Logipix International Corp. Financial Ratios — LPIX Stock

Profitability (USD)

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Return on Common Equity (%)	- -	-133.87	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-106.97	-78.47	-252.97	-1,712	-308.71	-277.23	-109.23
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	-18.12	9.18
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	-395.87	-32.66
Operating Margin (%)	- -	- -	- -	- -	- -	- -	-565.02	-57.02
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	15.71
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	-832.27	-89.46
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	-832.27	-89.46
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-133.87	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Total Debt	- -	- -	- -	- -	- -	1	4	3
ST Debt	- -	- -	- -	- -	- -	1	4	3
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	-2.79	-0.12	-0.41	-1.06	-1.06
Net Debt/EBITDA	0.1	0.01	- -	- -	-0.08	-0.01	- -	-0.84
Total Debt/EBIT	- -	- -	- -	-2.79	-0.08	-0.41	-0.74	-0.6
Net Debt/EBIT	0.1	0.01	- -	- -	-0.06	-0.01	- -	-0.48
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	95.62	65.26	-16.95	-1,532.69	-1,187	-69.76	-55.08	-26.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	-78.99	-26.9	-168.48	-149.91	-131.77
Total Debt/Capital (%)	- -	- -	- -	-376	-36.8	246.03	300.36	414.72
Total Debt/Total Assets (%)	- -	- -	- -	1,210.7	319.34	66.61	82.57	34.48
Net Debt to Equity	-5.22	-1.26	1.88	- -	-18.48	-5.82	- -	-104.71
Net Debt/Capital (%)	-5.51	-1.27	1.85	- -	-22.67	-6.17	- -	2,221.99
EBITDA	- -	- -	- -	- -	- -	-2	-4	-3
EBITDA-CapEx	- -	- -	- -	- -	- -	-2	-6	-5
Operating Income (Loss)	- -	- -	- -	- -	- -	-1	-6	-5

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Cash Ratio	1.14	0.02	- -	- -	0.08	0.46	- -	0.06
Current Ratio	1.29	0.06	0.01	0.06	0.08	0.49	0.24	0.18
Quick Ratio	1.29	0.06	0.01	- -	0.08	0.47	- -	0.12
CFO/Avg Current Liab	- -	-3.58	-0.01	- -	0.03	-1.47	-0.9	-0.22
Common Equity/Total Assets	95.62	65.26	-16.95	-1,532.69	-1,187	-69.76	-55.08	-26.17
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	-78.99	-26.9	-168.48	-149.91	-131.77
Total Debt/Capital (%)	- -	- -	- -	-376	-36.8	246.03	300.36	414.72
Total Debt/Total Assets (%)	- -	- -	- -	1,210.7	319.34	66.61	82.57	34.48
CFO/Total Liabilities	-1,046.38	-200.29	-0.45	-0.24	7.77	-77.77	-51.96	-19.29
CFO/CapEx	-0.5	- -	- -	- -	- -	-3.35	-1.77	-0.86
Altman's Z-Score	- -	- -	- -	- -	- -	- -	266,068.31	182,283.22

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	9.26	18.66
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	39.42	19.56
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	43.96
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	8.3
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	2.54
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	143.75
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	-115.89
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	11.25
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Market Capitalization	- -	- -	- -	- -	- -	- -	3,583,401	3,129,452
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	1	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	1	4	3
Enterprise Value	- -	- -	- -	- -	- -	- -	3,583,406	3,129,454
Total Capital	- -	- -	- -	- -	- -	- -	1	1
Total Debt/Capital (%)	- -	- -	- -	-376	-36.8	246.03	300.36	414.72
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	3,504,258.58	383,270.2
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	3,583,401	3,129,452
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	3,583,406	3,129,454
EV per Share	- -	- -	- -	- -	- -	- -	7,283,345,058.18	5,105,145,924.73
TTM Sales	- -	- -	- -	- -	- -	- -	1	8
TTM EBITDA	- -	- -	- -	- -	- -	-2	-4	-3
TTM Operating Income	- -	- -	- -	- -	- -	-1	-6	-5
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	-545,127.89	-729,301.96
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	3,583,406	3,129,454
Low Price	- -	- -	- -	- -	- -	- -	3,743,771,002.21	1,701,714,091.85
EV/Sales	- -	- -	- -	- -	- -	- -	3,504,258.58	383,270.2
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	-1,248,555.41	-1,464,945.72
Price/Book Value Average	- -	- -	- -	- -	- -	- -	-1,271,892.89	-2,199,439.2
Price/Book Value High	- -	- -	- -	- -	- -	- -	-1,983,686.16	-3,398,674.08
Price/Book Value Low	- -	- -	- -	- -	- -	- -	-641,780.82	-488,315.24
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-1,248,555.41	-1,464,945.72
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-1,271,892.89	-2,199,439.2
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-1,983,686.16	-3,398,674.08
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-641,780.82	-488,315.24
Price/Sales	- -	- -	- -	- -	- -	- -	3,504,254.38	383,269.93
Price/Sales Average	- -	- -	- -	- -	- -	- -	3,569,754.46	575,433.54
Price/Sales High	- -	- -	- -	- -	- -	- -	5,567,506.95	889,186.23
Price/Sales Low	- -	- -	- -	- -	- -	- -	1,801,252.25	127,756.64
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-853,473.28	-1,574,758.1
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-869,426.06	-2,364,309.24
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-1,355,985.59	-3,653,438.8
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-438,701.22	-524,919.37
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-555,317.2	-1,094,958.87
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-866,091.04	-1,691,980.55
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-280,205.93	-243,100.65
EV/Sales Average	- -	- -	- -	- -	- -	- -	3,569,758.67	575,433.81
EV/Sales High	- -	- -	- -	- -	- -	- -	5,567,511.16	889,186.5
EV/Sales Low	- -	- -	- -	- -	- -	- -	1,801,256.46	127,756.92
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	7,283,336,313.33	5,105,142,275.64
High Price	- -	- -	- -	- -	- -	- -	11,571,655,824.88	11,843,930,079.55
Enterprise Value Average	- -	- -	- -	- -	- -	- -	3,650,385	4,698,497
Enterprise Value High	- -	- -	- -	- -	- -	- -	5,693,259	7,260,331
Enterprise Value Low	- -	- -	- -	- -	- -	- -	1,841,940	1,043,153

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	02/28/2001	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	2,078.43	13,319.97
EBITDA per Share	-12,821.67	-28,664.44	-21,145.67	-5,419.19	-255.72	-2,480.08	-8,227.82	-4,350.69
Operating Income per Share	-13,374.67	-13,788	-21,546.22	-5,419.19	-370.84	-1,052.48	-11,743.44	-7,595.3
Basic EPS, GAAP	-13,374.67	-28,788	-21,546.22	-20,835.19	-370.84	-2,350.78	-17,298.21	-11,916.05
Basic EPS from Cont Ops	-13,374.67	-28,788	-21,546.22	-20,835.19	-370.84	-2,350.78	-17,298.21	-11,916.05
Diluted EPS, GAAP	-13,374.67	-28,788	-21,546.22	-20,835.19	-370.84	-2,350.78	-17,298.21	-11,916.05
Diluted EPS from Cont Ops	-13,374.67	-28,788	-21,546.22	-20,835.19	-370.84	-2,350.78	-17,298.21	-11,916.05
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-11,912.44	-19,382	-142.33	-48.5	9.71	-1,642.46	-8,533.76	-3,241.86
Free Cash Flow per Basic Share	-35,599	-19,382	-142.33	-48.5	9.71	-2,133.12	-13,360.78	-7,000.04
Cash & Equivalents per Share	1,296.22	228.56	86.22	- -	9.71	973.36	- -	943.08
Book Value per Share	24,832.78	18,176.33	-4,586	-19,159.62	-115.23	-1,055.89	-5,833.41	-3,484.87
Tangible Book Value per Share	1,146.22	-8,567.56	-31,272.22	-19,159.69	-115.23	-1,055.89	-5,833.41	-3,484.87