Coyni, Inc. Financial Ratios — LOGQ Stock

Profitability (USD)

	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	2023 Y
As of date	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	12/31/2023

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-86.26	-254.45	-1,991.75	-3,249.47	-3,445.5	-6,542.14	-3,350.97	-1,744.52	-3,708.91	-109,797.06	-79,085.88	-49,683.32	-30,661.09	-22,698.25	-27,762.73
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	41.21	42.88	33.9	16.05	-1.7	-20.05	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-14.34	-57.95	-90.48	-156.69	-243.55	-485.11	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-21.88	-57.95	-90.48	-156.69	-243.55	-485.11	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	-32.03	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-86.72	-212.48	-368.65	-553.66	-1,328.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-90.98	-86.72	-212.48	-368.65	-553.66	-1,328.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-90.98	-86.72	-212.48	-368.65	-553.66	-1,328.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	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	2023 Y
As of date	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	12/31/2023

Total Debt	1	1	1	1	1	1	1	1	1	1	1	1	1	- -	- -
ST Debt	1	1	1	1	1	1	1	1	1	1	1	1	1	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-23.8	-7.31	-5.95	-5.54	-5.36	-7.54	-8.07	-7.68	-6.38	-5.59	-16.17	-15.12	-16.23	- -	- -
Net Debt/EBITDA	-23.26	-7.25	-5.92	-5.53	-5.34	-7.54	-8.07	-7.68	-6.38	-5.59	-16.17	-15.12	-16.23	- -	- -
Total Debt/EBIT	-15.6	-7.31	-5.95	-5.54	-5.36	-7.54	-8.07	-7.6	-6.33	-5.59	-16.17	-15.12	-16.23	- -	- -
Net Debt/EBIT	-15.25	-7.25	-5.92	-5.53	-5.34	-7.54	-8.07	-7.6	-6.33	-5.59	-16.17	-15.12	-16.23	- -	- -
EBITDA to Interest Expense	-0.27	-1.94	-0.69	-0.74	-0.79	-0.56	-0.52	-0.54	-0.65	-0.75	-0.26	-0.28	-0.26	-0.71	- -
EBITDA-CapEx/Interest Expense	-0.27	-1.94	-0.69	-0.74	-0.79	-0.56	-0.52	-0.54	-0.65	-0.75	-0.26	-0.28	-0.26	-0.71	- -
EBIT to Interest Expense	-0.41	-1.94	-0.69	-0.74	-0.79	-0.56	-0.52	-0.55	-0.66	-0.75	-0.26	-0.28	-0.26	-0.71	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-14,568.13	-72,895.91	-159,672.91	-141,286.48	-169,793.29	- -	-90,240.42	-95,420.76	-5,338,067.84	-5,447,864.9	-5,526,950.78	-2,510,718.88	-1,946,317.32	-5,719,613.31	-1,465,853.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-90.68	-80.85	-70.69	-55.93	-47.11	-41.49	-36.05	-31.79	-28.24	-25.26	-23.47	-21.9	-20.54	- -	- -
Total Debt/Capital (%)	-5.41	-5.35	-5.24	-5.32	-5.48	-5.49	-5.38	-5.27	-5.17	-5.06	-4.98	-4.91	-4.84	- -	- -
Total Debt/Total Assets (%)	747.12	3,699.59	7,951.23	7,142.86	8,821.43	- -	4,607.33	4,781.07	262,274.51	262,274.51	262,274.51	117,436.35	89,771.81	- -	- -
Net Debt to Equity	-88.63	-80.16	-70.34	-55.76	-46.94	-41.49	-36.05	-31.79	-28.24	-25.26	-23.47	-21.9	-20.54	- -	- -
Net Debt/Capital (%)	-5.28	-5.3	-5.21	-5.31	-5.46	-5.49	-5.38	-5.27	-5.17	-5.06	-4.98	-4.91	-4.84	- -	- -
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	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	2023 Y
As of date	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	12/31/2023

Cash Ratio	0.02	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	0.11	0.02	0.01	0.01	0.01	- -	0.01	- -	- -	- -	- -	- -	- -	0.02	0.01
Quick Ratio	0.08	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	-0.2	-0.01	-0.02	-0.02	-0.03	-0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-14,568.13	-72,895.91	-159,672.91	-141,286.48	-169,793.29	- -	-90,240.42	-95,420.76	-5,338,067.84	-5,447,864.9	-5,526,950.78	-2,510,718.88	-1,946,317.32	-5,719,613.31	-1,465,853.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-90.68	-80.85	-70.69	-55.93	-47.11	-41.49	-36.05	-31.79	-28.24	-25.26	-23.47	-21.9	-20.54	- -	- -
Total Debt/Capital (%)	-5.41	-5.35	-5.24	-5.32	-5.48	-5.49	-5.38	-5.27	-5.17	-5.06	-4.98	-4.91	-4.84	- -	- -
Total Debt/Total Assets (%)	747.12	3,699.59	7,951.23	7,142.86	8,821.43	- -	4,607.33	4,781.07	262,274.51	262,274.51	262,274.51	117,436.35	89,771.81	- -	- -
CFO/Total Liabilities	-23.55	-1.11	-2	-2.1	-2.31	-1.54	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-213.43	-1,084.5	-2,403.89	-2,169.17	-2,649.58	- -	-1,435.69	-5,819.95	-87,250.43	-90,286.59	-91,329.35	-41,845.49	-32,677.76	-80,750.29	-21,192.03

Working Capital (USD)

API ChatGPT

	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	2023 Y
As of date	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	12/31/2023

Accounts Receivable Turnover	6.31	5.79	56.19	49.42	55.97	204.99	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	57.83	63.04	6.5	7.39	6.52	1.78	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	1.82	1.1	1.72	10.13	8.68	0.12	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	201.07	330.39	212.43	36.02	42.03	3,068.66	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	-143.24	-267.35	-205.93	-28.64	-35.51	-3,066.88	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	57.83	63.04	6.5	7.39	6.52	1.78	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	2023 Y
As of date	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	12/31/2023

Market Capitalization	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	1	- -	18
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	1	1	1	1	1	1	1	1	1	1	- -	- -
Enterprise Value	1	1	1	2	1	2	1	1	1	1	1	1	2	- -	18
Total Capital	-22	-22	-23	-23	-24	-24	-25	-25	-26	-26	-27	-27	-28	-29	-29
Total Debt/Capital (%)	-5.41	-5.35	-5.24	-5.32	-5.48	-5.49	-5.38	-5.27	-5.17	-5.06	-4.98	-4.91	-4.84	- -	- -
Total Debt / EV	0.96	0.92	0.83	0.8	0.88	0.67	0.98	0.99	0.98	0.99	0.99	0.99	0.67	- -	- -
EV/Sales	3.56	4.61	6.52	10.91	14.83	54.8	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	19.33	5.6	6.09	6.03	7.43	4.24	4.22	4.26	4.21	4.22	4.2	6.27	1.83	- -
EV/Free Cash Flow to Firm	- -	19.33	5.6	6.09	6.03	7.43	4.24	4.22	4.26	4.21	4.22	4.2	6.27	1.83	- -
Diluted Market Cap	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	1	- -	18
Diluted Enterprise Value	1	1	1	2	1	2	1	1	1	1	1	1	2	- -	18
EV per Share	0.96	1	1.11	0.68	0.65	0.87	0.59	0.59	0.59	0.59	0.59	0.59	0.87	0.11	0.21
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	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	2023 Y
As of date	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	12/31/2023

Price/Free Cash Flow	-0.22	-6.94	-7.55	-6.83	-2.85	-13.43	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1	1	1	2	1	2	1	1	1	1	1	1	2	- -	18
Low Price	0.06	0.05	0.03	0.03	0.07	0.08	0.01	0.01	0.01	- -	- -	- -	0.01	0.11	0.11
EV/Sales	3.56	4.61	6.52	10.91	14.83	54.8	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-1.4	-0.82	-0.37	-0.47	-0.95	-0.76	-0.36	-0.05	-0.04	-0.03	-0.05	-0.03	-1.09	-1.25	-82.98
Price/Earnings High	-3.26	-3.71	-2.76	-2.53	-7.37	-1.52	-1.89	-0.13	-0.13	-0.05	-0.18	-0.06	-3.87	-4.73	-493.42
Price/Earnings Low	-0.24	-0.26	-0.08	-0.13	-0.29	-0.38	-0.05	-0.03	-0.03	-0.01	-0.03	-0.02	-0.03	-1.07	-26.15
Price/Book Value	- -	- -	-0.01	-0.01	-0.01	-0.03	- -	- -	- -	- -	- -	- -	-0.02	-0.01	-0.62
Price/Book Value Average	-0.02	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	- -	- -	- -	- -	- -	-0.02	-0.01	-0.99
Price/Book Value High	-0.04	-0.04	-0.05	-0.05	-0.16	-0.03	-0.04	- -	- -	- -	- -	- -	-0.05	-0.04	-5.86
Price/Book Value Low	- -	- -	- -	- -	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.31
Price/Tangible Book Value	-0.06	-0.08	-0.15	-0.14	-0.07	-0.21	-0.01	- -	-0.01	- -	- -	- -	-0.1	-8.58	-115.65
Price/Tangible Book Value Average	-0.34	-0.14	-0.1	-0.11	-0.19	-0.11	-0.05	-0.01	- -	- -	- -	- -	-0.07	-9.97	-185.22
Price/Tangible Book Value High	-0.79	-0.61	-0.77	-0.6	-1.47	-0.23	-0.25	-0.02	-0.01	-0.01	-0.01	- -	-0.24	-37.78	-1,101.4
Price/Tangible Book Value Low	-0.06	-0.04	-0.02	-0.03	-0.06	-0.06	-0.01	- -	- -	- -	- -	- -	- -	-8.58	-58.37
Price/Sales	0.22	0.41	1.16	2.25	1.83	18.24	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	1.27	0.71	0.78	1.75	5.28	10.05	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	2.96	3.22	5.87	9.31	40.78	20.13	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	0.22	0.23	0.18	0.48	1.6	5.03	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-0.22	-6.94	-7.55	-6.83	-2.85	-13.43	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	-1.28	-11.95	-5.05	-5.3	-8.21	-7.4	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	-2.98	-54.01	-38.14	-28.3	-63.39	-14.81	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	-0.22	-3.86	-1.14	-1.46	-2.49	-3.7	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	-1.28	-11.95	-5.05	-5.3	-8.21	-7.4	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	-2.98	-54.01	-38.14	-28.3	-63.39	-14.81	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	-0.22	-3.86	-1.14	-1.46	-2.49	-3.7	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	4.61	4.91	6.14	10.4	18.28	46.61	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	6.3	7.42	11.23	17.97	53.78	56.69	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	3.56	4.43	5.54	9.14	14.6	41.59	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-32.14	-8.48	-6.78	-6.64	-7.51	-9.61	-9.13	-7.81	-6.49	-5.66	-16.42	-15.28	-21.54	-3.01	-82.98
EV/EBITDA High	-43.92	-12.8	-12.41	-11.47	-22.08	-11.69	-13.62	-8.05	-6.71	-5.71	-17.06	-15.38	-35.15	-11.43	-493.42
EV/EBITDA Low	-24.81	-7.65	-6.12	-5.83	-6	-8.57	-8.21	-7.78	-6.45	-5.62	-16.31	-15.22	-16.37	-2.59	-26.15
EV/EBIT Average	-21.07	-8.48	-6.78	-6.64	-7.51	-9.61	-9.13	-7.73	-6.44	-5.66	-16.42	-15.28	-21.54	-3.01	-82.98
EV/EBIT High	-28.79	-12.8	-12.41	-11.47	-22.08	-11.69	-13.62	-7.96	-6.66	-5.71	-17.06	-15.38	-35.15	-11.43	-493.42
EV/EBIT Low	-16.27	-7.65	-6.12	-5.83	-6	-8.57	-8.21	-7.69	-6.4	-5.62	-16.31	-15.22	-16.37	-2.59	-26.15
Last Price	0.06	0.09	0.2	0.14	0.08	0.29	0.01	0.01	0.01	- -	0.01	0.01	0.29	0.11	0.21
High Price	0.8	0.7	1	0.58	1.78	0.32	0.4	0.03	0.03	0.01	0.03	0.01	0.68	0.47	2
Enterprise Value Average	2	1	1	1	2	2	2	1	1	1	1	1	2	- -	29
Enterprise Value High	2	2	3	3	5	2	2	1	1	1	1	1	3	1	173
Enterprise Value Low	1	1	1	1	1	2	1	1	1	1	1	1	1	- -	9

Shares Outstanding	1	1	2	2	2	2	2	2	2	2	2	2	2	2	101
Diluted Weighted Avg Shares	1	1	1	2	2	2	2	2	2	2	2	2	2	2	86
Basic Weighted Avg Shares	1	1	1	2	2	2	2	2	2	2	2	2	2	2	86
Revenue per Share	0.27	0.22	0.17	0.06	0.04	0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.04	-0.13	-0.15	-0.1	-0.11	-0.08	-0.07	-0.08	-0.09	-0.1	-0.04	-0.04	-0.04	-0.04	- -
Operating Income per Share	-0.06	-0.13	-0.15	-0.1	-0.11	-0.08	-0.07	-0.08	-0.09	-0.1	-0.04	-0.04	-0.04	-0.04	- -
Basic EPS, GAAP	-0.25	-0.19	-0.36	-0.23	-0.24	-0.21	-0.21	-0.22	-0.23	-0.24	-0.18	-0.18	-0.18	-0.1	- -
Basic EPS from Cont Ops	-0.16	-0.19	-0.36	-0.23	-0.24	-0.21	-0.21	-0.22	-0.23	-0.24	-0.18	-0.18	-0.18	-0.1	- -
Diluted EPS, GAAP	-0.25	-0.19	-0.36	-0.23	-0.24	-0.21	-0.21	-0.22	-0.23	-0.24	-0.18	-0.18	-0.18	-0.1	- -
Diluted EPS from Cont Ops	-0.16	-0.19	-0.36	-0.23	-0.24	-0.21	-0.21	-0.22	-0.23	-0.24	-0.18	-0.18	-0.18	-0.1	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.27	-0.01	-0.03	-0.02	-0.03	-0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.27	-0.01	-0.03	-0.02	-0.03	-0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	0.02	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-17.98	-18.16	-18.44	-10.7	-10.96	-11.17	-11.38	-11.6	-11.83	-12.07	-12.24	-12.42	-12.6	-12.7	-0.34
Tangible Book Value per Share	-1.02	-1.14	-1.3	-0.97	-1.21	-1.4	-1.61	-1.84	-2.06	-2.3	-2.48	-2.65	-2.83	-0.01	- -

Coyni, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)