Scientific Energy, Inc. Financial Ratios — SCGY Stock

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-22.63	-0.09	-45.33	-88.58	-84.21	-51.53	-102.33	-235.36	-266.1	-357.02	-452.22	-2.31	-4.56	-51.63	0.14
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-27.89	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.69	- -
Gross Margin (%)	2.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.73	29.95	45.85	30.72
EBITDA Margin (%)	-4.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.87	-8.29	-85.4	-1.25
Operating Margin (%)	-5.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.54	-8.71	-85.67	-1.55
Incremental Operating Margin (%)	- -	2.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-111.32	- -
Pretax Margin (%)	-11.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.83	-8.67	-85.81	-1.6
Profit Margin (%)	-11.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.63	-8.54	-84.04	0.1
Net Income to Common Margin (%)	-11.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.63	-8.54	-84.04	0.1
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.48	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	4
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	3
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-0.29	-0.45	-0.6	-1.83	-0.58	-0.07	-4.15
Net Debt/EBITDA	3.33	1.54	0.04	0.84	0.97	1.3	0.42	0.18	0.16	-0.26	-0.46	4.34	0.29	0.03	2.8
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	-0.29	-0.45	-0.6	-1.7	-0.55	-0.07	-3.37
Net Debt/EBIT	2.88	1.39	0.04	0.8	0.97	1.3	0.42	0.18	0.16	-0.26	-0.46	4.04	0.28	0.03	2.27
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-321.04	-9.81
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-327.55	-11.72
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-322.05	-12.09
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-26.15	-48.8	-122.89	-368.34	-610.71	-1,101.78	-3,636.32	-8,943.34	-3,933.89	-6,239.03	-10,082.66	-9.1	-14.04	-98.96	-81.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.95	1.32	0.21	1.99
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.95	-9.37	-0.15	-1.42
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.8	1.09	0.15	1.12
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	-7.05	-12.14	-11.82	2.31	3.17	7.72	11.45
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-1.42	-3.18	-3.62	-26.77	-22.52	-5.71	-8.17
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	55.05	192.05	352.16	1.95	2.62	5.46	6.43
Net Debt to Equity	-44.9	-33.37	-2.47	-165.39	516.09	94.73	16.93	5.04	3.74	-7.1	-9.11	-5.49	-1.6	-2.81	-7.73
Net Debt/Capital (%)	50.08	40.59	1.79	20.94	13.73	8	2.39	0.79	0.74	-1.84	-2.78	35.13	8.82	1.93	4.96
EBITDA	-1	-1	-1	-2	-1	- -	- -	- -	- -	-1	- -	-1	-4	-33	-1
EBITDA-CapEx	-1	-1	-1	-2	-1	- -	- -	- -	- -	-1	- -	-1	-4	-34	-1
Operating Income (Loss)	-1	-1	-1	-2	-1	- -	- -	- -	- -	-1	- -	-1	-4	-33	-1

Liquidity (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	0.63	352.85	0.24	2.38	0.82	0.48	0.14	0.05	0.1	0.04	0.01	0.39	0.2	0.24	0.21
Current Ratio	1.67	353.54	0.35	2.39	0.83	0.49	0.15	0.05	0.1	0.04	0.01	0.78	0.57	0.47	0.69
Quick Ratio	1.67	352.85	0.24	2.38	0.82	0.48	0.15	0.05	0.1	0.04	0.01	0.73	0.51	0.38	0.44
CFO/Avg Current Liab	0.18	-0.4	-9.92	-2.92	-0.43	-0.36	-0.33	-0.27	-0.25	-0.28	-0.2	-0.64	-0.26	-0.01	0.08
Common Equity/Total Assets	-26.15	-48.8	-122.89	-368.34	-610.71	-1,101.78	-3,636.32	-8,943.34	-3,933.89	-6,239.03	-10,082.66	-9.1	-14.04	-98.96	-81.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.95	1.32	0.21	1.99
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.95	-9.37	-0.15	-1.42
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.8	1.09	0.15	1.12
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	-7.05	-12.14	-11.82	2.31	3.17	7.72	11.45
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-1.42	-3.18	-3.62	-26.77	-22.52	-5.71	-8.17
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	55.05	192.05	352.16	1.95	2.62	5.46	6.43
CFO/Total Liabilities	10.82	-16,376.46	-502.95	-209.72	-31.88	-36.27	-33.32	-26.78	-21.57	-25.11	-17.97	-36.16	-23.81	-0.8	6.11
CFO/CapEx	1.84	-8,296.6	-2,240.13	- -	- -	- -	- -	- -	-216.53	-386.75	- -	-213.75	-28.99	-0.16	8.87
Altman's Z-Score	3.31	1,651.66	19.53	0.86	-8.53	-18.9	-68.94	-174	-78.36	-132.75	-216.28	-0.74	1.12	-19.35	10.32

Working Capital (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	7.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.85	46.32	32.46	20.6
Days Sales Outstanding	48.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.31	7.88	11.24	17.72
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.05	170.02	240.04	414.69
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.08	2.15	1.52	0.88
Accounts Payable Turnover	38.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.15	4.73	3.54	5.85
Accounts Payable Turnover Days	9.42	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	169.7	77.17	102.98	62.36
Cash Conversion Cycle	39.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-148.31	-67.15	-90.22	-43.76
Inventory to Cash Days	48.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.23	5.73	9.72	16.84
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	9	9	9	9	9	5	5	5	3	3	3	6	13	43	442
- Cash & Cash Equivalents	2	1	- -	1	1	1	- -	- -	- -	- -	- -	5	3	3	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	4
Enterprise Value	8	8	9	8	9	4	5	5	3	4	4	2	12	42	439
Total Capital	-2	-2	-3	-5	-6	-6	-7	-7	-7	-7	-8	-6	-9	-44	-44
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-1.42	-3.18	-3.62	-26.77	-22.52	-5.71	-8.17
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.07	0.08	0.77	0.17	0.06	0.01
EV/Sales	0.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.21	0.28	1.07	6.39
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.05	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.29	- -
EV/Cash Flow to Firm	25.26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	278.32
EV/Free Cash Flow to Firm	16.36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	62.08	251.56
Diluted Market Cap	9	9	9	9	9	5	5	5	3	3	3	6	13	43	442
Diluted Enterprise Value	8	8	9	8	9	4	5	5	3	4	4	2	12	42	439
EV per Share	0.08	0.09	0.1	0.09	0.09	0.05	0.05	0.05	0.03	0.03	0.03	0.01	0.05	0.16	1.67
TTM Sales	12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10	44	39	69
TTM EBITDA	-1	-1	-1	-2	-1	- -	- -	- -	- -	-1	- -	-1	-4	-33	-1
TTM Operating Income	-1	-1	-1	-2	-1	- -	- -	- -	- -	-1	- -	-1	-4	-33	-1
TTM Cash Flow to Firm	- -	-1	-1	-1	- -	- -	- -	- -	- -	-1	- -	-5	-3	- -	2
TTM Free Cash Flow to Firm	- -	-1	-1	-1	- -	- -	- -	- -	- -	-1	- -	-5	-3	1	2

Multiples (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	20.14	-16.83	-7.84	-8.23	-25.88	-11.59	-12.61	-17.57	-10.03	-6.64	-7.7	-1.16	-4.02	76.36	267.12
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.29	- -
Enterprise Value	8	8	9	8	9	4	5	5	3	4	4	2	12	42	439
Low Price	0.1	0.05	0.05	0.1	0.1	0.05	0.05	0.05	0.03	0.03	0.03	0.03	0.03	0.05	0.16
EV/Sales	0.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.21	0.28	1.07	6.39
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.05	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.81	6,333.94
Price/Earnings Average	-6.53	-1,972.67	-6.69	-5.44	-9.76	-16.47	-12.5	-17.69	-16.78	-7.96	-7.47	-5.71	-3.48	-0.6	4,953.96
Price/Earnings High	-6.53	-1,976.59	-6.71	-5.44	-9.76	-26.3	-12.5	-17.69	-17.09	-211.12	-7.47	-5.71	-3.5	-1.33	11,310.61
Price/Earnings Low	-6.53	-988.3	-3.35	-5.44	-9.76	-12.19	-12.5	-17.69	-10.05	-6.33	-7.47	-5.71	-2.1	-0.4	622.08
Price/Book Value	-5.35	-5.33	-2.97	-1.92	-1.61	-0.77	-0.72	-0.8	-0.48	-0.45	-0.42	-0.72	-1.15	-0.96	-9.81
Price/Book Value Average	-5.35	-5.32	-2.96	-1.92	-1.61	-1.04	-0.72	-0.8	-0.81	-0.56	-0.42	-0.72	-1.15	-0.43	-7.67
Price/Book Value High	-5.35	-5.33	-2.97	-1.92	-1.61	-1.65	-0.72	-0.8	-0.82	-14.94	-0.42	-0.72	-1.15	-0.96	-17.52
Price/Book Value Low	-5.35	-2.67	-1.49	-1.92	-1.61	-0.77	-0.72	-0.8	-0.48	-0.45	-0.42	-0.72	-0.69	-0.29	-0.96
Price/Tangible Book Value	2.39	2.61	4.02	12	-52.08	-8.36	-5	-5.04	-2.43	-1.77	-1.43	-2.42	-2.29	-6.72	-68.98
Price/Tangible Book Value Average	2.39	2.6	4.02	12	-52.08	-11.29	-5	-5.04	-4.05	-2.22	-1.43	-2.42	-2.28	-3.02	-53.95
Price/Tangible Book Value High	2.39	2.61	4.02	12	-52.08	-18.03	-5	-5.04	-4.13	-58.93	-1.43	-2.42	-2.29	-6.72	-123.18
Price/Tangible Book Value Low	2.39	1.3	2.01	12	-52.08	-8.36	-5	-5.04	-2.43	-1.77	-1.43	-2.42	-1.38	-2.04	-6.77
Price/Sales	0.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.55	0.3	1.12	6.45
Price/Sales Average	0.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.55	0.3	0.5	5.04
Price/Sales High	0.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.55	0.3	1.12	11.51
Price/Sales Low	0.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.55	0.18	0.34	0.63
Price/Cash Flow	31.09	-16.82	-7.83	-8.23	-25.88	-11.59	-12.61	-17.57	-9.98	-6.62	-7.7	-1.15	-3.88	-409.36	297.22
Price/Cash Flow Average	31.09	-16.79	-7.82	-8.23	-25.88	-15.65	-12.61	-17.57	-16.66	-8.32	-7.7	-1.15	-3.86	-184.13	232.46
Price/Cash Flow High	31.09	-16.82	-7.83	-8.23	-25.88	-24.99	-12.61	-17.57	-16.97	-220.75	-7.7	-1.15	-3.88	-409.36	530.75
Price/Cash Flow Low	31.09	-8.41	-3.92	-8.23	-25.88	-11.59	-12.61	-17.57	-9.98	-6.62	-7.7	-1.15	-2.33	-124.05	29.19
Price/Free Cash Flow Average	20.14	-16.79	-7.82	-8.23	-25.88	-15.65	-12.61	-17.57	-16.74	-8.34	-7.7	-1.16	-4	34.35	208.92
Price/Free Cash Flow High	20.14	-16.83	-7.84	-8.23	-25.88	-24.99	-12.61	-17.57	-17.05	-221.33	-7.7	-1.16	-4.02	76.36	477
Price/Free Cash Flow Low	20.14	-8.41	-3.92	-8.23	-25.88	-11.59	-12.61	-17.57	-10.03	-6.64	-7.7	-1.16	-2.41	23.14	26.24
EV/Sales Average	0.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.21	0.28	0.46	4.99
EV/Sales High	0.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.21	0.28	1.07	11.46
EV/Sales Low	0.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.21	0.16	0.29	0.58
EV/EBITDA Average	-14.43	-10.46	-7.09	-5.25	-8.83	-14.17	-12.08	-17.51	-16.72	-8.58	-7.88	-2.39	-3.39	-0.54	-397.78
EV/EBITDA High	-14.43	-10.48	-7.1	-5.25	-8.83	-23.39	-12.08	-17.51	-17.03	-220.09	-7.88	-2.39	-3.4	-1.26	-913.47
EV/EBITDA Low	-14.43	-4.47	-3.53	-5.25	-8.83	-10.15	-12.08	-17.51	-9.95	-6.88	-7.88	-2.39	-1.96	-0.34	-46.36
EV/EBIT Average	-12.47	-9.41	-6.65	-5	-8.79	-14.17	-12.08	-17.51	-16.7	-8.56	-7.86	-2.23	-3.22	-0.53	-322.76
EV/EBIT High	-12.47	-9.43	-6.66	-5	-8.79	-23.39	-12.08	-17.51	-17.01	-219.76	-7.86	-2.23	-3.24	-1.25	-741.18
EV/EBIT Low	-12.47	-4.02	-3.31	-5	-8.79	-10.15	-12.08	-17.51	-9.94	-6.87	-7.86	-2.23	-1.87	-0.34	-37.61
Last Price	0.1	0.1	0.1	0.1	0.1	0.05	0.05	0.05	0.03	0.03	0.03	0.03	0.05	0.16	1.68
High Price	0.1	0.1	0.1	0.1	0.1	0.11	0.05	0.05	0.05	1	0.03	0.03	0.05	0.16	3
Enterprise Value Average	8	8	9	8	9	6	5	5	6	4	4	2	12	18	342
Enterprise Value High	8	8	9	8	9	10	5	5	6	115	4	2	12	42	786
Enterprise Value Low	8	4	5	8	9	4	5	5	3	4	4	2	7	11	40

Shares Outstanding	95	95	95	95	95	95	95	115	115	115	115	263	263	263	263
Diluted Weighted Avg Shares	95	95	95	95	95	95	95	106	115	115	115	184	263	263	263
Basic Weighted Avg Shares	95	95	95	95	95	95	95	106	115	115	115	184	263	263	263
Revenue per Share	0.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	0.17	0.15	0.26
EBITDA per Share	-0.01	-0.01	-0.01	-0.02	-0.01	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.13	- -
Operating Income per Share	-0.01	-0.01	-0.01	-0.02	-0.01	- -	- -	- -	- -	- -	- -	-0.01	-0.01	-0.13	- -
Basic EPS, GAAP	-0.02	- -	-0.01	-0.02	-0.01	- -	- -	- -	- -	- -	- -	-0.01	-0.01	-0.12	- -
Basic EPS from Cont Ops	-0.02	- -	-0.01	-0.02	-0.01	- -	- -	- -	- -	- -	- -	-0.01	-0.01	-0.13	- -
Diluted EPS, GAAP	-0.02	- -	-0.01	-0.02	-0.01	- -	- -	- -	- -	- -	- -	-0.01	-0.01	-0.12	- -
Diluted EPS from Cont Ops	-0.02	- -	-0.01	-0.02	-0.01	- -	- -	- -	- -	- -	- -	-0.01	-0.01	-0.13	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	-0.03	-0.01	- -	0.01
Free Cash Flow per Basic Share	- -	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	-0.03	-0.01	- -	0.01
Cash & Equivalents per Share	0.02	0.01	- -	0.01	0.01	0.01	- -	- -	- -	- -	- -	0.03	0.01	0.01	0.02
Book Value per Share	-0.02	-0.02	-0.03	-0.05	-0.06	-0.07	-0.07	-0.06	-0.06	-0.07	-0.07	-0.04	-0.04	-0.17	-0.17
Tangible Book Value per Share	0.04	0.04	0.02	0.01	- -	-0.01	-0.01	-0.01	-0.01	-0.02	-0.02	-0.01	-0.02	-0.02	-0.02

Scientific Energy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)