Spotlight Capital Holdings, Inc. Financial Ratios — SLCH

Profitability (USD)

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-431.42	-314.24	-579.24	423.19	-216	-372.69	-166.05	-165.35	-645.22	-188.03
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-140,625,000	-10,345.77	- -	76.63	93.87	76.36	52.68	51.12	28.52	30.84	20.81
EBITDA Margin (%)	-524,826,100	-18,919.07	- -	-1,883.22	-483.42	-785.7	-1,871.46	-527.79	-837.06	-120.05	-65.52
Operating Margin (%)	-525,320,000	-18,933.91	- -	-1,901.68	-508.32	-846.21	-2,074.25	-589.98	-855.21	-141.61	-68.66
Incremental Operating Margin (%)	- -	- -	-17,703.73	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-650,264,600	-19,202.22	- -	-2,017.82	1,136.52	-946.19	-2,626	-753.98	-1,124.18	-148.45	-68.66
Net Income to Common Margin (%)	-650,264,600	-19,202.22	- -	-2,017.82	1,136.52	-946.19	-2,626	-753.98	-1,124.18	-148.45	-68.66
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
Total Debt	- -	1	- -	- -	- -	- -	1	1	1	1	2
ST Debt	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1
Total Debt/EBITDA	-0.02	-0.06	-0.59	-0.63	-1.09	-0.95	-0.73	-1.94	-2.73	-0.84	-1.58
Net Debt/EBITDA	0.09	-0.06	-0.57	-0.63	-0.95	-0.83	-0.66	-1.93	-2.72	-0.83	-1.58
Total Debt/EBIT	-0.02	-0.06	-0.59	-0.62	-1.04	-0.89	-0.66	-1.74	-2.67	-0.71	-1.51
Net Debt/EBIT	0.09	-0.06	-0.57	-0.62	-0.91	-0.77	-0.59	-1.73	-2.66	-0.71	-1.5
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-3.11	-17.54	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-3.11	-17.54	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-3.18	-20.69	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-204.96	-2,428.01	-73,563.45	-8,684.68	-7,393.35	-6,459.4	-6,836.47	-8,798.11	-10,345.6	-17,436.52	-2,348.11
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-0.29	-0.12	-0.4	-0.09	- -	- -	-0.03	-3.57	-3.22	-5.03
Long-Term Debt/Total Assets (%)	- -	6.75	89.82	33.69	6.5	- -	- -	2.33	356.3	543.52	110.15
Total Debt/Equity (%)	3.7	-35.48	-17.86	-22.41	-169.12	-144.1	-156	-107.13	-105.65	-72.31	-134.54
Total Debt/Capital (%)	-1.56	-3.32	-2.02	-2.22	-2.59	-2.51	-2.94	-2.99	-3.63	-3.28	-7.31
Total Debt/Total Assets (%)	3.14	78.01	1,453.99	188.98	186.38	158.23	195.05	255.55	362.51	553.33	159.88
Net Debt to Equity	-16.46	-34.29	-17.09	-22.3	-147.71	-125.21	-140.14	-106.6	-105.25	-71.82	-134.05
Net Debt/Capital (%)	6.39	-3.21	-1.93	-2.21	-2.25	-2.17	-2.63	-2.98	-3.62	-3.25	-7.28
EBITDA	-5	-9	-1	-1	- -	- -	-1	- -	- -	-1	-1
EBITDA-CapEx	-5	-12	-1	-1	-1	-1	-1	- -	- -	-1	-1
Operating Income (Loss)	-5	-9	-1	-1	- -	- -	-1	- -	- -	-1	-1

Liquidity (USD)

API Chat

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
Cash Ratio	1.14	0.01	0.01	- -	0.12	0.1	0.09	- -	0.02	0.01	0.01
Current Ratio	1.69	0.02	0.01	0.01	0.16	0.13	0.1	- -	0.03	0.17	0.16
Quick Ratio	1.69	0.02	0.01	0.01	0.16	0.12	0.1	- -	0.03	0.07	0.15
CFO/Avg Current Liab	- -	-0.3	-0.11	-0.03	0.03	- -	-0.19	-0.06	-0.7	-0.04	-0.15
Common Equity/Total Assets	-204.96	-2,428.01	-73,563.45	-8,684.68	-7,393.35	-6,459.4	-6,836.47	-8,798.11	-10,345.6	-17,436.52	-2,348.11
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-0.29	-0.12	-0.4	-0.09	- -	- -	-0.03	-3.57	-3.22	-5.03
Long-Term Debt/Total Assets (%)	- -	6.75	89.82	33.69	6.5	- -	- -	2.33	356.3	543.52	110.15
Total Debt/Equity (%)	3.7	-35.48	-17.86	-22.41	-169.12	-144.1	-156	-107.13	-105.65	-72.31	-134.54
Total Debt/Capital (%)	-1.56	-3.32	-2.02	-2.22	-2.59	-2.51	-2.94	-2.99	-3.63	-3.28	-7.31
Total Debt/Total Assets (%)	3.14	78.01	1,453.99	188.98	186.38	158.23	195.05	255.55	362.51	553.33	159.88
CFO/Total Liabilities	-299.77	-18.62	-11.6	-2.64	6.13	0.1	-18.58	-5.34	-36.75	-0.97	-5.18
CFO/CapEx	-33.74	-0.14	- -	-0.28	0.17	0.01	-0.66	-2.25	- -	- -	- -
Altman's Z-Score	16.59	-80.34	-1,211.42	-142.74	-110.85	-97.6	-105.84	-132.98	-152.73	-268.18	-36.17

Working Capital (USD)

API Chat

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
Accounts Receivable Turnover	- -	1.03	- -	5.33	7	8.82	36.05	- -	31.89	51.66	17.34
Days Sales Outstanding	- -	355.61	- -	68.52	52.16	41.4	10.13	- -	11.45	7.07	21.05
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.01	71.55
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.06	5.1
Accounts Payable Turnover	- -	5.12	- -	0.46	0.35	0.64	0.73	1.66	0.65	4.72	9.32
Accounts Payable Turnover Days	- -	71.26	- -	791.01	1,050.74	571.32	502.64	219.35	565.53	77.31	39.15
Cash Conversion Cycle	- -	284.36	- -	-722.49	-998.58	-529.92	-492.51	-219.35	-554.08	-59.18	-13
Inventory to Cash Days	- -	355.61	- -	68.52	52.16	41.4	10.13	- -	11.45	-3.99	15.95
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
Market Capitalization	21	5	- -	1	1	2	3	1	- -	- -	- -
- Cash & Cash Equivalents	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	- -	- -	- -	- -	1	1	1	1	2
Enterprise Value	21	5	1	1	1	2	4	1	1	1	2
Total Capital	-7	-16	-17	-18	-17	-17	-18	-18	-18	-20	-21
Total Debt/Capital (%)	-1.56	-3.32	-2.02	-2.22	-2.59	-2.51	-2.94	-2.99	-3.63	-3.28	-7.31
Total Debt / EV	0.01	0.1	0.51	0.27	0.3	0.2	0.14	0.37	0.76	0.86	0.98
EV/Sales	20,772,773	110.23	- -	44.53	17.62	36.58	99.79	27.55	29.86	1.17	1.06
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	21	5	- -	1	1	2	3	1	- -	- -	- -
Diluted Enterprise Value	21	5	1	1	1	2	4	1	1	1	2
EV per Share	4,274.23	526.2	58.3	81.57	47.36	54.14	71.3	24.63	14.69	4.31	8.64
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
TTM EBITDA	-5	-9	-1	-1	- -	- -	-1	- -	- -	-1	-1
TTM Operating Income	-5	-9	-1	-1	- -	- -	-1	- -	- -	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

API Chat

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
Price/Free Cash Flow	-13.92	1.89	-1.54	7.96	5.11	16.97	56.75	-42.96	-0.69	-11.31	-0.36
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	21	5	1	1	1	2	4	1	1	1	2
Low Price	935	450	25	25	15	5.5	38.5	15	3.5	0.64	0.07
EV/Sales	20,772,773	110.23	- -	44.53	17.62	36.58	99.79	27.55	29.86	1.17	1.06
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	1.15	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-4.26	-2.78	-1.87	-1.83	1.64	-4.25	-5.4	-5.9	-2.58	-0.73	-0.15
Price/Earnings High	-11.17	-9.55	-5.59	-4.73	4.09	-19.28	-77.28	-11.12	-6.33	-7.34	-0.49
Price/Earnings Low	-0.7	-0.49	-0.27	-0.68	0.49	-0.39	-2.05	-2.22	-0.63	-0.12	-0.01
Price/Book Value	-2.96	-0.29	-0.02	-0.06	-0.06	-0.1	-0.18	-0.05	-0.01	-0.01	- -
Price/Book Value Average	-3.86	-1.55	-0.12	-0.07	-0.09	-0.13	-0.3	-0.13	-0.04	-0.03	-0.01
Price/Book Value High	-10.13	-5.31	-0.35	-0.18	-0.22	-0.6	-4.22	-0.24	-0.11	-0.34	-0.02
Price/Book Value Low	-0.63	-0.27	-0.02	-0.03	-0.03	-0.01	-0.11	-0.05	-0.01	-0.01	- -
Price/Tangible Book Value	7.15	-3.18	-0.18	-0.62	-4.18	-5.78	-9.95	-1.81	-0.33	-0.12	-0.03
Price/Tangible Book Value Average	9.3	-17.07	-1.06	-0.7	-5.97	-7.73	-16.14	-4.65	-1.34	-0.77	-0.14
Price/Tangible Book Value High	24.42	-58.61	-3.17	-1.81	-14.93	-35.06	-230.8	-8.76	-3.29	-7.82	-0.44
Price/Tangible Book Value Low	1.53	-3.01	-0.15	-0.26	-1.79	-0.71	-6.13	-1.75	-0.33	-0.12	-0.01
Price/Sales	21,262,500	99.5	- -	32.76	13.02	30.07	87.47	17.33	7.11	0.17	0.03
Price/Sales Average	27,673,264.29	533.9	- -	36.86	18.59	40.21	141.89	44.51	28.97	1.08	0.11
Price/Sales High	72,657,000	1,832.96	- -	95.54	46.51	182.43	2,029.29	83.88	71.15	10.9	0.34
Price/Sales Low	4,544,100	94.27	- -	13.65	5.58	3.72	53.88	16.78	7.11	0.17	0.01
Price/Cash Flow	-13.51	-11.74	-1.54	-21	35.77	3,068.76	-29.75	-23.9	-0.69	-11.31	-0.36
Price/Cash Flow Average	-17.59	-63.01	-9.03	-23.63	51.05	4,103.72	-48.27	-61.36	-2.82	-70.49	-1.45
Price/Cash Flow High	-46.17	-216.31	-27.01	-61.24	127.75	18,619.43	-690.31	-115.63	-6.94	-712.45	-4.59
Price/Cash Flow Low	-2.89	-11.12	-1.29	-8.75	15.33	379.28	-18.33	-23.13	-0.69	-11.31	-0.12
Price/Free Cash Flow Average	-18.12	10.12	-9.03	8.96	7.3	22.7	92.05	-110.31	-2.82	-70.49	-1.45
Price/Free Cash Flow High	-47.58	34.76	-27.01	23.23	18.27	102.99	1,316.58	-207.85	-6.94	-712.45	-4.59
Price/Free Cash Flow Low	-2.98	1.79	-1.29	3.32	2.19	2.1	34.96	-41.57	-0.69	-11.31	-0.12
EV/Sales Average	27,183,537.29	544.62	- -	48.64	23.19	46.72	154.21	54.73	51.71	2.08	1.14
EV/Sales High	72,167,273	1,843.69	- -	107.31	51.11	188.94	2,041.61	94.09	93.89	11.9	1.37
EV/Sales Low	4,054,373	104.99	- -	25.42	10.18	10.23	66.2	26.99	29.86	1.17	1.04
EV/EBITDA Average	-5.18	-2.88	-4.09	-2.58	-4.8	-5.95	-8.24	-10.37	-6.18	-1.73	-1.74
EV/EBITDA High	-13.75	-9.75	-11.09	-5.7	-10.57	-24.05	-109.09	-17.83	-11.22	-9.91	-2.09
EV/EBITDA Low	-0.77	-0.55	-1.07	-1.35	-2.11	-1.3	-3.54	-5.11	-3.57	-0.98	-1.59
EV/EBIT Average	-5.17	-2.88	-4.08	-2.56	-4.56	-5.52	-7.43	-9.28	-6.05	-1.47	-1.66
EV/EBIT High	-13.74	-9.74	-11.07	-5.64	-10.05	-22.33	-98.43	-15.95	-10.98	-8.4	-1.99
EV/EBIT Low	-0.77	-0.55	-1.07	-1.34	-2	-1.21	-3.19	-4.57	-3.49	-0.83	-1.52
Last Price	4,375	475	30	60	35	44.5	62.5	15.5	3.5	0.64	0.22
High Price	14,950	8,750	525	175	125	270	1,450	75	35	40	2.75
Enterprise Value Average	27	25	2	2	2	3	6	3	2	1	2
Enterprise Value High	72	86	6	4	4	11	79	5	3	8	2
Enterprise Value Low	4	5	1	1	1	1	3	1	1	1	2

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	4.77	- -	1.83	2.69	1.48	0.71	0.89	0.49	3.67	8.16
EBITDA per Share	-1,079.89	-903.14	-49.87	-34.5	-12.99	-11.63	-13.37	-4.72	-4.12	-4.41	-5.35
Operating Income per Share	-1,080.91	-903.85	-49.97	-34.83	-13.66	-12.52	-14.82	-5.28	-4.21	-5.2	-5.6
Basic EPS, GAAP	-1,337.99	-916.65	-93.99	-36.96	30.55	-14	-18.76	-6.74	-5.53	-5.45	-5.6
Basic EPS from Cont Ops	-1,337.99	-916.65	-75.75	-36.96	-18.01	-14	-18.76	-6.74	-5.53	-5.45	-5.6
Diluted EPS, GAAP	-1,337.99	-916.65	-93.99	-36.96	30.55	-14	-18.76	-6.74	-5.53	-5.45	-5.6
Diluted EPS from Cont Ops	-1,337.99	-916.65	-75.75	-36.96	-18.01	-14	-18.76	-6.74	-5.53	-5.45	-5.6
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-323.79	-40.45	-19.44	-2.86	0.98	0.01	-2.1	-0.65	-5.04	-0.06	-0.6
Free Cash Flow per Basic Share	-333.39	-332.65	-19.44	-13.25	-4.89	-2.59	-5.3	-0.94	-5.04	-0.06	-0.6
Cash & Equivalents per Share	123.4	1.77	1.27	0.1	1.79	1.45	1	0.05	0.04	0.03	0.03
Book Value per Share	-1,476.37	-1,648.74	-1,495.98	-996.02	-561.6	-452.98	-343.52	-315.96	-320.5	-116.63	-124.21
Tangible Book Value per Share	612.31	-149.3	-165.59	-96.72	-8.37	-7.7	-6.28	-8.57	-10.63	-5.12	-6.29

Spotlight Capital Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)