CELERITY SOLUTIONS INC Financial Ratios — CLTY Stock

Profitability (USD)

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	03/31/1991	03/31/1992	03/31/1993	03/31/1994	03/31/1995	03/31/1996	03/31/1997	03/31/1998	03/31/1999

Return on Common Equity (%)	- -	- -	- -	-8.57	-53.75	47.62	-86.27	-55.37	-114.3
Return on Assets (%)	- -	-22.43	-16.42	-6.25	-46.99	42.25	-67.69	-27.81	-40.15
Return on Capital (%)	- -	- -	- -	- -	- -	47.62	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	-30.72	- -	- -	- -
Gross Margin (%)	55.41	43.86	47.76	47.83	23.91	44.19	-120	43.37	39.63
EBITDA Margin (%)	24.32	3.51	4.48	- -	-34.78	-39.53	-195	-56.86	-23.73
Operating Margin (%)	9.46	-14.04	-10.45	-13.04	-95.65	2.33	-205	-63.51	-25.04
Incremental Operating Margin (%)	- -	88.24	10	- -	- -	- -	182.61	4.21	19.91
Pretax Margin (%)	- -	- -	- -	- -	- -	72.09	- -	-29.98	-29.77
Profit Margin (%)	-4.05	-21.05	-16.42	-13.04	-93.48	69.77	-220	-32.29	-25.21
Net Income to Common Margin (%)	-4.05	-21.05	-16.42	-13.04	-93.48	69.77	-220	-32.29	-25.21
Effective Tax Rate (%)	- -	- -	- -	- -	- -	3.23	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-8.57	-53.75	47.62	-86.27	-55.37	-114.3

Credit (USD)

Credit Ratios API ChatGPT

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	03/31/1991	03/31/1992	03/31/1993	03/31/1994	03/31/1995	03/31/1996	03/31/1997	03/31/1998	03/31/1999

Total Debt	4	4	3	- -	- -	- -	2	2	2
ST Debt	1	2	1	- -	- -	- -	- -	1	1
LT Debt	3	2	1	- -	- -	- -	2	1	1
Total Debt/EBITDA	2.44	22	8.33	- -	- -	- -	-0.41	-0.66	-0.67
Net Debt/EBITDA	- -	21.5	3.67	- -	1.06	1.18	-0.21	-0.28	-0.52
Total Debt/EBIT	6.29	-5.5	-3.57	-0.17	- -	- -	-0.39	-0.59	-0.55
Net Debt/EBIT	- -	-5.37	-1.57	9.33	0.39	1	-0.2	-0.25	-0.43
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-17.03	-12.46
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	-24.69	-12.46
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-19.03	-13.15
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	3.77	-3.7	47.5	91.07	81.69	95.77	57.63	45.07	21.03
Long-Term Debt/Equity (%)	1,650	- -	34.21	- -	- -	- -	47.06	30.95	81.44
Long-Term Debt/Capital (%)	71.74	54.76	20.63	- -	- -	- -	32	19.23	33.28
Long-Term Debt/Total Assets (%)	62.26	42.59	16.25	- -	- -	- -	27.12	13.95	17.12
Total Debt/Equity (%)	2,200	-2,200	65.79	0.98	- -	- -	47.06	60.96	144.71
Total Debt/Capital (%)	95.65	104.76	39.68	0.97	- -	- -	32	37.87	59.14
Total Debt/Total Assets (%)	83.02	81.48	31.25	0.89	- -	- -	27.12	27.47	30.43
Net Debt to Equity	- -	-2,150	28.95	-54.9	-29.31	-29.41	23.53	25.57	112.67
Net Debt/Capital (%)	- -	104.88	22.45	-121.74	-41.46	-41.67	19.05	20.36	52.98
EBITDA	2	- -	- -	- -	-2	-2	-4	-4	-3
EBITDA-CapEx	1	- -	- -	- -	-2	-2	-4	-5	-3
Operating Income (Loss)	1	-1	-1	-1	-4	- -	-4	-4	-3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	03/31/1991	03/31/1992	03/31/1993	03/31/1994	03/31/1995	03/31/1996	03/31/1997	03/31/1998	03/31/1999

Cash Ratio	- -	0.03	0.5	5.7	1.31	10	1	0.69	0.11
Current Ratio	0.5	0.39	0.96	7	3.62	27.5	3.88	1.71	0.96
Quick Ratio	- -	0.27	0.93	6.6	2.08	15	2.63	1.68	0.92
CFO/Avg Current Liab	- -	0.16	0.07	-0.42	-1.04	0.13	-2.6	-0.05	-0.35
Common Equity/Total Assets	3.77	-3.7	47.5	91.07	81.69	95.77	57.63	45.07	21.03
Long-Term Debt/Equity (%)	1,650	- -	34.21	- -	- -	- -	47.06	30.95	81.44
Long-Term Debt/Capital (%)	71.74	54.76	20.63	- -	- -	- -	32	19.23	33.28
Long-Term Debt/Total Assets (%)	62.26	42.59	16.25	- -	- -	- -	27.12	13.95	17.12
Total Debt/Equity (%)	2,200	-2,200	65.79	0.98	- -	- -	47.06	60.96	144.71
Total Debt/Capital (%)	95.65	104.76	39.68	0.97	- -	- -	32	37.87	59.14
Total Debt/Total Assets (%)	83.02	81.48	31.25	0.89	- -	- -	27.12	27.47	30.43
CFO/Total Liabilities	27.45	7.14	4.76	-80	-92.31	33.33	-52	-2.48	-26.2
CFO/CapEx	2.8	4	0.29	-8	-12	1	-6.5	-0.07	- -
Altman's Z-Score	- -	- -	4.94	26.76	5.94	39.93	-3.18	-1.87	-4.79

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	03/31/1991	03/31/1992	03/31/1993	03/31/1994	03/31/1995	03/31/1996	03/31/1997	03/31/1998	03/31/1999

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	4.61
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	79.18
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	03/31/1991	03/31/1992	03/31/1993	03/31/1994	03/31/1995	03/31/1996	03/31/1997	03/31/1998	03/31/1999

Market Capitalization	- -	- -	38	44	20	20	8	13	3
- Cash & Cash Equivalents	- -	- -	1	6	2	2	1	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	4	3	- -	- -	- -	2	2	2
Enterprise Value	- -	- -	39	39	18	18	8	13	5
Total Capital	5	4	6	10	6	7	5	6	3
Total Debt/Capital (%)	95.65	104.76	39.68	0.97	- -	- -	32	37.87	59.14
Total Debt / EV	- -	- -	0.06	- -	- -	- -	0.19	0.18	0.39
EV/Sales	- -	- -	5.82	8.43	3.92	4.17	4.17	2.14	0.41
EV/EBITDA	- -	- -	129.99	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	179.32	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	37	45	20	21	6	10	3
Diluted Enterprise Value	- -	- -	38	39	18	19	7	10	4
EV per Share	- -	- -	10.42	7.86	3.2	3.71	1.38	1.5	0.49
TTM Sales	7	6	7	5	5	4	2	6	11
TTM EBITDA	2	- -	- -	- -	-2	-2	-4	-4	-3
TTM Operating Income	1	-1	-1	-1	-4	- -	-4	-4	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	03/31/1991	03/31/1992	03/31/1993	03/31/1994	03/31/1995	03/31/1996	03/31/1997	03/31/1998	03/31/1999

Price/Free Cash Flow	- -	- -	-74.25	-50	-15.03	- -	-4.03	-5.89	-2.24
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	39	39	18	18	8	13	5
Low Price	- -	- -	4	8.88	3.5	2.5	0.5	0.94	0.19
EV/Sales	- -	- -	5.82	8.43	3.92	4.17	4.17	2.14	0.41
EV/EBITDA	- -	- -	129.99	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	7.11	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	7.01	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	10.34	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	4.31	- -	- -	- -
Price/Book Value	- -	- -	9.97	4.35	3.4	2.93	2.22	3.49	2.63
Price/Book Value Average	- -	- -	6.76	5.21	6.34	2.89	4.32	3.47	11.4
Price/Book Value High	- -	- -	10.59	6.65	9.11	4.26	9.09	5.74	24.89
Price/Book Value Low	- -	- -	3.94	4.29	3.4	1.78	0.89	2.18	1.44
Price/Tangible Book Value	- -	- -	12.63	4.67	3.79	2.93	2.9	7.1	-6.24
Price/Tangible Book Value Average	- -	- -	8.56	5.6	7.07	2.89	5.65	7.08	-27.01
Price/Tangible Book Value High	- -	- -	13.41	7.14	10.16	4.26	11.89	11.69	-58.99
Price/Tangible Book Value Low	- -	- -	4.99	4.61	3.79	1.78	1.16	4.44	-3.4
Price/Sales	- -	- -	5.54	9.78	4.25	4.96	3.02	1.62	0.24
Price/Sales Average	- -	- -	3.75	11.72	7.92	4.89	5.89	1.61	1.04
Price/Sales High	- -	- -	5.88	14.95	11.38	7.22	12.39	2.66	2.28
Price/Sales Low	- -	- -	2.19	9.65	4.25	3.01	1.21	1.01	0.13
Price/Cash Flow	- -	- -	185.63	-56.25	-16.29	213.36	-4.65	-86.81	-2.24
Price/Cash Flow Average	- -	- -	125.78	-67.41	-30.37	210.33	-9.06	-86.51	-9.7
Price/Cash Flow High	- -	- -	197.08	-85.94	-43.63	310.34	-19.06	-142.87	-21.19
Price/Cash Flow Low	- -	- -	73.33	-55.47	-16.29	129.31	-1.86	-54.25	-1.22
Price/Free Cash Flow Average	- -	- -	-50.31	-59.92	-28.04	- -	-7.85	-5.87	-9.7
Price/Free Cash Flow High	- -	- -	-78.83	-76.39	-40.27	- -	-16.52	-9.7	-21.19
Price/Free Cash Flow Low	- -	- -	-29.33	-49.31	-15.03	- -	-1.61	-3.68	-1.22
EV/Sales Average	- -	- -	4	10.34	7.63	4.1	7.74	2.14	1.37
EV/Sales High	- -	- -	6.17	13.52	11.12	6.28	15.86	3.53	2.84
EV/Sales Low	- -	- -	2.4	8.29	3.92	2.34	1.91	1.34	0.28
EV/EBITDA Average	- -	- -	89.26	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	137.79	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	53.57	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	10.13	9	3.5	4.13	1.25	1.5	0.34
High Price	- -	- -	10.75	13.75	9.38	6	5.13	2.47	3.25
Enterprise Value Average	- -	- -	27	48	35	18	15	13	16
Enterprise Value High	- -	- -	41	62	51	27	32	22	33
Enterprise Value Low	- -	- -	16	38	18	10	4	8	3

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	03/31/1991	03/31/1992	03/31/1993	03/31/1994	03/31/1995	03/31/1996	03/31/1997	03/31/1998	03/31/1999

Shares Outstanding	2	3	4	5	6	5	6	9	10
Diluted Weighted Avg Shares	3	2	4	5	6	5	5	7	8
Basic Weighted Avg Shares	3	2	4	5	6	5	5	7	8
Revenue per Share	2.96	2.42	1.83	0.92	0.82	0.83	0.41	0.93	1.43
EBITDA per Share	0.72	0.09	0.08	- -	-0.29	-0.33	-0.81	-0.53	-0.34
Operating Income per Share	0.28	-0.34	-0.19	-0.12	-0.79	0.02	-0.85	-0.59	-0.36
Basic EPS, GAAP	-0.12	-0.51	-0.3	-0.12	-0.77	0.58	-0.91	-0.3	-0.36
Basic EPS from Cont Ops	-0.12	-0.51	-0.3	-0.12	-0.77	0.58	-0.91	-0.3	-0.36
Diluted EPS, GAAP	-0.12	-0.51	-0.3	-0.12	-0.77	0.58	-0.91	-0.3	-0.36
Diluted EPS from Cont Ops	-0.12	-0.51	-0.3	-0.12	-0.77	0.58	-0.91	-0.3	-0.36
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.56	0.17	0.05	-0.16	-0.21	0.02	-0.27	-0.02	-0.15
Free Cash Flow per Basic Share	0.36	0.13	-0.14	-0.18	-0.23	- -	-0.31	-0.25	-0.15
Cash & Equivalents per Share	- -	0.04	0.37	1.16	0.3	0.41	0.13	0.26	0.04
Book Value per Share	0.1	-0.08	1.02	2.07	1.03	1.41	0.56	0.43	0.13
Tangible Book Value per Share	0.1	-0.08	0.8	1.93	0.92	1.41	0.43	0.21	-0.06