TERRA ENERGY & RESOURCE TECHNOL INC Financial Ratios — TEGR

Profitability (USD)

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	253.63	-10,294.94	-90.83	-292.82	-152.58	-126.19	-260.7	-1,402.84
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	18.59	- -	- -	56.05	31.29	- -	100	36.53	52.27
EBITDA Margin (%)	421.83	- -	- -	-253.48	-411.59	- -	-3,911.16	-115.9	-228.33
Operating Margin (%)	318.58	- -	- -	-289.51	-475.33	- -	-3,986.7	-117.87	-231.32
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-315	-512.44	- -	-3,805.88	- -	- -
Profit Margin (%)	-299.99	- -	- -	-315	-389.79	- -	-3,805.88	-129.56	-242.7
Net Income to Common Margin (%)	-299.99	- -	- -	-315	-389.79	- -	-3,805.88	-129.56	-242.7
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Total Debt	- -	- -	- -	2	- -	- -	- -	1	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	1	- -
LT Debt	- -	- -	- -	2	- -	- -	- -	- -	- -
Total Debt/EBITDA	0.46	- -	- -	-1.28	- -	-0.17	-0.07	-0.25	-0.21
Net Debt/EBITDA	0.41	- -	- -	0.39	0.09	0.02	0.21	-0.24	-0.17
Total Debt/EBIT	0.61	- -	- -	-1.12	- -	-0.09	-0.07	-0.24	-0.2
Net Debt/EBIT	0.55	- -	- -	0.34	0.08	0.01	0.21	-0.23	-0.17
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-233.43	-48.43	-12.96
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-234.65	-48.46	-12.97
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-237.94	-49.26	-13.13
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-799.81	- -	-42,872.24	33.43	-7.96	2.41	-53.61	-1,276.26	-535.59
Long-Term Debt/Equity (%)	- -	- -	- -	140.34	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-213.42	- -	- -	58.39	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	395.51	- -	- -	46.92	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-76.83	- -	- -	140.34	- -	1,052.01	-16.41	-54.68	-39.15
Total Debt/Capital (%)	-331.58	- -	- -	58.39	- -	91.32	-19.63	-120.64	-64.33
Total Debt/Total Assets (%)	614.49	- -	- -	46.92	- -	25.48	8.79	697.81	209.67
Net Debt to Equity	-68.47	- -	- -	-42.34	557.84	-135.54	47.79	-53.06	-32.21
Net Debt/Capital (%)	-217.2	- -	- -	-73.42	84.8	381.35	32.34	-113.06	-47.5
EBITDA	1	- -	- -	-2	-12	-3	-2	-2	-2
EBITDA-CapEx	1	- -	- -	-2	-18	-3	-2	-2	-2
Operating Income (Loss)	1	- -	- -	-2	-13	-5	-3	-3	-2

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Cash Ratio	0.13	- -	- -	3.37	0.41	0.29	0.22	0.01	0.06
Current Ratio	0.19	- -	- -	3.53	0.43	0.29	0.42	0.02	0.12
Quick Ratio	0.15	- -	- -	3.37	0.41	0.29	0.22	0.02	0.12
CFO/Avg Current Liab	- -	-0.45	-0.11	-2.82	-0.25	-0.9	-0.12	-0.65	-0.51
Common Equity/Total Assets	-799.81	- -	-42,872.24	33.43	-7.96	2.41	-53.61	-1,276.26	-535.59
Long-Term Debt/Equity (%)	- -	- -	- -	140.34	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-213.42	- -	- -	58.39	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	395.51	- -	- -	46.92	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-76.83	- -	- -	140.34	- -	1,052.01	-16.41	-54.68	-39.15
Total Debt/Capital (%)	-331.58	- -	- -	58.39	- -	91.32	-19.63	-120.64	-64.33
Total Debt/Total Assets (%)	614.49	- -	- -	46.92	- -	25.48	8.79	697.81	209.67
CFO/Total Liabilities	-28.4	-48.11	-10.4	-55.75	-16.76	-111.96	-9.31	-117.01	-55.14
CFO/CapEx	- -	-0.63	- -	-13.67	-0.07	-194.45	-22.69	-1,298.73	-456.73
Altman's Z-Score	- -	- -	- -	2.75	-23.67	- -	-18.94	-463.87	-249.8

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	748.25	21.06
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	0.49	17.33
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

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Market Capitalization	- -	- -	- -	26	15	4	3	6	5
- Cash & Cash Equivalents	- -	- -	- -	3	1	1	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	2	- -	- -	- -	1	- -
Enterprise Value	- -	- -	- -	26	14	4	2	7	5
Total Capital	- -	- -	- -	4	- -	- -	-1	-1	-1
Total Debt/Capital (%)	-331.58	- -	- -	58.39	- -	91.32	-19.63	-120.64	-64.33
Total Debt / EV	- -	- -	- -	0.09	- -	0.13	0.08	0.09	0.06
EV/Sales	- -	- -	- -	34.84	4.83	- -	37.22	3.17	7.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	12	12	4	3	5	5
Diluted Enterprise Value	- -	- -	- -	12	11	3	2	6	5
EV per Share	- -	- -	- -	0.44	0.23	0.06	0.04	0.07	0.04
TTM Sales	- -	- -	- -	1	3	- -	- -	2	1
TTM EBITDA	1	- -	- -	-2	-12	-3	-2	-2	-2
TTM Operating Income	1	- -	- -	-2	-13	-5	-3	-3	-2
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Price/Free Cash Flow	- -	- -	- -	-6.07	-1.69	-1.83	-9.38	-3.72	-8.26
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	26	14	4	2	7	5
Low Price	- -	- -	- -	0.23	0.14	0.06	0.02	0.01	0.03
EV/Sales	- -	- -	- -	34.84	4.83	- -	37.22	3.17	7.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	15.45	-77	85.48	-2.62	-5.55	-5.73
Price/Book Value Average	- -	- -	- -	23.21	-150.85	306.79	-4.82	-5.78	-10
Price/Book Value High	- -	- -	- -	68.67	-539.02	482.52	-16.05	-10.18	-25.77
Price/Book Value Low	- -	- -	- -	7.95	-43.12	84.1	-1.07	-0.46	-3.58
Price/Tangible Book Value	- -	- -	- -	15.45	-77	85.48	-2.62	-5.55	-5.73
Price/Tangible Book Value Average	- -	- -	- -	23.21	-150.85	306.79	-4.82	-5.78	-10
Price/Tangible Book Value High	- -	- -	- -	68.67	-539.02	482.52	-16.05	-10.18	-25.77
Price/Tangible Book Value Low	- -	- -	- -	7.95	-43.12	84.1	-1.07	-0.46	-3.58
Price/Sales	- -	- -	- -	16.77	4.13	- -	45.35	2.45	6.56
Price/Sales Average	- -	- -	- -	25.18	8.09	- -	83.46	2.55	11.44
Price/Sales High	- -	- -	- -	74.51	28.9	- -	277.64	4.49	29.51
Price/Sales Low	- -	- -	- -	8.62	2.31	- -	18.51	0.2	4.1
Price/Cash Flow	- -	- -	- -	-6.51	-26.87	-1.84	-9.79	-3.73	-8.28
Price/Cash Flow Average	- -	- -	- -	-9.79	-52.64	-6.61	-18.02	-3.88	-14.44
Price/Cash Flow High	- -	- -	- -	-28.95	-188.11	-10.4	-59.94	-6.83	-37.24
Price/Cash Flow Low	- -	- -	- -	-3.35	-15.05	-1.81	-4	-0.31	-5.17
Price/Free Cash Flow Average	- -	- -	- -	-9.12	-3.32	-6.58	-17.26	-3.88	-14.41
Price/Free Cash Flow High	- -	- -	- -	-26.98	-11.85	-10.34	-57.41	-6.83	-37.16
Price/Free Cash Flow Low	- -	- -	- -	-3.12	-0.95	-1.8	-3.83	-0.31	-5.16
EV/Sales Average	- -	- -	- -	52.82	9.82	- -	75.47	3.29	12.49
EV/Sales High	- -	- -	- -	158.23	36.05	- -	270.32	5.58	31.6
EV/Sales Low	- -	- -	- -	17.45	2.54	- -	10.29	0.52	4.72
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	0.45	0.25	0.06	0.05	0.06	0.04
High Price	- -	- -	- -	2	1.75	0.35	0.3	0.11	0.18
Enterprise Value Average	- -	- -	- -	39	27	13	5	7	9
Enterprise Value High	- -	- -	- -	116	101	20	17	12	23
Enterprise Value Low	- -	- -	- -	13	7	3	1	1	3

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Shares Outstanding	58	58	58	58	58	58	58	103	126
Diluted Weighted Avg Shares	4	4	17	27	46	57	58	87	119
Basic Weighted Avg Shares	4	4	17	27	46	57	58	87	119
Revenue per Share	0.07	- -	- -	0.03	0.06	- -	- -	0.02	0.01
EBITDA per Share	0.28	- -	- -	-0.07	-0.25	-0.05	-0.04	-0.03	-0.01
Operating Income per Share	0.21	- -	- -	-0.08	-0.29	-0.09	-0.04	-0.03	-0.01
Basic EPS, GAAP	-0.2	0.03	- -	-0.08	-0.24	-0.06	-0.04	-0.03	-0.01
Basic EPS from Cont Ops	- -	- -	- -	-0.08	-0.24	-0.06	-0.04	-0.03	-0.01
Diluted EPS, GAAP	-0.2	0.03	- -	-0.08	-0.24	-0.06	-0.04	-0.03	-0.01
Diluted EPS from Cont Ops	- -	- -	- -	-0.08	-0.24	-0.06	-0.04	-0.03	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.05	-0.04	- -	-0.07	-0.01	-0.03	-0.01	-0.02	- -
Free Cash Flow per Basic Share	-0.05	-0.11	- -	-0.07	-0.15	-0.03	-0.01	-0.02	- -
Cash & Equivalents per Share	- -	- -	- -	0.05	0.02	0.01	0.01	- -	- -
Book Value per Share	-0.01	-0.01	-0.01	0.03	- -	- -	-0.02	-0.01	-0.01
Tangible Book Value per Share	-0.01	-0.01	-0.01	0.03	- -	- -	-0.02	-0.01	-0.01