SOAFEE, Inc. Financial Ratios — SOFE Stock

Profitability (USD)

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-213.86	-92.07	-267.61	-79.67	-190.45	23.86	11.6	-6.21	-93.45	-24.13	-11.76	0.74	-8	-32.26	-43.97
Return on Capital (%)	- -	- -	- -	- -	- -	-22.29	-81.23	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	39.12	-14.62	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	- -	- -	90.7	28.43	- -	81.19	73.99	76.66	74.19	36.04	- -	- -
EBITDA Margin (%)	-52.43	-56.34	-539.67	- -	- -	47.82	-2,100.84	- -	-76.1	-80.51	4.04	-12.31	-801.33	- -	- -
Operating Margin (%)	-54.72	-67.27	-574.57	- -	- -	47.82	-2,100.84	- -	-179.95	-91.41	-4.76	-12.87	-908.51	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	702.5	- -	85.44	- -	-1,065.14	- -	- -	- -	- -	- -	1,329.4	- -
Pretax Margin (%)	-95.02	- -	-1,283.05	- -	- -	41.28	1,938.3	- -	-633.6	-76.11	- -	- -	- -	- -	- -
Profit Margin (%)	-94.39	-69.14	-1,283.05	- -	- -	41.28	1,938.3	- -	-633.6	-76.11	-26.16	1.05	-478.09	- -	- -
Net Income to Common Margin (%)	-94.39	-69.14	-1,283.05	- -	- -	41.28	1,938.3	- -	-633.6	-76.11	-26.16	1.05	-478.09	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.91
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012

Total Debt	- -	1	1	1	1	3	3	3	6	6	2	2	2	1	- -
ST Debt	- -	1	- -	- -	- -	1	- -	- -	4	4	- -	- -	2	1	- -
LT Debt	- -	- -	- -	- -	- -	3	3	3	2	2	2	2	- -	- -	- -
Total Debt/EBITDA	-0.82	-1	-1.29	-0.55	-1.16	5.54	-5.62	-11.97	-10.19	-3.63	23.15	-6.74	-4.89	-0.56	-0.06
Net Debt/EBITDA	-0.77	-0.97	-1.29	-0.54	-1.03	5.51	-5.6	-11.97	-10.17	-3.57	22.79	-4.87	-4.29	-0.47	-0.05
Total Debt/EBIT	-0.78	-0.83	-1.22	-0.55	-1.16	5.54	-5.62	-11.97	-4.31	-3.2	-19.64	-6.45	-4.32	-0.5	-0.06
Net Debt/EBIT	-0.73	-0.82	-1.21	-0.54	-1.03	5.51	-5.6	-11.97	-4.3	-3.15	-19.34	-4.66	-3.78	-0.43	-0.04
EBITDA to Interest Expense	-10.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	-1.63	-2.73	-3.98	-3.86
EBITDA-CapEx/Interest Expense	-18.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	-1.69	-4.03	-5.98	-4.24
EBIT to Interest Expense	-10.83	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.19	-1.7	-3.09	-4.41	-4.33
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -
Common Equity/Total Assets	-261.85	-388.92	-20,025.8	-996.76	-3,497.87	-94.79	-83.27	-89.67	-216.27	-237.32	-531.4	-500.39	-435.67	-401.78	-26,555.26
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	3,027.59	303.96	435.9	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-12.9	-2.42	-1.66	-1.58	-1.39	-390.25	-493.56	-408.99	-20.3	-17.19	-11.02	-10.71	-2.95	-0.55	- -
Long-Term Debt/Total Assets (%)	27.51	7.5	285.94	13.63	42.62	62.21	62.27	62.41	24.42	25.04	51.45	47.54	11.07	2.06	- -
Total Debt/Equity (%)	-143.46	-387.83	-59.49	-121.58	-61.78	3,837.46	344.87	519.73	-86.3	-157.51	-70.96	-72.63	-91	-24.13	-6.44
Total Debt/Capital (%)	-22.82	-25.52	-16.59	-15.78	-13.82	-494.64	-560	-487.65	-79.82	-62.98	-13.84	-12.77	-16.26	-4.04	-0.35
Total Debt/Total Assets (%)	48.65	79.07	2,850.16	135.87	424.85	78.85	70.65	74.41	96	91.7	64.62	56.65	60.93	14.98	89.59
Net Debt to Equity	-134.2	-378.68	-59.3	-120.36	-54.64	3,821.55	343.77	519.73	-86.09	-155.01	-69.86	-52.51	-79.73	-20.36	-4.7
Net Debt/Capital (%)	-21.03	-24.77	-16.53	-15.6	-12.03	-482.7	-548.37	-487.65	-79.47	-61.37	-13.6	-8.91	-13.96	-3.38	-0.26
EBITDA	- -	-1	- -	-1	- -	1	-1	- -	-1	-2	- -	- -	- -	-1	-1
EBITDA-CapEx	-1	-1	- -	-1	-1	1	-1	- -	-4	-2	- -	- -	-1	-2	-1
Operating Income (Loss)	-1	-1	- -	-1	- -	1	-1	- -	-1	-2	- -	- -	-1	-1	-1

Liquidity (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012

Cash Ratio	0.03	0.02	- -	0.01	0.07	0.01	0.01	- -	- -	0.01	0.01	0.16	0.05	0.02	0.02
Current Ratio	0.39	0.22	- -	0.5	0.07	0.01	0.01	- -	0.01	0.05	0.06	0.19	0.28	0.66	0.07
Quick Ratio	0.38	0.21	- -	0.5	0.07	0.01	0.01	- -	0.01	0.05	0.06	0.19	0.27	0.02	0.02
CFO/Avg Current Liab	-0.62	-0.51	-0.29	-0.35	-0.16	-1.55	0.25	-0.01	-0.07	- -	- -	0.06	-0.11	-0.08	-0.29
Common Equity/Total Assets	-261.85	-388.92	-20,025.8	-996.76	-3,497.87	-94.79	-83.27	-89.67	-216.27	-237.32	-531.4	-500.39	-435.67	-401.78	-26,555.26
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	3,027.59	303.96	435.9	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-12.9	-2.42	-1.66	-1.58	-1.39	-390.25	-493.56	-408.99	-20.3	-17.19	-11.02	-10.71	-2.95	-0.55	- -
Long-Term Debt/Total Assets (%)	27.51	7.5	285.94	13.63	42.62	62.21	62.27	62.41	24.42	25.04	51.45	47.54	11.07	2.06	- -
Total Debt/Equity (%)	-143.46	-387.83	-59.49	-121.58	-61.78	3,837.46	344.87	519.73	-86.3	-157.51	-70.96	-72.63	-91	-24.13	-6.44
Total Debt/Capital (%)	-22.82	-25.52	-16.59	-15.78	-13.82	-494.64	-560	-487.65	-79.82	-62.98	-13.84	-12.77	-16.26	-4.04	-0.35
Total Debt/Total Assets (%)	48.65	79.07	2,850.16	135.87	424.85	78.85	70.65	74.41	96	91.7	64.62	56.65	60.93	14.98	89.59
CFO/Total Liabilities	-26.36	-49.03	-26.43	-34.17	-13.5	-46.46	8.31	-0.26	-3.37	0.2	0.06	2.89	-6.97	-6.87	-105.13
CFO/CapEx	-0.8	- -	- -	- -	-2.09	- -	- -	- -	-0.13	0.15	0.06	16.04	-1.95	-0.82	-10.89
Altman's Z-Score	-1.25	-7.29	-409.57	-21.51	-69.28	-0.64	-1.67	-1.71	-7.77	-6.96	-16.18	-14.66	-13.12	-11.01	-444.56

Working Capital (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012

Accounts Receivable Turnover	11.04	12.31	- -	- -	- -	- -	- -	- -	11.02	8.95	10.9	24.54	1.09	- -	- -
Days Sales Outstanding	33.05	29.64	- -	- -	- -	- -	- -	- -	33.11	40.78	33.49	14.87	334.02	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	245.11	233.38	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.49	1.56	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	1.07	0.07	- -	0.34	0.81	0.61	0.9	0.07	- -	0.01
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	342.36	4,887.59	- -	1,087.6	449.36	600.82	406.68	4,986.1	- -	30,264.35
Cash Conversion Cycle	- -	- -	- -	- -	- -	-342.36	-4,887.59	- -	-1,054.49	-407.09	-565.77	-391.81	-4,652.08	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	33.11	39.29	31.92	14.87	334.02	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012

Market Capitalization	7	1	1	3	1	2	1	- -	2	6	2	1	3	3	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	1	1	1	3	3	3	6	6	2	2	2	1	- -
Enterprise Value	8	2	1	3	1	6	4	3	8	11	4	3	5	4	1
Total Capital	-2	-2	-3	-3	-4	-1	-1	-1	-7	-9	-14	-14	-14	-16	-18
Total Debt/Capital (%)	-22.82	-25.52	-16.59	-15.78	-13.82	-494.64	-560	-487.65	-79.82	-62.98	-13.84	-12.77	-16.26	-4.04	-0.35
Total Debt / EV	0.05	0.3	0.52	0.17	0.48	0.58	0.82	0.92	0.77	0.5	0.54	0.7	0.47	0.16	0.08
EV/Sales	8.51	1.89	13.46	- -	- -	4.59	144.35	- -	10.08	5.81	1.74	1.19	82.64	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	9.59	- -	- -	- -	- -	43.06	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	9.59	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	13.08	- -	- -	564.86	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	67.31	- -	- -	- -	- -	- -	13.08	- -	2.57	74.52	- -	- -	- -	10.32	- -
Diluted Market Cap	7	1	1	3	1	2	1	- -	2	6	2	1	3	3	- -
Diluted Enterprise Value	8	2	1	3	1	6	4	3	8	11	4	3	5	4	1
EV per Share	78.71	10.54	3.31	9.64	1.73	5.18	3.24	3.02	6.88	9.5	2.21	1.15	1.93	1.43	- -
TTM Sales	1	1	- -	- -	- -	1	- -	- -	1	2	2	2	- -	- -	- -
TTM EBITDA	- -	-1	- -	-1	- -	1	-1	- -	-1	-2	- -	- -	- -	-1	-1
TTM Operating Income	-1	-1	- -	-1	- -	1	-1	- -	-1	-2	- -	- -	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	-2	- -	- -	- -	- -	- -	- -	- -	- -	-1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	-2	- -	- -	3	- -	- -	- -	- -	- -	-1

Multiples (USD)

API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012

Price/Free Cash Flow	106.36	-3.19	-2.05	-9.09	-9.26	-1.28	2.42	-28.27	0.6	37.64	27.42	7.42	-13.25	27.68	- -
EV/EBIT	- -	- -	- -	- -	- -	9.59	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	8	2	1	3	1	6	4	3	8	11	4	3	5	4	1
Low Price	60	3	0.48	1.2	0.44	0.8	0.6	0.24	0.24	1	0.8	0.4	0.24	0.53	0.03
EV/Sales	8.51	1.89	13.46	- -	- -	4.59	144.35	- -	10.08	5.81	1.74	1.19	82.64	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	9.59	- -	- -	- -	- -	43.06	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	4.72	1.38	- -	- -	- -	- -	56.34	- -	- -	- -
Price/Earnings Average	-20.7	-11.5	-1.82	-9.91	-3.42	3.56	3.17	-1.95	-0.12	-3	-9.36	68.82	-7.77	-2.58	- -
Price/Earnings High	-25.21	-71.2	-4.34	-51.19	-12.55	7.73	7.35	-3.44	-0.37	-8.36	-21.05	173.36	-24.72	-4.39	- -
Price/Earnings Low	-6.88	-0.78	-0.15	-2.36	-0.58	1.72	1.38	-1.03	-0.06	-0.8	-2.41	39.4	-2.15	-1.16	- -
Price/Book Value	-3.51	-0.48	-0.13	-0.66	-0.15	-0.61	-0.19	-0.07	-0.13	-0.39	-0.11	-0.08	-0.17	-0.16	- -
Price/Book Value Average	-8.45	-2.88	-0.48	-0.41	-0.38	-0.46	-0.44	-0.13	-0.05	-0.3	-0.32	-0.1	-0.13	-0.19	- -
Price/Book Value High	-10.29	-17.82	-1.14	-2.14	-1.41	-1	-1.02	-0.24	-0.13	-0.84	-0.72	-0.25	-0.42	-0.33	- -
Price/Book Value Low	-2.81	-0.19	-0.04	-0.1	-0.06	-0.22	-0.19	-0.07	-0.02	-0.08	-0.08	-0.06	-0.04	-0.09	- -
Price/Tangible Book Value	-27.1	-9.25	-0.55	-5.88	-0.75	28.26	0.78	0.45	-0.21	-1.11	-0.4	-0.32	-0.69	-0.58	- -
Price/Tangible Book Value Average	-65.27	-54.9	-1.99	-3.7	-1.95	21.33	1.8	0.85	-0.07	-0.86	-1.19	-0.39	-0.53	-0.68	- -
Price/Tangible Book Value High	-79.5	-339.99	-4.75	-19.12	-7.17	46.24	4.17	1.49	-0.21	-2.4	-2.67	-0.98	-1.69	-1.16	- -
Price/Tangible Book Value Low	-21.68	-3.71	-0.17	-0.88	-0.33	10.28	0.78	0.45	-0.03	-0.23	-0.3	-0.22	-0.15	-0.31	- -
Price/Sales	8.11	1.34	6.5	- -	- -	1.95	26.73	- -	2.34	2.94	0.82	0.59	48.29	- -	- -
Price/Sales Average	19.54	7.95	23.35	- -	- -	1.47	61.53	- -	0.79	2.28	2.45	0.72	37.14	- -	- -
Price/Sales High	23.8	49.23	55.73	- -	- -	3.19	142.54	- -	2.34	6.36	5.51	1.83	118.17	- -	- -
Price/Sales Low	6.49	0.54	1.95	- -	- -	0.71	26.73	- -	0.35	0.61	0.63	0.41	10.28	- -	- -
Price/Cash Flow	-26.04	-3.19	-2.05	-9.09	-4.83	-1.28	2.42	-28.27	-4.07	285.33	462.41	7.88	-6.45	-5.9	- -
Price/Cash Flow Average	-62.71	-18.96	-7.37	-5.72	-12.64	-0.96	5.58	-53.33	-1.37	221.69	1,384.23	9.63	-4.96	-6.94	- -
Price/Cash Flow High	-76.38	-117.44	-17.59	-29.53	-46.38	-2.09	12.92	-94.22	-4.07	618.22	3,112.39	24.25	-15.79	-11.8	- -
Price/Cash Flow Low	-20.83	-1.28	-0.62	-1.36	-2.13	-0.46	2.42	-28.27	-0.61	59.44	355.7	5.51	-1.37	-3.12	- -
Price/Free Cash Flow Average	256.16	-18.96	-7.37	-5.72	-24.23	-0.96	5.58	-53.33	0.2	29.25	82.07	9.06	-10.19	32.56	- -
Price/Free Cash Flow High	311.98	-117.44	-17.59	-29.53	-88.93	-2.09	12.92	-94.22	0.6	81.56	184.54	22.83	-32.42	55.35	- -
Price/Free Cash Flow Low	85.09	-1.28	-0.62	-1.36	-4.08	-0.46	2.42	-28.27	0.09	7.84	21.09	5.19	-2.82	14.61	- -
EV/Sales Average	19.94	8.5	30.32	- -	- -	4.11	179.16	- -	8.53	5.16	3.37	1.32	71.49	- -	- -
EV/Sales High	24.2	49.78	62.69	- -	- -	5.83	260.16	- -	10.08	9.24	6.43	2.43	152.52	- -	- -
EV/Sales Low	6.89	1.09	8.91	- -	- -	3.34	144.35	- -	8.09	3.49	1.55	1.01	44.62	- -	- -
EV/EBITDA Average	-38.03	-15.08	-5.62	-2.21	-4.71	8.59	-8.53	-13.92	-11.21	-6.4	83.46	-10.76	-8.92	-3.94	-0.75
EV/EBITDA High	-46.15	-88.35	-11.62	-9.14	-14.55	12.18	-12.38	-15.41	-13.25	-11.47	159.19	-19.7	-19.03	-5.96	-0.75
EV/EBITDA Low	-13.14	-1.93	-1.65	-0.94	-1.65	6.99	-6.87	-13	-10.63	-4.33	38.38	-8.24	-5.57	-2.35	-0.75
EV/EBIT Average	-36.44	-12.63	-5.28	-2.21	-4.71	8.59	-8.53	-13.92	-4.74	-5.64	-70.8	-10.3	-7.87	-3.55	-0.67
EV/EBIT High	-44.22	-73.99	-10.91	-9.14	-14.55	12.18	-12.38	-15.41	-5.6	-10.1	-135.04	-18.85	-16.79	-5.37	-0.67
EV/EBIT Low	-12.59	-1.61	-1.55	-0.94	-1.65	6.99	-6.87	-13	-4.5	-3.81	-32.56	-7.89	-4.91	-2.12	-0.67
Last Price	75	7.48	1.6	8	1	2.2	0.6	0.24	1.6	4.8	1.04	0.57	1.13	1	0.06
High Price	220	275	13.72	26	9.6	3.6	3.2	0.8	1.6	10.4	7	1.76	2.76	2	1.28
Enterprise Value Average	18	9	2	2	2	5	4	4	6	10	7	3	4	5	1
Enterprise Value High	22	51	5	9	7	7	7	4	8	18	13	5	9	7	1
Enterprise Value Low	6	1	1	1	1	4	4	3	6	7	3	2	3	3	1

Shares Outstanding	- -	- -	- -	- -	- -	- -	1	1	1	1	2	2	3	3	4
Diluted Weighted Avg Shares	- -	- -	- -	- -	1	1	1	1	1	1	2	2	2	3	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	1	1	1	1	1	1	2	2	2	3	- -
Revenue per Share	9.25	5.59	0.25	- -	- -	1.13	0.02	- -	0.68	1.64	1.27	0.96	0.02	- -	- -
EBITDA per Share	-4.85	-3.15	-1.33	-3.02	-0.71	0.54	-0.47	-0.23	-0.52	-1.32	0.05	-0.12	-0.19	-0.41	- -
Operating Income per Share	-5.06	-3.76	-1.41	-3.02	-0.71	0.54	-0.47	-0.23	-1.23	-1.49	-0.06	-0.12	-0.21	-0.45	- -
Basic EPS, GAAP	-8.73	-3.86	-3.16	-0.51	-0.76	0.47	0.44	-0.23	-4.33	-1.24	-0.33	0.01	-0.11	-0.46	- -
Basic EPS from Cont Ops	-8.73	-3.86	-3.16	-0.51	-0.76	0.47	0.44	-0.23	-4.33	-1.24	-0.33	0.01	-0.27	-0.56	- -
Diluted EPS, GAAP	-8.73	-3.86	-3.16	-0.51	-0.76	0.47	0.44	-0.23	-4.33	-1.24	-0.33	0.01	-0.11	-0.46	- -
Diluted EPS from Cont Ops	-8.73	-3.86	-3.16	-0.51	-0.76	0.47	0.44	-0.23	-4.33	-1.24	-0.33	0.01	-0.27	-0.56	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.88	-2.34	-0.78	-0.88	-0.21	-1.72	0.25	-0.01	-0.39	0.02	- -	0.07	-0.17	-0.17	- -
Free Cash Flow per Basic Share	-6.47	-2.34	-0.78	-0.88	-0.31	-1.72	0.25	-0.01	-3.47	-0.09	-0.03	0.07	-0.26	-0.38	- -
Cash & Equivalents per Share	0.26	0.07	0.01	0.02	0.1	0.01	0.01	- -	0.01	0.08	0.02	0.22	0.11	0.04	- -
Book Value per Share	-21.37	-15.43	-12.08	-12.13	-6.81	-3.59	-3.12	-3.35	-11.93	-12.36	-9.77	-7.06	-6.55	-6.12	- -
Tangible Book Value per Share	-2.77	-0.81	-2.89	-1.36	-1.34	0.08	0.77	0.54	-7.54	-4.33	-2.62	-1.79	-1.64	-1.72	- -

SOAFEE, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)