Wellstar International, Inc.

WLSI

WLSIWellstar International, Inc. US flag

Other OTC

0.00

USD

- -

73,713.00Market Cap

Profitability (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-615.72	-264.03	-486.44	-4,299.42	-351.28
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	-555.62	99.9	- -	- -	- -
EBITDA Margin (%)	- -	-8,586.79	-1,964.65	- -	- -	- -
Operating Margin (%)	- -	-10,050.8	-2,297.41	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	34.32	- -	- -
Pretax Margin (%)	- -	-22,263.58	-3,600.12	- -	- -	- -
Profit Margin (%)	- -	-22,263.58	-3,600.12	- -	- -	- -
Net Income to Common Margin (%)	- -	-22,263.58	-3,600.12	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Total Debt	- -	5	8	10	50	51
ST Debt	- -	1	1	4	27	33
LT Debt	- -	4	6	6	23	19
Total Debt/EBITDA	- -	-2.62	-3.77	-5.12	-28.42	-37.86
Net Debt/EBITDA	- -	-2.49	-3.74	-5.11	-28.4	-37.86
Total Debt/EBIT	- -	-2.24	-3.22	-4.28	-23.31	-28.62
Net Debt/EBIT	- -	-2.13	-3.2	-4.27	-23.29	-28.62
EBITDA to Interest Expense	- -	- -	- -	-4.14	-2.28	-1.42
EBITDA-CapEx/Interest Expense	- -	- -	- -	-4.21	-2.28	-1.85
EBIT to Interest Expense	- -	- -	- -	-4.96	-2.78	-1.88
Interest Expense	- -	- -	- -	- -	1	1
Common Equity/Total Assets	- -	-313.33	-698.09	-1,221.59	-6,910.35	-5,813.7
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-14,103.62	-666.2	-158.78	-409.98	-436.43
Long-Term Debt/Total Assets (%)	- -	244.25	529.26	522.65	2,865.12	1,969.07
Total Debt/Equity (%)	- -	-109.87	-101.86	-79.34	-94.92	-93.34
Total Debt/Capital (%)	- -	-17,992.15	-778.72	-271.11	-888.81	-1,188.55
Total Debt/Total Assets (%)	- -	311.6	618.65	892.42	6,211.49	5,362.5
Net Debt to Equity	- -	-104.3	-100.98	-79.14	-94.86	-93.34
Net Debt/Capital (%)	- -	-1,687.92	-723.44	-268.59	-883.69	-1,188.55
EBITDA	- -	-2	-2	-2	-2	-1
EBITDA-CapEx	- -	-2	-2	-2	-2	-2
Operating Income (Loss)	- -	-2	-2	-2	-2	-2

Liquidity (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Cash Ratio	- -	0.17	0.03	- -	- -	- -
Current Ratio	- -	0.19	0.07	- -	- -	- -
Quick Ratio	- -	0.18	0.06	- -	- -	- -
CFO/Avg Current Liab	- -	-2.44	-0.92	-0.25	-0.03	-0.03
Common Equity/Total Assets	- -	-313.33	-698.09	-1,221.59	-6,910.35	-5,813.7
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-14,103.62	-666.2	-158.78	-409.98	-436.43
Long-Term Debt/Total Assets (%)	- -	244.25	529.26	522.65	2,865.12	1,969.07
Total Debt/Equity (%)	- -	-109.87	-101.86	-79.34	-94.92	-93.34
Total Debt/Capital (%)	- -	-17,992.15	-778.72	-271.11	-888.81	-1,188.55
Total Debt/Total Assets (%)	- -	311.6	618.65	892.42	6,211.49	5,362.5
CFO/Total Liabilities	- -	-28.9	-17.99	-7.78	-1.21	-1.59
CFO/CapEx	- -	-2.84	-30.93	-29.75	-1,902.86	-2.18
Altman's Z-Score	- -	-16.8	1,004.81	1,818.06	212.14	-143.62

Working Capital (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Accounts Receivable Turnover	- -	7.04	3.62	- -	- -	- -
Days Sales Outstanding	- -	51.84	100.87	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	7.88	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	46.35	321,450.03	- -	- -	- -
Cash Conversion Cycle	- -	5.49	-321,349.16	- -	- -	- -
Inventory to Cash Days	- -	51.84	100.87	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Market Capitalization	- -	- -	14,828	43,172	38,344	1,336
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	5	8	10	50	51
Enterprise Value	- -	5	14,835	43,182	38,395	1,387
Total Capital	- -	- -	-1	-4	-6	-4
Total Debt/Capital (%)	- -	-17,992.15	-778.72	-271.11	-888.81	-1,188.55
Total Debt / EV	- -	1.05	- -	- -	- -	0.04
EV/Sales	- -	213.92	146,161	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	309,919.87	21,750.05
EV/Free Cash Flow to Firm	- -	- -	- -	- -	309,061.69	2,926.01
Diluted Market Cap	- -	- -	14,828	43,172	38,344	1,336
Diluted Enterprise Value	- -	5	14,835	43,182	38,395	1,387
EV per Share	- -	5.88	15,007.54	17,003.98	300.39	2.08
TTM Sales	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	-2	-2	-2	-2	-1
TTM Operating Income	- -	-2	-2	-2	-2	-2
TTM Cash Flow to Firm	- -	-2	-2	-1	- -	- -
TTM Free Cash Flow to Firm	- -	-1	-1	-1	- -	- -

Multiples (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Price/Free Cash Flow	- -	- -	-9,913.76	-41,367.27	-58,608.97	-2,766.32
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	5	14,835	43,182	38,395	1,387
Low Price	- -	- -	10,000	500	100	1
EV/Sales	- -	213.92	146,161	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-7,819.37	-2,612.15	-11,217.28	-17,327.7
Price/Earnings High	- -	- -	-21,641.91	-20,003.14	-61,107.69	-64,446.11
Price/Earnings Low	- -	- -	-2,705.24	-222.26	-305.54	-214.82
Price/Book Value	- -	- -	-1,748.32	-3,116.39	-683.42	-23.98
Price/Book Value Average	- -	- -	-3,368.97	-1,077.25	-8,363.52	-967.2
Price/Book Value High	- -	- -	-9,324.4	-8,249.26	-45,561.44	-3,597.28
Price/Book Value Low	- -	- -	-1,165.55	-91.66	-227.81	-11.99
Price/Tangible Book Value	- -	- -	-1,882.31	-3,289.88	-718.43	-24.22
Price/Tangible Book Value Average	- -	- -	-3,627.15	-1,137.22	-8,791.93	-976.73
Price/Tangible Book Value High	- -	- -	-10,038.97	-8,708.51	-47,895.29	-3,632.69
Price/Tangible Book Value Low	- -	- -	-1,254.87	-96.76	-239.48	-12.11
Price/Sales	- -	- -	146,087.59	- -	- -	- -
Price/Sales Average	- -	- -	281,506.35	- -	- -	- -
Price/Sales High	- -	- -	779,133.79	- -	- -	- -
Price/Sales Low	- -	- -	97,391.72	- -	- -	- -
Price/Cash Flow	- -	- -	-9,593.24	-39,976.86	-58,578.17	-1,495.54
Price/Cash Flow Average	- -	- -	-18,485.89	-13,818.87	-716,862.96	-60,316.27
Price/Cash Flow High	- -	- -	-51,163.96	-105,821.11	-3,905,211.13	-224,331.48
Price/Cash Flow Low	- -	- -	-6,395.49	-1,175.79	-19,526.06	-747.77
Price/Free Cash Flow Average	- -	- -	-19,103.51	-14,299.5	-717,239.89	-111,567.38
Price/Free Cash Flow High	- -	- -	-52,873.38	-109,501.6	-3,907,264.49	-414,947.32
Price/Free Cash Flow Low	- -	- -	-6,609.17	-1,216.68	-19,536.32	-1,383.16
EV/Sales Average	- -	213.92	281,579.76	- -	- -	- -
EV/Sales High	- -	213.92	779,207.2	- -	- -	- -
EV/Sales Low	- -	213.92	97,465.14	- -	- -	- -
EV/EBITDA Average	- -	-2.49	-14,332.35	-7,558.04	-264,457.13	-39,733.64
EV/EBITDA High	- -	-2.49	-39,661.47	-57,843.36	-1,440,540.84	-147,676.52
EV/EBITDA Low	- -	-2.49	-4,960.95	-647.76	-7,230.97	-529.99
EV/EBIT Average	- -	-2.13	-12,256.41	-6,309.85	-216,898.5	-30,040.73
EV/EBIT High	- -	-2.13	-33,916.8	-48,290.7	-1,181,481.27	-111,651.25
EV/EBIT Low	- -	-2.13	-4,242.4	-540.78	-5,930.58	-400.7
Last Price	- -	- -	15,000	17,000	300	2
High Price	- -	- -	80,000	45,000	20,000	300
Enterprise Value Average	- -	5	28,580	14,934	469,297	53,914
Enterprise Value High	- -	5	79,090	114,290	2,556,339	200,380
Enterprise Value Low	- -	5	9,893	1,280	12,832	719

Profitability (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-615.72	-264.03	-486.44	-4,299.42	-351.28
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	-555.62	99.9	- -	- -	- -
EBITDA Margin (%)	- -	-8,586.79	-1,964.65	- -	- -	- -
Operating Margin (%)	- -	-10,050.8	-2,297.41	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	34.32	- -	- -
Pretax Margin (%)	- -	-22,263.58	-3,600.12	- -	- -	- -
Profit Margin (%)	- -	-22,263.58	-3,600.12	- -	- -	- -
Net Income to Common Margin (%)	- -	-22,263.58	-3,600.12	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Total Debt	- -	5	8	10	50	51
ST Debt	- -	1	1	4	27	33
LT Debt	- -	4	6	6	23	19
Total Debt/EBITDA	- -	-2.62	-3.77	-5.12	-28.42	-37.86
Net Debt/EBITDA	- -	-2.49	-3.74	-5.11	-28.4	-37.86
Total Debt/EBIT	- -	-2.24	-3.22	-4.28	-23.31	-28.62
Net Debt/EBIT	- -	-2.13	-3.2	-4.27	-23.29	-28.62
EBITDA to Interest Expense	- -	- -	- -	-4.14	-2.28	-1.42
EBITDA-CapEx/Interest Expense	- -	- -	- -	-4.21	-2.28	-1.85
EBIT to Interest Expense	- -	- -	- -	-4.96	-2.78	-1.88
Interest Expense	- -	- -	- -	- -	1	1
Common Equity/Total Assets	- -	-313.33	-698.09	-1,221.59	-6,910.35	-5,813.7
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-14,103.62	-666.2	-158.78	-409.98	-436.43
Long-Term Debt/Total Assets (%)	- -	244.25	529.26	522.65	2,865.12	1,969.07
Total Debt/Equity (%)	- -	-109.87	-101.86	-79.34	-94.92	-93.34
Total Debt/Capital (%)	- -	-17,992.15	-778.72	-271.11	-888.81	-1,188.55
Total Debt/Total Assets (%)	- -	311.6	618.65	892.42	6,211.49	5,362.5
Net Debt to Equity	- -	-104.3	-100.98	-79.14	-94.86	-93.34
Net Debt/Capital (%)	- -	-1,687.92	-723.44	-268.59	-883.69	-1,188.55
EBITDA	- -	-2	-2	-2	-2	-1
EBITDA-CapEx	- -	-2	-2	-2	-2	-2
Operating Income (Loss)	- -	-2	-2	-2	-2	-2

Liquidity (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Cash Ratio	- -	0.17	0.03	- -	- -	- -
Current Ratio	- -	0.19	0.07	- -	- -	- -
Quick Ratio	- -	0.18	0.06	- -	- -	- -
CFO/Avg Current Liab	- -	-2.44	-0.92	-0.25	-0.03	-0.03
Common Equity/Total Assets	- -	-313.33	-698.09	-1,221.59	-6,910.35	-5,813.7
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-14,103.62	-666.2	-158.78	-409.98	-436.43
Long-Term Debt/Total Assets (%)	- -	244.25	529.26	522.65	2,865.12	1,969.07
Total Debt/Equity (%)	- -	-109.87	-101.86	-79.34	-94.92	-93.34
Total Debt/Capital (%)	- -	-17,992.15	-778.72	-271.11	-888.81	-1,188.55
Total Debt/Total Assets (%)	- -	311.6	618.65	892.42	6,211.49	5,362.5
CFO/Total Liabilities	- -	-28.9	-17.99	-7.78	-1.21	-1.59
CFO/CapEx	- -	-2.84	-30.93	-29.75	-1,902.86	-2.18
Altman's Z-Score	- -	-16.8	1,004.81	1,818.06	212.14	-143.62

Working Capital (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Accounts Receivable Turnover	- -	7.04	3.62	- -	- -	- -
Days Sales Outstanding	- -	51.84	100.87	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	7.88	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	46.35	321,450.03	- -	- -	- -
Cash Conversion Cycle	- -	5.49	-321,349.16	- -	- -	- -
Inventory to Cash Days	- -	51.84	100.87	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Market Capitalization	- -	- -	14,828	43,172	38,344	1,336
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	5	8	10	50	51
Enterprise Value	- -	5	14,835	43,182	38,395	1,387
Total Capital	- -	- -	-1	-4	-6	-4
Total Debt/Capital (%)	- -	-17,992.15	-778.72	-271.11	-888.81	-1,188.55
Total Debt / EV	- -	1.05	- -	- -	- -	0.04
EV/Sales	- -	213.92	146,161	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	309,919.87	21,750.05
EV/Free Cash Flow to Firm	- -	- -	- -	- -	309,061.69	2,926.01
Diluted Market Cap	- -	- -	14,828	43,172	38,344	1,336
Diluted Enterprise Value	- -	5	14,835	43,182	38,395	1,387
EV per Share	- -	5.88	15,007.54	17,003.98	300.39	2.08
TTM Sales	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	-2	-2	-2	-2	-1
TTM Operating Income	- -	-2	-2	-2	-2	-2
TTM Cash Flow to Firm	- -	-2	-2	-1	- -	- -
TTM Free Cash Flow to Firm	- -	-1	-1	-1	- -	- -

Multiples (USD)

API ChatGPT

	2004 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	07/31/2004	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010

Price/Free Cash Flow	- -	- -	-9,913.76	-41,367.27	-58,608.97	-2,766.32
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	5	14,835	43,182	38,395	1,387
Low Price	- -	- -	10,000	500	100	1
EV/Sales	- -	213.92	146,161	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-7,819.37	-2,612.15	-11,217.28	-17,327.7
Price/Earnings High	- -	- -	-21,641.91	-20,003.14	-61,107.69	-64,446.11
Price/Earnings Low	- -	- -	-2,705.24	-222.26	-305.54	-214.82
Price/Book Value	- -	- -	-1,748.32	-3,116.39	-683.42	-23.98
Price/Book Value Average	- -	- -	-3,368.97	-1,077.25	-8,363.52	-967.2
Price/Book Value High	- -	- -	-9,324.4	-8,249.26	-45,561.44	-3,597.28
Price/Book Value Low	- -	- -	-1,165.55	-91.66	-227.81	-11.99
Price/Tangible Book Value	- -	- -	-1,882.31	-3,289.88	-718.43	-24.22
Price/Tangible Book Value Average	- -	- -	-3,627.15	-1,137.22	-8,791.93	-976.73
Price/Tangible Book Value High	- -	- -	-10,038.97	-8,708.51	-47,895.29	-3,632.69
Price/Tangible Book Value Low	- -	- -	-1,254.87	-96.76	-239.48	-12.11
Price/Sales	- -	- -	146,087.59	- -	- -	- -
Price/Sales Average	- -	- -	281,506.35	- -	- -	- -
Price/Sales High	- -	- -	779,133.79	- -	- -	- -
Price/Sales Low	- -	- -	97,391.72	- -	- -	- -
Price/Cash Flow	- -	- -	-9,593.24	-39,976.86	-58,578.17	-1,495.54
Price/Cash Flow Average	- -	- -	-18,485.89	-13,818.87	-716,862.96	-60,316.27
Price/Cash Flow High	- -	- -	-51,163.96	-105,821.11	-3,905,211.13	-224,331.48
Price/Cash Flow Low	- -	- -	-6,395.49	-1,175.79	-19,526.06	-747.77
Price/Free Cash Flow Average	- -	- -	-19,103.51	-14,299.5	-717,239.89	-111,567.38
Price/Free Cash Flow High	- -	- -	-52,873.38	-109,501.6	-3,907,264.49	-414,947.32
Price/Free Cash Flow Low	- -	- -	-6,609.17	-1,216.68	-19,536.32	-1,383.16
EV/Sales Average	- -	213.92	281,579.76	- -	- -	- -
EV/Sales High	- -	213.92	779,207.2	- -	- -	- -
EV/Sales Low	- -	213.92	97,465.14	- -	- -	- -
EV/EBITDA Average	- -	-2.49	-14,332.35	-7,558.04	-264,457.13	-39,733.64
EV/EBITDA High	- -	-2.49	-39,661.47	-57,843.36	-1,440,540.84	-147,676.52
EV/EBITDA Low	- -	-2.49	-4,960.95	-647.76	-7,230.97	-529.99
EV/EBIT Average	- -	-2.13	-12,256.41	-6,309.85	-216,898.5	-30,040.73
EV/EBIT High	- -	-2.13	-33,916.8	-48,290.7	-1,181,481.27	-111,651.25
EV/EBIT Low	- -	-2.13	-4,242.4	-540.78	-5,930.58	-400.7
Last Price	- -	- -	15,000	17,000	300	2
High Price	- -	- -	80,000	45,000	20,000	300
Enterprise Value Average	- -	5	28,580	14,934	469,297	53,914
Enterprise Value High	- -	5	79,090	114,290	2,556,339	200,380
Enterprise Value Low	- -	5	9,893	1,280	12,832	719

Shares Outstanding	- -	5	5	5	39	3,565
Diluted Weighted Avg Shares	5	1	1	3	128	668
Basic Weighted Avg Shares	5	1	1	3	128	668
Revenue per Share	- -	0.03	0.1	- -	- -	- -
EBITDA per Share	- -	-2.36	-2.02	-0.78	-0.01	- -
Operating Income per Share	- -	-2.76	-2.36	-0.93	-0.02	- -
Basic EPS, GAAP	- -	-6.12	-3.7	-2.25	-0.33	- -
Basic EPS from Cont Ops	- -	-6.12	-3.7	-2.25	-0.33	- -
Diluted EPS, GAAP	- -	-6.12	-3.7	-2.25	-0.33	- -
Diluted EPS from Cont Ops	- -	-6.12	-3.7	-2.25	-0.33	- -
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-2.2	-1.56	-0.43	-0.01	- -
Free Cash Flow per Basic Share	- -	-2.98	-1.61	-0.44	-0.01	- -
Cash & Equivalents per Share	- -	0.31	0.07	0.01	- -	- -
Book Value per Share	- -	-6.23	-8.58	-5.46	-0.44	-0.08
Tangible Book Value per Share	- -	-6.45	-7.97	-5.17	-0.42	-0.08

Wellstar International, 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)