XMax Inc. Financial Ratios — XWIN 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 (%)	- -	65.41	36.17	42.41	8.61	-4.22	13.41	16.36	-27.98	-194.67	- -	- -	- -	- -	- -
Return on Assets (%)	30.82	12.7	8.74	12.12	2.58	-1.34	4.8	6.24	-10.64	-44.19	-52.53	-83.29	-86.92	-68.85	-15.04
Return on Capital (%)	195	48.32	25.09	31.42	7.44	- -	11.02	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	47.34	18.87	13.11	10.42	7.01	- -	5.58	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	28.06	22.21	19.61	19.65	16.99	14.6	19.18	18.92	5.88	-175.26	43.98	-61.06	37.64	43.87	25.02
EBITDA Margin (%)	17.61	11.38	9.47	7.89	5.72	-0.18	7.82	5.99	-24.04	-225.17	-24	-122.8	-50.64	-50.1	-6.25
Operating Margin (%)	16.08	10.22	7.78	6.17	5.15	-0.83	6.39	5.95	-26.37	-231.76	-30.75	-127.29	-57.89	-55.37	-11.53
Incremental Operating Margin (%)	16.14	-0.7	-5.63	-0.04	16.66	- -	54.67	7.81	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	15.81	9.81	6.98	9.66	3.96	-1.22	6.13	5.57	-26.77	-232.6	-32.34	-133.96	-63.06	-57.39	-23.92
Profit Margin (%)	12.43	8.2	6.21	8.67	2.45	-1.21	3.54	6.53	-39.12	-229.76	-158.98	-134.18	-69.66	-57.41	-20.44
Net Income to Common Margin (%)	12.43	8.2	6.21	8.67	2.45	-1.21	3.54	6.53	-39.12	-229.76	-158.98	-134.18	-69.66	-57.41	-20.44
Effective Tax Rate (%)	21.4	16.47	10.96	10.29	4.53	- -	42.3	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	65.41	36.17	42.41	8.61	-4.22	13.41	16.36	-27.98	-194.67	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	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	- -	7	7	8	8	8	4	6	3	3	3	3	2	2	6
ST Debt	- -	7	1	8	2	8	- -	6	- -	1	1	1	1	1	1
LT Debt	- -	- -	7	- -	6	- -	4	- -	2	2	3	2	1	1	5
Total Debt/EBITDA	- -	0.87	1	0.97	1.46	-48.96	0.5	1.28	-0.51	-0.1	-1.15	-0.18	-0.38	-0.44	-5.94
Net Debt/EBITDA	-0.33	0.45	0.69	0.81	1.28	-33.08	-0.18	1.23	1.4	0.34	2.03	0.08	0.04	-0.09	1.08
Total Debt/EBIT	- -	0.96	1.22	1.25	1.62	-10.41	0.62	1.29	-0.46	-0.1	-0.9	-0.18	-0.33	-0.39	-3.22
Net Debt/EBIT	-0.36	0.5	0.84	1.04	1.42	-7.04	-0.22	1.24	1.28	0.33	1.59	0.08	0.03	-0.08	0.59
EBITDA to Interest Expense	98.95	39.94	25.4	49.21	18.66	-0.57	- -	- -	- -	- -	- -	- -	-591.34	-155.33	-13.56
EBITDA-CapEx/Interest Expense	87.04	33.63	23.68	31.08	18.47	-0.62	- -	- -	- -	- -	- -	- -	-591.34	-155.78	-13.56
EBIT to Interest Expense	90.32	35.89	20.87	38.47	16.8	-2.7	- -	- -	- -	- -	- -	- -	-675.99	-171.66	-25
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	16.06	21.72	26.24	30.31	29.7	34.23	37.26	38.89	36.94	0.77	-66.37	-318.25	-712.16	-504.01	-150.13
Long-Term Debt/Equity (%)	- -	- -	17.05	- -	9.43	- -	6.14	- -	3.35	4.63	11.63	32.08	284.01	31.01	18.58
Long-Term Debt/Capital (%)	- -	- -	28.32	- -	16.57	- -	12.37	- -	7.59	64.47	-16.9	-6.27	-3.33	-2.02	-11.02
Long-Term Debt/Total Assets (%)	- -	- -	10.9	- -	6.31	- -	5.26	- -	3.09	4.08	9.24	18.39	22.6	9.77	14.61
Total Debt/Equity (%)	- -	21.5	19.16	14.66	12.51	12.61	6.14	8.34	4.08	6.31	14.75	43.22	425.44	67.75	22.21
Total Debt/Capital (%)	- -	37.19	31.83	23.7	21.98	23.22	12.37	15.13	9.24	87.86	-21.43	-8.44	-4.99	-4.42	-13.16
Total Debt/Total Assets (%)	- -	12.86	12.25	9.41	8.36	10.35	5.26	6.94	3.76	5.56	11.71	24.78	33.85	21.34	17.47
Net Debt to Equity	-10.96	11.13	13.17	12.26	10.98	8.52	-2.22	8.02	-11.24	-21	-26.13	-18.51	-44.67	13.91	-4.05
Net Debt/Capital (%)	-81.2	23.46	24.29	20.61	19.82	16.97	-5.38	14.63	-34.2	148.09	27.33	3.48	0.52	-0.9	2.1
EBITDA	8	8	7	8	5	- -	8	5	-5	-26	-3	-16	-6	-5	-1
EBITDA-CapEx	7	6	7	5	5	- -	8	5	-5	-26	-3	-16	-6	-5	-1
Operating Income (Loss)	7	7	6	6	5	-1	7	5	-6	-26	-4	-16	-6	-5	-2

Liquidity (USD)

API Chat

	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	0.32	0.2	0.25	0.06	0.05	0.22	2.13	0.02	5.07	4.32	3.46	0.84	0.1	0.03	2.8
Current Ratio	3.07	2.06	4.14	2.56	3.83	6.02	27.95	7.22	46.77	21.38	14.09	4.99	1.02	1.36	4.92
Quick Ratio	2.76	1.63	3.3	2	2.54	4.55	22.3	5.65	5.35	4.88	3.68	1.06	0.12	0.04	3.83
CFO/Avg Current Liab	-0.12	0.07	- -	-0.41	-0.21	-0.45	-0.18	-0.95	2.24	-1.19	-2.49	-3.11	-0.59	-0.29	-0.11
Common Equity/Total Assets	16.06	21.72	26.24	30.31	29.7	34.23	37.26	38.89	36.94	0.77	-66.37	-318.25	-712.16	-504.01	-150.13
Long-Term Debt/Equity (%)	- -	- -	17.05	- -	9.43	- -	6.14	- -	3.35	4.63	11.63	32.08	284.01	31.01	18.58
Long-Term Debt/Capital (%)	- -	- -	28.32	- -	16.57	- -	12.37	- -	7.59	64.47	-16.9	-6.27	-3.33	-2.02	-11.02
Long-Term Debt/Total Assets (%)	- -	- -	10.9	- -	6.31	- -	5.26	- -	3.09	4.08	9.24	18.39	22.6	9.77	14.61
Total Debt/Equity (%)	- -	21.5	19.16	14.66	12.51	12.61	6.14	8.34	4.08	6.31	14.75	43.22	425.44	67.75	22.21
Total Debt/Capital (%)	- -	37.19	31.83	23.7	21.98	23.22	12.37	15.13	9.24	87.86	-21.43	-8.44	-4.99	-4.42	-13.16
Total Debt/Total Assets (%)	- -	12.86	12.25	9.41	8.36	10.35	5.26	6.94	3.76	5.56	11.71	24.78	33.85	21.34	17.47
CFO/Total Liabilities	-3.9	4.06	0.2	-22.36	-14.21	-46.61	-11.5	-45.32	270.2	-37.39	-78.59	-109.06	-27.52	-20.49	-5.88
CFO/CapEx	-0.51	0.69	0.09	-2.25	-80.72	-475.88	-48.94	-250	574.68	-5.69	-43.27	-611.91	- -	-98.56	- -
Altman's Z-Score	2.76	2.51	2.96	2.63	2.41	2.77	3.41	2.61	1.69	-0.55	0.03	-7.46	-12.01	-7.78	8.32

Working Capital (USD)

API Chat

	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	4.54	3.2	3.11	2.78	2.1	2.19	2.22	1.35	0.66	25.08	40.61	65.05	66.1	232.39	13.48
Days Sales Outstanding	80.35	113.94	117.28	131.15	173.8	167.01	164.7	271.12	556.08	14.55	8.99	5.61	5.52	1.57	27.08
Inventory Turnover	33.6	20.27	19.1	22.77	24.37	29.88	18.8	10.33	1.15	1	0.4	5.43	1.94	2.16	5.03
Days Inventory Outstanding	10.86	18.01	19.11	16.03	14.98	12.21	19.41	35.34	318.39	365.31	919.47	67.21	188.63	169.08	72.6
Accounts Payable Turnover	9.74	7.63	9	9.17	9.1	19.66	44.8	22.77	19.3	59.11	-42.02	67.19	11.17	10.44	22.5
Accounts Payable Turnover Days	37.49	47.83	40.54	39.79	40.1	18.57	8.15	16.03	18.91	6.18	-8.69	5.43	32.69	34.96	16.22
Cash Conversion Cycle	53.72	84.11	95.84	107.39	148.68	160.66	175.97	290.44	855.55	373.69	937.14	67.39	161.46	135.69	83.46
Inventory to Cash Days	69.49	95.93	98.18	115.13	158.82	154.8	145.29	235.78	237.69	-350.76	-910.48	-61.6	-183.1	-167.51	-45.52
Inventories	2	3	3	4	3	3	6	6	30	33	3	5	2	3	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	1	1	1	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1	2	2	2	3	3	6	6	30	33	3	5	2	3	2
Other Inventory	- -	- -	- -	- -	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	124
- Cash & Cash Equivalents	3	3	2	1	1	3	6	- -	7	9	6	1	- -	- -	7
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	7	7	8	8	8	4	6	3	3	3	3	2	2	6
Enterprise Value	-3	3	5	6	7	5	-2	6	-5	-6	-3	1	2	2	124
Total Capital	6	18	23	32	34	34	34	41	29	3	-16	-34	-42	-48	-47
Total Debt/Capital (%)	- -	37.19	31.83	23.7	21.98	23.22	12.37	15.13	9.24	87.86	-21.43	-8.44	-4.99	-4.42	-13.16
Total Debt / EV	- -	1.93	1.46	1.2	1.14	1.48	-2.76	1.04	-0.57	-0.42	-1.23	1.93	1.21	1.08	0.05
EV/Sales	- -	0.05	0.07	0.06	0.07	0.06	- -	0.07	- -	- -	- -	0.12	0.16	0.2	7.39
EV/EBITDA	- -	0.45	0.69	0.81	1.28	- -	- -	1.23	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	0.5	0.84	1.04	1.42	- -	- -	1.24	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	3.43	16.83	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	1.55	6.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	124
Diluted Enterprise Value	-3	3	5	6	7	5	-2	6	-5	-6	-3	1	2	2	124
EV per Share	- -	4.56	6.75	7.79	7.21	5.3	- -	5.29	- -	- -	- -	1.07	1.12	0.52	5.98
TTM Sales	43	66	78	99	90	93	106	81	22	11	13	13	11	10	17
TTM EBITDA	8	8	7	8	5	- -	8	5	-5	-26	-3	-16	-6	-5	-1
TTM Operating Income	7	7	6	6	5	-1	7	5	-6	-26	-4	-16	-6	-5	-2
TTM Cash Flow to Firm	- -	1	- -	-6	-4	-6	-1	-7	15	-2	-5	-5	-2	-1	- -
TTM Free Cash Flow to Firm	1	2	1	-3	-4	-6	-1	-7	15	-2	-5	-5	-2	-1	- -

Multiples (USD)

API Chat

	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-278.37
EV/EBIT	- -	0.5	0.84	1.04	1.42	- -	- -	1.24	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-3	3	5	6	7	5	-2	6	-5	-6	-3	1	2	2	124
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.2
EV/Sales	- -	0.05	0.07	0.06	0.07	0.06	- -	0.07	- -	- -	- -	0.12	0.16	0.2	7.39
EV/EBITDA	- -	0.45	0.69	0.81	1.28	- -	- -	1.23	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-34.43
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-37.7
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-31.46
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.33
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.21
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.41
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.02
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.44
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.21
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.61
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.85
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.42
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.04
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.71
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.43
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-278.37
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-263.98
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-289.04
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-241.25
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-263.98
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-289.04
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-241.25
EV/Sales Average	- -	0.05	0.07	0.06	0.07	0.06	- -	0.07	- -	- -	- -	0.12	0.16	0.2	7.01
EV/Sales High	- -	0.05	0.07	0.06	0.07	0.06	- -	0.07	- -	- -	- -	0.12	0.16	0.2	7.68
EV/Sales Low	- -	0.05	0.07	0.06	0.07	0.06	- -	0.07	- -	- -	- -	0.12	0.16	0.2	6.4
EV/EBITDA Average	-0.33	0.45	0.69	0.81	1.28	-33.08	-0.18	1.23	0.9	0.24	0.93	-0.09	-0.31	-0.4	-112.04
EV/EBITDA High	-0.33	0.45	0.69	0.81	1.28	-33.08	-0.18	1.23	0.9	0.24	0.93	-0.09	-0.31	-0.4	-122.72
EV/EBITDA Low	-0.33	0.45	0.69	0.81	1.28	-33.08	-0.18	1.23	0.9	0.24	0.93	-0.09	-0.31	-0.4	-102.35
EV/EBIT Average	-0.36	0.5	0.84	1.04	1.42	-7.04	-0.22	1.24	0.82	0.23	0.73	-0.09	-0.27	-0.36	-60.76
EV/EBIT High	-0.36	0.5	0.84	1.04	1.42	-7.04	-0.22	1.24	0.82	0.23	0.73	-0.09	-0.27	-0.36	-66.55
EV/EBIT Low	-0.36	0.5	0.84	1.04	1.42	-7.04	-0.22	1.24	0.82	0.23	0.73	-0.09	-0.27	-0.36	-55.51
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.23
Enterprise Value Average	-3	3	5	6	7	5	-2	6	-5	-6	-3	1	2	2	117
Enterprise Value High	-3	3	5	6	7	5	-2	6	-5	-6	-3	1	2	2	128
Enterprise Value Low	-3	3	5	6	7	5	-2	6	-5	-6	-3	1	2	2	107

Shares Outstanding	1	1	1	1	1	1	1	1	1	1	1	1	2	7	42
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	2	4	21
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	2	4	21
Revenue per Share	74.38	89.44	103.78	121.08	98.51	91.07	96.19	71.47	19.4	9.89	10.3	9.2	7.12	2.57	0.81
EBITDA per Share	13.1	10.18	9.83	9.56	5.63	-0.16	7.52	4.28	-4.66	-22.26	-2.47	-11.29	-3.61	-1.29	-0.05
Operating Income per Share	11.96	9.14	8.08	7.47	5.07	-0.75	6.15	4.25	-5.11	-22.91	-3.17	-11.71	-4.12	-1.42	-0.09
Basic EPS, GAAP	9.25	7.33	6.45	10.49	2.41	-1.1	3.4	4.67	-7.59	-22.71	-16.37	-12.34	-4.96	-1.48	-0.17
Basic EPS from Cont Ops	9.25	7.33	6.45	10.49	3.73	-0.29	3.4	4.63	-5.42	-22.43	-3.47	-12.32	-4.96	-1.48	-0.17
Diluted EPS, GAAP	9.13	7.27	6.36	10.45	2.41	-1.1	3.39	4.63	-7.59	-22.71	-16.37	-12.34	-4.96	-1.48	-0.17
Diluted EPS from Cont Ops	9.13	7.27	6.36	10.45	3.73	-0.29	3.39	4.6	-5.42	-22.43	-3.47	-12.32	-4.96	-1.48	-0.17
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.8	1.12	0.06	-7.92	-4.63	-6.31	-1.19	-6.06	13.13	-1.81	-3.92	-3.87	-1.02	-0.37	-0.02
Free Cash Flow per Basic Share	-2.38	-0.49	-0.61	-11.44	-4.69	-6.33	-1.21	-6.08	13.11	-2.13	-4.01	-3.88	-1.02	-0.37	-0.02
Cash & Equivalents per Share	4.32	4.25	3.08	1.53	1.01	2.54	5.17	0.21	6.55	7.62	5.15	0.99	0.24	0.04	0.32
Book Value per Share	9.63	14.87	21.05	29.99	29.19	25.93	26.88	30.85	23.33	0.31	-16.07	-26.48	-28.54	-13.27	-2.58
Tangible Book Value per Share	37.77	39.03	40.69	55.28	58.62	56.39	57.83	65.76	58.09	35.46	19.03	4.6	0.17	0.77	1.35

XMax Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)