Vox Royalty Corp.

VOXR

VOXRVox Royalty Corp. US flag

NASDAQ Capital Market

4.26

USD

+0.09

- -

236.03MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	1.27	-0.28	-4.17	8.41
Return on Assets (%)	- -	-102.14	-19.45	0.95	-0.21	-3.17	6.74
Return on Capital (%)	- -	- -	- -	1.27	-0.28	-4.55	8.61
Return on Invested Capital (%)	- -	- -	- -	0.29	-0.31	-4.08	2.45
Gross Margin (%)	- -	83.49	73.37	78.33	81.06	71.64	60.66
EBITDA Margin (%)	- -	-4,981.5	-59.02	29.11	45.34	39.93	54.57
Operating Margin (%)	- -	-5,088.89	-90.68	5.28	24.91	9.9	14.11
Incremental Operating Margin (%)	- -	- -	- -	77.44	68.82	156.2	22.46
Pretax Margin (%)	- -	-8,105.56	-53.4	21.11	19.6	8.83	42.63
Profit Margin (%)	- -	-8,105.56	-113.15	3.86	-0.82	-14.93	35.41
Net Income to Common Margin (%)	- -	-8,105.56	-113.15	3.86	-0.82	-14.93	35.41
Effective Tax Rate (%)	- -	- -	- -	81.73	104.19	268.95	16.93
Dvd Payout Ratio (%)	- -	- -	- -	135.88	-1,988.3	-137.78	45.99
Sustainable Growth Rate (%)	- -	- -	- -	-0.46	-5.79	-9.91	4.54

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1	- -	- -	- -	- -	- -	7
ST Debt	1	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	7
Total Debt/EBITDA	-1.11	- -	- -	- -	- -	- -	0.74
Net Debt/EBITDA	-1.08	0.5	2.35	-1.69	-1.67	-1.98	-0.15
Total Debt/EBIT	-1.11	- -	- -	- -	- -	- -	2.86
Net Debt/EBIT	-1.08	0.49	1.53	-9.29	-3.05	-8	-0.59
EBITDA to Interest Expense	-11.4	-76.53	- -	- -	- -	49.56	17.48
EBITDA-CapEx/Interest Expense	-34.01	-176.6	- -	- -	- -	8.07	-124.73
EBIT to Interest Expense	-11.4	-78.18	- -	- -	- -	12.29	4.52
Interest Expense	- -	- -	- -	- -	- -	- -	1
Common Equity/Total Assets	-183.08	-125.83	71.58	76.81	77.35	74.62	82.42
Long-Term Debt/Equity (%)	7.37	- -	- -	- -	- -	- -	6.26
Long-Term Debt/Capital (%)	-3.14	- -	- -	- -	- -	- -	6.18
Long-Term Debt/Total Assets (%)	4.9	- -	- -	- -	- -	- -	5.43
Total Debt/Equity (%)	40.93	- -	- -	- -	- -	- -	6.26
Total Debt/Capital (%)	-17.45	- -	- -	- -	- -	- -	6.18
Total Debt/Total Assets (%)	27.2	- -	- -	- -	- -	- -	5.43
Net Debt to Equity	39.99	-22.66	-24.46	-11.79	-20.8	-20.33	-1.29
Net Debt/Capital (%)	-16.98	14.17	-34.97	-14.94	-29.73	-29.59	-1.38
EBITDA	-1	-6	-2	2	6	4	9
EBITDA-CapEx	-4	-15	-12	-2	- -	1	-65
Operating Income (Loss)	-1	-6	-3	- -	3	1	2

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.65	13.93	3.74	1.4	3.22	3.02	1.94
Current Ratio	0.67	15.73	4.22	2.28	4.57	4.19	2.73
Quick Ratio	0.65	14.34	4.02	2.08	4.43	4.03	2.62
CFO/Avg Current Liab	- -	-2.32	0.71	0.84	1.79	1.88	3.04
Common Equity/Total Assets	-183.08	-125.83	71.58	76.81	77.35	74.62	82.42
Long-Term Debt/Equity (%)	7.37	- -	- -	- -	- -	- -	6.26
Long-Term Debt/Capital (%)	-3.14	- -	- -	- -	- -	- -	6.18
Long-Term Debt/Total Assets (%)	4.9	- -	- -	- -	- -	- -	5.43
Total Debt/Equity (%)	40.93	- -	- -	- -	- -	- -	6.26
Total Debt/Capital (%)	-17.45	- -	- -	- -	- -	- -	6.18
Total Debt/Total Assets (%)	27.2	- -	- -	- -	- -	- -	5.43
CFO/Total Liabilities	-2.37	-145.34	11.65	32.03	67.73	65.61	65.67
CFO/CapEx	-0.02	-0.22	0.08	0.44	0.96	1.48	0.15
Altman's Z-Score	-3.49	29.36	8.13	6.68	7.42	8.14	9.58

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	2.71	11.43	6.68	12.31	7.62	5.95
Days Sales Outstanding	- -	134.85	31.92	54.6	29.65	47.87	61.31
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.16	5.17	5.72	5.75	13.05	12.13
Accounts Payable Turnover Days	- -	2,306.44	70.64	63.78	63.42	27.97	30.09
Cash Conversion Cycle	- -	-2,171.59	-38.71	-9.17	-33.77	19.9	31.22
Inventory to Cash Days	- -	134.85	31.92	54.6	29.65	47.87	61.31
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	69	104	76	97	118	263
- Cash & Cash Equivalents	- -	3	5	4	9	9	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	- -	- -	- -	- -	- -	7
Enterprise Value	- -	66	96	72	88	109	261
Total Capital	-8	-19	20	32	41	38	108
Total Debt/Capital (%)	-17.45	- -	- -	- -	- -	- -	6.18
Total Debt / EV	3.04	- -	- -	- -	- -	- -	0.03
EV/Sales	- -	521.6	26.42	8.5	7.13	9.87	15.71
EV/EBITDA	- -	- -	- -	29.19	15.72	24.71	28.79
EV/EBIT	- -	- -	- -	160.88	28.62	99.63	111.32
EV/Cash Flow to Firm	6.59	- -	125.54	35.31	16.65	20.53	23.38
EV/Free Cash Flow to Firm	0.18	10.19	9.52	10.72	8.15	12.11	3.07
Diluted Market Cap	- -	69	104	76	97	118	272
Diluted Enterprise Value	1	66	99	72	88	109	270
EV per Share	0.01	2.24	2.57	2.2	1.86	2.17	4.71
TTM Sales	- -	- -	4	9	12	11	17
TTM EBITDA	-1	-6	-2	2	6	4	9
TTM Operating Income	-1	-6	-3	- -	3	1	2
TTM Cash Flow to Firm	- -	-2	1	2	5	5	11
TTM Free Cash Flow to Firm	2	6	10	7	11	9	85

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	10.82	10.23	11.34	9.02	12.87	3.21
EV/EBIT	- -	- -	- -	160.88	28.62	99.63	111.32
Enterprise Value	- -	66	96	72	88	109	261
Low Price	- -	1.75	1.74	1.46	1.89	1.7	2.21
EV/Sales	- -	521.6	26.42	8.5	7.13	9.87	15.71
EV/EBITDA	- -	- -	- -	29.19	15.72	24.71	28.79
Price/Earnings	- -	- -	- -	233	- -	- -	44.6
Price/Earnings Average	- -	-6.05	-21.63	252.33	-1,102.97	-73.65	32.53
Price/Earnings High	- -	-7.66	-33.64	325	-1,472.86	-98.87	52.13
Price/Earnings Low	- -	-5.02	-15.82	146	-880.92	-51.88	20.8
Price/Book Value	- -	-3.61	5.3	2.38	2.38	3.07	2.58
Price/Book Value Average	- -	-3.24	4.57	2.58	2.74	3.17	1.88
Price/Book Value High	- -	-4.1	7.11	3.32	3.65	4.25	3.02
Price/Book Value Low	- -	-2.69	3.34	1.49	2.18	2.23	1.2
Price/Tangible Book Value	- -	5.66	5.41	2.25	2.22	2.8	2.47
Price/Tangible Book Value Average	- -	5.08	4.66	2.43	2.55	2.89	1.8
Price/Tangible Book Value High	- -	6.43	7.25	3.13	3.4	3.88	2.89
Price/Tangible Book Value Low	- -	4.21	3.41	1.41	2.04	2.03	1.15
Price/Sales	- -	546.58	28.39	8.99	7.89	10.66	15.79
Price/Sales Average	- -	490.72	24.47	9.73	9.06	10.99	11.52
Price/Sales High	- -	621.01	38.06	12.54	12.1	14.76	18.46
Price/Sales Low	- -	407.03	17.9	5.63	7.24	7.74	7.36
Price/Cash Flow	- -	-37.41	134.93	37.35	18.42	21.57	24.45
Price/Cash Flow Average	- -	-33.58	116.32	40.45	21.16	22.25	17.83
Price/Cash Flow High	- -	-42.5	180.89	52.1	28.25	29.87	28.58
Price/Cash Flow Low	- -	-27.86	85.07	23.41	16.9	15.67	11.4
Price/Free Cash Flow Average	- -	9.71	8.82	12.28	10.36	13.27	2.34
Price/Free Cash Flow High	- -	12.29	13.71	15.82	13.83	17.81	3.76
Price/Free Cash Flow Low	- -	8.06	6.45	7.11	8.27	9.35	1.5
EV/Sales Average	- -	465.73	23.09	9.24	8.3	10.2	11.44
EV/Sales High	- -	596.03	36.67	12.05	11.34	13.96	18.38
EV/Sales Low	- -	382.04	16.51	5.14	6.48	6.95	7.28
EV/EBITDA Average	-1.08	-9.35	-39.12	31.75	18.31	25.55	20.96
EV/EBITDA High	-1.08	-11.96	-62.14	41.38	25.01	34.98	33.68
EV/EBITDA Low	-1.08	-7.67	-27.98	17.66	14.28	17.41	13.34
EV/EBIT Average	-1.08	-9.15	-25.46	175	33.33	103.02	81.03
EV/EBIT High	-1.08	-11.71	-40.44	228.08	45.52	141.03	130.21
EV/EBIT Low	-1.08	-7.51	-18.21	97.34	26	70.19	51.59
Last Price	- -	2.35	2.76	2.33	2.06	2.34	4.74
High Price	- -	2.67	3.7	3.25	3.16	3.24	5.54
Enterprise Value Average	1	59	84	79	102	113	190
Enterprise Value High	1	75	134	102	140	154	305
Enterprise Value Low	1	48	60	44	80	77	121

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	1.27	-0.28	-4.17	8.41
Return on Assets (%)	- -	-102.14	-19.45	0.95	-0.21	-3.17	6.74
Return on Capital (%)	- -	- -	- -	1.27	-0.28	-4.55	8.61
Return on Invested Capital (%)	- -	- -	- -	0.29	-0.31	-4.08	2.45
Gross Margin (%)	- -	83.49	73.37	78.33	81.06	71.64	60.66
EBITDA Margin (%)	- -	-4,981.5	-59.02	29.11	45.34	39.93	54.57
Operating Margin (%)	- -	-5,088.89	-90.68	5.28	24.91	9.9	14.11
Incremental Operating Margin (%)	- -	- -	- -	77.44	68.82	156.2	22.46
Pretax Margin (%)	- -	-8,105.56	-53.4	21.11	19.6	8.83	42.63
Profit Margin (%)	- -	-8,105.56	-113.15	3.86	-0.82	-14.93	35.41
Net Income to Common Margin (%)	- -	-8,105.56	-113.15	3.86	-0.82	-14.93	35.41
Effective Tax Rate (%)	- -	- -	- -	81.73	104.19	268.95	16.93
Dvd Payout Ratio (%)	- -	- -	- -	135.88	-1,988.3	-137.78	45.99
Sustainable Growth Rate (%)	- -	- -	- -	-0.46	-5.79	-9.91	4.54

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1	- -	- -	- -	- -	- -	7
ST Debt	1	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	7
Total Debt/EBITDA	-1.11	- -	- -	- -	- -	- -	0.74
Net Debt/EBITDA	-1.08	0.5	2.35	-1.69	-1.67	-1.98	-0.15
Total Debt/EBIT	-1.11	- -	- -	- -	- -	- -	2.86
Net Debt/EBIT	-1.08	0.49	1.53	-9.29	-3.05	-8	-0.59
EBITDA to Interest Expense	-11.4	-76.53	- -	- -	- -	49.56	17.48
EBITDA-CapEx/Interest Expense	-34.01	-176.6	- -	- -	- -	8.07	-124.73
EBIT to Interest Expense	-11.4	-78.18	- -	- -	- -	12.29	4.52
Interest Expense	- -	- -	- -	- -	- -	- -	1
Common Equity/Total Assets	-183.08	-125.83	71.58	76.81	77.35	74.62	82.42
Long-Term Debt/Equity (%)	7.37	- -	- -	- -	- -	- -	6.26
Long-Term Debt/Capital (%)	-3.14	- -	- -	- -	- -	- -	6.18
Long-Term Debt/Total Assets (%)	4.9	- -	- -	- -	- -	- -	5.43
Total Debt/Equity (%)	40.93	- -	- -	- -	- -	- -	6.26
Total Debt/Capital (%)	-17.45	- -	- -	- -	- -	- -	6.18
Total Debt/Total Assets (%)	27.2	- -	- -	- -	- -	- -	5.43
Net Debt to Equity	39.99	-22.66	-24.46	-11.79	-20.8	-20.33	-1.29
Net Debt/Capital (%)	-16.98	14.17	-34.97	-14.94	-29.73	-29.59	-1.38
EBITDA	-1	-6	-2	2	6	4	9
EBITDA-CapEx	-4	-15	-12	-2	- -	1	-65
Operating Income (Loss)	-1	-6	-3	- -	3	1	2

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.65	13.93	3.74	1.4	3.22	3.02	1.94
Current Ratio	0.67	15.73	4.22	2.28	4.57	4.19	2.73
Quick Ratio	0.65	14.34	4.02	2.08	4.43	4.03	2.62
CFO/Avg Current Liab	- -	-2.32	0.71	0.84	1.79	1.88	3.04
Common Equity/Total Assets	-183.08	-125.83	71.58	76.81	77.35	74.62	82.42
Long-Term Debt/Equity (%)	7.37	- -	- -	- -	- -	- -	6.26
Long-Term Debt/Capital (%)	-3.14	- -	- -	- -	- -	- -	6.18
Long-Term Debt/Total Assets (%)	4.9	- -	- -	- -	- -	- -	5.43
Total Debt/Equity (%)	40.93	- -	- -	- -	- -	- -	6.26
Total Debt/Capital (%)	-17.45	- -	- -	- -	- -	- -	6.18
Total Debt/Total Assets (%)	27.2	- -	- -	- -	- -	- -	5.43
CFO/Total Liabilities	-2.37	-145.34	11.65	32.03	67.73	65.61	65.67
CFO/CapEx	-0.02	-0.22	0.08	0.44	0.96	1.48	0.15
Altman's Z-Score	-3.49	29.36	8.13	6.68	7.42	8.14	9.58

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	2.71	11.43	6.68	12.31	7.62	5.95
Days Sales Outstanding	- -	134.85	31.92	54.6	29.65	47.87	61.31
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.16	5.17	5.72	5.75	13.05	12.13
Accounts Payable Turnover Days	- -	2,306.44	70.64	63.78	63.42	27.97	30.09
Cash Conversion Cycle	- -	-2,171.59	-38.71	-9.17	-33.77	19.9	31.22
Inventory to Cash Days	- -	134.85	31.92	54.6	29.65	47.87	61.31
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	69	104	76	97	118	263
- Cash & Cash Equivalents	- -	3	5	4	9	9	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	- -	- -	- -	- -	- -	7
Enterprise Value	- -	66	96	72	88	109	261
Total Capital	-8	-19	20	32	41	38	108
Total Debt/Capital (%)	-17.45	- -	- -	- -	- -	- -	6.18
Total Debt / EV	3.04	- -	- -	- -	- -	- -	0.03
EV/Sales	- -	521.6	26.42	8.5	7.13	9.87	15.71
EV/EBITDA	- -	- -	- -	29.19	15.72	24.71	28.79
EV/EBIT	- -	- -	- -	160.88	28.62	99.63	111.32
EV/Cash Flow to Firm	6.59	- -	125.54	35.31	16.65	20.53	23.38
EV/Free Cash Flow to Firm	0.18	10.19	9.52	10.72	8.15	12.11	3.07
Diluted Market Cap	- -	69	104	76	97	118	272
Diluted Enterprise Value	1	66	99	72	88	109	270
EV per Share	0.01	2.24	2.57	2.2	1.86	2.17	4.71
TTM Sales	- -	- -	4	9	12	11	17
TTM EBITDA	-1	-6	-2	2	6	4	9
TTM Operating Income	-1	-6	-3	- -	3	1	2
TTM Cash Flow to Firm	- -	-2	1	2	5	5	11
TTM Free Cash Flow to Firm	2	6	10	7	11	9	85

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	10.82	10.23	11.34	9.02	12.87	3.21
EV/EBIT	- -	- -	- -	160.88	28.62	99.63	111.32
Enterprise Value	- -	66	96	72	88	109	261
Low Price	- -	1.75	1.74	1.46	1.89	1.7	2.21
EV/Sales	- -	521.6	26.42	8.5	7.13	9.87	15.71
EV/EBITDA	- -	- -	- -	29.19	15.72	24.71	28.79
Price/Earnings	- -	- -	- -	233	- -	- -	44.6
Price/Earnings Average	- -	-6.05	-21.63	252.33	-1,102.97	-73.65	32.53
Price/Earnings High	- -	-7.66	-33.64	325	-1,472.86	-98.87	52.13
Price/Earnings Low	- -	-5.02	-15.82	146	-880.92	-51.88	20.8
Price/Book Value	- -	-3.61	5.3	2.38	2.38	3.07	2.58
Price/Book Value Average	- -	-3.24	4.57	2.58	2.74	3.17	1.88
Price/Book Value High	- -	-4.1	7.11	3.32	3.65	4.25	3.02
Price/Book Value Low	- -	-2.69	3.34	1.49	2.18	2.23	1.2
Price/Tangible Book Value	- -	5.66	5.41	2.25	2.22	2.8	2.47
Price/Tangible Book Value Average	- -	5.08	4.66	2.43	2.55	2.89	1.8
Price/Tangible Book Value High	- -	6.43	7.25	3.13	3.4	3.88	2.89
Price/Tangible Book Value Low	- -	4.21	3.41	1.41	2.04	2.03	1.15
Price/Sales	- -	546.58	28.39	8.99	7.89	10.66	15.79
Price/Sales Average	- -	490.72	24.47	9.73	9.06	10.99	11.52
Price/Sales High	- -	621.01	38.06	12.54	12.1	14.76	18.46
Price/Sales Low	- -	407.03	17.9	5.63	7.24	7.74	7.36
Price/Cash Flow	- -	-37.41	134.93	37.35	18.42	21.57	24.45
Price/Cash Flow Average	- -	-33.58	116.32	40.45	21.16	22.25	17.83
Price/Cash Flow High	- -	-42.5	180.89	52.1	28.25	29.87	28.58
Price/Cash Flow Low	- -	-27.86	85.07	23.41	16.9	15.67	11.4
Price/Free Cash Flow Average	- -	9.71	8.82	12.28	10.36	13.27	2.34
Price/Free Cash Flow High	- -	12.29	13.71	15.82	13.83	17.81	3.76
Price/Free Cash Flow Low	- -	8.06	6.45	7.11	8.27	9.35	1.5
EV/Sales Average	- -	465.73	23.09	9.24	8.3	10.2	11.44
EV/Sales High	- -	596.03	36.67	12.05	11.34	13.96	18.38
EV/Sales Low	- -	382.04	16.51	5.14	6.48	6.95	7.28
EV/EBITDA Average	-1.08	-9.35	-39.12	31.75	18.31	25.55	20.96
EV/EBITDA High	-1.08	-11.96	-62.14	41.38	25.01	34.98	33.68
EV/EBITDA Low	-1.08	-7.67	-27.98	17.66	14.28	17.41	13.34
EV/EBIT Average	-1.08	-9.15	-25.46	175	33.33	103.02	81.03
EV/EBIT High	-1.08	-11.71	-40.44	228.08	45.52	141.03	130.21
EV/EBIT Low	-1.08	-7.51	-18.21	97.34	26	70.19	51.59
Last Price	- -	2.35	2.76	2.33	2.06	2.34	4.74
High Price	- -	2.67	3.7	3.25	3.16	3.24	5.54
Enterprise Value Average	1	59	84	79	102	113	190
Enterprise Value High	1	75	134	102	140	154	305
Enterprise Value Low	1	48	60	44	80	77	121

Shares Outstanding	32	32	39	45	50	51	68
Diluted Weighted Avg Shares	32	29	38	33	47	50	57
Basic Weighted Avg Shares	32	29	38	33	47	50	55
Revenue per Share	- -	- -	0.1	0.26	0.26	0.22	0.3
EBITDA per Share	-0.04	-0.21	-0.06	0.08	0.12	0.09	0.16
Operating Income per Share	-0.04	-0.22	-0.09	0.01	0.07	0.02	0.04
Basic EPS, GAAP	-0.04	-0.35	-0.11	0.01	- -	-0.03	0.11
Basic EPS from Cont Ops	-0.04	-0.35	-0.11	0.01	- -	-0.03	0.11
Diluted EPS, GAAP	-0.04	-0.35	-0.11	0.01	- -	-0.03	0.1
Diluted EPS from Cont Ops	-0.04	-0.35	-0.11	0.01	- -	-0.03	0.1
Dividend per Share	- -	- -	- -	0.01	0.04	0.05	0.05
Cash Flow per Share	- -	-0.06	0.02	0.06	0.11	0.11	0.19
Free Cash Flow per Basic Share	-0.07	-0.34	-0.23	-0.08	- -	0.04	-1.14
Cash & Equivalents per Share	0.03	0.11	0.19	0.13	0.2	0.17	0.15
Book Value per Share	-0.28	-0.65	0.52	0.98	0.87	0.76	1.84
Tangible Book Value per Share	0.1	0.42	0.51	1.04	0.93	0.84	1.92

Vox Royalty Corp.

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)