Multi Solutions II, Inc. Financial Ratios — MUSS Stock

Profitability (USD)

	2007 Y	2008 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	2024 Y
As of date	01/31/2007	01/31/2008	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	144.61	-327.46	-208,570.21	-3,188.85	-1,085.06	-436.45	-257.73	-236.85	-377.99	-584.45	-329.89	-480.29	-1,197.42	-1,010.36	-1,403.21
Return on Capital (%)	-0.46	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	441.82	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2007 Y	2008 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	2024 Y
As of date	01/31/2007	01/31/2008	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	1
Total Debt/EBITDA	-2.56	-9.19	- -	- -	- -	- -	-8.58	-9.01	-11.34	-15.33	-19.04	-19.2	-23.77	-26.4	-23.21
Net Debt/EBITDA	-2.39	-9.19	- -	0.07	0.16	0.51	-7.84	-8.25	-11.21	-14.76	-18.25	-18.99	-23.58	-26.06	-23.16
Total Debt/EBIT	-2.56	-9.19	- -	- -	- -	- -	-8.58	-9.01	-11.34	-15.33	-19.04	-19.2	-23.77	-26.4	-23.21
Net Debt/EBIT	-2.39	-9.19	- -	0.07	0.16	0.51	-7.84	-8.25	-11.21	-14.76	-18.25	-18.99	-23.58	-26.06	-23.16
EBITDA to Interest Expense	-4.2	- -	-19.94	-7.72	-3.11	-1.91	-1.4	-1.47	-1.18	-0.91	-0.76	-0.79	-0.68	-0.6	-0.71
EBITDA-CapEx/Interest Expense	-4.2	- -	-19.94	-7.72	-3.11	-1.91	-1.4	-1.47	-1.18	-0.91	-0.76	-0.79	-0.68	-0.6	-0.71
EBIT to Interest Expense	-4.2	- -	-19.94	-7.72	-3.11	-1.91	-1.4	-1.47	-1.18	-0.91	-0.76	-0.79	-0.68	-0.6	-0.71
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-93,827.97	-23,774,063.83	- -	-162,545.51	-88,626.44	-32,305.76	-25,318.42	-22,220.33	-148,519.32	-38,799.47	-30,774.23	-107,507.8	-126,779.16	-71,717.59	-258,431.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-4.75	-5.64	-6.33	-7.46	-8.53	-9.22	-10.94	-12.26	-13.5
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	1,147.49	1,186.54	8,844.3	2,694.47	2,418.55	9,079.02	12,502.12	7,834.64	30,728.97
Total Debt/Equity (%)	-56.62	-53.33	- -	- -	- -	- -	-101.4	-98.5	-93.95	-96.1	-96.86	-93.53	-99.01	-99.77	-98.66
Total Debt/Capital (%)	-1.92	-1.91	- -	- -	- -	- -	-4.75	-5.64	-6.33	-7.46	-8.53	-9.22	-10.94	-12.26	-13.5
Total Debt/Total Assets (%)	1,510.26	382,000	- -	- -	- -	- -	1,147.49	1,186.54	8,844.3	2,694.47	2,418.55	9,079.02	12,502.12	7,834.64	30,728.97
Net Debt to Equity	-52.87	-53.32	- -	3.46	4.17	8.6	-92.56	-90.2	-92.89	-92.54	-92.85	-92.5	-98.22	-98.5	-98.46
Net Debt/Capital (%)	-1.79	-1.91	- -	0.06	0.11	0.31	-4.32	-5.14	-6.26	-7.17	-8.15	-9.11	-10.84	-12.09	-13.46
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2007 Y	2008 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	2024 Y
As of date	01/31/2007	01/31/2008	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024

Cash Ratio	0.04	- -	- -	1.4	1.95	1.8	1.19	0.85	0.15	0.48	0.56	0.14	0.44	0.85	0.12
Current Ratio	0.04	- -	- -	1.4	1.95	1.8	1.19	0.85	0.15	0.48	0.56	0.14	0.44	0.85	0.19
Quick Ratio	0.04	- -	- -	1.4	1.95	1.8	1.19	0.85	0.15	0.48	0.56	0.14	0.44	0.85	0.12
CFO/Avg Current Liab	-0.1	-0.04	- -	-5.99	-13.8	-4.27	-1.45	-0.91	-1.23	-0.73	-0.66	-0.54	-2.14	-2.5	-2.7
Common Equity/Total Assets	-93,827.97	-23,774,063.83	- -	-162,545.51	-88,626.44	-32,305.76	-25,318.42	-22,220.33	-148,519.32	-38,799.47	-30,774.23	-107,507.8	-126,779.16	-71,717.59	-258,431.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-4.75	-5.64	-6.33	-7.46	-8.53	-9.22	-10.94	-12.26	-13.5
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	1,147.49	1,186.54	8,844.3	2,694.47	2,418.55	9,079.02	12,502.12	7,834.64	30,728.97
Total Debt/Equity (%)	-56.62	-53.33	- -	- -	- -	- -	-101.4	-98.5	-93.95	-96.1	-96.86	-93.53	-99.01	-99.77	-98.66
Total Debt/Capital (%)	-1.92	-1.91	- -	- -	- -	- -	-4.75	-5.64	-6.33	-7.46	-8.53	-9.22	-10.94	-12.26	-13.5
Total Debt/Total Assets (%)	1,510.26	382,000	- -	- -	- -	- -	1,147.49	1,186.54	8,844.3	2,694.47	2,418.55	9,079.02	12,502.12	7,834.64	30,728.97
CFO/Total Liabilities	-10.42	-3.52	- -	-34.72	-24.83	-12.52	-7.52	-6.65	-9.38	-4.81	-4.35	-3.69	-9.04	-3.83	-4.04
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-1,367.58	-343,432.28	- -	-2,322.38	-1,260.06	-457.51	-358.22	-315.28	-2,112.24	-550.17	-435.91	-1,527.93	-1,794.13	-1,014.25	-3,667.43

Working Capital (USD)

API ChatGPT

	2007 Y	2008 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	2024 Y
As of date	01/31/2007	01/31/2008	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024

Accounts Receivable Turnover

- -

Days Sales Outstanding

- -

Inventory Turnover

- -

Days Inventory Outstanding

- -

Accounts Payable Turnover

- -

Accounts Payable Turnover Days

- -

Cash Conversion Cycle

- -

Inventory to Cash Days

- -

Inventories

- -

Raw Materials

- -

Work In Process

- -

Finished Goods

- -

Other Inventory

- -

Enterprise Value (USD)

API ChatGPT

	2007 Y	2008 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	2024 Y
As of date	01/31/2007	01/31/2008	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024

Market Capitalization	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	1
Enterprise Value	2	2	- -	- -	1	- -	1	1	1	1	1	2	1	1	1
Total Capital	-9	-9	-8	-9	-9	-9	-8	-8	-8	-8	-8	-8	-8	-8	-8
Total Debt/Capital (%)	-1.92	-1.91	- -	- -	- -	- -	-4.75	-5.64	-6.33	-7.46	-8.53	-9.22	-10.94	-12.26	-13.5
Total Debt / EV	0.1	0.1	- -	- -	- -	- -	0.54	0.58	0.94	0.71	0.81	0.47	1	0.99	1
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	792.88	700.92	- -	72.72	54.39	81.56	- -	42.33	50.19
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	792.88	700.92	- -	72.72	54.39	81.56	- -	42.33	50.19
Diluted Market Cap	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
Diluted Enterprise Value	2	2	- -	- -	1	- -	1	1	1	1	1	2	1	1	1
EV per Share	0.08	0.08	- -	- -	0.26	0.22	0.39	0.43	0.3	0.47	0.47	0.87	0.48	0.55	0.6
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2007 Y	2008 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	2024 Y
As of date	01/31/2007	01/31/2008	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024

Price/Free Cash Flow	- -	- -	- -	- -	-8.48	-10.22	-11.79	-10.93	-0.7	-8.72	-5.76	-28.34	-0.03	-0.47	-0.01
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	2	2	- -	- -	1	- -	1	1	1	1	1	2	1	1	1
Low Price	- -	- -	- -	- -	0.27	0.17	0.16	0.2	0.01	0.02	0.02	0.1	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-6.29	-6.14	-6.54	-4.37	-3.33	-3.47	-3.04	-4.75	-1.17	-0.23	-0.13
Price/Earnings High	- -	- -	- -	- -	-6.29	-23.66	-12.16	-5.02	-29.64	-22.08	-10.83	-13.4	-10.12	-2.74	-0.16
Price/Earnings Low	- -	- -	- -	- -	-6.29	-4.02	-3.81	-4.29	-0.22	-0.44	-0.43	-2.1	- -	-0.03	- -
Price/Book Value	- -	- -	- -	- -	-0.06	-0.05	-0.04	-0.04	- -	-0.03	-0.02	-0.1	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	-0.06	-0.06	-0.06	-0.04	-0.03	-0.03	-0.03	-0.05	-0.01	- -	- -
Price/Book Value High	- -	- -	- -	- -	-0.06	-0.22	-0.11	-0.05	-0.29	-0.21	-0.1	-0.13	-0.1	-0.03	- -
Price/Book Value Low	- -	- -	- -	- -	-0.06	-0.04	-0.03	-0.04	- -	- -	- -	-0.02	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	-2.19	-1.39	-0.96	-0.79	-0.07	-0.43	-0.26	-1.06	- -	-0.02	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	-2.19	-1.57	-1.32	-0.8	-0.51	-0.46	-0.36	-0.52	-0.12	-0.02	-0.01
Price/Tangible Book Value High	- -	- -	- -	- -	-2.19	-6.05	-2.46	-0.92	-4.53	-2.9	-1.28	-1.48	-1.04	-0.28	-0.02
Price/Tangible Book Value Low	- -	- -	- -	- -	-2.19	-1.03	-0.77	-0.79	-0.03	-0.06	-0.05	-0.23	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	-8.48	-10.22	-11.79	-10.93	-0.7	-8.72	-5.76	-28.34	-0.03	-0.47	-0.01
Price/Cash Flow Average	- -	- -	- -	- -	-8.48	-11.53	-16.17	-11.15	-5.38	-9.15	-7.92	-14.06	-1.32	-0.6	-0.33
Price/Cash Flow High	- -	- -	- -	- -	-8.48	-44.45	-30.06	-12.82	-47.83	-58.16	-28.25	-39.62	-11.42	-7.09	-0.41
Price/Cash Flow Low	- -	- -	- -	- -	-8.48	-7.56	-9.43	-10.93	-0.35	-1.16	-1.13	-6.22	- -	-0.07	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	-8.48	-11.53	-16.17	-11.15	-5.38	-9.15	-7.92	-14.06	-1.32	-0.6	-0.33
Price/Free Cash Flow High	- -	- -	- -	- -	-8.48	-44.45	-30.06	-12.82	-47.83	-58.16	-28.25	-39.62	-11.42	-7.09	-0.41
Price/Free Cash Flow Low	- -	- -	- -	- -	-8.48	-7.56	-9.43	-10.93	-0.35	-1.16	-1.13	-6.22	- -	-0.07	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-25.24	-91.32	- -	0.07	-8.15	-8.83	-19.03	-15.6	-17.36	-22.03	-25.3	-29.76	-26.47	-26.68	-23.48
EV/EBITDA High	-25.24	-91.32	- -	0.07	-8.15	-35.51	-28.66	-16.7	-65.94	-60.97	-43.37	-49.33	-48.56	-33.35	-23.55
EV/EBITDA Low	-25.24	-91.32	- -	0.07	-8.15	-5.61	-14.37	-15.45	-11.61	-15.69	-19.26	-23.75	-23.59	-26.14	-23.17
EV/EBIT Average	-25.24	-91.32	- -	0.07	-8.15	-8.83	-19.03	-15.6	-17.36	-22.03	-25.3	-29.76	-26.47	-26.68	-23.48
EV/EBIT High	-25.24	-91.32	- -	0.07	-8.15	-35.51	-28.66	-16.7	-65.94	-60.97	-43.37	-49.33	-48.56	-33.35	-23.55
EV/EBIT Low	-25.24	-91.32	- -	0.07	-8.15	-5.61	-14.37	-15.45	-11.61	-15.69	-19.26	-23.75	-23.59	-26.14	-23.17
Last Price	- -	- -	- -	- -	0.27	0.23	0.2	0.2	0.02	0.15	0.1	0.46	- -	0.01	- -
High Price	- -	- -	- -	- -	0.27	1	0.51	0.23	1.36	1	0.5	0.65	0.51	0.15	0.01
Enterprise Value Average	2	2	- -	- -	1	- -	1	1	1	1	1	1	1	1	1
Enterprise Value High	2	2	- -	- -	1	2	1	1	3	3	2	2	2	1	1
Enterprise Value Low	2	2	- -	- -	1	- -	1	1	1	1	1	1	1	1	1

Shares Outstanding	21	21	2	2	2	2	2	2	2	2	2	2	2	2	2
Diluted Weighted Avg Shares	21	21	2	21	2	2	2	2	2	2	2	2	2	2	2
Basic Weighted Avg Shares	21	21	2	2	2	2	2	2	2	2	2	2	2	2	2
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	-0.04	-0.04	-0.03	-0.03	-0.02	-0.03	-0.02	-0.02	-0.02	-0.02	-0.02	-0.02	-0.03
Operating Income per Share	- -	- -	-0.04	-0.04	-0.03	-0.03	-0.02	-0.03	-0.02	-0.02	-0.02	-0.02	-0.02	-0.02	-0.03
Basic EPS, GAAP	- -	- -	-0.03	-0.04	-0.04	-0.04	-0.04	-0.05	-0.05	-0.05	-0.05	-0.05	-0.05	-0.05	-0.06
Basic EPS from Cont Ops	- -	- -	-0.04	-0.04	-0.04	-0.04	-0.04	-0.05	-0.05	-0.05	-0.05	-0.05	-0.05	-0.05	-0.06
Diluted EPS, GAAP	- -	- -	-0.03	- -	-0.04	-0.04	-0.04	-0.05	-0.05	-0.05	-0.05	-0.05	-0.05	-0.05	-0.06
Diluted EPS from Cont Ops	- -	- -	-0.04	- -	-0.04	-0.04	-0.04	-0.05	-0.05	-0.05	-0.05	-0.05	-0.05	-0.05	-0.06
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	-0.03	-0.03	-0.02	-0.02	-0.02	-0.03	-0.02	-0.02	-0.02	-0.04	-0.02	-0.02
Free Cash Flow per Basic Share	- -	- -	- -	-0.03	-0.03	-0.02	-0.02	-0.02	-0.03	-0.02	-0.02	-0.02	-0.04	-0.02	-0.02
Cash & Equivalents per Share	- -	- -	- -	- -	0.01	0.01	0.02	0.02	- -	0.01	0.02	- -	- -	0.01	- -
Book Value per Share	-0.53	-0.53	-5.44	-4.51	-4.56	-4.6	-4.64	-4.69	-4.73	-4.78	-4.82	-4.87	-4.92	-4.98	-5.04
Tangible Book Value per Share	-0.02	-0.02	-0.04	-0.08	-0.12	-0.17	-0.21	-0.25	-0.3	-0.35	-0.39	-0.44	-0.49	-0.54	-0.61

Multi Solutions II, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)