Tingo Group, Inc. Financial Ratios — TIO Stock

Profitability (USD)

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Return on Common Equity (%)	17.45	-14.06	106.69	46.59	87.17	-5.71	-29.06	-48.79	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.71	-1.28	18.22	12.43	21.45	-1.23	-4.87	-5.8	-16.12	-26.46	-13.09	-52.52	-54.97	-28.51	-5.06
Return on Capital (%)	8.07	- -	28.68	- -	- -	-10.59	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	9.26	- -	56.94	- -	- -	11.36	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	27.83	26.49	44.35	37.94	22.48	37.31	29.38	30.96	19.78	23.26	24.78	-77.36	-4.94	16.56	44.37
EBITDA Margin (%)	8.06	5.65	25.7	19.31	2.55	15.68	-1.34	-3.91	-35.53	-18.22	-43.8	-792.66	-1,261.64	-62.52	19.16
Operating Margin (%)	7	4.7	25.49	18.66	-1.83	12.91	-5.36	-10.69	-45.08	-25.42	-53.81	-811.11	-1,413.38	-68.07	-8.07
Incremental Operating Margin (%)	-2.92	11.33	58.88	97.71	- -	27.65	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2.28	-0.95	22.74	13.07	24.69	6.46	-6.23	-13.27	-47.48	-27.61	-73.11	-996.44	-2,042.8	-70.59	-7.12
Profit Margin (%)	1.63	-1.75	14.58	13.39	30.45	-1.39	-6.25	-10.46	-43.71	-44.41	-18.43	-884.07	-1,960.1	-65.43	-32.23
Net Income to Common Margin (%)	1.63	-1.75	14.58	13.39	30.45	-1.39	-6.25	-10.46	-43.71	-44.41	-18.43	-884.07	-1,960.1	-65.43	-32.23
Effective Tax Rate (%)	7.11	- -	4.16	- -	- -	21.59	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	17.45	-14.06	106.69	46.59	87.17	-5.71	-29.06	-48.79	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Total Debt	6	3	1	6	12	9	14	14	7	5	6	2	1	4	3
ST Debt	6	3	- -	2	6	5	10	12	6	4	6	- -	1	3	2
LT Debt	- -	- -	1	4	5	4	4	2	1	1	- -	2	- -	1	1
Total Debt/EBITDA	6.99	7.95	0.32	2.83	25.71	1.66	-31.35	-15.64	-1.57	-1.54	-0.94	-0.49	-0.08	-0.1	0.11
Net Debt/EBITDA	6.08	7.33	0.1	2.35	2.33	-0.66	-22.06	-13.06	-1.46	-0.91	-0.59	0.34	1.9	2.73	-17.86
Total Debt/EBIT	8.05	9.56	0.32	2.93	-35.91	2.01	-7.84	-5.72	-1.24	-1.11	-0.76	-0.48	-0.07	-0.1	-0.25
Net Debt/EBIT	7	8.81	0.1	2.44	-3.26	-0.81	-5.51	-4.78	-1.15	-0.65	-0.48	0.34	1.7	2.51	42.36
EBITDA to Interest Expense	1.71	1.09	9.51	3.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	1.62	0.9	8.97	2.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	1.48	0.91	9.44	3.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.73	8.34	25.06	27.88	23.52	19.68	14	9.52	-6.22	-34.1	-125.68	-286.68	-51.33	-42.89	-7.33
Long-Term Debt/Equity (%)	14.35	29.03	13.87	104.84	31.49	16.3	19.63	13.61	11.69	23.08	- -	57.21	0.25	0.47	0.17
Long-Term Debt/Capital (%)	3.27	10.11	12.6	41.8	19.42	16.43	14.83	9.79	13.34	220.99	- -	-12.29	-0.47	-1	-1.09
Long-Term Debt/Total Assets (%)	2.36	5.11	6.04	30.11	14	9.74	8.85	5.92	4.01	4.64	- -	31.37	0.21	0.39	0.08
Total Debt/Equity (%)	349.35	205.82	22.5	153.74	69.19	36.06	71.07	82.63	67.59	86.51	578.69	57.21	1.76	2.47	0.38
Total Debt/Capital (%)	79.7	71.67	20.43	61.29	42.67	36.36	53.68	59.45	77.11	828.21	-116.81	-12.29	-3.29	-5.28	-2.51
Total Debt/Total Assets (%)	57.38	36.23	9.8	44.15	30.77	21.55	32.03	35.93	23.21	17.38	57.28	31.37	1.49	2.05	0.18
Net Debt to Equity	304.09	189.7	7.02	127.71	6.28	-14.47	50	68.98	62.68	51.12	362.15	-40.01	-42.87	-64.28	-64.62
Net Debt/Capital (%)	77.37	69.99	7.42	56.81	6.33	-29.49	44.8	54.97	75.75	-204.97	-50.87	7.11	43.9	57.34	80.78
EBITDA	1	- -	3	2	- -	6	- -	-1	-5	-3	-6	-4	-15	-35	28
EBITDA-CapEx	1	- -	3	2	- -	5	-1	-1	-5	-4	-6	-4	-15	-36	-35
Operating Income (Loss)	1	- -	3	2	- -	5	-2	-3	-6	-5	-8	-4	-17	-38	-12

Liquidity (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Cash Ratio	0.09	0.04	0.14	0.23	0.95	1.55	0.51	0.4	0.18	0.1	0.25	10.88	4.16	3.81	1.89
Current Ratio	1.2	1.3	1.98	2.94	2.34	3.07	1.8	1.66	1.36	1.14	0.92	15.23	4.82	5.02	2
Quick Ratio	0.68	0.67	1.16	2.18	1.67	2.63	1.21	1.02	0.34	0.34	0.39	11.88	4.26	4.75	1.99
CFO/Avg Current Liab	0.09	0.15	0.59	-0.46	0.43	0.26	-0.08	-0.11	-0.23	-0.19	-0.35	-0.86	-2.28	-1.94	0.32
Common Equity/Total Assets	9.73	8.34	25.06	27.88	23.52	19.68	14	9.52	-6.22	-34.1	-125.68	-286.68	-51.33	-42.89	-7.33
Long-Term Debt/Equity (%)	14.35	29.03	13.87	104.84	31.49	16.3	19.63	13.61	11.69	23.08	- -	57.21	0.25	0.47	0.17
Long-Term Debt/Capital (%)	3.27	10.11	12.6	41.8	19.42	16.43	14.83	9.79	13.34	220.99	- -	-12.29	-0.47	-1	-1.09
Long-Term Debt/Total Assets (%)	2.36	5.11	6.04	30.11	14	9.74	8.85	5.92	4.01	4.64	- -	31.37	0.21	0.39	0.08
Total Debt/Equity (%)	349.35	205.82	22.5	153.74	69.19	36.06	71.07	82.63	67.59	86.51	578.69	57.21	1.76	2.47	0.38
Total Debt/Capital (%)	79.7	71.67	20.43	61.29	42.67	36.36	53.68	59.45	77.11	828.21	-116.81	-12.29	-3.29	-5.28	-2.51
Total Debt/Total Assets (%)	57.38	36.23	9.8	44.15	30.77	21.55	32.03	35.93	23.21	17.38	57.28	31.37	1.49	2.05	0.18
CFO/Total Liabilities	8.08	15.32	56.08	-21.68	18.96	20.76	-5.38	-10.23	-22.02	-17.14	-58.16	-142.05	-68.95	-104.14	5.06
CFO/CapEx	15.07	15.76	18.14	-6.63	6.49	10.65	-5.77	-6.33	-30.56	-21.55	-120.8	-66.61	-259.38	-25.92	0.73
Altman's Z-Score	1.59	1.28	3.12	2.45	2.05	3.14	1.95	1.35	0.2	-0.08	-2.66	-3.12	0.83	1.47	0.25

Working Capital (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Accounts Receivable Turnover	2.03	1.63	2.76	1.63	1.99	3.04	2.48	1.78	1.72	4.46	4.57	0.94	4.49	6.05	9.93
Days Sales Outstanding	179.6	224.04	132.3	224.46	183.25	119.96	147.22	205.08	211.74	81.9	79.81	386.43	81.37	60.32	36.77
Inventory Turnover	1.88	1.3	1.88	2.24	2.79	3.81	4.4	2.31	1.81	3.04	2.28	0.39	1.23	46.41	- -
Days Inventory Outstanding	194.32	281.22	194.49	162.79	130.64	95.89	82.89	158.19	201.17	120.02	159.75	937.31	296.8	7.86	- -
Accounts Payable Turnover	6.84	7.98	2.94	2.64	6.22	4.24	4.44	2.57	1.89	4.76	3.64	-4.57	7.72	5.83	6.37
Accounts Payable Turnover Days	53.35	45.71	124.05	138.19	58.67	86	82.25	142.06	193.54	76.61	100.27	-79.85	47.3	62.62	57.3
Cash Conversion Cycle	320.57	459.55	202.74	249.07	255.21	129.85	147.86	221.2	219.36	125.31	139.29	1,403.59	330.87	5.56	-20.53
Inventory to Cash Days	-14.71	-57.18	-62.19	61.67	52.61	24.07	64.33	46.89	10.57	-38.12	-79.94	-550.88	-215.43	52.46	36.77
Inventories	4	3	3	2	7	4	7	7	4	5	4	- -	2	- -	- -
Raw Materials	1	1	1	1	5	4	6	6	4	3	4	- -	2	- -	- -
Work In Process	3	3	2	2	3	1	1	1	1	2	1	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Market Capitalization	- -	- -	- -	- -	21	26	21	12	8	8	6	10	57	93	107
- Cash & Cash Equivalents	1	- -	1	1	11	13	4	2	1	2	2	3	29	97	500
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	1	1	- -	7	8	6	6	4	6	2	- -	4	4	2
+ Total Debt	6	3	1	6	12	9	14	14	7	5	6	2	1	4	3
Enterprise Value	6	3	2	5	26	23	31	25	16	17	12	8	33	4	-388
Total Capital	7	4	4	9	27	25	27	24	10	1	-5	-15	-35	-69	-118
Total Debt/Capital (%)	79.7	71.67	20.43	61.29	42.67	36.36	53.68	59.45	77.11	828.21	-116.81	-12.29	-3.29	-5.28	-2.51
Total Debt / EV	1.05	0.92	0.61	1.2	0.45	0.4	0.47	0.58	0.46	0.31	0.5	0.23	0.03	0.89	-0.01
EV/Sales	0.54	0.49	0.14	0.45	1.46	0.65	0.9	1.05	1.21	0.91	0.82	17.24	28.3	0.07	- -
EV/EBITDA	6.68	8.64	0.53	2.35	57.33	4.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	7.69	10.39	0.53	2.44	- -	5.03	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.89	2.31	0.47	- -	6.52	6.46	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	4.7	2.2	0.44	- -	5.65	5.91	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	24	26	21	12	8	8	6	10	57	93	107
Diluted Enterprise Value	6	3	2	5	32	30	37	30	19	17	12	8	33	4	-388
EV per Share	1.74	1.03	0.46	2.85	8.03	4.54	5.26	4.22	2.68	2.33	1.27	0.77	1.2	0.04	- -
TTM Sales	10	7	11	10	18	36	34	24	13	18	14	- -	1	56	146
TTM EBITDA	1	- -	3	2	- -	6	- -	-1	-5	-3	-6	-4	-15	-35	28
TTM Operating Income	1	- -	3	2	- -	5	-2	-3	-6	-5	-8	-4	-17	-38	-12
TTM Cash Flow to Firm	1	1	3	-1	4	4	-1	-2	-5	-4	-5	-4	-8	-31	46
TTM Free Cash Flow to Firm	1	2	3	-1	5	4	-1	-2	-4	-4	-5	-4	-8	-30	109

Multiples (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Price/Free Cash Flow	- -	- -	- -	- -	5.15	6.63	-18.92	-6.3	-1.78	-2.06	-1.15	-2.55	-6.95	-3.1	0.98
EV/EBIT	7.69	10.39	0.53	2.44	- -	5.03	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	6	3	2	5	26	23	31	25	16	17	12	8	33	4	-388
Low Price	- -	- -	- -	- -	2.1	3.75	2.58	1.61	1.14	0.65	0.29	0.38	0.44	0.76	0.41
EV/Sales	0.54	0.49	0.14	0.45	1.46	0.65	0.9	1.05	1.21	0.91	0.82	17.24	28.3	0.07	- -
EV/EBITDA	6.68	8.64	0.53	2.35	57.33	4.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	3.95	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	2.87	-59.87	-11.18	-6.73	-1.88	-0.93	-4.12	-2.25	-2.43	-5.6	-1.96
Price/Earnings High	- -	- -	- -	- -	3.96	-125.94	-17.37	-9.29	-2.88	-1.53	-6.81	-3.7	-10.15	-9.98	-3.71
Price/Earnings Low	- -	- -	- -	- -	1.26	-38.55	-7.04	-3.83	-1.17	-0.57	-1.02	-0.96	-0.53	-2.35	-1.13
Price/Book Value	- -	- -	- -	- -	2.4	3.08	3.3	3.22	-4	-0.79	-0.48	-0.56	-1.44	-1.22	-0.87
Price/Book Value Average	- -	- -	- -	- -	1.75	3.52	3.8	4.34	-5.5	-0.75	-0.84	-0.56	-1.4	-2.68	-0.75
Price/Book Value High	- -	- -	- -	- -	2.41	7.4	5.91	6	-8.42	-1.23	-1.39	-0.92	-5.85	-4.77	-1.42
Price/Book Value Low	- -	- -	- -	- -	0.76	2.26	2.39	2.47	-3.43	-0.46	-0.21	-0.24	-0.3	-1.12	-0.43
Price/Tangible Book Value	- -	- -	- -	- -	1.38	1.04	1.42	0.95	1.07	2.41	10.63	2.94	2.2	0.88	0.22
Price/Tangible Book Value Average	- -	- -	- -	- -	1.01	1.19	1.63	1.28	1.48	2.3	18.87	2.93	2.14	1.92	0.19
Price/Tangible Book Value High	- -	- -	- -	- -	1.39	2.51	2.53	1.76	2.26	3.77	31.2	4.82	8.93	3.41	0.36
Price/Tangible Book Value Low	- -	- -	- -	- -	0.44	0.77	1.03	0.73	0.92	1.4	4.66	1.25	0.46	0.81	0.11
Price/Sales	- -	- -	- -	- -	1.2	0.73	0.61	0.52	0.6	0.43	0.43	19.96	48.98	1.68	0.74
Price/Sales Average	- -	- -	- -	- -	0.88	0.83	0.7	0.7	0.82	0.41	0.76	19.91	47.69	3.67	0.63
Price/Sales High	- -	- -	- -	- -	1.21	1.75	1.09	0.97	1.26	0.68	1.26	32.74	198.99	6.53	1.2
Price/Sales Low	- -	- -	- -	- -	0.38	0.54	0.44	0.4	0.51	0.25	0.19	8.52	10.34	1.54	0.36
Price/Cash Flow	- -	- -	- -	- -	5.36	7.25	-15.64	-5.3	-1.72	-1.96	-1.14	-2.51	-6.92	-2.98	2.33
Price/Cash Flow Average	- -	- -	- -	- -	3.9	8.28	-18.01	-7.15	-2.37	-1.87	-2.02	-2.5	-6.74	-6.52	2.01
Price/Cash Flow High	- -	- -	- -	- -	5.37	17.42	-27.99	-9.87	-3.62	-3.06	-3.35	-4.11	-28.12	-11.6	3.8
Price/Cash Flow Low	- -	- -	- -	- -	1.7	5.33	-11.33	-4.06	-1.47	-1.14	-0.5	-1.07	-1.46	-2.74	1.15
Price/Free Cash Flow Average	- -	- -	- -	- -	3.75	7.57	-21.78	-8.49	-2.45	-1.96	-2.04	-2.54	-6.77	-6.78	0.84
Price/Free Cash Flow High	- -	- -	- -	- -	5.16	15.93	-33.85	-11.72	-3.74	-3.21	-3.37	-4.18	-28.23	-12.07	1.6
Price/Free Cash Flow Low	- -	- -	- -	- -	1.64	4.88	-13.71	-4.83	-1.52	-1.19	-0.5	-1.09	-1.47	-2.85	0.48
EV/Sales Average	0.54	0.49	0.14	0.45	1.31	0.95	1.17	1.47	1.65	0.89	1.15	17.2	27.01	2.06	- -
EV/Sales High	0.54	0.49	0.14	0.45	1.65	1.87	1.56	1.74	2.09	1.15	1.65	30.03	178.31	4.93	- -
EV/Sales Low	0.54	0.49	0.14	0.45	0.82	0.65	0.92	1.17	1.34	0.72	0.58	5.81	- -	- -	- -
EV/EBITDA Average	6.68	8.64	0.53	2.35	51.52	6.06	-87.63	-37.62	-4.66	-4.86	-2.64	-2.17	-2.14	-3.3	-14.4
EV/EBITDA High	6.68	8.64	0.53	2.35	64.48	11.92	-116.5	-44.47	-5.88	-6.31	-3.77	-3.79	-14.13	-7.88	-11.45
EV/EBITDA Low	6.68	8.64	0.53	2.35	32.21	4.16	-68.33	-29.85	-3.78	-3.97	-1.33	-0.73	0.82	0.1	-15.8
EV/EBIT Average	7.69	10.39	0.53	2.44	-71.97	7.35	-21.91	-13.76	-3.67	-3.48	-2.15	-2.12	-1.91	-3.03	34.15
EV/EBIT High	7.69	10.39	0.53	2.44	-90.08	14.48	-29.13	-16.26	-4.64	-4.52	-3.07	-3.7	-12.62	-7.24	27.17
EV/EBIT Low	7.69	10.39	0.53	2.44	-45	5.06	-17.08	-10.92	-2.98	-2.84	-1.08	-0.72	0.73	0.09	37.48
Last Price	- -	- -	- -	- -	6.6	5.1	3.56	2.1	1.33	1.12	0.66	0.89	2.08	0.83	0.83
High Price	- -	- -	- -	- -	6.62	12.25	6.37	3.91	2.8	1.75	1.94	1.46	8.45	3.23	1.35
Enterprise Value Average	6	3	2	5	23	34	40	35	22	16	16	8	32	115	-403
Enterprise Value High	6	3	2	5	29	66	53	41	28	21	23	14	209	274	-320
Enterprise Value Low	6	3	2	5	15	23	31	28	18	13	8	3	-12	-4	-442

Shares Outstanding	3	3	3	3	3	6	6	6	6	9	9	11	69	122	158
Diluted Weighted Avg Shares	3	3	3	2	4	5	6	6	6	7	9	11	28	113	129
Basic Weighted Avg Shares	3	3	3	2	3	5	6	6	6	7	9	11	28	113	129
Revenue per Share	3.23	2.11	3.43	6.26	5.49	6.99	5.87	4.02	2.23	2.58	1.54	0.04	0.04	0.49	1.13
EBITDA per Share	0.26	0.12	0.88	1.21	0.14	1.1	-0.08	-0.16	-0.79	-0.47	-0.68	-0.35	-0.54	-0.31	0.22
Operating Income per Share	0.23	0.1	0.87	1.17	-0.1	0.9	-0.31	-0.43	-1	-0.65	-0.83	-0.36	-0.6	-0.34	-0.09
Basic EPS, GAAP	0.05	-0.04	0.5	0.84	1.67	-0.1	-0.37	-0.42	-0.97	-1.14	-0.28	-0.39	-0.83	-0.32	-0.36
Basic EPS from Cont Ops	0.07	-0.02	0.75	0.84	1.41	0.35	-0.41	-0.52	-1.05	-0.71	-1.2	-0.45	-0.86	-0.33	-0.38
Diluted EPS, GAAP	0.05	-0.04	0.5	0.84	1.51	-0.1	-0.37	-0.42	-0.97	-1.14	-0.28	-0.39	-0.83	-0.32	-0.36
Diluted EPS from Cont Ops	0.07	-0.02	0.75	0.84	1.27	0.35	-0.41	-0.52	-1.05	-0.71	-1.2	-0.45	-0.86	-0.33	-0.38
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.21	0.33	0.91	-1.2	1.23	0.7	-0.23	-0.4	-0.77	-0.57	-0.58	-0.35	-0.3	-0.28	0.36
Free Cash Flow per Basic Share	0.2	0.31	0.86	-1.38	1.04	0.64	-0.27	-0.46	-0.8	-0.6	-0.58	-0.36	-0.3	-0.29	-0.13
Cash & Equivalents per Share	0.24	0.07	0.19	0.58	4.26	3.89	1.82	1.37	0.59	0.3	0.24	0.29	1.05	0.86	3.87
Book Value per Share	0.31	0.22	0.72	2.16	2.75	1.66	1.08	0.65	-0.33	-1.42	-1.39	-1.59	-1.44	-0.68	-0.95
Tangible Book Value per Share	0.52	0.46	1.25	2.23	4.77	4.88	2.51	2.22	1.24	0.46	0.06	0.3	0.95	0.95	3.76

Tingo Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)