Web Blockchain Media, Inc. Financial Ratios — WEBB Stock

Profitability (USD)

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Return on Common Equity (%)	- -	-59.65	- -	- -	-309.41	- -	- -	-175.7	-180.9	- -
Return on Assets (%)	- -	-51.52	-218.56	-132.92	-190.37	-214	-155.43	-67.9	-111.98	-177.5
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	35.71	28.57	23.53	25	28.07	35.96	67.4	74.96	- -	- -
EBITDA Margin (%)	-107.14	-117.86	-582.35	-883.33	-439.21	-648.87	-153.69	-263.49	- -	- -
Operating Margin (%)	-114.29	-125	-629.41	-1,166.67	-682.78	-1,037.55	-195.85	-295.3	- -	- -
Incremental Operating Margin (%)	- -	- -	654.55	660	- -	- -	196.85	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-100	-121.43	-623.53	-1,439.98	-911.18	-1,975.58	-179.79	-338.32	- -	- -
Net Income to Common Margin (%)	-100	-121.43	-923.53	-1,464.98	-920.48	-2,272.55	-202.6	-338.32	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	32.48	1.71	1.02	16.25	8.43	- -	- -	- -
Sustainable Growth Rate (%)	- -	-59.65	- -	- -	-306.27	- -	- -	-175.7	-180.9	- -

Credit (USD)

Credit Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Total Debt	- -	- -	- -	4	3	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	4	2	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	-0.41	-0.15	-0.01	- -	- -	- -	- -
Net Debt/EBITDA	1.07	1.12	0.07	-0.01	0.16	0.12	0.33	0.33	0.06	- -
Total Debt/EBIT	- -	- -	- -	-0.31	-0.09	-0.01	- -	- -	- -	- -
Net Debt/EBIT	1	1.06	0.07	-0.01	0.1	0.08	0.26	0.29	0.06	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	91.3	80.95	-58.82	66.81	55.5	-191.78	13.1	74.19	16.49	-1,602.53
Long-Term Debt/Equity (%)	- -	- -	- -	26.09	23.07	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	20.59	18.41	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	18.58	14.9	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	26.71	25.3	24.27	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	21.08	20.19	19.53	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	19.03	16.34	1.56	- -	- -	- -	- -
Net Debt to Equity	-25.4	-72.55	-33.33	0.62	-27.06	-324.64	-75.3	-21.53	-6.26	-9.63
Net Debt/Capital (%)	-34.04	-264.29	-50	0.62	-37.1	144.52	-304.89	-27.44	-6.68	-10.66
EBITDA	-1	-3	-10	-11	-18	-7	-5	-2	-1	- -
EBITDA-CapEx	-2	-4	-11	-12	-20	-7	-5	-2	-1	- -
Operating Income (Loss)	-2	-3	-11	-14	-27	-11	-7	-2	-1	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Cash Ratio	3.2	3.08	0.54	1.75	1.76	0.26	1.19	5.88	0.9	0.01
Current Ratio	12.4	4.25	1.69	2.13	1.89	0.42	1.88	8.86	6.49	1.12
Quick Ratio	3.8	3.75	1.31	1.79	1.87	0.41	1.77	8.72	6.17	0.9
CFO/Avg Current Liab	- -	-3.65	-4.16	-4.65	-5.53	-3.28	-2.17	-1.51	-8.64	-7.28
Common Equity/Total Assets	91.3	80.95	-58.82	66.81	55.5	-191.78	13.1	74.19	16.49	-1,602.53
Long-Term Debt/Equity (%)	- -	- -	- -	26.09	23.07	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	20.59	18.41	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	18.58	14.9	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	26.71	25.3	24.27	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	21.08	20.19	19.53	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	19.03	16.34	1.56	- -	- -	- -	- -
CFO/Total Liabilities	-283.33	-258.33	-400	-132.31	-278.79	-302.69	-390.41	-1,241.29	-1,301.33	-920.45
CFO/CapEx	-3.4	-4.43	-7.43	-5.06	-7.31	-50.6	-97.14	-28.73	- -	- -
Altman's Z-Score	12.76	13.49	15.79	8.85	-13.91	-58.4	-47.94	88.47	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Accounts Receivable Turnover	- -	- -	- -	- -	- -	3.81	6.11	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	95.92	59.73	- -	- -	- -
Inventory Turnover	- -	10	8.67	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	36.5	42.12	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	3.64	1.41	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	100.38	258.54	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Market Capitalization	13	31	74	205	16	8	6	24	11	2
- Cash & Cash Equivalents	2	4	1	4	5	1	2	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	4	1	1	2	2	1	1	1
+ Minority/Non Controlling Interest	- -	- -	- -	- -	1	6	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	4	3	- -	- -	- -	- -	- -
Enterprise Value	11	27	77	206	14	15	6	24	11	2
Total Capital	6	5	2	20	13	- -	2	3	1	- -
Total Debt/Capital (%)	- -	- -	- -	21.08	20.19	19.53	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	0.02	0.19	- -	- -	- -	- -	- -
EV/Sales	7.89	9.57	45.24	171.45	3.45	13.83	1.79	37.28	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	12	21	48	150	15	8	5	22	11	2
Diluted Enterprise Value	10	17	51	151	14	15	5	22	11	2
EV per Share	3.49	5.71	13.73	22.87	1.5	1.37	0.28	0.96	0.44	0.1
TTM Sales	1	3	2	1	4	1	3	1	- -	- -
TTM EBITDA	-1	-3	-10	-11	-18	-7	-5	-2	-1	- -
TTM Operating Income	-2	-3	-11	-14	-27	-11	-7	-2	-1	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Price/Free Cash Flow	-5.28	-5.53	-8.06	-14.6	-0.86	-0.64	-0.93	-18.07	-17.35	-6.72
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	11	27	77	206	14	15	6	24	11	2
Low Price	3.13	1.25	3.25	7.5	1.44	0.45	0.16	0.25	0.3	0.05
EV/Sales	7.89	9.57	45.24	171.45	3.45	13.83	1.79	37.28	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	2.01	5.98	-36.75	13.55	1.77	-0.98	12.34	12.04	88.79	-3.44
Price/Book Value Average	2.43	4.98	-26.03	8.3	19.07	-2.74	22.25	9.3	141.39	-9.05
Price/Book Value High	5.65	11.62	-44.8	13.85	73.77	-9.43	61.69	15.68	314.99	-25.65
Price/Book Value Low	1.57	1.15	-9.1	4.47	1.51	-0.62	7.05	3.07	63.42	-2.06
Price/Tangible Book Value	2.01	5.98	-36.75	78.71	2.39	-0.9	12.34	12.04	88.79	-3.44
Price/Tangible Book Value Average	2.43	4.98	-26.03	48.21	25.73	-2.5	22.25	9.3	141.39	-9.05
Price/Tangible Book Value High	5.65	11.62	-44.8	80.44	99.53	-8.64	61.69	15.68	314.99	-25.65
Price/Tangible Book Value Low	1.57	1.15	-9.1	25.95	2.04	-0.57	7.05	3.07	63.42	-2.06
Price/Sales	7.84	7.43	27.96	125.33	3.81	7.03	1.59	34.17	- -	- -
Price/Sales Average	9.5	6.19	19.8	76.77	41	19.57	2.87	26.39	- -	- -
Price/Sales High	22.04	14.43	34.09	128.08	158.55	67.49	7.96	44.49	- -	- -
Price/Sales Low	6.12	1.43	6.92	41.32	3.24	4.46	0.91	8.72	- -	- -
Price/Cash Flow	-6.45	-6.71	-9.14	-17.49	-0.98	-0.65	-0.94	-18.7	-17.35	-6.72
Price/Cash Flow Average	-7.82	-5.59	-6.47	-10.71	-10.53	-1.82	-1.69	-14.44	-27.63	-17.71
Price/Cash Flow High	-18.15	-13.03	-11.14	-17.87	-40.71	-6.27	-4.7	-24.35	-61.56	-50.21
Price/Cash Flow Low	-5.04	-1.29	-2.26	-5.77	-0.83	-0.41	-0.54	-4.77	-12.39	-4.03
Price/Free Cash Flow Average	-6.4	-4.6	-5.71	-8.94	-9.26	-1.78	-1.68	-13.96	-27.63	-17.71
Price/Free Cash Flow High	-14.85	-10.73	-9.82	-14.92	-35.81	-6.15	-4.65	-23.53	-61.56	-50.21
Price/Free Cash Flow Low	-4.12	-1.06	-1.99	-4.81	-0.73	-0.41	-0.53	-4.61	-12.39	-4.03
EV/Sales Average	9.81	7.76	32.62	105.38	41.32	26.6	3.23	28.81	- -	- -
EV/Sales High	24.27	19.84	54.71	175.2	161.01	75.38	8.94	48.52	- -	- -
EV/Sales Low	5.92	0.77	12.71	57.14	2.88	11.21	1.03	9.56	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	4	6.5	13.13	22.75	1.69	0.71	0.28	0.96	0.42	0.08
High Price	11.25	12.63	16	23.25	70.25	6.81	1.4	1.25	1.49	0.56
Enterprise Value Average	14	22	55	126	166	29	11	19	18	6
Enterprise Value High	34	56	93	210	646	81	30	31	38	15
Enterprise Value Low	8	2	22	69	12	12	3	6	8	2

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Shares Outstanding	3	5	6	9	9	11	22	25	25	26
Diluted Weighted Avg Shares	3	3	4	7	9	11	19	23	25	26
Basic Weighted Avg Shares	3	3	4	7	9	11	19	23	25	26
Revenue per Share	0.51	0.87	0.47	0.18	0.44	0.1	0.18	0.03	- -	- -
EBITDA per Share	-0.55	-1.03	-2.73	-1.6	-1.95	-0.65	-0.27	-0.07	-0.03	-0.01
Operating Income per Share	-0.58	-1.09	-2.95	-2.12	-3.03	-1.05	-0.34	-0.08	-0.03	-0.01
Basic EPS, GAAP	-0.51	-1.06	-4.34	-2.66	-4.08	-2.29	-0.36	-0.1	-0.08	-0.03
Basic EPS from Cont Ops	-0.51	-1.06	-2.93	-2.6	-4.01	-1.35	-0.33	-0.1	-0.08	-0.03
Diluted EPS, GAAP	-0.48	-1.05	-4.34	-2.66	-4.08	-2.29	-0.36	-0.1	-0.08	-0.03
Diluted EPS from Cont Ops	-0.48	-1.05	-2.93	-2.6	-4.01	-1.35	-0.33	-0.1	-0.08	-0.03
Dividend per Share	- -	- -	- -	- -	- -	0.03	- -	- -	- -	- -
Cash Flow per Share	-0.62	-0.97	-1.44	-1.3	-1.73	-1.09	-0.3	-0.05	-0.02	-0.01
Free Cash Flow per Basic Share	-0.8	-1.19	-1.63	-1.56	-1.96	-1.11	-0.3	-0.05	-0.02	-0.01
Cash & Equivalents per Share	0.51	0.79	0.12	0.47	0.62	0.09	0.08	0.02	- -	- -
Book Value per Share	1.99	1.09	-0.36	1.68	0.95	-0.72	0.02	0.08	- -	-0.02
Tangible Book Value per Share	1.99	1.09	-0.36	0.29	0.71	-0.79	0.02	0.08	- -	-0.02