Wave Sync Corp. Financial Ratios — WAYS Stock

Profitability (USD)

	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	06/30/2008	06/30/2009	06/30/2010	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Return on Common Equity (%)	- -	- -	- -	- -	163.8	62.25	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-91.95	-92.91	-61.53	7,138.49	107.86	40.69	-138.84	-107.26	-60.34	-66.94	-160.95	-273.9	-852.9	-415,273.68	-11.6
Return on Capital (%)	- -	- -	- -	- -	163.8	62.25	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	151.12	48.81	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	51.56	54	60.77	- -	90.44	88.13	- -	99.36	99.64	99.89	99.62	1.82	- -	- -	88.02
EBITDA Margin (%)	-1.38	-0.52	39.37	- -	77.75	71.68	- -	-490.64	-595.41	-3,982.63	-519.74	-1,942.93	- -	- -	-983.27
Operating Margin (%)	-57.24	-63.01	-12.38	- -	76.32	68.63	- -	-490.64	-600.64	-4,014.45	-527.96	-1,951.21	- -	- -	-1,013.36
Incremental Operating Margin (%)	- -	- -	- -	-8.53	76.79	43.72	68.63	- -	- -	- -	- -	- -	-1,912.32	- -	- -
Pretax Margin (%)	- -	-114.05	-30.5	- -	76.47	68.77	- -	-490.47	-599.5	-4,016.87	-2,106.35	-6,552.35	- -	- -	-900.76
Profit Margin (%)	-149.15	-114.05	-30.5	- -	60.69	51.05	- -	-495.14	-599.5	-4,016.87	-2,106.35	-6,552.35	- -	- -	-900.76
Net Income to Common Margin (%)	-160.11	-127.17	-42.28	- -	60.69	51.05	- -	-495.14	-599.5	-4,016.87	-2,106.35	-6,552.35	- -	- -	-900.76
Effective Tax Rate (%)	- -	- -	- -	- -	20.63	25.76	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	6.84	10.32	27.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	163.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	06/30/2008	06/30/2009	06/30/2010	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Total Debt	11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4
ST Debt	11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Total Debt/EBITDA	-453.8	- -	- -	- -	- -	- -	- -	-0.02	-0.02	-0.01	-0.01	- -	- -	- -	-2.26
Net Debt/EBITDA	-452.76	7.11	-0.33	- -	-0.43	-0.09	-0.06	0.06	0.12	0.39	0.01	- -	- -	- -	-0.46
Total Debt/EBIT	-10.93	- -	- -	- -	- -	- -	- -	-0.02	-0.02	-0.01	-0.01	- -	- -	- -	-2.19
Net Debt/EBIT	-10.9	0.06	1.04	- -	-0.44	-0.1	- -	0.06	0.12	0.39	0.01	- -	- -	- -	-0.44
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-499.46	-831.5	-1,599.46	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-500.65	-836.88	-1,687.78	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-503.86	-838.15	-1,624.75	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-2,006.48	-4,576.17	-10,461.72	- -	65.69	65.19	-626.17	-741.07	-887.12	-847.84	-524.44	-347,220.82	-169,196,006.25	-904,254,433.33	-8.98
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	24.26	2.32	- -	- -	- -	- -	- -	6.77
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-0.13	-0.07	- -	- -	- -	- -	- -	107.11
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	0.98	0.58	- -	- -	- -	- -	- -	5.67
Total Debt/Equity (%)	-70.73	- -	- -	- -	- -	- -	- -	35.07	4.46	-1.13	0.32	- -	- -	- -	17.04
Total Debt/Capital (%)	-28.37	- -	- -	- -	- -	- -	- -	-0.19	-0.13	-0.06	-0.05	- -	- -	- -	269.78
Total Debt/Total Assets (%)	443.38	- -	- -	- -	- -	- -	- -	1.42	1.12	0.48	0.24	- -	- -	- -	14.28
Net Debt to Equity	-70.57	0.32	1.19	- -	-41.53	-6.04	15.76	-85.92	-32.74	58.06	-0.33	0.04	0.05	- -	3.46
Net Debt/Capital (%)	-28.28	0.11	0.4	- -	-81.78	-6.72	6.12	0.47	0.91	2.82	0.05	- -	- -	- -	-47.71
EBITDA	- -	- -	1	- -	11	13	1	-1	-1	-1	-1	-2	- -	- -	-2
EBITDA-CapEx	- -	- -	1	- -	8	5	1	-1	-1	-1	-1	-2	- -	- -	-3
Operating Income (Loss)	-1	-1	- -	- -	10	12	- -	-1	-1	-1	-1	-2	- -	- -	-2

Liquidity (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	06/30/2008	06/30/2009	06/30/2010	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Cash Ratio	- -	0.25	0.47	- -	1.03	0.13	0.11	0.04	0.11	0.17	0.01	- -	- -	- -	1.08
Current Ratio	0.05	1.36	1.05	- -	2.81	1.57	0.24	1.04	1.32	0.69	0.07	0.01	- -	- -	1.14
Quick Ratio	0.04	0.54	0.83	- -	2.47	0.95	0.24	1.04	1.31	0.66	0.02	- -	- -	- -	1.1
CFO/Avg Current Liab	-0.02	0.04	0.61	-0.94	3.03	1.29	-0.11	-1.11	-0.22	-0.67	-0.37	-0.24	- -	- -	-1.14
Common Equity/Total Assets	-2,006.48	-4,576.17	-10,461.72	- -	65.69	65.19	-626.17	-741.07	-887.12	-847.84	-524.44	-347,220.82	-169,196,006.25	-904,254,433.33	-8.98
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	24.26	2.32	- -	- -	- -	- -	- -	6.77
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-0.13	-0.07	- -	- -	- -	- -	- -	107.11
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	0.98	0.58	- -	- -	- -	- -	- -	5.67
Total Debt/Equity (%)	-70.73	- -	- -	- -	- -	- -	- -	35.07	4.46	-1.13	0.32	- -	- -	- -	17.04
Total Debt/Capital (%)	-28.37	- -	- -	- -	- -	- -	- -	-0.19	-0.13	-0.06	-0.05	- -	- -	- -	269.78
Total Debt/Total Assets (%)	443.38	- -	- -	- -	- -	- -	- -	1.42	1.12	0.48	0.24	- -	- -	- -	14.28
CFO/Total Liabilities	-1.45	1.66	1.13	- -	151.03	94.73	-67.64	-77.44	-28.11	-49.04	-72.79	-20.03	-0.88	-0.02	-38.11
CFO/CapEx	-1.91	28.43	4.16	- -	2.17	1.15	-0.75	- -	-135.41	-172.57	-10.6	- -	- -	- -	-1.09
Altman's Z-Score	-98.63	-207.43	-150.88	- -	27.35	9	-2.36	-9.03	75.98	6.87	-221.93	-5,758.35	-2,379,854.42	-12,733,642.61	6.7

Working Capital (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	06/30/2008	06/30/2009	06/30/2010	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Accounts Receivable Turnover	3.87	4.44	14.39	- -	4.3	2.54	- -	4.94	61.82	5.15	80.13	- -	- -	- -	5.08
Days Sales Outstanding	94.25	82.27	25.36	- -	84.87	143.67	- -	73.83	5.9	70.9	4.56	- -	- -	- -	71.82
Inventory Turnover	21.15	15.18	13.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.6
Days Inventory Outstanding	17.26	24.04	27.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25
Accounts Payable Turnover	0.27	0.48	1.68	-0.04	994.38	27.86	- -	- -	- -	- -	0.01	0.35	- -	- -	0.13
Accounts Payable Turnover Days	1,350.15	754.46	216.74	-8,870	0.37	13.1	- -	128,231.4	133,179.51	1,799,321.18	64,460.95	1,047.31	- -	- -	2,803.73
Cash Conversion Cycle	-1,238.65	-648.15	-164.2	- -	84.5	130.57	- -	-128,157.56	-133,173.6	-1,799,250.27	-64,456.4	-1,047.31	- -	- -	-2,706.91
Inventory to Cash Days	77	58.23	-1.82	- -	84.87	143.67	- -	73.83	5.9	70.9	4.56	- -	- -	- -	46.82
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	06/30/2008	06/30/2009	06/30/2010	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Market Capitalization	- -	- -	- -	- -	161	77	13	10	195	99	61	47	1	- -	48
- Cash & Cash Equivalents	- -	- -	- -	- -	5	1	- -	- -	- -	- -	- -	- -	- -	- -	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4
Enterprise Value	11	- -	- -	- -	157	76	13	10	195	99	61	47	1	- -	49
Total Capital	-39	-52	-53	- -	10	19	-1	-15	-15	-17	-21	-27	-27	-27	1
Total Debt/Capital (%)	-28.37	- -	- -	- -	- -	- -	- -	-0.19	-0.13	-0.06	-0.05	- -	- -	- -	269.78
Total Debt / EV	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.07
EV/Sales	6.24	- -	- -	- -	11.41	4.2	- -	41.59	1,022.95	3,210.48	262.72	552.88	- -	- -	299.45
EV/EBITDA	- -	- -	- -	- -	14.67	5.87	9.22	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	14.94	6.13	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	23.27	8.41	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	15.94	4.49	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	161	77	13	10	195	99	61	47	1	- -	48
Diluted Enterprise Value	11	- -	- -	- -	157	76	13	10	195	99	61	47	1	- -	49
EV per Share	- -	- -	- -	- -	18,461.72	7,558.69	1,330.79	2.99	50.97	24.73	15	11.25	0.28	0.01	2.79
TTM Sales	2	1	2	- -	14	18	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	1	- -	11	13	1	-1	-1	-1	-1	-2	- -	- -	-2
TTM Operating Income	-1	-1	- -	- -	10	12	- -	-1	-1	-1	-1	-2	- -	- -	-2
TTM Cash Flow to Firm	- -	- -	- -	- -	7	9	- -	-2	- -	-1	-1	- -	- -	- -	-2
TTM Free Cash Flow to Firm	- -	- -	- -	- -	10	17	- -	-2	- -	-1	-1	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	06/30/2008	06/30/2009	06/30/2010	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Price/Free Cash Flow	- -	- -	- -	- -	16.41	4.57	74.72	-6.75	-538.92	-72.99	-95.98	-166.9	-4,146.72	-4,205.54	-356.82
EV/EBIT	- -	- -	- -	- -	14.94	6.13	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	11	- -	- -	- -	157	76	13	10	195	99	61	47	1	- -	49
Low Price	4,000	2,000	2,000	1,000	6,800	1,400	1,320	2.5	2	5.55	12.5	10	0.25	0.01	0.01
EV/Sales	6.24	- -	- -	- -	11.41	4.2	- -	41.59	1,022.95	3,210.48	262.72	552.88	- -	- -	299.45
EV/EBITDA	- -	- -	- -	- -	14.67	5.87	9.22	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	19.34	8.37	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	13.6	8.75	-1.58	-12.9	-52.95	-64.36	-11.37	-8.55	-510.95	-155.62	-96.6
Price/Earnings High	- -	- -	- -	- -	24.43	20.66	-3.7	-134.96	-334.78	-164.82	-20.66	-11.25	-1,421.82	-826.16	-654.86
Price/Earnings Low	- -	- -	- -	- -	6.92	1.53	-0.64	-7.03	-6.7	-17.94	-10.39	-7.5	-31.6	-0.8	-0.15
Price/Book Value	- -	- -	- -	- -	15.88	3.97	-9.49	-0.68	-12.71	-5.97	-2.83	-1.75	-0.04	- -	-21.13
Price/Book Value Average	- -	- -	- -	- -	11.16	4.16	-23.25	-1.04	-3.94	-4.79	-2.58	-1.77	-0.63	-0.23	-62.35
Price/Book Value High	- -	- -	- -	- -	20.06	9.81	-54.4	-10.84	-24.93	-12.26	-4.69	-2.33	-1.75	-1.2	-422.65
Price/Book Value Low	- -	- -	- -	- -	5.68	0.72	-9.35	-0.56	-0.5	-1.33	-2.36	-1.56	-0.04	- -	-0.1
Price/Tangible Book Value	- -	- -	- -	- -	19.36	6.03	-22.93	124.22	452.28	-119.59	-73.04	-33.62	-36.62	-0.76	2.29
Price/Tangible Book Value Average	- -	- -	- -	- -	13.61	6.31	-56.16	189.91	140.27	-95.83	-66.59	-34.08	-524.92	-85.46	6.77
Price/Tangible Book Value High	- -	- -	- -	- -	24.45	14.9	-131.41	1,987.53	886.82	-245.43	-120.99	-44.83	-1,460.71	-453.68	45.88
Price/Tangible Book Value Low	- -	- -	- -	- -	6.93	1.1	-22.59	103.52	17.74	-26.71	-60.86	-29.89	-32.46	-0.44	0.01
Price/Sales	- -	- -	- -	- -	11.74	4.27	- -	41.76	1,023.59	3,225.83	262.72	552.89	- -	- -	294.94
Price/Sales Average	- -	- -	- -	- -	8.25	4.47	- -	63.85	317.45	2,585.06	239.53	560.38	- -	- -	870.18
Price/Sales High	- -	- -	- -	- -	14.83	10.55	- -	668.23	2,007.03	6,620.42	435.24	737.18	- -	- -	5,898.75
Price/Sales Low	- -	- -	- -	- -	4.2	0.78	- -	34.8	40.14	720.46	218.93	491.46	- -	- -	1.39
Price/Cash Flow	- -	- -	- -	- -	23.95	8.54	-24.46	-6.75	-534.94	-72.57	-86.36	-166.9	-4,146.72	-4,205.54	-30.69
Price/Cash Flow Average	- -	- -	- -	- -	16.84	8.94	-59.92	-10.33	-165.9	-58.15	-78.74	-169.16	-59,448.5	-472,250.26	-90.53
Price/Cash Flow High	- -	- -	- -	- -	30.26	21.09	-140.2	-108.07	-1,048.9	-148.93	-143.07	-222.53	-165,427.79	-2,507,150.63	-613.71
Price/Cash Flow Low	- -	- -	- -	- -	8.57	1.56	-24.1	-5.63	-20.98	-16.21	-71.97	-148.35	-3,676.17	-2,426.27	-0.15
Price/Free Cash Flow Average	- -	- -	- -	- -	11.54	4.78	183.02	-10.33	-167.14	-58.49	-87.51	-169.16	-59,448.5	-472,250.26	-1,052.77
Price/Free Cash Flow High	- -	- -	- -	- -	20.72	11.27	428.22	-108.07	-1,056.7	-149.8	-159.01	-222.53	-165,427.79	-2,507,150.63	-7,136.5
Price/Free Cash Flow Low	- -	- -	- -	- -	5.87	0.83	73.6	-5.63	-21.13	-16.3	-79.98	-148.35	-3,676.17	-2,426.27	-1.69
EV/Sales Average	6.24	- -	- -	- -	7.92	4.4	- -	63.68	316.81	2,569.71	239.53	560.37	- -	- -	874.69
EV/Sales High	6.24	- -	- -	- -	14.5	10.48	- -	668.06	2,006.39	6,605.07	435.23	737.18	- -	- -	5,903.26
EV/Sales Low	6.24	- -	- -	- -	3.87	0.71	- -	34.63	39.5	705.1	218.93	491.45	- -	- -	5.9
EV/EBITDA Average	-452.76	7.11	-0.33	- -	10.19	6.14	22.67	-12.98	-53.21	-64.52	-46.09	-28.84	-520.07	-155.67	-88.96
EV/EBITDA High	-452.76	7.11	-0.33	- -	18.64	14.62	53.14	-136.16	-336.98	-165.85	-83.74	-37.94	-1,447.21	-826.44	-600.37
EV/EBITDA Low	-452.76	7.11	-0.33	- -	4.98	0.99	9.08	-7.06	-6.63	-17.7	-42.12	-25.29	-32.16	-0.8	-0.6
EV/EBIT Average	-10.9	0.06	1.04	- -	10.38	6.41	- -	-12.98	-52.74	-64.01	-45.37	-28.72	-510.95	-155.67	-86.32
EV/EBIT High	-10.9	0.06	1.04	- -	18.99	15.27	- -	-136.16	-334.04	-164.53	-82.44	-37.78	-1,421.82	-826.44	-582.54
EV/EBIT Low	-10.9	0.06	1.04	- -	5.07	1.04	- -	-7.06	-6.58	-17.56	-41.47	-25.19	-31.6	-0.8	-0.58
Last Price	14,000	8,000	2,000	1,000	19,000	7,680.4	1,340	3	51	24.85	15	11.25	0.28	0.01	2.75
High Price	70,000	300,000	14,000	2,000	24,000	18,960	7,680	48	100	51	24.85	15	11.25	7.75	55
Enterprise Value Average	11	- -	- -	- -	109	79	33	16	60	79	55	48	17	6	142
Enterprise Value High	11	- -	- -	- -	199	188	77	165	382	203	100	63	47	33	961
Enterprise Value Low	11	- -	- -	- -	53	13	13	9	8	22	51	42	1	- -	1

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	1	4	4	4	4	4	4	17
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	3	4	4	4	4	4	4	17
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	3	4	4	4	4	4	4	17
Revenue per Share	- -	- -	- -	- -	1,618.59	1,797.65	- -	0.07	0.05	0.01	0.06	0.02	- -	- -	0.01
EBITDA per Share	- -	- -	- -	- -	1,258.4	1,288.47	144.36	-0.35	-0.3	-0.31	-0.3	-0.4	-0.01	-0.01	-0.09
Operating Income per Share	- -	- -	- -	- -	1,235.36	1,233.77	- -	-0.35	-0.3	-0.31	-0.3	-0.4	-0.01	-0.01	-0.09
Basic EPS, GAAP	- -	- -	- -	- -	982.37	917.76	-2,074.29	-0.36	-0.3	-0.31	-1.2	-1.33	-0.01	-0.01	-0.08
Basic EPS from Cont Ops	- -	- -	- -	- -	982.37	- -	- -	-0.36	-0.3	-0.31	-1.2	-1.33	-0.01	-0.01	-0.08
Diluted EPS, GAAP	- -	- -	- -	- -	982.37	917.76	-2,074.29	-0.36	-0.3	-0.31	-1.19	-1.33	-0.01	-0.01	-0.08
Diluted EPS from Cont Ops	- -	- -	- -	- -	982.37	- -	- -	-0.36	-0.3	-0.31	-1.19	-1.33	-0.01	-0.01	-0.08
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	793.23	899	-54.78	-0.44	-0.1	-0.34	-0.17	-0.07	- -	- -	-0.09
Free Cash Flow per Basic Share	- -	- -	- -	- -	428.37	115.78	-127.49	-0.44	-0.1	-0.34	-0.19	-0.07	- -	- -	-0.17
Cash & Equivalents per Share	- -	- -	- -	- -	538.28	121.71	9.21	0.02	0.04	0.12	- -	- -	- -	- -	0.16
Book Value per Share	- -	- -	- -	- -	1,196.51	1,933.12	-141.17	-4.43	-4.01	-4.16	-5.3	-6.43	-6.44	-6.45	-0.13
Tangible Book Value per Share	- -	- -	- -	- -	981.48	1,272.74	-58.44	0.02	0.11	-0.21	-0.21	-0.33	-0.01	-0.02	1.2

Wave Sync Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)