STORAGE COMPUTER CORP Financial Ratios — SOSO Stock

Profitability (USD)

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003

Return on Common Equity (%)	- -	5.13	34.48	44.93	23.78	-80.15	-74.31	-134.58	-79.95	-182.25	-125.92
Return on Assets (%)	- -	2.31	19.61	28.57	15.09	-40.6	-24.65	-36.35	-33.53	-124.69	-60.71
Return on Capital (%)	- -	3.17	- -	40.16	18.93	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	5.56	- -	40.89	19.53	- -	- -	- -	- -	- -	- -
Gross Margin (%)	54.76	57.93	49.35	51.61	52.02	34.5	44.76	6.77	13.16	-45.11	-114.24
EBITDA Margin (%)	11.9	15.86	14.72	19.03	18.6	63.74	44.68	126.44	186.47	536.07	526.03
Operating Margin (%)	11.9	14.48	12.99	18.06	17.52	-60.23	-40.04	-106.52	-149.15	-513.69	-451.3
Incremental Operating Margin (%)	- -	15.53	10.47	32.91	14.75	84	- -	67.55	- -	383.67	- -
Pretax Margin (%)	7.14	8.28	- -	17.74	16.98	-76.02	-45.38	-125.43	-146.08	-509.52	-454.47
Profit Margin (%)	11.9	1.38	10.82	16.45	10.51	-63.74	-43.48	-165.79	-146.08	-505.8	-454.47
Net Income to Common Margin (%)	11.9	1.38	10.82	16.45	10.51	-63.74	-43.48	-320.65	-231.29	-517.63	-456.16
Effective Tax Rate (%)	66.67	83.33	- -	7.27	38.1	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	50.25	36.84	2.29	0.37
Sustainable Growth Rate (%)	- -	5.13	34.48	44.93	23.78	-80.15	-74.31	-66.96	-50.5	-178.08	-125.45

Credit (USD)

Credit Ratios API ChatGPT

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003

Total Debt	3	2	1	1	7	10	8	2	1	1	1
ST Debt	2	- -	- -	1	6	9	7	- -	- -	1	1
LT Debt	1	2	1	1	1	1	1	1	- -	- -	- -
Total Debt/EBITDA	6.6	0.65	0.41	0.22	1.03	0.92	1.66	0.21	0.04	0.02	0.15
Net Debt/EBITDA	-1.2	-0.78	0.15	-0.1	0.87	0.83	1.41	-1.59	-0.3	-0.07	0.14
Total Debt/EBIT	6.6	0.71	0.47	0.23	1.09	0.97	1.85	0.25	0.05	0.02	0.18
Net Debt/EBIT	-1.2	-0.86	0.17	-0.11	0.92	0.88	1.57	-1.89	-0.37	-0.07	0.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	31.82	53.27	59.46	66.51	61.36	36.24	28.23	59.81	75.24	52.17	41.92
Long-Term Debt/Equity (%)	57.14	26.32	11.36	5.04	3.7	8.43	29.28	3.77	1.24	- -	- -
Long-Term Debt/Capital (%)	22.22	20.83	9.8	4.61	2.69	3.83	9.94	3.61	1.21	- -	- -
Long-Term Debt/Total Assets (%)	18.18	14.02	6.76	3.35	2.27	3.06	8.26	3.3	0.97	- -	- -
Total Debt/Equity (%)	157.14	26.32	15.91	9.35	37.57	120.48	194.6	4.43	2.31	12.91	34.96
Total Debt/Capital (%)	61.11	20.83	13.73	8.55	27.31	54.64	66.06	4.25	2.26	11.43	25.91
Total Debt/Total Assets (%)	50	14.02	9.46	6.22	23.05	43.67	54.93	3.89	1.82	6.73	14.66
Net Debt to Equity	-28.57	-31.58	5.68	-4.32	31.75	109.64	165.17	-33.13	-18.89	-39.13	31.96
Net Debt/Capital (%)	-40	-46.15	5.38	-4.51	24.1	52.3	62.29	-49.54	-23.29	-64.28	24.22
EBITDA	1	2	3	6	7	11	5	8	17	29	5
EBITDA-CapEx	- -	2	3	5	5	10	5	8	17	29	5
Operating Income (Loss)	1	2	3	6	7	-10	-4	-7	-13	-28	-5

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003

Cash Ratio	1.22	0.94	0.18	0.3	0.1	0.07	0.13	3.63	1.81	0.76	0.02
Current Ratio	1.97	2.89	2.66	2.81	2.13	1.25	1.06	4.99	3.93	1.46	0.53
Quick Ratio	1.63	2	1.62	1.73	1.34	0.59	0.21	3.84	2.45	0.82	0.06
CFO/Avg Current Liab	- -	-0.18	-0.54	0.27	-0.32	-0.18	0.23	-0.37	-3.19	-1.68	-0.92
Common Equity/Total Assets	31.82	53.27	59.46	66.51	61.36	36.24	28.23	59.81	75.24	52.17	41.92
Long-Term Debt/Equity (%)	57.14	26.32	11.36	5.04	3.7	8.43	29.28	3.77	1.24	- -	- -
Long-Term Debt/Capital (%)	22.22	20.83	9.8	4.61	2.69	3.83	9.94	3.61	1.21	- -	- -
Long-Term Debt/Total Assets (%)	18.18	14.02	6.76	3.35	2.27	3.06	8.26	3.3	0.97	- -	- -
Total Debt/Equity (%)	157.14	26.32	15.91	9.35	37.57	120.48	194.6	4.43	2.31	12.91	34.96
Total Debt/Capital (%)	61.11	20.83	13.73	8.55	27.31	54.64	66.06	4.25	2.26	11.43	25.91
Total Debt/Total Assets (%)	50	14.02	9.46	6.22	23.05	43.67	54.93	3.89	1.82	6.73	14.66
CFO/Total Liabilities	-20	-12	-38.33	21.43	-23.53	-15.07	25.37	-43.78	-160.51	-117.84	-94.45
CFO/CapEx	-9	-1.5	-5.75	3	-1.56	-2.75	530.63	-19.42	-49.5	-102.23	-236.31
Altman's Z-Score	- -	- -	12.15	15.17	6.16	0.66	2.33	10.63	1.46	-33.54	-59.95

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	7.26	5.85	6.36
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	50.27	62.41	57.39
Inventory Turnover	- -	3.39	3.16	2.75	2.51	1.38	0.77	1.09	1.93	2.67	1.31
Days Inventory Outstanding	- -	107.7	115.43	132.62	145.59	263.97	473.82	334.34	188.79	136.79	278.93
Accounts Payable Turnover	- -	11.57	8.18	7.26	9.24	5.4	3.37	6.22	8.66	9.44	3.08
Accounts Payable Turnover Days	- -	31.54	44.61	50.27	39.51	67.65	108.3	58.71	42.15	38.67	118.56
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	196.92	160.54	217.76
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	-138.52	-74.38	-221.55
Inventories	1	3	5	6	8	8	7	4	4	2	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	1
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
Other Inventory	1	3	5	6	8	8	7	4	- -	2	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003

Market Capitalization	- -	- -	96	140	70	38	60	116	102	5	13
- Cash & Cash Equivalents	4	3	1	2	1	1	1	15	6	3	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	13	1	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	2	1	1	7	10	8	2	1	1	1
Enterprise Value	- -	- -	96	140	76	47	66	115	98	3	14
Total Capital	5	7	10	15	26	18	12	41	27	6	3
Total Debt/Capital (%)	61.11	20.83	13.73	8.55	27.31	54.64	66.06	4.25	2.26	11.43	25.91
Total Debt / EV	- -	- -	0.01	0.01	0.09	0.21	0.12	0.02	0.01	0.2	0.06
EV/Sales	- -	- -	4.17	4.51	2.04	2.73	6.3	17.72	10.87	0.63	13.65
EV/EBITDA	- -	- -	28.3	23.7	10.97	4.28	14.09	14.02	5.83	0.12	2.59
EV/EBIT	- -	- -	32.07	24.97	11.64	4.53	15.73	16.64	7.29	0.12	3.02
EV/Cash Flow to Firm	- -	- -	- -	93.23	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	139.85	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	107	156	75	37	57	100	102	5	13
Diluted Enterprise Value	- -	- -	108	155	81	46	64	99	98	3	14
EV per Share	- -	- -	9.05	13.07	6.79	4.11	5.56	7.77	6.16	0.14	0.38
TTM Sales	4	15	23	31	37	17	11	7	9	5	1
TTM EBITDA	1	2	3	6	7	11	5	8	17	29	5
TTM Operating Income	1	2	3	6	7	-10	-4	-7	-13	-28	-5
TTM Cash Flow to Firm	-1	-1	- -	2	-3	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	-1	-1	- -	1	-5	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003

Price/Free Cash Flow	- -	- -	-39.68	156.07	-16.25	-12.43	22	-38.8	-8.67	-0.85	-4.11
EV/EBIT	- -	- -	32.07	24.97	11.64	4.53	15.73	16.64	7.29	0.12	3.02
Enterprise Value	- -	- -	96	140	76	47	66	115	98	3	14
Low Price	- -	- -	6.5	8.06	5	1	0.75	3	3.3	0.17	0.22
EV/Sales	- -	- -	4.17	4.51	2.04	2.73	6.3	17.72	10.87	0.63	13.65
EV/EBITDA	- -	- -	28.3	23.7	10.97	4.28	14.09	14.02	5.83	0.12	2.59
Price/Earnings	- -	- -	37.5	30.6	17.35	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	34.89	28.69	33.37	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	57.29	46.34	54.47	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	27.08	18.8	13.88	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	10.88	10.1	3.69	4.53	14.85	4.29	4.03	1.05	5.57
Price/Book Value Average	- -	- -	10.12	9.47	7.09	6.48	5.37	5.61	4.14	15.46	7.7
Price/Book Value High	- -	- -	16.62	15.3	11.58	13.16	25.25	13.66	6.73	36.25	18.42
Price/Book Value Low	- -	- -	7.86	6.21	2.95	1.37	2.23	1.65	2.08	0.78	3.41
Price/Tangible Book Value	- -	- -	10.88	10.1	3.69	4.53	14.85	31.6	19.96	5.79	-11.04
Price/Tangible Book Value Average	- -	- -	10.12	9.47	7.09	6.48	5.37	41.31	20.5	85.32	-15.26
Price/Tangible Book Value High	- -	- -	16.62	15.3	11.58	13.16	25.25	100.53	33.37	200.04	-36.51
Price/Tangible Book Value Low	- -	- -	7.86	6.21	2.95	1.37	2.23	12.14	10.29	4.28	-6.75
Price/Sales	- -	- -	4.06	5.03	1.82	2.18	5.4	15.31	11.24	0.89	12.51
Price/Sales Average	- -	- -	3.78	4.72	3.51	3.12	1.95	20.02	11.55	13.18	17.28
Price/Sales High	- -	- -	6.2	7.62	5.73	6.33	9.19	48.73	18.79	30.89	41.34
Price/Sales Low	- -	- -	2.93	3.09	1.46	0.66	0.81	5.88	5.8	0.66	7.64
Price/Cash Flow	- -	- -	-40.76	104.05	-24.16	-16.95	21.96	-40.8	-8.84	-0.86	-4.13
Price/Cash Flow Average	- -	- -	-37.93	97.55	-46.48	-24.24	7.94	-53.34	-9.08	-12.72	-5.7
Price/Cash Flow High	- -	- -	-62.27	157.56	-75.87	-49.24	37.33	-129.81	-14.78	-29.82	-13.64
Price/Cash Flow Low	- -	- -	-29.44	63.92	-19.33	-5.12	3.29	-15.67	-4.56	-0.64	-2.52
Price/Free Cash Flow Average	- -	- -	-36.92	146.33	-31.26	-17.78	7.96	-50.72	-8.9	-12.6	-5.68
Price/Free Cash Flow High	- -	- -	-60.63	236.34	-51.03	-36.11	37.4	-123.45	-14.49	-29.53	-13.58
Price/Free Cash Flow Low	- -	- -	-28.66	95.87	-13	-3.75	3.3	-14.9	-4.47	-0.63	-2.51
EV/Sales Average	- -	- -	3.88	4.23	3.77	3.68	2.68	23.2	11.17	14.45	18.58
EV/Sales High	- -	- -	6.35	6.84	6.06	6.92	10.26	56.58	18.45	34.39	43.41
EV/Sales Low	- -	- -	3.01	2.76	1.66	1.2	1.48	6.76	5.4	0.37	8.63
EV/EBITDA Average	- -	- -	26.34	22.22	20.3	5.77	6	18.35	5.99	2.7	3.53
EV/EBITDA High	- -	- -	43.16	35.95	32.58	10.86	22.97	44.75	9.9	6.41	8.25
EV/EBITDA Low	- -	- -	20.48	14.52	8.95	1.88	3.31	5.34	2.89	0.07	1.64
EV/EBIT Average	- -	- -	29.86	23.41	21.54	6.1	6.69	21.78	7.49	2.81	4.12
EV/EBIT High	- -	- -	48.92	37.87	34.58	11.49	25.64	53.12	12.37	6.69	9.62
EV/EBIT Low	- -	- -	23.21	15.3	9.5	1.99	3.7	6.34	3.62	0.07	1.91
Last Price	- -	- -	9	13.13	6.25	3.31	5	7.81	6.4	0.23	0.36
High Price	- -	- -	13.75	19.88	19.63	9.63	8.5	24.85	10.7	7.95	1.19
Enterprise Value Average	- -	- -	90	131	140	63	28	151	101	78	19
Enterprise Value High	- -	- -	147	212	225	118	108	368	167	185	45
Enterprise Value Low	- -	- -	70	86	62	20	16	44	49	2	9

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003

Shares Outstanding	9	10	11	11	11	11	12	15	16	23	37
Diluted Weighted Avg Shares	8	10	12	12	12	11	11	13	16	21	36
Basic Weighted Avg Shares	8	10	10	12	11	11	11	13	16	21	36
Revenue per Share	0.5	1.45	2.22	2.61	3.43	1.52	0.93	0.51	0.57	0.26	0.03
EBITDA per Share	0.06	0.23	0.33	0.5	0.64	0.97	0.41	0.64	1.06	1.38	0.15
Operating Income per Share	0.06	0.21	0.29	0.47	0.6	-0.92	-0.37	-0.54	-0.85	-1.32	-0.13
Basic EPS, GAAP	0.06	0.02	0.24	0.43	0.36	-0.97	-0.4	-1.64	-1.32	-1.33	-0.13
Basic EPS from Cont Ops	0.01	0.02	0.24	0.43	0.36	-0.97	-0.4	-0.78	-0.83	-1.3	-0.13
Diluted EPS, GAAP	0.06	0.02	0.21	0.43	0.33	-0.97	-0.4	-1.64	-1.32	-1.33	-0.13
Diluted EPS from Cont Ops	0.01	0.02	0.21	0.43	0.33	-0.97	-0.4	-0.78	-0.83	-1.3	-0.13
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.11	-0.06	-0.22	0.13	-0.26	-0.2	0.23	-0.19	-0.72	-0.27	-0.09
Free Cash Flow per Basic Share	-0.12	-0.1	-0.26	0.08	-0.42	-0.27	0.23	-0.2	-0.74	-0.27	-0.09
Cash & Equivalents per Share	0.44	0.32	0.08	0.18	0.1	0.08	0.1	1	0.35	0.11	- -
Book Value per Share	0.23	0.55	0.83	1.3	1.7	0.73	0.34	1.82	1.59	0.22	0.06
Tangible Book Value per Share	0.23	0.55	0.83	1.3	1.7	0.73	0.34	0.25	0.32	0.04	-0.03