Redacted Industries, Inc. Financial Ratios — VNUED 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	-163.81	-30.65	-136	-143.54	-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	- -	- -	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	- -	- -	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	- -	- -	- -	- -	- -	- -	- -	38.93	21.39	7.78	664.27	144.16	18.39	7	6.7
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	94.06	- -	24.18	3.68	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	- -	- -	1	1	3	35	3	1	1	- -	13	13	5	2	1
Diluted Enterprise Value	- -	- -	1	1	3	35	3	1	2	2	15	15	7	4	3
EV per Share	- -	- -	108.67	72.21	54.21	488.56	34.76	16.02	14.91	2.69	9.86	8.35	3.31	1.39	0.68
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	- -	- -	-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	- -	- -	1	1	3	35	3	1	2	2	15	14	7	4	3
Low Price	- -	- -	45	26.25	27	30	11.25	0.75	2.25	0.23	0.08	5.78	1.43	0.38	0.15
EV/Sales	- -	- -	- -	- -	- -	- -	- -	38.93	21.39	7.78	664.27	144.16	18.39	7	6.7
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.45	- -	- -	- -
Price/Earnings Average	- -	- -	-3.55	-5.16	-9.52	-3.55	-1.71	-0.83	-0.7	-0.53	-0.32	6.98	-0.38	-3.14	-1.08
Price/Earnings High	- -	- -	-10.1	-14.97	-36.43	-9.53	-14.4	-4.04	-2.27	-2.04	-3.57	20.04	-0.9	-13.06	-2.17
Price/Earnings Low	- -	- -	-1.21	-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	- -	- -	-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	- -	- -	-0.15	-0.12	-10.63	-3.3	-0.61	-0.12	-0.15	-0.06	-0.09	-1.49	-0.24	-0.12	-0.05
Price/Book Value High	- -	- -	-0.44	-0.34	-40.66	-8.86	-5.16	-0.57	-0.5	-0.24	-0.98	-4.27	-0.56	-0.49	-0.1
Price/Book Value Low	- -	- -	-0.05	-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	- -	- -	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	- -	- -	36.24	19.53	-8.77	-20.97	-2.32	-0.32	-0.38	-0.2	-0.17	-7.3	-1.35	-0.68	-0.27
Price/Tangible Book Value High	- -	- -	103.01	56.62	-33.56	-56.37	-19.54	-1.57	-1.25	-0.76	-1.97	-20.95	-3.19	-2.83	-0.54
Price/Tangible Book Value Low	- -	- -	12.36	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	- -	- -	- -	- -	- -	- -	- -	19.88	6.45	0.65	575.83	129.45	14.15	3.59	2.6
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	26.08	19.83	3.59	64.08	203	24.27	8.45	5.18
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	127.62	64.54	13.88	722.65	582.51	57.45	35.16	10.4
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.82	3.23	0.65	5.05	99.76	7.94	1.89	1.49
Price/Cash Flow	- -	- -	-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	- -	- -	-3.66	-6.09	-27.75	-18.27	-14.1	-2.25	-2.85	-1.47	-2.78	-14.26	-6.83	-4.12	-5.96
Price/Cash Flow High	- -	- -	-10.41	-17.64	-106.17	-49.12	-118.98	-11.03	-9.29	-5.7	-31.32	-40.92	-16.16	-17.16	-11.97
Price/Cash Flow Low	- -	- -	-1.25	-1.76	-10.92	-2.62	-3.24	-0.16	-0.46	-0.27	-0.22	-7.01	-2.23	-0.92	-1.71
Price/Free Cash Flow Average	- -	- -	-3.73	-6.09	212.75	-18.27	-14.1	-2.92	-2.85	-1.47	-2.78	-14.38	-6.83	-4.12	-5.96
Price/Free Cash Flow High	- -	- -	-10.6	-17.64	813.83	-49.12	-118.98	-14.3	-9.29	-5.7	-31.32	-41.28	-16.18	-17.16	-11.97
Price/Free Cash Flow Low	- -	- -	-1.27	-1.76	83.7	-2.62	-3.24	-0.2	-0.46	-0.27	-0.22	-7.07	-2.23	-0.92	-1.71
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	45.13	34.76	10.72	152.52	217.71	28.51	11.86	9.27
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	146.67	79.48	21.01	811.09	597.22	61.69	38.57	14.5
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	20.87	18.16	7.78	93.49	114.47	12.18	5.3	5.58
EV/EBITDA Average	0.23	0.43	-3.47	-5.18	-15.48	-5.43	-1.93	-1.75	-3.55	-2.02	-5.84	-22.21	-0.61	-4.48	-1.95
EV/EBITDA High	0.23	0.43	-10.04	-15.34	-59.08	-14.54	-15.82	-5.67	-8.11	-3.96	-31.05	-60.93	-1.32	-14.57	-3.05
EV/EBITDA Low	0.23	0.43	-1.11	-1.39	-6.12	-0.8	-0.5	-0.81	-1.85	-1.47	-3.58	-11.68	-0.26	-2	-1.18
EV/EBIT Average	0.23	0.43	-3.45	-5.16	-14.41	-5.29	-1.93	-1.7	-2.89	-1.85	-5.84	-22.21	-0.58	-4.45	-1.95
EV/EBIT High	0.23	0.43	-10	-15.26	-55	-14.18	-15.82	-5.51	-6.6	-3.62	-31.05	-60.93	-1.26	-14.47	-3.05
EV/EBIT Low	0.23	0.43	-1.11	-1.38	-5.7	-0.78	-0.5	-0.78	-1.51	-1.34	-3.58	-11.68	-0.25	-1.99	-1.18
Last Price	- -	- -	112.5	75	54	487.51	33	8.18	4.5	0.23	8.55	7.5	2.55	0.71	0.26
High Price	- -	- -	375.01	262.51	262.51	562.51	412.51	52.5	45	4.8	10.73	33.75	10.35	6.98	1.05
Enterprise Value Average	- -	- -	1	1	4	15	5	2	3	2	3	22	10	6	4
Enterprise Value High	- -	- -	4	3	14	41	38	6	7	4	18	60	22	20	6
Enterprise Value Low	- -	- -	- -	- -	1	2	1	1	2	2	2	12	4	3	2

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	2	2	4	4
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	2	2	3	4
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	2	2	3	4
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	0.41	0.7	0.35	0.01	0.06	0.18	0.2	0.1
EBITDA per Share	-113.53	-116.05	-36.97	-16.93	-4.45	-38.76	-26.19	-10.63	-6.83	-1.83	-0.39	-0.57	-8.41	-0.53	-0.48
Operating Income per Share	-113.8	-116.18	-37.13	-17.02	-4.78	-39.74	-26.19	-10.95	-8.39	-2	-0.39	-0.57	-8.81	-0.53	-0.48
Basic EPS, GAAP	-113.8	-116.18	-37.13	-17.54	-7.21	-59.01	-28.66	-12.98	-19.82	-2.35	-3.01	1.68	-11.52	-0.53	-0.48
Basic EPS from Cont Ops	-113.8	-116.18	-37.13	-17.54	-7.21	-59.01	-28.66	-12.98	-19.82	-2.35	-3.01	1.68	-11.42	-0.43	-0.41
Diluted EPS, GAAP	-113.8	-116.18	-37.13	-17.54	-7.21	-59.01	-28.66	-12.98	-19.82	-2.35	-3.01	1.67	-11.52	-0.53	-0.48
Diluted EPS from Cont Ops	-113.8	-116.18	-37.13	-17.54	-7.21	-59.01	-28.66	-12.98	-19.82	-2.35	-3.01	1.67	-11.42	-0.43	-0.41
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-153.73	-82.82	-36.02	-14.88	-2.47	-11.45	-3.47	-4.76	-4.84	-0.84	-0.34	-0.82	-0.64	-0.41	-0.09
Free Cash Flow per Basic Share	-153.73	-83.04	-36.67	-14.88	-5.27	-11.45	-3.47	-5.85	-4.84	-0.84	-0.34	-0.82	-0.64	-0.41	-0.09
Cash & Equivalents per Share	26.43	50.47	3.83	2.79	- -	0.11	0.2	0.11	0.15	0.09	- -	0.02	0.04	0.01	0.02
Book Value per Share	-3,099.83	-974.11	-861.91	-775.21	-6.46	-63.47	-79.92	-91.77	-90.78	-20.33	-10.99	-7.9	-18.38	-14.24	-10.31
Tangible Book Value per Share	-24.85	16.4	3.64	4.64	-7.82	-9.98	-21.11	-33.39	-36.07	-6.34	-5.45	-1.61	-3.24	-2.47	-1.95

Redacted Industries, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)