OPT-Sciences Corporation Financial Ratios — OPST Stock

Profitability (USD)

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014

Return on Common Equity (%)	- -	5.04	9.63	9.05	2.7	4.42	7.78	7.83	7.44	8.28
Return on Assets (%)	- -	4.75	8.99	8.46	2.6	4.25	7.42	7.44	7.04	7.88
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	30.89	29.23	35.21	33.83	26.01	29.71	33.08	30.27	36.44	34.82
EBITDA Margin (%)	16.89	13.64	21.07	20.55	13.97	16.05	20.38	16.99	21.12	19.61
Operating Margin (%)	13.27	10.85	19.04	18.87	10.02	12.8	17.93	14.84	18.76	17.58
Incremental Operating Margin (%)	- -	191.11	43.16	17.9	41.99	739.28	42.58	-8.96	-37.23	9.04
Pretax Margin (%)	12.63	15.82	24.54	21.57	9.66	14.33	22.34	22.22	23.87	24.61
Profit Margin (%)	8.07	9.48	14.58	12.72	5.57	9.4	14.57	14.04	15.16	15.75
Net Income to Common Margin (%)	8.07	9.48	14.58	12.72	5.57	9.4	14.57	14.04	15.16	15.75
Effective Tax Rate (%)	36.08	40.1	40.61	41.02	42.36	34.42	34.78	36.82	36.47	35.99
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	53.45	- -
Sustainable Growth Rate (%)	- -	5.04	9.63	9.05	2.7	4.42	7.78	7.83	3.46	8.28

Credit (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-7.34	-9.97	-5.63	-4.99	-11.16	-10.68	-1.45	-2.5	-2.62	-2.35
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-9.34	-12.52	-6.23	-5.44	-15.55	-13.39	-1.65	-2.86	-2.95	-2.62
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	93.25	95.32	91.63	95.37	97.28	94.89	95.76	94.26	95.01	95.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt to Equity	-68	-69.67	-73.95	-70.62	-74.46	-78.42	-15.25	-22.42	-26.39	-23
Net Debt/Capital (%)	-217.1	-238.71	-296.82	-231.4	-294.38	-372.72	-17.94	-29.47	-36.49	-30.33
EBITDA	1	1	1	1	1	1	1	1	1	1
EBITDA-CapEx	1	1	1	1	- -	1	1	1	1	1
Operating Income (Loss)	1	- -	1	1	- -	1	1	1	1	1

Liquidity (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014

Cash Ratio	12.93	21.21	10.6	12.81	31.06	17.27	17.43	18.18	20.4	20.72
Current Ratio	14.99	25.91	12.85	15.96	36.11	19.9	20.84	21.86	24.49	25.19
Quick Ratio	14.08	23.83	12	14.71	33.38	18.62	19.31	20.68	22.58	23.58
CFO/Avg Current Liab	- -	-0.21	2.21	1.24	1.71	2.1	1.18	1.12	2.08	1.62
Common Equity/Total Assets	93.25	95.32	91.63	95.37	97.28	94.89	95.76	94.26	95.01	95.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Total Liabilities	152.82	-28.44	157.98	138.18	280.95	157.69	115.65	109.1	219.68	157.04
CFO/CapEx	15.72	-1.98	15.22	3.55	2.14	19.55	- -	10.3	2.36	8.19
Altman's Z-Score	3.03	3.03	10.95	10.05	17.67	16.4	13.74	15.3	17.32	17.48

Working Capital (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014

Accounts Receivable Turnover	- -	6.1	6.26	6.33	5.7	7.67	7.44	5.93	5.19	5.56
Days Sales Outstanding	- -	59.83	58.27	57.66	64.07	47.62	49.08	61.56	70.35	65.67
Inventory Turnover	- -	6.24	6.37	7.42	6.18	5.77	5.7	6.62	4.92	5.09
Days Inventory Outstanding	- -	58.52	57.33	49.2	59.11	63.2	64.07	55.16	74.2	71.76
Accounts Payable Turnover	- -	43.69	43.71	30.92	29.05	55.84	44.49	51.6	50.67	49.33
Accounts Payable Turnover Days	- -	8.36	8.35	11.8	12.56	6.54	8.2	7.07	7.2	7.4
Cash Conversion Cycle	- -	110	107.25	95.05	110.61	104.28	104.95	109.64	137.35	130.04
Inventory to Cash Days	- -	1.31	0.94	8.46	4.97	-15.59	-15	6.4	-3.85	-6.09
Inventories	- -	1	1	1	1	1	1	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014

Market Capitalization	- -	- -	9	7	6	12	9	12	12	13
- Cash & Cash Equivalents	5	6	7	7	8	8	2	3	3	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	8	8	9	10	10	11	12	12	13	14
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	9	7	6	12	9	12	12	13
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	4	4	6	7	5	5	6	7	6	7
TTM EBITDA	1	1	1	1	1	1	1	1	1	1
TTM Operating Income	1	- -	1	1	- -	1	1	1	1	1
TTM Cash Flow to Firm	1	- -	1	1	1	1	1	1	1	1
TTM Free Cash Flow to Firm	1	- -	1	1	1	1	1	1	2	1

Multiples (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014

Price/Free Cash Flow	- -	- -	7.64	6.28	5.93	13.52	15.24	16.95	7.57	13.56
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Low Price	- -	- -	10.05	7.6	5.55	8.35	10.6	11.8	13.11	15.57
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	11.18	7.68	23.4	25.07	10.99	12.31	12.8	11.66
Price/Earnings Average	- -	- -	10.75	10.09	19.71	18.72	11.71	10.56	12.21	11.66
Price/Earnings High	- -	- -	13.26	11.74	25.71	25.09	13.39	14.05	13.75	12.46
Price/Earnings Low	- -	- -	9.36	6.86	15.84	14.06	9.53	9.75	10.78	10.84
Price/Book Value	- -	- -	1.03	0.66	0.62	1.08	0.82	0.93	0.94	0.93
Price/Book Value Average	- -	- -	0.99	0.87	0.53	0.81	0.88	0.8	0.89	0.93
Price/Book Value High	- -	- -	1.22	1.02	0.69	1.08	1	1.06	1.01	0.99
Price/Book Value Low	- -	- -	0.86	0.59	0.42	0.61	0.71	0.73	0.79	0.86
Price/Tangible Book Value	- -	- -	1.02	0.67	0.62	1.08	0.83	0.91	0.92	0.92
Price/Tangible Book Value Average	- -	- -	0.98	0.88	0.52	0.81	0.88	0.78	0.88	0.92
Price/Tangible Book Value High	- -	- -	1.21	1.03	0.68	1.08	1.01	1.04	0.99	0.98
Price/Tangible Book Value Low	- -	- -	0.85	0.6	0.42	0.6	0.72	0.72	0.78	0.85
Price/Sales	- -	- -	1.63	0.98	1.3	2.36	1.6	1.73	1.94	1.84
Price/Sales Average	- -	- -	1.57	1.28	1.1	1.76	1.71	1.48	1.85	1.84
Price/Sales High	- -	- -	1.93	1.49	1.43	2.36	1.95	1.97	2.08	1.96
Price/Sales Low	- -	- -	1.36	0.87	0.88	1.32	1.39	1.37	1.63	1.71
Price/Cash Flow	- -	- -	8.14	8.05	8.7	14.21	15.24	18.6	10.78	15.22
Price/Cash Flow Average	- -	- -	7.83	10.58	7.33	10.61	16.25	15.95	10.28	15.22
Price/Cash Flow High	- -	- -	9.66	12.31	9.56	14.22	18.57	21.22	11.58	16.26
Price/Cash Flow Low	- -	- -	6.82	7.19	5.89	7.97	13.22	14.73	9.08	14.15
Price/Free Cash Flow Average	- -	- -	7.35	8.25	5	10.09	16.25	14.54	7.22	13.56
Price/Free Cash Flow High	- -	- -	9.06	9.6	6.52	13.53	18.57	19.34	8.13	14.49
Price/Free Cash Flow Low	- -	- -	6.4	5.61	4.02	7.58	13.22	13.43	6.38	12.61
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	12	8.5	8.2	14.89	12.22	14.9	15.57	16.75
High Price	- -	- -	14.24	13	9.01	14.9	14.89	17	16.72	17.9
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Shares Outstanding	1	1	1	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1
Revenue per Share	5.57	5.5	7.37	8.7	6.29	6.32	7.63	8.62	8.02	9.12
EBITDA per Share	0.94	0.75	1.55	1.79	0.88	1.01	1.56	1.46	1.69	1.79
Operating Income per Share	0.74	0.6	1.4	1.64	0.63	0.81	1.37	1.28	1.5	1.6
Basic EPS, GAAP	0.45	0.52	1.07	1.11	0.35	0.59	1.11	1.21	1.22	1.44
Basic EPS from Cont Ops	0.45	0.52	1.07	1.11	0.35	0.59	1.11	1.21	1.22	1.44
Diluted EPS, GAAP	0.45	0.52	1.07	1.11	0.35	0.59	1.11	1.21	1.22	1.44
Diluted EPS from Cont Ops	0.45	0.52	1.07	1.11	0.35	0.59	1.11	1.21	1.22	1.44
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.65	- -
Cash Flow per Share	1.01	-0.11	1.47	1.06	0.94	1.05	0.8	0.8	1.44	1.1
Free Cash Flow per Basic Share	0.95	-0.17	1.38	0.76	0.5	0.99	0.8	0.72	0.83	0.97
Cash & Equivalents per Share	8.55	8.44	9.89	9.79	10.41	11.48	12.08	13.35	13.41	14.52
Book Value per Share	10.09	10.61	11.68	12.79	13.14	13.73	14.85	16.06	16.62	18.06
Tangible Book Value per Share	10.16	10.73	11.82	12.65	13.17	13.81	14.81	16.3	16.84	18.27

OPT-Sciences Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)