IGEN Networks Corp. Financial Ratios — IGEN 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 (%)	- -	- -	- -	-114.06	-116.08	-211.12	-169.53	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-672.81	-358,418.89	-337.53	-76.39	-95.19	-119.49	-84.63	-176.48	-118.65	-184.47	-181.92	-80.95	-471.54	-508.23	-131.72
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	100	100	100	41.18	30.79	34.53	35.87	44.23	28.7	26.26	53.97	-1.43
EBITDA Margin (%)	- -	- -	- -	-23,468.14	-262.15	-348.9	-81.48	-125.57	-69.32	-83.3	-96.67	-111.35	-264.79	-1,242.06	-298.46
Operating Margin (%)	- -	- -	- -	-23,471.8	-263.92	-351.36	-83.88	-127.35	-70.22	-83.63	-96.97	-111.35	-264.79	-1,244.09	-305.76
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-11,336.03	-330.28	-408.56	-103.26	-155.73	-73.2	-90.39	-97.2	-66.19	-717.23	-1,274.65	-285.14
Profit Margin (%)	- -	- -	- -	-29,684.03	-330.28	-408.56	-103.26	-155.73	-73.2	-96.33	-98.04	-66.19	-717.23	-1,274.95	-285.39
Net Income to Common Margin (%)	- -	- -	- -	-29,684.03	-330.28	-408.56	-103.26	-155.73	-73.2	-96.33	-98.04	-80.29	-865.15	-1,413.24	-364.51
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.57	17.1	9.79	21.7
Sustainable Growth Rate (%)	- -	- -	- -	-114.06	-116.08	-211.12	-169.53	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios 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
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	-0.07	- -	- -	-0.16	-0.23	-0.09	-0.1	-0.11	- -	-0.03	-0.29	-0.13	-0.9
Net Debt/EBITDA	- -	- -	-0.07	0.29	0.1	-0.14	-0.13	-0.06	-0.05	-0.09	0.05	-0.03	-0.26	-0.09	-0.84
Total Debt/EBIT	- -	- -	-0.07	- -	- -	-0.16	-0.22	-0.09	-0.1	-0.11	- -	-0.03	-0.29	-0.13	-0.87
Net Debt/EBIT	- -	- -	-0.07	0.28	0.1	-0.14	-0.13	-0.06	-0.05	-0.09	0.05	-0.03	-0.26	-0.09	-0.82
EBITDA to Interest Expense	- -	- -	-148.17	-243.86	- -	-38.73	-46.96	-29.9	-90.34	-7.11	-7.01	-3.62	-2.59	-20.68	-5.07
EBITDA-CapEx/Interest Expense	- -	- -	-171.52	-244.24	- -	-38.75	-47.15	-29.97	-90.34	-7.11	-7.02	-3.62	-2.59	-20.68	-5.07
EBIT to Interest Expense	- -	- -	-148.17	-243.9	- -	-39	-48.34	-30.33	-91.51	-7.14	-7.04	-3.62	-2.59	-20.71	-5.2
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-22,288.44	-1,076,790.91	61.8	84.41	78.92	40.94	54.35	-15.88	-105.81	-217.08	-85.41	-161.51	-157.27	-91.71	-159.24
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	34.42	12.5	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	25.61	10.36	- -	- -	- -	- -	-2.29	-44.71	-116.57	1,794.88
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	14.09	6.79	- -	- -	- -	- -	3.46	44.73	27.22	30.48
Total Debt/Equity (%)	- -	- -	18.76	- -	- -	34.42	20.67	-113.66	-9.87	-9.18	- -	-2.55	-32.52	-70.82	-101.25
Total Debt/Capital (%)	- -	- -	15.8	- -	- -	25.61	17.13	831.82	-10.95	-10.11	- -	-2.62	-48.2	-242.72	8,119.35
Total Debt/Total Assets (%)	- -	- -	11.59	- -	- -	14.09	11.23	18.05	10.44	19.93	- -	3.97	48.22	56.68	137.87
Net Debt to Equity	0.45	0.01	18.69	-44.54	-11.09	29.54	11.91	-80.82	-4.93	-7.12	10.21	-2.55	-29.45	-47.75	-94.67
Net Debt/Capital (%)	0.45	0.01	15.75	-80.31	-12.48	22.8	10.65	-421.33	-5.19	-7.67	9.26	-2.62	-41.75	-120.14	7,591.8
EBITDA	- -	- -	-3	-1	- -	-1	-1	-1	-1	-1	-1	-1	-1	-3	-1
EBITDA-CapEx	- -	- -	-3	-1	- -	-1	-1	-1	-1	-1	-1	-1	-1	-3	-1
Operating Income (Loss)	- -	- -	-3	-1	- -	-1	-1	-1	-1	-1	-1	-1	-1	-3	-1

Liquidity (USD)

Liquidity Ratios 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	- -	- -	- -	2.41	0.42	0.07	0.12	0.05	0.03	0.02	0.05	- -	0.02	0.06	- -
Current Ratio	- -	- -	- -	2.74	1.77	1.16	0.9	0.16	0.17	0.07	0.13	0.02	0.07	0.16	0.04
Quick Ratio	- -	- -	- -	2.45	1.71	1.13	0.85	0.11	0.13	0.04	0.07	0.01	0.05	0.1	0.02
CFO/Avg Current Liab	-0.67	- -	-0.35	-0.62	-4.9	-2.33	-1.36	-0.54	-0.27	-0.41	-0.79	-0.54	-0.72	-0.86	-0.86
Common Equity/Total Assets	-22,288.44	-1,076,790.91	61.8	84.41	78.92	40.94	54.35	-15.88	-105.81	-217.08	-85.41	-161.51	-157.27	-91.71	-159.24
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	34.42	12.5	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	25.61	10.36	- -	- -	- -	- -	-2.29	-44.71	-116.57	1,794.88
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	14.09	6.79	- -	- -	- -	- -	3.46	44.73	27.22	30.48
Total Debt/Equity (%)	- -	- -	18.76	- -	- -	34.42	20.67	-113.66	-9.87	-9.18	- -	-2.55	-32.52	-70.82	-101.25
Total Debt/Capital (%)	- -	- -	15.8	- -	- -	25.61	17.13	831.82	-10.95	-10.11	- -	-2.62	-48.2	-242.72	8,119.35
Total Debt/Total Assets (%)	- -	- -	11.59	- -	- -	14.09	11.23	18.05	10.44	19.93	- -	3.97	48.22	56.68	137.87
CFO/Total Liabilities	-33.43	-0.03	-26.55	-289.04	-477.08	-84.54	-78.53	-43.9	-19.36	-33.67	-97.26	-48.38	-59.94	-70.21	-67.2
CFO/CapEx	- -	- -	-0.38	-219.32	-49.8	-840.78	-178.26	-118.58	- -	- -	-1,572.95	- -	- -	- -	- -
Altman's Z-Score	-2,202.87	-62,835.6	-20,086.6	2,560.87	1,855.19	245.77	615.98	301.4	10.81	-22.93	40.24	-708.64	9.15	263.02	-207.56

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	2	2.45	1.06	3.1	5.91	11.39	13.12	27.52	20.4	7.61	5.04	7.26
Days Sales Outstanding	- -	- -	- -	182.5	148.84	344.77	117.65	61.71	32.04	27.83	13.27	17.89	47.95	72.44	50.3
Inventory Turnover	- -	- -	- -	- -	- -	- -	60.44	32.78	31.93	88.83	34.36	25.16	21.89	2.7	6.37
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	6.04	11.14	11.43	4.11	10.62	14.51	16.67	135.1	57.33
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	2.05	1.96	1.32	1.33	1.14	0.71	0.4	0.28	0.79
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	177.93	185.83	276.14	274.33	320.85	512.19	908.38	1,282.59	463.25
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	-54.24	-112.98	-232.67	-242.39	-296.96	-479.79	-843.76	-1,075.05	-355.62
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	111.61	50.58	20.61	23.72	2.64	3.38	31.28	-62.65	-7.03
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	5	549	351	270	150	568	508	185	392	347	82	775	945	208
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Enterprise Value	- -	5	549	351	270	150	568	508	185	392	347	82	775	946	209
Total Capital	- -	- -	1	- -	- -	- -	1	- -	-1	-1	-1	-1	-1	- -	- -
Total Debt/Capital (%)	- -	- -	15.8	- -	- -	25.61	17.13	831.82	-10.95	-10.11	- -	-2.62	-48.2	-242.72	8,119.35
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	118,992.81	2,002.1	1,033.57	783.87	490.39	161.54	291.19	289.32	113.93	2,106.58	3,516.13	656.95
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	5	442	256	261	138	508	485	177	355	285	76	511	809	178
Diluted Enterprise Value	- -	5	442	256	261	138	508	485	177	355	285	76	511	809	179
EV per Share	- -	6	48.02	24.99	18	8	22	18	5.7	10	5.2	1.11	0.65	0.64	0.11
TTM Sales	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	- -	- -	- -
TTM EBITDA	- -	- -	-3	-1	- -	-1	-1	-1	-1	-1	-1	-1	-1	-3	-1
TTM Operating Income	- -	- -	-3	-1	- -	-1	-1	-1	-1	-1	-1	-1	-1	-3	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	-1	-1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	-1	-1

Multiples (USD)

Valuation Multiples 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	- -	-45,026.32	1,537.18	-1,087.33	-645.41	-472.9	-1,204.35	-1,493.55	-580.93	-518.48	-242.36	-115.83	-584.55	-840.04	-181.51
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	5	549	351	270	150	568	508	185	392	347	82	775	946	209
Low Price	- -	6	6	20	2	3	4	14	3.5	4	3.5	1.11	0.05	0.29	0.08
EV/Sales	- -	- -	- -	118,992.81	2,002.1	1,033.57	783.87	490.39	161.54	291.19	289.32	113.93	2,106.58	3,516.13	656.95
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-10,261.5	-201.44	-492.67	-817.64	-281.29	-610.12	-363.4	-522.55	-271.75	-278.75	-473.01	-180.64	-279.05	-477.08
Price/Earnings High	- -	-58,876.18	-333.54	-783.18	-1,431.94	-725.1	-1,019.03	-534.75	-706.65	-382.51	-651.9	-1,033.13	-558.1	-808.07	-1,030.25
Price/Earnings Low	- -	-15.91	-18.53	-233.79	-65.09	-87.01	-123.52	-233.96	-130.17	-109.29	-162.98	-131.06	-12.35	-96.44	-111.38
Price/Book Value	- -	-14.45	502.51	792.74	833.92	627.72	882.64	-4,966.33	-227.68	-282.02	-623.35	-95.91	-838.65	-1,352.81	-211.87
Price/Book Value Average	- -	-9,315.35	682.85	1,336.47	1,163.97	760.98	792.69	-5,999.88	-561.2	-280.5	-717.61	-346.16	-943.81	-1,773.77	-660.01
Price/Book Value High	- -	-53,447.53	1,130.65	2,124.55	2,038.48	1,961.62	1,323.97	-8,829.02	-758.92	-394.83	-1,678.25	-756.07	-2,915.91	-5,136.46	-1,425.3
Price/Book Value Low	- -	-14.45	62.81	634.2	92.66	235.39	160.48	-3,862.7	-139.8	-112.81	-419.56	-95.91	-64.51	-612.99	-154.09
Price/Tangible Book Value	- -	-14.45	-813.76	792.74	833.92	627.72	4,117.24	-835.64	-140.25	-206.83	-326.65	-60.39	-542.09	-784.92	-139.84
Price/Tangible Book Value Average	- -	-9,315.35	-1,105.8	1,336.47	1,163.97	760.98	3,697.64	-1,009.54	-345.7	-205.71	-376.04	-217.94	-610.06	-1,029.17	-435.63
Price/Tangible Book Value High	- -	-53,447.53	-1,830.95	2,124.55	2,038.48	1,961.62	6,175.86	-1,485.58	-467.49	-289.56	-879.44	-476.01	-1,884.79	-2,980.23	-940.74
Price/Tangible Book Value Low	- -	-14.45	-101.72	634.2	92.66	235.39	748.59	-649.94	-86.12	-82.73	-219.86	-60.39	-41.7	-355.67	-101.7
Price/Sales	- -	- -	- -	86,746.44	1,934.73	948	701.47	468.45	155.18	263.2	237.38	105.23	1,388.69	3,007.74	558.22
Price/Sales Average	- -	- -	- -	146,243.48	2,700.46	1,149.26	629.99	565.94	382.51	261.78	273.27	379.78	1,562.83	3,943.67	1,738.97
Price/Sales High	- -	- -	- -	232,480.46	4,729.35	2,962.5	1,052.21	832.8	517.27	368.48	639.09	829.51	4,828.38	11,420	3,755.32
Price/Sales Low	- -	- -	- -	69,397.15	214.97	355.5	127.54	364.35	95.29	105.28	159.77	105.23	106.82	1,362.88	405.98
Price/Cash Flow	- -	-45,026.32	-2,466.8	-1,082.38	-632.45	-472.34	-1,197.59	-1,480.95	-580.93	-518.48	-242.2	-115.83	-584.55	-840.04	-181.51
Price/Cash Flow Average	- -	-29,036,187.17	-3,352.09	-1,824.75	-882.77	-572.62	-1,075.54	-1,789.16	-1,431.95	-515.68	-278.83	-418.04	-657.85	-1,101.44	-565.43
Price/Cash Flow High	- -	-166,597,368.42	-5,550.31	-2,900.77	-1,546	-1,476.05	-1,796.39	-2,632.8	-1,936.44	-725.87	-652.08	-913.08	-2,032.43	-3,189.51	-1,221.05
Price/Cash Flow Low	- -	-45,026.32	-308.35	-865.9	-70.27	-177.13	-217.74	-1,151.85	-356.71	-207.39	-163.02	-115.83	-44.97	-380.64	-132
Price/Free Cash Flow Average	- -	-29,036,187.17	2,088.84	-1,833.11	-900.85	-573.3	-1,081.61	-1,804.37	-1,431.95	-515.68	-279	-418.04	-657.85	-1,101.44	-565.43
Price/Free Cash Flow High	- -	-166,597,368.42	3,458.65	-2,914.06	-1,577.68	-1,477.81	-1,806.52	-2,655.19	-1,936.44	-725.87	-652.5	-913.08	-2,032.43	-3,189.51	-1,221.05
Price/Free Cash Flow Low	- -	-45,026.32	192.15	-869.87	-71.71	-177.34	-218.97	-1,161.65	-356.71	-207.39	-163.12	-115.83	-44.97	-380.64	-132
EV/Sales Average	- -	- -	- -	200,652.65	2,794.59	1,252.9	704	592.43	398.13	289.62	333.08	410.98	2,370.63	4,609.74	2,039.93
EV/Sales High	- -	- -	- -	319,013.11	4,894.41	3,228.88	1,175.76	871.75	538.39	407.63	779.02	897.56	7,322.32	13,345.56	4,401.62
EV/Sales Low	- -	- -	- -	95,180.87	222.22	387.89	142.61	381.43	99.21	116.52	194.72	113.93	162.82	1,594.17	478.63
EV/EBITDA Average	- -	-10,261.5	-251.79	-855	-1,066.03	-359.1	-864	-471.78	-574.3	-347.67	-344.54	-369.07	-895.3	-371.14	-683.49
EV/EBITDA High	- -	-58,876.18	-416.87	-1,359.35	-1,867.03	-925.44	-1,442.98	-694.22	-776.62	-489.34	-805.83	-806.04	-2,765.36	-1,074.47	-1,474.79
EV/EBITDA Low	- -	-15.91	-23.22	-405.57	-84.77	-111.18	-175.02	-303.76	-143.1	-139.87	-201.42	-102.31	-61.49	-128.35	-160.37
EV/EBIT Average	- -	-10,261.5	-251.79	-854.87	-1,058.89	-356.58	-839.24	-465.2	-566.95	-346.32	-343.47	-369.07	-895.3	-370.53	-667.17
EV/EBIT High	- -	-58,876.18	-416.87	-1,359.13	-1,854.53	-918.96	-1,401.63	-684.53	-766.68	-487.44	-803.34	-806.04	-2,765.36	-1,072.72	-1,439.58
EV/EBIT Low	- -	-15.91	-23.22	-405.51	-84.2	-110.4	-170.01	-299.52	-141.27	-139.33	-200.8	-102.31	-61.49	-128.14	-156.54
Last Price	- -	6	48	25	18	8	22	18	5.7	10	5.2	1.11	0.65	0.64	0.11
High Price	- -	22,200	108	67	44	25	33	32	19	14	14	8.75	2.26	2.43	0.74
Enterprise Value Average	- -	3,310	746	592	376	182	510	614	455	390	399	297	872	1,240	649
Enterprise Value High	- -	18,992	1,235	941	659	469	852	903	615	549	934	650	2,695	3,589	1,400
Enterprise Value Low	- -	5	69	281	30	56	103	395	113	157	233	82	60	429	152

Shares Outstanding	1	1	11	14	15	19	26	28	32	39	67	74	1,192	1,477	1,890
Diluted Weighted Avg Shares	1	1	9	10	14	17	23	27	31	35	55	69	786	1,264	1,614
Basic Weighted Avg Shares	1	1	9	10	14	17	23	27	31	35	55	69	786	1,264	1,614
Revenue per Share	- -	- -	- -	- -	0.01	0.01	0.03	0.04	0.04	0.04	0.02	0.01	- -	- -	- -
EBITDA per Share	-0.05	-0.38	-0.32	-0.07	-0.02	-0.03	-0.03	-0.05	-0.03	-0.03	-0.02	-0.01	- -	- -	- -
Operating Income per Share	-0.05	-0.38	-0.32	-0.07	-0.02	-0.03	-0.03	-0.05	-0.03	-0.03	-0.02	-0.01	- -	- -	- -
Basic EPS, GAAP	-0.05	-0.38	-0.32	-0.09	-0.03	-0.03	-0.03	-0.06	-0.03	-0.04	-0.02	-0.01	- -	- -	- -
Basic EPS from Cont Ops	-0.05	-0.38	-0.32	-0.03	-0.03	-0.03	-0.03	-0.06	-0.03	-0.04	-0.02	-0.01	- -	- -	- -
Diluted EPS, GAAP	-0.05	-0.38	-0.32	-0.09	-0.03	-0.03	-0.03	-0.06	-0.03	-0.04	-0.02	-0.01	- -	- -	- -
Diluted EPS from Cont Ops	-0.05	-0.38	-0.32	-0.03	-0.03	-0.03	-0.03	-0.06	-0.03	-0.04	-0.02	-0.01	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	- -	-0.02	-0.02	-0.03	-0.02	-0.02	-0.01	-0.01	-0.02	-0.02	-0.01	- -	- -	- -
Free Cash Flow per Basic Share	-0.01	- -	-0.07	-0.02	-0.03	-0.02	-0.02	-0.01	-0.01	-0.02	-0.02	-0.01	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-0.04	-0.42	0.1	0.03	0.02	0.01	0.02	- -	-0.03	-0.04	-0.01	-0.01	- -	- -	- -
Tangible Book Value per Share	-0.04	-0.42	-0.06	0.03	0.02	0.01	0.01	-0.02	-0.04	-0.05	-0.02	-0.02	- -	- -	- -

IGEN Networks Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)