Worldwide Strategies, Inc. Financial Ratios — WWSG Stock

Profitability (USD)

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2020 Y	2021 Y	2022 Y
As of date	07/31/2005	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2020	07/31/2021	07/31/2022

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-1,181.23	-820.36	-768.11	-2,524.56	-1,979.13	-1,654.88	-2,086.09	-5,445.38	-6,918.51	-4,165.75	- -	- -
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	11.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	-10,127.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	-10,143.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	-6,681.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-10,600.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	-10,600.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	-10,600.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2020 Y	2021 Y	2022 Y
As of date	07/31/2005	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2020	07/31/2021	07/31/2022

Total Debt	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	1	1
ST Debt	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-0.06	-0.44	-0.93	- -	-0.33	-0.36	-0.73	-1.37	-7.12	- -	-0.38	-18.45
Net Debt/EBITDA	1.31	-0.04	-0.41	-0.92	- -	-0.27	-0.36	-0.71	-1.35	-7.07	- -	-0.38	-18.45
Total Debt/EBIT	- -	-0.06	-0.44	-0.79	- -	-0.33	-0.36	-0.73	-1.37	-7.12	- -	-0.38	-18.45
Net Debt/EBIT	1.31	-0.04	-0.41	-0.78	- -	-0.27	-0.36	-0.71	-1.35	-7.07	- -	-0.38	-18.45
EBITDA to Interest Expense	- -	- -	- -	- -	-20.19	-69.95	-2.04	-2.03	-1.98	-0.26	- -	-27.81	-0.59
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-20.19	-69.95	-2.04	-2.03	-1.98	-0.26	- -	-27.81	-0.59
EBIT to Interest Expense	- -	- -	- -	- -	-20.27	-70.08	-2.04	-2.03	-1.98	-0.26	- -	-27.81	-0.59
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-61.66	-3,507.85	-2,797.9	-17,541.18	-279,273.78	-21,400.5	-25,787.65	-159,053.24	-215,380.77	-355,912.76	- -	- -	- -
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-5.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.1	-0.3
Long-Term Debt/Total Assets (%)	- -	196.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	-204.1	-93.11	-52.04	- -	-28.91	-18.69	-21.83	-64.55	-67.53	-57.04	-54.78	-53.52
Total Debt/Capital (%)	- -	-5.92	-11.18	-11.62	- -	-1.64	-1.68	-2.24	-2.74	-3.9	-3.63	-3.4	-3.59
Total Debt/Total Assets (%)	- -	196.06	281.45	1,826.53	- -	345.47	424.81	3,481.17	5,743.02	13,347.71	- -	- -	- -
Net Debt to Equity	-90.77	-139.87	-87.16	-51.44	0.14	-23.62	-18.67	-21.22	-63.47	-67.05	-57.04	-54.78	-53.52
Net Debt/Capital (%)	57.57	-3.98	-10.39	-11.47	- -	-1.34	-1.67	-2.17	-2.69	-3.87	-3.63	-3.4	-3.59
EBITDA	- -	-3	-1	-1	- -	- -	- -	- -	- -	- -	- -	-1	- -
EBITDA-CapEx	- -	-4	-1	-1	- -	- -	- -	- -	- -	- -	- -	-1	- -
Operating Income (Loss)	- -	-4	-1	-1	- -	- -	- -	- -	- -	- -	- -	-1	- -

Liquidity (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2020 Y	2021 Y	2022 Y
As of date	07/31/2005	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2020	07/31/2021	07/31/2022

Cash Ratio	10.68	4.64	0.04	0.01	- -	0.05	- -	0.01	0.01	- -	- -	- -	- -
Current Ratio	11.43	6.25	0.08	0.03	0.01	0.08	0.04	0.01	0.01	- -	- -	- -	- -
Quick Ratio	10.68	4.64	0.04	0.01	- -	0.05	- -	0.01	0.01	- -	- -	- -	- -
CFO/Avg Current Liab	- -	-35.8	-0.98	-0.23	-0.1	-0.38	-0.06	-0.06	-0.09	-0.11	- -	-0.02	-0.03
Common Equity/Total Assets	-61.66	-3,507.85	-2,797.9	-17,541.18	-279,273.78	-21,400.5	-25,787.65	-159,053.24	-215,380.77	-355,912.76	- -	- -	- -
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-5.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.1	-0.3
Long-Term Debt/Total Assets (%)	- -	196.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	-204.1	-93.11	-52.04	- -	-28.91	-18.69	-21.83	-64.55	-67.53	-57.04	-54.78	-53.52
Total Debt/Capital (%)	- -	-5.92	-11.18	-11.62	- -	-1.64	-1.68	-2.24	-2.74	-3.9	-3.63	-3.4	-3.59
Total Debt/Total Assets (%)	- -	196.06	281.45	1,826.53	- -	345.47	424.81	3,481.17	5,743.02	13,347.71	- -	- -	- -
CFO/Total Liabilities	-916.32	-441.49	-49.97	-18.06	-54.9	-25.05	-4.52	-5.85	-15.29	-9.54	- -	-1.58	-3.04
CFO/CapEx	-122.37	-47.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	157.76	-141.48	-64.2	-363.94	-4,602.62	-344.16	-426.74	-2,578.45	-3,264.41	-5,292.16	- -	- -	- -

Working Capital (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2020 Y	2021 Y	2022 Y
As of date	07/31/2005	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2020	07/31/2021	07/31/2022

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	299.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	-299.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2020 Y	2021 Y	2022 Y
As of date	07/31/2005	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2020	07/31/2021	07/31/2022

Market Capitalization	11	3	1	2	1	3	1	4	2	1	1	1	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	1	1
Enterprise Value	10	3	1	2	1	3	1	4	2	2	2	2	1
Total Capital	- -	-4	-5	-5	-7	-7	-7	-8	-8	-8	-14	-15	-15
Total Debt/Capital (%)	- -	-5.92	-11.18	-11.62	- -	-1.64	-1.68	-2.24	-2.74	-3.9	-3.63	-3.4	-3.59
Total Debt / EV	- -	0.06	0.38	0.3	- -	0.03	0.08	0.04	0.11	0.17	0.28	0.3	0.43
EV/Sales	- -	98.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	10.89	56.66	71.72	14.55	37.32	51.2	64.42
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	10.89	56.66	71.72	14.55	37.32	51.2	64.42
Diluted Market Cap	11	3	1	2	1	3	1	4	2	1	1	1	1
Diluted Enterprise Value	10	3	1	2	1	3	1	4	2	2	2	2	1
EV per Share	4.83	0.78	0.23	0.24	0.08	0.16	0.07	0.16	0.07	0.06	0.09	0.09	0.06
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	-3	-1	-1	- -	- -	- -	- -	- -	- -	- -	-1	- -
TTM Operating Income	- -	-4	-1	-1	- -	- -	- -	- -	- -	- -	- -	-1	- -
TTM Cash Flow to Firm	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2020 Y	2021 Y	2022 Y
As of date	07/31/2005	07/31/2006	07/31/2007	07/31/2008	07/31/2009	07/31/2010	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2020	07/31/2021	07/31/2022

Price/Free Cash Flow	-29.3	-3.41	-2.35	-6.73	-15.17	-32.52	-43.72	-82.16	-34.68	-33.35	- -	-81.62	-22.77
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	10	3	1	2	1	3	1	4	2	2	2	2	1
Low Price	0.01	0.69	0.12	0.02	0.02	0.05	0.06	0.06	- -	0.02	0.01	0.01	0.01
EV/Sales	- -	98.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-9.34	-2.73	-1.92	-1.25	-1.49	-17.81	-3.21	-10.11	-10.22	-9.4	-8.67	-0.62	-20.73
Price/Earnings High	-48.71	-7.07	-4.3	-4.1	-7	-31.05	-9.34	-10.78	-21.26	-28.01	-31.2	-2.3	-100.64
Price/Earnings Low	-0.08	-0.82	-0.57	-0.21	-0.42	-3.11	-2.67	-4.31	-0.59	-2.8	-3.04	-0.19	-2.82
Price/Book Value	-33.83	-0.82	-0.17	-0.25	-0.16	-0.49	-0.18	-0.48	-0.22	-0.18	-0.09	-0.08	-0.04
Price/Book Value Average	-9.68	-2.52	-0.45	-0.18	-0.11	-0.88	-0.22	-0.46	-0.3	-0.24	-0.03	-0.06	-0.11
Price/Book Value High	-50.44	-6.52	-1.01	-0.57	-0.5	-1.54	-0.64	-0.48	-0.62	-0.71	-0.11	-0.21	-0.51
Price/Book Value Low	-0.08	-0.76	-0.14	-0.03	-0.03	-0.15	-0.18	-0.19	-0.02	-0.07	-0.01	-0.02	-0.01
Price/Tangible Book Value	22.63	-30.05	-1.57	-1.25	-8.39	-8.79	-2.06	-4.83	-5.34	-3.19	-1.49	-1.28	-0.69
Price/Tangible Book Value Average	6.47	-92.09	-4.19	-0.88	-5.57	-15.76	-2.47	-4.53	-7.21	-4.28	-0.48	-0.92	-1.62
Price/Tangible Book Value High	33.74	-238.02	-9.39	-2.87	-26.22	-27.48	-7.2	-4.83	-15.01	-12.75	-1.72	-3.41	-7.86
Price/Tangible Book Value Low	0.05	-27.65	-1.25	-0.15	-1.57	-2.75	-2.06	-1.93	-0.42	-1.28	-0.17	-0.28	-0.22
Price/Sales	- -	94.59	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	289.83	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	749.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	87.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-29.06	-3.34	-2.35	-6.73	-15.17	-32.52	-43.72	-82.16	-34.68	-33.35	- -	-81.62	-22.77
Price/Cash Flow Average	-8.31	-10.22	-6.31	-4.72	-10.07	-58.28	-52.54	-77.11	-46.87	-44.77	- -	-58.49	-53.59
Price/Cash Flow High	-43.33	-26.41	-14.12	-15.43	-47.39	-101.63	-153.01	-82.16	-97.55	-133.41	- -	-217.53	-260.18
Price/Cash Flow Low	-0.07	-3.07	-1.88	-0.79	-2.84	-10.16	-43.72	-32.86	-2.71	-13.34	- -	-17.69	-7.28
Price/Free Cash Flow Average	-8.38	-10.44	-6.31	-4.72	-10.07	-58.28	-52.54	-77.11	-46.87	-44.77	- -	-58.49	-53.59
Price/Free Cash Flow High	-43.69	-26.98	-14.12	-15.43	-47.39	-101.63	-153.01	-82.16	-97.55	-133.41	- -	-217.53	-260.18
Price/Free Cash Flow Low	-0.07	-3.13	-1.88	-0.79	-2.84	-10.16	-43.72	-32.86	-2.71	-13.34	- -	-17.69	-7.28
EV/Sales Average	- -	294.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	753.56	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	91.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-8.04	-2.91	-2.39	-2.49	-1.57	-18.37	-5.14	-15.8	-16.74	-52.36	- -	-1.03	-74.71
EV/EBITDA High	-47.41	-7.44	-4.85	-6.06	-7.38	-31.83	-14.28	-16.79	-33.38	-141.99	- -	-2.77	-290.9
EV/EBITDA Low	1.23	-0.9	-1	-1.19	-0.45	-3.43	-4.34	-7.14	-2.25	-20.59	- -	-0.58	-26.25
EV/EBIT Average	-8.03	-2.9	-2.38	-2.1	-1.56	-18.34	-5.14	-15.8	-16.74	-52.36	- -	-1.03	-74.71
EV/EBIT High	-47.4	-7.43	-4.82	-5.12	-7.35	-31.77	-14.28	-16.79	-33.38	-141.99	- -	-2.77	-290.9
EV/EBIT Low	1.23	-0.9	-1	-1	-0.44	-3.42	-4.34	-7.14	-2.25	-20.59	- -	-0.58	-26.25
Last Price	5.03	0.75	0.15	0.17	0.08	0.16	0.06	0.15	0.06	0.05	0.06	0.06	0.04
High Price	7.5	5.94	0.9	0.39	0.25	0.5	0.21	0.15	0.18	0.2	0.08	0.16	0.4
Enterprise Value Average	3	10	3	2	1	6	2	4	3	2	1	1	2
Enterprise Value High	15	26	6	4	3	11	5	4	5	6	2	4	8
Enterprise Value Low	- -	3	1	1	- -	1	1	2	- -	1	1	1	1

Shares Outstanding	5	5	8	9	12	12	14	17	19	20	20	20	20
Diluted Weighted Avg Shares	2	4	6	9	13	21	22	25	27	29	20	20	20
Basic Weighted Avg Shares	2	4	6	9	13	21	22	25	27	29	20	20	20
Revenue per Share	- -	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.15	-0.8	-0.2	-0.08	-0.03	-0.02	-0.02	-0.01	-0.01	- -	- -	-0.07	- -
Operating Income per Share	-0.15	-0.8	-0.2	-0.09	-0.03	-0.02	-0.02	-0.01	-0.01	- -	- -	-0.07	- -
Basic EPS, GAAP	-0.15	-0.84	-0.21	-0.1	-0.04	-0.02	-0.02	-0.01	-0.01	-0.01	- -	-0.07	- -
Basic EPS from Cont Ops	-0.15	-0.84	-0.21	-0.1	-0.04	-0.02	-0.02	-0.01	-0.01	-0.01	- -	-0.07	- -
Diluted EPS, GAAP	-0.15	-0.84	-0.21	-0.1	-0.04	-0.02	-0.02	-0.01	-0.01	-0.01	- -	-0.07	- -
Diluted EPS from Cont Ops	-0.15	-0.84	-0.21	-0.1	-0.04	-0.02	-0.02	-0.01	-0.01	-0.01	- -	-0.07	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.17	-0.22	-0.06	-0.03	-0.01	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.17	-0.23	-0.06	-0.03	-0.01	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	0.2	0.02	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-0.15	-0.91	-0.89	-0.68	-0.5	-0.32	-0.33	-0.31	-0.29	-0.28	-0.71	-0.78	-0.78
Tangible Book Value per Share	0.22	-0.02	-0.1	-0.14	-0.01	-0.02	-0.03	-0.03	-0.01	-0.02	-0.04	-0.05	-0.05

Worldwide Strategies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)