RDX Technologies Corp. Financial Ratios — RGDEF Stock

Profitability (CAD)

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014

Return on Common Equity (%)	- -	-7.23	2.92	3.83	-32.24	-14.29	-11.57	-31.89	-30.68
Return on Assets (%)	- -	-6	2.41	2.45	-16.87	-9.13	-10.09	-23.05	-16.28
Return on Capital (%)	- -	- -	- -	4.08	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	5.38	- -	- -	- -	- -	- -
Gross Margin (%)	37.9	42.93	30.51	24.16	19.99	34.78	28.04	20.66	9.18
EBITDA Margin (%)	8.54	-14.7	5.16	4.68	-10.83	-4.46	-4.24	-37.65	-3.75
Operating Margin (%)	4.77	-20.59	1.66	3.15	-12.7	-5.68	-12.26	-66.81	-26.9
Incremental Operating Margin (%)	- -	- -	8.1	4.73	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-21.13	0.41	2.92	-13.08	-5.49	-12.44	-76.93	-41.26
Profit Margin (%)	6.07	-10.26	1.75	1.24	-12.64	-6.58	-15.55	-73.23	-39.2
Net Income to Common Margin (%)	6.07	-10.26	1.75	1.24	-12.64	-6.58	-15.55	-73.23	-39.2
Effective Tax Rate (%)	- -	- -	- -	42	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-7.23	2.92	3.83	-32.24	-14.29	-11.57	-31.89	-30.68

Credit (CAD)

Credit Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014

Total Debt	- -	- -	- -	- -	1	- -	- -	2	25
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	24
LT Debt	- -	- -	- -	- -	- -	- -	- -	2	1
Total Debt/EBITDA	- -	-0.46	0.58	0.04	-0.68	-0.65	-0.5	-0.29	-19.68
Net Debt/EBITDA	-0.49	2.72	-2.16	-1.78	-0.62	0.26	6.49	-0.01	-18.36
Total Debt/EBIT	- -	-0.33	1.79	0.05	-0.58	-0.51	-0.17	-0.16	-2.74
Net Debt/EBIT	-0.88	1.94	-6.73	-2.64	-0.53	0.21	2.24	-0.01	-2.56
EBITDA to Interest Expense	- -	- -	- -	23.58	-25.52	-14.52	-13.83	-61.32	-0.87
EBITDA-CapEx/Interest Expense	- -	- -	- -	19.81	-32.05	-97.4	-165.24	-137.6	-1.53
EBIT to Interest Expense	- -	- -	- -	15.9	-29.93	-18.52	-40	-108.82	-6.28
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	1
Common Equity/Total Assets	56.84	86.17	78.93	54.03	50.51	72.98	90.74	61.58	47.23
Long-Term Debt/Equity (%)	- -	0.59	0.53	0.34	8.46	3.9	0.53	3.79	2.7
Long-Term Debt/Capital (%)	- -	0.58	0.5	0.33	7.05	3.72	0.52	3.63	1.75
Long-Term Debt/Total Assets (%)	- -	0.51	0.41	0.18	4.27	2.66	0.48	2.33	1.28
Total Debt/Equity (%)	- -	2.56	4.86	0.5	20.01	4.96	0.96	4.39	54.56
Total Debt/Capital (%)	- -	2.49	4.63	0.5	16.67	4.73	0.95	4.21	35.3
Total Debt/Total Assets (%)	- -	2.2	3.83	0.27	10.1	3.38	0.87	2.7	25.77
Net Debt to Equity	-9.57	-15.24	-18.24	-25.15	18.15	-1.99	-12.31	0.15	50.9
Net Debt/Capital (%)	-10.58	-17.94	-22.3	-33.59	15.13	-2.02	-14.03	0.15	33.58
EBITDA	- -	- -	- -	1	-1	- -	-1	-6	-1
EBITDA-CapEx	- -	- -	- -	- -	-1	-3	-8	-14	-2
Operating Income (Loss)	- -	- -	- -	- -	-1	-1	-2	-11	-9

Liquidity (CAD)

Liquidity Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014

Cash Ratio	0.13	1.2	0.88	0.3	- -	0.15	1.44	0.11	0.03
Current Ratio	0.94	3.45	2.45	1.53	1.22	1.49	2.79	0.93	0.66
Quick Ratio	0.94	3.45	2.42	1.51	1.21	1.47	2.61	0.74	0.22
CFO/Avg Current Liab	- -	-0.86	0.4	0.1	-0.38	-0.2	-0.24	-0.29	-0.08
Common Equity/Total Assets	56.84	86.17	78.93	54.03	50.51	72.98	90.74	61.58	47.23
Long-Term Debt/Equity (%)	- -	0.59	0.53	0.34	8.46	3.9	0.53	3.79	2.7
Long-Term Debt/Capital (%)	- -	0.58	0.5	0.33	7.05	3.72	0.52	3.63	1.75
Long-Term Debt/Total Assets (%)	- -	0.51	0.41	0.18	4.27	2.66	0.48	2.33	1.28
Total Debt/Equity (%)	- -	2.56	4.86	0.5	20.01	4.96	0.96	4.39	54.56
Total Debt/Capital (%)	- -	2.49	4.63	0.5	16.67	4.73	0.95	4.21	35.3
Total Debt/Total Assets (%)	- -	2.2	3.83	0.27	10.1	3.38	0.87	2.7	25.77
CFO/Total Liabilities	11.62	-55.76	29.86	6.75	-35.52	-18.85	-19.76	-8.83	-4.69
CFO/CapEx	3.48	-6.44	1.89	2.54	-4.62	-0.2	-0.1	-0.29	-2.53
Altman's Z-Score	1.32	0.48	2.23	2.49	0.9	1.02	20.22	0.02	0.04

Working Capital (CAD)

Working Capital Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014

Accounts Receivable Turnover	- -	2	4.54	4.3	2.43	4.05	6.86	3.67	4.27
Days Sales Outstanding	- -	182.39	80.42	84.89	150.09	90.06	53.22	99.57	85.47
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	22.51	18.74
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	16.22	19.48
Accounts Payable Turnover	- -	2.6	6.67	4.58	2.68	3.46	5.32	3.51	6.3
Accounts Payable Turnover Days	- -	140.65	54.68	79.72	136.02	105.48	68.6	104.13	57.9
Cash Conversion Cycle	- -	41.74	25.74	5.17	14.08	-15.42	-15.38	11.65	47.05
Inventory to Cash Days	- -	182.39	80.42	84.89	150.09	90.06	53.22	83.35	66
Inventories	- -	- -	- -	- -	- -	- -	- -	1	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	2

Enterprise Value (CAD)

Enterprise Value API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014

Market Capitalization	- -	- -	- -	- -	- -	- -	122	61	95
- Cash & Cash Equivalents	- -	1	1	1	- -	- -	5	1	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	- -	- -	2	25
Enterprise Value	- -	-1	-1	-1	1	-1	118	61	119
Total Capital	- -	3	4	4	4	7	35	42	70
Total Debt/Capital (%)	- -	2.49	4.63	0.5	16.67	4.73	0.95	4.21	35.3
Total Debt / EV	- -	-0.17	-0.27	-0.02	1	-0.59	- -	0.03	0.21
EV/Sales	- -	- -	- -	- -	0.07	- -	7.63	3.75	3.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	18.07	11.09	4,540.5
Diluted Market Cap	- -	- -	- -	- -	- -	- -	78	54	95
Diluted Enterprise Value	- -	-1	-1	-1	1	-1	74	55	118
EV per Share	- -	- -	- -	- -	0.12	- -	6.42	2.57	4.22
TTM Sales	1	1	6	11	9	11	15	16	34
TTM EBITDA	- -	- -	- -	1	-1	- -	-1	-6	-1
TTM Operating Income	- -	- -	- -	- -	-1	-1	-2	-11	-9
TTM Cash Flow to Firm	- -	- -	- -	- -	-1	-1	-1	-2	-1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-1	2	7	6	- -

Multiples (CAD)

Valuation Multiples API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	12.05	10.02	-65.7
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-1	-1	-1	1	-1	118	61	119
Low Price	- -	- -	- -	- -	- -	- -	3.98	2.03	0.78
EV/Sales	- -	- -	- -	- -	0.07	- -	7.63	3.75	3.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	-26.73	-6.51	-3.68
Price/Earnings High	- -	- -	- -	- -	- -	- -	-40.65	-12.39	-7.98
Price/Earnings Low	- -	- -	- -	- -	- -	- -	-19.43	-3.61	-1.65
Price/Book Value	- -	- -	- -	- -	- -	- -	3.54	1.5	2.09
Price/Book Value Average	- -	- -	- -	- -	- -	- -	2.91	2.15	1.07
Price/Book Value High	- -	- -	- -	- -	- -	- -	4.43	4.09	2.33
Price/Book Value Low	- -	- -	- -	- -	- -	- -	2.12	1.19	0.48
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	8.71	3.12	4.52
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	7.17	4.47	2.32
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	10.9	8.52	5.02
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	5.21	2.48	1.04
Price/Sales	- -	- -	- -	- -	- -	- -	5.05	3.32	2.81
Price/Sales Average	- -	- -	- -	- -	- -	- -	4.16	4.76	1.44
Price/Sales High	- -	- -	- -	- -	- -	- -	6.32	9.07	3.13
Price/Sales Low	- -	- -	- -	- -	- -	- -	3.02	2.64	0.65
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-112.1	-24.34	-39.68
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-92.2	-34.88	-20.34
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-140.21	-66.41	-44.13
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-67.01	-19.35	-9.13
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	9.91	14.36	-33.68
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	15.08	27.35	-73.06
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	7.21	7.97	-15.12
EV/Sales Average	- -	- -	- -	- -	0.07	- -	6.23	5.36	2.15
EV/Sales High	- -	- -	- -	- -	0.07	- -	9.61	10.17	3.84
EV/Sales Low	- -	- -	- -	- -	0.07	- -	4.45	2.98	1.35
EV/EBITDA Average	-0.49	2.68	-2.16	-1.78	-0.68	1.1	-146.91	-14.22	-57.35
EV/EBITDA High	-0.49	2.68	-2.16	-1.78	-0.68	1.1	-226.77	-27.02	-102.64
EV/EBITDA Low	-0.49	2.68	-2.16	-1.78	-0.68	1.1	-105.02	-7.92	-36
EV/EBIT Average	-0.88	1.92	-6.72	-2.64	-0.58	0.86	-50.78	-8.02	-7.98
EV/EBIT High	-0.88	1.92	-6.72	-2.64	-0.58	0.86	-78.38	-15.23	-14.29
EV/EBIT Low	-0.88	1.92	-6.72	-2.64	-0.58	0.86	-36.3	-4.47	-5.01
Last Price	- -	- -	- -	- -	- -	- -	6.65	2.55	3.38
High Price	- -	- -	- -	- -	- -	- -	8.32	6.97	3.76
Enterprise Value Average	- -	-1	-1	-1	1	-1	96	88	72
Enterprise Value High	- -	-1	-1	-1	1	-1	149	167	129
Enterprise Value Low	- -	-1	-1	-1	1	-1	69	49	45

Shares Outstanding	3	4	4	5	5	8	18	24	28
Diluted Weighted Avg Shares	1	4	4	5	5	7	12	21	28
Basic Weighted Avg Shares	1	4	4	5	5	7	12	21	28
Revenue per Share	0.56	0.29	1.29	2.5	1.74	1.59	1.32	0.77	1.2
EBITDA per Share	0.05	-0.04	0.07	0.12	-0.19	-0.07	-0.06	-0.29	-0.05
Operating Income per Share	0.03	-0.06	0.02	0.08	-0.22	-0.09	-0.16	-0.51	-0.32
Basic EPS, GAAP	0.03	-0.03	0.02	0.03	-0.22	-0.1	-0.2	-0.56	-0.47
Basic EPS from Cont Ops	0.03	-0.03	0.02	0.04	-0.22	-0.16	-0.16	-0.59	-0.5
Diluted EPS, GAAP	0.03	-0.03	0.02	0.03	-0.22	-0.1	-0.2	-0.56	-0.47
Diluted EPS from Cont Ops	0.03	-0.03	0.02	0.04	-0.22	-0.16	-0.16	-0.59	-0.5
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.02	-0.07	0.06	0.05	-0.22	-0.08	-0.06	-0.1	-0.09
Free Cash Flow per Basic Share	0.02	-0.08	0.03	0.03	-0.27	-0.49	-0.67	-0.46	-0.12
Cash & Equivalents per Share	0.01	0.13	0.18	0.21	- -	0.05	0.25	0.06	0.05
Book Value per Share	0.11	0.76	0.79	0.83	0.62	0.84	1.88	1.7	1.61
Tangible Book Value per Share	0.11	0.5	0.52	0.56	0.27	0.62	0.76	0.82	0.75

RDX Technologies Corp.

Profitability (CAD)

Credit (CAD)

Liquidity (CAD)

Working Capital (CAD)

Enterprise Value (CAD)

Multiples (CAD)

Per Share Data Items (CAD)