Savoy Energy Corporation

SNVP

SNVPSavoy Energy Corporation US flag

Other OTC

0.00

USD

+0.00

- -

-NaNMarket Cap

Profitability	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-2,960.82	-1,740.2	-940.63	-700.33
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	77.52	33.75	13.7
EBITDA Margin (%)	- -	- -	-2,284.01	-2,250.58	-3,722.52
Operating Margin (%)	- -	- -	-4,097.62	-2,255.48	-3,722.98
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-4,229.42	-2,066.77	-2,982.1
Profit Margin (%)	- -	- -	-4,229.42	-2,066.77	-2,982.1
Net Income to Common Margin (%)	- -	- -	-4,229.42	-2,066.77	-2,982.1
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Total Debt	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	1
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -
Net Debt/EBITDA	0.07	0.01	-0.47	-0.34	-1.03
Total Debt/EBIT	- -	- -	- -	- -	- -
Net Debt/EBIT	0.07	0.01	-0.26	-0.34	-1.03
EBITDA to Interest Expense	- -	-13.99	-17.33	-39.06	-2.4
EBITDA-CapEx/Interest Expense	- -	-13.99	-17.33	-39.94	-2.4
EBIT to Interest Expense	- -	-13.99	-31.09	-39.14	-2.4
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	-690.3	-715.93	-891.76	-3,617.79	-6,684.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -
Net Debt to Equity	8.98	0.94	-45.74	-50.4	-50.69
Net Debt/Capital (%)	12.65	12.26	-33.27	-19.05	-21.59
EBITDA	- -	- -	-1	-1	-1
EBITDA-CapEx	- -	- -	-1	-1	-1
Operating Income (Loss)	- -	- -	-1	-1	-1

Liquidity	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Cash Ratio	0.08	0.01	0.06	0.01	0.01
Current Ratio	0.08	0.01	0.06	0.01	0.02
Quick Ratio	0.08	0.01	0.06	0.01	0.01
CFO/Avg Current Liab	- -	-0.14	-0.08	-0.55	-0.25
Common Equity/Total Assets	-690.3	-715.93	-891.76	-3,617.79	-6,684.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -
CFO/Total Liabilities	-110.84	-10.48	-4.18	-57.11	-23.14
CFO/CapEx	- -	- -	- -	-18.31	- -
Altman's Z-Score	-77.3	-521.58	-45.55	-121.99	-163.98

Working Capital	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Accounts Receivable Turnover	- -	- -	30.26	47.61	- -
Days Sales Outstanding	- -	- -	12.06	7.67	- -
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	0.04	0.14	0.09
Accounts Payable Turnover Days	- -	- -	8,576.46	2,693.82	4,008.76
Cash Conversion Cycle	- -	- -	-8,564.4	-2,686.15	-4,008.76
Inventory to Cash Days	- -	- -	12.06	7.67	- -
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Market Capitalization	- -	- -	2	1	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -
Total Capital	- -	- -	-1	-2	-2
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	2	1	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	-1	-1	-1
TTM Operating Income	- -	- -	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -

Multiples	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-4.66	-1.19	-0.96
Price/Earnings High	- -	- -	-12.87	-3.71	-5.07
Price/Earnings Low	- -	- -	-1.58	-0.35	-0.08
Price/Book Value	- -	- -	-1.57	-0.24	-0.01
Price/Book Value Average	- -	- -	-4.56	-0.52	-0.13
Price/Book Value High	- -	- -	-12.59	-1.61	-0.7
Price/Book Value Low	- -	- -	-1.54	-0.15	-0.01
Price/Tangible Book Value	- -	- -	-2.87	-0.75	-0.03
Price/Tangible Book Value Average	- -	- -	-8.35	-1.63	-0.38
Price/Tangible Book Value High	- -	- -	-23.08	-5.08	-2
Price/Tangible Book Value Low	- -	- -	-2.83	-0.48	-0.03
Price/Sales	- -	- -	67.67	11.32	2.42
Price/Sales Average	- -	- -	196.95	24.59	28.7
Price/Sales High	- -	- -	544.24	76.75	151.3
Price/Sales Low	- -	- -	66.75	7.29	2.42
Price/Cash Flow	- -	- -	-56.88	-1.21	-0.13
Price/Cash Flow Average	- -	- -	-165.53	-2.62	-1.57
Price/Cash Flow High	- -	- -	-457.44	-8.19	-8.28
Price/Cash Flow Low	- -	- -	-56.1	-0.78	-0.13
Price/Free Cash Flow	- -	- -	-56.88	-1.28	-0.13
Price/Free Cash Flow Average	- -	- -	-165.53	-2.77	-1.57
Price/Free Cash Flow High	- -	- -	-457.44	-8.66	-8.28
Price/Free Cash Flow Low	- -	- -	-56.1	-0.82	-0.13
EV/Sales	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -
Last Price	- -	- -	0.07	0.01	- -
High Price	- -	- -	0.53	0.08	0.02
Low Price	- -	- -	0.06	0.01	- -
Enterprise Value	- -	- -	- -	- -	- -
Enterprise Value Average	- -	- -	- -	- -	- -
Enterprise Value High	- -	- -	- -	- -	- -
Enterprise Value Low	- -	- -	- -	- -	- -

Per Share Data Items	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Shares Outstanding	60	60	31	64	128
Diluted Weighted Avg Shares	60	60	37	54	85
Basic Weighted Avg Shares	60	60	37	54	85
Revenue per Share	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	-0.02	-0.02	-0.01
Operating Income per Share	- -	- -	-0.04	-0.02	-0.01
Basic EPS, GAAP	- -	- -	-0.04	-0.02	- -
Basic EPS from Cont Ops	- -	- -	-0.04	-0.02	- -
Diluted EPS, GAAP	- -	- -	-0.04	-0.02	- -
Diluted EPS from Cont Ops	- -	- -	-0.04	-0.02	- -
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	-0.01	- -
Free Cash Flow per Basic Share	- -	- -	- -	-0.01	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	-0.04	-0.05	-0.04
Tangible Book Value per Share	- -	- -	-0.02	-0.02	-0.01

Profitability	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-2,960.82	-1,740.2	-940.63	-700.33
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	77.52	33.75	13.7
EBITDA Margin (%)	- -	- -	-2,284.01	-2,250.58	-3,722.52
Operating Margin (%)	- -	- -	-4,097.62	-2,255.48	-3,722.98
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-4,229.42	-2,066.77	-2,982.1
Profit Margin (%)	- -	- -	-4,229.42	-2,066.77	-2,982.1
Net Income to Common Margin (%)	- -	- -	-4,229.42	-2,066.77	-2,982.1
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Total Debt	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	1
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -
Net Debt/EBITDA	0.07	0.01	-0.47	-0.34	-1.03
Total Debt/EBIT	- -	- -	- -	- -	- -
Net Debt/EBIT	0.07	0.01	-0.26	-0.34	-1.03
EBITDA to Interest Expense	- -	-13.99	-17.33	-39.06	-2.4
EBITDA-CapEx/Interest Expense	- -	-13.99	-17.33	-39.94	-2.4
EBIT to Interest Expense	- -	-13.99	-31.09	-39.14	-2.4
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	-690.3	-715.93	-891.76	-3,617.79	-6,684.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -
Net Debt to Equity	8.98	0.94	-45.74	-50.4	-50.69
Net Debt/Capital (%)	12.65	12.26	-33.27	-19.05	-21.59
EBITDA	- -	- -	-1	-1	-1
EBITDA-CapEx	- -	- -	-1	-1	-1
Operating Income (Loss)	- -	- -	-1	-1	-1

Liquidity	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Cash Ratio	0.08	0.01	0.06	0.01	0.01
Current Ratio	0.08	0.01	0.06	0.01	0.02
Quick Ratio	0.08	0.01	0.06	0.01	0.01
CFO/Avg Current Liab	- -	-0.14	-0.08	-0.55	-0.25
Common Equity/Total Assets	-690.3	-715.93	-891.76	-3,617.79	-6,684.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -
CFO/Total Liabilities	-110.84	-10.48	-4.18	-57.11	-23.14
CFO/CapEx	- -	- -	- -	-18.31	- -
Altman's Z-Score	-77.3	-521.58	-45.55	-121.99	-163.98

Working Capital	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Accounts Receivable Turnover	- -	- -	30.26	47.61	- -
Days Sales Outstanding	- -	- -	12.06	7.67	- -
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	0.04	0.14	0.09
Accounts Payable Turnover Days	- -	- -	8,576.46	2,693.82	4,008.76
Cash Conversion Cycle	- -	- -	-8,564.4	-2,686.15	-4,008.76
Inventory to Cash Days	- -	- -	12.06	7.67	- -
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Market Capitalization	- -	- -	2	1	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -
Total Capital	- -	- -	-1	-2	-2
Total Debt/Capital (%)	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	2	1	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	-1	-1	-1
TTM Operating Income	- -	- -	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -

Multiples	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-4.66	-1.19	-0.96
Price/Earnings High	- -	- -	-12.87	-3.71	-5.07
Price/Earnings Low	- -	- -	-1.58	-0.35	-0.08
Price/Book Value	- -	- -	-1.57	-0.24	-0.01
Price/Book Value Average	- -	- -	-4.56	-0.52	-0.13
Price/Book Value High	- -	- -	-12.59	-1.61	-0.7
Price/Book Value Low	- -	- -	-1.54	-0.15	-0.01
Price/Tangible Book Value	- -	- -	-2.87	-0.75	-0.03
Price/Tangible Book Value Average	- -	- -	-8.35	-1.63	-0.38
Price/Tangible Book Value High	- -	- -	-23.08	-5.08	-2
Price/Tangible Book Value Low	- -	- -	-2.83	-0.48	-0.03
Price/Sales	- -	- -	67.67	11.32	2.42
Price/Sales Average	- -	- -	196.95	24.59	28.7
Price/Sales High	- -	- -	544.24	76.75	151.3
Price/Sales Low	- -	- -	66.75	7.29	2.42
Price/Cash Flow	- -	- -	-56.88	-1.21	-0.13
Price/Cash Flow Average	- -	- -	-165.53	-2.62	-1.57
Price/Cash Flow High	- -	- -	-457.44	-8.19	-8.28
Price/Cash Flow Low	- -	- -	-56.1	-0.78	-0.13
Price/Free Cash Flow	- -	- -	-56.88	-1.28	-0.13
Price/Free Cash Flow Average	- -	- -	-165.53	-2.77	-1.57
Price/Free Cash Flow High	- -	- -	-457.44	-8.66	-8.28
Price/Free Cash Flow Low	- -	- -	-56.1	-0.82	-0.13
EV/Sales	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -
Last Price	- -	- -	0.07	0.01	- -
High Price	- -	- -	0.53	0.08	0.02
Low Price	- -	- -	0.06	0.01	- -
Enterprise Value	- -	- -	- -	- -	- -
Enterprise Value Average	- -	- -	- -	- -	- -
Enterprise Value High	- -	- -	- -	- -	- -
Enterprise Value Low	- -	- -	- -	- -	- -

Per Share Data Items	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
Shares Outstanding	60	60	31	64	128
Diluted Weighted Avg Shares	60	60	37	54	85
Basic Weighted Avg Shares	60	60	37	54	85
Revenue per Share	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	-0.02	-0.02	-0.01
Operating Income per Share	- -	- -	-0.04	-0.02	-0.01
Basic EPS, GAAP	- -	- -	-0.04	-0.02	- -
Basic EPS from Cont Ops	- -	- -	-0.04	-0.02	- -
Diluted EPS, GAAP	- -	- -	-0.04	-0.02	- -
Diluted EPS from Cont Ops	- -	- -	-0.04	-0.02	- -
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	-0.01	- -
Free Cash Flow per Basic Share	- -	- -	- -	-0.01	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	-0.04	-0.05	-0.04
Tangible Book Value per Share	- -	- -	-0.02	-0.02	-0.01

Savoy Energy Corporation

Profitability

Credit

Liquidity

Working Capital

Enterprise Value

Multiples

Per Share Data Items

Profitability

Credit

Liquidity

Working Capital

Enterprise Value

Multiples

Per Share Data Items