Madison Technologies Inc. Financial Ratios — MDEX Stock

Profitability (USD)

	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	2025 Y
As of date	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	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-1,630.7	-1,954.48	-1,475.42	-580.42	-1,240.85	-3,456.71	-146.59	-136.49	-405.55	-699.31	-351.99	-165.1	-90.57	- -	-4,565.63
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	71.95	32.42	42.91	38.17	-4,527.22	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	-14,233.94	-331.28	-678.06	-724.9	-8,542.21	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	-17,509.95	-705.81	-1,079.33	-724.9	-8,542.21	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22,020.01	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	-19,076.47	-798.1	-1,217.94	-848.14	-37,830.2	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	-19,076.47	-798.1	-1,217.94	-848.14	-66,241.85	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	-19,076.47	-798.1	-1,217.94	-848.14	-66,241.85	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	29	17	- -	12
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	14	17	- -	12
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14	- -	- -	- -
Total Debt/EBITDA	-3.96	-3.75	-4.47	-8.6	-3.7	-6.84	-11.31	-12.2	-7.85	-8.24	-4.88	-118.98	-6.6	- -	-23.37
Net Debt/EBITDA	-3.89	-3.64	-4.34	-8.05	-3.64	-6.82	-10.85	-12.05	-7.76	-8.21	-4.8	-112.9	-6.6	- -	-23.37
Total Debt/EBIT	-3.96	-3.75	-4.47	-8.6	-3.7	-6.84	-9.19	-5.73	-4.93	-8.24	-4.88	-68.22	-6.6	- -	-23.37
Net Debt/EBIT	-3.89	-3.64	-4.34	-8.05	-3.64	-6.82	-8.82	-5.66	-4.88	-8.21	-4.8	-64.73	-6.6	- -	-23.37
EBITDA to Interest Expense	-1.81	-1.67	-1.39	-0.82	-2.1	-1.09	-5.13	-3.59	-4.89	-5.88	-0.49	-0.05	-0.47	- -	-0.2
EBITDA-CapEx/Interest Expense	-1.81	-1.67	-1.39	-0.82	-2.1	-1.09	-7.82	-3.59	-4.89	-5.88	-0.54	-0.08	-0.47	- -	-0.2
EBIT to Interest Expense	-1.81	-1.67	-1.39	-0.82	-2.1	-1.09	-6.31	-7.65	-7.79	-5.88	-0.49	-0.08	-0.47	- -	-0.2
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	6	- -	2
Common Equity/Total Assets	-6,041.45	-4,342.54	-4,176.72	-1,795.31	-7,186.38	-53,043.91	-647.04	-1,792.73	-6,604.98	-5,476.42	-30.94	-21.92	-105.4	- -	-17,854.31
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.91	57.6	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.31	85.79	- -	- -	- -
Total Debt/Equity (%)	-88.15	-82.98	-82.52	-87.58	-88.16	-86.43	-96.41	-71.53	-64.34	-83.09	-363.04	-779.53	-140.7	- -	-50.09
Total Debt/Capital (%)	-743.58	-487.63	-471.99	-705.31	-744.47	-636.66	-2,683.99	-251.22	-180.41	-491.27	138.02	114.72	345.69	- -	-100.36
Total Debt/Total Assets (%)	5,325.28	3,603.54	3,446.51	1,572.38	6,335.39	45,843.31	623.8	1,282.3	4,249.49	4,550.21	112.26	170.85	148.29	- -	8,942.47
Net Debt to Equity	-86.49	-80.68	-80.12	-82.01	-86.77	-86.24	-92.54	-70.66	-63.64	-82.71	-357.03	-739.65	-140.7	- -	-50.09
Net Debt/Capital (%)	-640.22	-417.59	-403.09	-455.94	-655.67	-626.57	-1,241.05	-240.81	-175.05	-478.24	138.91	108.85	345.69	- -	-100.36
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Cash Ratio	0.02	0.02	0.02	0.05	0.01	- -	0.03	0.01	0.01	- -	0.02	- -	- -	- -	- -
Current Ratio	0.02	0.02	0.02	0.05	0.01	- -	0.03	0.01	0.01	0.02	0.13	0.81	0.49	- -	0.01
Quick Ratio	0.02	0.02	0.02	0.05	0.01	- -	0.03	0.01	0.01	- -	0.02	0.04	- -	- -	- -
CFO/Avg Current Liab	-0.24	-0.18	-0.18	-0.1	-0.27	-0.11	-0.09	-0.03	-0.09	-0.14	-1	-0.27	-0.13	-0.03	-0.03
Common Equity/Total Assets	-6,041.45	-4,342.54	-4,176.72	-1,795.31	-7,186.38	-53,043.91	-647.04	-1,792.73	-6,604.98	-5,476.42	-30.94	-21.92	-105.4	- -	-17,854.31
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.91	57.6	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.31	85.79	- -	- -	- -
Total Debt/Equity (%)	-88.15	-82.98	-82.52	-87.58	-88.16	-86.43	-96.41	-71.53	-64.34	-83.09	-363.04	-779.53	-140.7	- -	-50.09
Total Debt/Capital (%)	-743.58	-487.63	-471.99	-705.31	-744.47	-636.66	-2,683.99	-251.22	-180.41	-491.27	138.02	114.72	345.69	- -	-100.36
Total Debt/Total Assets (%)	5,325.28	3,603.54	3,446.51	1,572.38	6,335.39	45,843.31	623.8	1,282.3	4,249.49	4,550.21	112.26	170.85	148.29	- -	8,942.47
CFO/Total Liabilities	-21.99	-15.75	-16.31	-9.94	-24.1	-10.41	-7.22	-2.76	-8.87	-14.02	-73.2	-13.71	-11.71	- -	-1.41
CFO/CapEx	- -	- -	- -	- -	- -	- -	-1.86	- -	- -	- -	-48.93	-16.78	- -	- -	- -
Altman's Z-Score	-282.66	-194.18	-179.02	-74.48	-324.86	-2,267	-82.12	-391.5	-238.57	-204.55	-0.07	2.77	-4.68	- -	-598.02

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	0.11	0.05	0.08	3.78	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	214,363.91	3,313.56	6,757.12	4,846.76	96.61	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	-214,363.91	-3,313.56	-6,757.12	-4,846.76	-96.61	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Market Capitalization	- -	2	2	1	3	1	2	2	2	1	7	152	5	- -	10
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	29	17	- -	12
Enterprise Value	- -	2	3	1	4	1	3	2	2	1	7	181	23	- -	22
Total Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25	5	- -	-12
Total Debt/Capital (%)	-743.58	-487.63	-471.99	-705.31	-744.47	-636.66	-2,683.99	-251.22	-180.41	-491.27	138.02	114.72	345.69	- -	-100.36
Total Debt / EV	0.22	0.06	0.05	0.12	0.06	0.29	0.14	0.15	0.12	0.25	0.08	0.16	0.77	- -	0.53
EV/Sales	- -	- -	- -	- -	- -	- -	11,772.96	270.65	431.26	240.67	5,287.67	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	368.84	- -	250.72	- -	- -	- -	- -	- -	73.46	8.14	- -	10.19
EV/Free Cash Flow to Firm	- -	- -	- -	368.84	- -	250.72	- -	- -	- -	- -	- -	68.78	8.14	- -	10.19
Diluted Market Cap	- -	2	2	1	3	1	2	1	2	1	6	34	5	- -	10
Diluted Enterprise Value	- -	2	3	1	4	1	3	2	2	1	6	62	23	- -	21
EV per Share	0.04	0.16	0.23	0.11	0.32	0.07	0.23	0.15	0.11	0.07	0.31	0.11	0.01	- -	0.01
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	- -	2
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	3	- -	2

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Price/Free Cash Flow	-13.86	-76.64	-89.82	-60.35	-60.39	-20.38	-158.71	-134.44	-49.9	-17.06	-11.59	-12.72	-1.87	- -	-29.55
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	2	3	1	4	1	3	2	2	1	7	181	23	- -	22
Low Price	0.02	0.02	0.15	0.08	0.1	0.04	0.05	0.07	0.1	0.01	0.02	0.03	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	11,772.96	270.65	431.26	240.67	5,287.67	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-30.41	-16.5	-51.7	-49.59	-68.31	-30.36	-31.58	-45.75	-36.62	-30.09	-2.92	-11.12	-9.9	- -	-0.16
Price/Earnings High	-119.55	-58.13	-174.02	-97.99	-217.14	-105.14	-131.09	-83.9	-61.03	-77.68	-34.2	-26.47	-30.98	- -	-7.26
Price/Earnings Low	-6.28	-4.88	-32.23	-21	-13.83	-7.01	-13.4	-15.44	-30.51	-4.13	-0.51	-0.84	-0.02	- -	-0.05
Price/Book Value	-3.1	-12.35	-15	-6.33	-14.75	-2.13	-6.13	-4.08	-4.58	-2.52	-42.42	-41.34	-0.43	- -	-0.44
Price/Book Value Average	-10.51	-5.84	-16.41	-11.22	-24.05	-7.37	-3.61	-6.74	-5.49	-3.67	-20.29	-195.59	-10.35	- -	-0.02
Price/Book Value High	-41.3	-20.58	-55.22	-22.16	-76.44	-25.51	-14.98	-12.36	-9.15	-9.47	-237.71	-465.63	-32.39	- -	-0.97
Price/Book Value Low	-2.17	-1.73	-10.23	-4.75	-4.87	-1.7	-1.53	-2.27	-4.58	-0.5	-3.57	-14.84	-0.03	- -	-0.01
Price/Tangible Book Value	-3.1	-12.35	-15	-6.33	-14.75	-2.13	-5.49	-3.9	-4.58	-2.52	-42.42	-39.54	-0.43	- -	-0.44
Price/Tangible Book Value Average	-10.51	-5.84	-16.41	-11.22	-24.05	-7.37	-3.23	-6.44	-5.49	-3.67	-20.29	-187.08	-10.35	- -	-0.02
Price/Tangible Book Value High	-41.3	-20.58	-55.22	-22.16	-76.44	-25.51	-13.42	-11.81	-9.15	-9.47	-237.71	-445.39	-32.39	- -	-0.97
Price/Tangible Book Value Low	-2.17	-1.73	-10.23	-4.75	-4.87	-1.7	-1.37	-2.17	-4.58	-0.5	-3.57	-14.19	-0.03	- -	-0.01
Price/Sales	- -	- -	- -	- -	- -	- -	10,228.05	221.11	371.65	175.22	4,042.27	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	6,024.61	365.13	445.95	255.17	1,933.38	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	25,007.59	669.63	743.31	658.84	22,653.73	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	2,557.01	123.19	371.65	35.04	339.81	- -	- -	- -	- -
Price/Cash Flow	-13.86	-76.64	-89.82	-60.35	-60.39	-20.38	-73.53	-134.44	-49.9	-17.06	-11.35	-11.96	-1.87	- -	-29.55
Price/Cash Flow Average	-47.01	-36.25	-98.24	-106.89	-98.43	-70.6	-43.31	-222.01	-59.87	-24.85	-5.43	-56.59	-45.27	- -	-1.42
Price/Cash Flow High	-184.78	-127.74	-330.68	-211.22	-312.89	-244.51	-179.78	-407.16	-99.79	-64.15	-63.61	-134.72	-141.64	- -	-65.41
Price/Cash Flow Low	-9.7	-10.73	-61.24	-45.26	-19.93	-16.3	-18.38	-74.9	-49.9	-3.41	-0.95	-4.29	-0.11	- -	-0.48
Price/Free Cash Flow Average	-47.01	-36.25	-98.24	-106.89	-98.43	-70.6	-93.49	-222.01	-59.87	-24.85	-5.54	-60.17	-45.27	- -	-1.42
Price/Free Cash Flow High	-184.78	-127.74	-330.68	-211.22	-312.89	-244.51	-388.05	-407.16	-99.79	-64.15	-64.94	-143.26	-141.64	- -	-65.41
Price/Free Cash Flow Low	-9.7	-10.73	-61.24	-45.26	-19.93	-16.3	-39.68	-74.9	-49.9	-3.41	-0.97	-4.57	-0.11	- -	-0.48
EV/Sales Average	- -	- -	- -	- -	- -	- -	7,569.51	420.93	506.95	323.34	2,743.13	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	26,552.5	738.66	809.88	740.76	27,743.77	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	4,101.92	168.47	431.26	95.72	820.36	- -	- -	- -	- -
EV/EBITDA Average	-51.12	-30.02	-93.2	-118.17	-104.54	-65.11	-53.18	-127.06	-74.76	-44.6	-32.11	-3,104.3	-55.14	- -	-24.36
EV/EBITDA High	-189.55	-96.6	-303.44	-225.65	-324.37	-208.68	-186.54	-222.97	-119.44	-102.19	-324.78	-7,226.1	-158.47	- -	-68.71
EV/EBITDA Low	-13.64	-11.45	-59.73	-54.68	-24.07	-20.28	-28.82	-50.86	-63.6	-13.2	-9.6	-345.48	-6.72	- -	-23.71
EV/EBIT Average	-51.12	-30.02	-93.2	-118.17	-104.54	-65.11	-43.23	-59.64	-46.97	-44.6	-32.11	-1,779.74	-55.14	- -	-24.36
EV/EBIT High	-189.55	-96.6	-303.44	-225.65	-324.37	-208.68	-151.64	-104.65	-75.04	-102.19	-324.78	-4,142.83	-158.47	- -	-68.71
EV/EBIT Low	-13.64	-11.45	-59.73	-54.68	-24.07	-20.28	-23.43	-23.87	-39.96	-13.2	-9.6	-198.07	-6.72	- -	-23.71
Last Price	0.03	0.15	0.22	0.1	0.3	0.05	0.2	0.13	0.1	0.05	0.29	0.1	- -	- -	0.01
High Price	0.4	0.25	0.81	0.35	1.57	0.6	0.49	0.38	0.2	0.19	1.6	1.07	0.25	0.02	0.01
Enterprise Value Average	1	1	3	2	6	2	2	3	2	2	4	747	145	- -	12
Enterprise Value High	5	3	9	4	18	7	6	5	4	4	38	1,740	418	- -	34
Enterprise Value Low	- -	- -	2	1	1	1	1	1	2	- -	1	83	18	- -	12

Shares Outstanding	11	11	11	11	11	11	11	12	17	18	23	1,599	1,603	- -	1,678
Diluted Weighted Avg Shares	11	11	11	11	11	11	11	12	16	17	19	353	1,600	- -	1,604
Basic Weighted Avg Shares	11	11	11	11	11	11	11	12	16	17	19	353	1,600	- -	1,604
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	-0.01	-0.01	- -	- -	- -	- -	-0.05	-0.04	-0.01	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	-0.01	-0.01	- -	- -	- -	- -	-0.03	-0.03	-0.01	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	-0.01	-0.01	- -	- -	- -	- -	-0.05	-0.04	-0.01	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	-0.01	-0.01	- -	- -	- -	- -	-0.03	-0.03	-0.01	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	-0.01	- -	- -	- -	- -	- -	-0.03	-0.01	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	-0.01	- -	- -	- -	- -	- -	-0.03	-0.01	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-0.01	-0.01	-0.01	-0.02	-0.02	-0.02	-0.03	-0.03	-0.02	-0.02	-0.01	- -	-0.01	- -	-0.01
Tangible Book Value per Share	-0.01	-0.01	-0.01	-0.02	-0.02	-0.02	-0.04	-0.03	-0.02	-0.02	-0.01	- -	-0.01	- -	-0.01

Madison Technologies Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)