Stonepath Group Inc.

SGRZ

SGRZStonepath Group Inc. US flag

Other OTC

0.00

USD

- -

438.00Market Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Return on Common Equity (%)	- -	- -	-363.91	-57.31	47.43	-1.76	-25.75	-23.99
Return on Assets (%)	- -	-331.89	-122.82	-40.78	0.96	-1.09	-12.23	-7.54
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	1.16	-7.44	- -	- -
Gross Margin (%)	- -	- -	- -	35.83	29.89	28.16	23.08	21.07
EBITDA Margin (%)	- -	- -	- -	-34.08	-1.17	3.08	1.65	0.61
Operating Margin (%)	- -	- -	- -	-30.9	0.61	1.87	0.51	-0.44
Incremental Operating Margin (%)	- -	- -	- -	- -	5.19	3.46	-1.53	- -
Pretax Margin (%)	- -	- -	- -	-22.6	0.71	0.18	-2.51	-1.57
Profit Margin (%)	- -	- -	- -	-111.93	0.37	-0.36	-3.55	-2.37
Net Income to Common Margin (%)	- -	- -	- -	-138.54	12.6	-0.36	-3.55	-2.38
Effective Tax Rate (%)	- -	- -	- -	- -	48.13	183.68	- -	- -
Dvd Payout Ratio (%)	90.34	54.24	56	53.58	97.07	- -	- -	0.32
Sustainable Growth Rate (%)	- -	- -	-160.12	-26.6	1.39	-1.76	-25.75	-23.92

Credit (USD)

Credit Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Total Debt	3	5	- -	1	- -	2	20	22
ST Debt	3	5	- -	1	- -	1	18	14
LT Debt	- -	- -	- -	- -	- -	1	2	8
Total Debt/EBITDA	0.73	-0.45	- -	-0.27	- -	0.27	3.38	8.62
Net Debt/EBITDA	0.73	-0.18	3.92	2.6	1.57	-0.35	2.88	6.78
Total Debt/EBIT	-18.1	-1.91	- -	-0.3	- -	0.44	10.97	-11.95
Net Debt/EBIT	-18.09	-0.77	3.22	2.86	-3.03	-0.58	9.34	-9.41
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-2,355.1	12.16	96.46	78.81	61.43	62.39	36.58	26.98
Long-Term Debt/Equity (%)	- -	3.96	- -	- -	- -	1.97	4.59	17.69
Long-Term Debt/Capital (%)	- -	0.97	- -	- -	- -	1.91	3.26	11.76
Long-Term Debt/Total Assets (%)	- -	0.48	- -	- -	- -	1.26	1.87	5.62
Total Debt/Equity (%)	-29.06	309.43	- -	4.45	- -	3.13	40.92	50.35
Total Debt/Capital (%)	-40.96	75.58	- -	4.26	- -	3.04	29.04	33.49
Total Debt/Total Assets (%)	684.12	37.63	- -	3.51	- -	2	16.66	16
Net Debt to Equity	-29.04	125.6	-67.17	-43	-6.83	-4.17	34.85	39.65
Net Debt/Capital (%)	-40.92	55.67	-204.55	-75.45	-7.33	-4.26	25.76	28.39
EBITDA	3	-12	-7	-5	-1	7	6	3
EBITDA-CapEx	3	-12	-8	-6	-3	3	1	1
Operating Income (Loss)	- -	-3	-9	-5	1	4	2	-2

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Cash Ratio	- -	0.4	18.51	1.82	0.11	0.1	0.04	0.06
Current Ratio	0.04	0.46	18.71	2.82	1.27	1.43	1.01	0.96
Quick Ratio	0.02	0.43	18.66	2.7	1.22	1.36	0.97	0.93
CFO/Avg Current Liab	- -	-0.83	-1.24	-0.1	-0.04	-0.16	-0.03	0.07
Common Equity/Total Assets	-2,355.1	12.16	96.46	78.81	61.43	62.39	36.58	26.98
Long-Term Debt/Equity (%)	- -	3.96	- -	- -	- -	1.97	4.59	17.69
Long-Term Debt/Capital (%)	- -	0.97	- -	- -	- -	1.91	3.26	11.76
Long-Term Debt/Total Assets (%)	- -	0.48	- -	- -	- -	1.26	1.87	5.62
Total Debt/Equity (%)	-29.06	309.43	- -	4.45	- -	3.13	40.92	50.35
Total Debt/Capital (%)	-40.96	75.58	- -	4.26	- -	3.04	29.04	33.49
Total Debt/Total Assets (%)	684.12	37.63	- -	3.51	- -	2	16.66	16
CFO/Total Liabilities	-58.87	-57.16	-364.72	-5.83	-2.8	-12.23	-2.17	5.42
CFO/CapEx	-93.42	-93.68	-17.39	-1.79	-0.32	-0.95	-0.32	3.12
Altman's Z-Score	-190.26	-2.17	-1.23	-6.44	-2.28	2.01	2.04	1.82

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Accounts Receivable Turnover	- -	- -	- -	4.14	8.44	7.33	7.18	6.13
Days Sales Outstanding	- -	- -	- -	88.17	43.26	49.8	50.87	59.56
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	2.35	3.21	9.45	8.96	9.27	7.31
Accounts Payable Turnover Days	- -	- -	155.04	113.84	38.64	40.73	39.39	49.93
Cash Conversion Cycle	- -	- -	- -	-25.67	4.61	9.07	11.47	9.63
Inventory to Cash Days	- -	- -	- -	88.17	43.26	49.8	50.87	59.56
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Market Capitalization	104	182	9	39	34	88	52	31
- Cash & Cash Equivalents	- -	3	29	15	2	3	3	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	1	5	6
+ Total Debt	3	5	- -	1	- -	2	20	22
Enterprise Value	106	184	-20	25	32	88	75	55
Total Capital	-6	7	43	34	33	59	71	65
Total Debt/Capital (%)	-40.96	75.58	- -	4.26	- -	3.04	29.04	33.49
Total Debt / EV	0.02	0.03	- -	0.06	- -	0.02	0.27	0.39
EV/Sales	- -	- -	- -	1.59	0.26	0.4	0.2	0.13
EV/EBITDA	30.63	- -	- -	- -	- -	13.02	12.37	21.89
EV/EBIT	- -	- -	- -	- -	42.42	21.42	40.13	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	11
EV/Free Cash Flow to Firm	- -	- -	- -	- -	25.77	453.39	22.5	8.33
Diluted Market Cap	29	116	9	38	42	67	47	34
Diluted Enterprise Value	32	118	-20	24	40	67	70	57
EV per Share	6.4	11.13	- -	1.19	1.35	2.26	1.72	1.26
TTM Sales	- -	- -	- -	16	123	220	367	410
TTM EBITDA	3	-12	-7	-5	-1	7	6	3
TTM Operating Income	- -	-3	-9	-5	1	4	2	-2
TTM Cash Flow to Firm	- -	-7	- -	-1	-1	-4	-2	5
TTM Free Cash Flow to Firm	- -	-7	- -	- -	1	- -	3	7

Multiples (USD)

Valuation Multiples API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Price/Free Cash Flow	-5.54	-16.71	-1.62	-170.67	34.48	344.07	14.04	5.1
EV/EBIT	- -	- -	- -	- -	42.42	21.42	40.13	- -
Enterprise Value	106	184	-20	25	32	88	75	55
Low Price	0.5	3.53	0.31	0.38	0.95	1.35	0.55	0.6
EV/Sales	- -	- -	- -	1.59	0.26	0.4	0.2	0.13
EV/EBITDA	30.63	- -	- -	- -	- -	13.02	12.37	21.89
Price/Earnings	- -	- -	- -	- -	2.08	- -	- -	- -
Price/Earnings Average	-0.56	-2	-1.68	-1	2.24	-83.34	-6.35	-4.14
Price/Earnings High	-1.05	-4.73	-8.47	-2.09	4.22	-124.07	-13.09	-6.78
Price/Earnings Low	-0.08	-1.22	-0.07	-0.36	1.36	-50.91	-1.64	-2.68
Price/Book Value	-11.83	107.09	0.22	1.21	1.02	1.57	1.16	0.86
Price/Book Value Average	-6.34	56.1	3.4	0.69	1.11	1.53	2.06	1.11
Price/Book Value High	-11.83	132.7	17.15	1.43	2.08	2.28	4.23	1.82
Price/Book Value Low	-0.95	34.37	0.14	0.24	0.67	0.93	0.53	0.72
Price/Tangible Book Value	-11.83	-119.35	0.22	2.32	4.35	4.89	85.42	-2.52
Price/Tangible Book Value Average	-6.34	-62.52	3.4	1.32	4.7	4.78	151.36	-3.26
Price/Tangible Book Value High	-11.83	-147.88	17.15	2.76	8.84	7.11	311.8	-5.33
Price/Tangible Book Value Low	-0.95	-38.3	0.14	0.47	2.85	2.92	39.15	-2.1
Price/Sales	- -	- -	- -	2.43	0.26	0.3	0.13	0.08
Price/Sales Average	- -	- -	- -	1.38	0.28	0.3	0.23	0.1
Price/Sales High	- -	- -	- -	2.89	0.53	0.44	0.47	0.16
Price/Sales Low	- -	- -	- -	0.49	0.17	0.18	0.06	0.06
Price/Cash Flow	-5.48	-16.53	-1.53	-75.44	-55.08	-16.79	-29.63	6.28
Price/Cash Flow Average	-2.94	-8.66	-23.8	-42.9	-59.49	-16.42	-52.5	8.1
Price/Cash Flow High	-5.48	-20.49	-120.08	-89.71	-112.05	-24.44	-108.16	13.25
Price/Cash Flow Low	-0.44	-5.31	-0.95	-15.29	-36.09	-10.03	-13.58	5.23
Price/Free Cash Flow Average	-2.97	-8.75	-25.26	-97.05	37.24	336.47	24.88	6.58
Price/Free Cash Flow High	-5.54	-20.71	-127.41	-202.96	70.14	500.87	51.25	10.77
Price/Free Cash Flow Low	-0.44	-5.36	-1.01	-34.6	22.59	205.53	6.43	4.25
EV/Sales Average	- -	- -	- -	0.53	0.28	0.39	0.31	0.16
EV/Sales High	- -	- -	- -	2.06	0.54	0.58	0.58	0.22
EV/Sales Low	- -	- -	- -	- -	0.16	0.24	0.13	0.12
EV/EBITDA Average	16.76	-8.39	-15.93	-1.54	-23.9	12.73	19.02	25.53
EV/EBITDA High	30.63	-19.6	-96.22	-6.06	-46.4	18.94	35.2	35.81
EV/EBITDA Low	3.13	-5.21	3.13	1.12	-13.88	7.78	7.71	19.8
EV/EBIT Average	-412.96	-35.33	-13.07	-1.7	46.07	20.95	61.69	-35.41
EV/EBIT High	-754.85	-82.52	-78.97	-6.68	89.44	31.18	114.15	-49.68
EV/EBIT Low	-77.05	-21.95	2.56	1.24	26.75	12.81	25	-27.47
Last Price	6.25	11	0.5	1.85	1.45	2.26	1.2	0.72
High Price	6.25	13.63	39.31	2.2	2.95	3.29	4.38	1.52
Enterprise Value Average	58	98	118	8	34	86	115	64
Enterprise Value High	106	228	714	32	67	128	213	90
Enterprise Value Low	11	61	-23	-6	20	53	47	50

Profitability (USD)

Profitability Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Return on Common Equity (%)	- -	- -	-363.91	-57.31	47.43	-1.76	-25.75	-23.99
Return on Assets (%)	- -	-331.89	-122.82	-40.78	0.96	-1.09	-12.23	-7.54
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	1.16	-7.44	- -	- -
Gross Margin (%)	- -	- -	- -	35.83	29.89	28.16	23.08	21.07
EBITDA Margin (%)	- -	- -	- -	-34.08	-1.17	3.08	1.65	0.61
Operating Margin (%)	- -	- -	- -	-30.9	0.61	1.87	0.51	-0.44
Incremental Operating Margin (%)	- -	- -	- -	- -	5.19	3.46	-1.53	- -
Pretax Margin (%)	- -	- -	- -	-22.6	0.71	0.18	-2.51	-1.57
Profit Margin (%)	- -	- -	- -	-111.93	0.37	-0.36	-3.55	-2.37
Net Income to Common Margin (%)	- -	- -	- -	-138.54	12.6	-0.36	-3.55	-2.38
Effective Tax Rate (%)	- -	- -	- -	- -	48.13	183.68	- -	- -
Dvd Payout Ratio (%)	90.34	54.24	56	53.58	97.07	- -	- -	0.32
Sustainable Growth Rate (%)	- -	- -	-160.12	-26.6	1.39	-1.76	-25.75	-23.92

Credit (USD)

Credit Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Total Debt	3	5	- -	1	- -	2	20	22
ST Debt	3	5	- -	1	- -	1	18	14
LT Debt	- -	- -	- -	- -	- -	1	2	8
Total Debt/EBITDA	0.73	-0.45	- -	-0.27	- -	0.27	3.38	8.62
Net Debt/EBITDA	0.73	-0.18	3.92	2.6	1.57	-0.35	2.88	6.78
Total Debt/EBIT	-18.1	-1.91	- -	-0.3	- -	0.44	10.97	-11.95
Net Debt/EBIT	-18.09	-0.77	3.22	2.86	-3.03	-0.58	9.34	-9.41
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-2,355.1	12.16	96.46	78.81	61.43	62.39	36.58	26.98
Long-Term Debt/Equity (%)	- -	3.96	- -	- -	- -	1.97	4.59	17.69
Long-Term Debt/Capital (%)	- -	0.97	- -	- -	- -	1.91	3.26	11.76
Long-Term Debt/Total Assets (%)	- -	0.48	- -	- -	- -	1.26	1.87	5.62
Total Debt/Equity (%)	-29.06	309.43	- -	4.45	- -	3.13	40.92	50.35
Total Debt/Capital (%)	-40.96	75.58	- -	4.26	- -	3.04	29.04	33.49
Total Debt/Total Assets (%)	684.12	37.63	- -	3.51	- -	2	16.66	16
Net Debt to Equity	-29.04	125.6	-67.17	-43	-6.83	-4.17	34.85	39.65
Net Debt/Capital (%)	-40.92	55.67	-204.55	-75.45	-7.33	-4.26	25.76	28.39
EBITDA	3	-12	-7	-5	-1	7	6	3
EBITDA-CapEx	3	-12	-8	-6	-3	3	1	1
Operating Income (Loss)	- -	-3	-9	-5	1	4	2	-2

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Cash Ratio	- -	0.4	18.51	1.82	0.11	0.1	0.04	0.06
Current Ratio	0.04	0.46	18.71	2.82	1.27	1.43	1.01	0.96
Quick Ratio	0.02	0.43	18.66	2.7	1.22	1.36	0.97	0.93
CFO/Avg Current Liab	- -	-0.83	-1.24	-0.1	-0.04	-0.16	-0.03	0.07
Common Equity/Total Assets	-2,355.1	12.16	96.46	78.81	61.43	62.39	36.58	26.98
Long-Term Debt/Equity (%)	- -	3.96	- -	- -	- -	1.97	4.59	17.69
Long-Term Debt/Capital (%)	- -	0.97	- -	- -	- -	1.91	3.26	11.76
Long-Term Debt/Total Assets (%)	- -	0.48	- -	- -	- -	1.26	1.87	5.62
Total Debt/Equity (%)	-29.06	309.43	- -	4.45	- -	3.13	40.92	50.35
Total Debt/Capital (%)	-40.96	75.58	- -	4.26	- -	3.04	29.04	33.49
Total Debt/Total Assets (%)	684.12	37.63	- -	3.51	- -	2	16.66	16
CFO/Total Liabilities	-58.87	-57.16	-364.72	-5.83	-2.8	-12.23	-2.17	5.42
CFO/CapEx	-93.42	-93.68	-17.39	-1.79	-0.32	-0.95	-0.32	3.12
Altman's Z-Score	-190.26	-2.17	-1.23	-6.44	-2.28	2.01	2.04	1.82

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Accounts Receivable Turnover	- -	- -	- -	4.14	8.44	7.33	7.18	6.13
Days Sales Outstanding	- -	- -	- -	88.17	43.26	49.8	50.87	59.56
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	2.35	3.21	9.45	8.96	9.27	7.31
Accounts Payable Turnover Days	- -	- -	155.04	113.84	38.64	40.73	39.39	49.93
Cash Conversion Cycle	- -	- -	- -	-25.67	4.61	9.07	11.47	9.63
Inventory to Cash Days	- -	- -	- -	88.17	43.26	49.8	50.87	59.56
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Market Capitalization	104	182	9	39	34	88	52	31
- Cash & Cash Equivalents	- -	3	29	15	2	3	3	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	1	5	6
+ Total Debt	3	5	- -	1	- -	2	20	22
Enterprise Value	106	184	-20	25	32	88	75	55
Total Capital	-6	7	43	34	33	59	71	65
Total Debt/Capital (%)	-40.96	75.58	- -	4.26	- -	3.04	29.04	33.49
Total Debt / EV	0.02	0.03	- -	0.06	- -	0.02	0.27	0.39
EV/Sales	- -	- -	- -	1.59	0.26	0.4	0.2	0.13
EV/EBITDA	30.63	- -	- -	- -	- -	13.02	12.37	21.89
EV/EBIT	- -	- -	- -	- -	42.42	21.42	40.13	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	11
EV/Free Cash Flow to Firm	- -	- -	- -	- -	25.77	453.39	22.5	8.33
Diluted Market Cap	29	116	9	38	42	67	47	34
Diluted Enterprise Value	32	118	-20	24	40	67	70	57
EV per Share	6.4	11.13	- -	1.19	1.35	2.26	1.72	1.26
TTM Sales	- -	- -	- -	16	123	220	367	410
TTM EBITDA	3	-12	-7	-5	-1	7	6	3
TTM Operating Income	- -	-3	-9	-5	1	4	2	-2
TTM Cash Flow to Firm	- -	-7	- -	-1	-1	-4	-2	5
TTM Free Cash Flow to Firm	- -	-7	- -	- -	1	- -	3	7

Multiples (USD)

Valuation Multiples API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Price/Free Cash Flow	-5.54	-16.71	-1.62	-170.67	34.48	344.07	14.04	5.1
EV/EBIT	- -	- -	- -	- -	42.42	21.42	40.13	- -
Enterprise Value	106	184	-20	25	32	88	75	55
Low Price	0.5	3.53	0.31	0.38	0.95	1.35	0.55	0.6
EV/Sales	- -	- -	- -	1.59	0.26	0.4	0.2	0.13
EV/EBITDA	30.63	- -	- -	- -	- -	13.02	12.37	21.89
Price/Earnings	- -	- -	- -	- -	2.08	- -	- -	- -
Price/Earnings Average	-0.56	-2	-1.68	-1	2.24	-83.34	-6.35	-4.14
Price/Earnings High	-1.05	-4.73	-8.47	-2.09	4.22	-124.07	-13.09	-6.78
Price/Earnings Low	-0.08	-1.22	-0.07	-0.36	1.36	-50.91	-1.64	-2.68
Price/Book Value	-11.83	107.09	0.22	1.21	1.02	1.57	1.16	0.86
Price/Book Value Average	-6.34	56.1	3.4	0.69	1.11	1.53	2.06	1.11
Price/Book Value High	-11.83	132.7	17.15	1.43	2.08	2.28	4.23	1.82
Price/Book Value Low	-0.95	34.37	0.14	0.24	0.67	0.93	0.53	0.72
Price/Tangible Book Value	-11.83	-119.35	0.22	2.32	4.35	4.89	85.42	-2.52
Price/Tangible Book Value Average	-6.34	-62.52	3.4	1.32	4.7	4.78	151.36	-3.26
Price/Tangible Book Value High	-11.83	-147.88	17.15	2.76	8.84	7.11	311.8	-5.33
Price/Tangible Book Value Low	-0.95	-38.3	0.14	0.47	2.85	2.92	39.15	-2.1
Price/Sales	- -	- -	- -	2.43	0.26	0.3	0.13	0.08
Price/Sales Average	- -	- -	- -	1.38	0.28	0.3	0.23	0.1
Price/Sales High	- -	- -	- -	2.89	0.53	0.44	0.47	0.16
Price/Sales Low	- -	- -	- -	0.49	0.17	0.18	0.06	0.06
Price/Cash Flow	-5.48	-16.53	-1.53	-75.44	-55.08	-16.79	-29.63	6.28
Price/Cash Flow Average	-2.94	-8.66	-23.8	-42.9	-59.49	-16.42	-52.5	8.1
Price/Cash Flow High	-5.48	-20.49	-120.08	-89.71	-112.05	-24.44	-108.16	13.25
Price/Cash Flow Low	-0.44	-5.31	-0.95	-15.29	-36.09	-10.03	-13.58	5.23
Price/Free Cash Flow Average	-2.97	-8.75	-25.26	-97.05	37.24	336.47	24.88	6.58
Price/Free Cash Flow High	-5.54	-20.71	-127.41	-202.96	70.14	500.87	51.25	10.77
Price/Free Cash Flow Low	-0.44	-5.36	-1.01	-34.6	22.59	205.53	6.43	4.25
EV/Sales Average	- -	- -	- -	0.53	0.28	0.39	0.31	0.16
EV/Sales High	- -	- -	- -	2.06	0.54	0.58	0.58	0.22
EV/Sales Low	- -	- -	- -	- -	0.16	0.24	0.13	0.12
EV/EBITDA Average	16.76	-8.39	-15.93	-1.54	-23.9	12.73	19.02	25.53
EV/EBITDA High	30.63	-19.6	-96.22	-6.06	-46.4	18.94	35.2	35.81
EV/EBITDA Low	3.13	-5.21	3.13	1.12	-13.88	7.78	7.71	19.8
EV/EBIT Average	-412.96	-35.33	-13.07	-1.7	46.07	20.95	61.69	-35.41
EV/EBIT High	-754.85	-82.52	-78.97	-6.68	89.44	31.18	114.15	-49.68
EV/EBIT Low	-77.05	-21.95	2.56	1.24	26.75	12.81	25	-27.47
Last Price	6.25	11	0.5	1.85	1.45	2.26	1.2	0.72
High Price	6.25	13.63	39.31	2.2	2.95	3.29	4.38	1.52
Enterprise Value Average	58	98	118	8	34	86	115	64
Enterprise Value High	106	228	714	32	67	128	213	90
Enterprise Value Low	11	61	-23	-6	20	53	47	50

Shares Outstanding	17	17	19	21	23	39	43	44
Diluted Weighted Avg Shares	5	11	18	21	29	30	39	47
Basic Weighted Avg Shares	5	11	18	21	22	30	39	44
Revenue per Share	- -	- -	- -	0.76	5.54	7.43	9.42	9.41
EBITDA per Share	0.73	-1.1	-0.42	-0.26	-0.06	0.23	0.16	0.06
Operating Income per Share	-0.03	-0.26	-0.51	-0.24	0.03	0.14	0.05	-0.04
Basic EPS, GAAP	-5.94	-2.88	-4.64	-1.05	0.7	-0.03	-0.33	-0.22
Basic EPS from Cont Ops	-0.35	-0.53	-2.02	-0.18	0.02	-0.02	-0.33	-0.22
Diluted EPS, GAAP	-5.94	-2.88	-4.64	-1.05	0.53	-0.03	-0.33	-0.21
Diluted EPS from Cont Ops	-0.35	-0.53	-2.02	-0.18	0.02	-0.02	-0.33	-0.21
Dividend per Share	- -	- -	0.01	- -	- -	- -	- -	- -
Cash Flow per Share	-1.14	-0.67	-0.33	-0.02	-0.03	-0.13	-0.04	0.11
Free Cash Flow per Basic Share	-1.15	-0.67	-0.35	-0.04	-0.11	-0.28	-0.17	0.08
Cash & Equivalents per Share	- -	0.19	1.55	0.73	0.1	0.08	0.06	0.11
Book Value per Share	-0.53	0.1	2.29	1.54	1.42	1.44	1.03	0.83
Tangible Book Value per Share	-0.53	-0.09	2.29	0.8	0.33	0.46	0.01	-0.29

Stonepath Group Inc.

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)