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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	-14.37	-1.84	- -	303.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (CNY)

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	-55.93	-72.33	-17.56	-0.85	-16.08	-25.91	-48.88	-105.03	-281.78	-449.81	-131.43	-624.53	-786.3	-646.13	- -
Long-Term Debt/Equity (%)	- -	- -	- -	24.53	16.32	- -	- -	- -	5.57	1.49	2.23	5.34	10.1	1.59	- -
Long-Term Debt/Capital (%)	- -	- -	- -	104.28	448.67	- -	- -	- -	-1.64	-0.27	-1.29	-0.53	-0.45	-0.19	- -
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 (%)	- -	- -	-8.23	104.28	448.67	- -	- -	- -	-2.51	-0.45	-1.91	-0.78	-0.74	-0.47	- -
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 (%)	25.31	10.31	75.95	94.95	28.85	60.49	38.62	24.79	15.78	12.71	4.75	0.99	0.57	0.33	- -
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)

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	-55.93	-72.33	-17.56	-0.85	-16.08	-25.91	-48.88	-105.03	-281.78	-449.81	-131.43	-624.53	-786.3	-646.13	- -
Long-Term Debt/Equity (%)	- -	- -	- -	24.53	16.32	- -	- -	- -	5.57	1.49	2.23	5.34	10.1	1.59	- -
Long-Term Debt/Capital (%)	- -	- -	- -	104.28	448.67	- -	- -	- -	-1.64	-0.27	-1.29	-0.53	-0.45	-0.19	- -
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 (%)	- -	- -	-8.23	104.28	448.67	- -	- -	- -	-2.51	-0.45	-1.91	-0.78	-0.74	-0.47	- -
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	125.93	69.17	90.13	68.37	41.79	61.43	80.8	117.3	13.52	-7.87	-7.32	-3.69	- -

Working Capital (CNY)

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)

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	- -	- -	5,106	3,657	5,033	4,417	2,688	2,184	2,567	2,526	2,428	95	394	216	81
- 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	4,998	3,545	4,838	4,204	2,614	2,104	2,516	2,478	2,442	91	395	226	81
Total Capital	-30	-44	-26	42	10	-63	-116	-192	-275	-325	-355	-538	-567	-545	- -
Total Debt/Capital (%)	- -	- -	-8.23	104.28	448.67	- -	- -	- -	-2.51	-0.45	-1.91	-0.78	-0.74	-0.47	- -
Total Debt / EV	- -	- -	- -	0.01	0.01	- -	- -	- -	- -	- -	- -	0.05	0.01	0.01	- -
EV/Sales	- -	- -	116.72	37.93	315.49	5,550.32	237.53	114.81	487.58	1,143.68	45.42	1.6	9.17	6.87	- -
EV/EBITDA	- -	- -	442.71	134.87	- -	- -	- -	- -	- -	- -	- -	23.59	- -	114.77	- -
EV/EBIT	- -	- -	505.55	143.95	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	625.36	87.64	700.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	522.58	82.02	561.55	- -	- -	- -	- -	- -	105.75	- -	- -	- -	- -
Diluted Market Cap	- -	- -	5,564	3,852	5,033	4,417	2,688	2,184	2,567	2,526	2,428	95	394	216	81
Diluted Enterprise Value	-10	-5	5,477	3,817	5,033	4,334	2,630	2,119	2,520	2,478	2,442	94	395	226	81
EV per Share	- -	- -	14,680.1	7,302.47	8,782.93	7,092.63	4,482.04	3,516.57	4,110.01	4,034.41	2,747.26	73.49	251.1	135.14	32.88
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)

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	- -	- -	871.41	89.23	610.98	-350.68	-143.89	-139.81	-118.18	-263.64	108.74	-1.91	-30.94	-6.83	- -
EV/EBIT	- -	- -	505.55	143.95	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-11	-5	4,998	3,545	4,838	4,204	2,614	2,104	2,516	2,478	2,442	91	395	226	81
Low Price	- -	- -	7,737.96	7,204.09	3,210.16	5,178.86	3,925.41	2,547.8	3,507.21	1,166.44	1,845.1	68.41	73.11	90.36	32.81
EV/Sales	- -	- -	116.72	37.93	315.49	5,550.32	237.53	114.81	487.58	1,143.68	45.42	1.6	9.17	6.87	- -
EV/EBITDA	- -	- -	442.71	134.87	- -	- -	- -	- -	- -	- -	- -	23.59	- -	114.77	- -
Price/Earnings	- -	- -	291.78	144.45	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.86	- -
Price/Earnings Average	- -	- -	220.38	281.98	-88.76	-159.98	-64.79	-56.41	-34.83	-38.51	-73.85	-5.32	-8.37	20.53	- -
Price/Earnings High	- -	- -	325.58	444.06	-147.22	-190.45	-90.56	-93.53	-48.36	-91.62	-225.47	-22.36	-19.04	39.59	- -
Price/Earnings Low	- -	- -	150.55	138.12	-35.44	-105.01	-47.14	-23.22	-22.74	-22.11	-26.29	-0.55	-4.01	12.53	- -
Price/Book Value	- -	- -	-183.86	-2,016.65	-97.46	-56.98	-20.46	-11.47	-9.16	-7.79	-6.28	-0.18	-0.69	-0.39	- -
Price/Book Value Average	- -	- -	-138.87	-3,936.81	-85.76	-60.33	-23.95	-19.46	-11.74	-3.85	-11.92	-1.52	-0.42	-0.44	- -
Price/Book Value High	- -	- -	-205.16	-6,199.56	-142.25	-71.82	-33.48	-32.26	-16.3	-9.16	-36.38	-6.41	-0.96	-0.86	- -
Price/Book Value Low	- -	- -	-94.87	-1,928.31	-34.24	-39.6	-17.43	-8.01	-7.66	-2.21	-4.24	-0.16	-0.2	-0.27	- -
Price/Tangible Book Value	- -	- -	38.39	20.36	20.4	19.34	15.44	19.74	31.81	42.38	22.74	1.91	17.08	3.87	- -
Price/Tangible Book Value Average	- -	- -	29	39.74	17.95	20.47	18.08	33.49	40.76	20.94	43.16	16.58	10.4	4.45	- -
Price/Tangible Book Value High	- -	- -	42.84	62.59	29.78	24.37	25.27	55.52	56.59	49.82	131.79	69.75	23.66	8.58	- -
Price/Tangible Book Value Low	- -	- -	19.81	19.47	7.17	13.44	13.16	13.79	26.61	12.02	15.36	1.71	4.98	2.72	- -
Price/Sales	- -	- -	119.23	39.13	328.18	5,831.61	244.17	119.14	497.33	1,165.75	45.15	1.67	9.15	6.55	- -
Price/Sales Average	- -	- -	90.05	76.39	288.8	6,174.33	285.89	202.07	637.29	576.05	85.7	14.49	5.58	7.53	- -
Price/Sales High	- -	- -	133.04	120.3	478.99	7,350.01	399.63	335.03	884.75	1,370.4	261.67	60.95	12.68	14.52	- -
Price/Sales Low	- -	- -	61.52	37.42	115.31	4,052.7	208.03	83.18	416.07	330.66	30.51	1.49	2.67	4.59	- -
Price/Cash Flow	- -	- -	1,060.83	90.54	771.01	-268.22	-89.08	-104.23	-115.31	-257.59	-70.85	-1.49	-13.88	-6.58	- -
Price/Cash Flow Average	- -	- -	801.24	176.75	678.47	-283.98	-104.3	-176.78	-147.76	-127.29	-134.46	-13	-8.46	-7.57	- -
Price/Cash Flow High	- -	- -	1,183.73	278.34	1,125.31	-338.06	-145.79	-293.1	-205.14	-302.81	-410.55	-54.68	-19.24	-14.6	- -
Price/Cash Flow Low	- -	- -	547.37	86.57	270.9	-186.4	-75.89	-72.77	-96.47	-73.06	-47.87	-1.34	-4.05	-4.62	- -
Price/Free Cash Flow Average	- -	- -	658.17	174.2	537.65	-371.29	-168.47	-237.12	-151.44	-130.28	206.39	-16.6	-18.85	-7.85	- -
Price/Free Cash Flow High	- -	- -	972.37	274.32	891.74	-441.99	-235.5	-393.14	-210.24	-309.92	630.15	-69.82	-42.87	-15.14	- -
Price/Free Cash Flow Low	- -	- -	449.64	85.32	214.67	-243.71	-122.59	-97.61	-98.87	-74.78	73.47	-1.71	-9.03	-4.79	- -
EV/Sales Average	- -	- -	88.01	76.03	288.82	6,065.08	280.64	198.53	628.19	553.98	85.97	14.47	5.6	7.85	- -
EV/Sales High	- -	- -	131	119.93	479.02	7,240.75	394.37	331.49	875.66	1,348.33	261.94	60.93	12.7	14.84	- -
EV/Sales Low	- -	- -	59.47	37.05	115.34	3,943.45	202.78	79.65	406.98	308.59	30.78	1.47	2.69	4.92	- -
EV/EBITDA Average	-1.4	-0.96	333.81	270.33	-99.2	-94.23	-67.44	-89.24	-197.63	-130.02	-1,557.51	212.81	-13.91	131.12	- -
EV/EBITDA High	-1.4	-0.96	496.87	426.46	-164.53	-112.5	-94.77	-149	-275.48	-316.46	-4,745.46	896.2	-31.57	247.89	- -
EV/EBITDA Low	-1.4	-0.96	225.58	131.75	-39.61	-61.27	-48.73	-35.8	-128.04	-72.43	-557.57	21.66	-6.7	82.13	- -
EV/EBIT Average	-1.53	-1.15	381.2	288.54	-95.39	-89.04	-59.57	-72.67	-116.43	-70.67	-188.51	-26.71	-8.07	-22.98	- -
EV/EBIT High	-1.53	-1.15	567.41	455.18	-158.22	-106.31	-83.71	-121.33	-162.3	-172.01	-574.36	-112.48	-18.31	-43.45	- -
EV/EBIT Low	-1.53	-1.15	257.61	140.62	-38.09	-57.9	-43.04	-29.15	-75.43	-39.37	-67.49	-2.72	-3.88	-14.39	- -
Last Price	- -	- -	14,996.37	7,534.12	9,136.36	7,452.08	4,607.42	3,649.24	4,192.2	4,112.27	2,730.97	76.32	250.48	128.8	32.88
High Price	- -	- -	16,733.78	23,161.34	13,334.78	9,392.41	7,540.71	10,261.36	7,457.86	4,834.2	15,825.85	2,793.24	347.05	285.56	405.41
Enterprise Value Average	-10	-5	3,769	7,105	4,429	4,593	3,089	3,639	3,242	1,200	4,623	825	241	258	274
Enterprise Value High	-10	-5	5,610	11,209	7,346	5,484	4,341	6,076	4,519	2,922	14,085	3,475	548	489	1,000
Enterprise Value Low	-10	-5	2,547	3,463	1,769	2,987	2,232	1,460	2,100	669	1,655	84	116	162	81

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	108.02	80.3	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	21.22	15.47	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	19.44	12.88	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	6.3	1.99	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	6.3	1.99	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	5.87	1.85	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	5.87	1.85	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	32.28	43.3	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	27.57	28.28	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	31.58	14.77	322.47	322.7	466.17	383.39	151.52	129.99	89.89	77.01	19.88	6.21	2.06	1.08	- -
Book Value per Share	-87.7	-128.46	-81.56	-3.74	-93.74	-130.77	-225.2	-318.04	-457.65	-527.96	-434.98	-435.67	-362.47	-333.27	- -
Tangible Book Value per Share	33.76	-2.27	390.63	370.07	447.79	385.39	298.38	184.82	131.79	97.04	120.09	40.04	14.67	33.28	- -

SOLAI Limited

Profitability (CNY)

Credit (CNY)

Liquidity (CNY)

Working Capital (CNY)

Enterprise Value (CNY)

Multiples (CNY)

Per Share Data Items (CNY)