Xiao AI Technology Limited

SIPN

SIPNXiao AI Technology Limited US flag

Other OTC

0.01

USD

- -

16.22MMarket Cap

Profitability (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-200	- -	- -	- -	- -	- -	- -
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	20.48	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	13.03	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	9.85	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	9.85	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	9.31	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	2	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	2	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	18.32	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Total Debt	14	14	14	14	14	14	14	14
ST Debt	12	12	12	12	12	12	12	12
LT Debt	2	2	2	2	2	2	2	2
Total Debt/EBITDA	1.85	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-2.39	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	2.45	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-3.16	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	13.87	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	7.95	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	6.93	-5.16	-5.16	-5.16	-5.16	-5.16	-5.16	-5.16
Long-Term Debt/Total Assets (%)	3.41	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	46.69	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68
Total Debt/Capital (%)	40.7	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33
Total Debt/Total Assets (%)	20.05	- -	- -	- -	- -	- -	- -	- -
Net Debt to Equity	-60.42	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68
Net Debt/Capital (%)	-793.14	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33
EBITDA	8	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	7	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	6	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Cash Ratio	0.86	- -	- -	- -	- -	- -	- -	- -
Current Ratio	1.58	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	1.36	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	-0.84	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	13.87	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	7.95	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	6.93	-5.16	-5.16	-5.16	-5.16	-5.16	-5.16	-5.16
Long-Term Debt/Total Assets (%)	3.41	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	46.69	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68
Total Debt/Capital (%)	40.7	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33
Total Debt/Total Assets (%)	20.05	- -	- -	- -	- -	- -	- -	- -
CFO/Total Liabilities	25.92	-62.46	- -	- -	- -	- -	- -	- -
CFO/CapEx	12.65	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.43	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	-0.43	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	-850.79	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	3	- -	- -	- -	- -	- -	- -	- -
Raw Materials	1	- -	- -	- -	- -	- -	- -	- -
Work In Process	1	- -	- -	- -	- -	- -	- -	- -
Finished Goods	2	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Market Capitalization	50	2	1	1	- -	- -	- -	- -
- Cash & Cash Equivalents	33	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	11	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	14	14	14	14	14	14	14	14
Enterprise Value	42	16	15	15	14	14	14	14
Total Capital	35	-47	-47	-47	-47	-47	-47	-47
Total Debt/Capital (%)	40.7	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33
Total Debt / EV	0.34	0.87	0.95	0.95	1	1	1	1
EV/Sales	0.72	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	5.5	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	7.28	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.03	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	3.74	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	50	2	1	1	- -	- -	- -	- -
Diluted Enterprise Value	42	16	15	15	14	14	14	14
EV per Share	2,318.11	598.11	547.61	542.61	518.71	518.12	517.66	- -
TTM Sales	59	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	8	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	6	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	10	-32	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	11	-32	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Price/Free Cash Flow	4.4	-0.07	- -	- -	- -	- -	- -	- -
EV/EBIT	7.28	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	42	16	15	15	14	14	14	14
Low Price	1,010	65	30	6	0.53	0.51	0.05	0.05
EV/Sales	0.72	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	5.5	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	42.21	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	44.08	-0.51	- -	- -	- -	- -	- -	- -
Price/Earnings High	102.05	-1.51	- -	- -	- -	- -	- -	- -
Price/Earnings Low	15.62	-0.03	- -	- -	- -	- -	- -	- -
Price/Book Value	5.06	-0.04	-0.01	-0.01	- -	- -	- -	- -
Price/Book Value Average	5.29	-0.6	-0.03	-0.01	-0.01	- -	- -	- -
Price/Book Value High	12.24	-1.75	-0.07	-0.02	-0.02	- -	- -	- -
Price/Book Value Low	1.87	-0.03	-0.01	- -	- -	- -	- -	- -
Price/Tangible Book Value	1.74	-0.04	-0.02	-0.01	- -	- -	- -	- -
Price/Tangible Book Value Average	1.81	-0.71	-0.04	-0.02	-0.01	- -	- -	- -
Price/Tangible Book Value High	4.2	-2.09	-0.09	-0.03	-0.02	- -	- -	- -
Price/Tangible Book Value Low	0.64	-0.03	-0.02	- -	- -	- -	- -	- -
Price/Sales	0.84	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	0.88	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	2.04	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	0.31	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	4.75	-0.07	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	4.96	-1.14	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	11.48	-3.34	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	1.76	-0.06	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	4.6	-1.14	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	10.64	-3.34	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	1.63	-0.06	- -	- -	- -	- -	- -	- -
EV/Sales Average	0.75	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	1.91	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	0.18	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	5.79	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	14.68	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	1.42	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	7.66	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	19.43	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	1.88	- -	- -	- -	- -	- -	- -	- -
Last Price	2,730	80.5	30	25	1.1	0.51	0.05	0.05
High Price	6,600	3,900	165	50	35	1.01	0.1	0.05
Enterprise Value Average	45	51	16	15	15	14	14	14
Enterprise Value High	113	121	19	16	15	14	14	14
Enterprise Value Low	11	16	15	14	14	14	14	14

Profitability (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-200	- -	- -	- -	- -	- -	- -
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	20.48	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	13.03	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	9.85	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	9.85	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	9.31	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	2	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	2	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	18.32	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Total Debt	14	14	14	14	14	14	14	14
ST Debt	12	12	12	12	12	12	12	12
LT Debt	2	2	2	2	2	2	2	2
Total Debt/EBITDA	1.85	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-2.39	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	2.45	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-3.16	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	13.87	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	7.95	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	6.93	-5.16	-5.16	-5.16	-5.16	-5.16	-5.16	-5.16
Long-Term Debt/Total Assets (%)	3.41	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	46.69	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68
Total Debt/Capital (%)	40.7	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33
Total Debt/Total Assets (%)	20.05	- -	- -	- -	- -	- -	- -	- -
Net Debt to Equity	-60.42	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68
Net Debt/Capital (%)	-793.14	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33
EBITDA	8	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	7	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	6	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Cash Ratio	0.86	- -	- -	- -	- -	- -	- -	- -
Current Ratio	1.58	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	1.36	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	-0.84	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	13.87	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	7.95	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	6.93	-5.16	-5.16	-5.16	-5.16	-5.16	-5.16	-5.16
Long-Term Debt/Total Assets (%)	3.41	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	46.69	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68	-27.68
Total Debt/Capital (%)	40.7	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33
Total Debt/Total Assets (%)	20.05	- -	- -	- -	- -	- -	- -	- -
CFO/Total Liabilities	25.92	-62.46	- -	- -	- -	- -	- -	- -
CFO/CapEx	12.65	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.43	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	-0.43	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	-850.79	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	3	- -	- -	- -	- -	- -	- -	- -
Raw Materials	1	- -	- -	- -	- -	- -	- -	- -
Work In Process	1	- -	- -	- -	- -	- -	- -	- -
Finished Goods	2	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Market Capitalization	50	2	1	1	- -	- -	- -	- -
- Cash & Cash Equivalents	33	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	11	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	14	14	14	14	14	14	14	14
Enterprise Value	42	16	15	15	14	14	14	14
Total Capital	35	-47	-47	-47	-47	-47	-47	-47
Total Debt/Capital (%)	40.7	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33	-30.33
Total Debt / EV	0.34	0.87	0.95	0.95	1	1	1	1
EV/Sales	0.72	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	5.5	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	7.28	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.03	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	3.74	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	50	2	1	1	- -	- -	- -	- -
Diluted Enterprise Value	42	16	15	15	14	14	14	14
EV per Share	2,318.11	598.11	547.61	542.61	518.71	518.12	517.66	- -
TTM Sales	59	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	8	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	6	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	10	-32	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	11	-32	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Price/Free Cash Flow	4.4	-0.07	- -	- -	- -	- -	- -	- -
EV/EBIT	7.28	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	42	16	15	15	14	14	14	14
Low Price	1,010	65	30	6	0.53	0.51	0.05	0.05
EV/Sales	0.72	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	5.5	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	42.21	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	44.08	-0.51	- -	- -	- -	- -	- -	- -
Price/Earnings High	102.05	-1.51	- -	- -	- -	- -	- -	- -
Price/Earnings Low	15.62	-0.03	- -	- -	- -	- -	- -	- -
Price/Book Value	5.06	-0.04	-0.01	-0.01	- -	- -	- -	- -
Price/Book Value Average	5.29	-0.6	-0.03	-0.01	-0.01	- -	- -	- -
Price/Book Value High	12.24	-1.75	-0.07	-0.02	-0.02	- -	- -	- -
Price/Book Value Low	1.87	-0.03	-0.01	- -	- -	- -	- -	- -
Price/Tangible Book Value	1.74	-0.04	-0.02	-0.01	- -	- -	- -	- -
Price/Tangible Book Value Average	1.81	-0.71	-0.04	-0.02	-0.01	- -	- -	- -
Price/Tangible Book Value High	4.2	-2.09	-0.09	-0.03	-0.02	- -	- -	- -
Price/Tangible Book Value Low	0.64	-0.03	-0.02	- -	- -	- -	- -	- -
Price/Sales	0.84	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	0.88	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	2.04	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	0.31	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	4.75	-0.07	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	4.96	-1.14	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	11.48	-3.34	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	1.76	-0.06	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	4.6	-1.14	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	10.64	-3.34	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	1.63	-0.06	- -	- -	- -	- -	- -	- -
EV/Sales Average	0.75	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	1.91	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	0.18	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	5.79	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	14.68	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	1.42	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	7.66	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	19.43	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	1.88	- -	- -	- -	- -	- -	- -	- -
Last Price	2,730	80.5	30	25	1.1	0.51	0.05	0.05
High Price	6,600	3,900	165	50	35	1.01	0.1	0.05
Enterprise Value Average	45	51	16	15	15	14	14	14
Enterprise Value High	113	121	19	16	15	14	14	14
Enterprise Value Low	11	16	15	14	14	14	14	14

Shares Outstanding	27	27	27	27	27	27	27	27
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	3,234.58	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	421.54	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	318.55	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	64.68	-2,582.1	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	64.68	-2,582.1	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	64.68	-2,582.1	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	64.68	-2,582.1	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	574.84	-1,167.73	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	529.41	-1,167.73	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	1,787.17	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	539	-2,223.99	-2,223.99	-2,223.99	-2,223.99	-2,223.99	-2,223.99	- -
Tangible Book Value per Share	1,571.94	-1,869.71	-1,869.71	-1,869.71	-1,869.71	-1,869.71	-1,869.71	- -

Xiao AI Technology Limited

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)