SOLAI Limited Financial Ratios — SLAI Stock

Profitability (CNY)

	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	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	12/31/2025

Return on Common Equity (%)	36.47	- -	- -	16.14	-22.05	-11.27	-21.02	-34.72	-76.81	-44.59	-51.63	-133.39	-73.37	29.44	- -
Return on Assets (%)	8.04	1.19	15.99	13.65	-18.69	-9.43	-17.11	-29.18	-67.29	-37.79	-34.07	-81.58	-36.02	15.19	- -
Return on Capital (%)	36.47	11.92	- -	14.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	34.95	12.97	- -	12.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	89.49	89.23	89.28	90.7	75.54	-142.42	47.84	36.54	-53.4	6.97	26.52	-7.31	7.07	9.07	- -
EBITDA Margin (%)	19.64	19.26	26.36	28.12	-291.14	-6,436.45	-416.14	-222.47	-317.86	-426.07	-5.52	6.8	-40.24	5.99	- -
Operating Margin (%)	18	16.04	23.09	26.35	-302.76	-6,811.26	-471.11	-273.21	-539.53	-783.85	-45.61	-54.17	-69.39	-34.16	- -
Incremental Operating Margin (%)	-42.74	23.66	35.7	29.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-34.16
Pretax Margin (%)	18.1	12.97	11.47	28.47	-283.51	-3,951.63	-480.8	-389.68	-1,471.28	-1,077.71	-74.19	-139.27	-58.89	-21.29	- -
Profit Margin (%)	5.84	2.47	40.86	27.09	-325.35	-3,859.38	-441.29	-358.22	-1,829.51	-1,495.71	-116.06	-272.54	-66.61	36.67	- -
Net Income to Common Margin (%)	5.84	2.47	40.86	27.09	-325.35	-3,859.38	-441.29	-358.22	-1,829.51	-1,495.71	-116.06	-272.54	-66.61	36.67	- -
Effective Tax Rate (%)	67.76	80.93	- -	4.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	183.42	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	36.47	- -	- -	16.14	-22.05	-11.27	-21.02	-34.72	-76.81	-44.59	-51.63	-133.39	-73.37	29.44	- -

Credit (CNY)

Credit Ratios 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	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	12/31/2025

Total Debt	- -	- -	2	44	47	- -	- -	- -	7	1	7	4	4	3	- -
ST Debt	- -	- -	2	- -	- -	- -	- -	- -	2	1	2	1	2	1	- -
LT Debt	- -	- -	- -	44	47	- -	- -	- -	5	1	5	3	3	1	- -
Total Debt/EBITDA	- -	- -	0.19	1.68	-1.05	- -	- -	- -	-0.42	-0.16	-2.29	1.08	-0.24	1.29	- -
Net Debt/EBITDA	-1.4	-0.96	-7.77	-1.3	0.33	1.99	1.6	1.55	3.15	5.12	5.95	-1.39	0.19	-0.92	- -
Total Debt/EBIT	- -	- -	0.21	1.79	-1.01	- -	- -	- -	-0.25	-0.09	-0.28	-0.14	-0.14	-0.23	- -
Net Debt/EBIT	-1.53	-1.15	-8.87	-1.38	0.32	1.88	1.41	1.26	1.85	2.79	0.72	0.17	0.11	0.16	- -
EBITDA to Interest Expense	- -	- -	12.65	457.96	-135.57	- -	- -	- -	- -	- -	-3.83	17.78	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	10.89	409.68	-140.76	- -	- -	- -	- -	- -	-76.86	-45.44	- -	- -	- -
EBIT to Interest Expense	- -	- -	11.08	429.07	-140.98	- -	- -	- -	- -	- -	-31.64	-141.7	- -	- -	- -
Interest Expense	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -
Common Equity/Total Assets	22.05	-0.69	84.46	84.69	84.81	82.31	80.35	89.57	84	85.76	61.14	61.2	34.62	65.9	- -
Long-Term Debt/Equity (%)	- -	- -	- -	24.53	16.32	- -	- -	- -	5.57	1.49	2.23	5.34	10.1	1.59	- -
Long-Term Debt/Capital (%)	- -	- -	- -	19.7	14.03	- -	- -	- -	5.13	1.45	2.15	4.95	8.65	1.53	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	20.77	14.61	- -	- -	- -	4.55	1.23	1.55	3.27	3.5	1.23	- -
Total Debt/Equity (%)	- -	- -	1.58	24.53	16.32	- -	- -	- -	8.5	2.44	3.3	7.91	16.79	3.82	- -
Total Debt/Capital (%)	- -	- -	1.56	19.7	14.03	- -	- -	- -	7.83	2.38	3.2	7.33	14.37	3.68	- -
Total Debt/Total Assets (%)	- -	- -	1.34	20.77	14.61	- -	- -	- -	6.95	2.02	2.31	4.84	5.81	2.95	- -
Net Debt to Equity	-85.99	1,204.39	-65.67	-18.92	-5.14	-37.23	-31.6	-39.36	-63.48	-79.04	-8.61	-10.11	-12.91	-2.71	- -
Net Debt/Capital (%)	-613.59	92.33	-191.26	-23.33	-5.42	-59.31	-46.21	-64.9	-140.99	-337.86	-9.09	-10.34	-12.43	-2.68	- -
EBITDA	7	5	11	26	-45	-49	-46	-41	-16	-9	-3	4	-17	2	- -
EBITDA-CapEx	6	- -	10	24	-46	-53	-57	-46	-17	-9	-60	-10	-33	1	- -
Operating Income (Loss)	7	4	10	25	-46	-52	-52	-50	-28	-17	-25	-31	-30	-11	- -

Liquidity (CNY)

Liquidity Ratios 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	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	12/31/2025

Cash Ratio	0.37	0.11	5.61	6.15	10.56	7.53	3.28	5.37	4.99	4.19	0.21	0.25	0.07	0.16	- -
Current Ratio	1.69	1.17	7.67	7.96	10.85	8.15	4.19	6.03	5.58	4.56	1.1	1.15	0.75	1.7	- -
Quick Ratio	1.33	0.92	6.44	6.87	10.72	8.05	3.6	5.87	5.48	4.31	0.43	0.54	0.13	0.57	- -
CFO/Avg Current Liab	0.76	0.4	0.15	1.79	0.26	-0.6	-1.06	-1.01	-1.74	-0.88	-0.72	-1.1	-0.75	-1.17	- -
Common Equity/Total Assets	22.05	-0.69	84.46	84.69	84.81	82.31	80.35	89.57	84	85.76	61.14	61.2	34.62	65.9	- -
Long-Term Debt/Equity (%)	- -	- -	- -	24.53	16.32	- -	- -	- -	5.57	1.49	2.23	5.34	10.1	1.59	- -
Long-Term Debt/Capital (%)	- -	- -	- -	19.7	14.03	- -	- -	- -	5.13	1.45	2.15	4.95	8.65	1.53	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	20.77	14.61	- -	- -	- -	4.55	1.23	1.55	3.27	3.5	1.23	- -
Total Debt/Equity (%)	- -	- -	1.58	24.53	16.32	- -	- -	- -	8.5	2.44	3.3	7.91	16.79	3.82	- -
Total Debt/Capital (%)	- -	- -	1.56	19.7	14.03	- -	- -	- -	7.83	2.38	3.2	7.33	14.37	3.68	- -
Total Debt/Total Assets (%)	- -	- -	1.34	20.77	14.61	- -	- -	- -	6.95	2.02	2.31	4.84	5.81	2.95	- -
CFO/Total Liabilities	26.41	24.22	19.59	123.99	19.42	-42.53	-80.32	-102.2	-122.91	-80.04	-38.52	-188.74	-59.86	-167.44	- -
CFO/CapEx	6.85	2.88	3.06	14.58	3.82	-4.25	-2.63	-3.93	-41.22	-43.59	-0.61	-4.61	-1.81	-27.87	- -
Altman's Z-Score	0.77	-0.17	19,879.82	7,864.2	10,526.78	6,816.29	4,612.88	6,600.72	8,572.2	13,262.87	2,055.41	200.07	483.28	853.19	- -

Working Capital (CNY)

Working Capital Ratios 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	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	12/31/2025

Accounts Receivable Turnover	7.8	3.65	4.16	6.17	1.92	0.58	6.07	11.82	1.57	0.84	145.92	26.45	13.36	13.95	- -
Days Sales Outstanding	46.81	100.1	87.68	59.14	190.36	634.75	60.1	30.89	232.91	435.57	2.5	13.8	27.32	26.17	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	459.53	224.89	- -	- -	16.11	4.1	1.45	2.11	17.97	70.77	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	0.79	1.62	- -	- -	22.66	89	251.21	173.03	20.31	5.16	- -
Cash Conversion Cycle	46.81	100.1	87.68	59.14	189.57	633.12	60.1	30.89	210.24	346.57	-248.7	-159.23	7.01	21.01	- -
Inventory to Cash Days	46.81	100.1	87.68	59.14	190.36	634.75	60.1	30.89	232.91	435.57	2.5	13.8	27.32	26.17	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (CNY)

Enterprise Value 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	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	12/31/2025

Market Capitalization	- -	- -	813,919	426,871	589,581	439,858	288,875	225,614	258,861	270,981	305,192	11,766	39,204	28,143	- -
- Cash & Cash Equivalents	10	5	90	78	62	97	73	63	52	47	18	5	3	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	15	14	15	-2	-2	-2	25	- -	- -	10	- -
+ Total Debt	- -	- -	2	44	47	- -	- -	- -	7	1	7	4	4	3	- -
Enterprise Value	-11	-5	813,811	426,759	589,386	439,645	288,801	225,534	258,811	270,933	305,206	11,762	39,205	28,153	- -
Total Capital	12	- -	136	224	334	260	231	161	88	61	212	57	29	69	- -
Total Debt/Capital (%)	- -	- -	1.56	19.7	14.03	- -	- -	- -	7.83	2.38	3.2	7.33	14.37	3.68	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	19,002.86	4,566.41	38,434.08	580,492.42	26,239.18	12,304.41	50,147.42	125,026.62	5,676.14	206.26	909.61	855.16	- -
EV/EBITDA	- -	- -	72,078.35	16,237.15	- -	- -	- -	- -	- -	- -	- -	3,033.85	- -	14,283.86	- -
EV/EBIT	- -	- -	82,310.65	17,330.66	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	101,817.31	10,551.26	85,347.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	85,083.02	9,874.76	68,410.43	- -	- -	- -	- -	- -	13,214.66	- -	- -	- -	- -
Diluted Market Cap	- -	- -	919	621	775	636	413	318	369	387	382	14	56	30	12
Diluted Enterprise Value	-10	-5	831	587	775	553	355	253	322	339	397	13	57	40	12
EV per Share	- -	- -	2,475.57	1,214.18	1,406.54	1,072.58	707.52	530.41	601.88	629.89	429.82	11.06	35.28	17.65	4.7
TTM Sales	37	27	43	93	15	1	11	18	5	2	54	57	43	33	- -
TTM EBITDA	7	5	11	26	-45	-49	-46	-41	-16	-9	-3	4	-17	2	- -
TTM Operating Income	7	4	10	25	-46	-52	-52	-50	-28	-17	-25	-31	-30	-11	- -
TTM Cash Flow to Firm	11	15	8	40	7	-16	-30	-21	-22	-10	-34	-63	-28	-33	- -
TTM Free Cash Flow to Firm	13	20	10	43	9	-13	-19	-16	-22	-10	23	-50	-13	-32	- -

Multiples (CNY)

Valuation Multiples 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	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	12/31/2025

Price/Free Cash Flow	- -	- -	143.87	14.38	94.09	-50.5	-22.1	-20.33	-16.97	-40.39	17.11	-0.28	-4.36	-0.94	- -
EV/EBIT	- -	- -	82,310.65	17,330.66	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-11	-5	813,811	426,759	589,386	439,645	288,801	225,534	258,811	270,933	305,206	11,762	39,205	28,153	- -
Low Price	- -	- -	1,269.8	1,161.3	511.7	764.4	568.4	365.61	511	175.7	284.2	9.8	10.57	12.53	4.69
EV/Sales	- -	- -	19,002.86	4,566.41	38,434.08	580,492.42	26,239.18	12,304.41	50,147.42	125,026.62	5,676.14	206.26	909.61	855.16	- -
EV/EBITDA	- -	- -	72,078.35	16,237.15	- -	- -	- -	- -	- -	- -	- -	3,033.85	- -	14,283.86	- -
Price/Earnings	- -	- -	48.17	23.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.45	- -
Price/Earnings Average	- -	- -	36.26	45.77	-14.12	-24.11	-9.57	-8.6	-5.06	-5.57	-11.42	-0.82	-1.18	2.85	- -
Price/Earnings High	- -	- -	53.69	72.47	-23.7	-28.36	-13.01	-14.81	-7.21	-14.04	-34.91	-3.52	-2.67	5.54	- -
Price/Earnings Low	- -	- -	24.71	22.26	-5.65	-15.5	-6.83	-3.33	-3.31	-3.33	-4.05	-0.08	-0.58	1.74	- -
Price/Book Value	- -	- -	6,093.92	2,369.25	2,165.02	1,786.62	1,337.78	1,389.92	3,098.95	4,382.46	1,696.55	221.46	1,559.93	494.66	- -
Price/Book Value Average	- -	- -	4,586.64	4,656.66	1,968.04	1,979.29	1,506.73	2,473.06	4,013.96	2,042.67	3,164.86	2,047.86	951.81	576.58	- -
Price/Book Value High	- -	- -	6,791.7	7,373.89	3,303.54	2,328.44	2,048.36	4,257.79	5,722.25	5,151.82	9,670.86	8,802.37	2,151.1	1,120.84	- -
Price/Book Value Low	- -	- -	3,125.35	2,265.46	787.38	1,272.66	1,074.46	957.73	2,630.5	1,222.22	1,121.82	196.23	467.36	351.37	- -
Price/Tangible Book Value	- -	- -	6,119.45	2,376.38	2,546.85	2,053.24	1,819.1	2,010.64	3,123.02	4,399.53	3,749.74	236.12	1,697.23	614.35	- -
Price/Tangible Book Value Average	- -	- -	4,605.86	4,670.68	2,315.14	2,274.65	2,048.83	3,577.49	4,045.14	2,050.63	6,995.05	2,183.44	1,035.58	716.1	- -
Price/Tangible Book Value High	- -	- -	6,820.15	7,396.08	3,886.17	2,675.91	2,785.33	6,159.25	5,766.7	5,171.9	21,374.76	9,385.14	2,340.42	1,392.04	- -
Price/Tangible Book Value Low	- -	- -	3,138.45	2,272.28	926.24	1,462.58	1,461.04	1,385.43	2,650.94	1,226.98	2,479.47	209.22	508.49	436.39	- -
Price/Sales	- -	- -	19.68	6.31	50.54	839.75	37.51	17.32	71.42	178.59	7.11	0.24	1.29	0.9	- -
Price/Sales Average	- -	- -	14.82	12.4	45.94	930.31	42.24	30.82	92.5	83.24	13.26	2.23	0.79	1.05	- -
Price/Sales High	- -	- -	21.94	19.63	77.12	1,094.42	57.43	53.07	131.87	209.95	40.51	9.59	1.78	2.03	- -
Price/Sales Low	- -	- -	10.1	6.03	18.38	598.18	30.12	11.94	60.62	49.81	4.7	0.21	0.39	0.64	- -
Price/Cash Flow	- -	- -	175.14	14.6	118.73	-38.62	-13.68	-15.16	-16.56	-39.46	-11.15	-0.22	-1.96	-0.9	- -
Price/Cash Flow Average	- -	- -	131.82	28.69	107.93	-42.79	-15.41	-26.97	-21.45	-18.39	-20.8	-2	-1.19	-1.05	- -
Price/Cash Flow High	- -	- -	195.2	45.43	181.17	-50.34	-20.95	-46.43	-30.58	-46.39	-63.56	-8.61	-2.7	-2.04	- -
Price/Cash Flow Low	- -	- -	89.82	13.96	43.18	-27.51	-10.99	-10.44	-14.06	-11.01	-7.37	-0.19	-0.59	-0.64	- -
Price/Free Cash Flow Average	- -	- -	108.28	28.27	85.53	-55.94	-24.89	-36.17	-21.98	-18.83	31.93	-2.56	-2.66	-1.09	- -
Price/Free Cash Flow High	- -	- -	160.34	44.77	143.57	-65.81	-33.84	-62.27	-31.34	-47.48	97.55	-10.99	-6.01	-2.12	- -
Price/Free Cash Flow Low	- -	- -	73.79	13.75	34.22	-35.97	-17.75	-14.01	-14.41	-11.26	11.32	-0.24	-1.31	-0.66	- -
EV/Sales Average	- -	- -	14,302.52	8,977.09	34,948.85	643,293.1	29,555.11	21,897.14	64,957.77	58,263.19	10,588.46	1,907.89	555.02	996.73	- -
EV/Sales High	- -	- -	21,179.52	14,215.57	58,664.83	756,790.8	40,181.23	37,702.12	92,606.7	146,979.61	32,354.58	8,200.81	1,254.32	1,937.27	- -
EV/Sales Low	- -	- -	9,745.13	4,367.17	13,982.41	413,592.56	21,074.48	8,477.8	42,566.18	34,852.62	3,753.37	182.8	272.54	607.53	- -
EV/EBITDA Average	-1.4	-0.96	54,249.81	31,920.59	-12,004.04	-9,994.53	-7,102.22	-9,842.78	-20,435.66	-13,674.47	-191,826.6	28,062.34	-1,379.33	16,648.54	- -
EV/EBITDA High	-1.4	-0.96	80,334.46	50,547.46	-20,149.88	-11,757.89	-9,655.73	-16,947.13	-29,133.99	-34,496.35	-586,154.31	120,621.91	-3,117.25	32,358.58	- -
EV/EBITDA Low	-1.4	-0.96	36,963.52	15,528.69	-4,802.6	-6,425.79	-5,064.29	-3,810.78	-13,391.29	-8,179.97	-67,998.21	2,688.73	-677.32	10,147.63	- -
EV/EBIT Average	-1.53	-1.15	61,951.15	34,070.32	-11,543.25	-9,444.56	-6,273.49	-8,014.76	-12,039.76	-7,432.96	-23,217.57	-3,521.99	-799.85	-2,917.86	- -
EV/EBIT High	-1.53	-1.15	91,738.8	53,951.64	-19,376.4	-11,110.88	-8,529.04	-13,799.68	-17,164.42	-18,751.02	-70,944.7	-15,138.75	-1,807.62	-5,671.24	- -
EV/EBIT Low	-1.53	-1.15	42,210.88	16,574.49	-4,618.25	-6,072.19	-4,473.36	-3,103.03	-7,889.53	-4,446.35	-8,230.11	-337.45	-392.76	-1,778.5	- -
Last Price	- -	- -	2,475.9	1,214.5	1,407	1,073.1	707.7	530.6	602	630	429.8	11.06	35.28	17.64	4.7
High Price	- -	- -	2,759.4	3,779.93	2,146.9	1,398.53	1,083.6	1,625.4	1,111.6	740.6	2,450	439.6	48.65	39.97	56.49
Enterprise Value Average	-10	-5	612,515	838,965	535,940	487,209	325,298	401,365	335,247	126,256	569,341	108,798	23,922	32,814	- -
Enterprise Value High	-10	-5	907,028	1,328,532	899,625	573,168	442,255	691,063	477,943	318,505	1,739,706	467,651	54,062	63,779	- -
Enterprise Value Low	-10	-5	417,342	408,139	214,420	313,241	231,956	155,394	219,684	75,526	201,819	10,424	11,747	20,001	- -

Shares Outstanding	320	320	329	351	419	410	408	425	430	430	710	1,064	1,111	1,595	- -
Diluted Weighted Avg Shares	- -	- -	- -	1	1	1	1	1	1	1	1	1	2	2	2
Basic Weighted Avg Shares	- -	- -	- -	- -	1	1	1	1	1	1	1	1	2	2	2
Revenue per Share	108.57	80.71	125.78	192.53	27.84	1.28	18.87	30.63	8.43	3.53	60.48	45.83	27.37	19.67	- -
EBITDA per Share	21.32	15.54	33.16	54.15	-81.05	-82.25	-78.52	-68.14	-26.79	-15.03	-3.34	3.12	-11.01	1.18	- -
Operating Income per Share	19.54	12.95	29.04	50.73	-84.29	-87.04	-88.9	-83.68	-45.48	-27.65	-27.58	-24.83	-18.99	-6.72	- -
Basic EPS, GAAP	6.34	2	51.4	52.16	-90.58	-49.32	-83.27	-109.72	-154.22	-52.76	-70.19	-124.9	-18.23	7.21	- -
Basic EPS from Cont Ops	6.34	2	51.4	52.16	-90.66	-51.02	-87.04	-114.59	-122.25	-37.97	-44.47	-63.83	-16.12	-4.19	- -
Diluted EPS, GAAP	5.81	1.83	47.16	49.53	-90.58	-49.32	-83.27	-109.72	-154.22	-52.76	-70.19	-124.9	-18.23	7.21	- -
Diluted EPS from Cont Ops	5.81	1.83	47.16	49.53	-90.66	-51.02	-87.04	-114.59	-122.25	-37.97	-44.47	-63.83	-16.12	-4.19	- -
Dividend per Share	- -	- -	94.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	32.44	43.52	14.14	83.21	11.85	-27.78	-51.72	-35.01	-36.36	-15.96	-38.55	-51.08	-18.04	-19.56	- -
Free Cash Flow per Basic Share	27.71	28.43	9.52	77.5	8.75	-34.32	-71.43	-43.92	-37.24	-16.33	-102.21	-62.16	-27.99	-20.26	- -
Cash & Equivalents per Share	0.03	0.02	0.33	0.45	0.61	0.55	0.22	0.18	0.13	0.11	0.02	0.01	- -	- -	- -
Book Value per Share	0.04	- -	0.41	0.51	0.65	0.6	0.53	0.38	0.19	0.14	0.25	0.05	0.02	0.04	- -
Tangible Book Value per Share	0.04	- -	0.4	0.51	0.55	0.52	0.39	0.26	0.19	0.14	0.11	0.05	0.02	0.03	- -

SOLAI Limited

Profitability (CNY)

Credit (CNY)

Liquidity (CNY)

Working Capital (CNY)

Enterprise Value (CNY)

Multiples (CNY)

Per Share Data Items (CNY)