Laredo Oil, Inc. Financial Ratios — LRDC Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-5,081.07	-476.46	-940.46	-373.47	-193.6	-235.78	30.64	-46.87	-16.86	-16.76	-27.68	-371.8	-171.34	-149.64	-599.27
Return on Capital (%)	- -	- -	- -	- -	- -	- -	-9.37	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	27.57	11.34	4.2	-0.24	2.5	-2.83	6.55	2.31	2.16	-3.99	-92.66	- -	100	100	100
EBITDA Margin (%)	-318.11	-27.18	-22.83	-12.07	-5.58	-9.51	1.26	-1.33	-1.61	-14.56	-320.98	- -	-9,088.71	-26,938.82	-211,946.07
Operating Margin (%)	-318.11	-27.18	-22.83	-12.07	-5.58	-9.51	1.26	-1.33	-1.61	-14.86	-329.34	- -	-9,137.85	-27,227.61	-213,245.37
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	-228.25	- -	- -	- -	- -	93.2	- -	- -	- -
Pretax Margin (%)	-272.84	-31.19	-37.9	-8.01	-6.06	-9.82	1.05	-1.72	-2.05	-8.02	-134.19	- -	-7,859.49	-25,985.25	-252,127.7
Profit Margin (%)	-272.84	-31.19	-37.9	-8.01	-6.06	-9.82	1.05	-1.72	-2.05	-8.02	-134.19	- -	-7,859.49	-33,767.1	-253,794.05
Net Income to Common Margin (%)	-272.84	-31.19	-37.9	-8.01	-6.06	-9.82	1.05	-1.72	-2.05	-8.02	-134.19	- -	-7,859.49	-33,767.1	-253,794.05
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	3	2	4	3	4	4
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	3	2	3	3
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	2	1	1	1	1	1
Total Debt/EBITDA	-0.07	-0.58	-0.44	-0.33	-0.58	-0.37	2.97	-3.11	-12.1	-4.59	-1.09	-1.32	-0.97	-1.56	-0.54
Net Debt/EBITDA	-0.05	-0.4	-0.33	-0.25	0.07	-0.02	2.07	-0.54	-0.39	-2.8	-1.04	-1.31	-0.93	-1.54	-0.47
Total Debt/EBIT	-0.07	-0.58	-0.44	-0.33	-0.58	-0.37	2.97	-3.11	-12.1	-4.49	-1.06	-1.3	-0.96	-1.55	-0.53
Net Debt/EBIT	-0.05	-0.4	-0.33	-0.25	0.07	-0.02	2.07	-0.54	-0.39	-2.74	-1.01	-1.3	-0.93	-1.52	-0.47
EBITDA to Interest Expense	-198.91	-27.85	-29.02	-40.22	-21.64	-30.74	3.77	-3.35	-3.63	-12.8	-15.74	-5.46	-6.49	-5.18	-7.49
EBITDA-CapEx/Interest Expense	-198.91	-27.85	-29.02	-40.22	-21.64	-30.74	3.77	-3.35	-3.63	-17.89	-26.2	-7.25	-6.57	-6.8	-7.49
EBIT to Interest Expense	-198.91	-27.85	-29.02	-40.22	-21.64	-30.74	3.77	-3.35	-3.63	-13.07	-16.15	-5.53	-6.53	-5.24	-7.54
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1
Common Equity/Total Assets	-295.19	-480.4	-1,086.77	-642.66	-305.74	-504.74	-589.07	-476.46	-115.11	-80.72	-75.58	-1,804.68	-398.84	-868.24	-1,066.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-443.1	-103.33	- -	- -	- -	- -	- -	- -	-266.9	222.23	-186.5	-8.78	-11.13	-9.59	-8.16
Long-Term Debt/Total Assets (%)	240.84	244.13	- -	- -	- -	- -	- -	- -	46.82	66.65	23.16	99.04	31.65	57.02	62.96
Total Debt/Equity (%)	-81.59	-50.82	-23.59	-22.53	-26	-18.35	-22.3	-20.57	-84.76	-137.16	-83.57	-37.5	-28.72	-31.55	-27.63
Total Debt/Capital (%)	-443.1	-103.33	-30.88	-29.08	-35.14	-22.47	-28.7	-25.9	-556.24	369.14	-508.66	-60	-40.29	-46.09	-38.19
Total Debt/Total Assets (%)	240.84	244.13	256.42	144.77	79.5	92.62	131.37	98.01	97.57	110.71	63.16	676.77	114.55	273.92	294.7
Net Debt to Equity	-54.88	-35.18	-17.64	-17	3.26	-1.01	-15.53	-3.55	-2.74	-83.65	-79.67	-37.36	-27.59	-31.04	-24.38
Net Debt/Capital (%)	-121.64	-54.29	-21.42	-20.49	3.16	-1.02	-18.38	-3.68	-2.81	-511.71	-391.84	-59.64	-38.09	-45.02	-32.24
EBITDA	-5	-1	-1	-1	-1	-1	- -	- -	- -	-1	-2	-3	-3	-3	-7
EBITDA-CapEx	-5	-1	-1	-1	-1	-1	- -	- -	- -	-1	-4	-4	-3	-3	-7
Operating Income (Loss)	-5	-1	-1	-1	-1	-1	- -	- -	- -	-1	-2	-3	-3	-3	-7

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Cash Ratio	0.51	0.22	0.05	0.05	0.22	0.14	0.06	0.14	0.56	0.38	0.02	- -	0.01	- -	0.03
Current Ratio	0.65	0.3	0.08	0.13	0.25	0.17	0.15	0.17	0.59	0.52	0.02	0.01	0.16	0.02	0.04
Quick Ratio	0.51	0.22	0.05	0.05	0.22	0.16	0.12	0.15	0.57	0.43	0.02	- -	0.01	- -	0.03
CFO/Avg Current Liab	0.06	-0.02	-0.02	-0.01	0.17	-0.03	-0.11	0.09	- -	-0.42	-0.27	-0.22	-0.06	-0.11	-0.24
Common Equity/Total Assets	-295.19	-480.4	-1,086.77	-642.66	-305.74	-504.74	-589.07	-476.46	-115.11	-80.72	-75.58	-1,804.68	-398.84	-868.24	-1,066.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-443.1	-103.33	- -	- -	- -	- -	- -	- -	-266.9	222.23	-186.5	-8.78	-11.13	-9.59	-8.16
Long-Term Debt/Total Assets (%)	240.84	244.13	- -	- -	- -	- -	- -	- -	46.82	66.65	23.16	99.04	31.65	57.02	62.96
Total Debt/Equity (%)	-81.59	-50.82	-23.59	-22.53	-26	-18.35	-22.3	-20.57	-84.76	-137.16	-83.57	-37.5	-28.72	-31.55	-27.63
Total Debt/Capital (%)	-443.1	-103.33	-30.88	-29.08	-35.14	-22.47	-28.7	-25.9	-556.24	369.14	-508.66	-60	-40.29	-46.09	-38.19
Total Debt/Total Assets (%)	240.84	244.13	256.42	144.77	79.5	92.62	131.37	98.01	97.57	110.71	63.16	676.77	114.55	273.92	294.7
CFO/Total Liabilities	12.37	-0.83	-1.2	-1.37	17.25	-2.77	-12.22	8.9	0.27	-24.58	-18.46	-16.53	-4.52	-10.08	-22.12
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.63	-0.84	-1.87	-16.58	-1.78	- -
Altman's Z-Score	-156.22	-60.5	-74.72	-28.16	-11.7	-26.42	-23.38	-23.74	-5.1	-4.8	-7.32	-89.47	-18.39	-40.35	-66.91

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Accounts Receivable Turnover	- -	- -	- -	- -	- -	704.94	126.52	114.5	582.01	54.5	7.92	- -	8.74	2.26	0.17
Days Sales Outstanding	- -	- -	- -	- -	- -	0.52	2.88	3.19	0.63	6.7	46.07	- -	41.75	161.64	2,178.84
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	21.74	80.45	118.27	279.21	310.63	282.23	367.77	787.07	488.24	33.1	1.7	- -	- -	- -	- -
Accounts Payable Turnover Days	16.79	4.54	3.09	1.31	1.18	1.29	0.99	0.46	0.75	11.03	214.33	- -	- -	- -	- -
Cash Conversion Cycle	-16.79	-4.54	-3.09	-1.31	-1.18	-0.78	1.89	2.72	-0.12	-4.33	-168.26	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	0.52	2.88	3.19	0.63	6.7	46.07	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Market Capitalization	7	11	43	27	6	3	5	2	1	5	8	4	36	23	72
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	2	1	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	3	2	4	3	4	4
Enterprise Value	7	11	43	27	6	3	6	2	1	7	10	8	39	27	75
Total Capital	- -	- -	-1	-1	-1	-2	-1	-1	- -	1	- -	-6	-8	-9	-9
Total Debt/Capital (%)	-443.1	-103.33	-30.88	-29.08	-35.14	-22.47	-28.7	-25.9	-556.24	369.14	-508.66	-60	-40.29	-46.09	-38.19
Total Debt / EV	0.05	0.03	0.01	0.01	0.06	0.13	0.06	0.16	1.22	0.44	0.22	0.46	0.08	0.15	0.05
EV/Sales	4.51	4.96	12.43	3.09	0.57	0.28	0.6	0.26	0.16	1.54	15.59	- -	1,066.34	2,858.18	23,799.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	47.8	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	47.8	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	73.97	748.14	5,454.77	14,304.01	18.52	- -	- -	10.33	28.72	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	73.97	748.14	5,454.77	14,304.01	18.52	- -	- -	10.33	28.72	- -	28.91	- -	- -	13.37	- -
Diluted Market Cap	7	11	43	27	6	3	5	2	1	5	8	4	34	- -	- -
Diluted Enterprise Value	7	11	43	27	6	3	6	2	1	7	10	7	38	4	3
EV per Share	0.13	0.2	0.8	0.5	0.11	0.05	0.1	0.04	0.02	0.13	0.19	0.12	0.54	0.36	0.89
TTM Sales	2	2	3	9	11	10	9	8	8	5	1	- -	- -	- -	- -
TTM EBITDA	-5	-1	-1	-1	-1	-1	- -	- -	- -	-1	-2	-3	-3	-3	-7
TTM Operating Income	-5	-1	-1	-1	-1	-1	- -	- -	- -	-1	-2	-3	-3	-3	-7
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	-1	- -	-1	-2
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	-2

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Price/Free Cash Flow	95.89	-1,550.7	-2,210.36	-1,093.07	20.33	-43.09	-24.05	11.9	134.59	-5.37	36.52	-4.74	-57.97	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	47.8	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	7	11	43	27	6	3	6	2	1	7	10	8	39	27	75
Low Price	0.05	0.07	0.15	0.21	0.07	0.04	0.01	0.03	0.01	0.01	0.04	0.03	0.05	0.24	0.18
EV/Sales	4.51	4.96	12.43	3.09	0.57	0.28	0.6	0.26	0.16	1.54	15.59	- -	1,066.34	2,858.18	23,799.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	47.8	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	54.68	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-3.54	-9.85	-12.5	-45.14	-22.19	-4.69	19.73	-26.72	-9.75	-6.06	-4.89	-1.02	-5.39	- -	- -
Price/Earnings High	-17.01	-45.82	-36.87	-66.88	-59.39	-7.91	88.37	-44.77	-31.03	-87.19	-13.51	-1.73	-20.53	- -	- -
Price/Earnings Low	-0.61	-5.44	-6.11	-16.17	-5.77	-2.33	3.37	-10.65	-3.95	-1.26	-2.44	-0.21	-1.18	- -	- -
Price/Book Value	-16.06	-15.54	-28.91	-17.38	-4.66	-1.43	-3.44	-1.28	-0.67	-2.32	-2.92	-0.45	-3.2	-1.83	-5.54
Price/Book Value Average	-36.01	-9.85	-11.09	-20.64	-10.9	-2.37	-1.24	-2.29	-0.87	-1	-1.57	-0.96	-1.44	-2.41	-3.74
Price/Book Value High	-172.96	-45.83	-32.7	-30.58	-29.16	-4	-5.56	-3.84	-2.77	-14.36	-4.33	-1.62	-5.47	-4.14	-6.06
Price/Book Value Low	-6.18	-5.44	-5.42	-7.4	-2.84	-1.18	-0.21	-0.91	-0.35	-0.21	-0.78	-0.2	-0.32	-1.45	-1.17
Price/Tangible Book Value	-16.06	-15.54	-28.91	-17.38	-4.66	-1.43	-3.44	-1.28	-0.67	-2.32	-2.92	-0.45	-3.2	-1.83	-5.54
Price/Tangible Book Value Average	-36.01	-9.85	-11.09	-20.64	-10.9	-2.37	-1.24	-2.29	-0.87	-1	-1.57	-0.96	-1.44	-2.41	-3.74
Price/Tangible Book Value High	-172.96	-45.83	-32.7	-30.58	-29.16	-4	-5.56	-3.84	-2.77	-14.36	-4.33	-1.62	-5.47	-4.14	-6.06
Price/Tangible Book Value Low	-6.18	-5.44	-5.42	-7.4	-2.84	-1.18	-0.21	-0.91	-0.35	-0.21	-0.78	-0.2	-0.32	-1.45	-1.17
Price/Sales	4.31	4.85	12.35	3.04	0.57	0.28	0.58	0.26	0.15	1.13	12.25	- -	944.53	- -	- -
Price/Sales Average	9.66	3.07	4.74	3.62	1.34	0.46	0.21	0.46	0.2	0.49	6.56	- -	423.63	- -	- -
Price/Sales High	46.4	14.29	13.97	5.36	3.6	0.78	0.93	0.77	0.64	6.99	18.13	- -	1,613.2	- -	- -
Price/Sales Low	1.66	1.7	2.32	1.3	0.35	0.23	0.04	0.18	0.08	0.1	3.27	- -	93.03	- -	- -
Price/Cash Flow	95.89	-1,550.7	-2,210.36	-1,093.07	20.33	-43.09	-24.05	11.9	134.59	-4.21	-6.81	-2.21	-54.48	- -	- -
Price/Cash Flow Average	214.99	-982.98	-847.8	-1,298.35	47.55	-71.55	-8.68	21.31	175.12	-1.81	-3.65	-4.72	-24.43	- -	- -
Price/Cash Flow High	1,032.7	-4,574.55	-2,500.47	-1,923.58	127.25	-120.66	-38.87	35.7	557.11	-26.09	-10.09	-7.99	-93.04	- -	- -
Price/Cash Flow Low	36.88	-542.74	-414.44	-465.21	12.37	-35.59	-1.48	8.49	70.96	-0.38	-1.82	-0.98	-5.37	- -	- -
Price/Free Cash Flow Average	214.99	-982.98	-847.8	-1,298.35	47.55	-71.55	-8.68	21.31	175.12	-2.31	19.57	-10.14	-26	- -	- -
Price/Free Cash Flow High	1,032.7	-4,574.55	-2,500.47	-1,923.58	127.25	-120.66	-38.87	35.7	557.11	-33.26	54.05	-17.16	-99.01	- -	- -
Price/Free Cash Flow Low	36.88	-542.74	-414.44	-465.21	12.37	-35.59	-1.48	8.49	70.96	-0.48	9.76	-2.11	-5.71	- -	- -
EV/Sales Average	9.92	3.19	4.81	3.67	1.34	0.46	0.23	0.47	0.21	0.89	9.9	- -	524.91	3,631.5	16,404.79
EV/Sales High	47.08	14.43	14.05	5.42	3.6	0.78	0.96	0.78	0.64	7.4	21.47	- -	1,761.37	5,936.96	25,947.09
EV/Sales Low	1.82	1.81	2.39	1.33	0.35	0.23	0.06	0.19	0.09	0.51	6.61	- -	181.28	2,342.81	5,804.57
EV/EBITDA Average	-3.12	-11.72	-21.08	-30.38	-24.07	-4.87	18.57	-35.23	-12.83	-6.14	-3.08	-4.67	-5.78	-13.48	-7.74
EV/EBITDA High	-14.8	-53.08	-61.53	-44.89	-64.52	-8.19	75.98	-58.67	-39.96	-50.81	-6.69	-7	-19.38	-22.04	-12.24
EV/EBITDA Low	-0.57	-6.65	-10.47	-11.04	-6.21	-2.43	4.88	-14.37	-5.43	-3.49	-2.06	-2.01	-1.99	-8.7	-2.74
EV/EBIT Average	-3.12	-11.72	-21.08	-30.38	-24.07	-4.87	18.57	-35.23	-12.83	-6.01	-3.01	-4.61	-5.74	-13.34	-7.69
EV/EBIT High	-14.8	-53.08	-61.53	-44.89	-64.52	-8.19	75.98	-58.67	-39.96	-49.77	-6.52	-6.91	-19.28	-21.8	-12.17
EV/EBIT Low	-0.57	-6.65	-10.47	-11.04	-6.21	-2.43	4.88	-14.37	-5.43	-3.42	-2.01	-1.99	-1.98	-8.6	-2.72
Last Price	0.13	0.2	0.8	0.5	0.12	0.05	0.1	0.04	0.02	0.1	0.15	0.07	0.5	0.31	0.85
High Price	1.4	0.59	0.9	0.88	0.72	0.14	0.16	0.12	0.1	0.59	0.22	0.24	0.85	0.7	0.93
Enterprise Value Average	16	7	17	32	15	5	2	4	2	4	7	13	19	34	52
Enterprise Value High	74	32	49	48	39	8	9	7	5	34	14	19	64	56	81
Enterprise Value Low	3	4	8	12	4	2	1	2	1	2	4	6	7	22	18

Shares Outstanding	53	54	54	54	55	55	55	55	55	55	55	66	72	75	84
Diluted Weighted Avg Shares	52	53	54	54	54	55	55	55	55	55	55	57	69	- -	- -
Basic Weighted Avg Shares	52	53	54	54	54	55	55	55	55	55	55	57	69	- -	- -
Revenue per Share	0.03	0.04	0.06	0.16	0.2	0.18	0.17	0.16	0.15	0.08	0.01	- -	- -	- -	- -
EBITDA per Share	-0.1	-0.01	-0.01	-0.02	-0.01	-0.02	- -	- -	- -	-0.01	-0.04	-0.05	-0.05	- -	- -
Operating Income per Share	-0.1	-0.01	-0.01	-0.02	-0.01	-0.02	- -	- -	- -	-0.01	-0.04	-0.05	-0.05	- -	- -
Basic EPS, GAAP	-0.08	-0.01	-0.02	-0.01	-0.01	-0.02	- -	- -	- -	-0.01	-0.02	-0.14	-0.04	- -	- -
Basic EPS from Cont Ops	-0.08	-0.01	-0.02	-0.01	-0.01	-0.02	- -	- -	- -	-0.01	-0.02	-0.14	-0.04	- -	- -
Diluted EPS, GAAP	-0.08	-0.01	-0.02	-0.01	-0.01	-0.02	- -	- -	- -	-0.01	-0.02	-0.14	-0.04	- -	- -
Diluted EPS from Cont Ops	-0.08	-0.01	-0.02	-0.01	-0.01	-0.02	- -	- -	- -	-0.01	-0.02	-0.14	-0.04	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	0.01	- -	- -	- -	- -	-0.02	-0.02	-0.03	-0.01	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	0.01	- -	- -	- -	- -	-0.03	-0.05	-0.05	-0.01	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	0.01	0.01	- -	0.01	0.03	0.02	- -	- -	- -	- -	- -
Book Value per Share	-0.01	-0.01	-0.03	-0.03	-0.02	-0.03	-0.03	-0.03	-0.03	-0.04	-0.05	-0.15	-0.16	-0.17	-0.15
Tangible Book Value per Share	-0.01	-0.01	-0.03	-0.03	-0.02	-0.03	-0.03	-0.03	-0.03	-0.04	-0.05	-0.15	-0.16	-0.17	-0.15

Laredo Oil, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)