Sundance Strategies, Inc. Financial Ratios — SUND Stock

Profitability (USD)

	2011 Y	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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-425.27	-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
Return on Capital (%)	- -	- -	- -	- -	- -	9.6	38.95	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2011 Y	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
Total Debt	- -	- -	3	2	3	5	6	1	2	2	3	3	3	4	4
ST Debt	- -	- -	3	- -	3	- -	- -	- -	- -	- -	1	1	1	- -	1
LT Debt	- -	- -	- -	1	- -	5	6	1	2	2	2	2	2	3	2
Total Debt/EBITDA	-0.41	-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
Net Debt/EBITDA	-0.3	-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
Total Debt/EBIT	-0.41	-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
Net Debt/EBIT	-0.3	-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
EBITDA to Interest Expense	-49.7	-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
EBITDA-CapEx/Interest Expense	-49.7	-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
EBIT to Interest Expense	-49.7	-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
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-54,982.8	-199,716.6	-0.93	-1.57	-1.55	-1.1	4.92	-2,627.65	-471,330.74	-90,088.14	-96,312.64	-11,664.12	-395,800.93	-10,873.65	-21,580.55
Long-Term Debt/Equity (%)	- -	- -	- -	9.4	- -	18.81	22.55	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	113.91	- -	107.87	77.85	-3.47	-6.65	-9.62	-7.17	-7.35	-7.23	-9.91	-7.07
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
Total Debt/Equity (%)	-64.57	-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
Total Debt/Capital (%)	-0.68	-0.66	102.17	120.95	117.17	107.87	77.85	-3.47	-6.65	-9.62	-10.27	-11.42	-10.95	-10.96	-10.3
Total Debt/Total Assets (%)	370.16	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
Net Debt to Equity	-47.13	-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
Net Debt/Capital (%)	-0.49	-0.61	102.67	129.66	119.96	107.91	77.84	0.43	-6.65	-9.5	-10.18	-10.4	-10.95	-9.87	-9.77
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)

API Chat

	2011 Y	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
Cash Ratio	0.15	0.02	0.18	2.63	0.1	0.05	- -	5.76	- -	0.03	0.01	0.11	- -	0.2	0.06
Current Ratio	0.15	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
Quick Ratio	0.15	0.02	0.18	2.63	0.1	0.05	- -	5.76	- -	0.03	0.01	0.11	- -	0.2	0.06
CFO/Avg Current Liab	-2.69	-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
Common Equity/Total Assets	-54,982.8	-199,716.6	-0.93	-1.57	-1.55	-1.1	4.92	-2,627.65	-471,330.74	-90,088.14	-96,312.64	-11,664.12	-395,800.93	-10,873.65	-21,580.55
Long-Term Debt/Equity (%)	- -	- -	- -	9.4	- -	18.81	22.55	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	113.91	- -	107.87	77.85	-3.47	-6.65	-9.62	-7.17	-7.35	-7.23	-9.91	-7.07
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
Total Debt/Equity (%)	-64.57	-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
Total Debt/Capital (%)	-0.68	-0.66	102.17	120.95	117.17	107.87	77.85	-3.47	-6.65	-9.62	-10.27	-11.42	-10.95	-10.96	-10.3
Total Debt/Total Assets (%)	370.16	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
CFO/Total Liabilities	-137.57	-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
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-675.85	-2,944.91	-0.47	129.85	59.42	14.44	11.52	28.52	-7,374.71	-1,372.02	-1,504.26	-152.61	-6,192.78	-158.17	-329.64

Working Capital (USD)

API Chat

	2011 Y	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
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)

API Chat

	2011 Y	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
Market Capitalization	1	3	- -	347	324	139	146	132	72	76	272	255	21	42	22
- 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
Enterprise Value	1	3	2	348	326	143	152	132	74	78	275	258	24	45	25
Total Capital	- -	- -	3	1	2	4	8	-24	-25	-25	-27	-29	-32	-33	-35
Total Debt/Capital (%)	-0.68	-0.66	102.17	120.95	117.17	107.87	77.85	-3.47	-6.65	-9.62	-10.27	-11.42	-10.95	-10.96	-10.3
Total Debt / EV	- -	- -	1.22	- -	0.01	0.03	0.04	0.01	0.02	0.03	0.01	0.01	0.14	0.08	0.14
EV/Sales	- -	- -	- -	684.55	132.83	36.63	26.35	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	2,805.41	459.3	46.46	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	2,805.41	459.3	46.46	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	21.1	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	21.1	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	1	3	- -	347	324	143	150	132	72	76	272	255	21	42	22
Diluted Enterprise Value	1	3	2	348	326	147	156	132	74	78	275	258	24	45	25
EV per Share	0.39	0.9	- -	8.18	7.56	3.25	3.43	3	1.74	2.06	7.07	6.26	0.58	1.08	0.59
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)

API Chat

	2011 Y	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
Price/Free Cash Flow	-180.33	-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
EV/EBIT	- -	- -	- -	- -	2,805.41	459.3	46.46	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1	3	2	348	326	143	152	132	74	78	275	258	24	45	25
Low Price	0.3	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
EV/Sales	- -	- -	- -	684.55	132.83	36.63	26.35	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	2,805.41	459.3	46.46	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	1,656.35	72.38	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-185.17	-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
Price/Earnings High	-234.92	-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
Price/Earnings Low	-138.19	-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
Price/Book Value	-3.04	-6.86	- -	-1,295.36	-780.84	-420.68	86.56	-5.35	-2.69	-2.71	-9.25	-7.92	-0.59	-1.13	-0.57
Price/Book Value Average	-3.13	-3.43	- -	-1,184.74	-815.81	-556.76	82.09	-4.92	-3.62	-2.13	-3.99	-8.71	-2.48	-0.84	-0.83
Price/Book Value High	-3.97	-6.86	- -	-1,350.99	-884.95	-1,001.61	89.18	-7.13	-4.75	-6.1	-11.89	-10.49	-7.32	-1.87	-1.16
Price/Book Value Low	-2.34	-2.29	- -	-122.38	-312.34	-293.81	60.33	-3.57	-2.31	-1.08	-1.98	-6.4	-0.59	-0.33	-0.49
Price/Tangible Book Value	-291.36	-217.15	- -	22.4	13.8	5.77	5.55	-678.39	-27.62	-20.3	-57.75	-50.76	-3.42	-7.02	-3.47
Price/Tangible Book Value Average	-300.33	-108.57	- -	20.49	14.42	7.64	5.27	-623.4	-37.17	-15.94	-24.94	-55.78	-14.42	-5.19	-5.09
Price/Tangible Book Value High	-381.01	-217.15	- -	23.37	15.64	13.74	5.72	-904.52	-48.74	-45.68	-74.24	-67.24	-42.48	-11.58	-7.07
Price/Tangible Book Value Low	-224.12	-72.38	- -	2.12	5.52	4.03	3.87	-452.26	-23.72	-8.12	-12.37	-41	-3.42	-2.05	-2.99
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	-180.33	-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
Price/Cash Flow Average	-185.88	-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
Price/Cash Flow High	-235.81	-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
Price/Cash Flow Low	-138.71	-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
Price/Free Cash Flow Average	-185.88	-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
Price/Free Cash Flow High	-235.81	-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
Price/Free Cash Flow Low	-138.71	-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
EV/Sales Average	- -	- -	- -	626.29	138.73	48.1	25.04	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	713.85	150.4	85.62	27.12	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	66.76	53.74	25.93	18.68	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-189.19	-164.71	- -	-179.93	2,930.1	603.22	44.15	-77.46	-90.25	-74.61	-132.52	-410.36	-132.55	-64.21	-58.72
EV/EBITDA High	-239.94	-329.13	- -	-205.09	3,176.61	1,073.67	47.81	-112.42	-117.85	-208.4	-388.63	-493.73	-380.74	-135.69	-79.45
EV/EBITDA Low	-141.26	-109.9	- -	-19.18	1,135.02	325.13	32.93	-56.17	-58.14	-39.46	-67.27	-302.77	-35.35	-29.18	-36.91
EV/EBIT Average	-189.19	-164.71	- -	-179.93	2,930.1	603.22	44.15	-77.46	-90.25	-74.61	-132.52	-410.36	-132.55	-64.21	-58.72
EV/EBIT High	-239.94	-329.13	- -	-205.09	3,176.61	1,073.67	47.81	-112.42	-117.85	-208.4	-388.63	-493.73	-380.74	-135.69	-79.45
EV/EBIT Low	-141.26	-109.9	- -	-19.18	1,135.02	325.13	32.93	-56.17	-58.14	-39.46	-67.27	-302.77	-35.35	-29.18	-36.91
Last Price	0.39	0.9	0.77	8.15	7.5	3.15	3.3	3	1.7	2	7	6.19	0.5	1	0.51
High Price	0.51	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
Enterprise Value Average	2	2	2	318	341	188	144	122	99	62	120	283	90	34	35
Enterprise Value High	2	3	2	363	369	335	156	176	129	173	353	341	260	72	48
Enterprise Value Low	1	1	2	34	132	101	107	88	64	33	61	209	24	16	22

	2011 Y	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
Shares Outstanding	4	4	41	43	43	44	44	44	38	38	40	41	41	42	43
Diluted Weighted Avg Shares	4	4	- -	43	43	45	45	44	42	38	39	41	41	42	43
Basic Weighted Avg Shares	4	4	- -	43	43	44	44	44	42	38	39	41	41	42	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
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
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	0.05	-0.6	-0.05	-0.03	-0.04	-0.07	-0.07	-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
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	0.04	-0.6	-0.05	-0.03	-0.04	-0.07	-0.07	-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
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
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
Cash & Equivalents per Share	- -	- -	- -	0.01	0.01	- -	- -	0.02	- -	- -	- -	0.01	- -	0.01	- -
Book Value per Share	-0.13	-0.13	- -	-0.01	-0.01	-0.01	0.04	-0.56	-0.63	-0.74	-0.76	-0.78	-0.85	-0.88	-0.9
Tangible Book Value per Share	- -	- -	- -	0.36	0.54	0.55	0.59	- -	-0.06	-0.1	-0.12	-0.12	-0.15	-0.14	-0.15

Sundance Strategies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)