Verify Smart Corp. Financial Ratios — VSMR Stock

Profitability (USD)

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2017 Y	2018 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2017	06/30/2018	06/30/2022	06/30/2023	06/30/2024

Return on Common Equity (%)	- -	-62.03	-51.21	-241.15	-334.35	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-61.46	-51.06	-217.41	-247.71	-160.03	-244.14	-187.41	-163.01	-43.04	-68.34	-39.28
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	56.82	- -	100	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-28,183.69	- -	-411.44	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-28,183.69	- -	-411.44	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15,874.96	- -	-62.15
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-28,183.69	- -	-411.44	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-28,183.64	- -	-411.44	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-28,183.64	- -	-411.44	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-62.03	-51.21	-241.15	-334.35	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2017 Y	2018 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2017	06/30/2018	06/30/2022	06/30/2023	06/30/2024

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	-0.07	-0.13	-0.54	-1.6	-0.26	-0.08	-1.35	-0.46	-0.13
Net Debt/EBITDA	23.22	2.33	1.33	-0.05	-0.12	-0.53	-1.3	-0.22	-0.02	-1.31	-0.44	-0.13
Total Debt/EBIT	- -	- -	- -	-0.07	-0.13	-0.54	-1.6	-0.26	-0.08	-1.35	-0.46	-0.13
Net Debt/EBIT	23.22	2.33	1.33	-0.05	-0.12	-0.53	-1.3	-0.22	-0.02	-1.31	-0.44	-0.13
EBITDA to Interest Expense	- -	- -	- -	- -	-3,966.18	-142.13	-95.7	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-3,966.18	-142.13	-95.7	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	-3,966.18	-142.13	-95.7	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	95.84	100	99.23	89.71	46.84	-361.87	-404.68	-115.7	34.08	-24.04	29.17	-8.24
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-68.96	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	47.23	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	9.23	96.08	-112.3	-90.6	-40.82	22.69	-251.53	66.81	-68.11
Total Debt/Capital (%)	- -	- -	- -	8.45	49	913.01	-964.19	-68.96	18.49	165.99	40.05	-213.62
Total Debt/Total Assets (%)	- -	- -	- -	8.28	45	406.38	366.65	47.23	7.73	60.47	19.49	5.61
Net Debt to Equity	-104.34	-91.57	-91.28	6.73	87.73	-109.73	-73.5	-34.25	6.86	-243.59	64.69	-67.77
Net Debt/Capital (%)	2,406.02	-1,085.67	-1,046.87	6.31	46.73	1,128.05	-277.41	-52.1	6.42	169.64	39.28	-210.23
EBITDA	- -	- -	- -	- -	-1	- -	- -	- -	-1	- -	-1	-1
EBITDA-CapEx	- -	- -	- -	- -	-1	- -	- -	- -	-1	- -	-1	-1
Operating Income (Loss)	- -	- -	- -	- -	-1	- -	- -	- -	-1	- -	-1	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2017 Y	2018 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2017	06/30/2018	06/30/2022	06/30/2023	06/30/2024

Cash Ratio	24.06	- -	117.98	0.22	0.07	0.02	0.14	0.27	0.12	0.02	0.01	- -
Current Ratio	24.06	- -	130.25	9.48	1.68	0.22	0.2	2.45	0.64	0.24	0.12	0.09
Quick Ratio	24.06	- -	117.98	0.22	0.07	0.02	0.14	2.45	0.56	0.22	0.11	0.08
CFO/Avg Current Liab	- -	-83.93	-163.67	-2.06	-1.48	-0.1	-0.2	-1.25	-3.14	-0.05	-1.72	-0.01
Common Equity/Total Assets	95.84	100	99.23	89.71	46.84	-361.87	-404.68	-115.7	34.08	-24.04	29.17	-8.24
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-68.96	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	47.23	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	9.23	96.08	-112.3	-90.6	-40.82	22.69	-251.53	66.81	-68.11
Total Debt/Capital (%)	- -	- -	- -	8.45	49	913.01	-964.19	-68.96	18.49	165.99	40.05	-213.62
Total Debt/Total Assets (%)	- -	- -	- -	8.28	45	406.38	366.65	47.23	7.73	60.47	19.49	5.61
CFO/Total Liabilities	-3.61	- -	-8,183.44	-103.42	-99.07	-10.37	-18.47	-58.85	-117.78	-3.29	-109.37	-0.71
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	-22.07	- -	- -	- -
Altman's Z-Score	0.95	- -	-2.97	1,274.45	-5.25	-97.15	-60.92	-16.45	38.45	8.84	4.99	-4.87

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2017 Y	2018 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2017	06/30/2018	06/30/2022	06/30/2023	06/30/2024

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	0.13	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	2,791.63	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	0.52	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	698.9	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	2,092.73	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	-2,791.63	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2017 Y	2018 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2017	06/30/2018	06/30/2022	06/30/2023	06/30/2024

Market Capitalization	- -	- -	- -	95	3	2	6	9	30	23	25	5
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	95	3	2	6	9	30	23	25	6
Total Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
Total Debt/Capital (%)	- -	- -	- -	8.45	49	913.01	-964.19	-68.96	18.49	165.99	40.05	-213.62
Total Debt / EV	- -	- -	- -	- -	0.04	0.06	0.02	- -	- -	0.01	0.02	0.02
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	15,847.81	- -	114.18	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	94	3	2	6	9	30	23	25	- -
Diluted Enterprise Value	- -	- -	- -	94	3	2	6	9	30	23	25	- -
EV per Share	- -	- -	- -	1.56	0.06	0.04	0.12	0.1	0.27	0.12	0.11	0.02
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	-1	- -	- -	- -	-1	- -	-1	-1
TTM Operating Income	- -	- -	- -	- -	-1	- -	- -	- -	-1	- -	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2017 Y	2018 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2017	06/30/2018	06/30/2022	06/30/2023	06/30/2024

Price/Free Cash Flow	- -	- -	- -	-2,034.88	-22.83	-131.67	-209.67	-75.13	-71.91	-1,053.58	-15	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	95	3	2	6	9	30	23	25	6
Low Price	- -	- -	- -	1.5	0.01	0.01	- -	0.02	0.1	0.02	0.01	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	15,847.81	- -	114.18	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-267.54	-32.6	-12.53	-28.24	-39.67	-53.24	-53.84	-11.63	- -
Price/Earnings High	- -	- -	- -	-326.31	-105.49	-55.73	-140.29	-184.84	-249.8	-136.07	-39.3	- -
Price/Earnings Low	- -	- -	- -	-182.64	-0.71	-2.37	-1.12	-11.32	-20.05	-13.21	-2.19	- -
Price/Book Value	- -	- -	- -	244.52	24.9	-17.43	-48.67	-82.42	156.44	-178.92	39.83	-37.03
Price/Book Value Average	- -	- -	- -	344.41	229.48	-26.3	-16.33	-43.34	148.18	-100.3	16.97	-93.93
Price/Book Value High	- -	- -	- -	420.07	742.6	-117.03	-81.12	-201.92	695.3	-253.47	57.32	-176.7
Price/Book Value Low	- -	- -	- -	235.11	4.98	-4.98	-0.65	-12.36	55.81	-24.6	3.19	-18.9
Price/Tangible Book Value	- -	- -	- -	244.52	24.9	-17.43	-48.67	-72.34	178.57	-150.2	41.43	-31.84
Price/Tangible Book Value Average	- -	- -	- -	344.41	229.48	-26.3	-16.33	-38.04	169.14	-84.2	17.65	-80.77
Price/Tangible Book Value High	- -	- -	- -	420.07	742.6	-117.03	-81.12	-177.23	793.63	-212.79	59.62	-151.95
Price/Tangible Book Value Low	- -	- -	- -	235.11	4.98	-4.98	-0.65	-10.85	63.7	-20.65	3.32	-16.25
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	15,840.86	- -	112.35	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	15,004.14	- -	47.85	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	70,403.81	- -	161.68	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	5,650.79	- -	9	- -
Price/Cash Flow	- -	- -	- -	-2,034.88	-22.83	-131.67	-209.67	-75.13	-68.66	-1,053.58	-15	- -
Price/Cash Flow Average	- -	- -	- -	-2,866.18	-210.38	-198.68	-70.35	-39.5	-65.03	-590.64	-6.39	- -
Price/Cash Flow High	- -	- -	- -	-3,495.82	-680.79	-884.08	-349.46	-184.06	-305.13	-1,492.58	-21.58	- -
Price/Cash Flow Low	- -	- -	- -	-1,956.62	-4.57	-37.62	-2.8	-11.27	-24.49	-144.87	-1.2	- -
Price/Free Cash Flow Average	- -	- -	- -	-2,866.18	-210.38	-198.68	-70.35	-39.5	-68.12	-590.64	-6.39	- -
Price/Free Cash Flow High	- -	- -	- -	-3,495.82	-680.79	-884.08	-349.46	-184.06	-319.62	-1,492.58	-21.58	- -
Price/Free Cash Flow Low	- -	- -	- -	-1,956.62	-4.57	-37.62	-2.8	-11.27	-25.65	-144.87	-1.2	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	15,011.09	- -	49.68	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	70,410.76	- -	163.5	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	5,657.73	- -	10.83	- -
EV/EBITDA Average	23.22	2.33	1.33	-272	-31.94	-13.14	-30.11	-27.7	-53.26	-55.15	-12.07	-18.12
EV/EBITDA High	23.22	2.33	1.33	-331.75	-103.08	-56.65	-144.43	-128.28	-249.83	-137.38	-39.74	-33.97
EV/EBITDA Low	23.22	2.33	1.33	-185.7	-0.81	-2.91	-2.44	-8.06	-20.07	-14.51	-2.63	-3.75
EV/EBIT Average	23.22	2.33	1.33	-272	-31.94	-13.14	-30.11	-27.7	-53.26	-55.15	-12.07	-18.12
EV/EBIT High	23.22	2.33	1.33	-331.75	-103.08	-56.65	-144.43	-128.28	-249.83	-137.38	-39.74	-33.97
EV/EBIT Low	23.22	2.33	1.33	-185.7	-0.81	-2.91	-2.44	-8.06	-20.07	-14.51	-2.63	-3.75
Last Price	- -	- -	- -	1.56	0.06	0.04	0.12	0.1	0.27	0.12	0.11	0.02
High Price	- -	- -	- -	2.68	1.64	0.24	0.2	0.24	1.2	0.17	0.16	0.12
Enterprise Value Average	- -	- -	- -	134	27	3	2	5	29	13	11	14
Enterprise Value High	- -	- -	- -	164	87	13	11	22	135	32	36	26
Enterprise Value Low	- -	- -	- -	92	1	1	- -	1	11	3	2	3

Shares Outstanding	30	60	60	61	53	53	53	89	112	188	227	228
Diluted Weighted Avg Shares	30	51	60	60	54	53	53	89	112	188	227	- -
Basic Weighted Avg Shares	30	51	60	60	54	53	53	89	112	188	227	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	-0.01	-0.02	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	-0.01	-0.02	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	-0.01	-0.02	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	-0.01	-0.02	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	-0.01	-0.02	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	-0.01	-0.02	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	0.01	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	0.01	- -	- -	- -	- -	- -	- -	- -	- -

Verify Smart Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)