Sundance Strategies, Inc. Financial Ratios — SUND Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	- -	- -	-2.14	-0.75	0.35	8.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-1,875.73	- -	-1.72	-0.67	0.3	6.29	-150.54	-434.1	-6,068.46	-4,969.27	-1,803.09	-1,973.45	-1,055.25	-620.1	-1,651.41
Return on Capital (%)	- -	- -	- -	- -	1.16	7.56	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	1.14	7.8	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	100	100	100	100	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	-348.06	4.73	7.97	56.71	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	-348.06	4.73	7.97	56.71	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	96.9	13.44	160.11	83.99	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-40.55	-5.98	2.14	48.18	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	-40.55	-5.98	2.14	34.98	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	-40.55	-5.98	2.14	34.98	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	27.39	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-2.14	-0.75	0.35	8.01	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	- -	3	2	3	5	6	1	2	2	3	3	3	4	4	4
ST Debt	- -	3	- -	3	- -	- -	- -	- -	- -	1	1	1	- -	1	- -
LT Debt	- -	- -	1	- -	5	6	1	2	2	2	2	2	3	2	4
Total Debt/EBITDA	-0.32	- -	-0.87	24.32	14.5	1.81	-0.53	-1.53	-2.96	-3.02	-4.78	-5.07	-6.85	-5.94	-8.82
Net Debt/EBITDA	-0.29	- -	-0.66	21.43	14.42	1.81	0.07	-1.53	-2.92	-3	-4.39	-5.07	-6.23	-5.66	-8.74
Total Debt/EBIT	-0.32	- -	-0.87	24.32	14.5	1.81	-0.53	-1.53	-2.96	-3.02	-4.78	-5.07	-6.85	-5.94	-8.82
Net Debt/EBIT	-0.29	- -	-0.66	21.43	14.42	1.81	0.07	-1.53	-2.92	-3	-4.39	-5.07	-6.23	-5.66	-8.74
EBITDA to Interest Expense	-39.58	- -	-14.45	0.4	1.34	8.35	-6.1	-11.7	-4.75	-4.03	-2.4	-2.07	-1.29	-1.73	-1.17
EBITDA-CapEx/Interest Expense	-39.58	- -	-14.45	0.4	1.34	8.35	-6.1	-11.7	-4.75	-4.03	-2.4	-2.07	-1.29	-1.73	-1.17
EBIT to Interest Expense	-39.58	- -	-14.45	0.4	1.34	8.35	-6.1	-11.7	-4.75	-4.03	-2.4	-2.07	-1.29	-1.73	-1.17
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-6,309.31	54.77	90.64	87.78	80.52	76.77	-20.72	-45,953.14	-12,024.23	-15,426.08	-1,820.45	-68,195.16	-1,752.53	-3,537.04	-17,172.94
Long-Term Debt/Equity (%)	- -	- -	9.4	- -	18.81	22.55	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	8.55	- -	15.83	18.4	130.76	-177.62	-192.09	-97.04	-123.23	-88.55	-143.05	-90.82	-109.71
Long-Term Debt/Total Assets (%)	- -	- -	8.52	- -	15.14	17.31	88.09	29,400.53	7,907.67	6,266.54	769.85	25,785.07	970.7	1,382.73	8,675.02
Total Debt/Equity (%)	-20.85	80.09	9.99	12.06	18.81	22.55	-425.07	-63.98	-65.76	-58.14	-65.68	-57.3	-61.28	-56.96	-53.95
Total Debt/Capital (%)	-26.35	44.47	9.08	10.76	15.83	18.4	130.76	-177.62	-192.09	-138.88	-191.4	-134.2	-158.27	-132.33	-117.18
Total Debt/Total Assets (%)	1,315.79	43.87	9.05	10.58	15.14	17.31	88.09	29,400.53	7,907.67	8,968.36	1,195.73	39,076.21	1,073.97	2,014.59	9,265.61
Net Debt to Equity	-19.27	65.54	7.56	10.62	18.7	22.53	55.03	-63.96	-64.99	-57.69	-60.35	-57.29	-55.73	-54.28	-53.51
Net Debt/Capital (%)	-23.87	39.59	7.03	9.6	15.76	18.39	35.5	-177.45	-185.65	-136.34	-152.22	-134.14	-125.88	-118.73	-115.08
EBITDA	- -	- -	-2	- -	- -	3	-2	-1	-1	-1	-1	-1	-1	-1	- -
EBITDA-CapEx	- -	- -	-2	- -	- -	3	-2	-1	-1	-1	-1	-1	-1	-1	- -
Operating Income (Loss)	- -	- -	-2	- -	- -	3	-2	-1	-1	-1	-1	-1	-1	-1	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	0.02	0.18	2.63	0.1	0.05	- -	5.76	- -	0.03	0.01	0.11	- -	0.2	0.06	0.02
Current Ratio	0.02	0.18	2.64	0.1	0.05	0.01	5.79	0.01	0.04	0.01	0.11	- -	0.21	0.06	0.03
Quick Ratio	0.02	0.18	2.63	0.1	0.05	- -	5.76	- -	0.03	0.01	0.11	- -	0.2	0.06	0.02
CFO/Avg Current Liab	-0.78	- -	-6.47	-1.17	-1.59	-0.63	8.45	-4.09	-0.94	-0.51	-0.34	-0.17	-0.29	-0.41	-0.18
Common Equity/Total Assets	-6,309.31	54.77	90.64	87.78	80.52	76.77	-20.72	-45,953.14	-12,024.23	-15,426.08	-1,820.45	-68,195.16	-1,752.53	-3,537.04	-17,172.94
Long-Term Debt/Equity (%)	- -	- -	9.4	- -	18.81	22.55	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	8.55	- -	15.83	18.4	130.76	-177.62	-192.09	-97.04	-123.23	-88.55	-143.05	-90.82	-109.71
Long-Term Debt/Total Assets (%)	- -	- -	8.52	- -	15.14	17.31	88.09	29,400.53	7,907.67	6,266.54	769.85	25,785.07	970.7	1,382.73	8,675.02
Total Debt/Equity (%)	-20.85	80.09	9.99	12.06	18.81	22.55	-425.07	-63.98	-65.76	-58.14	-65.68	-57.3	-61.28	-56.96	-53.95
Total Debt/Capital (%)	-26.35	44.47	9.08	10.76	15.83	18.4	130.76	-177.62	-192.09	-138.88	-191.4	-134.2	-158.27	-132.33	-117.18
Total Debt/Total Assets (%)	1,315.79	43.87	9.05	10.58	15.14	17.31	88.09	29,400.53	7,907.67	8,968.36	1,195.73	39,076.21	1,073.97	2,014.59	9,265.61
CFO/Total Liabilities	-53.26	- -	-654.93	-61.24	-51.96	-7.12	529.38	-67.92	-19.97	-17.24	-15.33	-7.61	-10.62	-14.14	-5.45
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-2,944.91	5.62	131.24	59.49	14.47	11.52	28.52	-7,376.51	-1,372.02	-1,503.19	-152.47	-6,192.78	-158.12	-329.63	-1,434.54

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover

- -

Days Sales Outstanding

- -

Inventory Turnover

- -

Days Inventory Outstanding

- -

Accounts Payable Turnover

- -

Accounts Payable Turnover Days

- -

Cash Conversion Cycle

- -

Inventory to Cash Days

- -

Inventories

- -

Raw Materials

- -

Work In Process

- -

Finished Goods

- -

Other Inventory

- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	3	31	351	324	139	146	132	64	76	281	256	21	42	22	13
- Cash & Cash Equivalents	- -	1	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	3	2	3	5	6	1	2	2	3	3	3	4	4	4
Enterprise Value	3	34	352	326	144	152	132	66	78	283	259	24	46	25	17
Total Capital	- -	7	17	26	29	32	1	-1	-1	-2	-2	-3	-2	-3	-3
Total Debt/Capital (%)	-26.35	44.47	9.08	10.76	15.83	18.4	130.76	-177.62	-192.09	-138.88	-191.4	-134.2	-158.27	-132.33	-117.18
Total Debt / EV	- -	0.09	- -	0.01	0.03	0.04	0.01	0.03	0.03	0.01	0.01	0.14	0.08	0.14	0.23
EV/Sales	- -	- -	691.86	132.98	36.71	26.35	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	2,808.51	460.33	46.46	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	2,808.51	460.33	46.46	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	21.1	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	21.1	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	3	- -	347	324	143	150	132	72	76	272	255	21	42	22	13
Diluted Enterprise Value	3	2	348	326	147	156	132	74	78	275	258	24	45	25	17
EV per Share	0.9	0.83	8.18	7.56	3.25	3.43	3	1.74	2.06	7.07	6.26	0.58	1.08	0.59	0.39
TTM Sales	- -	- -	1	2	4	6	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	-2	- -	- -	3	-2	-1	-1	-1	-1	-1	-1	-1	- -
TTM Operating Income	- -	- -	-2	- -	- -	3	-2	-1	-1	-1	-1	-1	-1	-1	- -
TTM Cash Flow to Firm	- -	- -	-10	-2	-3	- -	6	-2	-1	-1	-1	- -	- -	-1	- -
TTM Free Cash Flow to Firm	- -	- -	-10	-2	-3	- -	6	-2	-1	-1	-1	- -	- -	-1	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	-401.38	- -	-33.13	-161.86	-47.31	-265.65	22	-40.57	-100.84	-332.78	-313.74	-44.95	-62.54	-23.86	-32.95
EV/EBIT	- -	- -	- -	2,808.51	460.33	46.46	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3	34	352	326	144	152	132	66	78	283	259	24	46	25	17
Low Price	0.3	0.55	0.77	3	2.2	2.3	2	1.46	0.8	1.5	5	0.5	0.29	0.44	0.03
EV/Sales	- -	- -	691.86	132.98	36.71	26.35	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	2,808.51	460.33	46.46	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	1,656.35	72.38	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-160.37	- -	-1,538.97	-2,303.57	2,192.17	68.64	-4.6	-47.25	-53.36	-76.89	-101.41	-30.93	-16.79	-19.99	-8.35
Price/Earnings High	-320.73	- -	-1,754.93	-2,498.79	3,943.69	74.57	-6.68	-61.94	-152.97	-228.92	-122.23	-91.15	-37.49	-27.8	-15.01
Price/Earnings Low	-106.91	- -	-158.98	-881.93	1,156.82	50.44	-3.34	-30.15	-27.2	-38.15	-74.53	-7.35	-6.65	-11.77	-0.66
Price/Book Value	-217.15	8.38	22.65	13.82	5.78	5.55	-678.39	-24.61	-20.3	-59.53	-50.99	-3.42	-7.11	-3.48	-1.81
Price/Book Value Average	-108.57	8.49	20.71	14.44	7.65	5.27	-623.4	-33.12	-15.94	-25.71	-56.04	-14.42	-5.26	-5.11	-2.13
Price/Book Value High	-217.15	9.79	23.62	15.66	13.77	5.72	-904.52	-43.43	-45.68	-76.54	-67.55	-42.48	-11.74	-7.11	-3.84
Price/Book Value Low	-72.38	5.99	2.14	5.53	4.04	3.87	-452.26	-21.13	-8.12	-12.76	-41.19	-3.42	-2.08	-3.01	-0.17
Price/Tangible Book Value	-217.15	8.38	22.65	13.82	5.78	5.55	-678.39	-24.61	-20.3	-59.53	-50.99	-3.42	-7.11	-3.48	-1.81
Price/Tangible Book Value Average	-108.57	8.49	20.71	14.44	7.65	5.27	-623.4	-33.12	-15.94	-25.71	-56.04	-14.42	-5.26	-5.11	-2.13
Price/Tangible Book Value High	-217.15	9.79	23.62	15.66	13.77	5.72	-904.52	-43.43	-45.68	-76.54	-67.55	-42.48	-11.74	-7.11	-3.84
Price/Tangible Book Value Low	-72.38	5.99	2.14	5.53	4.04	3.87	-452.26	-21.13	-8.12	-12.76	-41.19	-3.42	-2.08	-3.01	-0.17
Price/Sales	- -	- -	682.25	131.81	35.48	25.32	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	623.99	137.72	46.95	24.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	711.54	149.39	84.47	26.09	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	64.46	52.73	24.78	17.65	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-401.38	- -	-33.13	-161.86	-45.91	-257.79	22	-40.57	-100.84	-332.78	-313.74	-44.95	-62.54	-23.86	-32.95
Price/Cash Flow Average	-200.69	- -	-30.3	-169.11	-60.76	-244.48	20.22	-54.61	-79.15	-143.71	-344.81	-189.2	-46.22	-34.99	-38.78
Price/Cash Flow High	-401.38	- -	-34.55	-183.44	-109.31	-265.6	29.33	-71.6	-226.88	-427.86	-415.62	-557.56	-103.2	-48.65	-69.75
Price/Cash Flow Low	-133.79	- -	-3.13	-64.74	-32.06	-179.67	14.67	-34.85	-40.34	-71.31	-253.43	-44.95	-18.29	-20.6	-3.09
Price/Free Cash Flow Average	-200.69	- -	-30.3	-169.11	-62.62	-251.93	20.22	-54.61	-79.15	-143.71	-344.81	-189.2	-46.22	-34.99	-38.78
Price/Free Cash Flow High	-401.38	- -	-34.55	-183.44	-112.65	-273.7	29.33	-71.6	-226.88	-427.86	-415.62	-557.56	-103.2	-48.65	-69.75
Price/Free Cash Flow Low	-133.79	- -	-3.13	-64.74	-33.04	-185.15	14.67	-34.85	-40.34	-71.31	-253.43	-44.95	-18.29	-20.6	-3.09
EV/Sales Average	- -	- -	632.98	138.89	48.21	25.04	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	721.48	150.57	85.81	27.11	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	67.45	53.8	25.98	18.67	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-164.71	- -	-181.86	2,933.34	604.58	44.15	-77.46	-80.58	-74.61	-136.53	-412.24	-132.55	-65	-58.97	-43.63
EV/EBITDA High	-329.13	- -	-207.28	3,180.12	1,076.11	47.81	-112.42	-105.17	-208.4	-400.56	-495.99	-380.74	-137.44	-79.79	-71.49
EV/EBITDA Low	-109.9	- -	-19.38	1,136.26	325.85	32.93	-56.17	-51.97	-39.46	-69.26	-304.15	-35.35	-29.49	-37.05	-11.52
EV/EBIT Average	-164.71	- -	-181.86	2,933.34	604.58	44.15	-77.46	-80.58	-74.61	-136.53	-412.24	-132.55	-65	-58.97	-43.63
EV/EBIT High	-329.13	- -	-207.28	3,180.12	1,076.11	47.81	-112.42	-105.17	-208.4	-400.56	-495.99	-380.74	-137.44	-79.79	-71.49
EV/EBIT Low	-109.9	- -	-19.38	1,136.26	325.85	32.93	-56.17	-51.97	-39.46	-69.26	-304.15	-35.35	-29.49	-37.05	-11.52
Last Price	0.9	0.77	8.15	7.5	3.15	3.3	3	1.7	2	7	6.19	0.5	1	0.51	0.3
High Price	0.9	0.9	8.5	8.5	7.5	3.4	4	3	4.5	9	8.2	6.19	1.65	1.04	0.64
Enterprise Value Average	2	34	322	341	188	144	122	88	62	124	285	90	35	36	19
Enterprise Value High	3	39	367	370	335	156	176	115	173	364	343	260	73	48	31
Enterprise Value Low	1	25	34	132	102	107	88	57	33	63	210	24	16	22	5

Shares Outstanding	4	41	43	43	44	44	44	38	38	40	41	41	42	43	43
Diluted Weighted Avg Shares	4	- -	43	43	45	45	44	42	38	39	41	41	42	43	43
Basic Weighted Avg Shares	4	- -	43	43	44	44	44	42	38	39	41	41	42	43	43
Revenue per Share	- -	- -	0.01	0.06	0.09	0.13	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	-0.04	- -	0.01	0.07	-0.04	-0.03	-0.02	-0.02	-0.02	-0.02	-0.01	-0.01	-0.01
Operating Income per Share	- -	- -	-0.04	- -	0.01	0.07	-0.04	-0.03	-0.02	-0.02	-0.02	-0.02	-0.01	-0.01	-0.01
Basic EPS, GAAP	- -	- -	- -	- -	- -	0.05	-0.6	-0.05	-0.03	-0.04	-0.07	-0.07	-0.04	-0.04	-0.04
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	0.05	-0.6	-0.05	-0.03	-0.04	-0.07	-0.07	-0.04	-0.04	-0.04
Diluted EPS, GAAP	- -	- -	- -	- -	- -	0.04	-0.6	-0.05	-0.03	-0.04	-0.07	-0.07	-0.04	-0.04	-0.04
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	0.04	-0.6	-0.05	-0.03	-0.04	-0.07	-0.07	-0.04	-0.04	-0.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.25	-0.05	-0.07	-0.01	0.14	-0.04	-0.02	-0.02	-0.02	-0.01	-0.02	-0.02	-0.01
Free Cash Flow per Basic Share	- -	- -	-0.25	-0.05	-0.07	-0.01	0.14	-0.04	-0.02	-0.02	-0.02	-0.01	-0.02	-0.02	-0.01
Cash & Equivalents per Share	- -	0.01	0.01	0.01	- -	- -	0.02	- -	- -	- -	0.01	- -	0.01	- -	- -
Book Value per Share	- -	0.09	0.36	0.54	0.54	0.59	- -	-0.07	-0.1	-0.12	-0.12	-0.15	-0.14	-0.15	-0.17
Tangible Book Value per Share	- -	0.09	0.36	0.54	0.54	0.59	- -	-0.07	-0.1	-0.12	-0.12	-0.15	-0.14	-0.15	-0.17

Sundance Strategies, Inc.