World Access, Inc.

WAXS

WAXSWorld Access, Inc. US flag

Other OTC

0.00

USD

- -

7,339.00Market Cap

Profitability (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-21.47	6.42	15.25	9.16	-31.22	-4.87
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	22.15	18.3	23.26	24.56	-900	87.96	14.79
EBITDA Margin (%)	0.63	-1.96	11.3	-0.58	-1,366.67	45.37	9.12
Operating Margin (%)	-5.7	-8.5	8.31	-8.77	-2,400	-39.81	2.18
Incremental Operating Margin (%)	- -	- -	25.68	- -	- -	- -	3.1
Pretax Margin (%)	- -	- -	- -	-6.43	-66.67	-80.56	-7.42
Profit Margin (%)	-13.92	-12.42	3.99	39.77	4,366.67	-1,112.96	-10.58
Net Income to Common Margin (%)	-13.92	-12.42	3.99	39.77	4,366.67	-1,112.96	-10.98
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	6.87
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Total Debt	6	4	9	- -	115	151	492
ST Debt	- -	- -	5	- -	- -	14	84
LT Debt	5	4	4	- -	115	138	408
Total Debt/EBITDA	55	-15	2.71	- -	-28.15	30.82	10.77
Net Debt/EBITDA	49	-12.33	2.15	225	0.66	19.55	7.54
Total Debt/EBIT	-6.11	-3.46	3.68	- -	-16.03	-35.12	45.15
Net Debt/EBIT	-5.44	-2.85	2.92	15	0.38	-22.28	31.62
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-134.09	-153.93	-43.86	-9.39	3.28	-20.64	-10.14
Long-Term Debt/Equity (%)	1,800	358.33	26.57	- -	125.6	38.13	45.5
Long-Term Debt/Capital (%)	-85.71	-46.74	-115.15	- -	93.89	356.22	124.94
Long-Term Debt/Total Assets (%)	61.36	48.31	13.33	- -	51.18	25.25	25.05
Total Debt/Equity (%)	1,833.33	375	64.34	- -	125.71	41.87	54.84
Total Debt/Capital (%)	-87.3	-48.91	-278.79	- -	93.97	391.19	150.58
Total Debt/Total Assets (%)	62.5	50.56	32.28	- -	51.22	27.73	30.19
Net Debt to Equity	1,633.33	308.33	51.05	-42.94	-2.94	26.57	38.42
Net Debt/Capital (%)	-71.01	-37	-140.38	79.79	-57.45	-577.11	192.14
EBITDA	- -	- -	3	- -	-4	5	46
EBITDA-CapEx	- -	- -	3	-1	-22	-48	-12
Operating Income (Loss)	-1	-1	2	-2	-7	-4	11

Liquidity (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Cash Ratio	0.2	0.23	0.18	2.68	6.6	1.19	0.46
Current Ratio	1.6	1.63	1.99	5.51	9.59	8.55	1.9
Quick Ratio	0.7	0.97	1.48	3.83	7.73	1.31	0.97
CFO/Avg Current Liab	- -	-0.4	-0.89	0.21	-0.12	-0.4	0.1
Common Equity/Total Assets	-134.09	-153.93	-43.86	-9.39	3.28	-20.64	-10.14
Long-Term Debt/Equity (%)	1,800	358.33	26.57	- -	125.6	38.13	45.5
Long-Term Debt/Capital (%)	-85.71	-46.74	-115.15	- -	93.89	356.22	124.94
Long-Term Debt/Total Assets (%)	61.36	48.31	13.33	- -	51.18	25.25	25.05
Total Debt/Equity (%)	1,833.33	375	64.34	- -	125.71	41.87	54.84
Total Debt/Capital (%)	-87.3	-48.91	-278.79	- -	93.97	391.19	150.58
Total Debt/Total Assets (%)	62.5	50.56	32.28	- -	51.22	27.73	30.19
CFO/Total Liabilities	-10.59	-16.88	-43.66	24.1	-1.2	-7.07	2.53
CFO/CapEx	-1.5	-6.5	-20.67	1.67	-0.09	-0.25	0.32
Altman's Z-Score	-0.18	-0.64	1.42	0.99	0.89	0.56	0.82

Working Capital (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	5.43	6.9	1.7	0.18	0.04	17.57
Days Inventory Outstanding	- -	67.16	52.93	215.04	2,013.58	9,967.31	20.77
Accounts Payable Turnover	- -	6	8.47	5.16	2.24	2.18	3.82
Accounts Payable Turnover Days	- -	60.83	43.11	70.71	162.64	167.24	95.49
Cash Conversion Cycle	- -	6.33	9.82	144.33	1,850.95	9,800.07	-74.72
Inventory to Cash Days	- -	-67.16	-52.93	-215.04	-2,013.58	-9,967.31	-20.77
Inventories	2	2	4	11	22	49	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	2	2	4	11	22	49	- -

Enterprise Value (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Market Capitalization	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	1	1	2	22	118	55	147
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	4	9	- -	115	151	492
Enterprise Value	5	4	7	-22	-3	96	345
Total Capital	-6	-9	-3	-6	123	39	327
Total Debt/Capital (%)	-87.3	-48.91	-278.79	- -	93.97	391.19	150.58
Total Debt / EV	1.12	1.22	1.26	- -	-42.74	1.58	1.43
EV/Sales	0.31	0.24	0.24	4.8	1,363.05	8.87	0.69
EV/EBITDA	49	- -	2.15	- -	- -	19.55	7.54
EV/EBIT	- -	- -	2.92	- -	- -	- -	31.62
EV/Cash Flow to Firm	- -	- -	- -	41.06	- -	- -	18.63
EV/Free Cash Flow to Firm	- -	- -	- -	25.66	24.34	2.43	4.5
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	5	4	7	-22	-3	96	345
EV per Share	1.25	0.7	1.05	6.28	23.72	4.72	9.21
TTM Sales	16	15	30	17	- -	11	501
TTM EBITDA	- -	- -	3	- -	-4	5	46
TTM Operating Income	-1	-1	2	-2	-7	-4	11
TTM Cash Flow to Firm	- -	- -	- -	2	-2	-13	18
TTM Free Cash Flow to Firm	- -	- -	- -	3	17	40	77

Multiples (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	2.92	- -	- -	- -	31.62
Enterprise Value	5	4	7	-22	-3	96	345
Low Price	- -	- -	- -	- -	- -	- -	- -
EV/Sales	0.31	0.24	0.24	4.8	1,363.05	8.87	0.69
EV/EBITDA	49	- -	2.15	- -	- -	19.55	7.54
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	0.31	0.24	0.24	5.41	1,068.87	8.87	0.69
EV/Sales High	0.31	0.24	0.24	7.48	1,951.98	8.87	0.69
EV/Sales Low	0.31	0.24	0.24	3.95	421.92	8.87	0.69
EV/EBITDA Average	49	-12.33	2.15	225	0.66	19.55	7.54
EV/EBITDA High	49	-12.33	2.15	225	0.66	19.55	7.54
EV/EBITDA Low	49	-12.33	2.15	225	0.66	19.55	7.54
EV/EBIT Average	-5.44	-2.85	2.92	15	0.38	-22.28	31.62
EV/EBIT High	-5.44	-2.85	2.92	15	0.38	-22.28	31.62
EV/EBIT Low	-5.44	-2.85	2.92	15	0.38	-22.28	31.62
Last Price	- -	- -	- -	- -	- -	- -	- -
High Price	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Average	5	4	7	-22	-3	96	345
Enterprise Value High	5	4	7	-22	-3	96	345
Enterprise Value Low	5	4	7	-22	-3	96	345

Profitability (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-21.47	6.42	15.25	9.16	-31.22	-4.87
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	22.15	18.3	23.26	24.56	-900	87.96	14.79
EBITDA Margin (%)	0.63	-1.96	11.3	-0.58	-1,366.67	45.37	9.12
Operating Margin (%)	-5.7	-8.5	8.31	-8.77	-2,400	-39.81	2.18
Incremental Operating Margin (%)	- -	- -	25.68	- -	- -	- -	3.1
Pretax Margin (%)	- -	- -	- -	-6.43	-66.67	-80.56	-7.42
Profit Margin (%)	-13.92	-12.42	3.99	39.77	4,366.67	-1,112.96	-10.58
Net Income to Common Margin (%)	-13.92	-12.42	3.99	39.77	4,366.67	-1,112.96	-10.98
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	6.87
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Total Debt	6	4	9	- -	115	151	492
ST Debt	- -	- -	5	- -	- -	14	84
LT Debt	5	4	4	- -	115	138	408
Total Debt/EBITDA	55	-15	2.71	- -	-28.15	30.82	10.77
Net Debt/EBITDA	49	-12.33	2.15	225	0.66	19.55	7.54
Total Debt/EBIT	-6.11	-3.46	3.68	- -	-16.03	-35.12	45.15
Net Debt/EBIT	-5.44	-2.85	2.92	15	0.38	-22.28	31.62
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-134.09	-153.93	-43.86	-9.39	3.28	-20.64	-10.14
Long-Term Debt/Equity (%)	1,800	358.33	26.57	- -	125.6	38.13	45.5
Long-Term Debt/Capital (%)	-85.71	-46.74	-115.15	- -	93.89	356.22	124.94
Long-Term Debt/Total Assets (%)	61.36	48.31	13.33	- -	51.18	25.25	25.05
Total Debt/Equity (%)	1,833.33	375	64.34	- -	125.71	41.87	54.84
Total Debt/Capital (%)	-87.3	-48.91	-278.79	- -	93.97	391.19	150.58
Total Debt/Total Assets (%)	62.5	50.56	32.28	- -	51.22	27.73	30.19
Net Debt to Equity	1,633.33	308.33	51.05	-42.94	-2.94	26.57	38.42
Net Debt/Capital (%)	-71.01	-37	-140.38	79.79	-57.45	-577.11	192.14
EBITDA	- -	- -	3	- -	-4	5	46
EBITDA-CapEx	- -	- -	3	-1	-22	-48	-12
Operating Income (Loss)	-1	-1	2	-2	-7	-4	11

Liquidity (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Cash Ratio	0.2	0.23	0.18	2.68	6.6	1.19	0.46
Current Ratio	1.6	1.63	1.99	5.51	9.59	8.55	1.9
Quick Ratio	0.7	0.97	1.48	3.83	7.73	1.31	0.97
CFO/Avg Current Liab	- -	-0.4	-0.89	0.21	-0.12	-0.4	0.1
Common Equity/Total Assets	-134.09	-153.93	-43.86	-9.39	3.28	-20.64	-10.14
Long-Term Debt/Equity (%)	1,800	358.33	26.57	- -	125.6	38.13	45.5
Long-Term Debt/Capital (%)	-85.71	-46.74	-115.15	- -	93.89	356.22	124.94
Long-Term Debt/Total Assets (%)	61.36	48.31	13.33	- -	51.18	25.25	25.05
Total Debt/Equity (%)	1,833.33	375	64.34	- -	125.71	41.87	54.84
Total Debt/Capital (%)	-87.3	-48.91	-278.79	- -	93.97	391.19	150.58
Total Debt/Total Assets (%)	62.5	50.56	32.28	- -	51.22	27.73	30.19
CFO/Total Liabilities	-10.59	-16.88	-43.66	24.1	-1.2	-7.07	2.53
CFO/CapEx	-1.5	-6.5	-20.67	1.67	-0.09	-0.25	0.32
Altman's Z-Score	-0.18	-0.64	1.42	0.99	0.89	0.56	0.82

Working Capital (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	5.43	6.9	1.7	0.18	0.04	17.57
Days Inventory Outstanding	- -	67.16	52.93	215.04	2,013.58	9,967.31	20.77
Accounts Payable Turnover	- -	6	8.47	5.16	2.24	2.18	3.82
Accounts Payable Turnover Days	- -	60.83	43.11	70.71	162.64	167.24	95.49
Cash Conversion Cycle	- -	6.33	9.82	144.33	1,850.95	9,800.07	-74.72
Inventory to Cash Days	- -	-67.16	-52.93	-215.04	-2,013.58	-9,967.31	-20.77
Inventories	2	2	4	11	22	49	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	2	2	4	11	22	49	- -

Enterprise Value (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Market Capitalization	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	1	1	2	22	118	55	147
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	4	9	- -	115	151	492
Enterprise Value	5	4	7	-22	-3	96	345
Total Capital	-6	-9	-3	-6	123	39	327
Total Debt/Capital (%)	-87.3	-48.91	-278.79	- -	93.97	391.19	150.58
Total Debt / EV	1.12	1.22	1.26	- -	-42.74	1.58	1.43
EV/Sales	0.31	0.24	0.24	4.8	1,363.05	8.87	0.69
EV/EBITDA	49	- -	2.15	- -	- -	19.55	7.54
EV/EBIT	- -	- -	2.92	- -	- -	- -	31.62
EV/Cash Flow to Firm	- -	- -	- -	41.06	- -	- -	18.63
EV/Free Cash Flow to Firm	- -	- -	- -	25.66	24.34	2.43	4.5
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	5	4	7	-22	-3	96	345
EV per Share	1.25	0.7	1.05	6.28	23.72	4.72	9.21
TTM Sales	16	15	30	17	- -	11	501
TTM EBITDA	- -	- -	3	- -	-4	5	46
TTM Operating Income	-1	-1	2	-2	-7	-4	11
TTM Cash Flow to Firm	- -	- -	- -	2	-2	-13	18
TTM Free Cash Flow to Firm	- -	- -	- -	3	17	40	77

Multiples (USD)

MCP API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	2.92	- -	- -	- -	31.62
Enterprise Value	5	4	7	-22	-3	96	345
Low Price	- -	- -	- -	- -	- -	- -	- -
EV/Sales	0.31	0.24	0.24	4.8	1,363.05	8.87	0.69
EV/EBITDA	49	- -	2.15	- -	- -	19.55	7.54
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	0.31	0.24	0.24	5.41	1,068.87	8.87	0.69
EV/Sales High	0.31	0.24	0.24	7.48	1,951.98	8.87	0.69
EV/Sales Low	0.31	0.24	0.24	3.95	421.92	8.87	0.69
EV/EBITDA Average	49	-12.33	2.15	225	0.66	19.55	7.54
EV/EBITDA High	49	-12.33	2.15	225	0.66	19.55	7.54
EV/EBITDA Low	49	-12.33	2.15	225	0.66	19.55	7.54
EV/EBIT Average	-5.44	-2.85	2.92	15	0.38	-22.28	31.62
EV/EBIT High	-5.44	-2.85	2.92	15	0.38	-22.28	31.62
EV/EBIT Low	-5.44	-2.85	2.92	15	0.38	-22.28	31.62
Last Price	- -	- -	- -	- -	- -	- -	- -
High Price	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Average	5	4	7	-22	-3	96	345
Enterprise Value High	5	4	7	-22	-3	96	345
Enterprise Value Low	5	4	7	-22	-3	96	345

Shares Outstanding	5	7	13	16	19	44	52
Diluted Weighted Avg Shares	4	5	10	15	17	20	37
Basic Weighted Avg Shares	4	5	7	13	17	20	37
Revenue per Share	4.02	2.91	4.35	1.31	0.02	0.53	13.39
EBITDA per Share	0.03	-0.06	0.49	-0.01	-0.24	0.24	1.22
Operating Income per Share	-0.23	-0.25	0.36	-0.11	-0.42	-0.21	0.29
Basic EPS, GAAP	-0.56	-0.36	0.17	0.52	0.76	-5.92	-1.47
Basic EPS from Cont Ops	-0.53	-0.36	0.17	-0.08	-0.03	-0.27	-0.72
Diluted EPS, GAAP	-0.56	-0.36	0.12	0.46	0.76	-5.92	-1.47
Diluted EPS from Cont Ops	-0.53	-0.36	0.12	-0.07	-0.03	-0.27	-0.72
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.23	-0.25	-0.9	0.15	-0.09	-0.64	0.49
Free Cash Flow per Basic Share	-0.38	-0.28	-0.94	0.06	-1.16	-3.23	-1.06
Cash & Equivalents per Share	0.15	0.15	0.27	1.72	6.85	2.72	3.94
Book Value per Share	-3	-2.6	-1.81	-0.44	0.43	-5.54	-4.42
Tangible Book Value per Share	-0.03	0.17	1.33	3.21	3.49	13.91	1.79

World Access, 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)