Crown Equity Holdings, Inc. Financial Ratios — CRWE Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-347.41	-291.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-163.19	-125.6	-152.76	-2,540.36	-14,097.92	-7,700.48	-416.05	-516.35	-326.5	-1,025.26	-112.36	-243.12	-12,883.25	-70,150.31	-1,825.65
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	99.59	64.74	100	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-27.06	-1,358.65	-115.73	-290,521.31	-16,656.32	-18,901.85	-4,916.01	-2,899.21	-115.07	-7,631.37	-3,143.67	-16,049.88	-686,857.14	-91,531.95	-9,244.66
Operating Margin (%)	-28.29	-1,461.19	-141.11	-291,749.73	-16,688.57	-18,901.85	-5,169.53	-3,175.66	-173.94	-7,950.08	-3,178.69	-16,305.86	-689,095.54	-91,531.95	-9,244.66
Incremental Operating Margin (%)	- -	- -	656.12	686.28	12,357.13	- -	56,047.13	- -	549.94	1,174.18	1,738.71	- -	10,386.47	- -	- -
Pretax Margin (%)	-128.71	-3,240.24	-448.07	-617,328.42	-19,995.35	-21,527.93	-6,709.16	-3,586.11	-284.47	-14,779.42	-2,878.63	-25,212.1	-700,296.43	-257,582.4	-14,602.83
Profit Margin (%)	-128.71	-3,240.24	-448.07	-617,328.42	-19,995.35	-21,527.93	-6,709.16	-3,586.11	-284.47	-14,771.2	-2,878.63	-25,212.1	-700,296.43	-257,582.4	-14,602.83
Net Income to Common Margin (%)	-166.91	-3,240.24	-448.07	-617,328.42	-19,995.35	-21,527.93	-6,709.16	-3,586.11	-284.47	-14,771.2	-2,878.63	-25,212.1	-700,296.43	-257,582.4	-14,602.83
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	22.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-267.91	-291.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.22	-0.01	-1.99	-0.38	-0.11	-0.04	-0.66	-0.25	-0.93	-0.08	-0.62	-0.07	-0.14	-0.11	-2.36
Net Debt/EBITDA	-0.03	- -	-1.98	-0.38	-0.1	-0.01	-0.64	-0.2	-0.91	-0.08	-0.61	-0.06	-0.13	-0.11	-2.33
Total Debt/EBIT	-0.21	-0.01	-1.64	-0.38	-0.11	-0.04	-0.63	-0.23	-0.61	-0.08	-0.61	-0.07	-0.14	-0.11	-2.36
Net Debt/EBIT	-0.02	- -	-1.62	-0.38	-0.1	-0.01	-0.61	-0.19	-0.6	-0.07	-0.61	-0.06	-0.13	-0.11	-2.33
EBITDA to Interest Expense	-36.44	-7.54	-4.32	-7.5	-67.24	-9.2	-31.82	-7.06	-1.02	-38.31	-24.29	-111.81	-61.32	-84.85	-3.6
EBITDA-CapEx/Interest Expense	-37.05	-7.54	-4.32	-7.5	-67.24	-9.2	-31.82	-7.06	-1.02	-38.6	-24.29	-111.81	-61.32	-84.85	-3.6
EBIT to Interest Expense	-38.08	-8.11	-5.27	-7.53	-67.37	-9.2	-33.46	-7.74	-1.54	-39.91	-24.56	-113.6	-61.52	-84.85	-3.6
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	51.02	16.92	-279.39	-14,006.76	-9,204.21	-1,745.32	-273.97	-515.58	-1,065.72	-222.86	-111.65	-25,387.75	-21,805.13	-8,337.17	-3,663.82
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-36.38	-16.85	-9.95	-3.82	-0.66	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	58.44	67.15	86.94	7.56	0.4	- -	- -	- -	- -
Total Debt/Equity (%)	19.35	4.03	-62.16	-48.72	-15.61	-8.47	-41.36	-22.72	-18.03	-11.17	-45.44	-2.27	-7.51	-46.62	-54.04
Total Debt/Capital (%)	16.21	3.87	-164.3	-95.01	-18.5	-9.25	-70.53	-29.41	-22	-12.57	-83.29	-2.33	-8.12	-87.35	-117.57
Total Debt/Total Assets (%)	9.89	0.68	173.68	6,824.07	1,436.85	147.84	113.31	117.16	192.17	24.89	50.73	577.49	1,638.23	3,887.14	1,979.84
Net Debt to Equity	2.21	1.59	-61.71	-48.15	-14.52	-2.74	-40.52	-18.69	-17.72	-10.48	-44.8	-2.06	-7.05	-45.42	-53.31
Net Debt/Capital (%)	2.16	1.57	-161.18	-92.88	-16.99	-2.82	-68.13	-22.98	-21.53	-11.71	-81.16	-2.11	-7.59	-83.23	-114.2
EBITDA	- -	- -	- -	-1	- -	- -	- -	- -	- -	-1	- -	- -	-1	-1	- -
EBITDA-CapEx	- -	- -	- -	-1	- -	- -	- -	- -	- -	-1	- -	- -	-1	-1	- -
Operating Income (Loss)	- -	- -	- -	-1	- -	- -	- -	- -	- -	-1	- -	- -	-1	-1	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.35	0.44	0.25	0.01	0.01	0.05	0.01	0.04	- -	0.29	0.47	- -	- -	0.01	0.01
Current Ratio	0.39	0.58	0.25	0.01	0.01	0.05	0.01	0.04	- -	0.29	0.47	- -	- -	0.01	0.03
Quick Ratio	0.38	0.44	0.25	0.01	0.01	0.05	0.01	0.04	- -	0.29	0.47	- -	- -	0.01	0.01
CFO/Avg Current Liab	-2.42	-0.49	-0.13	-0.57	-0.21	-0.78	-0.21	-0.17	-0.2	-0.15	0.02	-0.07	-0.06	-0.06	-0.11
Common Equity/Total Assets	51.02	16.92	-279.39	-14,006.76	-9,204.21	-1,745.32	-273.97	-515.58	-1,065.72	-222.86	-111.65	-25,387.75	-21,805.13	-8,337.17	-3,663.82
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-36.38	-16.85	-9.95	-3.82	-0.66	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	58.44	67.15	86.94	7.56	0.4	- -	- -	- -	- -
Total Debt/Equity (%)	19.35	4.03	-62.16	-48.72	-15.61	-8.47	-41.36	-22.72	-18.03	-11.17	-45.44	-2.27	-7.51	-46.62	-54.04
Total Debt/Capital (%)	16.21	3.87	-164.3	-95.01	-18.5	-9.25	-70.53	-29.41	-22	-12.57	-83.29	-2.33	-8.12	-87.35	-117.57
Total Debt/Total Assets (%)	9.89	0.68	173.68	6,824.07	1,436.85	147.84	113.31	117.16	192.17	24.89	50.73	577.49	1,638.23	3,887.14	1,979.84
CFO/Total Liabilities	-224.35	-71.18	-11.07	-50.46	-29.81	-84.75	-15.78	-13.45	-19.43	-11.35	1.46	-6.45	-5.44	-16.09	-10.73
CFO/CapEx	-146.7	-3,403.2	- -	- -	- -	- -	- -	- -	- -	-15.87	- -	- -	- -	- -	- -
Altman's Z-Score	17.02	-39.67	-144.01	-5,511.41	-6,558.13	-1,547.19	-181.01	-242.39	-542.55	-83.19	-24.23	-4,233.09	-3,741.1	-7,976.78	-3,106.52

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	136.24	3.93	86.24	0.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	2.68	92.88	4.23	1,495.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	23	3	5	16	11	26	11	24	18	23	23	17	6	13	17
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	23	3	5	16	11	26	12	24	18	22	23	17	6	13	17
Total Capital	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -
Total Debt/Capital (%)	16.21	3.87	-164.3	-95.01	-18.5	-9.25	-70.53	-29.41	-22	-12.57	-83.29	-2.33	-8.12	-87.35	-117.57
Total Debt / EV	- -	- -	0.03	0.01	- -	- -	0.01	- -	- -	- -	0.01	- -	0.02	0.01	0.01
EV/Sales	14.39	104.16	82.51	86,560.55	5,708.4	10,968.7	4,054.55	2,268.3	340.1	2,823.85	1,470.01	5,801.53	54,749.68	8,883.17	21,546.18
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	22	3	5	5	11	25	11	23	19	22	23	17	6	12	17
Diluted Enterprise Value	22	2	5	5	11	25	12	23	19	22	22	17	6	13	17
EV per Share	56.62	5.76	12.15	1.5	1	2.25	1.01	2.01	1.55	1.74	1.73	1.27	0.46	0.81	1.05
TTM Sales	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	-1	- -	- -	- -	- -	- -	-1	- -	- -	-1	-1	- -
TTM Operating Income	- -	- -	- -	-1	- -	- -	- -	- -	- -	-1	- -	- -	-1	-1	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-20.98	-14.8	-146.09	-22.2	-157.81	-151.88	-238.22	-438.18	-273.39	-280.45	1,216.08	-189.68	-75.03	-236.53	-477.72
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	23	3	5	16	11	26	12	24	18	22	23	17	6	13	17
Low Price	18	4	2.2	0.75	0.62	0.7	0.55	1	1.55	0.54	0.25	0.21	0.02	0.11	0.63
EV/Sales	14.39	104.16	82.51	86,560.55	5,708.4	10,968.7	4,054.55	2,268.3	340.1	2,823.85	1,470.01	5,801.53	54,749.68	8,883.17	21,546.18
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	46.14	53.18	-21.94	-37.38	-48.4	-138.42	-51.44	-71.82	-57.28	-50.87	-34.6	-12.32	-4.1	-39.4	-52.77
Price/Book Value Average	33.26	209.53	-32.35	-201.25	-58.76	-148.9	-78.57	-81.08	-70.89	-57.25	-32.98	-11.82	-5.88	-51.2	-63.11
Price/Book Value High	56.87	540.65	-109.71	-959.76	-130.19	-372.2	-141.47	-107.73	-77.97	-152.62	-78.3	-16.87	-11.12	-93.57	-172.02
Price/Book Value Low	14.62	35.45	-4.02	-18.94	-30.01	-43.06	-28.29	-35.91	-57.28	-15.7	-4.94	-2.04	-0.14	-5.42	-32.17
Price/Tangible Book Value	46.14	53.18	-21.94	-37.38	-48.4	-138.42	-51.44	-71.82	-57.28	-50.87	-34.6	-12.32	-4.1	-39.4	-52.77
Price/Tangible Book Value Average	33.26	209.53	-32.35	-201.25	-58.76	-148.9	-78.57	-81.08	-70.89	-57.25	-32.98	-11.82	-5.88	-51.2	-63.11
Price/Tangible Book Value High	56.87	540.65	-109.71	-959.76	-130.19	-372.2	-141.47	-107.73	-77.97	-152.62	-78.3	-16.87	-11.12	-93.57	-172.02
Price/Tangible Book Value Low	14.62	35.45	-4.02	-18.94	-30.01	-43.06	-28.29	-35.91	-57.28	-15.7	-4.94	-2.04	-0.14	-5.42	-32.17
Price/Sales	14.21	105.5	81.51	25,788.93	5,593.16	10,781.82	4,011.46	2,216.49	343.94	2,736.56	1,451.61	5,775.32	53,784.13	8,584.77	21,275.53
Price/Sales Average	10.25	415.67	120.2	138,847.25	6,791.38	11,598.04	6,126.59	2,502.07	425.67	3,079.25	1,383.49	5,541.89	77,065.05	11,155.88	25,441.65
Price/Sales High	17.52	1,072.55	407.57	662,148.13	15,045.59	28,991.11	11,031.51	3,324.73	468.2	8,209.68	3,284.79	7,912.65	145,814.75	20,388.82	69,350.05
Price/Sales Low	4.5	70.33	14.94	13,068.71	3,467.76	3,354.34	2,206.3	1,108.24	343.94	844.42	207.37	954.97	1,792.8	1,180.41	12,969.89
Price/Cash Flow	-21.12	-14.8	-146.09	-22.2	-157.81	-151.88	-238.22	-438.18	-273.39	-298.12	1,216.08	-189.68	-75.03	-236.53	-477.72
Price/Cash Flow Average	-15.23	-58.33	-215.42	-119.5	-191.62	-163.38	-363.82	-494.64	-338.35	-335.46	1,159.01	-182.01	-107.51	-307.37	-571.27
Price/Cash Flow High	-26.03	-150.5	-730.47	-569.88	-424.52	-408.38	-655.09	-657.27	-372.16	-894.37	2,751.82	-259.87	-203.43	-561.76	-1,557.19
Price/Cash Flow Low	-6.69	-9.87	-26.78	-11.25	-97.84	-47.25	-131.02	-219.09	-273.39	-91.99	173.73	-31.36	-2.5	-32.52	-291.23
Price/Free Cash Flow Average	-15.12	-58.31	-215.42	-119.5	-191.62	-163.38	-363.82	-494.64	-338.35	-315.57	1,159.01	-182.01	-107.51	-307.37	-571.27
Price/Free Cash Flow High	-25.86	-150.45	-730.47	-569.88	-424.52	-408.38	-655.09	-657.27	-372.16	-841.36	2,751.82	-259.87	-203.43	-561.76	-1,557.19
Price/Free Cash Flow Low	-6.65	-9.87	-26.78	-11.25	-97.84	-47.25	-131.02	-219.09	-273.39	-86.54	173.73	-31.36	-2.5	-32.52	-291.23
EV/Sales Average	10.36	423	121.17	461,214.49	6,927.65	11,798.91	6,175.7	2,559.81	420.67	3,179.59	1,400.17	5,567.42	78,047.91	11,513.33	25,723.09
EV/Sales High	17.74	1,098.2	408.37	2,195,334.91	15,326.72	29,489.96	11,094.56	3,399.51	462.59	8,505.3	3,349.59	7,944.96	146,848.73	20,958.31	69,745.31
EV/Sales Low	4.53	68.02	15.98	44,408.16	3,545.7	3,413.98	2,244.26	1,137.09	340.1	859.7	194.28	967.4	2,719.69	1,308.77	13,219.01
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	56.8	6	12	1.48	1	2.25	1	2	1.55	1.75	1.75	1.27	0.45	0.8	1.04
High Price	70	61	60	38	2.69	6.05	2.75	3	2.11	5.25	3.96	1.74	1.22	1.9	3.39
Enterprise Value Average	16	10	8	84	13	27	18	27	23	25	22	16	9	17	20
Enterprise Value High	28	27	26	402	29	69	32	36	25	68	52	23	16	30	54
Enterprise Value Low	7	2	1	8	7	8	6	12	18	7	3	3	- -	2	10

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	- -	- -	- -	11	11	11	11	12	12	13	13	13	13	16	16
Diluted Weighted Avg Shares	- -	- -	- -	3	11	11	11	12	12	12	13	13	13	15	16
Basic Weighted Avg Shares	- -	- -	- -	3	11	11	11	12	12	12	13	13	13	15	16
Revenue per Share	4	0.06	0.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-1.08	-0.77	-0.17	-0.17	-0.03	-0.04	-0.01	-0.03	-0.01	-0.05	-0.04	-0.04	-0.06	-0.09	- -
Operating Income per Share	-1.13	-0.83	-0.21	-0.17	-0.03	-0.04	-0.01	-0.03	-0.01	-0.05	-0.04	-0.04	-0.06	-0.09	- -
Basic EPS, GAAP	-6.67	-1.84	-0.66	-0.35	-0.04	-0.04	-0.02	-0.03	-0.01	-0.09	-0.03	-0.06	-0.06	-0.24	-0.01
Basic EPS from Cont Ops	-5.14	-1.84	-0.66	-0.35	-0.04	-0.04	-0.02	-0.03	-0.01	-0.09	-0.03	-0.06	-0.06	-0.24	-0.01
Diluted EPS, GAAP	-6.67	-1.84	-0.66	-0.35	-0.04	-0.04	-0.02	-0.03	-0.01	-0.09	-0.03	-0.06	-0.06	-0.24	-0.01
Diluted EPS from Cont Ops	-5.14	-1.84	-0.66	-0.35	-0.04	-0.04	-0.02	-0.03	-0.01	-0.09	-0.03	-0.06	-0.06	-0.24	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.69	-0.41	-0.08	-0.07	-0.01	-0.01	- -	- -	-0.01	-0.01	- -	-0.01	-0.01	- -	- -
Free Cash Flow per Basic Share	-2.71	-0.41	-0.08	-0.07	-0.01	-0.01	- -	- -	-0.01	-0.01	- -	-0.01	-0.01	- -	- -
Cash & Equivalents per Share	0.42	0.24	0.19	- -	- -	- -	- -	- -	- -	0.01	0.04	- -	- -	- -	- -
Book Value per Share	1.23	0.11	-0.55	-0.04	-0.02	-0.02	-0.02	-0.03	-0.03	-0.03	-0.05	-0.1	-0.11	-0.02	-0.02
Tangible Book Value per Share	1.23	0.11	-0.55	-0.04	-0.02	-0.02	-0.02	-0.03	-0.03	-0.03	-0.05	-0.1	-0.11	-0.02	-0.02