.24	-0.07
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	0.09	7.98	0.92	-6.84	-0.63	-0.15
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-0.02	-0.02	0.68	27.81	2.2	-13.28	-1.4	-0.51
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.9	0.22	-2.21	-0.24	-0.03
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1,619.4	15.03	0.21	3.28	2.14	5.05	0.61
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	6,621.18	2.26	1.1	1.52	2.21	13	1.42
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	0.01	32,387.97	16.51	3.84	3.61	4.29	29.17	4.75
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	323.89	0.09	0.12	0.36	0.71	5.05	0.31
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	0.04	- -	-1.34	-1.66	-4.32	-1.52	-0.4	-0.48
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	0.03	- -	-0.2	-8.81	-2	-1.56	-1.03	-1.11
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	0.08	- -	-1.48	-30.69	-4.75	-3.04	-2.3	-3.71
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	0.01	- -	-0.01	-1	-0.47	-0.51	-0.4	-0.24
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	0.03	- -	-0.25	-9.65	-2.11	-1.6	-1.03	-1.11
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	0.08	- -	-1.83	-33.6	-5.01	-3.11	-2.31	-3.71
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	0.01	- -	-0.01	-1.09	-0.5	-0.52	-0.4	-0.24
EV/Sales Average	0.16	0.16	0.23	0.2	0.29	0.28	0.39	0.17	925,584.18	2.1	1.31	1.21	2.23	25.37	5.38
EV/Sales High	0.16	0.16	0.23	0.2	0.29	0.28	0.39	0.18	951,350.97	16.35	4.05	3.3	4.32	41.54	8.71
EV/Sales Low	0.16	0.16	0.23	0.2	0.29	0.28	0.39	0.17	919,286.89	0.78	0.33	0.05	0.74	17.42	4.27
EV/EBITDA Average	18	3.17	6.06	-0.93	-6.81	6.47	-10.82	-1.86	925,584.18	-0.32	-7.88	-2.18	-1.1	-0.61	-3.8
EV/EBITDA High	18	3.17	6.06	-0.93	-6.81	6.47	-10.82	-1.9	951,350.97	-2.53	-24.35	-5.98	-2.13	-1	-6.15
EV/EBITDA Low	18	3.17	6.06	-0.93	-6.81	6.47	-10.82	-1.84	919,286.89	0.01	-2	-0.09	-0.37	-0.42	-3.02
EV/EBIT Average	18	3.84	7.79	-0.89	-5.45	8.82	-7.93	-1.73	925,584.18	-0.32	-4.7	-1.81	-1.05	-0.57	-1.57
EV/EBIT High	18	3.84	7.79	-0.89	-5.45	8.82	-7.93	-1.78	951,350.97	-2.51	-14.51	-4.95	-2.02	-0.93	-2.55
EV/EBIT Low	18	3.84	7.79	-0.89	-5.45	8.82	-7.93	-1.72	919,286.89	0.01	-1.19	-0.07	-0.35	-0.39	-1.25
Last Price	3.45	10	10.95	4.17	5.24	2.62	2.26	0.06	- -	0.15	0.01	0.13	0.07	0.02	- -
High Price	6.91	12.38	13.81	11.79	7.26	5.36	6.91	0.1	0.1	0.17	0.18	0.14	0.14	0.11	0.03
Enterprise Value Average	5	7	11	8	11	10	12	1	1	- -	1	- -	1	1	1
Enterprise Value High	5	7	11	8	11	10	12	1	1	1	2	1	2	2	1
Enterprise Value Low	5	7	11	8	11	10	12	1	1	- -	- -	- -	- -	1	- -

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	9	12	14	16	18
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	9	10	14	15	17
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	9	10	14	15	17
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	15.71	- -	0.01	0.05	0.04	0.03	- -	0.01
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	-1.47	- -	-0.07	-0.01	-0.02	-0.07	-0.16	-0.01
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	-1.58	- -	-0.07	-0.01	-0.03	-0.07	-0.17	-0.02
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	-4.14	- -	-0.07	-0.02	-0.03	-0.07	-0.25	0.04
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	-4.14	- -	-0.07	-0.02	-0.03	-0.07	-0.23	0.03
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	-4.14	- -	-0.07	-0.02	-0.03	-0.07	-0.25	0.04
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	-4.14	- -	-0.07	-0.02	-0.03	-0.07	-0.23	0.03
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	1.34	- -	-0.11	-0.01	-0.03	-0.05	-0.05	-0.01
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	1.34	- -	-0.13	-0.01	-0.03	-0.05	-0.05	-0.01
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	-41.57	-41.75	-3.22	-1.41	-1.21	-0.97	-0.27	-0.18
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	-4.94	-4.94	0.24	0.01	0.07	-0.01	-0.08	-0.06

Hybrid Energy Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)