NAMI Corp. Financial Ratios — NINK 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
As of date	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022

Return on Common Equity (%)	- -	-1.08	-1.24	-7.02	-1.64	-17.72	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-295.21	-1,515.19	-9,573.68	-4,105.81	- -	-329.17	-290.02	-507.19	-993.36	-3,477.36
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	18.47	- -	-1,747.13	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	-570.09	- -	-8,005.14	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	-651.62	- -	-15,556.09	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	1,021.57	- -	-3,927.1	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	-892.04	- -	-26,847.27	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	-892.04	- -	-26,847.27	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	-892.04	- -	-26,964.42	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-1.08	-1.24	-7.02	-1.64	-17.72	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.3	-1.54
Net Debt/EBITDA	0.62	0.16	- -	0.02	- -	- -	0.06	0.03	- -	-0.26	-1.53
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.3	-1.53
Net Debt/EBIT	0.62	0.16	- -	0.02	- -	- -	0.06	0.03	- -	-0.25	-1.52
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-2.37	-4.56	-1.91	-2.31	-0.4
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-4.23	-5.35	-2.24	-2.31	-0.4
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-2.71	-4.91	-3.7	-2.33	-0.4
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2
Common Equity/Total Assets	79.08	118,699.58	455,868.75	126,496.71	- -	- -	-683.42	-729.79	-7,959.72	-6,921.34	-14,360.59
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.29	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	217.55	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.63	-16.9
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.29	-16.73
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	217.55	2,039.7
Net Debt to Equity	-126.45	26.58	0.14	1.41	- -	- -	1.01	0.71	0.03	-3.12	-16.79
Net Debt/Capital (%)	478.09	-0.08	-0.02	-0.08	- -	- -	0.99	0.66	0.02	-2.82	-16.59
EBITDA	- -	- -	- -	- -	- -	- -	- -	-1	- -	-1	-1
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	-1	-1	- -	-1	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	-1	-1	-1	-1

Liquidity (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022

Cash Ratio	4.78	0.21	- -	0.01	- -	- -	0.01	0.01	- -	0.01	- -
Current Ratio	4.78	0.21	- -	0.01	- -	- -	0.01	0.04	0.01	0.01	0.01
Quick Ratio	4.78	0.21	- -	0.01	- -	- -	0.01	0.01	0.01	0.01	0.01
CFO/Avg Current Liab	- -	-0.86	-0.75	0.02	-0.82	-1.13	0.01	-0.08	-0.05	-0.13	-0.1
Common Equity/Total Assets	79.08	118,699.58	455,868.75	126,496.71	- -	- -	-683.42	-729.79	-7,959.72	-6,921.34	-14,360.59
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.29	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	217.55	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.63	-16.9
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.29	-16.73
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	217.55	2,039.7
CFO/Total Liabilities	-667.33	-49.05	-60.86	1.35	-73.25	-74.38	0.58	-6.42	-4.23	-11.98	-8.29
CFO/CapEx	- -	- -	- -	- -	- -	- -	0.05	-1.67	-2.52	- -	- -
Altman's Z-Score	-6.59	-42.09	-5,550.09	-392.78	- -	- -	186.81	464.82	-221.42	-145.08	-427.04

Working Capital (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	17.38	- -	0.93	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	21	- -	394	- -	1,333,395.48
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	-21	- -	-394	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022

Market Capitalization	- -	- -	- -	- -	- -	1,518	1,297	3,278	357	571	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Enterprise Value	- -	- -	- -	- -	- -	1,518	1,297	3,278	357	571	1
Total Capital	- -	2	- -	1	1	1	-2	-3	-5	-5	-7
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.29	-16.73
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.76
EV/Sales	- -	- -	- -	- -	- -	- -	25,176.1	- -	71,317.03	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	9,511.22	- -	11,654.01	- -	1.16
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	3,537.68	39,511.33	3,498.41	- -	1.16
Diluted Market Cap	- -	- -	- -	- -	- -	1,518	1,297	3,278	357	571	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	1,518	1,297	3,278	357	571	1
EV per Share	- -	- -	- -	- -	- -	2.15	1.8	2.31	0.25	0.4	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	-1	- -	-1	-1
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	-1	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1

Multiples (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022

Price/Free Cash Flow	- -	- -	- -	- -	- -	-13,456.68	5,342.64	-35,381.69	-3,295.66	-989.16	-0.52
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	1,518	1,297	3,278	357	571	1
Low Price	- -	- -	- -	- -	- -	0.1	1.55	1.8	0.25	0.12	- -
EV/Sales	- -	- -	- -	- -	- -	- -	25,176.1	- -	71,317.03	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	-11,903.02	-3,494.48	-2,904.68	-1,259.29	-765.64	-37.97
Price/Earnings High	- -	- -	- -	- -	- -	-16,551.28	-3,841.53	-3,053.37	-2,443.39	-2,139.31	-615.08
Price/Earnings Low	- -	- -	- -	- -	- -	-675.56	-2,430.51	-2,338.75	-264.44	-237.7	-0.12
Price/Book Value	- -	- -	- -	- -	- -	2,823.94	-679.68	-956.39	-74.69	-104.41	-0.04
Price/Book Value Average	- -	- -	- -	- -	- -	2,314.24	-841.55	-925.57	-355.66	-96.68	-11.31
Price/Book Value High	- -	- -	- -	- -	- -	3,217.98	-925.12	-972.95	-690.09	-270.15	-183.25
Price/Book Value Low	- -	- -	- -	- -	- -	131.35	-585.32	-745.24	-74.69	-30.02	-0.04
Price/Tangible Book Value	- -	- -	- -	- -	- -	-10,009.16	-609.74	-938.59	-83.78	-118.79	-0.04
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	-8,202.58	-754.95	-908.34	-398.97	-110	-13.32
Price/Tangible Book Value High	- -	- -	- -	- -	- -	-11,405.78	-829.93	-954.84	-774.12	-307.36	-215.8
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	-465.54	-525.09	-731.37	-83.78	-34.15	-0.04
Price/Sales	- -	- -	- -	- -	- -	- -	25,176.47	- -	71,303.59	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	31,172.15	- -	339,560.3	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	34,267.97	- -	658,845.13	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	21,681.14	- -	71,303.59	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	-13,456.68	103,695.99	-14,230.03	-1,986.08	-989.16	-0.52
Price/Cash Flow Average	- -	- -	- -	- -	- -	-11,027.85	128,390.81	-13,771.46	-9,458.07	-916.01	-161.13
Price/Cash Flow High	- -	- -	- -	- -	- -	-15,334.35	141,141.76	-14,476.43	-18,351.38	-2,559.46	-2,610.3
Price/Cash Flow Low	- -	- -	- -	- -	- -	-625.89	89,299.53	-11,088.33	-1,986.08	-284.38	-0.52
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	-11,027.85	6,614.97	-34,241.51	-15,694.5	-916.01	-161.13
Price/Free Cash Flow High	- -	- -	- -	- -	- -	-15,334.35	7,271.93	-35,994.36	-30,451.87	-2,559.46	-2,610.3
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	-625.89	4,600.9	-27,570.14	-3,295.66	-284.38	-0.52
EV/Sales Average	- -	- -	- -	- -	- -	- -	31,171.78	- -	339,573.75	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	34,267.6	- -	658,858.57	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	21,680.77	- -	71,317.03	- -	- -
EV/EBITDA Average	0.62	0.16	- -	0.02	- -	-11,269.18	-5,467.91	-3,958.44	-4,241.95	-918.67	-124.4
EV/EBITDA High	0.62	0.16	- -	0.02	- -	-15,669.92	-6,010.96	-4,161.07	-8,230.45	-2,566.23	-1,990.48
EV/EBITDA Low	0.62	0.16	- -	0.02	- -	-639.59	-3,803.07	-3,187.21	-890.89	-285.47	-2.02
EV/EBIT Average	0.62	0.16	- -	0.02	- -	-11,269.18	-4,783.73	-3,679.14	-2,182.9	-908.86	-123.48
EV/EBIT High	0.62	0.16	- -	0.02	- -	-15,669.92	-5,258.83	-3,867.48	-4,235.37	-2,538.83	-1,975.83
EV/EBIT Low	0.62	0.16	- -	0.02	- -	-639.59	-3,327.21	-2,962.34	-458.45	-282.42	-2.01
Last Price	- -	- -	- -	- -	- -	2.15	1.8	2.31	0.25	0.4	- -
High Price	- -	- -	- -	- -	- -	2.45	2.45	2.35	2.31	1.03	1
Enterprise Value Average	- -	- -	- -	- -	- -	1,244	1,606	3,172	1,699	529	89
Enterprise Value High	- -	- -	- -	- -	- -	1,730	1,766	3,335	3,296	1,477	1,428
Enterprise Value Low	- -	- -	- -	- -	- -	71	1,117	2,554	357	164	1

Shares Outstanding	706	706	706	706	706	706	706	1,427	1,427	1,427	1,427
Diluted Weighted Avg Shares	706	706	706	706	706	706	721	1,419	1,427	1,427	1,427
Basic Weighted Avg Shares	706	706	706	706	706	706	721	1,419	1,427	1,427	1,427
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

NAMI Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)