Gemaxel Inc. Financial Ratios — WDDD Stock

Profitability (USD)

	2010 Y	2011 Y	2012 Y	2013 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	12/31/2010	12/31/2011	12/31/2012	12/31/2013	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 (%)	-293.75	-498	-726.35	-1,730.45	-552.47	-14,964.57	-1,893.29	-1,979.05	87.06	-43.93	-127.24	-125.86	-709.48	60.16	-364.58
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-4.32	- -	- -	- -	- -	-0.35	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	101.38	- -	- -	- -	- -	- -	- -
Gross Margin (%)	96.86	-43,346.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-142.46	-851,196.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-143.21	-851,577.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	-370,018.59	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-851,577.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-143.21	-851,577.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-143.21	-851,577.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 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	12/31/2010	12/31/2011	12/31/2012	12/31/2013	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	1	1	1	2	2	2	2	1	1	1	1	1	1
ST Debt	1	1	1	1	1	2	2	1	2	1	1	1	1	1	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-1.31	-0.46	-0.81	-0.28	-1.48	-2.58	-1.84	-1.99	-1.2	-0.92	-0.62	-0.41	-0.51	-2.44	-1.78
Net Debt/EBITDA	-0.63	-0.37	-0.71	-0.28	-1.44	-2.54	-1.72	-1.77	1.83	0.94	-0.24	-0.39	-0.51	-1.67	-1.76
Total Debt/EBIT	-1.3	-0.46	-0.81	-0.28	-1.48	-2.58	-1.84	-1.99	-1.2	-0.92	-0.62	-0.41	-0.51	-2.44	-1.78
Net Debt/EBIT	-0.63	-0.37	-0.71	-0.28	-1.44	-2.54	-1.72	-1.77	1.83	0.94	-0.24	-0.39	-0.51	-1.67	-1.76
EBITDA to Interest Expense	- -	- -	- -	-7.2	-2.09	-9.89	-14.12	-17.03	-28.15	-10.2	-16.28	-24.52	-19.82	-4.08	-5.74
EBITDA-CapEx/Interest Expense	- -	- -	- -	-7.2	-2.09	-9.89	-14.12	-17.03	-28.15	-10.2	-16.28	-24.52	-19.82	-4.08	-5.74
EBIT to Interest Expense	- -	- -	- -	-7.2	-2.09	-9.89	-14.12	-17.03	-28.15	-10.2	-16.28	-24.52	-19.82	-4.08	-5.74
Interest Expense	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-6,649.71	-10,177.01	-12,782.63	-10,709.74	-130,550.63	-152,580.55	-44,268.14	-23,925.02	-1,100.19	-2,455.02	-6,521.27	-16,096.76	-601,272.56	-17,590.29	-311,937.76
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-1.7	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	393.54	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-23.85	-24.48	-23.52	-23.44	-24.11	-30.78	-31.88	-30.77	-255.95	-53.51	-28.96	-25.68	-23.98	-24.61	-21.17
Total Debt/Capital (%)	-2.99	-2.8	-2.62	-3.28	-3.17	-4.11	-3.83	-3.58	-3.73	-1.81	-1.74	-1.72	-1.68	-1.68	-1.67
Total Debt/Total Assets (%)	193.14	277.18	326.66	340.14	4,013.17	6,018.63	1,631.3	826.85	39.61	43.59	111.77	272.18	9,941.87	291.36	5,110.9
Net Debt to Equity	-11.52	-19.65	-20.62	-22.98	-23.51	-30.27	-29.92	-27.37	390.3	55.2	-11.19	-24.21	-23.74	-16.82	-20.99
Net Debt/Capital (%)	-1.42	-2.24	-2.29	-3.21	-3.09	-4.04	-3.58	-3.17	5.2	1.8	-0.67	-1.62	-1.66	-1.14	-1.65
EBITDA	-1	-2	-1	-4	-1	-1	-1	-1	-1	-1	-1	-2	-2	- -	- -
EBITDA-CapEx	-1	-2	-1	-4	-1	-1	-1	-1	-1	-1	-1	-2	-2	- -	- -
Operating Income (Loss)	-1	-2	-1	-4	-1	-1	-1	-1	-1	-1	-1	-2	-2	- -	- -

Liquidity (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 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	12/31/2010	12/31/2011	12/31/2012	12/31/2013	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	0.11	0.04	0.03	- -	0.01	0.01	0.02	0.04	0.87	0.49	0.14	0.01	- -	0.07	- -
Current Ratio	0.11	0.08	0.07	0.06	0.01	0.01	0.02	0.04	0.87	0.49	0.14	0.02	- -	0.08	- -
Quick Ratio	0.11	0.06	0.07	0.06	0.01	0.01	0.02	0.04	0.87	0.49	0.21	0.01	- -	0.07	- -
CFO/Avg Current Liab	-0.04	-0.16	-0.15	-0.26	-0.02	-0.1	-0.14	-0.12	-0.43	-0.35	-0.33	-0.43	-0.25	-0.07	-0.07
Common Equity/Total Assets	-6,649.71	-10,177.01	-12,782.63	-10,709.74	-130,550.63	-152,580.55	-44,268.14	-23,925.02	-1,100.19	-2,455.02	-6,521.27	-16,096.76	-601,272.56	-17,590.29	-311,937.76
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-1.7	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	393.54	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-23.85	-24.48	-23.52	-23.44	-24.11	-30.78	-31.88	-30.77	-255.95	-53.51	-28.96	-25.68	-23.98	-24.61	-21.17
Total Debt/Capital (%)	-2.99	-2.8	-2.62	-3.28	-3.17	-4.11	-3.83	-3.58	-3.73	-1.81	-1.74	-1.72	-1.68	-1.68	-1.67
Total Debt/Total Assets (%)	193.14	277.18	326.66	340.14	4,013.17	6,018.63	1,631.3	826.85	39.61	43.59	111.77	272.18	9,941.87	291.36	5,110.9
CFO/Total Liabilities	-3.91	-16.65	-14.69	-21.65	-2.06	-9.3	-13.99	-11.09	-42.56	-41.08	-32.19	-43.17	-25.68	-7.04	-6.5
CFO/CapEx	- -	- -	-73.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-105.24	-175.02	-213.26	-210.34	-2,119.96	-2,453.65	-710.56	-375.34	-15.19	-34.67	-99.26	-260.52	-9,563.45	-264.67	-4,757.08

Working Capital (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 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	12/31/2010	12/31/2011	12/31/2012	12/31/2013	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	0.02	0.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	21,854.12	3,338.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	-21,854.12	-3,338.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 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	12/31/2010	12/31/2011	12/31/2012	12/31/2013	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	10	8	15	13	14	3	4	11	11	13	17	3	- -	- -	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	4	2	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	1	1	2	2	2	2	1	1	1	1	1	1
Enterprise Value	11	9	16	14	15	5	6	12	9	12	18	3	1	1	1
Total Capital	-26	-28	-29	-34	-35	-39	-40	-43	-41	-43	-44	-45	-46	-46	-46
Total Debt/Capital (%)	-2.99	-2.8	-2.62	-3.28	-3.17	-4.11	-3.83	-3.58	-3.73	-1.81	-1.74	-1.72	-1.68	-1.68	-1.67
Total Debt / EV	0.07	0.09	0.05	0.08	0.07	0.34	0.27	0.13	0.17	0.06	0.04	0.23	0.66	1	0.6
EV/Sales	25.34	45,321.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	56.83	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	56.83	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	10	8	15	13	14	3	4	11	12	13	17	3	- -	- -	1
Diluted Enterprise Value	11	9	16	14	15	5	6	12	10	12	18	3	1	1	1
EV per Share	0.93	0.64	1.04	0.81	0.78	0.21	0.18	0.24	0.17	0.22	0.31	0.06	0.02	0.01	0.02
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-1	-2	-1	-4	-1	-1	-1	-1	-1	-1	-1	-2	-2	- -	- -
TTM Operating Income	-1	-2	-1	-4	-1	-1	-1	-1	-1	-1	-1	-2	-2	- -	- -
TTM Cash Flow to Firm	- -	-1	-1	-1	- -	- -	-1	-1	-2	-1	-1	-1	-1	- -	- -
TTM Free Cash Flow to Firm	- -	-1	-1	-1	- -	- -	-1	-1	-2	-1	-1	-1	-1	- -	- -

Multiples (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 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	12/31/2010	12/31/2011	12/31/2012	12/31/2013	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	-71.08	-14.67	-30.06	-11.85	-145.43	-6.5	-6.29	-18.53	-6.41	-9.88	-15.91	-1.84	-0.48	-1.02	-2.16
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	11	9	16	14	15	5	6	12	9	12	18	3	1	1	1
Low Price	0.12	0.35	0.28	0.55	0.28	0.1	0.04	0.1	0.11	0.16	0.13	0.03	0.01	- -	- -
EV/Sales	25.34	45,321.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	6.36	- -	- -	- -	- -	2.99	- -
Price/Earnings Average	-9.67	-10.36	-6.47	-5.24	-16.82	-2.88	-3.43	-2.72	8.27	-11.58	-9.05	-18.6	-1.85	5.22	-1.81
Price/Earnings High	-25.6	-20.48	-14.76	-9.76	-28.26	-5.39	-9.26	-4.02	18.19	-18.87	-24.99	-65.98	-5.46	10.98	-4.47
Price/Earnings Low	-2.28	-2.89	-2.26	-1.96	-5.46	-0.58	-1.07	-1.8	3.26	-7.36	-4.71	-2.79	-0.34	2.15	-0.51
Price/Book Value	-0.38	-0.3	-0.51	-0.37	-0.38	-0.08	-0.1	-0.24	-0.26	-0.3	-0.38	-0.06	-0.01	-0.01	-0.01
Price/Book Value Average	-0.22	-0.62	-0.4	-0.73	-0.46	-0.29	-0.09	-0.17	-0.34	-0.33	-0.31	-0.25	-0.04	-0.01	-0.02
Price/Book Value High	-0.57	-1.22	-0.91	-1.36	-0.77	-0.54	-0.25	-0.25	-0.75	-0.53	-0.87	-0.89	-0.12	-0.02	-0.05
Price/Book Value Low	-0.05	-0.17	-0.14	-0.27	-0.15	-0.06	-0.03	-0.11	-0.14	-0.21	-0.16	-0.04	-0.01	- -	-0.01
Price/Tangible Book Value	-3.13	-2.66	-4.66	-2.74	-3.02	-0.61	-0.9	-2.13	-18.76	-9.04	-6.45	-0.87	-0.12	-0.08	-0.14
Price/Tangible Book Value Average	-1.77	-5.56	-3.68	-5.37	-3.59	-2.26	-0.81	-1.51	-24.37	-9.89	-5.32	-3.8	-0.59	-0.14	-0.25
Price/Tangible Book Value High	-4.69	-10.99	-8.39	-10	-6.03	-4.23	-2.2	-2.23	-53.61	-16.12	-14.68	-13.46	-1.75	-0.29	-0.63
Price/Tangible Book Value Low	-0.42	-1.55	-1.28	-2.01	-1.16	-0.46	-0.25	-1	-9.6	-6.29	-2.77	-0.57	-0.11	-0.06	-0.07
Price/Sales	24.44	42,201.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	13.85	88,253.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	36.66	174,434.45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	3.26	24,617.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-71.08	-14.67	-29.65	-11.85	-145.43	-6.5	-6.29	-18.53	-5.91	-9.88	-15.91	-1.84	-0.48	-1.02	-2.16
Price/Cash Flow Average	-40.28	-30.68	-23.41	-23.25	-173.11	-24.23	-5.71	-13.1	-7.67	-10.81	-13.12	-8.03	-2.31	-1.79	-3.88
Price/Cash Flow High	-106.62	-60.65	-53.37	-43.3	-290.86	-45.3	-15.4	-19.39	-16.88	-17.61	-36.23	-28.48	-6.81	-3.76	-9.58
Price/Cash Flow Low	-9.48	-8.56	-8.15	-8.69	-56.17	-4.88	-1.78	-8.66	-3.02	-6.87	-6.83	-1.2	-0.43	-0.74	-1.1
Price/Free Cash Flow Average	-40.28	-30.68	-23.73	-23.25	-173.11	-24.23	-5.71	-13.1	-8.32	-10.81	-13.12	-8.03	-2.31	-1.79	-3.88
Price/Free Cash Flow High	-106.62	-60.65	-54.1	-43.3	-290.86	-45.3	-15.4	-19.39	-18.3	-17.61	-36.23	-28.48	-6.81	-3.76	-9.58
Price/Free Cash Flow Low	-9.48	-8.56	-8.27	-8.69	-56.17	-4.88	-1.78	-8.66	-3.28	-6.87	-6.83	-1.2	-0.43	-0.74	-1.1
EV/Sales Average	14.75	91,373.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	37.57	177,553.81	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	4.16	27,737.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-10.36	-10.73	-13.36	-6.79	-23.5	-21.54	-6.42	-11.51	-9.61	-15.98	-11.69	-6.52	-1.78	-3.02	-3.89
EV/EBITDA High	-26.37	-20.86	-29.56	-12.4	-38.5	-38.06	-14.38	-16.19	-23.35	-26.62	-31.88	-22.12	-4.27	-4.51	-7.01
EV/EBITDA Low	-2.92	-3.26	-5.12	-2.71	-8.6	-6.37	-3.19	-8.21	-2.68	-9.82	-6.2	-1.31	-0.74	-2.23	-2.36
EV/EBIT Average	-10.3	-10.73	-13.36	-6.79	-23.5	-21.54	-6.42	-11.51	-9.61	-15.98	-11.69	-6.52	-1.78	-3.02	-3.89
EV/EBIT High	-26.23	-20.85	-29.56	-12.4	-38.5	-38.06	-14.38	-16.19	-23.35	-26.62	-31.88	-22.12	-4.27	-4.51	-7.01
EV/EBIT Low	-2.91	-3.26	-5.12	-2.71	-8.6	-6.37	-3.19	-8.21	-2.68	-9.82	-6.2	-1.31	-0.74	-2.23	-2.36
Last Price	0.9	0.6	1	0.75	0.72	0.14	0.13	0.22	0.21	0.23	0.3	0.05	0.01	- -	0.01
High Price	1.35	2.48	1.8	2.74	1.45	0.98	0.32	0.22	0.6	0.41	0.69	0.71	0.1	0.02	0.04
Enterprise Value Average	6	18	13	27	18	13	5	9	12	14	14	12	3	1	2
Enterprise Value High	16	35	28	49	29	23	12	12	30	22	40	41	6	1	3
Enterprise Value Low	2	6	5	11	6	4	3	6	3	8	8	2	1	1	1

Shares Outstanding	13	15	16	19	19	24	42	49	57	57	57	57	57	57	57
Diluted Weighted Avg Shares	11	14	15	17	19	22	32	49	58	57	57	57	57	57	57
Basic Weighted Avg Shares	11	14	15	17	19	22	32	49	53	57	57	57	57	57	57
Revenue per Share	0.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.05	-0.12	-0.06	-0.23	-0.04	-0.03	-0.03	-0.02	-0.02	-0.01	-0.02	-0.03	-0.03	-0.01	-0.01
Operating Income per Share	-0.05	-0.12	-0.06	-0.23	-0.04	-0.03	-0.03	-0.02	-0.02	-0.01	-0.02	-0.03	-0.03	-0.01	-0.01
Basic EPS, GAAP	-0.05	-0.12	-0.12	-0.28	-0.05	-0.18	-0.04	-0.06	0.03	-0.02	-0.03	-0.01	-0.02	- -	-0.01
Basic EPS from Cont Ops	-0.05	-0.12	-0.12	-0.28	-0.05	-0.18	-0.04	-0.06	0.03	-0.02	-0.03	-0.01	-0.02	- -	-0.01
Diluted EPS, GAAP	-0.05	-0.12	-0.12	-0.28	-0.05	-0.18	-0.04	-0.06	0.03	-0.02	-0.03	-0.01	-0.02	- -	-0.01
Diluted EPS from Cont Ops	-0.05	-0.12	-0.12	-0.28	-0.05	-0.18	-0.04	-0.06	0.03	-0.02	-0.03	-0.01	-0.02	- -	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.04	-0.03	-0.06	- -	-0.02	-0.02	-0.01	-0.04	-0.02	-0.02	-0.02	-0.01	- -	- -
Free Cash Flow per Basic Share	-0.01	-0.04	-0.03	-0.06	- -	-0.02	-0.02	-0.01	-0.04	-0.02	-0.02	-0.02	-0.01	- -	- -
Cash & Equivalents per Share	0.04	0.01	0.01	- -	- -	- -	- -	- -	0.07	0.03	0.01	- -	- -	- -	- -
Book Value per Share	-2.36	-2.03	-1.97	-2.02	-1.89	-1.8	-1.28	-0.9	-0.8	-0.77	-0.79	-0.8	-0.82	-0.82	-0.83
Tangible Book Value per Share	-0.29	-0.23	-0.21	-0.27	-0.24	-0.23	-0.15	-0.1	-0.01	-0.03	-0.05	-0.05	-0.06	-0.06	-0.06

Gemaxel Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)