Medican Enterprises, Inc. Financial Ratios — MDCN Stock

Profitability (USD)

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-87.53	0.51	-404.94	845.58	-347.35	- -	-1,317.5	-1,224.67	-575.42	-719.67	-1,339.17	- -	- -	-100,371.95
Return on Capital (%)	- -	- -	-16.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	9.35	26.06	38.05	-4.95	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-26.16	-12.99	11.84	-0.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-28.36	-15.29	8.08	-7.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	-75.83	- -	32.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-28.04	-17.24	0.12	-7.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-28.04	-17.24	0.12	-125.54	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-28.04	-17.24	0.12	-125.54	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-1.8	2.64	-224.38	- -	-0.97	- -	- -	- -	- -	- -	- -	- -	-0.32	-0.1
Net Debt/EBITDA	- -	-1.35	1.85	-224.38	- -	-0.97	- -	- -	- -	- -	- -	- -	- -	-0.32	-0.1
Total Debt/EBIT	- -	-1.53	3.86	-9.57	- -	-0.97	- -	- -	- -	- -	- -	- -	- -	-0.32	-0.1
Net Debt/EBIT	- -	-1.14	2.7	-9.57	- -	-0.97	- -	- -	- -	- -	- -	- -	- -	-0.32	-0.1
EBITDA to Interest Expense	-31.95	-6.63	1.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-39.02	- -
EBITDA-CapEx/Interest Expense	-34.68	-7.42	1.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-39.02	- -
EBIT to Interest Expense	-34.64	-7.81	1.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-39.02	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-194.22	-323.15	-362.2	-2,465.89	-3,262.25	- -	- -	-50,715.42	-55,853.17	-56,759.83	-57,479.5	- -	- -	- -	-51,079.15
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-62.4	-58.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	122.16	132.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	-42.33	-40.57	-15.6	- -	-100	- -	- -	- -	- -	- -	- -	- -	-39.25	-71.37
Total Debt/Capital (%)	- -	-65.08	-61.43	-19.53	- -	-5.13	- -	- -	- -	- -	- -	- -	- -	-12.26	-11.48
Total Debt/Total Assets (%)	- -	127.4	137.83	402.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,261.75
Net Debt to Equity	- -	-31.68	-28.4	-15.6	- -	-100	- -	- -	- -	- -	- -	- -	- -	-39.25	-70.41
Net Debt/Capital (%)	- -	-41.86	-36.31	-19.53	- -	-5.13	- -	- -	- -	- -	- -	- -	- -	-12.26	-11.31
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-58
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-58
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-58

Liquidity (USD)

API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Cash Ratio	- -	0.11	0.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01
Current Ratio	0.19	0.23	0.22	0.02	1.06	- -	- -	0.03	0.02	0.02	0.02	- -	- -	- -	0.01
Quick Ratio	- -	0.11	0.13	0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01
CFO/Avg Current Liab	- -	-0.35	0.1	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.1	-0.72
Common Equity/Total Assets	-194.22	-323.15	-362.2	-2,465.89	-3,262.25	- -	- -	-50,715.42	-55,853.17	-56,759.83	-57,479.5	- -	- -	- -	-51,079.15
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-62.4	-58.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	122.16	132.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	-42.33	-40.57	-15.6	- -	-100	- -	- -	- -	- -	- -	- -	- -	-39.25	-71.37
Total Debt/Capital (%)	- -	-65.08	-61.43	-19.53	- -	-5.13	- -	- -	- -	- -	- -	- -	- -	-12.26	-11.48
Total Debt/Total Assets (%)	- -	127.4	137.83	402.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,261.75
CFO/Total Liabilities	-30.52	-26.65	7.21	0.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.76	-35.44
CFO/CapEx	-8.41	-12.67	3.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-5.24	-4.4	7,968.1	1,518.29	3,832,964.92	- -	- -	-741.53	-878.78	-877.06	-901.97	- -	- -	- -	-2,489.03

Working Capital (USD)

API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Accounts Receivable Turnover	- -	- -	- -	16.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	21.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	2.67	1.78	1.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	136.86	204.73	260.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	-136.86	-204.73	-239.3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	21.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Market Capitalization	- -	- -	4,615	2,397	112,659	26,585	1	3	1	1	1	1	- -	8	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6
Enterprise Value	- -	- -	4,615	2,397	112,659	26,585	1	3	1	1	1	1	- -	9	6
Total Capital	- -	- -	- -	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-52
Total Debt/Capital (%)	- -	-65.08	-61.43	-19.53	- -	-5.13	- -	- -	- -	- -	- -	- -	- -	-12.26	-11.48
Total Debt / EV	- -	1.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.91
EV/Sales	0.04	0.18	13,221.58	13,160.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	111,694.81	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	163,550.42	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	87,338.52	437,147.66	- -	- -	- -	- -	- -	- -	- -	- -	22.47	- -	- -
EV/Free Cash Flow to Firm	- -	- -	77,248.8	437,147.66	- -	- -	- -	- -	- -	- -	- -	- -	22.47	- -	- -
Diluted Market Cap	- -	- -	4,615	2,397	112,659	26,585	1	3	1	1	1	1	- -	8	1
Diluted Enterprise Value	- -	- -	4,615	2,397	112,659	26,585	1	3	1	1	1	1	- -	9	6
EV per Share	- -	0.25	13,680.23	7,000.4	17,040	10,040.01	0.21	1.25	0.4	0.24	0.2	0.26	0.08	3.14	1.33
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-58
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-58
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3

Multiples (USD)

API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Price/Free Cash Flow	-0.26	-0.01	144,449.24	437,122.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	-419.19	-0.21
EV/EBIT	- -	- -	163,550.42	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	4,615	2,397	112,659	26,585	1	3	1	1	1	1	- -	9	6
Low Price	- -	- -	- -	7,000	7,000	10,040	0.21	0.21	0.4	0.2	0.1	0.2	0.08	0.08	0.1
EV/Sales	0.04	0.18	13,221.58	13,160.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	111,694.81	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	10,884,795.28	- -	505,979.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-0.44	-0.01	3,825,037.44	-13,340.36	390,009.68	-1,355,614.8	-78,139.4	-151.21	-211.44	-92.72	-69.07	-84.04	-29.47	-7.88	-1.15
Price/Earnings High	-0.45	-0.03	19,923,631.13	-20,485.93	505,979.9	-1,385,572.2	-4,097,511.55	-824.69	-955.73	-153.52	-73.65	-329.82	-35.75	-36.06	-3.76
Price/Earnings Low	-0.15	-0.01	0.71	-10,482.56	207,855.59	-816,381.74	-85.23	-70.01	-72.13	-76.76	-30.69	-65.96	-11.22	-0.58	-0.01
Price/Book Value	-0.1	- -	-16,126.64	-2,866.03	-184,182.27	-41,265.46	-0.85	-5.44	-1.58	-0.93	-0.77	-0.97	-0.31	-7.89	-0.01
Price/Book Value Average	-0.3	- -	-5,667.08	-3,647.38	-141,967.83	-68,521.95	-779.08	-1.96	-4.64	-0.94	-0.86	-0.97	-0.81	-2.78	-1.13
Price/Book Value High	-0.31	-0.01	-29,518.35	-5,601.05	-184,182.27	-70,036.2	-40,854.03	-10.71	-20.96	-1.56	-0.92	-3.8	-0.98	-12.72	-3.7
Price/Book Value Low	-0.1	- -	- -	-2,866.03	-75,661.73	-41,265.46	-0.85	-0.91	-1.58	-0.78	-0.38	-0.76	-0.31	-0.2	-0.01
Price/Tangible Book Value	-0.11	- -	-17,194.61	-2,735.75	101,039,421.2	-845,325.92	-14.58	-72.26	-17.51	-9.43	-6.97	-8.03	-2.06	-28.35	-0.08
Price/Tangible Book Value Average	-0.31	- -	-6,042.38	-3,481.58	77,881,259.65	-1,403,677.08	-13,363.43	-26.07	-51.33	-9.49	-7.84	-8.03	-5.41	-9.99	-7.81
Price/Tangible Book Value High	-0.32	-0.01	-31,473.17	-5,346.44	101,039,421.2	-1,434,696.59	-700,757.97	-142.21	-232.01	-15.72	-8.36	-31.51	-6.56	-45.73	-25.61
Price/Tangible Book Value Low	-0.11	- -	- -	-2,735.75	41,506,804.48	-845,325.92	-14.58	-12.07	-17.51	-7.86	-3.48	-6.3	-2.06	-0.73	-0.06
Price/Sales	0.04	- -	13,221.36	13,159.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	0.12	- -	4,646.13	16,747.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	0.13	- -	24,200.5	25,717.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	0.04	- -	- -	13,159.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-0.23	-0.01	184,252.36	437,122.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	-419.19	-0.21
Price/Cash Flow Average	-0.66	-0.01	64,748.32	556,292.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	-147.75	-21.74
Price/Cash Flow High	-0.68	-0.02	337,257.25	854,262.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	-676.11	-71.3
Price/Cash Flow Low	-0.23	- -	0.01	437,122.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.82	-0.16
Price/Free Cash Flow Average	-0.75	-0.01	50,761.06	556,292.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	-147.75	-21.74
Price/Free Cash Flow High	-0.77	-0.03	264,401.24	854,262.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	-676.11	-71.3
Price/Free Cash Flow Low	-0.26	-0.01	0.01	437,122.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.82	-0.16
EV/Sales Average	0.12	0.18	4,646.35	16,748.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	0.13	0.18	24,200.72	25,718.64	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	0.04	0.18	0.22	13,160.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-0.47	-1.36	39,251.99	-5,008,686.5	-1,175,291.73	-1,355,615.77	-78,139.4	-151.21	-211.44	-92.72	-69.07	-84.04	-58.84	-8.4	-1.23
EV/EBITDA High	-0.49	-1.38	204,445.69	-7,691,394.43	-1,524,767.27	-1,385,573.16	-4,097,511.55	-824.69	-955.73	-153.52	-73.65	-329.82	-71.38	-37.3	-3.79
EV/EBITDA Low	-0.16	-1.35	1.85	-3,935,764.61	-626,371.53	-816,382.71	-85.23	-70.01	-72.13	-76.76	-30.69	-65.96	-22.39	-0.91	-0.11
EV/EBIT Average	-0.44	-1.15	57,475.18	-213,695.54	-1,175,291.73	-1,355,615.77	-78,139.4	-151.21	-211.44	-92.72	-69.07	-84.04	-58.84	-8.4	-1.23
EV/EBIT High	-0.45	-1.18	299,361.98	-328,153.23	-1,524,767.27	-1,385,573.16	-4,097,511.55	-824.69	-955.73	-153.52	-73.65	-329.82	-71.38	-37.3	-3.79
EV/EBIT Low	-0.15	-1.15	2.71	-167,919.34	-626,371.53	-816,382.71	-85.23	-70.01	-72.13	-76.76	-30.69	-65.96	-22.39	-0.91	-0.11
Last Price	- -	- -	13,680	7,000	17,040	10,040	0.21	1.25	0.4	0.24	0.2	0.26	0.08	3.1	0.13
High Price	0.01	0.01	25,040	13,680	17,040	17,040	10,040	2.46	5.3	0.4	0.24	1	0.26	5	43.6
Enterprise Value Average	- -	- -	1,622	3,050	86,838	44,144	507	1	3	1	1	1	1	3	71
Enterprise Value High	- -	- -	8,448	4,684	112,659	45,120	26,585	7	14	1	1	3	1	14	218
Enterprise Value Low	- -	- -	- -	2,397	46,280	26,585	1	1	1	1	- -	1	- -	- -	6

Shares Outstanding	- -	- -	- -	- -	- -	- -	3	3	3	3	3	3	3	3	5
Diluted Weighted Avg Shares	7	- -	- -	- -	7	3	3	3	3	3	3	3	3	3	5
Basic Weighted Avg Shares	7	- -	- -	- -	7	3	3	3	3	3	3	3	3	3	5
Revenue per Share	0.07	1.43	1.03	0.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.02	-0.19	0.12	- -	-0.01	-0.01	- -	- -	-0.01	- -	- -	- -	- -	-0.14	-11.82
Operating Income per Share	-0.02	-0.22	0.08	-0.04	-0.01	-0.01	- -	- -	-0.01	- -	- -	- -	- -	-0.14	-11.82
Basic EPS, GAAP	-0.02	-0.25	- -	-0.67	0.03	-0.01	- -	- -	-0.01	- -	- -	- -	-0.01	-0.14	-11.59
Basic EPS from Cont Ops	-0.02	-0.25	- -	-0.04	-0.01	-0.01	- -	- -	-0.01	- -	- -	- -	-0.01	-0.14	-11.59
Diluted EPS, GAAP	-0.02	-0.25	- -	-0.67	0.03	-0.01	- -	- -	-0.01	- -	- -	- -	-0.01	-0.14	-11.59
Diluted EPS from Cont Ops	-0.02	-0.25	- -	-0.04	-0.01	-0.01	- -	- -	-0.01	- -	- -	- -	-0.01	-0.14	-11.59
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.28	0.07	0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.61
Free Cash Flow per Basic Share	-0.02	-0.3	0.05	0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.61
Cash & Equivalents per Share	- -	0.08	0.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02
Book Value per Share	-0.03	-0.85	-0.85	-2.44	-0.09	-0.24	-0.25	-0.23	-0.25	-0.26	-0.26	-0.26	-0.26	-0.39	-11.8
Tangible Book Value per Share	-0.03	-0.79	-0.8	-2.56	- -	-0.01	-0.01	-0.02	-0.02	-0.03	-0.03	-0.03	-0.04	-0.11	-1.7

Medican Enterprises, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)