Sparxx Corporation Financial Ratios — SPQSD Stock

Profitability (USD)

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2025 Y
As of date	10/31/1996	10/31/1997	10/31/1998	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006	10/31/2007	05/31/2008	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	6,202.72	5,921.28	16,842.46	680.53	498.34	415.29	438.14	424.72	496.7	1,191.4	-8.56	- -	-7,051.59
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-10.26	-11.39	-13.23	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	100	100	- -	- -
EBITDA Margin (%)	98.24	92.31	92.05	-30.82	60.55	83.78	75.98	84.89	79.81	88.69	87.77	-1,321.98	- -	- -
Operating Margin (%)	98.24	92.31	92.05	-30.82	60.55	83.78	75.98	84.89	79.81	88.69	87.77	-1,324.65	- -	- -
Incremental Operating Margin (%)	- -	141.67	101.51	- -	- -	- -	169.8	- -	- -	- -	82.2	1,067.75	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	79.81	88.69	87.77	-3,032.09	- -	- -
Profit Margin (%)	101.76	92.31	92.05	230.82	60.55	83.78	75.98	84.89	79.81	83.1	73.26	-2,359.57	- -	- -
Net Income to Common Margin (%)	101.76	92.31	92.05	230.82	60.55	83.78	75.98	84.89	79.81	83.1	73.26	-2,359.57	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.3	16.53	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2025 Y
As of date	10/31/1996	10/31/1997	10/31/1998	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006	10/31/2007	05/31/2008	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	5	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	1	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.86	- -	-3.06
Net Debt/EBITDA	- -	-0.01	-0.01	0.01	- -	- -	- -	- -	- -	- -	- -	-8.38	- -	-3.06
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.84	- -	-3.06
Net Debt/EBIT	- -	-0.01	-0.01	0.01	- -	- -	- -	- -	- -	- -	- -	-8.36	- -	-3.06
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.75	- -	-6.16
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.75	- -	-6.16
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.75	- -	-4.3
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-127,983.18	-100,038.59	-110,686.85	-96,261.77	-7,615.2	-5,237.14	-8,492.6	-7,968.65	-7,648.37	-10,081.7	-165,483.26	47.23	66.26	-178,457.53
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.96	10.1	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.02	6.74	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.23	6.69	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.96	50	-69.39
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.02	33.33	-226.71
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.23	33.13	123,244.79
Net Debt to Equity	0.03	0.04	0.03	0.03	0.02	0.01	0.02	0.04	0.01	0.02	0.06	42.54	49.86	-69.34
Net Debt/Capital (%)	0.03	0.04	0.03	0.03	0.02	0.01	0.02	0.04	0.01	0.02	0.06	29.84	33.27	-226.11
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2025 Y
As of date	10/31/1996	10/31/1997	10/31/1998	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006	10/31/2007	05/31/2008	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Current Ratio	- -	- -	- -	- -	0.01	0.02	0.02	0.02	0.02	0.02	- -	3.55	0.03	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.12	- -	-0.24
Common Equity/Total Assets	-127,983.18	-100,038.59	-110,686.85	-96,261.77	-7,615.2	-5,237.14	-8,492.6	-7,968.65	-7,648.37	-10,081.7	-165,483.26	47.23	66.26	-178,457.53
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.96	10.1	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.02	6.74	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.23	6.69	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.96	50	-69.39
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.02	33.33	-226.71
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.23	33.13	123,244.79
CFO/Total Liabilities	0.01	0.02	-0.02	- -	-0.02	-0.01	- -	0.02	-0.03	0.01	-0.05	-3.42	- -	-22.76
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	57,980.75	29,752.21	65,579.95	77,774.26	94,367.32	473,781.94	154,031.56	112,751.29	218,329.91	351,329.45	607,967.93	74,992.79	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2025 Y
As of date	10/31/1996	10/31/1997	10/31/1998	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006	10/31/2007	05/31/2008	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.52	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	240.5	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.46	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.4	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2025 Y
As of date	10/31/1996	10/31/1997	10/31/1998	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006	10/31/2007	05/31/2008	12/31/2025

Market Capitalization	125,906	62,953	125,906	125,906	141,015	485,584	145,675	97,117	169,955	242,792	364,188	1,025,065	495,504	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	5	- -
Enterprise Value	125,906	62,953	125,906	125,906	141,015	485,584	145,676	97,117	169,955	242,793	364,188	1,025,068	495,509	- -
Total Capital	-1	-1	-1	-1	-1	-1	-1	-1	- -	- -	- -	11	15	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.02	33.33	-226.71
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	1,548,738.56	880,106.31	1,810,558.67	1,752,665.75	1,996,474.68	7,063,354.04	2,311,139.5	1,621,269.82	2,755,966.87	4,111,853.69	5,293,280.72	36,371,856.15	- -	- -
EV/EBITDA	1,576,488.45	953,430.73	1,967,008.54	- -	3,297,208.19	8,431,309.36	3,041,945.86	1,909,953.29	3,453,035.72	4,636,366.89	6,031,005.53	- -	- -	- -
EV/EBIT	1,576,488.45	953,430.73	1,967,008.54	- -	3,297,208.19	8,431,309.36	3,041,945.86	1,909,953.29	3,453,035.72	4,636,366.89	6,031,005.53	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	6,936,932,144.29	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	6,936,932,144.29	- -	- -	- -	- -
Diluted Market Cap	125,906	62,953	125,906	125,906	141,015	402,900	145,675	97,117	169,955	242,792	364,188	1,898,630	486	- -
Diluted Enterprise Value	125,906	62,953	125,906	125,906	141,015	402,900	145,676	97,117	169,955	242,793	364,188	1,898,633	491	- -
EV per Share	62,500	31,250	62,500	62,500	70,000	200,000	60,000.18	40,000.18	70,000.18	100,000.18	150,000	450,001.37	40,000.39	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2025 Y
As of date	10/31/1996	10/31/1997	10/31/1998	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006	10/31/2007	05/31/2008	12/31/2025

Price/Free Cash Flow	1,554,398,148.15	310,113,916.26	-740,625,000	-5,474,184,782.61	-796,694,915.25	-5,165,384,615.38	5,395,382,222.22	802,618,842.98	-1,096,480,903.23	6,936,920,000	-2,012,090,055.25	-6,768,588.37	- -	- -
EV/EBIT	1,576,488.45	953,430.73	1,967,008.54	- -	3,297,208.19	8,431,309.36	3,041,945.86	1,909,953.29	3,453,035.72	4,636,366.89	6,031,005.53	- -	- -	- -
Enterprise Value	125,906	62,953	125,906	125,906	141,015	485,584	145,676	97,117	169,955	242,793	364,188	1,025,068	495,509	- -
Low Price	35,000	31,250	31,250	62,500	70,000	70,000	60,000	30,000	70,000	100,000	70,000	110,000	10,000	- -
EV/Sales	1,548,738.56	880,106.31	1,810,558.67	1,752,665.75	1,996,474.68	7,063,354.04	2,311,139.5	1,621,269.82	2,755,966.87	4,111,853.69	5,293,280.72	36,371,856.15	- -	- -
EV/EBITDA	1,576,488.45	953,430.73	1,967,008.54	- -	3,297,208.19	8,431,309.36	3,041,945.86	1,909,953.29	3,453,035.72	4,636,366.89	6,031,005.53	- -	- -	- -
Price/Earnings	1,521,948.7	953,430.74	1,967,008.55	759,322.19	3,297,208.19	6,995,641.83	3,041,936.98	1,909,944.93	3,453,027.08	4,948,176.98	7,225,671.6	- -	- -	- -
Price/Earnings Average	3,256,970.22	3,019,197.35	1,475,256.41	801,844.24	12,815,934.23	6,385,709.31	6,210,621.33	2,339,682.54	4,192,961.46	7,351,577.23	6,960,730.31	- -	- -	- -
Price/Earnings High	9,131,692.19	3,813,722.97	1,967,008.55	971,932.41	35,327,230.64	13,641,501.57	10,646,779.43	4,297,376.1	5,919,475	9,896,353.96	10,597,651.68	- -	- -	- -
Price/Earnings Low	852,291.27	953,430.74	983,504.27	759,322.19	3,297,208.19	2,448,474.64	3,041,936.98	1,432,458.7	3,453,027.08	4,948,176.98	3,371,980.08	- -	- -	- -
Price/Book Value	-102,157	-53,969.84	-114,206.79	-134,425.18	-159,689.22	-804,995.24	-148,576.88	-104,469.1	-193,041.54	-292,050.28	-1,023,607.53	139,668.74	50,641.38	- -
Price/Book Value Average	-218,615.97	-170,904.51	-85,655.09	-141,952.99	-620,696.78	-734,809.72	-303,344.46	-127,974.65	-234,407.58	-433,903.27	-986,075.26	141,220.61	411,461.24	- -
Price/Book Value High	-612,941.98	-215,879.38	-114,206.79	-172,064.23	-1,710,955.89	-1,569,740.72	-520,019.07	-235,055.48	-330,928.35	-584,100.55	-1,501,291.05	232,781.23	949,525.95	- -
Price/Book Value Low	-57,207.92	-53,969.84	-57,103.4	-134,425.18	-159,689.22	-281,748.33	-148,576.88	-78,351.83	-193,041.54	-292,050.28	-477,683.51	34,141.25	12,660.35	- -
Price/Tangible Book Value	-102,157	-53,969.84	-114,206.79	-134,425.18	-159,689.22	-804,995.24	-148,576.88	-104,469.1	-193,041.54	-292,050.28	-1,023,607.53	149,610.48	-2,299,983.1	- -
Price/Tangible Book Value Average	-218,615.97	-170,904.51	-85,655.09	-141,952.99	-620,696.78	-734,809.72	-303,344.46	-127,974.65	-234,407.58	-433,903.27	-986,075.26	151,272.82	-18,687,362.72	- -
Price/Tangible Book Value High	-612,941.98	-215,879.38	-114,206.79	-172,064.23	-1,710,955.89	-1,569,740.72	-520,019.07	-235,055.48	-330,928.35	-584,100.55	-1,501,291.05	249,350.8	-43,124,683.2	- -
Price/Tangible Book Value Low	-57,207.92	-53,969.84	-57,103.4	-134,425.18	-159,689.22	-281,748.33	-148,576.88	-78,351.83	-193,041.54	-292,050.28	-477,683.51	36,571.45	-574,995.78	- -
Price/Sales	1,548,738.56	880,106.32	1,810,558.67	1,752,665.76	1,996,474.69	5,860,619.37	2,311,132.76	1,621,262.73	2,755,959.98	4,111,846.5	5,293,280.72	67,367,904.41	- -	- -
Price/Sales Average	3,314,300.52	2,787,003.35	1,357,919	1,850,815.04	7,760,106.96	5,349,646.62	4,718,562.71	1,986,046.84	3,346,522.83	6,109,029.08	5,099,193.76	68,116,436.68	- -	- -
Price/Sales High	9,292,431.36	3,520,425.28	1,810,558.67	2,243,412.17	21,390,800.2	11,428,207.78	8,088,964.65	3,647,841.14	4,724,502.82	8,223,692.99	7,763,478.39	112,279,840.68	- -	- -
Price/Sales Low	867,293.59	880,106.32	905,279.34	1,752,665.76	1,996,474.69	2,051,216.78	2,311,132.76	1,215,947.05	2,755,959.98	4,111,846.5	2,470,197.67	16,467,709.97	- -	- -
Price/Cash Flow	1,554,398,148.15	310,113,916.26	-740,625,000	-5,474,184,782.61	-796,694,915.25	-5,165,384,615.38	5,395,382,222.22	802,618,842.98	-1,096,480,903.23	6,936,920,000	-2,012,090,055.25	-6,768,588.37	- -	- -
Price/Cash Flow Average	3,326,412,037.04	982,027,401.48	-555,468,750	-5,780,739,130.43	-3,096,677,259.89	-4,715,027,644.23	11,015,572,037.04	983,208,082.64	-1,331,441,096.77	10,306,281,142.86	-1,938,313,419.89	-6,843,794.91	- -	- -
Price/Cash Flow High	9,326,388,888.89	1,240,455,665.02	-740,625,000	-7,006,956,521.74	-8,536,016,949.15	-10,072,500,000	18,883,837,777.78	1,805,892,396.69	-1,879,681,548.39	13,873,840,000	-2,951,065,414.36	-11,280,980.62	- -	- -
Price/Cash Flow Low	870,462,962.96	310,113,916.26	-370,312,500	-5,474,184,782.61	-796,694,915.25	-1,807,884,615.38	5,395,382,222.22	601,964,132.23	-1,096,480,903.23	6,936,920,000	-938,975,359.12	-1,654,543.82	- -	- -
Price/Free Cash Flow Average	3,326,412,037.04	982,027,401.48	-555,468,750	-5,780,739,130.43	-3,096,677,259.89	-4,715,027,644.23	11,015,572,037.04	983,208,082.64	-1,331,441,096.77	10,306,281,142.86	-1,938,313,419.89	-6,843,794.91	- -	- -
Price/Free Cash Flow High	9,326,388,888.89	1,240,455,665.02	-740,625,000	-7,006,956,521.74	-8,536,016,949.15	-10,072,500,000	18,883,837,777.78	1,805,892,396.69	-1,879,681,548.39	13,873,840,000	-2,951,065,414.36	-11,280,980.62	- -	- -
Price/Free Cash Flow Low	870,462,962.96	310,113,916.26	-370,312,500	-5,474,184,782.61	-796,694,915.25	-1,807,884,615.38	5,395,382,222.22	601,964,132.23	-1,096,480,903.23	6,936,920,000	-938,975,359.12	-1,654,543.82	- -	- -
EV/Sales Average	3,314,300.52	2,787,003.34	1,357,919	1,850,815.04	7,760,106.96	6,447,517.86	4,718,569.46	1,986,053.94	3,346,529.73	6,109,036.28	5,099,193.76	36,775,986.66	- -	- -
EV/Sales High	9,292,431.36	3,520,425.27	1,810,558.67	2,243,412.16	21,390,800.2	13,773,540.37	8,088,971.4	3,647,848.23	4,724,509.71	8,223,700.19	7,763,478.38	60,619,686.4	- -	- -
EV/Sales Low	867,293.59	880,106.31	905,279.33	1,752,665.75	1,996,474.68	2,472,173.91	2,311,139.5	1,215,954.14	2,755,966.87	4,111,853.69	2,470,197.67	8,890,981.87	- -	- -
EV/EBITDA Average	3,373,685.28	3,019,197.34	1,475,256.4	- -	12,815,934.22	7,696,204.57	6,210,630.21	2,339,690.9	4,192,970.09	6,888,312.58	5,809,868.66	- -	- -	- -
EV/EBITDA High	9,458,930.69	3,813,722.96	1,967,008.54	- -	35,327,230.64	16,441,053.25	10,646,788.3	4,297,384.46	5,919,483.64	9,272,725.67	8,845,474.78	- -	- -	- -
EV/EBITDA Low	882,833.53	953,430.73	983,504.27	- -	3,297,208.19	2,950,958.27	3,041,945.86	1,432,467.06	3,453,035.72	4,636,366.89	2,814,469.24	- -	- -	- -
EV/EBIT Average	3,373,685.28	3,019,197.34	1,475,256.4	- -	12,815,934.22	7,696,204.57	6,210,630.21	2,339,690.9	4,192,970.09	6,888,312.58	5,809,868.66	- -	- -	- -
EV/EBIT High	9,458,930.69	3,813,722.96	1,967,008.54	- -	35,327,230.64	16,441,053.25	10,646,788.3	4,297,384.46	5,919,483.64	9,272,725.67	8,845,474.78	- -	- -	- -
EV/EBIT Low	882,833.53	953,430.73	983,504.27	- -	3,297,208.19	2,950,958.27	3,041,945.86	1,432,467.06	3,453,035.72	4,636,366.89	2,814,469.24	- -	- -	- -
Last Price	62,500	31,250	62,500	62,500	70,000	200,000	60,000	40,000	70,000	100,000	150,000	450,000	40,000	- -
High Price	375,000	125,000	62,500	80,000	750,000	390,000	210,000	90,000	120,000	200,000	220,000	750,000	750,000	- -
Enterprise Value Average	269,439	199,352	94,430	132,957	548,112	443,248	297,421	118,969	206,374	360,720	350,835	1,036,458	4,025,973	- -
Enterprise Value High	755,437	251,812	125,906	161,160	1,510,875	946,890	509,864	218,513	291,351	485,585	534,143	1,708,445	9,290,700	- -
Enterprise Value Low	70,507	62,953	62,953	125,906	141,015	169,955	145,676	72,838	169,955	242,793	169,955	250,575	123,881	- -

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2025 Y
As of date	10/31/1996	10/31/1997	10/31/1998	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006	10/31/2007	05/31/2008	12/31/2025

Shares Outstanding	2	2	2	2	2	2	2	2	2	2	2	2	12	4
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	4	- -	4
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	4	- -	4
Revenue per Share	0.04	0.04	0.03	0.04	0.04	0.03	0.03	0.02	0.03	0.02	0.03	0.01	- -	- -
EBITDA per Share	0.04	0.03	0.03	-0.01	0.02	0.03	0.02	0.02	0.02	0.02	0.02	-0.09	- -	-0.03
Operating Income per Share	0.04	0.03	0.03	-0.01	0.02	0.03	0.02	0.02	0.02	0.02	0.02	-0.09	- -	-0.02
Basic EPS, GAAP	0.04	0.03	0.03	0.08	0.02	0.03	0.02	0.02	0.02	0.02	0.02	-0.16	- -	-0.03
Basic EPS from Cont Ops	0.04	0.03	0.03	0.08	0.02	0.03	0.02	0.02	0.02	0.02	0.02	-0.16	- -	-0.03
Diluted EPS, GAAP	0.04	0.03	0.03	0.08	0.02	0.03	0.02	0.02	0.02	0.02	0.02	-0.16	- -	-0.03
Diluted EPS from Cont Ops	0.04	0.03	0.03	0.08	0.02	0.03	0.02	0.02	0.02	0.02	0.02	-0.16	- -	-0.03
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.07	- -	-0.03
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.07	- -	-0.03
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.08	- -	- -
Book Value per Share	-0.61	-0.58	-0.55	-0.46	-0.44	-0.25	-0.4	-0.38	-0.36	-0.34	-0.15	3.22	0.79	-0.11
Tangible Book Value per Share	-0.61	-0.58	-0.55	-0.46	-0.44	-0.25	-0.4	-0.38	-0.36	-0.34	-0.15	3.01	-0.02	-0.11