Xemex Group, Inc. Financial Ratios — XMEX Stock

Profitability (USD)

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-50.41	-50.83	-39.01	-82.91	-116.61	-136.02	-38.19	-27.46
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-66,106,500	-21,610,100	- -	- -	71.84	- -	47.46	35.9	17.77
EBITDA Margin (%)	-88,569,800	-60,347,800	- -	- -	-2,901.68	- -	-689.83	-930.78	-486.51
Operating Margin (%)	-88,693,300	-60,511,000	- -	- -	-2,908.32	- -	-743.86	-1,098.58	-570.75
Incremental Operating Margin (%)	- -	- -	57,123,200	- -	- -	-336.99	- -	- -	- -
Pretax Margin (%)	- -	-61,132,900	- -	- -	-3,625	- -	-813.67	-1,371.41	-767.58
Profit Margin (%)	-89,317,300	-61,132,900	- -	- -	-3,625	- -	-787.7	-1,127.12	-529.36
Net Income to Common Margin (%)	-89,317,300	-61,132,900	- -	- -	-3,625	- -	-787.7	-1,127.12	-529.36
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Total Debt	- -	- -	1	1	2	1	7	9	11
ST Debt	- -	- -	- -	1	- -	- -	2	- -	4
LT Debt	- -	- -	1	- -	2	1	6	9	7
Total Debt/EBITDA	-0.07	-0.1	-0.93	-1.25	-0.97	-0.88	-1	-2.14	-2.92
Net Debt/EBITDA	0.1	-0.08	-0.82	-1.24	-0.93	-0.56	-0.74	-1.79	-2.85
Total Debt/EBIT	-0.07	-0.1	-0.92	-1.25	-0.97	-0.75	-0.93	-1.81	-2.49
Net Debt/EBIT	0.1	-0.08	-0.82	-1.24	-0.93	-0.47	-0.69	-1.52	-2.43
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-324.8	-71.21	-102.01	-143.47	-214.14	-1,511.98	-165.72	-153.42	-208.49
Long-Term Debt/Equity (%)	- -	- -	71.94	- -	282.14	- -	183.19	205.49	- -
Long-Term Debt/Capital (%)	- -	- -	-62.13	- -	-37.7	-10.51	-92.1	-82.89	-49.07
Long-Term Debt/Total Assets (%)	- -	- -	38.21	- -	57.15	141.53	49.32	55.41	53.5
Total Debt/Equity (%)	53.96	3	76.29	94.22	308.75	-87.12	235.12	215.79	-2,595.41
Total Debt/Capital (%)	-7.21	-4.24	-65.89	-40.57	-41.25	-12.25	-118.21	-87.05	-73.17
Total Debt/Total Assets (%)	21.82	2.89	40.52	41.41	62.54	165.04	63.31	58.19	79.77
Net Debt to Equity	-74.95	2.45	67.94	93.4	296.28	-55.21	174.93	180.77	-2,530.12
Net Debt/Capital (%)	8.54	-3.43	-54.73	-40.07	-38.98	-7.44	-67.52	-63.89	-70.04
EBITDA	-1	-1	-1	-1	-2	-1	-7	-4	-4
EBITDA-CapEx	-1	-1	-1	-1	-2	-1	-8	-8	-5
Operating Income (Loss)	-1	-1	-1	-1	-2	-2	-8	-5	-4

Liquidity (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Cash Ratio	0.88	0.15	0.59	0.01	0.1	0.4	0.68	1.42	0.23
Current Ratio	1.33	0.24	0.59	0.04	0.22	0.47	1.23	1.71	0.39
Quick Ratio	0.88	0.24	0.59	0.01	0.1	0.41	0.83	1.45	0.29
CFO/Avg Current Liab	- -	-4.6	-4.41	-0.77	-0.65	-0.82	-1.07	-0.94	-0.7
Common Equity/Total Assets	-324.8	-71.21	-102.01	-143.47	-214.14	-1,511.98	-165.72	-153.42	-208.49
Long-Term Debt/Equity (%)	- -	- -	71.94	- -	282.14	- -	183.19	205.49	- -
Long-Term Debt/Capital (%)	- -	- -	-62.13	- -	-37.7	-10.51	-92.1	-82.89	-49.07
Long-Term Debt/Total Assets (%)	- -	- -	38.21	- -	57.15	141.53	49.32	55.41	53.5
Total Debt/Equity (%)	53.96	3	76.29	94.22	308.75	-87.12	235.12	215.79	-2,595.41
Total Debt/Capital (%)	-7.21	-4.24	-65.89	-40.57	-41.25	-12.25	-118.21	-87.05	-73.17
Total Debt/Total Assets (%)	21.82	2.89	40.52	41.41	62.54	165.04	63.31	58.19	79.77
CFO/Total Liabilities	-193.82	-748.13	-48.73	-43.9	-30.65	-33.21	-23.98	-22.52	-23.72
CFO/CapEx	-71.32	-7.98	-458.08	-88.96	-6.08	-701.18	-15.2	-0.68	-4.36
Altman's Z-Score	-16.64	106.85	-38.92	-66.01	-41.75	-13.09	-8.88	-2.41	-5.83

Working Capital (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	5.1	1.84	3.54
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	71.62	198.16	103.09
Inventory Turnover	- -	- -	- -	- -	0.81	- -	26.1	44.38	7.62
Days Inventory Outstanding	- -	- -	- -	- -	450.68	- -	13.98	8.22	47.91
Accounts Payable Turnover	- -	4.9	8.03	3.88	0.28	- -	1.61	0.83	1.45
Accounts Payable Turnover Days	- -	74.45	45.48	94.02	1,326.85	- -	227	439.02	252.31
Cash Conversion Cycle	- -	-74.45	- -	- -	-876.17	- -	-141.4	-232.63	-101.32
Inventory to Cash Days	- -	- -	- -	- -	-450.68	- -	57.64	189.94	55.18
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Market Capitalization	- -	16	5	10	16	62	33	54	48
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	2	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	6	5	3
+ Total Debt	- -	- -	1	1	2	1	7	9	11
Enterprise Value	- -	16	6	11	17	63	44	64	60
Total Capital	-1	-1	-2	-3	-4	-10	-6	-11	-15
Total Debt/Capital (%)	-7.21	-4.24	-65.89	-40.57	-41.25	-12.25	-118.21	-87.05	-73.17
Total Debt / EV	-0.72	- -	0.17	0.1	0.1	0.02	0.17	0.15	0.18
EV/Sales	- -	16,413,823	- -	- -	281.19	- -	41.25	136.21	77.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	50.36	- -
Diluted Market Cap	- -	16	5	10	16	62	33	54	48
Diluted Enterprise Value	- -	16	6	11	17	63	44	67	61
EV per Share	- -	1,444.5	401.44	399.41	553.57	1,761.32	1,072.01	1,348.18	1,002.79
TTM Sales	- -	- -	- -	- -	- -	- -	1	- -	1
TTM EBITDA	-1	-1	-1	-1	-2	-1	-7	-4	-4
TTM Operating Income	-1	-1	-1	-1	-2	-2	-8	-5	-4
TTM Cash Flow to Firm	- -	-1	-1	-1	-1	-1	-2	-3	-3
TTM Free Cash Flow to Firm	- -	- -	-1	-1	-1	-1	-2	1	-3

Multiples (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Price/Free Cash Flow	- -	-33.36	-8.76	-15.41	-27.5	-89.62	-17.24	42.58	-18.39
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	16	6	11	17	63	44	64	60
Low Price	- -	562	160	140	240	190	780	420	680
EV/Sales	- -	16,413,823	- -	- -	281.19	- -	41.25	136.21	77.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-33.35	-6.76	-8.94	-6.67	-11.28	-7.25	-8.92	-14.85
Price/Earnings High	- -	-83.64	-19.28	-17.95	-9.25	-37.19	-10.84	-12.91	-24.48
Price/Earnings Low	- -	-10.45	-2.06	-3.7	-3.36	-3.3	-3.81	-3.76	-9.91
Price/Book Value	- -	-10.73	-1.96	-2.61	-2.62	-5.69	-1.7	-2.2	-1.66
Price/Book Value Average	- -	-13.37	-3.03	-2.46	-2.5	-2.12	-3.16	-1.92	-2.12
Price/Book Value High	- -	-33.53	-8.64	-4.94	-3.46	-7	-4.73	-2.77	-3.49
Price/Book Value Low	- -	-4.19	-0.92	-1.02	-1.26	-0.62	-1.66	-0.81	-1.41
Price/Tangible Book Value	- -	164.54	-5.01	-7.4	-8.24	-44.31	-8.39	-23.28	-7.17
Price/Tangible Book Value Average	- -	205.02	-7.75	-6.96	-7.84	-16.53	-15.57	-20.32	-9.13
Price/Tangible Book Value High	- -	514.2	-22.12	-13.97	-10.88	-54.49	-23.29	-29.41	-15.05
Price/Tangible Book Value Low	- -	64.22	-2.36	-2.88	-3.96	-4.84	-8.18	-8.58	-6.09
Price/Sales	- -	16,362,720	- -	- -	253.98	- -	30.78	115.17	61.7
Price/Sales Average	- -	20,388,216.06	- -	- -	241.63	- -	57.1	100.51	78.59
Price/Sales High	- -	51,133,500	- -	- -	335.26	- -	85.42	145.48	129.58
Price/Sales Low	- -	6,386,006	- -	- -	121.91	- -	30.01	42.43	52.45
Price/Cash Flow	- -	-29.18	-8.74	-15.23	-22.98	-89.49	-16.1	-20.49	-14.17
Price/Cash Flow Average	- -	-36.36	-13.52	-14.33	-21.87	-33.39	-29.87	-17.88	-18.05
Price/Cash Flow High	- -	-91.19	-38.56	-28.77	-30.34	-110.07	-44.69	-25.88	-29.76
Price/Cash Flow Low	- -	-11.39	-4.11	-5.92	-11.03	-9.77	-15.7	-7.55	-12.04
Price/Free Cash Flow Average	- -	-41.57	-13.55	-14.5	-26.17	-33.44	-31.97	37.16	-23.42
Price/Free Cash Flow High	- -	-104.26	-38.64	-29.1	-36.3	-110.22	-47.83	53.79	-38.62
Price/Free Cash Flow Low	- -	-13.02	-4.12	-5.99	-13.2	-9.79	-16.81	15.69	-15.63
EV/Sales Average	- -	20,439,319.06	- -	- -	268.84	- -	67.56	126.87	95.95
EV/Sales High	- -	51,184,603	- -	- -	362.47	- -	95.89	171.84	146.93
EV/Sales Low	- -	6,437,109	- -	- -	149.12	- -	40.48	68.79	69.8
EV/EBITDA Average	0.1	-33.87	-7.88	-11.88	-9.27	-17.68	-9.79	-13.63	-19.72
EV/EBITDA High	0.1	-84.82	-20.95	-22.6	-12.49	-57	-13.9	-18.46	-30.2
EV/EBITDA Low	0.1	-10.67	-2.97	-5.64	-5.14	-5.57	-5.87	-7.39	-14.35
EV/EBIT Average	0.1	-33.78	-7.87	-11.85	-9.24	-15.03	-9.08	-11.55	-16.81
EV/EBIT High	0.1	-84.59	-20.91	-22.55	-12.46	-48.43	-12.89	-15.64	-25.74
EV/EBIT Low	0.1	-10.64	-2.97	-5.62	-5.13	-4.74	-5.44	-6.26	-12.23
Last Price	- -	1,440	340	360	500	1,740	800	1,140	800
High Price	- -	4,500	1,500	680	660	2,140	2,220	1,440	1,680
Enterprise Value Average	- -	20	9	10	17	24	73	60	74
Enterprise Value High	- -	51	25	20	23	77	103	81	114
Enterprise Value Low	- -	6	3	5	9	8	43	32	54

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	1.97	- -	25.99	9.9	12.97
EBITDA per Share	-86.62	-53.11	-74.54	-31.83	-57.12	-37.92	-179.28	-92.13	-63.08
Operating Income per Share	-86.74	-53.25	-74.66	-31.91	-57.25	-44.63	-193.32	-108.74	-74
Basic EPS, GAAP	-87.35	-53.8	-77.82	-37.87	-71.36	-57.54	-204.72	-111.56	-68.63
Basic EPS from Cont Ops	-87.35	-53.8	-77.82	-37.87	-71.36	-57.54	-204.72	-111.56	-68.63
Diluted EPS, GAAP	-87.35	-53.8	-77.82	-37.87	-71.36	-57.54	-204.72	-111.56	-68.63
Diluted EPS from Cont Ops	-87.35	-53.8	-77.82	-37.87	-71.36	-57.54	-204.72	-111.56	-68.63
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-32.05	-49.35	-38.9	-23.63	-21.75	-19.44	-49.68	-55.64	-56.46
Free Cash Flow per Basic Share	-32.5	-55.54	-38.99	-23.9	-25.33	-19.47	-52.95	-138.06	-69.41
Cash & Equivalents per Share	14.48	1	7.55	0.35	2.08	12.07	45.94	84.69	26.89
Book Value per Share	-90.19	-134.21	-173.69	-137.77	-190.57	-305.86	-469.76	-518.99	-481.38
Tangible Book Value per Share	7.86	8.75	-67.83	-48.66	-60.65	-39.27	-95.32	-48.97	-111.62

Xemex Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)