Videolocity International, Inc.

VCTY

VCTYVideolocity International, Inc. US flag

Other OTC

0.00

USD

- -

104,071.00Market Cap

Profitability (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Return on Common Equity (%)	- -	-12.09	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-11.83	-982.17	-869.96	-845.24	-326.52	-474.38	-92.38
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	- -	- -	14.63	24.65	- -
EBITDA Margin (%)	100	-924,900	-27,780.23	- -	- -	-14,137.11	-3,179.3	- -
Operating Margin (%)	100	-924,900	-29,021.89	- -	- -	-14,400.55	-3,304.61	- -
Incremental Operating Margin (%)	- -	- -	- -	16,492.18	- -	- -	- -	-2,670.41
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	-3,714.94	- -
Profit Margin (%)	- -	-697,600	-42,660.86	- -	- -	-21,101.41	-3,714.94	- -
Net Income to Common Margin (%)	- -	-697,600	-42,660.86	- -	- -	-21,101.41	-3,714.94	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-12.09	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Total Debt	- -	- -	1	2	3	4	4	3
ST Debt	- -	- -	1	2	3	3	3	1
LT Debt	- -	- -	- -	- -	- -	1	1	2
Total Debt/EBITDA	- -	- -	-0.48	-0.74	-1.86	-2.58	-0.98	-4.3
Net Debt/EBITDA	-61,335	6.1	-0.48	-0.72	-1.85	-2.45	-0.87	-4.13
Total Debt/EBIT	- -	- -	-0.46	-0.73	-1.83	-2.54	-0.94	-3.97
Net Debt/EBIT	-61,335	6.1	-0.46	-0.72	-1.82	-2.41	-0.84	-3.8
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	99.51	96.13	-1,037.54	-668.33	-1,845.68	-306.11	-1,078.08	-1,047.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	378.69	-20.94	-33.75
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	91.02	112.91	220.3
Total Debt/Equity (%)	- -	- -	-16.9	-98.63	-80.2	-107.86	-49.94	-37.64
Total Debt/Capital (%)	- -	- -	-20.34	-7,194.03	-405.16	1,371.83	-99.76	-60.35
Total Debt/Total Assets (%)	- -	- -	175.17	657.46	1,478.25	329.71	538.01	393.93
Net Debt to Equity	-100.22	-104.03	-16.89	-96.96	-79.91	-102.5	-44.49	-36.08
Net Debt/Capital (%)	45,433.33	2,583.92	-20.33	-3,189.8	-397.69	4,104.68	-88.82	-57.69
EBITDA	- -	- -	-2	-3	-2	-1	-4	-1
EBITDA-CapEx	- -	- -	-2	-3	-2	-1	-4	-1
Operating Income (Loss)	- -	- -	-2	-3	-2	-1	-4	-1

Liquidity (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Cash Ratio	204.45	25.84	- -	0.01	- -	0.05	- -	- -
Current Ratio	205	25.84	0.39	0.09	0.03	0.07	0.01	- -
Quick Ratio	204.45	25.84	0.39	0.09	0.01	0.05	- -	- -
CFO/Avg Current Liab	- -	-3.97	-3.06	-0.9	-0.33	-0.36	-0.14	0.03
Common Equity/Total Assets	99.51	96.13	-1,037.54	-668.33	-1,845.68	-306.11	-1,078.08	-1,047.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	378.69	-20.94	-33.75
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	91.02	112.91	220.3
Total Debt/Equity (%)	- -	- -	-16.9	-98.63	-80.2	-107.86	-49.94	-37.64
Total Debt/Capital (%)	- -	- -	-20.34	-7,194.03	-405.16	1,371.83	-99.76	-60.35
Total Debt/Total Assets (%)	- -	- -	175.17	657.46	1,478.25	329.71	538.01	393.93
CFO/Total Liabilities	- -	-225.74	-28.62	-64.2	-26.33	-28.27	-9.44	2.58
CFO/CapEx	- -	- -	-17.68	-35.24	-501.8	-28.86	- -	1.44
Altman's Z-Score	2,101.15	1,620.89	-16.9	-65.42	-105.05	-18.87	-61.11	-52.66

Working Capital (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Accounts Receivable Turnover	- -	- -	0.03	- -	- -	1.07	22.59	- -
Days Sales Outstanding	- -	- -	11,451.24	- -	- -	339.8	16.16	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	0.04	0.31	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	10,062.59	1,172.65	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	-9,722.79	-1,156.49	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	339.8	16.16	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Market Capitalization	1	6	43	2	2	7	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	2	3	4	4	3
Enterprise Value	1	6	44	4	4	11	4	3
Total Capital	- -	- -	-4	- -	-1	- -	-4	-5
Total Debt/Capital (%)	- -	- -	-20.34	-7,194.03	-405.16	1,371.83	-99.76	-60.35
Total Debt / EV	- -	- -	0.02	0.48	0.64	0.34	0.93	0.89
EV/Sales	989,185.04	5,843,611.1	7,877.64	- -	- -	1,060.02	33.31	- -
EV/EBITDA	989,185.04	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	989,185.04	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	1	7	43	2	2	5	- -	- -
Diluted Enterprise Value	1	6	44	4	4	9	4	3
EV per Share	1.54	9.12	10.17	0.66	0.69	0.7	0.16	0.12
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	-2	-3	-2	-1	-4	-1
TTM Operating Income	- -	- -	-2	-3	-2	-1	-4	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-1	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-1	- -

Multiples (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Price/Free Cash Flow	- -	-1,324.55	-32.8	-1.33	-1.57	-4.36	-0.29	0.9
EV/EBIT	989,185.04	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1	6	44	4	4	11	4	3
Low Price	1.6	0.82	5.5	0.35	0.06	0.09	0.01	0.01
EV/Sales	989,185.04	5,843,611.1	7,877.64	- -	- -	1,060.02	33.31	- -
EV/EBITDA	989,185.04	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-578.84	-54.08	-4.27	-0.87	-3.24	-0.39	-0.87
Price/Earnings High	- -	-935.69	-97.32	-16.54	-1.56	-8.08	-2.06	-8.67
Price/Earnings Low	- -	-83.31	-9.96	-0.58	-0.2	-0.48	-0.04	-0.32
Price/Book Value	17.17	108.81	-9.72	-1.09	-0.45	-2.1	-0.04	-0.05
Price/Book Value Average	19.64	67.31	-29.04	-8.06	-0.51	-2.69	-0.28	-0.08
Price/Book Value High	34.54	108.81	-52.25	-31.25	-0.93	-6.71	-1.48	-0.81
Price/Book Value Low	16.75	9.69	-5.35	-1.09	-0.12	-0.4	-0.03	-0.03
Price/Tangible Book Value	17.17	108.81	-9.72	-1.09	-0.45	-2.1	-0.04	-0.05
Price/Tangible Book Value Average	19.64	67.31	-29.04	-8.06	-0.51	-2.69	-0.28	-0.08
Price/Tangible Book Value High	34.54	108.81	-52.25	-31.25	-0.93	-6.71	-1.48	-0.79
Price/Tangible Book Value Low	16.75	9.69	-5.35	-1.09	-0.12	-0.4	-0.03	-0.03
Price/Sales	1,050,520.04	6,527,384.88	7,724.45	- -	- -	534.02	1.87	- -
Price/Sales Average	1,202,213.05	4,038,019.63	23,071.17	- -	- -	684.44	14.65	- -
Price/Sales High	2,113,851.3	6,527,384.88	41,518.94	- -	- -	1,704.31	76.61	- -
Price/Sales Low	1,024,897.6	581,156.96	4,248.45	- -	- -	102.26	1.36	- -
Price/Cash Flow	- -	-1,324.55	-30.94	-1.29	-1.57	-4.21	-0.29	1.53
Price/Cash Flow Average	- -	-819.4	-92.42	-9.51	-1.78	-5.39	-2.29	2.59
Price/Cash Flow High	- -	-1,324.55	-166.32	-36.87	-3.2	-13.42	-11.95	25.72
Price/Cash Flow Low	- -	-117.93	-17.02	-1.29	-0.41	-0.81	-0.21	0.94
Price/Free Cash Flow Average	- -	-819.4	-97.96	-9.79	-1.78	-5.58	-2.29	1.53
Price/Free Cash Flow High	- -	-1,324.55	-176.29	-37.94	-3.2	-13.9	-11.95	15.18
Price/Free Cash Flow Low	- -	-117.93	-18.04	-1.33	-0.41	-0.83	-0.21	0.55
EV/Sales Average	1,140,878.05	3,593,506.31	23,259.92	- -	- -	1,260.75	48.69	- -
EV/Sales High	2,052,516.3	5,843,611.1	41,750.45	- -	- -	2,621.72	123.3	- -
EV/Sales Low	963,562.6	468,893.2	4,393.58	- -	- -	483.86	32.69	- -
EV/EBITDA Average	1,140,878.05	-388.53	-83.73	-6.76	-3.05	-8.92	-1.53	-5.22
EV/EBITDA High	2,052,516.3	-631.81	-150.29	-24.09	-4	-18.54	-3.88	-13.51
EV/EBITDA Low	963,562.6	-50.7	-15.82	-1.54	-2.13	-3.42	-1.03	-4.63
EV/EBIT Average	1,140,878.05	-388.53	-80.15	-6.69	-3	-8.75	-1.47	-4.81
EV/EBIT High	2,052,516.3	-631.81	-143.86	-23.87	-3.93	-18.21	-3.73	-12.46
EV/EBIT Low	963,562.6	-50.7	-15.14	-1.53	-2.09	-3.36	-0.99	-4.27
Last Price	1.64	9.21	10	0.35	0.25	0.47	0.01	0.01
High Price	3.3	9.21	53.75	10	0.51	1.5	0.45	0.22
Enterprise Value Average	1	4	130	17	5	13	6	3
Enterprise Value High	2	6	233	61	6	27	14	9
Enterprise Value Low	1	- -	25	4	3	5	4	3

Profitability (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Return on Common Equity (%)	- -	-12.09	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-11.83	-982.17	-869.96	-845.24	-326.52	-474.38	-92.38
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	- -	- -	14.63	24.65	- -
EBITDA Margin (%)	100	-924,900	-27,780.23	- -	- -	-14,137.11	-3,179.3	- -
Operating Margin (%)	100	-924,900	-29,021.89	- -	- -	-14,400.55	-3,304.61	- -
Incremental Operating Margin (%)	- -	- -	- -	16,492.18	- -	- -	- -	-2,670.41
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	-3,714.94	- -
Profit Margin (%)	- -	-697,600	-42,660.86	- -	- -	-21,101.41	-3,714.94	- -
Net Income to Common Margin (%)	- -	-697,600	-42,660.86	- -	- -	-21,101.41	-3,714.94	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-12.09	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Total Debt	- -	- -	1	2	3	4	4	3
ST Debt	- -	- -	1	2	3	3	3	1
LT Debt	- -	- -	- -	- -	- -	1	1	2
Total Debt/EBITDA	- -	- -	-0.48	-0.74	-1.86	-2.58	-0.98	-4.3
Net Debt/EBITDA	-61,335	6.1	-0.48	-0.72	-1.85	-2.45	-0.87	-4.13
Total Debt/EBIT	- -	- -	-0.46	-0.73	-1.83	-2.54	-0.94	-3.97
Net Debt/EBIT	-61,335	6.1	-0.46	-0.72	-1.82	-2.41	-0.84	-3.8
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	99.51	96.13	-1,037.54	-668.33	-1,845.68	-306.11	-1,078.08	-1,047.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	378.69	-20.94	-33.75
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	91.02	112.91	220.3
Total Debt/Equity (%)	- -	- -	-16.9	-98.63	-80.2	-107.86	-49.94	-37.64
Total Debt/Capital (%)	- -	- -	-20.34	-7,194.03	-405.16	1,371.83	-99.76	-60.35
Total Debt/Total Assets (%)	- -	- -	175.17	657.46	1,478.25	329.71	538.01	393.93
Net Debt to Equity	-100.22	-104.03	-16.89	-96.96	-79.91	-102.5	-44.49	-36.08
Net Debt/Capital (%)	45,433.33	2,583.92	-20.33	-3,189.8	-397.69	4,104.68	-88.82	-57.69
EBITDA	- -	- -	-2	-3	-2	-1	-4	-1
EBITDA-CapEx	- -	- -	-2	-3	-2	-1	-4	-1
Operating Income (Loss)	- -	- -	-2	-3	-2	-1	-4	-1

Liquidity (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Cash Ratio	204.45	25.84	- -	0.01	- -	0.05	- -	- -
Current Ratio	205	25.84	0.39	0.09	0.03	0.07	0.01	- -
Quick Ratio	204.45	25.84	0.39	0.09	0.01	0.05	- -	- -
CFO/Avg Current Liab	- -	-3.97	-3.06	-0.9	-0.33	-0.36	-0.14	0.03
Common Equity/Total Assets	99.51	96.13	-1,037.54	-668.33	-1,845.68	-306.11	-1,078.08	-1,047.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	378.69	-20.94	-33.75
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	91.02	112.91	220.3
Total Debt/Equity (%)	- -	- -	-16.9	-98.63	-80.2	-107.86	-49.94	-37.64
Total Debt/Capital (%)	- -	- -	-20.34	-7,194.03	-405.16	1,371.83	-99.76	-60.35
Total Debt/Total Assets (%)	- -	- -	175.17	657.46	1,478.25	329.71	538.01	393.93
CFO/Total Liabilities	- -	-225.74	-28.62	-64.2	-26.33	-28.27	-9.44	2.58
CFO/CapEx	- -	- -	-17.68	-35.24	-501.8	-28.86	- -	1.44
Altman's Z-Score	2,101.15	1,620.89	-16.9	-65.42	-105.05	-18.87	-61.11	-52.66

Working Capital (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Accounts Receivable Turnover	- -	- -	0.03	- -	- -	1.07	22.59	- -
Days Sales Outstanding	- -	- -	11,451.24	- -	- -	339.8	16.16	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	0.04	0.31	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	10,062.59	1,172.65	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	-9,722.79	-1,156.49	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	339.8	16.16	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Market Capitalization	1	6	43	2	2	7	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	2	3	4	4	3
Enterprise Value	1	6	44	4	4	11	4	3
Total Capital	- -	- -	-4	- -	-1	- -	-4	-5
Total Debt/Capital (%)	- -	- -	-20.34	-7,194.03	-405.16	1,371.83	-99.76	-60.35
Total Debt / EV	- -	- -	0.02	0.48	0.64	0.34	0.93	0.89
EV/Sales	989,185.04	5,843,611.1	7,877.64	- -	- -	1,060.02	33.31	- -
EV/EBITDA	989,185.04	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	989,185.04	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	1	7	43	2	2	5	- -	- -
Diluted Enterprise Value	1	6	44	4	4	9	4	3
EV per Share	1.54	9.12	10.17	0.66	0.69	0.7	0.16	0.12
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	-2	-3	-2	-1	-4	-1
TTM Operating Income	- -	- -	-2	-3	-2	-1	-4	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-1	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-1	- -

Multiples (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	10/31/1999	10/31/2000	10/31/2001	10/31/2002	10/31/2003	10/31/2004	10/31/2005	10/31/2006

Price/Free Cash Flow	- -	-1,324.55	-32.8	-1.33	-1.57	-4.36	-0.29	0.9
EV/EBIT	989,185.04	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1	6	44	4	4	11	4	3
Low Price	1.6	0.82	5.5	0.35	0.06	0.09	0.01	0.01
EV/Sales	989,185.04	5,843,611.1	7,877.64	- -	- -	1,060.02	33.31	- -
EV/EBITDA	989,185.04	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-578.84	-54.08	-4.27	-0.87	-3.24	-0.39	-0.87
Price/Earnings High	- -	-935.69	-97.32	-16.54	-1.56	-8.08	-2.06	-8.67
Price/Earnings Low	- -	-83.31	-9.96	-0.58	-0.2	-0.48	-0.04	-0.32
Price/Book Value	17.17	108.81	-9.72	-1.09	-0.45	-2.1	-0.04	-0.05
Price/Book Value Average	19.64	67.31	-29.04	-8.06	-0.51	-2.69	-0.28	-0.08
Price/Book Value High	34.54	108.81	-52.25	-31.25	-0.93	-6.71	-1.48	-0.81
Price/Book Value Low	16.75	9.69	-5.35	-1.09	-0.12	-0.4	-0.03	-0.03
Price/Tangible Book Value	17.17	108.81	-9.72	-1.09	-0.45	-2.1	-0.04	-0.05
Price/Tangible Book Value Average	19.64	67.31	-29.04	-8.06	-0.51	-2.69	-0.28	-0.08
Price/Tangible Book Value High	34.54	108.81	-52.25	-31.25	-0.93	-6.71	-1.48	-0.79
Price/Tangible Book Value Low	16.75	9.69	-5.35	-1.09	-0.12	-0.4	-0.03	-0.03
Price/Sales	1,050,520.04	6,527,384.88	7,724.45	- -	- -	534.02	1.87	- -
Price/Sales Average	1,202,213.05	4,038,019.63	23,071.17	- -	- -	684.44	14.65	- -
Price/Sales High	2,113,851.3	6,527,384.88	41,518.94	- -	- -	1,704.31	76.61	- -
Price/Sales Low	1,024,897.6	581,156.96	4,248.45	- -	- -	102.26	1.36	- -
Price/Cash Flow	- -	-1,324.55	-30.94	-1.29	-1.57	-4.21	-0.29	1.53
Price/Cash Flow Average	- -	-819.4	-92.42	-9.51	-1.78	-5.39	-2.29	2.59
Price/Cash Flow High	- -	-1,324.55	-166.32	-36.87	-3.2	-13.42	-11.95	25.72
Price/Cash Flow Low	- -	-117.93	-17.02	-1.29	-0.41	-0.81	-0.21	0.94
Price/Free Cash Flow Average	- -	-819.4	-97.96	-9.79	-1.78	-5.58	-2.29	1.53
Price/Free Cash Flow High	- -	-1,324.55	-176.29	-37.94	-3.2	-13.9	-11.95	15.18
Price/Free Cash Flow Low	- -	-117.93	-18.04	-1.33	-0.41	-0.83	-0.21	0.55
EV/Sales Average	1,140,878.05	3,593,506.31	23,259.92	- -	- -	1,260.75	48.69	- -
EV/Sales High	2,052,516.3	5,843,611.1	41,750.45	- -	- -	2,621.72	123.3	- -
EV/Sales Low	963,562.6	468,893.2	4,393.58	- -	- -	483.86	32.69	- -
EV/EBITDA Average	1,140,878.05	-388.53	-83.73	-6.76	-3.05	-8.92	-1.53	-5.22
EV/EBITDA High	2,052,516.3	-631.81	-150.29	-24.09	-4	-18.54	-3.88	-13.51
EV/EBITDA Low	963,562.6	-50.7	-15.82	-1.54	-2.13	-3.42	-1.03	-4.63
EV/EBIT Average	1,140,878.05	-388.53	-80.15	-6.69	-3	-8.75	-1.47	-4.81
EV/EBIT High	2,052,516.3	-631.81	-143.86	-23.87	-3.93	-18.21	-3.73	-12.46
EV/EBIT Low	963,562.6	-50.7	-15.14	-1.53	-2.09	-3.36	-0.99	-4.27
Last Price	1.64	9.21	10	0.35	0.25	0.47	0.01	0.01
High Price	3.3	9.21	53.75	10	0.51	1.5	0.45	0.22
Enterprise Value Average	1	4	130	17	5	13	6	3
Enterprise Value High	2	6	233	61	6	27	14	9
Enterprise Value Low	1	- -	25	4	3	5	4	3

Shares Outstanding	1	1	4	6	6	16	23	28
Diluted Weighted Avg Shares	1	1	4	5	6	12	19	25
Basic Weighted Avg Shares	1	1	4	5	6	12	19	25
Revenue per Share	- -	- -	- -	- -	- -	- -	0.01	- -
EBITDA per Share	- -	-0.01	-0.36	-0.49	-0.25	-0.12	-0.19	-0.03
Operating Income per Share	- -	-0.01	-0.38	-0.5	-0.25	-0.13	-0.19	-0.03
Basic EPS, GAAP	- -	-0.01	-0.55	-0.6	-0.33	-0.19	-0.22	-0.03
Basic EPS from Cont Ops	- -	-0.01	-0.55	-0.6	-0.33	-0.19	-0.22	-0.03
Diluted EPS, GAAP	- -	-0.01	-0.55	-0.6	-0.33	-0.19	-0.22	-0.03
Diluted EPS from Cont Ops	- -	-0.01	-0.55	-0.6	-0.33	-0.19	-0.22	-0.03
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.01	-0.32	-0.27	-0.16	-0.11	-0.04	0.01
Free Cash Flow per Basic Share	- -	-0.01	-0.34	-0.28	-0.16	-0.12	-0.04	- -
Cash & Equivalents per Share	0.1	0.09	- -	0.01	- -	0.01	- -	- -
Book Value per Share	0.1	0.08	-1.03	-0.32	-0.55	-0.22	-0.3	-0.27
Tangible Book Value per Share	0.1	0.08	-1.03	-0.32	-0.55	-0.22	-0.3	-0.28

Videolocity International, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)