Predictive Discovery Limited

PREDQ

PREDQPredictive Discovery Limited US flag

Other OTC

0.00

USD

- -

2,996.00Market Cap

Profitability (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-226.75	-83.13	-14.91	-8.26	-12.36	-75.43
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	70.94	76.11	62.54	15.78
EBITDA Margin (%)	- -	- -	-1,853.66	-42.35	-47.01	-24.47	-146.73
Operating Margin (%)	- -	- -	-3,171.94	-185.22	-74.14	-45.85	-190.92
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-22,092.63	-240	-78.35	-47.78	-395.06
Profit Margin (%)	- -	- -	-22,059.05	-238.78	-36.5	-35.19	-350.92
Net Income to Common Margin (%)	- -	- -	-22,059.05	-238.78	-36.5	-35.19	-350.92
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Total Debt	- -	- -	- -	- -	- -	2	8
ST Debt	- -	- -	- -	- -	- -	1	2
LT Debt	- -	- -	- -	- -	- -	2	6
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.23	-0.22
Net Debt/EBITDA	1.42	0.29	- -	0.88	0.15	0.11	-0.13
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.12	-0.17
Net Debt/EBIT	1.42	0.29	- -	0.2	0.1	0.06	-0.1
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-608.09	-60.16
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-762.82	-61.9
EBIT to Interest Expense	- -	- -	- -	- -	- -	-1,139.19	-78.28
Interest Expense	- -	- -	- -	- -	- -	- -	1
Common Equity/Total Assets	-33.55	-421.17	-41.69	-53.21	-24.59	-28.44	-150.96
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	1.7	10.14
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-4.95	-4.68
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.33	6.64
Total Debt/Equity (%)	- -	- -	- -	- -	- -	2.15	14.27
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-6.25	-6.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.68	9.35
Net Debt to Equity	-99.43	148.99	-0.01	-2.32	-1.48	-1.08	8.81
Net Debt/Capital (%)	74.77	19.19	0.03	4.06	4.49	3.03	-4.05
EBITDA	- -	- -	-1	-1	-8	-11	-36
EBITDA-CapEx	- -	- -	-1	-2	-10	-13	-37
Operating Income (Loss)	- -	- -	-2	-5	-12	-20	-47

Liquidity (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Cash Ratio	- -	0.6	0.05	0.86	0.18	0.11	0.02
Current Ratio	- -	0.6	0.76	1.07	0.85	0.63	0.37
Quick Ratio	- -	0.6	0.76	0.88	0.28	0.22	0.02
CFO/Avg Current Liab	- -	-1.3	-2.49	1.45	-0.07	0.34	-0.75
Common Equity/Total Assets	-33.55	-421.17	-41.69	-53.21	-24.59	-28.44	-150.96
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	1.7	10.14
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-4.95	-4.68
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.33	6.64
Total Debt/Equity (%)	- -	- -	- -	- -	- -	2.15	14.27
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-6.25	-6.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.68	9.35
CFO/Total Liabilities	- -	-64.8	-141.23	78.78	-1.28	11.26	-45.16
CFO/CapEx	- -	- -	-30.24	1.7	-0.16	1.29	-12.62
Altman's Z-Score	- -	-19.34	90.18	9.93	-0.37	1.09	-11.75

Working Capital (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Accounts Receivable Turnover	- -	- -	2.09	52.35	59.23	48.73	35.23
Days Sales Outstanding	- -	- -	174.57	6.97	6.16	7.49	10.36
Inventory Turnover	- -	- -	- -	7.26	1.99	3.41	5.65
Days Inventory Outstanding	- -	- -	- -	50.31	183.75	107.15	64.63
Accounts Payable Turnover	- -	- -	1.33	2.07	7.04	5.83	3.29
Accounts Payable Turnover Days	- -	- -	275.4	176.23	51.87	62.56	111.02
Cash Conversion Cycle	- -	- -	-100.83	-118.94	138.04	52.08	-36.04
Inventory to Cash Days	- -	- -	174.57	-43.34	-177.59	-99.66	-54.27
Inventories	- -	- -	- -	- -	4	6	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	2	4	1
Finished Goods	- -	- -	- -	- -	2	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Market Capitalization	- -	- -	15	23	24	122	12
- Cash & Cash Equivalents	- -	- -	- -	1	1	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	2	8
Enterprise Value	- -	- -	15	22	22	123	19
Total Capital	- -	- -	-17	-23	-26	-39	-119
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-6.25	-6.58
Total Debt / EV	- -	- -	- -	- -	- -	0.02	0.41
EV/Sales	- -	- -	203.67	8.35	1.34	2.82	0.79
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	24.35	- -	34.98	- -
EV/Free Cash Flow to Firm	- -	- -	- -	15.35	15.08	19.74	- -
Diluted Market Cap	- -	- -	15	23	24	122	12
Diluted Enterprise Value	- -	- -	15	22	22	123	19
EV per Share	- -	- -	0.09	0.11	0.09	0.46	0.07
TTM Sales	- -	- -	- -	3	17	43	24
TTM EBITDA	- -	- -	-1	-1	-8	-11	-36
TTM Operating Income	- -	- -	-2	-5	-12	-20	-47
TTM Cash Flow to Firm	- -	- -	- -	1	- -	4	-13
TTM Free Cash Flow to Firm	- -	- -	- -	1	1	6	-11

Multiples (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Price/Free Cash Flow	- -	- -	-112.38	16.07	15.98	19.69	-1.01
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	15	22	22	123	19
Low Price	- -	- -	0.07	0.02	0.06	0.08	0.02
EV/Sales	- -	- -	203.67	8.35	1.34	2.82	0.79
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-9.71	-6.05	-5.02	-3.24	-0.5
Price/Earnings High	- -	- -	-44.33	-51.68	-15.36	-11.99	-2.77
Price/Earnings Low	- -	- -	-0.71	-0.59	-2.38	-1.34	-0.06
Price/Book Value	- -	- -	-0.92	-0.99	-0.92	-2.99	-0.1
Price/Book Value Average	- -	- -	-9.68	-1.64	-1.19	-1.21	-0.34
Price/Book Value High	- -	- -	-44.21	-13.99	-3.64	-4.49	-1.88
Price/Book Value Low	- -	- -	-0.71	-0.16	-0.57	-0.5	-0.04
Price/Tangible Book Value	- -	- -	0.93	1.12	0.6	3.33	-6.05
Price/Tangible Book Value Average	- -	- -	9.81	1.85	0.78	1.35	-21.4
Price/Tangible Book Value High	- -	- -	44.77	15.81	2.37	5.01	-118.18
Price/Tangible Book Value Low	- -	- -	0.72	0.18	0.37	0.56	-2.59
Price/Sales	- -	- -	204.07	8.75	1.42	2.81	0.5
Price/Sales Average	- -	- -	2,141.63	14.45	1.83	1.14	1.76
Price/Sales High	- -	- -	9,778.52	123.41	5.61	4.22	9.74
Price/Sales Low	- -	- -	156.46	1.41	0.87	0.47	0.21
Price/Cash Flow	- -	- -	-108.66	25.51	-81.48	34.95	-0.93
Price/Cash Flow Average	- -	- -	-1,140.4	42.13	-105.41	14.18	-3.3
Price/Cash Flow High	- -	- -	-5,206.99	359.87	-322.43	52.5	-18.23
Price/Cash Flow Low	- -	- -	-83.31	4.1	-49.99	5.85	-0.4
Price/Free Cash Flow Average	- -	- -	-1,179.41	26.55	20.67	7.99	-3.58
Price/Free Cash Flow High	- -	- -	-5,385.09	226.76	63.22	29.58	-19.79
Price/Free Cash Flow Low	- -	- -	-86.16	2.58	9.8	3.3	-0.43
EV/Sales Average	- -	- -	2,141.23	14.05	1.75	1.15	2.06
EV/Sales High	- -	- -	9,778.12	123.01	5.53	4.23	10.03
EV/Sales Low	- -	- -	156.06	1.01	0.79	0.48	0.51
EV/EBITDA Average	1.42	0.29	-115.51	-33.18	-3.73	-4.71	-1.4
EV/EBITDA High	1.42	0.29	-527.5	-290.45	-11.75	-17.29	-6.84
EV/EBITDA Low	1.42	0.29	-8.42	-2.38	-1.68	-1.97	-0.34
EV/EBIT Average	1.42	0.29	-67.51	-7.59	-2.36	-2.51	-1.08
EV/EBIT High	1.42	0.29	-308.27	-66.42	-7.45	-9.23	-5.25
EV/EBIT Low	1.42	0.29	-4.92	-0.55	-1.06	-1.05	-0.27
Last Price	- -	- -	0.09	0.11	0.1	0.46	0.04
High Price	- -	- -	4.5	1.58	0.39	0.69	0.82
Enterprise Value Average	- -	- -	161	36	29	50	50
Enterprise Value High	- -	- -	736	318	92	184	245
Enterprise Value Low	- -	- -	12	3	13	21	12

Profitability (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-226.75	-83.13	-14.91	-8.26	-12.36	-75.43
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	70.94	76.11	62.54	15.78
EBITDA Margin (%)	- -	- -	-1,853.66	-42.35	-47.01	-24.47	-146.73
Operating Margin (%)	- -	- -	-3,171.94	-185.22	-74.14	-45.85	-190.92
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-22,092.63	-240	-78.35	-47.78	-395.06
Profit Margin (%)	- -	- -	-22,059.05	-238.78	-36.5	-35.19	-350.92
Net Income to Common Margin (%)	- -	- -	-22,059.05	-238.78	-36.5	-35.19	-350.92
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Total Debt	- -	- -	- -	- -	- -	2	8
ST Debt	- -	- -	- -	- -	- -	1	2
LT Debt	- -	- -	- -	- -	- -	2	6
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.23	-0.22
Net Debt/EBITDA	1.42	0.29	- -	0.88	0.15	0.11	-0.13
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.12	-0.17
Net Debt/EBIT	1.42	0.29	- -	0.2	0.1	0.06	-0.1
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-608.09	-60.16
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-762.82	-61.9
EBIT to Interest Expense	- -	- -	- -	- -	- -	-1,139.19	-78.28
Interest Expense	- -	- -	- -	- -	- -	- -	1
Common Equity/Total Assets	-33.55	-421.17	-41.69	-53.21	-24.59	-28.44	-150.96
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	1.7	10.14
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-4.95	-4.68
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.33	6.64
Total Debt/Equity (%)	- -	- -	- -	- -	- -	2.15	14.27
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-6.25	-6.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.68	9.35
Net Debt to Equity	-99.43	148.99	-0.01	-2.32	-1.48	-1.08	8.81
Net Debt/Capital (%)	74.77	19.19	0.03	4.06	4.49	3.03	-4.05
EBITDA	- -	- -	-1	-1	-8	-11	-36
EBITDA-CapEx	- -	- -	-1	-2	-10	-13	-37
Operating Income (Loss)	- -	- -	-2	-5	-12	-20	-47

Liquidity (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Cash Ratio	- -	0.6	0.05	0.86	0.18	0.11	0.02
Current Ratio	- -	0.6	0.76	1.07	0.85	0.63	0.37
Quick Ratio	- -	0.6	0.76	0.88	0.28	0.22	0.02
CFO/Avg Current Liab	- -	-1.3	-2.49	1.45	-0.07	0.34	-0.75
Common Equity/Total Assets	-33.55	-421.17	-41.69	-53.21	-24.59	-28.44	-150.96
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	1.7	10.14
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-4.95	-4.68
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.33	6.64
Total Debt/Equity (%)	- -	- -	- -	- -	- -	2.15	14.27
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-6.25	-6.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.68	9.35
CFO/Total Liabilities	- -	-64.8	-141.23	78.78	-1.28	11.26	-45.16
CFO/CapEx	- -	- -	-30.24	1.7	-0.16	1.29	-12.62
Altman's Z-Score	- -	-19.34	90.18	9.93	-0.37	1.09	-11.75

Working Capital (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Accounts Receivable Turnover	- -	- -	2.09	52.35	59.23	48.73	35.23
Days Sales Outstanding	- -	- -	174.57	6.97	6.16	7.49	10.36
Inventory Turnover	- -	- -	- -	7.26	1.99	3.41	5.65
Days Inventory Outstanding	- -	- -	- -	50.31	183.75	107.15	64.63
Accounts Payable Turnover	- -	- -	1.33	2.07	7.04	5.83	3.29
Accounts Payable Turnover Days	- -	- -	275.4	176.23	51.87	62.56	111.02
Cash Conversion Cycle	- -	- -	-100.83	-118.94	138.04	52.08	-36.04
Inventory to Cash Days	- -	- -	174.57	-43.34	-177.59	-99.66	-54.27
Inventories	- -	- -	- -	- -	4	6	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	2	4	1
Finished Goods	- -	- -	- -	- -	2	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Market Capitalization	- -	- -	15	23	24	122	12
- Cash & Cash Equivalents	- -	- -	- -	1	1	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	2	8
Enterprise Value	- -	- -	15	22	22	123	19
Total Capital	- -	- -	-17	-23	-26	-39	-119
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-6.25	-6.58
Total Debt / EV	- -	- -	- -	- -	- -	0.02	0.41
EV/Sales	- -	- -	203.67	8.35	1.34	2.82	0.79
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	24.35	- -	34.98	- -
EV/Free Cash Flow to Firm	- -	- -	- -	15.35	15.08	19.74	- -
Diluted Market Cap	- -	- -	15	23	24	122	12
Diluted Enterprise Value	- -	- -	15	22	22	123	19
EV per Share	- -	- -	0.09	0.11	0.09	0.46	0.07
TTM Sales	- -	- -	- -	3	17	43	24
TTM EBITDA	- -	- -	-1	-1	-8	-11	-36
TTM Operating Income	- -	- -	-2	-5	-12	-20	-47
TTM Cash Flow to Firm	- -	- -	- -	1	- -	4	-13
TTM Free Cash Flow to Firm	- -	- -	- -	1	1	6	-11

Multiples (USD)

API ChatGPT

	2006 Y	2007 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	08/31/2006	08/31/2007	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020

Price/Free Cash Flow	- -	- -	-112.38	16.07	15.98	19.69	-1.01
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	15	22	22	123	19
Low Price	- -	- -	0.07	0.02	0.06	0.08	0.02
EV/Sales	- -	- -	203.67	8.35	1.34	2.82	0.79
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-9.71	-6.05	-5.02	-3.24	-0.5
Price/Earnings High	- -	- -	-44.33	-51.68	-15.36	-11.99	-2.77
Price/Earnings Low	- -	- -	-0.71	-0.59	-2.38	-1.34	-0.06
Price/Book Value	- -	- -	-0.92	-0.99	-0.92	-2.99	-0.1
Price/Book Value Average	- -	- -	-9.68	-1.64	-1.19	-1.21	-0.34
Price/Book Value High	- -	- -	-44.21	-13.99	-3.64	-4.49	-1.88
Price/Book Value Low	- -	- -	-0.71	-0.16	-0.57	-0.5	-0.04
Price/Tangible Book Value	- -	- -	0.93	1.12	0.6	3.33	-6.05
Price/Tangible Book Value Average	- -	- -	9.81	1.85	0.78	1.35	-21.4
Price/Tangible Book Value High	- -	- -	44.77	15.81	2.37	5.01	-118.18
Price/Tangible Book Value Low	- -	- -	0.72	0.18	0.37	0.56	-2.59
Price/Sales	- -	- -	204.07	8.75	1.42	2.81	0.5
Price/Sales Average	- -	- -	2,141.63	14.45	1.83	1.14	1.76
Price/Sales High	- -	- -	9,778.52	123.41	5.61	4.22	9.74
Price/Sales Low	- -	- -	156.46	1.41	0.87	0.47	0.21
Price/Cash Flow	- -	- -	-108.66	25.51	-81.48	34.95	-0.93
Price/Cash Flow Average	- -	- -	-1,140.4	42.13	-105.41	14.18	-3.3
Price/Cash Flow High	- -	- -	-5,206.99	359.87	-322.43	52.5	-18.23
Price/Cash Flow Low	- -	- -	-83.31	4.1	-49.99	5.85	-0.4
Price/Free Cash Flow Average	- -	- -	-1,179.41	26.55	20.67	7.99	-3.58
Price/Free Cash Flow High	- -	- -	-5,385.09	226.76	63.22	29.58	-19.79
Price/Free Cash Flow Low	- -	- -	-86.16	2.58	9.8	3.3	-0.43
EV/Sales Average	- -	- -	2,141.23	14.05	1.75	1.15	2.06
EV/Sales High	- -	- -	9,778.12	123.01	5.53	4.23	10.03
EV/Sales Low	- -	- -	156.06	1.01	0.79	0.48	0.51
EV/EBITDA Average	1.42	0.29	-115.51	-33.18	-3.73	-4.71	-1.4
EV/EBITDA High	1.42	0.29	-527.5	-290.45	-11.75	-17.29	-6.84
EV/EBITDA Low	1.42	0.29	-8.42	-2.38	-1.68	-1.97	-0.34
EV/EBIT Average	1.42	0.29	-67.51	-7.59	-2.36	-2.51	-1.08
EV/EBIT High	1.42	0.29	-308.27	-66.42	-7.45	-9.23	-5.25
EV/EBIT Low	1.42	0.29	-4.92	-0.55	-1.06	-1.05	-0.27
Last Price	- -	- -	0.09	0.11	0.1	0.46	0.04
High Price	- -	- -	4.5	1.58	0.39	0.69	0.82
Enterprise Value Average	- -	- -	161	36	29	50	50
Enterprise Value High	- -	- -	736	318	92	184	245
Enterprise Value Low	- -	- -	12	3	13	21	12

Shares Outstanding	- -	- -	249	209	224	274	300
Diluted Weighted Avg Shares	- -	- -	164	202	241	266	290
Basic Weighted Avg Shares	- -	- -	164	202	241	266	290
Revenue per Share	- -	- -	- -	0.01	0.07	0.16	0.08
EBITDA per Share	-0.07	-0.15	-0.01	-0.01	-0.03	-0.04	-0.12
Operating Income per Share	-0.07	-0.15	-0.01	-0.02	-0.05	-0.08	-0.16
Basic EPS, GAAP	-0.08	-0.15	-0.1	-0.03	-0.03	-0.06	-0.3
Basic EPS from Cont Ops	-0.08	-0.15	-0.1	-0.03	-0.03	-0.06	-0.3
Diluted EPS, GAAP	-0.08	-0.15	-0.1	-0.03	-0.03	-0.06	-0.3
Diluted EPS from Cont Ops	-0.08	-0.15	-0.1	-0.03	-0.03	-0.06	-0.3
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.06	-0.05	- -	- -	- -	0.01	-0.04
Free Cash Flow per Basic Share	-0.06	-0.05	- -	- -	-0.01	- -	-0.05
Cash & Equivalents per Share	0.11	0.04	- -	- -	0.01	0.01	- -
Book Value per Share	-0.04	-0.18	-0.1	-0.11	-0.11	-0.15	-0.44
Tangible Book Value per Share	0.11	-0.03	0.1	0.1	0.16	0.14	-0.01

Predictive Discovery Limited

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)