Redacted Industries, Inc. Financial Ratios — VNUE Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	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	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-707.52	-360.67	-142.08	-320.09	-184.41	-2,236.31	-8,216.18	-682.56	-806.85	-919.96	-5,817.52	964.22	-6,294.67	-919.09	-2,970.56
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-24.34	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	7.07	-34.03	-2.36	62.14	-52.46	9.26	34.5	56.22
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	-2,584.97	-979.4	-530.65	-2,612.16	-980.17	-4,668.84	-264.81	-474.53
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-2,662.08	-1,203.79	-579.66	-2,612.16	-980.17	-4,887.98	-266.53	-474.53
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	-3,155.47	-2,842.97	-679.13	-20,262.42	2,906.55	-6,337.97	-214.71	-406.97
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	-3,155.47	-2,842.97	-679.13	-20,262.42	2,906.55	-6,337.97	-214.71	-406.97
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	-3,155.47	-2,842.97	-679.13	-20,262.42	2,906.55	-6,396.58	-269.23	-478.78
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.92	20.25	15
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	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	12/31/2023	12/31/2024

Total Debt	- -	- -	- -	- -	- -	- -	- -	1	1	2	2	2	2	2	2
ST Debt	- -	- -	- -	- -	- -	- -	- -	1	1	2	2	2	2	2	2
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	-0.04	-0.03	-0.07	-0.75	-1.55	-1.39	-3.39	-1.54	-0.1	-1.31	-0.91
Net Debt/EBITDA	0.23	0.43	0.1	0.16	-0.04	-0.03	-0.07	-0.74	-1.52	-1.34	-3.38	-1.5	-0.09	-1.29	-0.86
Total Debt/EBIT	- -	- -	- -	- -	-0.04	-0.03	-0.07	-0.73	-1.26	-1.27	-3.39	-1.54	-0.09	-1.3	-0.91
Net Debt/EBIT	0.23	0.43	0.1	0.16	-0.04	-0.03	-0.07	-0.72	-1.24	-1.23	-3.38	-1.5	-0.09	-1.28	-0.86
EBITDA to Interest Expense	- -	- -	- -	- -	-1.46	-25.26	-5.34	-1.17	-0.55	-1.45	-0.4	-2.86	-20.65	-5.77	-12.11
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-2.38	-25.26	-5.34	-1.29	-0.55	-1.45	-0.4	-2.86	-20.65	-5.77	-12.11
EBIT to Interest Expense	- -	- -	- -	- -	-1.57	-25.9	-5.34	-1.2	-0.67	-1.58	-0.4	-2.86	-21.62	-5.8	-12.11
Interest Expense	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	- -	1	- -	- -
Common Equity/Total Assets	-10,692.37	-1,727.13	-19,112.91	-11,088.15	-103.02	-10,134.96	-40,360.51	-2,543.29	-4,277.37	-23,273.98	-15,924.61	-2,731.75	-16,509.25	-149,308.8	-48,924.11
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	-12.89	-11.56	-9.3	-26.58	-30.98	-40.26	-24.15	-54.24	-24.84	-27.81	-22.29
Total Debt/Capital (%)	- -	- -	- -	- -	-3.18	-1.85	-2.52	-9.48	-13.17	-14.34	-13.6	-12.44	-4.58	-5.07	-4.4
Total Debt/Total Assets (%)	- -	- -	- -	- -	3.17	184.25	991.34	220.28	497.85	2,919.2	1,906.64	302.19	723.15	7,198.5	2,061.07
Net Debt to Equity	106.36	-307.64	-91.81	-60.07	-12.84	-10.48	-8.36	-26.21	-30.53	-38.88	-24.09	-52.91	-23.56	-27.43	-21.21
Net Debt/Capital (%)	0.85	4.93	0.44	0.36	-3.17	-1.68	-2.26	-9.34	-12.96	-13.78	-13.57	-12.1	-4.33	-4.99	-4.18
EBITDA	- -	-1	- -	- -	- -	-3	-2	-1	-1	-1	-1	-1	-17	-1	-2
EBITDA-CapEx	- -	-1	- -	- -	- -	-3	-2	-1	-1	-1	-1	-1	-17	-1	-2
Operating Income (Loss)	- -	-1	- -	- -	- -	-3	-2	-1	-1	-1	-1	-1	-18	-1	-2

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	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	12/31/2023	12/31/2024

Cash Ratio	0.49	1.26	11.16	1.18	- -	0.01	0.01	- -	- -	0.01	- -	0.01	0.01	- -	0.01
Current Ratio	0.53	1.4	11.16	2.97	- -	0.06	0.01	- -	- -	0.01	0.01	0.15	0.03	- -	0.01
Quick Ratio	0.52	1.38	11.16	2.97	- -	0.01	0.01	- -	- -	0.01	- -	0.01	0.01	- -	0.01
CFO/Avg Current Liab	-1.47	-3.02	-2.11	-11.2	-0.59	-1.4	-0.23	-0.19	-0.17	-0.13	-0.09	-0.25	-0.26	-0.16	-0.05
Common Equity/Total Assets	-10,692.37	-1,727.13	-19,112.91	-11,088.15	-103.02	-10,134.96	-40,360.51	-2,543.29	-4,277.37	-23,273.98	-15,924.61	-2,731.75	-16,509.25	-149,308.8	-48,924.11
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	-12.89	-11.56	-9.3	-26.58	-30.98	-40.26	-24.15	-54.24	-24.84	-27.81	-22.29
Total Debt/Capital (%)	- -	- -	- -	- -	-3.18	-1.85	-2.52	-9.48	-13.17	-14.34	-13.6	-12.44	-4.58	-5.07	-4.4
Total Debt/Total Assets (%)	- -	- -	- -	- -	3.17	184.25	991.34	220.28	497.85	2,919.2	1,906.64	302.19	723.15	7,198.5	2,061.07
CFO/Total Liabilities	-285.53	-207.07	-10,508.6	-631.77	-31.66	-107.98	-16.27	-14.2	-13.37	-13.11	-6.21	-43.42	-19.1	-16.42	-4.46
CFO/CapEx	- -	-379.19	-55.59	- -	-0.88	- -	- -	-4.38	- -	- -	- -	- -	-1,357.91	- -	- -
Altman's Z-Score	505.06	-18.84	-135.99	-143.53	-41,087.24	-344.82	-1,129	-1,684.03	-1,225.79	-486.64	-336.72	-49.24	-526.12	-2,577.61	-871.35

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	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	12/31/2023	12/31/2024

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	0.08	1.29	- -	- -	- -	- -	- -	0.07	0.14	0.21	0.01	0.26	0.22	0.16	0.08
Accounts Payable Turnover Days	4,298.23	283.97	- -	- -	- -	- -	- -	5,464.24	2,651.28	1,704.91	34,431.89	1,400.5	1,667.48	2,296.35	4,348.59
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	-5,464.24	-2,651.28	-1,704.91	-34,431.89	-1,400.5	-1,667.48	-2,296.35	-4,348.59
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	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	12/31/2023	12/31/2024

Market Capitalization	147	7	1	1	3	35	3	1	1	- -	13	13	5	2	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	1	1	2	2	2	2	2	2
Enterprise Value	147	7	1	1	3	35	3	1	2	2	15	14	7	4	3
Total Capital	-8	-9	-9	-9	- -	-5	-7	-8	-10	-11	-15	-12	-35	-36	-38
Total Debt/Capital (%)	- -	- -	- -	- -	-3.18	-1.85	-2.52	-9.48	-13.17	-14.34	-13.6	-12.44	-4.58	-5.07	-4.4
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.06	0.5	0.71	0.95	0.13	0.1	0.24	0.49	0.64
EV/Sales	- -	- -	- -	- -	- -	- -	- -	38.92	21.39	7.78	664.27	144.16	18.39	7	6.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	94.06	- -	24.18	3.67	1.94	6.33	15.71	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	16.08	- -	24.18	2.94	1.94	6.33	15.71	- -	- -	- -	- -
Diluted Market Cap	147	7	1	1	3	35	3	1	1	- -	13	13	5	2	1
Diluted Enterprise Value	147	7	1	1	3	35	3	1	2	2	15	15	7	4	3
EV per Share	79.96	0.98	0.14	0.1	0.07	0.65	0.05	0.02	0.02	- -	0.01	0.01	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
TTM EBITDA	- -	-1	- -	- -	- -	-3	-2	-1	-1	-1	-1	-1	-17	-1	-2
TTM Operating Income	- -	-1	- -	- -	- -	-3	-2	-1	-1	-1	-1	-1	-18	-1	-2
TTM Cash Flow to Firm	- -	-1	- -	- -	- -	-1	- -	- -	1	- -	1	-1	- -	-1	- -
TTM Free Cash Flow to Firm	- -	-1	- -	- -	- -	-1	- -	1	1	- -	1	-1	- -	-1	- -

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	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	12/31/2023	12/31/2024

Price/Free Cash Flow	-390.43	-9.53	-3.18	-5.04	167.41	-42.57	-9.52	-2.23	-0.93	-0.27	-24.96	-9.17	-3.99	-1.75	-2.99
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	147	7	1	1	3	35	3	1	2	2	15	14	7	4	3
Low Price	80	0.8	0.05	0.04	0.04	0.04	0.02	- -	- -	- -	- -	0.01	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	38.92	21.39	7.78	664.27	144.16	18.39	7	6.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.45	- -	- -	- -
Price/Earnings Average	-559.7	-74.72	-7.35	-5.07	-9.31	-2.91	-2.17	-0.79	-0.7	-0.54	-0.29	6.97	-0.38	-3.14	-1.08
Price/Earnings High	-791.09	-516.46	-21.21	-14.97	-36.42	-9.53	-17.01	-4.04	-2.27	-2.04	-3.56	20.04	-0.88	-13.05	-2.17
Price/Earnings Low	-527.39	-5.16	-1.01	-1.5	-3.75	-0.51	-0.39	-0.06	-0.11	-0.1	-0.02	3.43	-0.12	-0.7	-0.31
Price/Book Value	-19.36	-0.81	-0.13	-0.1	-8.36	-7.68	-0.41	-0.09	-0.05	-0.01	-0.78	-0.95	-0.14	-0.05	-0.03
Price/Book Value Average	-20.55	-8.91	-0.32	-0.11	-10.4	-2.71	-0.78	-0.11	-0.15	-0.06	-0.08	-1.49	-0.24	-0.12	-0.05
Price/Book Value High	-29.04	-61.6	-0.91	-0.34	-40.65	-8.86	-6.1	-0.57	-0.5	-0.24	-0.98	-4.27	-0.55	-0.49	-0.1
Price/Book Value Low	-19.36	-0.62	-0.04	-0.03	-4.18	-0.47	-0.14	-0.01	-0.02	-0.01	-0.01	-0.73	-0.08	-0.03	-0.01
Price/Tangible Book Value	-2,415.37	48.01	30.9	16.18	-6.9	-48.85	-1.56	-0.24	-0.12	-0.04	-1.57	-4.66	-0.79	-0.29	-0.13
Price/Tangible Book Value Average	-2,563.35	529.21	74.92	19.16	-8.58	-17.22	-2.95	-0.31	-0.39	-0.2	-0.16	-7.29	-1.34	-0.68	-0.27
Price/Tangible Book Value High	-3,623.06	3,657.82	216.32	56.62	-33.56	-56.37	-23.1	-1.57	-1.25	-0.76	-1.97	-20.95	-3.12	-2.83	-0.54
Price/Tangible Book Value Low	-2,415.37	36.58	10.3	5.66	-3.45	-3.01	-0.53	-0.02	-0.06	-0.04	-0.01	-3.59	-0.44	-0.15	-0.08
Price/Sales	- -	- -	- -	- -	- -	- -	- -	19.87	6.45	0.65	575.83	129.45	14.15	3.59	2.6
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	24.79	19.94	3.64	59.54	202.69	24.11	8.44	5.18
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	127.62	64.54	13.88	722.31	582.51	56.2	35.14	10.4
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.82	3.23	0.65	5.05	99.67	7.91	1.89	1.49
Price/Cash Flow	-390.43	-9.51	-3.12	-5.04	-21.84	-42.57	-9.52	-1.72	-0.93	-0.27	-24.96	-9.09	-3.98	-1.75	-2.99
Price/Cash Flow Average	-414.35	-104.82	-7.57	-5.97	-27.15	-15	-17.93	-2.14	-2.87	-1.5	-2.58	-14.24	-6.78	-4.12	-5.95
Price/Cash Flow High	-585.64	-724.49	-21.86	-17.64	-106.16	-49.12	-140.61	-11.03	-9.29	-5.7	-31.31	-40.92	-15.81	-17.15	-11.97
Price/Cash Flow Low	-390.43	-7.24	-1.04	-1.76	-10.92	-2.62	-3.24	-0.16	-0.46	-0.27	-0.22	-7	-2.23	-0.92	-1.71
Price/Free Cash Flow Average	-414.35	-105.1	-7.71	-5.97	208.12	-15	-17.93	-2.78	-2.87	-1.5	-2.58	-14.36	-6.79	-4.12	-5.95
Price/Free Cash Flow High	-585.64	-726.41	-22.26	-17.64	813.8	-49.12	-140.61	-14.3	-9.29	-5.7	-31.31	-41.28	-15.82	-17.15	-11.97
Price/Free Cash Flow Low	-390.43	-7.26	-1.06	-1.76	83.71	-2.62	-3.24	-0.2	-0.46	-0.27	-0.22	-7.06	-2.23	-0.92	-1.71
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	43.84	34.87	10.77	147.98	217.4	28.35	11.85	9.27
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	146.67	79.48	21.01	810.75	597.22	60.44	38.55	14.5
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	20.87	18.16	7.78	93.49	114.39	12.15	5.3	5.58
EV/EBITDA Average	-560.83	-74.37	-7.27	-5.08	-15.14	-4.46	-2.44	-1.7	-3.56	-2.03	-5.67	-22.18	-0.61	-4.48	-1.95
EV/EBITDA High	-792.78	-516.61	-21.2	-15.34	-59.08	-14.54	-18.68	-5.67	-8.11	-3.96	-31.04	-60.93	-1.29	-14.56	-3.05
EV/EBITDA Low	-528.44	-4.74	-0.91	-1.39	-6.12	-0.8	-0.5	-0.81	-1.85	-1.47	-3.58	-11.67	-0.26	-2	-1.18
EV/EBIT Average	-559.47	-74.29	-7.24	-5.06	-14.1	-4.35	-2.44	-1.65	-2.9	-1.86	-5.67	-22.18	-0.58	-4.45	-1.95
EV/EBIT High	-790.86	-516.02	-21.11	-15.26	-55	-14.18	-18.68	-5.51	-6.6	-3.62	-31.04	-60.93	-1.24	-14.46	-3.05
EV/EBIT Low	-527.16	-4.73	-0.91	-1.38	-5.7	-0.78	-0.5	-0.78	-1.51	-1.34	-3.58	-11.67	-0.25	-1.99	-1.18
Last Price	80	1.05	0.15	0.1	0.07	0.65	0.04	0.01	0.01	- -	0.01	0.01	- -	- -	- -
High Price	120	80	1.05	0.35	0.35	0.75	0.65	0.07	0.06	0.01	0.01	0.04	0.01	0.01	- -
Enterprise Value Average	156	76	3	1	4	13	6	2	3	2	3	22	10	6	4
Enterprise Value High	221	531	8	3	14	41	44	6	7	4	18	60	22	20	6
Enterprise Value Low	147	5	- -	- -	1	2	1	1	2	2	2	11	4	3	2

Shares Outstanding	6	8	8	10	11	64	64	74	106	771	1,211	1,412	1,676	2,646	3,074
Diluted Weighted Avg Shares	2	7	8	9	40	54	68	69	89	447	1,135	1,312	1,495	2,000	2,895
Basic Weighted Avg Shares	2	7	8	9	40	54	68	69	89	447	1,135	1,301	1,495	2,000	2,895
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.15	-0.15	-0.05	-0.02	-0.01	-0.05	-0.03	-0.01	-0.01	- -	- -	- -	-0.01	- -	- -
Operating Income per Share	-0.15	-0.15	-0.05	-0.02	-0.01	-0.05	-0.03	-0.01	-0.01	- -	- -	- -	-0.01	- -	- -
Basic EPS, GAAP	-0.15	-0.15	-0.05	-0.02	-0.01	-0.08	-0.04	-0.02	-0.03	- -	- -	- -	-0.02	- -	- -
Basic EPS from Cont Ops	-0.15	-0.15	-0.05	-0.02	-0.01	-0.08	-0.04	-0.02	-0.03	- -	- -	- -	-0.02	- -	- -
Diluted EPS, GAAP	-0.15	-0.15	-0.05	-0.02	-0.01	-0.08	-0.04	-0.02	-0.03	- -	- -	- -	-0.02	- -	- -
Diluted EPS from Cont Ops	-0.15	-0.15	-0.05	-0.02	-0.01	-0.08	-0.04	-0.02	-0.03	- -	- -	- -	-0.02	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.2	-0.11	-0.05	-0.02	- -	-0.02	- -	-0.01	-0.01	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.2	-0.11	-0.05	-0.02	-0.01	-0.02	- -	-0.01	-0.01	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	0.04	0.07	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-4.13	-1.3	-1.15	-1.03	-0.01	-0.08	-0.11	-0.12	-0.12	-0.03	-0.01	-0.01	-0.02	-0.02	-0.01
Tangible Book Value per Share	-0.03	0.02	- -	0.01	-0.01	-0.01	-0.03	-0.04	-0.05	-0.01	-0.01	- -	- -	- -	- -

Redacted Industries, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)