Obocon Inc. Financial Ratios — OBCN Stock

Profitability (USD)

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004	09/30/2005	09/30/2006	09/30/2007	09/30/2008	09/30/2016	09/30/2017	09/30/2018	09/30/2019

Return on Common Equity (%)	-2.51	13.81	14.63	10.42	5.38	12.28	1.15	7.59	12.52	3.45	20.59	- -	-42.42	-125	-200
Return on Assets (%)	-2.05	9.92	11.31	9.13	4.06	7.62	0.73	5.22	9.67	2.83	16.76	- -	-42.42	-125	-200
Return on Capital (%)	- -	10.73	12.3	10	5.05	9.95	3.57	8.19	11.82	3.44	20.54	- -	- -	- -	- -
Return on Invested Capital (%)	- -	15.31	12.93	9.23	5.62	9.65	0.54	5.21	11.35	3	14	- -	- -	- -	- -
Gross Margin (%)	33.53	51.01	69.88	54.15	69.61	65.85	65.73	70.84	72.38	75.43	79.79	- -	- -	- -	- -
EBITDA Margin (%)	19.05	29.85	33.37	27.36	21.33	27.3	19.51	25.43	24.91	19.74	25.63	- -	- -	- -	- -
Operating Margin (%)	-0.24	17.5	19.48	14.12	7.8	11.11	1.29	8.18	13.08	10.71	17.61	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	79.28	0.87	278.56	-1.35	40.31	-729.54	-228.72	41.97	-27.76	115.42	17.61	- -	- -	- -
Pretax Margin (%)	-0.87	13.74	18.65	15.29	6.36	10.6	2.2	10.4	13.63	12.28	25.84	- -	- -	- -	- -
Profit Margin (%)	-1.94	8.79	12.09	10.3	3.51	7.91	0.78	5.82	9.49	2.65	16.36	- -	- -	- -	- -
Net Income to Common Margin (%)	-1.94	8.79	12.09	10.3	3.51	7.91	0.78	5.82	9.49	2.65	16.36	- -	- -	- -	- -
Effective Tax Rate (%)	- -	28.18	35.16	32.67	44.85	25.36	64.45	44.02	30.34	78.42	36.67	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-2.51	13.81	14.63	10.42	5.38	12.28	1.15	7.59	12.52	3.45	20.59	- -	-42.42	-125	-200

Credit (USD)

Credit Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004	09/30/2005	09/30/2006	09/30/2007	09/30/2008	09/30/2016	09/30/2017	09/30/2018	09/30/2019

Total Debt	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	1.16	0.65	0.24	- -	0.82	0.69	0.51	0.4	0.02	0.01	0.01	- -	- -	- -	- -
Net Debt/EBITDA	0.83	0.08	-0.54	-0.86	0.12	-0.2	-0.04	-0.31	-0.44	-0.83	-1.15	- -	127.95	-14.27	299.14
Total Debt/EBIT	-90.57	1.1	0.42	- -	2.23	1.69	7.66	1.23	0.03	0.02	0.01	- -	- -	- -	- -
Net Debt/EBIT	-64.7	0.14	-0.93	-1.67	0.32	-0.5	-0.64	-0.98	-0.83	-1.53	-1.67	- -	127.95	106.83	299.14
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	71.23	72.39	82.01	93.04	64.11	60.42	66.58	70.86	83.91	80.43	82.19	100	100	100	- -
Long-Term Debt/Equity (%)	28.98	18.93	6.06	- -	11.81	9.03	1.25	11.42	0.35	0.23	0.09	- -	- -	- -	- -
Long-Term Debt/Capital (%)	22.47	14.74	5.56	- -	9.52	7.17	1.09	10.18	0.35	0.23	0.09	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	20.64	13.7	4.97	- -	8.15	5.77	0.86	8.09	0.29	0.18	0.07	- -	- -	- -	- -
Total Debt/Equity (%)	28.98	28.39	9.09	- -	23.97	25.9	14.03	12.11	0.46	0.34	0.18	- -	- -	- -	- -
Total Debt/Capital (%)	22.47	22.11	8.33	- -	19.34	20.57	12.3	10.8	0.46	0.34	0.18	- -	- -	- -	- -
Total Debt/Total Assets (%)	20.64	20.55	7.46	- -	16.55	16.57	9.66	8.58	0.39	0.28	0.15	- -	- -	- -	- -
Net Debt to Equity	20.7	3.5	-20.22	-22.14	3.44	-7.6	-1.17	-9.61	-13.5	-21.12	-34.04	-4,946.6	-6,889.89	-35,612.82	- -
Net Debt/Capital (%)	17.15	3.38	-25.35	-28.44	3.25	-7.94	-1.17	-10.58	-15.55	-26.69	-51.55	102.06	101.47	100.28	100
EBITDA	- -	1	1	- -	1	1	1	1	1	1	1	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004	09/30/2005	09/30/2006	09/30/2007	09/30/2008	09/30/2016	09/30/2017	09/30/2018	09/30/2019

Cash Ratio	0.73	1.33	1.94	2.96	0.54	0.64	0.32	0.72	0.72	0.91	1.72	56.35	94.6	112.82	94.77
Current Ratio	4.49	3.21	4.03	7.23	1.54	1.35	1.02	1.69	2.33	2.23	3.1	1.14	1.37	0.32	- -
Quick Ratio	2.79	2.49	3.25	6.01	1.11	1.14	0.83	1.4	1.96	1.94	2.72	87.7	145.62	140.12	122.06
CFO/Avg Current Liab	3.42	2.71	2.14	1.46	1.48	1.12	0.65	0.69	0.7	1.02	1.45	- -	- -	- -	- -
Common Equity/Total Assets	71.23	72.39	82.01	93.04	64.11	60.42	66.58	70.86	83.91	80.43	82.19	100	100	100	- -
Long-Term Debt/Equity (%)	28.98	18.93	6.06	- -	11.81	9.03	1.25	11.42	0.35	0.23	0.09	- -	- -	- -	- -
Long-Term Debt/Capital (%)	22.47	14.74	5.56	- -	9.52	7.17	1.09	10.18	0.35	0.23	0.09	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	20.64	13.7	4.97	- -	8.15	5.77	0.86	8.09	0.29	0.18	0.07	- -	- -	- -	- -
Total Debt/Equity (%)	28.98	28.39	9.09	- -	23.97	25.9	14.03	12.11	0.46	0.34	0.18	- -	- -	- -	- -
Total Debt/Capital (%)	22.47	22.11	8.33	- -	19.34	20.57	12.3	10.8	0.46	0.34	0.18	- -	- -	- -	- -
Total Debt/Total Assets (%)	20.64	20.55	7.46	- -	16.55	16.57	9.66	8.58	0.39	0.28	0.15	- -	- -	- -	- -
CFO/Total Liabilities	69.28	101.89	151.62	198.77	65.13	76.27	65.66	57.31	81.7	87.47	132.76	- -	- -	- -	- -
CFO/CapEx	0.92	2.85	4.73	2.67	1.76	1.41	1.71	3.31	1.99	3	5	- -	- -	- -	- -
Altman's Z-Score	1.45	8.25	29.54	12.22	3.27	4.79	6.07	4.95	9.18	7.57	6.27	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004	09/30/2005	09/30/2006	09/30/2007	09/30/2008	09/30/2016	09/30/2017	09/30/2018	09/30/2019

Accounts Receivable Turnover	6.56	7.15	5.83	5.12	8.09	7.16	6.24	6.12	6.14	5.55	5.91	- -	- -	- -	- -
Days Sales Outstanding	55.6	51.08	62.65	71.23	45.11	50.97	58.5	59.67	59.41	65.71	61.77	- -	- -	- -	- -
Inventory Turnover	4.79	5.19	3.09	4.84	5.72	7.39	9	7.37	8.08	7.71	5.11	- -	- -	- -	- -
Days Inventory Outstanding	76.15	70.27	118.18	75.34	63.81	49.38	40.53	49.5	45.19	47.34	71.49	- -	- -	- -	- -
Accounts Payable Turnover	49.62	34.93	45.87	57.13	10.72	5.44	4.41	6.43	22.14	10.7	4.49	-1.31	- -	- -	- -
Accounts Payable Turnover Days	7.36	10.45	7.96	6.39	34.04	67.16	82.73	56.77	16.49	34.11	81.21	-277.83	- -	- -	- -
Cash Conversion Cycle	124.4	110.9	172.87	140.18	74.87	33.19	16.3	52.4	88.11	78.93	52.05	- -	- -	- -	- -
Inventory to Cash Days	-20.55	-19.19	-55.53	-4.11	-18.7	1.58	17.96	10.18	14.21	18.37	-9.72	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004	09/30/2005	09/30/2006	09/30/2007	09/30/2008	09/30/2016	09/30/2017	09/30/2018	09/30/2019

Market Capitalization	- -	5	15	2	2	6	7	5	6	6	4	- -	1	1	28
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	1	- -	1	- -	1	1	2	1	2	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	5	14	2	2	6	7	5	5	5	3	-1	-1	-1	27
Total Capital	1	2	2	2	2	3	3	3	3	3	3	- -	- -	- -	- -
Total Debt/Capital (%)	22.47	22.11	8.33	- -	19.34	20.57	12.3	10.8	0.46	0.34	0.18	- -	- -	- -	- -
Total Debt / EV	1.4	0.08	0.01	- -	0.2	0.09	0.04	0.06	- -	- -	- -	- -	- -	- -	- -
EV/Sales	0.16	2.55	8.71	1.09	0.89	2.03	2.37	1.57	1.52	1.36	0.7	- -	- -	- -	- -
EV/EBITDA	0.83	8.56	26.08	4	4.17	7.44	12.14	6.17	6.09	6.89	2.72	- -	- -	- -	- -
EV/EBIT	- -	14.59	44.68	7.75	11.42	18.27	183.14	19.18	11.6	12.71	3.96	- -	- -	- -	- -
EV/Cash Flow to Firm	0.74	9.66	29.36	6.89	4.2	6.52	11.3	8.02	12.03	8.22	2.81	- -	- -	- -	- -
EV/Free Cash Flow to Firm	0.35	7.15	24.23	5.01	2.68	3.81	7.12	6.16	8	6.17	2.34	- -	- -	- -	- -
Diluted Market Cap	- -	5	15	2	2	6	7	5	6	6	4	- -	1	1	- -
Diluted Enterprise Value	- -	5	14	2	2	6	7	5	5	5	3	-1	-1	-1	-1
EV per Share	0.01	0.14	0.42	0.05	0.07	0.17	0.2	0.12	0.14	0.13	0.07	- -	- -	- -	0.79
TTM Sales	1	2	2	2	3	3	3	3	4	4	4	- -	- -	- -	- -
TTM EBITDA	- -	1	1	- -	1	1	1	1	1	1	1	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	1	1	1	1	- -	1	1	- -	- -	- -	- -
TTM Free Cash Flow to Firm	1	1	1	- -	1	2	1	1	1	1	1	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004	09/30/2005	09/30/2006	09/30/2007	09/30/2008	09/30/2016	09/30/2017	09/30/2018	09/30/2019

Price/Free Cash Flow	- -	7.08	24.37	5.94	2.37	3.79	7.05	6.16	8.56	6.92	3.34	2.47	2.79	4.46	- -
EV/EBIT	- -	14.59	44.68	7.75	11.42	18.27	183.14	19.18	11.6	12.71	3.96	- -	- -	- -	- -
Enterprise Value	- -	5	14	2	2	6	7	5	5	5	3	-1	-1	-1	27
Low Price	- -	0.01	0.1	0.06	0.03	0.01	0.12	0.12	0.06	0.1	0.08	- -	- -	0.01	0.01
EV/Sales	0.16	2.55	8.71	1.09	0.89	2.03	2.37	1.57	1.52	1.36	0.7	- -	- -	- -	- -
EV/EBITDA	0.83	8.56	26.08	4	4.17	7.44	12.14	6.17	6.09	6.89	2.72	- -	- -	- -	- -
Price/Earnings	- -	28.79	72.4	12.58	22.49	25.54	300.31	26.99	17.1	57.58	6.08	- -	- -	- -	- -
Price/Earnings Average	- -	30.61	133.99	41.19	27.28	16.1	359.9	35.88	13.46	66.51	8.39	- -	-38.28	-36.51	- -
Price/Earnings High	- -	102.81	858.69	94.35	52.47	31.55	675.7	53.98	20.52	94.04	11.58	- -	-70.96	-90.31	- -
Price/Earnings Low	- -	2.06	16.84	12.58	11.24	1.5	180.19	24.91	6.84	38.39	4.63	- -	-12.9	-18.06	- -
Price/Book Value	- -	3.72	9.97	1.25	1.18	2.95	3.44	1.98	2.02	1.96	1.15	11.29	26.05	120.43	- -
Price/Book Value Average	- -	3.95	18.44	4.08	1.43	1.86	4.12	2.63	1.59	2.26	1.58	18.1	20.61	121.7	- -
Price/Book Value High	- -	13.28	118.2	9.35	2.75	3.65	7.73	3.96	2.42	3.2	2.19	65.47	38.21	301.07	- -
Price/Book Value Low	- -	0.27	2.32	1.25	0.59	0.17	2.06	1.83	0.81	1.31	0.87	4.52	6.95	60.21	- -
Price/Tangible Book Value	- -	4.19	9.97	1.25	1.34	3.31	4.33	2.63	2.58	2.49	1.4	-1.67	-1.71	-1.67	-85.41
Price/Tangible Book Value Average	- -	4.46	18.44	4.08	1.63	2.09	5.19	3.5	2.03	2.88	1.93	-2.68	-1.35	-1.69	-5.58
Price/Tangible Book Value High	- -	14.97	118.2	9.35	3.13	4.09	9.74	5.27	3.1	4.07	2.66	-9.68	-2.5	-4.17	-91.07
Price/Tangible Book Value Low	- -	0.3	2.32	1.25	0.67	0.19	2.6	2.43	1.03	1.66	1.06	-0.67	-0.45	-0.83	-1.03
Price/Sales	- -	2.53	8.76	1.3	0.79	2.02	2.35	1.57	1.62	1.53	0.99	- -	- -	- -	- -
Price/Sales Average	- -	2.69	16.2	4.24	0.96	1.27	2.81	2.09	1.28	1.76	1.37	- -	- -	- -	- -
Price/Sales High	- -	9.04	103.84	9.72	1.84	2.5	5.28	3.14	1.95	2.49	1.89	- -	- -	- -	- -
Price/Sales Low	- -	0.18	2.04	1.3	0.39	0.12	1.41	1.45	0.65	1.02	0.76	- -	- -	- -	- -
Price/Cash Flow	- -	9.57	29.53	8.16	3.72	6.49	11.19	8.02	12.87	9.23	4.01	- -	- -	- -	- -
Price/Cash Flow Average	- -	10.18	54.65	26.73	4.52	4.09	13.41	10.66	10.13	10.66	5.53	- -	- -	- -	- -
Price/Cash Flow High	- -	34.18	350.24	61.22	8.69	8.02	25.17	16.05	15.44	15.07	7.63	- -	- -	- -	- -
Price/Cash Flow Low	- -	0.68	6.87	8.16	1.86	0.38	6.71	7.41	5.15	6.15	3.05	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	7.53	45.11	19.44	2.88	2.39	8.45	8.19	6.74	7.99	4.61	3.96	2.21	4.5	- -
Price/Free Cash Flow High	- -	25.3	289.08	44.54	5.54	4.69	15.87	12.32	10.27	11.3	6.36	14.34	4.09	11.14	- -
Price/Free Cash Flow Low	- -	0.51	5.67	5.94	1.19	0.22	4.23	5.69	3.42	4.61	2.54	0.99	0.74	2.23	- -
EV/Sales Average	0.16	2.71	16.26	4.12	1.06	1.28	2.83	2.11	1.17	1.6	1.07	- -	- -	- -	- -
EV/Sales High	0.16	9.06	105.2	9.74	1.95	2.51	5.3	3.21	1.84	2.33	1.59	- -	- -	- -	- -
EV/Sales Low	0.16	0.2	1.89	1.09	0.49	0.13	1.43	1.44	0.54	0.85	0.46	- -	- -	- -	- -
EV/EBITDA Average	0.83	9.09	48.73	15.05	4.97	4.7	14.53	8.3	4.7	8.09	4.19	- -	89.68	-9.39	-109.22
EV/EBITDA High	0.83	30.35	315.23	35.59	9.14	9.18	27.17	12.64	7.39	11.78	6.21	- -	57	-2.21	-6,361.99
EV/EBITDA Low	0.83	0.69	5.65	4	2.31	0.47	7.34	5.67	2.18	4.32	1.8	- -	115.05	-11.86	223.87
EV/EBIT Average	-64.7	15.51	83.47	29.17	13.59	11.55	219.11	25.8	8.96	14.91	6.09	- -	89.68	70.32	-109.22
EV/EBIT High	-64.7	51.77	539.97	68.98	24.99	22.55	409.76	39.28	14.08	21.71	9.05	- -	57	16.52	-6,361.99
EV/EBIT Low	-64.7	1.17	9.68	7.75	6.32	1.16	110.62	17.63	4.15	7.96	2.62	- -	115.05	88.77	223.87
Last Price	- -	0.14	0.43	0.06	0.06	0.17	0.2	0.13	0.15	0.15	0.1	0.01	0.02	0.02	0.83
High Price	- -	0.5	5.1	0.45	0.14	0.21	0.45	0.26	0.18	0.24	0.2	0.06	0.02	0.04	0.88
Enterprise Value Average	- -	5	27	7	3	4	9	6	4	6	4	-1	-1	-1	- -
Enterprise Value High	- -	17	175	16	5	8	17	10	7	9	6	- -	-1	- -	29
Enterprise Value Low	- -	- -	3	2	1	- -	4	4	2	3	2	-1	-1	-1	-1

Shares Outstanding	34	34	34	36	37	37	37	38	38	38	38	34	34	34	34
Diluted Weighted Avg Shares	- -	34	34	35	36	37	37	37	38	38	38	34	34	34	- -
Basic Weighted Avg Shares	- -	34	34	35	36	37	37	37	38	38	38	34	34	34	- -
Revenue per Share	- -	0.06	0.05	0.05	0.08	0.08	0.09	0.08	0.09	0.1	0.11	- -	- -	- -	- -
EBITDA per Share	- -	0.02	0.02	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.03	- -	- -	- -	- -
Operating Income per Share	- -	0.01	0.01	0.01	0.01	0.01	- -	0.01	0.01	0.01	0.02	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	0.01	- -	- -	0.01	- -	- -	0.01	- -	0.02	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	0.01	- -	- -	0.01	- -	- -	0.01	- -	0.02	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	0.01	- -	- -	0.01	- -	- -	0.01	- -	0.02	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	0.01	- -	- -	0.01	- -	- -	0.01	- -	0.02	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	0.01	0.01	0.01	0.02	0.03	0.02	0.02	0.01	0.02	0.03	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	0.01	0.01	- -	0.01	0.01	0.01	0.01	0.01	0.01	0.02	- -	-0.01	- -	- -
Cash & Equivalents per Share	- -	0.01	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.02	0.03	0.04	0.04	0.05	0.04
Book Value per Share	0.03	0.04	0.04	0.05	0.05	0.06	0.06	0.07	0.07	0.08	0.09	- -	- -	- -	- -
Tangible Book Value per Share	0.03	0.03	0.04	0.05	0.04	0.05	0.05	0.05	0.06	0.06	0.08	-0.01	-0.01	-0.01	-0.01

Obocon Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)