RocketFuel Blockchain, Inc. Financial Ratios — RKFL Stock

Profitability (USD)

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	- -	- -	- -	- -	-120	-1,897.14	-880	- -	-13,670.81	-915.23	-574.26	-237.53	-174.64
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-14,686.71	-2,227.96
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15,178.18	-2,482.01
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15,286.27	-1,859.47
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15,286.27	-1,859.47
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15,286.27	-1,859.47
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	-7.06	-5.61	-11.77	- -	- -	- -	- -	- -	- -	- -	-0.06
Net Debt/EBITDA	- -	- -	- -	- -	-7.06	-5.61	-8.99	0.04	- -	- -	0.01	0.06	0.34	0.59	0.03
Total Debt/EBIT	- -	- -	- -	- -	-7.06	-5.61	-11.77	- -	- -	- -	- -	- -	- -	- -	-0.05
Net Debt/EBIT	- -	- -	- -	- -	-7.06	-5.61	-8.99	0.04	- -	- -	0.01	0.06	0.34	0.57	0.03
EBITDA to Interest Expense	-2.35	-2.14	-2.12	-2.9	-2.51	-3.12	-1.5	-119	- -	- -	- -	- -	- -	-203.42	-2,178.63
EBITDA-CapEx/Interest Expense	-2.35	-2.14	-2.12	-2.9	-2.51	-3.12	-1.5	-119	- -	- -	- -	- -	- -	-231.12	-2,518.85
EBIT to Interest Expense	-2.35	-2.14	-2.12	-2.9	-2.51	-3.12	-1.5	-119	- -	- -	- -	- -	- -	-210.22	-2,427.06
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	- -	- -	- -	- -	- -	-9,452	-26,900	- -	- -	-7,555.77	-20,378.08	-485.59	-276.93	-1,058.85
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	-79.62	-75.31	-85.41	- -	- -	- -	- -	- -	- -	- -	156.86
Total Debt/Capital (%)	- -	- -	- -	- -	-4.13	-4.73	-4.69	- -	- -	- -	- -	- -	- -	- -	-2.2
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	423.64	- -	- -	- -	- -	- -	- -	- -	22.75
Net Debt to Equity	- -	- -	- -	- -	-79.62	-75.31	-65.25	30.3	- -	- -	33.2	12.55	-128.05	-101.45	-82.15
Net Debt/Capital (%)	- -	- -	- -	- -	-4.13	-4.73	-3.55	0.37	- -	- -	1.31	0.49	16.82	23.42	1.11
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	-2	-4	-5
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	-2	-5	-5
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	-2	-5	-5

Liquidity (USD)

API Chat

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Cash Ratio	- -	- -	- -	- -	- -	- -	0.17	0.23	- -	- -	0.25	0.11	4.21	5.13	0.41
Current Ratio	- -	- -	- -	- -	- -	- -	0.17	0.23	- -	- -	0.25	0.11	4.28	5.16	0.54
Quick Ratio	- -	- -	- -	- -	- -	- -	0.17	0.23	- -	- -	0.25	0.11	4.26	5.14	0.41
CFO/Avg Current Liab	-0.1	-0.14	-0.11	-0.14	-0.12	-0.11	- -	-3.1	-0.27	-0.01	-0.12	-1.79	-4.88	-7.89	-3.2
Common Equity/Total Assets	- -	- -	- -	- -	- -	- -	-9,452	-26,900	- -	- -	-7,555.77	-20,378.08	-485.59	-276.93	-1,058.85
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	-79.62	-75.31	-85.41	- -	- -	- -	- -	- -	- -	- -	156.86
Total Debt/Capital (%)	- -	- -	- -	- -	-4.13	-4.73	-4.69	- -	- -	- -	- -	- -	- -	- -	-2.2
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	423.64	- -	- -	- -	- -	- -	- -	- -	22.75
CFO/Total Liabilities	-8.9	-12.66	-10	-12.95	-11.28	-9.81	- -	-693.02	-20.78	-1.02	-13.44	-189	-334.34	-540.73	-238.74
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.55	-3.51
Altman's Z-Score	- -	- -	- -	- -	- -	- -	-139.48	-89.95	- -	- -	481.71	230.78	82.49	0.47	-57.75

Working Capital (USD)

API Chat

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.53	116.95
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	80.62	3.12
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)

API Chat

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Market Capitalization	- -	- -	- -	1	- -	1	- -	27	31	45	107	68	31	8	3
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	3	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	1	- -	1	- -	27	31	45	107	68	30	6	2
Total Capital	-2	-2	-2	-2	-2	-2	-2	-3	-3	-3	-1	-2	-4	-9	-13
Total Debt/Capital (%)	- -	- -	- -	- -	-4.13	-4.73	-4.69	- -	- -	- -	- -	- -	- -	- -	-2.2
Total Debt / EV	- -	- -	- -	- -	0.96	0.14	1.14	- -	- -	- -	- -	- -	- -	- -	0.12
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	187.24	11.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	15.43	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	15.43	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	1	- -	1	- -	27	31	45	107	68	31	8	3
Diluted Enterprise Value	- -	- -	- -	1	- -	1	- -	27	31	45	107	68	30	6	2
EV per Share	0.08	0.05	0.21	15.5	2.14	17.36	1.98	6.75	5.4	8	5	3	1.29	0.21	0.08
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	-2	-4	-5
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	-2	-5	-5
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-3	-2
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-2

Multiples (USD)

API Chat

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Price/Free Cash Flow	-0.69	-0.26	-1.17	-55.22	-0.32	-48.9	- -	-88.98	-1,912.65	-45,336.83	-10,145.22	-513.53	-48.84	-3.85	-1.41
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	1	- -	1	- -	27	31	45	107	68	30	6	2
Low Price	0.05	0.01	0.05	0.2	0.09	0.08	0.25	0.25	2.5	5	1.2	1.5	0.5	0.18	0.05
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	187.24	11.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-2	-0.22	-0.59	-62.6	-3.9	-1.75	-19.65	-84.88	-672.52	-1,991.6	-121.11	-869.73	-23.41	-6.22	-1.4
Price/Earnings High	-17.33	-3.88	-5.69	-165.52	-38.19	-27.04	-68.52	-301.72	-869.39	-2,388.28	-160.09	-1,273.55	-32.37	-34.31	-2.72
Price/Earnings Low	-0.24	-0.04	-0.19	-0.53	-0.21	-0.15	-0.78	-2.96	-321.99	-1,349.31	-19.21	-272.9	-4.98	-1.04	-0.42
Price/Book Value	- -	- -	- -	-0.3	- -	-0.29	- -	-9.86	-11.19	-16.46	-72.41	-42.73	-7.85	-0.97	-0.19
Price/Book Value Average	-0.01	- -	- -	-0.46	-0.03	-0.02	-0.12	-10.48	-10.82	-15.18	-109.57	-68.09	-13.98	-3.37	-0.41
Price/Book Value High	-0.07	-0.02	-0.03	-1.22	-0.3	-0.29	-0.43	-37.24	-13.99	-18.2	-144.83	-99.7	-19.32	-18.57	-0.8
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	-0.37	-5.18	-10.29	-17.38	-21.36	-2.97	-0.57	-0.12
Price/Tangible Book Value	-0.06	-0.03	-0.12	-7.15	-0.04	-4.8	-0.09	-803.51	-397.43	-462.62	-1,816.66	-1,092.36	49.72	3.87	-5.61
Price/Tangible Book Value Average	-0.33	-0.03	-0.09	-10.91	-0.61	-0.31	-2.38	-853.93	-384.3	-426.77	-2,748.74	-1,740.63	88.54	13.45	-11.84
Price/Tangible Book Value High	-2.83	-0.59	-0.84	-28.84	-6.02	-4.8	-8.29	-3,035.48	-496.79	-511.77	-3,633.32	-2,548.84	122.41	74.13	-23
Price/Tangible Book Value Low	-0.04	-0.01	-0.03	-0.09	-0.03	-0.03	-0.09	-29.76	-184	-289.14	-436	-546.18	18.83	2.26	-3.58
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	273.61	12.32
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	951.15	26
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,244.22	50.52
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	159.61	7.86
Price/Cash Flow	-0.69	-0.26	-1.17	-55.22	-0.32	-48.9	- -	-88.98	-1,912.65	-45,336.83	-10,145.22	-513.53	-48.84	-3.01	-1.01
Price/Cash Flow Average	-3.68	-0.27	-0.86	-84.21	-5.45	-3.16	- -	-94.56	-1,849.44	-41,823.68	-15,350.48	-818.29	-86.97	-10.45	-2.13
Price/Cash Flow High	-31.77	-4.66	-8.38	-222.67	-53.4	-48.9	- -	-336.14	-2,390.81	-50,153.87	-20,290.44	-1,198.24	-120.25	-57.61	-4.13
Price/Cash Flow Low	-0.43	-0.05	-0.28	-0.71	-0.3	-0.27	- -	-3.3	-885.48	-28,335.52	-2,434.85	-256.77	-18.5	-1.75	-0.64
Price/Free Cash Flow Average	-3.68	-0.27	-0.86	-84.21	-5.45	-3.16	- -	-94.56	-1,849.44	-41,823.68	-15,350.48	-818.29	-86.97	-13.39	-2.98
Price/Free Cash Flow High	-31.77	-4.66	-8.38	-222.67	-53.4	-48.9	- -	-336.14	-2,390.81	-50,153.87	-20,290.44	-1,198.24	-120.25	-73.83	-5.78
Price/Free Cash Flow Low	-0.43	-0.05	-0.28	-0.71	-0.3	-0.27	- -	-3.3	-885.48	-28,335.52	-2,434.85	-256.77	-18.5	-2.25	-0.9
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	864.77	25.29
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,157.84	49.81
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.23	7.14
EV/EBITDA Average	-2.86	-0.33	-0.86	-84.21	-12.51	-7.92	-41.74	-118.36	-672.52	-589.07	-121.1	-869.66	-23.07	-5.89	-1.14
EV/EBITDA High	-24.71	-5.69	-8.38	-222.67	-60.46	-41.32	-123.19	-420.84	-869.39	-706.39	-160.08	-1,273.49	-32.03	-35.12	-2.24
EV/EBITDA Low	-0.34	-0.06	-0.28	-0.71	-7.36	-5.81	-10.29	-4.08	-321.99	-399.09	-19.2	-272.84	-4.64	-0.5	-0.32
EV/EBIT Average	-2.86	-0.33	-0.86	-84.21	-12.51	-7.92	-41.74	-118.36	-672.52	-589.07	-121.1	-869.66	-23.07	-5.7	-1.02
EV/EBIT High	-24.71	-5.69	-8.38	-222.67	-60.46	-41.32	-123.19	-420.84	-869.39	-706.39	-160.08	-1,273.49	-32.03	-33.98	-2.01
EV/EBIT Low	-0.34	-0.06	-0.28	-0.71	-7.36	-5.81	-10.29	-4.08	-321.99	-399.09	-19.2	-272.84	-4.64	-0.48	-0.29
Last Price	0.08	0.05	0.21	15.5	0.09	15	0.25	6.75	5.4	8	5	3	1.32	0.3	0.08
High Price	3.66	0.9	1.5	62.5	15.5	15	22	25.5	6.75	8.85	10	7	3.25	5.75	0.33
Enterprise Value Average	- -	- -	- -	1	- -	- -	- -	28	30	42	161	109	55	26	5
Enterprise Value High	- -	- -	- -	3	1	1	1	100	38	50	213	159	76	157	10
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	1	14	28	26	34	11	2	1

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Shares Outstanding	- -	- -	- -	- -	- -	- -	1	6	6	6	23	23	24	32	32
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	4	6	6	21	23	24	28	31
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	4	6	6	21	23	24	28	31
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01
EBITDA per Share	-0.15	-0.16	-0.18	-0.28	-0.29	-0.42	-0.19	-0.06	-0.01	-0.01	-0.06	-0.01	-0.1	-0.16	-0.14
Operating Income per Share	-0.15	-0.16	-0.18	-0.28	-0.29	-0.42	-0.19	-0.06	-0.01	-0.01	-0.06	-0.01	-0.1	-0.17	-0.16
Basic EPS, GAAP	-0.21	-0.23	-0.26	-0.38	-0.41	-0.55	-0.32	-0.08	-0.01	- -	-0.06	-0.01	-0.1	-0.17	-0.12
Basic EPS from Cont Ops	-0.21	-0.23	-0.26	-0.38	-0.41	-0.55	-0.32	-0.08	-0.01	- -	-0.06	-0.01	-0.1	-0.17	-0.12
Diluted EPS, GAAP	-0.21	-0.23	-0.26	-0.38	-0.41	-0.55	-0.32	-0.08	-0.01	- -	-0.06	-0.01	-0.1	-0.17	-0.12
Diluted EPS from Cont Ops	-0.21	-0.23	-0.26	-0.38	-0.41	-0.55	-0.32	-0.08	-0.01	- -	-0.06	-0.01	-0.1	-0.17	-0.12
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.12	-0.19	-0.18	-0.28	-0.29	-0.31	- -	-0.08	- -	- -	- -	-0.01	-0.03	-0.1	-0.08
Free Cash Flow per Basic Share	-0.12	-0.19	-0.18	-0.28	-0.29	-0.31	- -	-0.08	- -	- -	- -	-0.01	-0.03	-0.12	-0.1
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	0.54	- -	- -	- -	- -	- -	0.03	0.09	0.01
Book Value per Share	-50.39	-50.62	-50.89	-51.26	-51.64	-52.19	-50.58	-0.68	-0.48	-0.49	-0.07	-0.07	-0.17	-0.31	-0.41
Tangible Book Value per Share	-1.29	-1.53	-1.79	-2.17	-2.57	-3.13	-2.65	-0.01	-0.01	-0.02	- -	- -	0.03	0.08	-0.01

RocketFuel Blockchain, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)