The Now Corporation

NWPN

NWPNThe Now Corporation US flag

Other OTC

0.02

USD

+0.00

- -

123.71MMarket Cap

Profitability (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Return on Common Equity (%)	- -	- -	- -	- -	-21.02	-10.38	-6.62
Return on Assets (%)	- -	- -	- -	- -	-19.57	-9.61	-6.07
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	-328.7	-28.14	10.67	8.3
EBITDA Margin (%)	-945.31	-108.25	-11.08	-3,626.59	-125.1	-47.46	-17.78
Operating Margin (%)	-1,050.42	-111.61	-11.77	-3,809.67	-143.58	-61.68	-25.57
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2,042.12	107.68	32.25	-14,478.85	-558.65	-282.08	-110.6
Profit Margin (%)	1,961.62	101.08	22.69	-14,488.8	-547.65	-279.58	-110.64
Net Income to Common Margin (%)	1,961.62	101.08	22.69	-14,488.8	-547.65	-279.58	-110.64
Effective Tax Rate (%)	3.94	6.13	29.65	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-21.02	-10.38	-6.62

Credit (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Total Debt	- -	- -	- -	- -	12	47	48
ST Debt	- -	- -	- -	- -	3	44	3
LT Debt	- -	- -	- -	- -	8	4	45
Total Debt/EBITDA	- -	- -	- -	- -	-0.37	-2.04	-3.44
Net Debt/EBITDA	- -	- -	- -	- -	0.09	-1.68	-2.49
Total Debt/EBIT	- -	- -	- -	- -	-0.32	-1.57	-2.39
Net Debt/EBIT	- -	- -	- -	- -	0.08	-1.29	-1.73
EBITDA to Interest Expense	- -	- -	- -	- -	-1.48	-0.6	-0.37
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-1.68	-0.77	-0.38
EBIT to Interest Expense	- -	- -	- -	- -	-1.7	-0.78	-0.53
Interest Expense	- -	- -	- -	- -	21	39	38
Common Equity/Total Assets	- -	- -	- -	- -	93.08	92.24	91.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.73	0.37	4.93
Long-Term Debt/Capital (%)	- -	- -	- -	- -	0.63	0.27	3.32
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	0.59	0.26	3.13
Total Debt/Equity (%)	- -	- -	- -	- -	1.03	4.71	5.26
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt/Total Assets (%)	- -	- -	- -	- -	0.83	3.31	3.33
Net Debt to Equity	- -	- -	- -	- -	-0.26	3.89	3.8
Net Debt/Capital (%)	- -	- -	- -	- -	-0.22	2.87	2.58
EBITDA	- -	-1	- -	-9	-32	-23	-14
EBITDA-CapEx	- -	-1	- -	-11	-36	-30	-15
Operating Income (Loss)	- -	-1	- -	-10	-36	-30	-20

Liquidity (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Cash Ratio	- -	- -	- -	- -	0.01	0.01	0.07
Current Ratio	- -	- -	- -	- -	0.28	0.62	0.85
Quick Ratio	- -	- -	- -	- -	0.26	0.58	0.81
CFO/Avg Current Liab	- -	- -	- -	- -	-0.81	-0.38	-0.22
Common Equity/Total Assets	- -	- -	- -	- -	93.08	92.24	91.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.73	0.37	4.93
Long-Term Debt/Capital (%)	- -	- -	- -	- -	0.63	0.27	3.32
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	0.59	0.26	3.13
Total Debt/Equity (%)	- -	- -	- -	- -	1.03	4.71	5.26
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt/Total Assets (%)	- -	- -	- -	- -	0.83	3.31	3.33
CFO/Total Liabilities	- -	- -	- -	- -	-39.06	-18.65	-5.92
CFO/CapEx	- -	76.93	5.62	-8.15	-24.72	-11.76	-59.29
Altman's Z-Score	- -	- -	- -	- -	-0.23	-0.08	0.25

Working Capital (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Accounts Receivable Turnover	- -	- -	- -	- -	3.27	2	2.01
Days Sales Outstanding	- -	- -	- -	- -	111.59	182.55	181.56
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	7.5	3.22	2.68
Accounts Payable Turnover Days	- -	- -	- -	- -	48.64	113.47	136.02
Cash Conversion Cycle	- -	- -	- -	- -	62.95	69.08	45.53
Inventory to Cash Days	- -	- -	- -	- -	111.59	182.55	181.56
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Market Capitalization	58	7	13	1	1	1	224
- Cash & Cash Equivalents	- -	- -	- -	- -	3	1	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	-4	-5	-5
+ Total Debt	- -	- -	- -	- -	12	47	48
Enterprise Value	58	7	13	1	6	41	257
Total Capital	- -	- -	- -	- -	1,325	1,359	1,360
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt / EV	- -	- -	- -	- -	1.83	1.14	0.19
EV/Sales	2,251.76	10.98	4.39	5.17	0.26	0.85	3.26
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	3.2	52.99	- -	- -	- -	36.43
EV/Free Cash Flow to Firm	- -	3.16	44.99	- -	- -	- -	33.9
Diluted Market Cap	58	7	13	1	1	1	224
Diluted Enterprise Value	58	7	13	1	6	41	257
EV per Share	0.04	- -	0.01	- -	- -	0.03	0.2
TTM Sales	- -	1	3	- -	25	49	79
TTM EBITDA	- -	-1	- -	-9	-32	-23	-14
TTM Operating Income	- -	-1	- -	-10	-36	-30	-20
TTM Cash Flow to Firm	- -	2	- -	-14	-86	-40	7
TTM Free Cash Flow to Firm	- -	2	- -	-12	-82	-34	8

Multiples (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Price/Free Cash Flow	-174.66	3.16	44.99	-0.11	-0.01	-0.01	-7.27
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	58	7	13	1	6	41	257
Low Price	0.02	- -	- -	- -	- -	- -	- -
EV/Sales	2,251.76	10.98	4.39	5.17	0.26	0.85	3.26
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	114.79	10.86	19.36	- -	- -	- -	- -
Price/Earnings Average	564.3	20.37	36.89	-0.09	-0.01	-0.01	-0.51
Price/Earnings High	1,826.22	110.78	96.78	-0.36	-0.05	-0.03	-2.72
Price/Earnings Low	39.13	2.17	9.68	-0.04	- -	- -	-0.01
Price/Book Value	- -	- -	- -	- -	- -	- -	0.17
Price/Book Value Average	- -	- -	- -	- -	- -	- -	0.03
Price/Book Value High	- -	- -	- -	- -	- -	- -	0.18
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	0.24
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	0.05
Price/Tangible Book Value High	- -	- -	- -	- -	0.01	- -	0.26
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	2,251.76	10.98	4.39	5.17	0.05	0.01	2.84
Price/Sales Average	11,069.38	20.59	8.37	13.51	0.06	0.02	0.56
Price/Sales High	35,823.42	111.97	21.95	51.67	0.26	0.08	3.01
Price/Sales Low	767.64	2.2	2.2	5.17	0.03	0.01	0.01
Price/Cash Flow	-174.66	3.2	52.99	-0.1	-0.01	-0.01	-7.15
Price/Cash Flow Average	-858.6	6	101	-0.25	-0.01	-0.01	-1.42
Price/Cash Flow High	-2,778.67	32.63	264.93	-0.97	-0.06	-0.05	-7.57
Price/Cash Flow Low	-59.54	0.64	26.49	-0.1	-0.01	-0.01	-0.02
Price/Free Cash Flow Average	-858.6	5.92	85.75	-0.29	-0.01	-0.01	-1.44
Price/Free Cash Flow High	-2,778.67	32.21	224.93	-1.1	-0.06	-0.05	-7.7
Price/Free Cash Flow Low	-59.54	0.63	22.49	-0.11	-0.01	-0.01	-0.02
EV/Sales Average	11,069.38	20.59	8.37	13.51	0.26	0.85	0.99
EV/Sales High	35,823.42	111.97	21.95	51.67	0.46	0.91	3.43
EV/Sales Low	767.64	2.2	2.2	5.17	0.23	0.85	0.43
EV/EBITDA Average	-1,170.98	-19.02	-75.52	-0.37	-0.21	-1.8	-5.55
EV/EBITDA High	-3,789.59	-103.43	-198.1	-1.42	-0.37	-1.92	-19.3
EV/EBITDA Low	-81.21	-2.03	-19.81	-0.14	-0.18	-1.78	-2.43
EV/EBIT Average	-1,053.8	-18.45	-71.08	-0.35	-0.18	-1.38	-3.86
EV/EBIT High	-3,410.38	-100.32	-186.46	-1.36	-0.32	-1.48	-13.41
EV/EBIT Low	-73.08	-1.97	-18.65	-0.14	-0.16	-1.37	-1.69
Last Price	0.04	- -	0.01	- -	- -	- -	0.17
High Price	0.7	0.05	0.05	0.01	- -	- -	0.18
Enterprise Value Average	285	12	25	3	7	42	78
Enterprise Value High	922	67	66	13	12	45	271
Enterprise Value Low	20	1	7	1	6	41	34

Profitability (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Return on Common Equity (%)	- -	- -	- -	- -	-21.02	-10.38	-6.62
Return on Assets (%)	- -	- -	- -	- -	-19.57	-9.61	-6.07
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	-328.7	-28.14	10.67	8.3
EBITDA Margin (%)	-945.31	-108.25	-11.08	-3,626.59	-125.1	-47.46	-17.78
Operating Margin (%)	-1,050.42	-111.61	-11.77	-3,809.67	-143.58	-61.68	-25.57
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2,042.12	107.68	32.25	-14,478.85	-558.65	-282.08	-110.6
Profit Margin (%)	1,961.62	101.08	22.69	-14,488.8	-547.65	-279.58	-110.64
Net Income to Common Margin (%)	1,961.62	101.08	22.69	-14,488.8	-547.65	-279.58	-110.64
Effective Tax Rate (%)	3.94	6.13	29.65	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-21.02	-10.38	-6.62

Credit (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Total Debt	- -	- -	- -	- -	12	47	48
ST Debt	- -	- -	- -	- -	3	44	3
LT Debt	- -	- -	- -	- -	8	4	45
Total Debt/EBITDA	- -	- -	- -	- -	-0.37	-2.04	-3.44
Net Debt/EBITDA	- -	- -	- -	- -	0.09	-1.68	-2.49
Total Debt/EBIT	- -	- -	- -	- -	-0.32	-1.57	-2.39
Net Debt/EBIT	- -	- -	- -	- -	0.08	-1.29	-1.73
EBITDA to Interest Expense	- -	- -	- -	- -	-1.48	-0.6	-0.37
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-1.68	-0.77	-0.38
EBIT to Interest Expense	- -	- -	- -	- -	-1.7	-0.78	-0.53
Interest Expense	- -	- -	- -	- -	21	39	38
Common Equity/Total Assets	- -	- -	- -	- -	93.08	92.24	91.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.73	0.37	4.93
Long-Term Debt/Capital (%)	- -	- -	- -	- -	0.63	0.27	3.32
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	0.59	0.26	3.13
Total Debt/Equity (%)	- -	- -	- -	- -	1.03	4.71	5.26
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt/Total Assets (%)	- -	- -	- -	- -	0.83	3.31	3.33
Net Debt to Equity	- -	- -	- -	- -	-0.26	3.89	3.8
Net Debt/Capital (%)	- -	- -	- -	- -	-0.22	2.87	2.58
EBITDA	- -	-1	- -	-9	-32	-23	-14
EBITDA-CapEx	- -	-1	- -	-11	-36	-30	-15
Operating Income (Loss)	- -	-1	- -	-10	-36	-30	-20

Liquidity (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Cash Ratio	- -	- -	- -	- -	0.01	0.01	0.07
Current Ratio	- -	- -	- -	- -	0.28	0.62	0.85
Quick Ratio	- -	- -	- -	- -	0.26	0.58	0.81
CFO/Avg Current Liab	- -	- -	- -	- -	-0.81	-0.38	-0.22
Common Equity/Total Assets	- -	- -	- -	- -	93.08	92.24	91.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.73	0.37	4.93
Long-Term Debt/Capital (%)	- -	- -	- -	- -	0.63	0.27	3.32
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	0.59	0.26	3.13
Total Debt/Equity (%)	- -	- -	- -	- -	1.03	4.71	5.26
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt/Total Assets (%)	- -	- -	- -	- -	0.83	3.31	3.33
CFO/Total Liabilities	- -	- -	- -	- -	-39.06	-18.65	-5.92
CFO/CapEx	- -	76.93	5.62	-8.15	-24.72	-11.76	-59.29
Altman's Z-Score	- -	- -	- -	- -	-0.23	-0.08	0.25

Working Capital (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Accounts Receivable Turnover	- -	- -	- -	- -	3.27	2	2.01
Days Sales Outstanding	- -	- -	- -	- -	111.59	182.55	181.56
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	7.5	3.22	2.68
Accounts Payable Turnover Days	- -	- -	- -	- -	48.64	113.47	136.02
Cash Conversion Cycle	- -	- -	- -	- -	62.95	69.08	45.53
Inventory to Cash Days	- -	- -	- -	- -	111.59	182.55	181.56
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Market Capitalization	58	7	13	1	1	1	224
- Cash & Cash Equivalents	- -	- -	- -	- -	3	1	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	-4	-5	-5
+ Total Debt	- -	- -	- -	- -	12	47	48
Enterprise Value	58	7	13	1	6	41	257
Total Capital	- -	- -	- -	- -	1,325	1,359	1,360
Total Debt/Capital (%)	- -	- -	- -	- -	0.89	3.48	3.54
Total Debt / EV	- -	- -	- -	- -	1.83	1.14	0.19
EV/Sales	2,251.76	10.98	4.39	5.17	0.26	0.85	3.26
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	3.2	52.99	- -	- -	- -	36.43
EV/Free Cash Flow to Firm	- -	3.16	44.99	- -	- -	- -	33.9
Diluted Market Cap	58	7	13	1	1	1	224
Diluted Enterprise Value	58	7	13	1	6	41	257
EV per Share	0.04	- -	0.01	- -	- -	0.03	0.2
TTM Sales	- -	1	3	- -	25	49	79
TTM EBITDA	- -	-1	- -	-9	-32	-23	-14
TTM Operating Income	- -	-1	- -	-10	-36	-30	-20
TTM Cash Flow to Firm	- -	2	- -	-14	-86	-40	7
TTM Free Cash Flow to Firm	- -	2	- -	-12	-82	-34	8

Multiples (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Price/Free Cash Flow	-174.66	3.16	44.99	-0.11	-0.01	-0.01	-7.27
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	58	7	13	1	6	41	257
Low Price	0.02	- -	- -	- -	- -	- -	- -
EV/Sales	2,251.76	10.98	4.39	5.17	0.26	0.85	3.26
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	114.79	10.86	19.36	- -	- -	- -	- -
Price/Earnings Average	564.3	20.37	36.89	-0.09	-0.01	-0.01	-0.51
Price/Earnings High	1,826.22	110.78	96.78	-0.36	-0.05	-0.03	-2.72
Price/Earnings Low	39.13	2.17	9.68	-0.04	- -	- -	-0.01
Price/Book Value	- -	- -	- -	- -	- -	- -	0.17
Price/Book Value Average	- -	- -	- -	- -	- -	- -	0.03
Price/Book Value High	- -	- -	- -	- -	- -	- -	0.18
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	0.24
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	0.05
Price/Tangible Book Value High	- -	- -	- -	- -	0.01	- -	0.26
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	2,251.76	10.98	4.39	5.17	0.05	0.01	2.84
Price/Sales Average	11,069.38	20.59	8.37	13.51	0.06	0.02	0.56
Price/Sales High	35,823.42	111.97	21.95	51.67	0.26	0.08	3.01
Price/Sales Low	767.64	2.2	2.2	5.17	0.03	0.01	0.01
Price/Cash Flow	-174.66	3.2	52.99	-0.1	-0.01	-0.01	-7.15
Price/Cash Flow Average	-858.6	6	101	-0.25	-0.01	-0.01	-1.42
Price/Cash Flow High	-2,778.67	32.63	264.93	-0.97	-0.06	-0.05	-7.57
Price/Cash Flow Low	-59.54	0.64	26.49	-0.1	-0.01	-0.01	-0.02
Price/Free Cash Flow Average	-858.6	5.92	85.75	-0.29	-0.01	-0.01	-1.44
Price/Free Cash Flow High	-2,778.67	32.21	224.93	-1.1	-0.06	-0.05	-7.7
Price/Free Cash Flow Low	-59.54	0.63	22.49	-0.11	-0.01	-0.01	-0.02
EV/Sales Average	11,069.38	20.59	8.37	13.51	0.26	0.85	0.99
EV/Sales High	35,823.42	111.97	21.95	51.67	0.46	0.91	3.43
EV/Sales Low	767.64	2.2	2.2	5.17	0.23	0.85	0.43
EV/EBITDA Average	-1,170.98	-19.02	-75.52	-0.37	-0.21	-1.8	-5.55
EV/EBITDA High	-3,789.59	-103.43	-198.1	-1.42	-0.37	-1.92	-19.3
EV/EBITDA Low	-81.21	-2.03	-19.81	-0.14	-0.18	-1.78	-2.43
EV/EBIT Average	-1,053.8	-18.45	-71.08	-0.35	-0.18	-1.38	-3.86
EV/EBIT High	-3,410.38	-100.32	-186.46	-1.36	-0.32	-1.48	-13.41
EV/EBIT Low	-73.08	-1.97	-18.65	-0.14	-0.16	-1.37	-1.69
Last Price	0.04	- -	0.01	- -	- -	- -	0.17
High Price	0.7	0.05	0.05	0.01	- -	- -	0.18
Enterprise Value Average	285	12	25	3	7	42	78
Enterprise Value High	922	67	66	13	12	45	271
Enterprise Value Low	20	1	7	1	6	41	34

Shares Outstanding	- -	- -	- -	- -	305	305	305
Diluted Weighted Avg Shares	1,317	1,317	1,317	1,317	1,317	1,317	1,317
Basic Weighted Avg Shares	1,317	1,317	1,317	1,317	1,317	1,317	1,317
Revenue per Share	- -	- -	- -	- -	0.02	0.04	0.06
EBITDA per Share	- -	- -	- -	-0.01	-0.02	-0.02	-0.01
Operating Income per Share	- -	- -	- -	-0.01	-0.03	-0.02	-0.02
Basic EPS, GAAP	- -	- -	- -	-0.03	-0.11	-0.1	-0.07
Basic EPS from Cont Ops	- -	- -	- -	-0.03	-0.11	-0.1	-0.07
Diluted EPS, GAAP	- -	- -	- -	-0.03	-0.11	-0.1	-0.07
Diluted EPS from Cont Ops	- -	- -	- -	-0.03	-0.11	-0.1	-0.07
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	-0.01	-0.08	-0.06	-0.02
Free Cash Flow per Basic Share	- -	- -	- -	-0.01	-0.08	-0.07	-0.02
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	0.01
Book Value per Share	- -	- -	- -	- -	1	1	1
Tangible Book Value per Share	- -	- -	- -	- -	0.87	0.76	0.7

The Now Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)