Oncology Pharma Inc.

ONPH

ONPHOncology Pharma Inc. US flag

Other OTC

0.05

USD

-0.01

- -

1.37MMarket Cap

Profitability (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-114.5	-187.7	-117.95	-26.9	-44.58	-56.7	-173.99
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	46.31	34.32	29.97	67.63	66.67	63.02	63.05	44.62
EBITDA Margin (%)	-264.24	-216.51	-271.41	-437.14	-27.54	-45.62	-37.5	-137.17
Operating Margin (%)	-266.35	-222.78	-278.54	-477.69	-38.93	-54.9	-49.54	-144.03
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-39.71	- -	- -	- -
Profit Margin (%)	-262.79	-217.93	-281.42	-454.82	-39.71	-53.13	-46.34	-132.51
Net Income to Common Margin (%)	-262.79	-237.01	-310.22	-454.82	-39.71	-53.13	-46.34	-132.51
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	8.05	9.28	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-0.01	-0.01	- -	- -	- -	- -	-0.02
Net Debt/EBITDA	0.96	0.46	0.2	0.89	3.69	1.75	1.09	-0.01
Total Debt/EBIT	- -	-0.01	-0.01	- -	- -	- -	- -	-0.01
Net Debt/EBIT	0.95	0.45	0.19	0.82	2.61	1.46	0.83	-0.01
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-227.15	-591.08	-1,345.82	-282.45	-399.22	-622.38	-1,370.3	-53,239.58
Long-Term Debt/Equity (%)	0.21	4.56	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.05	-0.15	-0.05	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.12	0.87	0.67	- -	- -	- -	- -	- -
Total Debt/Equity (%)	0.21	7.35	-26.76	- -	- -	- -	- -	-14.53
Total Debt/Capital (%)	-0.05	-0.24	-0.12	- -	- -	- -	- -	-0.1
Total Debt/Total Assets (%)	0.12	1.4	1.55	- -	- -	- -	- -	52.08
Net Debt to Equity	-144.01	-390.39	850.18	-77.02	-110.46	-123.69	-154.36	-9.88
Net Debt/Capital (%)	26.82	11.19	3.54	16.97	16.57	11.55	5.31	-0.07
EBITDA	-3	-3	-2	-4	-1	-2	-1	-2
EBITDA-CapEx	-3	-3	-3	-5	-2	-2	-1	-2
Operating Income (Loss)	-3	-3	-2	-5	-2	-2	-2	-2

Liquidity (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Cash Ratio	1.97	0.93	0.47	3.47	2.81	2.37	1.53	0.04
Current Ratio	2.17	1.05	0.68	3.73	3.15	2.5	1.79	0.22
Quick Ratio	2.15	1.04	0.67	3.68	3.05	2.42	1.73	0.12
CFO/Avg Current Liab	- -	-1.87	-1.43	-2.55	-0.9	-1.08	-1.36	-3.64
Common Equity/Total Assets	-227.15	-591.08	-1,345.82	-282.45	-399.22	-622.38	-1,370.3	-53,239.58
Long-Term Debt/Equity (%)	0.21	4.56	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.05	-0.15	-0.05	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.12	0.87	0.67	- -	- -	- -	- -	- -
Total Debt/Equity (%)	0.21	7.35	-26.76	- -	- -	- -	- -	-14.53
Total Debt/Capital (%)	-0.05	-0.24	-0.12	- -	- -	- -	- -	-0.1
Total Debt/Total Assets (%)	0.12	1.4	1.55	- -	- -	- -	- -	52.08
CFO/Total Liabilities	-142.16	-181.67	-168.11	-204.04	-96.62	-117.03	-164.28	-909.09
CFO/CapEx	-18.53	-25.14	-9.46	-10.52	-3.5	-4.49	-9.82	-117.65
Altman's Z-Score	-5.22	-12.96	-26.9	1,738.57	85.37	148.46	15.93	-774.19

Working Capital (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Accounts Receivable Turnover	- -	6.52	5	3.56	11.34	17.74	28.28	12.43
Days Sales Outstanding	- -	55.98	72.97	102.64	32.2	20.58	12.91	29.36
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	2.09	2.14	0.37	1.75	2.59	1.48	1.41
Accounts Payable Turnover Days	- -	175	170.71	983.42	208.78	141.11	247.25	258.96
Cash Conversion Cycle	- -	-119.01	-97.74	-880.78	-176.59	-120.53	-234.34	-229.6
Inventory to Cash Days	- -	55.98	72.97	102.64	32.2	20.58	12.91	29.36
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Market Capitalization	- -	- -	- -	4,875	219	325	52	25
- Cash & Cash Equivalents	3	1	- -	4	4	3	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-3	-1	- -	4,869	215	322	51	25
Total Capital	-7	-10	-13	-19	-21	-22	-24	-26
Total Debt/Capital (%)	-0.05	-0.24	-0.12	- -	- -	- -	- -	-0.1
Total Debt / EV	- -	-0.02	-0.03	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	4,901.52	53.51	87.71	15.6	21.18
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	4,875	219	325	52	25
Diluted Enterprise Value	-3	-1	- -	4,871	215	322	51	25
EV per Share	- -	- -	- -	4,869,174,652	214,674,000	322,066,000	51,154,000	12,508,500
TTM Sales	1	1	1	1	4	4	3	1
TTM EBITDA	-3	-3	-2	-4	-1	-2	-1	-2
TTM Operating Income	-3	-3	-2	-5	-2	-2	-2	-2
TTM Cash Flow to Firm	- -	- -	- -	- -	-1	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-1	- -	- -	- -

Multiples (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Price/Free Cash Flow	- -	- -	- -	-1,574.12	-218.53	-288.38	-40.48	-12.61
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-3	-1	- -	4,869	215	322	51	25
Low Price	875,000,000	1,250,000,000	875,000,000	2,624,999,936	187,500,000	125,000,000	5,000,000	7,500,000
EV/Sales	- -	- -	- -	4,901.52	53.51	87.71	15.6	21.18
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-1,631.1	-946.88	-197.74	-74.67	-45.68
Price/Earnings High	- -	- -	- -	-6,086.53	-3,256.43	-448.49	-213.82	-140.58
Price/Earnings Low	- -	- -	- -	-580.99	-117.7	-64.07	-3.29	-9.58
Price/Book Value	- -	- -	- -	-257.52	-10.66	-14.46	-2.19	-0.98
Price/Book Value Average	- -	- -	- -	-389.3	-73.49	-17.17	-4.73	-2.8
Price/Book Value High	- -	- -	- -	-1,452.68	-252.75	-38.93	-13.55	-8.61
Price/Book Value Low	- -	- -	- -	-138.66	-9.14	-5.56	-0.21	-0.59
Price/Tangible Book Value	- -	- -	- -	970.22	59.28	137.02	60.21	-145.35
Price/Tangible Book Value Average	- -	- -	- -	1,466.69	408.77	162.64	130.16	-415.63
Price/Tangible Book Value High	- -	- -	- -	5,473.03	1,405.83	368.89	372.71	-1,279.07
Price/Tangible Book Value Low	- -	- -	- -	522.43	50.81	52.7	5.73	-87.21
Price/Sales	- -	- -	- -	4,907.39	54.52	88.51	16.01	21.17
Price/Sales Average	- -	- -	- -	7,418.55	375.97	105.06	34.6	60.53
Price/Sales High	- -	- -	- -	27,682.71	1,293	238.29	99.09	186.28
Price/Sales Low	- -	- -	- -	2,642.44	46.73	34.04	1.52	12.7
Price/Cash Flow	- -	- -	- -	-1,424.49	-156.03	-224.14	-36.36	-12.5
Price/Cash Flow Average	- -	- -	- -	-2,153.42	-1,075.87	-266.06	-78.6	-35.74
Price/Cash Flow High	- -	- -	- -	-8,035.61	-3,700.07	-603.45	-225.07	-110
Price/Cash Flow Low	- -	- -	- -	-767.04	-133.74	-86.21	-3.46	-7.5
Price/Free Cash Flow Average	- -	- -	- -	-2,379.62	-1,506.87	-342.32	-87.51	-36.05
Price/Free Cash Flow High	- -	- -	- -	-8,879.65	-5,182.32	-776.4	-250.58	-110.94
Price/Free Cash Flow Low	- -	- -	- -	-847.6	-187.31	-110.91	-3.86	-7.56
EV/Sales Average	- -	- -	- -	7,414.66	374.95	104.26	34.19	60.55
EV/Sales High	- -	- -	- -	27,678.81	1,291.98	237.49	98.68	186.3
EV/Sales Low	- -	- -	- -	2,638.54	45.72	33.24	1.11	12.72
EV/EBITDA Average	0.95	0.45	0.19	-1,696.18	-1,361.36	-228.57	-91.18	-44.14
EV/EBITDA High	0.95	0.45	0.19	-6,331.82	-4,690.88	-520.64	-263.13	-135.81
EV/EBITDA Low	0.95	0.45	0.19	-603.59	-165.99	-72.88	-2.97	-9.27
EV/EBIT Average	0.95	0.44	0.18	-1,552.2	-963.06	-189.91	-69.02	-42.04
EV/EBIT High	0.95	0.44	0.18	-5,794.33	-3,318.45	-432.57	-199.17	-129.35
EV/EBIT Low	0.95	0.44	0.18	-552.36	-117.43	-60.55	-2.25	-8.83
Last Price	7,249,999,872	2,000,000,000	3,750,000,128	4,874,999,808	218,750,000	325,000,000	52,500,000	12,500,000
High Price	8,249,999,872	10,499,999,744	7,750,000,128	27,499,999,232	5,187,500,032	875,000,000	325,000,000	110,000,000
Enterprise Value Average	-3	-1	- -	7,366	1,504	383	112	72
Enterprise Value High	-3	-1	- -	27,496	5,183	872	324	220
Enterprise Value Low	-3	-1	- -	2,621	183	122	4	15

Profitability (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-114.5	-187.7	-117.95	-26.9	-44.58	-56.7	-173.99
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	46.31	34.32	29.97	67.63	66.67	63.02	63.05	44.62
EBITDA Margin (%)	-264.24	-216.51	-271.41	-437.14	-27.54	-45.62	-37.5	-137.17
Operating Margin (%)	-266.35	-222.78	-278.54	-477.69	-38.93	-54.9	-49.54	-144.03
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-39.71	- -	- -	- -
Profit Margin (%)	-262.79	-217.93	-281.42	-454.82	-39.71	-53.13	-46.34	-132.51
Net Income to Common Margin (%)	-262.79	-237.01	-310.22	-454.82	-39.71	-53.13	-46.34	-132.51
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	8.05	9.28	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-0.01	-0.01	- -	- -	- -	- -	-0.02
Net Debt/EBITDA	0.96	0.46	0.2	0.89	3.69	1.75	1.09	-0.01
Total Debt/EBIT	- -	-0.01	-0.01	- -	- -	- -	- -	-0.01
Net Debt/EBIT	0.95	0.45	0.19	0.82	2.61	1.46	0.83	-0.01
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-227.15	-591.08	-1,345.82	-282.45	-399.22	-622.38	-1,370.3	-53,239.58
Long-Term Debt/Equity (%)	0.21	4.56	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.05	-0.15	-0.05	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.12	0.87	0.67	- -	- -	- -	- -	- -
Total Debt/Equity (%)	0.21	7.35	-26.76	- -	- -	- -	- -	-14.53
Total Debt/Capital (%)	-0.05	-0.24	-0.12	- -	- -	- -	- -	-0.1
Total Debt/Total Assets (%)	0.12	1.4	1.55	- -	- -	- -	- -	52.08
Net Debt to Equity	-144.01	-390.39	850.18	-77.02	-110.46	-123.69	-154.36	-9.88
Net Debt/Capital (%)	26.82	11.19	3.54	16.97	16.57	11.55	5.31	-0.07
EBITDA	-3	-3	-2	-4	-1	-2	-1	-2
EBITDA-CapEx	-3	-3	-3	-5	-2	-2	-1	-2
Operating Income (Loss)	-3	-3	-2	-5	-2	-2	-2	-2

Liquidity (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Cash Ratio	1.97	0.93	0.47	3.47	2.81	2.37	1.53	0.04
Current Ratio	2.17	1.05	0.68	3.73	3.15	2.5	1.79	0.22
Quick Ratio	2.15	1.04	0.67	3.68	3.05	2.42	1.73	0.12
CFO/Avg Current Liab	- -	-1.87	-1.43	-2.55	-0.9	-1.08	-1.36	-3.64
Common Equity/Total Assets	-227.15	-591.08	-1,345.82	-282.45	-399.22	-622.38	-1,370.3	-53,239.58
Long-Term Debt/Equity (%)	0.21	4.56	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.05	-0.15	-0.05	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.12	0.87	0.67	- -	- -	- -	- -	- -
Total Debt/Equity (%)	0.21	7.35	-26.76	- -	- -	- -	- -	-14.53
Total Debt/Capital (%)	-0.05	-0.24	-0.12	- -	- -	- -	- -	-0.1
Total Debt/Total Assets (%)	0.12	1.4	1.55	- -	- -	- -	- -	52.08
CFO/Total Liabilities	-142.16	-181.67	-168.11	-204.04	-96.62	-117.03	-164.28	-909.09
CFO/CapEx	-18.53	-25.14	-9.46	-10.52	-3.5	-4.49	-9.82	-117.65
Altman's Z-Score	-5.22	-12.96	-26.9	1,738.57	85.37	148.46	15.93	-774.19

Working Capital (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Accounts Receivable Turnover	- -	6.52	5	3.56	11.34	17.74	28.28	12.43
Days Sales Outstanding	- -	55.98	72.97	102.64	32.2	20.58	12.91	29.36
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	2.09	2.14	0.37	1.75	2.59	1.48	1.41
Accounts Payable Turnover Days	- -	175	170.71	983.42	208.78	141.11	247.25	258.96
Cash Conversion Cycle	- -	-119.01	-97.74	-880.78	-176.59	-120.53	-234.34	-229.6
Inventory to Cash Days	- -	55.98	72.97	102.64	32.2	20.58	12.91	29.36
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Market Capitalization	- -	- -	- -	4,875	219	325	52	25
- Cash & Cash Equivalents	3	1	- -	4	4	3	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-3	-1	- -	4,869	215	322	51	25
Total Capital	-7	-10	-13	-19	-21	-22	-24	-26
Total Debt/Capital (%)	-0.05	-0.24	-0.12	- -	- -	- -	- -	-0.1
Total Debt / EV	- -	-0.02	-0.03	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	4,901.52	53.51	87.71	15.6	21.18
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	4,875	219	325	52	25
Diluted Enterprise Value	-3	-1	- -	4,871	215	322	51	25
EV per Share	- -	- -	- -	4,869,174,652	214,674,000	322,066,000	51,154,000	12,508,500
TTM Sales	1	1	1	1	4	4	3	1
TTM EBITDA	-3	-3	-2	-4	-1	-2	-1	-2
TTM Operating Income	-3	-3	-2	-5	-2	-2	-2	-2
TTM Cash Flow to Firm	- -	- -	- -	- -	-1	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-1	- -	- -	- -

Multiples (USD)

API ChatGPT

	1996 Y	1997 Y	1998 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	06/30/1996	06/30/1997	06/30/1998	03/31/2000	03/31/2001	03/31/2002	03/31/2003	03/31/2004

Price/Free Cash Flow	- -	- -	- -	-1,574.12	-218.53	-288.38	-40.48	-12.61
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-3	-1	- -	4,869	215	322	51	25
Low Price	875,000,000	1,250,000,000	875,000,000	2,624,999,936	187,500,000	125,000,000	5,000,000	7,500,000
EV/Sales	- -	- -	- -	4,901.52	53.51	87.71	15.6	21.18
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-1,631.1	-946.88	-197.74	-74.67	-45.68
Price/Earnings High	- -	- -	- -	-6,086.53	-3,256.43	-448.49	-213.82	-140.58
Price/Earnings Low	- -	- -	- -	-580.99	-117.7	-64.07	-3.29	-9.58
Price/Book Value	- -	- -	- -	-257.52	-10.66	-14.46	-2.19	-0.98
Price/Book Value Average	- -	- -	- -	-389.3	-73.49	-17.17	-4.73	-2.8
Price/Book Value High	- -	- -	- -	-1,452.68	-252.75	-38.93	-13.55	-8.61
Price/Book Value Low	- -	- -	- -	-138.66	-9.14	-5.56	-0.21	-0.59
Price/Tangible Book Value	- -	- -	- -	970.22	59.28	137.02	60.21	-145.35
Price/Tangible Book Value Average	- -	- -	- -	1,466.69	408.77	162.64	130.16	-415.63
Price/Tangible Book Value High	- -	- -	- -	5,473.03	1,405.83	368.89	372.71	-1,279.07
Price/Tangible Book Value Low	- -	- -	- -	522.43	50.81	52.7	5.73	-87.21
Price/Sales	- -	- -	- -	4,907.39	54.52	88.51	16.01	21.17
Price/Sales Average	- -	- -	- -	7,418.55	375.97	105.06	34.6	60.53
Price/Sales High	- -	- -	- -	27,682.71	1,293	238.29	99.09	186.28
Price/Sales Low	- -	- -	- -	2,642.44	46.73	34.04	1.52	12.7
Price/Cash Flow	- -	- -	- -	-1,424.49	-156.03	-224.14	-36.36	-12.5
Price/Cash Flow Average	- -	- -	- -	-2,153.42	-1,075.87	-266.06	-78.6	-35.74
Price/Cash Flow High	- -	- -	- -	-8,035.61	-3,700.07	-603.45	-225.07	-110
Price/Cash Flow Low	- -	- -	- -	-767.04	-133.74	-86.21	-3.46	-7.5
Price/Free Cash Flow Average	- -	- -	- -	-2,379.62	-1,506.87	-342.32	-87.51	-36.05
Price/Free Cash Flow High	- -	- -	- -	-8,879.65	-5,182.32	-776.4	-250.58	-110.94
Price/Free Cash Flow Low	- -	- -	- -	-847.6	-187.31	-110.91	-3.86	-7.56
EV/Sales Average	- -	- -	- -	7,414.66	374.95	104.26	34.19	60.55
EV/Sales High	- -	- -	- -	27,678.81	1,291.98	237.49	98.68	186.3
EV/Sales Low	- -	- -	- -	2,638.54	45.72	33.24	1.11	12.72
EV/EBITDA Average	0.95	0.45	0.19	-1,696.18	-1,361.36	-228.57	-91.18	-44.14
EV/EBITDA High	0.95	0.45	0.19	-6,331.82	-4,690.88	-520.64	-263.13	-135.81
EV/EBITDA Low	0.95	0.45	0.19	-603.59	-165.99	-72.88	-2.97	-9.27
EV/EBIT Average	0.95	0.44	0.18	-1,552.2	-963.06	-189.91	-69.02	-42.04
EV/EBIT High	0.95	0.44	0.18	-5,794.33	-3,318.45	-432.57	-199.17	-129.35
EV/EBIT Low	0.95	0.44	0.18	-552.36	-117.43	-60.55	-2.25	-8.83
Last Price	7,249,999,872	2,000,000,000	3,750,000,128	4,874,999,808	218,750,000	325,000,000	52,500,000	12,500,000
High Price	8,249,999,872	10,499,999,744	7,750,000,128	27,499,999,232	5,187,500,032	875,000,000	325,000,000	110,000,000
Enterprise Value Average	-3	-1	- -	7,366	1,504	383	112	72
Enterprise Value High	-3	-1	- -	27,496	5,183	872	324	220
Enterprise Value Low	-3	-1	- -	2,621	183	122	4	15

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	993,400	4,012,000	3,672,000	3,280,000	590,500
EBITDA per Share	- -	- -	- -	-4,342,535	-1,105,000	-1,675,000	-1,230,000	-810,000
Operating Income per Share	- -	- -	- -	-4,745,350	-1,562,000	-2,016,000	-1,625,000	-850,500
Basic EPS, GAAP	- -	- -	- -	-4,518,177	-1,593,000	-1,951,000	-1,520,000	-782,500
Basic EPS from Cont Ops	- -	- -	- -	-4,518,177	-1,593,000	-1,951,000	-1,520,000	-782,500
Diluted EPS, GAAP	- -	- -	- -	-4,518,177	-1,593,000	-1,951,000	-1,520,000	-782,500
Diluted EPS from Cont Ops	- -	- -	- -	-4,518,177	-1,593,000	-1,951,000	-1,520,000	-782,500
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	-3,422,267	-1,402,000	-1,450,000	-1,444,000	-1,000,000
Free Cash Flow per Basic Share	- -	- -	- -	-3,747,566	-1,803,000	-1,773,000	-1,591,000	-1,008,500
Cash & Equivalents per Share	- -	- -	- -	5,825,402	4,076,000	2,934,000	1,346,000	4,000
Book Value per Share	- -	- -	- -	-18,930,530	-20,524,000	-22,474,000	-23,994,000	-12,777,500
Tangible Book Value per Share	- -	- -	- -	5,024,642	3,690,000	2,372,000	872,000	-86,000

Oncology Pharma Inc.

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)