Westaim Corporation Financial Ratios — WEDXF Stock

Profitability (USD)

	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	2025 Y
As of date	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	12/31/2025

Return on Common Equity (%)	- -	49.78	-17.98	22.99	3.36	-2.65	1.79	5.21	2.54	-10.68	8.85	5.28	43.07	-3.25	-6.64
Return on Assets (%)	3.07	15.82	-9.55	17.08	3	-2.5	1.56	4.29	2.11	-8.73	7.24	4.41	38.13	-3.01	-5.66
Return on Capital (%)	- -	- -	- -	22.99	3.36	- -	2.16	5.8	2.54	- -	8.84	- -	43.05	- -	- -
Return on Invested Capital (%)	- -	- -	- -	-6.08	-2.75	- -	-1.71	-0.85	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	74.72	84.48	100	100	100	100	100	100	100
EBITDA Margin (%)	1,637.49	-10,930.82	-1,016.15	-23.9	-42.05	310.64	-36.88	-11.61	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	1,524.71	-10,930.82	-1,016.15	-23.94	-42.3	313.87	-37.24	-11.78	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	-0.31	- -	- -	- -	- -	-12.09	- -	- -	-39.16	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-330.48	-10,930.82	-910.69	71.14	47.68	558.59	37.79	69.57	56.07	124.8	89.69	68.57	88.17	-49.67	-66.38
Profit Margin (%)	1,382.02	33,774.1	-881.24	71.14	47.68	558.59	37.79	69.57	50.52	125.21	88.99	69.96	87.08	-41.24	-57.37
Net Income to Common Margin (%)	1,382.02	33,774.1	-881.24	71.14	47.68	558.59	37.79	69.57	50.52	125.21	88.99	69.96	87.08	-41.24	-57.37
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.91	- -	0.78	- -	1.23	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	49.78	-17.98	22.99	3.36	-2.65	1.79	5.21	2.54	-10.68	8.85	5.28	43.07	-3.25	-6.64

Credit (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	7
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	7
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-0.52	1.17	8.28	13.44	1.16	0.66	1.44	2.8	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-0.55	1.17	8.28	13.42	1.15	0.65	1.42	2.76	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-4.69	-1.47	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-4.7	-1.48	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-4.73	-1.5	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	1	2	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	31.05	55.18	50.64	78.82	94.43	93.73	81.33	83.26	82.63	80.83	82.7	84.1	91.85	93.31	80.09
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.17	0.12	0.07	0.02	- -	1.1
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	0.18	0.12	0.08	0.03	- -	1.08
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.14	0.1	0.06	0.02	- -	0.88
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.17	0.12	0.07	0.02	- -	1.1
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	0.18	0.12	0.08	0.03	- -	1.08
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.14	0.1	0.06	0.02	- -	0.88
Net Debt to Equity	-5.83	-113.15	-114.59	-47.89	-2.39	-0.95	-2.4	-2.27	-6.27	-2.73	-1.89	-0.95	-26.05	-60.7	-43.04
Net Debt/Capital (%)	-6.44	224.54	203.52	-139.76	-2.52	-0.99	-2.55	-2.43	-7	-2.94	-2.01	-1	-36.31	-162.05	-73.38
EBITDA	46	-34	-4	-6	-7	-5	-5	-3	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	41	-34	-4	-6	-7	-5	-5	-3	- -	- -	- -	- -	- -	- -	-8
Operating Income (Loss)	43	-34	-4	-6	-7	-5	-5	-3	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Cash Ratio	0.71	18.73	14.45	22.06	1.41	0.42	0.8	3.47	- -	- -	- -	- -	- -	- -	- -
Current Ratio	5.97	18.83	14.52	22.2	1.52	0.75	0.86	10.05	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	1.68	18.83	14.52	22.17	1.52	0.75	3.3	9.97	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	0.39	1.26	-1.6	-0.89	-0.38	-0.64	0.01	-0.6	1.19	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	31.05	55.18	50.64	78.82	94.43	93.73	81.33	83.26	82.63	80.83	82.7	84.1	91.85	93.31	80.09
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.17	0.12	0.07	0.02	- -	1.1
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	0.18	0.12	0.08	0.03	- -	1.08
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.14	0.1	0.06	0.02	- -	0.88
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.17	0.12	0.07	0.02	- -	1.1
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	0.18	0.12	0.08	0.03	- -	1.08
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.14	0.1	0.06	0.02	- -	0.88
CFO/Total Liabilities	1.33	472.68	-80.36	-37.23	-18.41	-38.1	0.13	-6.9	2.4	32.63	-9.48	-4.9	-9.24	-180.45	-2.97
CFO/CapEx	2.22	- -	- -	-14.74	-123.86	-58.88	6.67	-200.06	448.33	545.35	-511.8	- -	- -	-5,820.75	-0.61
Altman's Z-Score	0.09	-6.46	-2.92	7.66	11.79	16.55	3.23	3.04	3.01	2.6	3.06	3.25	7.83	11.16	2.33

Working Capital (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Accounts Receivable Turnover	0.11	0.02	2.24	70.84	43.32	-8.49	86.03	133.35	183.41	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	3,453.07	16,127.2	162.65	5.15	8.43	-43.01	4.24	2.74	1.99	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	3.43	2.56	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	106.37	142.7	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	-102.13	-139.96	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	4.24	2.74	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Market Capitalization	177	13	27	91	189	301	350	272	291	281	283	275	394	461	558
- Cash & Cash Equivalents	24	39	33	80	8	3	8	8	22	9	7	3	135	302	283
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	7
Enterprise Value	153	-26	-7	11	182	298	343	264	269	272	277	272	259	159	287
Total Capital	394	22	17	137	317	309	314	331	340	306	333	348	507	488	669
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	0.18	0.12	0.08	0.03	- -	1.08
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03
EV/Sales	54.15	120.21	305.84	0.43	11.34	- -	23.22	10.95	15.96	- -	8.74	10.6	1.23	4.06	4.33
EV/EBITDA	3.31	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	3.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	13.3	1.63	- -	- -	- -	- -	276	- -	200.23	14.69	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	9.17	1.63	- -	- -	- -	- -	273.36	- -	199.79	14.67	- -	- -	- -	- -	93.1
Diluted Market Cap	179	13	27	91	189	301	350	272	291	281	289	281	406	461	558
Diluted Enterprise Value	156	-26	-7	11	182	298	343	264	269	272	283	278	271	159	287
EV per Share	70.87	2.79	8.7	1.69	11.52	12.47	14.35	11.07	11.29	11.42	11.62	11.51	11.25	7.41	9.4
TTM Sales	3	- -	- -	25	16	-1	15	24	17	-27	32	26	211	39	66
TTM EBITDA	46	-34	-4	-6	-7	-5	-5	-3	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	43	-34	-4	-6	-7	-5	-5	-3	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	11	23	-4	-3	-2	-4	1	-2	1	19	-5	-2	-3	-47	-5
TTM Free Cash Flow to Firm	17	23	-4	-2	-2	-4	1	-2	1	19	-5	-2	-3	-47	3

Multiples (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Price/Free Cash Flow	10.77	0.59	-7.58	-36.9	-110.16	-75.29	3,807.94	-75.93	215.81	15.11	-56.64	-114.25	-131.22	-9.9	181.21
EV/EBIT	3.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	153	-26	-7	11	182	298	343	264	269	272	277	272	259	159	287
Low Price	81.93	6	5.7	11.4	11.4	9.54	11.7	10.38	10.48	5.74	11.04	10.18	11.64	15.3	15.5
EV/Sales	54.15	120.21	305.84	0.43	11.34	- -	23.22	10.95	15.96	- -	8.74	10.6	1.23	4.06	4.33
EV/EBITDA	3.31	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	4.53	0.13	- -	5.12	24.8	- -	62.84	16.2	34.13	- -	10.04	15.33	2.14	- -	- -
Price/Earnings Average	8.83	3.2	-5.63	5.59	29.82	-34.3	59.52	19.86	33.34	-6.64	10.65	15.01	1.86	-23.8	-16.79
Price/Earnings High	10.45	5.13	-8.72	6.87	35.44	-38.49	65.96	22.15	36.62	-8.49	11.97	16.99	2.25	-29.69	-20.85
Price/Earnings Low	4.53	0.13	-3.79	4.07	23.54	-27.45	50.08	14.75	29.34	-3.98	9.33	13.4	1.46	-20.3	-12.44
Price/Book Value	0.45	0.6	1.58	0.66	0.6	0.97	1.12	0.82	0.86	0.92	0.85	0.79	0.78	0.94	0.85
Price/Book Value Average	0.87	15.19	1.16	0.72	0.72	0.92	1.06	1.01	0.84	0.75	0.9	0.78	0.68	0.79	0.97
Price/Book Value High	1.03	24.32	1.8	0.89	0.85	1.03	1.17	1.12	0.92	0.96	1.02	0.88	0.82	0.98	1.21
Price/Book Value Low	0.45	0.6	0.78	0.53	0.57	0.74	0.89	0.75	0.74	0.45	0.79	0.69	0.53	0.67	0.72
Price/Tangible Book Value	0.44	0.38	0.92	0.54	0.58	0.94	1.07	0.79	0.82	0.88	0.81	0.76	0.76	0.93	0.95
Price/Tangible Book Value Average	0.85	9.54	0.68	0.59	0.7	0.89	1.02	0.97	0.8	0.71	0.86	0.74	0.66	0.77	1.09
Price/Tangible Book Value High	1.01	15.26	1.05	0.73	0.83	1	1.13	1.08	0.88	0.91	0.97	0.84	0.8	0.97	1.36
Price/Tangible Book Value Low	0.44	0.38	0.46	0.43	0.55	0.71	0.86	0.72	0.71	0.43	0.76	0.66	0.52	0.66	0.81
Price/Sales	62.6	43.09	67.51	3.64	11.83	-202.49	23.74	11.27	17.24	-10.22	8.94	10.72	1.87	11.75	8.42
Price/Sales Average	122.09	1,082.08	49.61	3.98	14.22	-191.62	22.49	13.82	16.84	-8.31	9.48	10.5	1.62	9.82	9.63
Price/Sales High	144.4	1,732.12	76.83	4.89	16.9	-215.02	24.93	15.41	18.5	-10.63	10.65	11.88	1.96	12.25	11.96
Price/Sales Low	62.6	43.09	33.4	2.89	11.22	-153.31	18.92	10.26	14.82	-4.99	8.3	9.38	1.27	8.37	7.13
Price/Cash Flow	15.38	0.58	-7.58	-34.39	-109.27	-74.01	4,379.13	-75.55	216.29	15.14	-55.35	-111.91	-127.45	-9.9	-115.57
Price/Cash Flow Average	30	14.69	-5.57	-37.58	-131.39	-70.04	4,147.54	-92.6	211.29	12.31	-58.7	-109.62	-110.87	-8.27	-132.22
Price/Cash Flow High	35.48	23.51	-8.62	-46.19	-156.13	-78.59	4,596.89	-103.32	232.08	15.75	-65.98	-124.02	-133.71	-10.31	-164.17
Price/Cash Flow Low	15.38	0.58	-3.75	-27.34	-103.72	-56.03	3,490.18	-68.79	185.95	7.39	-51.44	-97.87	-86.76	-7.05	-97.94
Price/Free Cash Flow Average	21.01	14.91	-5.57	-40.31	-132.46	-71.25	3,606.56	-93.07	210.82	12.29	-60.06	-111.92	-114.15	-8.27	207.3
Price/Free Cash Flow High	24.85	23.86	-8.62	-49.55	-157.4	-79.95	3,997.3	-103.84	231.56	15.72	-67.51	-126.62	-137.67	-10.32	257.4
Price/Free Cash Flow Low	10.77	0.59	-3.75	-29.33	-104.57	-57	3,034.94	-69.14	185.53	7.37	-52.63	-99.92	-89.32	-7.05	153.57
EV/Sales Average	113.64	953.67	202.31	0.76	13.73	- -	21.96	13.49	15.56	- -	9.28	10.38	0.98	2.12	5.54
EV/Sales High	135.95	1,603.71	376.87	1.68	16.41	- -	24.4	15.09	17.22	- -	10.46	11.76	1.32	4.55	7.87
EV/Sales Low	54.15	130.12	116.31	14.15	10.74	- -	18.4	9.94	13.54	- -	8.11	9.25	0.63	0.67	3.04
EV/EBITDA Average	6.94	-8.72	3.4	-3.2	-32.65	-61.03	-59.54	-116.21	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	8.3	-14.67	0.72	-7.02	-39.02	-68.56	-66.14	-129.98	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	3.31	0.78	4.99	1.33	-25.54	-48.7	-49.87	-85.61	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	7.45	-8.72	3.4	-3.2	-32.47	-60.4	-58.96	-114.5	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	8.92	-14.67	0.72	-7	-38.8	-67.86	-65.5	-128.06	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	3.55	0.78	4.99	1.33	-25.39	-48.2	-49.39	-84.35	- -	- -	- -	- -	- -	- -	- -
Last Price	81.93	6	11.52	14.34	12.01	12.6	14.68	11.4	12.19	11.76	11.88	11.64	17.1	21.48	18.29
High Price	189	241.2	13.11	19.26	17.16	13.38	15.41	15.59	13.08	12.24	14.16	12.9	17.94	22.38	25.98
Enterprise Value Average	321	292	-14	19	220	282	324	326	263	220	294	266	208	83	367
Enterprise Value High	384	492	-3	42	263	316	360	364	291	284	332	302	279	178	521
Enterprise Value Low	153	-26	-20	-8	172	225	271	240	229	129	257	238	133	26	201

Shares Outstanding	2	2	2	12	24	24	24	24	24	24	24	24	22	22	33
Diluted Weighted Avg Shares	2	2	2	6	16	24	24	24	24	24	24	24	24	21	30
Basic Weighted Avg Shares	2	2	2	6	16	24	24	24	24	24	24	24	23	21	30
Revenue per Share	1.31	0.14	0.17	3.94	1.02	-0.06	0.62	1.01	0.71	-1.15	1.33	1.09	9.17	1.83	2.17
EBITDA per Share	21.43	-15.22	-1.73	-0.94	-0.43	-0.19	-0.23	-0.12	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	19.96	-15.22	-1.73	-0.94	-0.43	-0.2	-0.23	-0.12	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	18.09	47.03	-1.5	2.8	0.48	-0.35	0.23	0.7	0.36	-1.44	1.18	0.76	7.98	-0.75	-1.25
Basic EPS from Cont Ops	-4.33	-15.22	-1.5	2.8	0.48	-0.35	0.23	0.7	0.36	-1.44	1.18	0.76	7.98	-0.75	-1.17
Diluted EPS, GAAP	17.81	46.34	-1.5	2.8	0.48	-0.35	0.23	0.7	0.36	-1.44	1.16	0.74	7.75	-0.75	-1.25
Diluted EPS from Cont Ops	-4.26	-15	-1.5	2.8	0.48	-0.35	0.23	0.7	0.36	-1.44	1.16	0.74	7.75	-0.75	-1.17
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	5.33	10.26	-1.52	-0.42	-0.11	-0.17	- -	-0.15	0.06	0.78	-0.21	-0.1	-0.13	-2.17	-0.16
Free Cash Flow per Basic Share	2.93	10.26	-1.52	-0.45	-0.11	-0.17	- -	-0.15	0.06	0.78	-0.22	-0.1	-0.13	-2.17	-0.42
Cash & Equivalents per Share	11.06	17.88	14.35	12.65	0.49	0.13	0.33	0.33	0.93	0.37	0.28	0.15	5.86	14.07	9.28
Book Value per Share	182.84	9.92	7.3	21.71	20.08	12.93	13.16	13.87	14.22	12.78	13.93	14.7	21.99	22.75	21.55
Tangible Book Value per Share	187.82	15.8	12.52	26.42	20.67	13.35	13.66	14.46	14.86	13.43	14.58	15.35	22.49	23.18	19.17

Westaim Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)