Range Impact, Inc. Financial Ratios — RNGE Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-535.52	-483.65	-510.53	-422.91	-429.14	-47.34	-796.96	-465.63	-388.72	-101.02	-50.86	-23.49	19.56	-65.36	29.62
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.91	- -	-54.21
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.83	- -	-7.73
Gross Margin (%)	- -	- -	- -	- -	50.61	39.81	33.73	23.9	- -	- -	- -	28.83	32.23	- -	63.34
EBITDA Margin (%)	- -	- -	- -	- -	-1,548.83	-1,104	-2,125.05	-4,292.9	- -	- -	- -	-14.59	20.65	- -	-15.17
Operating Margin (%)	- -	- -	- -	- -	-1,548.83	-1,104	-2,125.05	-4,292.9	- -	- -	- -	-22.77	11.44	- -	-46.89
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	166.06	- -	- -	- -	22.83	22.57	- -
Pretax Margin (%)	- -	- -	- -	- -	-1,647.82	-56.91	-3,194.96	-4,207.22	- -	- -	- -	-22.19	18.56	- -	517.23
Profit Margin (%)	- -	- -	- -	- -	-1,647.82	-56.91	-3,194.96	-4,207.22	- -	- -	- -	-22.19	16.18	- -	516.55
Net Income to Common Margin (%)	- -	- -	- -	- -	-1,647.82	-56.91	-3,194.96	-4,207.22	- -	- -	- -	-22.19	16.18	- -	516.55
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	5	10	5	2
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	5	3	- -
LT Debt	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	4	5	2	1
Total Debt/EBITDA	-2.58	-0.36	-0.23	- -	- -	- -	- -	- -	- -	-0.03	- -	-7.17	2.6	-2.23	-3.2
Net Debt/EBITDA	-2.24	0.05	-0.07	0.39	0.1	0.03	0.33	0.15	1.31	0.65	0.38	-6.55	2.06	-2.15	1.26
Total Debt/EBIT	-2.58	-0.36	-0.23	- -	- -	- -	- -	- -	- -	-0.03	- -	-4.6	4.7	-2.14	-1.03
Net Debt/EBIT	-2.24	0.05	-0.07	0.39	0.1	0.03	0.33	0.15	1.31	0.65	0.38	-4.19	3.72	-2.06	0.41
EBITDA to Interest Expense	-8.92	-71.06	-7.35	-8.9	-627.4	-7,553.09	-3,437.18	- -	-671.56	- -	- -	-8.68	7.9	-8.06	-2.23
EBITDA-CapEx/Interest Expense	-8.92	-73.14	-7.35	-8.9	-627.4	-7,553.09	-3,437.18	- -	-671.56	- -	- -	-80.29	3.69	-8.06	-2.63
EBIT to Interest Expense	-8.92	-71.06	-7.35	-8.9	-627.4	-7,553.09	-3,437.18	- -	-673.37	- -	- -	-13.56	4.37	-8.41	-6.9
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
Common Equity/Total Assets	-513.28	-257.96	-763.41	-579.87	-2,661.08	-9,279.48	-1,507.52	-3,258.53	-693.45	-1,811.13	-5,282.7	-609.14	-197.5	-916.81	-30.51
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	127.17	54.88	217.48	3.7
Long-Term Debt/Capital (%)	- -	-30.65	-16.41	- -	- -	- -	- -	- -	- -	- -	- -	-8.29	-14.35	-3.48	-7.19
Long-Term Debt/Total Assets (%)	- -	51.88	107.59	- -	- -	- -	- -	- -	- -	- -	- -	45.42	22.07	29.3	1.14
Total Debt/Equity (%)	-95.94	-963.47	-102.17	- -	- -	- -	- -	- -	- -	9.8	- -	172.05	108.77	551.82	4.76
Total Debt/Capital (%)	355.84	-52.38	-16.41	- -	- -	- -	- -	- -	- -	-0.27	- -	-11.22	-28.45	-8.83	-9.24
Total Debt/Total Assets (%)	713.91	88.67	107.59	- -	- -	- -	- -	- -	- -	4.9	- -	61.45	43.74	74.35	1.46
Net Debt to Equity	-83.51	120.62	-33.08	1,271.47	36.11	18.42	-307.92	-203.64	-119.15	-186.54	-102.4	157	86.02	531.77	-1.88
Net Debt/Capital (%)	574.6	4.13	-4.78	14.52	3.07	0.76	6.11	2.89	12.43	4.91	1.83	-10.14	-21.24	-8.48	3.29
EBITDA	- -	-1	-3	-4	-4	-3	-3	-4	-5	-4	-2	-1	4	-2	-1
EBITDA-CapEx	- -	-1	-3	-4	-4	-3	-3	-4	-5	-4	-2	-7	2	-2	-1
Operating Income (Loss)	- -	-1	-3	-4	-4	-3	-3	-4	-5	-4	-2	-1	2	-2	-2

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.11	1.74	0.74	0.91	0.25	0.15	1.44	1.86	5.67	1.86	26.44	0.28	0.24	0.05	0.57
Current Ratio	0.12	1.74	1	0.93	0.3	0.21	1.47	1.91	5.74	1.87	26.54	0.92	1.08	1.21	0.74
Quick Ratio	0.11	1.74	0.98	0.92	0.29	0.19	1.46	1.9	5.69	1.86	26.44	0.92	1.07	0.05	0.74
CFO/Avg Current Liab	-0.35	-1.2	-3.95	-2.07	-1.63	-1.54	-1.91	-5	-5.21	-3.07	-2.44	-0.76	0.08	-0.25	0.03
Common Equity/Total Assets	-513.28	-257.96	-763.41	-579.87	-2,661.08	-9,279.48	-1,507.52	-3,258.53	-693.45	-1,811.13	-5,282.7	-609.14	-197.5	-916.81	-30.51
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	127.17	54.88	217.48	3.7
Long-Term Debt/Capital (%)	- -	-30.65	-16.41	- -	- -	- -	- -	- -	- -	- -	- -	-8.29	-14.35	-3.48	-7.19
Long-Term Debt/Total Assets (%)	- -	51.88	107.59	- -	- -	- -	- -	- -	- -	- -	- -	45.42	22.07	29.3	1.14
Total Debt/Equity (%)	-95.94	-963.47	-102.17	- -	- -	- -	- -	- -	- -	9.8	- -	172.05	108.77	551.82	4.76
Total Debt/Capital (%)	355.84	-52.38	-16.41	- -	- -	- -	- -	- -	- -	-0.27	- -	-11.22	-28.45	-8.83	-9.24
Total Debt/Total Assets (%)	713.91	88.67	107.59	- -	- -	- -	- -	- -	- -	4.9	- -	61.45	43.74	74.35	1.46
CFO/Total Liabilities	-27.01	-41.41	-148.68	-138.96	-162.15	-258.18	-172.95	-816.5	-347.65	-279.45	-4,799.87	-11.41	3.08	-29.7	0.14
CFO/CapEx	- -	-6.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.1	0.21	- -	1.23
Altman's Z-Score	-31.54	72.77	-13.41	-6.97	-56.49	-195.04	-10.5	-1.27	-1.82	-28.88	82.7	-7.87	-0.72	-11.4	-1.12

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	7.98	5.4	6.59	6.2	- -	- -	- -	9.85	4.74	- -	12.01
Days Sales Outstanding	- -	- -	- -	- -	45.75	67.6	55.4	58.88	- -	- -	- -	37.06	77.04	- -	30.39
Inventory Turnover	- -	- -	- -	- -	28.62	20	33.46	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	12.75	18.25	10.91	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	1.21	0.84	0.33	0.26	- -	- -	- -	29.42	6.64	0.23	1.85
Accounts Payable Turnover Days	- -	- -	- -	- -	300.73	432.61	1,118.39	1,425.18	- -	- -	- -	12.41	54.95	1,555.03	197.49
Cash Conversion Cycle	- -	- -	- -	- -	-242.23	-346.76	-1,052.08	-1,366.3	- -	- -	- -	24.66	22.09	- -	-167.1
Inventory to Cash Days	- -	- -	- -	- -	33	49.35	44.5	58.88	- -	- -	- -	37.06	77.04	- -	30.39
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	82	24	25	27	5	27	38	17	2	9	12	22	22	17
- Cash & Cash Equivalents	- -	1	- -	1	- -	- -	1	1	6	2	1	- -	2	- -	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16
+ Total Debt	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	5	10	5	2
Enterprise Value	- -	82	24	23	26	5	25	38	11	-1	8	17	31	26	33
Total Capital	- -	-1	-4	-8	-12	-13	-18	-22	-42	-46	-47	-45	-37	-52	-19
Total Debt/Capital (%)	355.84	-52.38	-16.41	- -	- -	- -	- -	- -	- -	-0.27	- -	-11.22	-28.45	-8.83	-9.24
Total Debt / EV	1.15	0.01	0.02	- -	- -	- -	- -	- -	- -	-0.17	- -	0.3	0.34	0.17	0.06
EV/Sales	- -	- -	- -	- -	107.34	20.87	155.18	368.34	- -	- -	- -	3.49	1.59	- -	8.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.68	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.86	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.47	- -	86.96
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.19	9.98	- -	68.67
Diluted Market Cap	- -	82	24	25	27	5	27	38	17	2	9	12	22	22	17
Diluted Enterprise Value	- -	82	24	23	26	5	25	38	11	-1	8	17	31	26	33
EV per Share	0.01	15.89	4.54	3.87	3.74	0.69	1.87	1.63	0.32	- -	0.16	0.25	0.37	0.25	0.3
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	19	- -	4
TTM EBITDA	- -	-1	-3	-4	-4	-3	-3	-4	-5	-4	-2	-1	4	-2	-1
TTM Operating Income	- -	-1	-3	-4	-4	-3	-3	-4	-5	-4	-2	-1	2	-2	-2
TTM Cash Flow to Firm	- -	- -	-1	-2	-2	-2	-1	-3	-4	-4	-2	-1	1	-1	- -
TTM Free Cash Flow to Firm	- -	- -	-1	-2	-2	-2	-1	-3	-4	-4	-2	5	3	-1	- -

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-401.41	-14.58	-11.56	-10.71	-3.13	-19.14	-13.3	-4.5	-0.43	-5.7	2.35	8.75	-13.82	74.53
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.86	- -	- -
Enterprise Value	- -	82	24	23	26	5	25	38	11	-1	8	17	31	26	33
Low Price	- -	13.8	2.3	2.9	2.9	0.3	0.5	1.3	0.04	0.01	0.02	0.12	0.1	0.15	0.09
EV/Sales	- -	- -	- -	- -	107.34	20.87	155.18	368.34	- -	- -	- -	3.49	1.59	- -	8.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.68	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.17	- -	0.87
Price/Earnings Average	- -	-80.02	-11.1	-5.97	-6.47	-78.55	-3.28	-10.2	-3.31	-2.07	-7.55	-12.14	4.56	-3.32	0.98
Price/Earnings High	- -	-127.73	-50.6	-8.4	-8.35	-202.79	-11.04	-14.76	-5.86	-19.01	-92.92	-24.14	11.42	-5.88	1.42
Price/Earnings Low	- -	-53.74	-4.48	-4.2	-5.04	-16.01	-1.3	-6.98	-0.1	-0.12	-1.15	-7.62	2.66	-1.61	0.51
Price/Book Value	- -	-59.29	-5.83	-2.98	-2.18	-0.42	-1.5	-1.74	-0.39	-0.03	-0.19	-0.24	-0.48	-0.39	-0.44
Price/Book Value Average	- -	-76.62	-7.39	-3	-2.13	-0.89	-0.97	-2	-1.03	-0.19	-0.14	-0.26	-0.3	-0.57	-0.5
Price/Book Value High	- -	-122.3	-33.69	-4.22	-2.75	-2.29	-3.25	-2.89	-1.83	-1.78	-1.73	-0.52	-0.76	-1.01	-0.72
Price/Book Value Low	- -	-51.46	-2.98	-2.11	-1.66	-0.18	-0.38	-1.36	-0.03	-0.01	-0.02	-0.16	-0.18	-0.28	-0.26
Price/Tangible Book Value	- -	-1,661.7	-42.27	-223.35	-24.79	-10.19	70.79	119.09	3.29	1.21	10.6	5.6	2.55	26.36	-0.42
Price/Tangible Book Value Average	- -	-2,147.67	-53.57	-224.47	-24.27	-21.42	45.73	136.34	8.65	7.04	7.71	5.95	1.62	38.96	-0.47
Price/Tangible Book Value High	- -	-3,427.91	-244.25	-315.96	-31.32	-55.31	153.93	197.29	15.31	64.71	94.8	11.83	4.05	69.03	-0.68
Price/Tangible Book Value Low	- -	-1,442.23	-21.61	-157.98	-18.92	-4.37	18.15	93.27	0.26	0.4	1.18	3.74	0.94	18.95	-0.25
Price/Sales	- -	- -	- -	- -	108.92	21.26	162.23	374.74	- -	- -	- -	2.54	1.16	- -	4.48
Price/Sales Average	- -	- -	- -	- -	106.61	44.7	104.8	429	- -	- -	- -	2.69	0.74	- -	5.07
Price/Sales High	- -	- -	- -	- -	137.59	115.4	352.75	620.81	- -	- -	- -	5.36	1.85	- -	7.34
Price/Sales Low	- -	- -	- -	- -	83.13	9.11	41.6	293.47	- -	- -	- -	1.69	0.43	- -	2.65
Price/Cash Flow	- -	-338.2	-14.58	-11.56	-10.71	-3.13	-19.14	-13.3	-4.5	-0.43	-5.7	-20.31	51.17	-13.82	135.1
Price/Cash Flow Average	- -	-437.11	-18.48	-11.62	-10.48	-6.58	-12.36	-15.22	-11.85	-2.51	-4.15	-21.56	32.56	-20.43	152.99
Price/Cash Flow High	- -	-697.67	-84.27	-16.35	-13.52	-17	-41.62	-22.03	-20.98	-23.11	-51	-42.87	81.49	-36.19	221.32
Price/Cash Flow Low	- -	-293.53	-7.45	-8.18	-8.17	-1.34	-4.91	-10.41	-0.36	-0.14	-0.63	-13.54	18.95	-9.94	79.99
Price/Free Cash Flow Average	- -	-518.81	-18.48	-11.62	-10.48	-6.58	-12.36	-15.22	-11.85	-2.51	-4.15	2.5	5.57	-20.43	84.4
Price/Free Cash Flow High	- -	-828.07	-84.27	-16.35	-13.52	-17	-41.62	-22.03	-20.98	-23.11	-51	4.97	13.93	-36.19	122.09
Price/Free Cash Flow Low	- -	-348.39	-7.45	-8.18	-8.17	-1.34	-4.91	-10.41	-0.36	-0.14	-0.63	1.57	3.24	-9.94	44.13
EV/Sales Average	- -	- -	- -	- -	105.03	44.31	97.75	422.59	- -	- -	- -	3.65	1.16	- -	9.39
EV/Sales High	- -	- -	- -	- -	136	115.02	345.69	614.4	- -	- -	- -	6.31	2.27	- -	11.65
EV/Sales Low	- -	- -	- -	- -	81.54	8.73	34.54	287.07	- -	- -	- -	2.65	0.86	- -	6.97
EV/EBITDA Average	-2.24	-81.26	-12.01	-6.5	-6.78	-4.01	-4.6	-9.84	-8.22	-1.83	-2.47	-25.02	5.63	-17.91	-61.91
EV/EBITDA High	-2.24	-129.73	-54.51	-9.3	-8.78	-10.42	-16.27	-14.31	-15.57	-21.86	-34.63	-43.27	11.01	-30.08	-76.85
EV/EBITDA Low	-2.24	-54.55	-4.89	-4.46	-5.26	-0.79	-1.63	-6.69	1.02	0.47	-0.06	-18.14	4.14	-9.82	-45.95
EV/EBIT Average	-2.24	-81.26	-12.01	-6.5	-6.78	-4.01	-4.6	-9.84	-8.2	-1.83	-2.47	-16.03	10.17	-17.17	-20.02
EV/EBIT High	-2.24	-129.73	-54.51	-9.3	-8.78	-10.42	-16.27	-14.31	-15.53	-21.86	-34.63	-27.71	19.87	-28.82	-24.85
EV/EBIT Low	-2.24	-54.55	-4.89	-4.46	-5.26	-0.79	-1.63	-6.69	1.02	0.47	-0.06	-11.62	7.47	-9.41	-14.86
Last Price	- -	15.9	4.5	4.1	3.8	0.7	1.95	1.66	0.5	0.03	0.18	0.18	0.27	0.21	0.15
High Price	- -	32.8	26	5.8	4.8	3.8	4.24	2.75	2.33	1.61	1.61	0.38	0.43	0.55	0.25
Enterprise Value Average	- -	106	31	23	26	11	16	43	37	7	6	18	23	37	35
Enterprise Value High	- -	169	139	33	33	29	56	63	71	81	81	30	44	62	43
Enterprise Value Low	- -	71	12	16	20	2	6	29	-5	-2	- -	13	17	20	26

Shares Outstanding	5	5	6	7	7	8	22	24	52	51	51	78	101	105	112
Diluted Weighted Avg Shares	5	5	5	6	7	8	14	23	33	52	51	68	83	105	109
Basic Weighted Avg Shares	5	5	5	6	7	8	14	23	33	52	51	68	83	105	109
Revenue per Share	- -	- -	- -	- -	0.03	0.03	0.01	- -	- -	- -	- -	0.07	0.23	- -	0.03
EBITDA per Share	-0.01	-0.25	-0.48	-0.6	-0.54	-0.36	-0.26	-0.19	-0.14	-0.07	-0.05	-0.01	0.05	-0.02	-0.01
Operating Income per Share	-0.01	-0.25	-0.48	-0.6	-0.54	-0.36	-0.26	-0.19	-0.14	-0.07	-0.05	-0.02	0.03	-0.02	-0.02
Basic EPS, GAAP	-0.01	-0.26	-0.51	-0.69	-0.57	-0.02	-0.38	-0.19	-0.4	-0.08	-0.02	-0.02	0.04	-0.09	0.18
Basic EPS from Cont Ops	-0.01	-0.26	-0.51	-0.69	-0.57	-0.02	-0.38	-0.19	-0.13	-0.07	-0.02	-0.02	0.04	-0.03	0.18
Diluted EPS, GAAP	-0.01	-0.26	-0.51	-0.69	-0.57	-0.02	-0.38	-0.19	-0.4	-0.08	-0.02	-0.02	0.04	-0.09	0.18
Diluted EPS from Cont Ops	-0.01	-0.26	-0.51	-0.69	-0.57	-0.02	-0.38	-0.19	-0.13	-0.07	-0.02	-0.02	0.04	-0.03	0.18
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.05	-0.31	-0.35	-0.35	-0.22	-0.1	-0.12	-0.11	-0.07	-0.03	-0.01	0.01	-0.02	- -
Free Cash Flow per Basic Share	-0.01	-0.05	-0.31	-0.35	-0.35	-0.22	-0.1	-0.12	-0.11	-0.07	-0.03	-0.09	-0.02	-0.02	- -
Cash & Equivalents per Share	- -	0.1	0.07	0.23	0.06	0.01	0.08	0.03	0.18	0.05	0.02	0.01	0.03	- -	0.02
Book Value per Share	-0.01	-0.27	-0.77	-1.37	-1.75	-1.66	-1.3	-0.95	-1.28	-0.9	-0.93	-0.74	-0.57	-0.54	-0.34
Tangible Book Value per Share	-0.02	-0.01	-0.11	-0.02	-0.15	-0.07	0.03	0.01	0.15	0.02	0.02	0.03	0.11	0.01	-0.37

Range Impact, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)