Zero Gravity Solutions, Inc.

ZGSI

ZGSIZero Gravity Solutions, Inc. US flag

Other OTC

0.90

USD

- -

35.82MMarket Cap

Profitability (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-784.58	-648.28	-242.04	-306.69	-840.25	-841.97
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	76.74	84.48	76.36	81.17	11.42
EBITDA Margin (%)	- -	- -	- -	-25,486.4	-3,473.82	-3,105.54	-11,413.38	-10,346.86
Operating Margin (%)	- -	- -	- -	-25,501.49	-3,479.42	-3,113.83	-11,452.8	-10,404.95
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-25,533.31	-3,571.25	-3,191.35	-11,602.35	-12,019.52
Profit Margin (%)	- -	- -	- -	-25,533.31	-3,571.25	-3,191.35	-11,602.35	-12,019.52
Net Income to Common Margin (%)	- -	- -	- -	-25,533.31	-3,571.25	-3,191.35	-11,602.35	-12,019.52
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 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

Total Debt	- -	- -	- -	- -	1	1	2	4
ST Debt	- -	- -	- -	- -	1	1	1	2
LT Debt	- -	- -	- -	- -	- -	- -	1	2
Total Debt/EBITDA	-183.89	-0.3	-0.04	-0.04	-0.11	-0.1	-0.25	-0.96
Net Debt/EBITDA	-183.89	-0.3	0.22	0.05	0.49	-0.07	-0.25	-0.95
Total Debt/EBIT	-183.89	-0.3	-0.04	-0.04	-0.11	-0.1	-0.25	-0.95
Net Debt/EBIT	-183.89	-0.3	0.22	0.05	0.49	-0.07	-0.25	-0.94
EBITDA to Interest Expense	-0.05	-0.8	-682.52	-723.63	-38.03	-39.46	-76.62	-6.33
EBITDA-CapEx/Interest Expense	-0.05	-0.8	-682.52	-735.23	-38.16	-39.99	-76.8	-6.34
EBIT to Interest Expense	-0.05	-0.8	-682.52	-724.06	-38.09	-39.57	-76.88	-6.36
Interest Expense	- -	- -	- -	- -	- -	- -	- -	1
Common Equity/Total Assets	- -	- -	-540.11	-753.08	-269.93	-1,517.41	-3,234.45	-5,320.94
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-5.37	-10.02
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	159.97	451.93
Total Debt/Equity (%)	-63.66	-64.14	37.26	36.53	18.74	-368.8	-95.89	-87.86
Total Debt/Capital (%)	-157.14	-1.38	-2.64	-2.68	-5.89	-4.45	-8.56	-17.98
Total Debt/Total Assets (%)	- -	- -	13.88	19.66	15.01	64.67	255.14	810.92
Net Debt to Equity	-63.66	-64.14	-228.94	-43.59	-83.98	-245.54	-95.19	-87
Net Debt/Capital (%)	-157.14	-1.38	13.64	3.02	19.95	-2.92	-8.5	-17.77
EBITDA	- -	- -	-1	-3	-5	-7	-8	-5
EBITDA-CapEx	- -	- -	-1	-3	-5	-7	-8	-5
Operating Income (Loss)	- -	- -	-1	-3	-5	-7	-8	-5

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 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

Cash Ratio	- -	- -	1.58	0.93	4.13	0.18	0.01	0.01
Current Ratio	- -	- -	1.58	1.79	4.66	0.53	0.2	0.15
Quick Ratio	- -	- -	1.58	0.94	4.2	0.28	0.01	0.01
CFO/Avg Current Liab	- -	-0.03	-7.15	-9.42	-6.6	-4.87	-3.48	-1.77
Common Equity/Total Assets	- -	- -	-540.11	-753.08	-269.93	-1,517.41	-3,234.45	-5,320.94
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-5.37	-10.02
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	159.97	451.93
Total Debt/Equity (%)	-63.66	-64.14	37.26	36.53	18.74	-368.8	-95.89	-87.86
Total Debt/Capital (%)	-157.14	-1.38	-2.64	-2.68	-5.89	-4.45	-8.56	-17.98
Total Debt/Total Assets (%)	- -	- -	13.88	19.66	15.01	64.67	255.14	810.92
CFO/Total Liabilities	- -	-64.14	-375.4	-792.79	-460.21	-376.53	-179.13	-73.38
CFO/CapEx	- -	- -	- -	-46.98	-198.89	-52.34	-278.95	-551.3
Altman's Z-Score	- -	- -	156.06	388.64	198.58	67.06	-46.12	-100.91

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 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

Accounts Receivable Turnover	- -	- -	- -	16.93	5.95	2.62	1.07	52.18
Days Sales Outstanding	- -	- -	- -	21.56	61.38	139.38	341.88	7
Inventory Turnover	- -	- -	- -	0.28	1.05	1.86	0.24	0.47
Days Inventory Outstanding	- -	- -	- -	1,300.51	346.84	195.84	1,504.53	781.89
Accounts Payable Turnover	- -	- -	- -	0.33	0.25	0.2	0.07	0.1
Accounts Payable Turnover Days	- -	- -	- -	1,105.79	1,445.77	1,803.16	5,095.76	3,537.53
Cash Conversion Cycle	- -	- -	- -	216.27	-1,037.55	-1,467.94	-3,249.35	-2,748.65
Inventory to Cash Days	- -	- -	- -	-1,278.96	-285.45	-56.45	-1,162.64	-774.9
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
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

Market Capitalization	- -	- -	54	188	237	231	162	72
- Cash & Cash Equivalents	- -	- -	- -	- -	3	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	1	2	4
Enterprise Value	- -	- -	54	188	234	232	164	76
Total Capital	- -	- -	-2	-4	-9	-16	-22	-25
Total Debt/Capital (%)	-157.14	-1.38	-2.64	-2.68	-5.89	-4.45	-8.56	-17.98
Total Debt / EV	1	1	- -	- -	- -	- -	0.01	0.06
EV/Sales	- -	- -	- -	16,730.47	1,706.66	1,062.97	2,499.83	1,678.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	10	0.32	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	10	0.32	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	54	188	237	231	162	72
Diluted Enterprise Value	- -	- -	54	188	234	232	164	76
EV per Share	0.02	- -	2.24	6.8	6.93	6.01	4.1	1.86
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	-1	-3	-5	-7	-8	-5
TTM Operating Income	- -	- -	-1	-3	-5	-7	-8	-5
TTM Cash Flow to Firm	- -	- -	-1	-2	-3	-5	-5	-3
TTM Free Cash Flow to Firm	- -	- -	-1	-2	-3	-4	-5	-3

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 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

Price/Free Cash Flow	- -	- -	-78.26	-89.12	-74.98	-49.59	-33.59	-17.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	54	188	234	232	164	76
Low Price	- -	- -	1.95	2	6.8	6	4	1.7
EV/Sales	- -	- -	- -	16,730.47	1,706.66	1,062.97	2,499.83	1,678.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-55.43	-39.02	-48.7	-36.15	-52.97	-16.55
Price/Earnings High	- -	- -	-83.54	-91.61	-61.02	-38.78	-131.48	-30.43
Price/Earnings Low	- -	- -	-40.73	-19.29	-46.89	-33.24	-21.04	-12.77
Price/Book Value	- -	- -	-34.13	-42.4	-25.31	-14.19	-6.79	-2.43
Price/Book Value Average	- -	- -	-40.26	-25.23	-25.54	-15.43	-16.88	-3.06
Price/Book Value High	- -	- -	-60.68	-59.23	-32	-16.55	-41.89	-5.63
Price/Book Value Low	- -	- -	-29.58	-12.47	-24.59	-14.19	-6.7	-2.37
Price/Tangible Book Value	- -	- -	494.93	593.2	85.3	-1,192.72	-82.01	-14.04
Price/Tangible Book Value Average	- -	- -	583.78	353.01	86.08	-1,297.01	-203.96	-17.67
Price/Tangible Book Value High	- -	- -	879.87	828.74	107.84	-1,391.51	-506.25	-32.48
Price/Tangible Book Value Low	- -	- -	428.94	174.47	82.86	-1,192.72	-81	-13.63
Price/Sales	- -	- -	- -	16,742.77	1,723.63	1,060.85	2,471.31	1,580.31
Price/Sales Average	- -	- -	- -	9,963.59	1,739.36	1,153.61	6,145.88	1,989.07
Price/Sales High	- -	- -	- -	23,390.64	2,179.16	1,237.66	15,255.01	3,657.29
Price/Sales Low	- -	- -	- -	4,924.34	1,674.38	1,060.85	2,440.8	1,535.16
Price/Cash Flow	- -	- -	-78.26	-87.23	-74.61	-48.64	-33.47	-17.26
Price/Cash Flow Average	- -	- -	-92.3	-51.91	-75.29	-52.89	-83.24	-21.72
Price/Cash Flow High	- -	- -	-139.12	-121.86	-94.32	-56.75	-206.61	-39.94
Price/Cash Flow Low	- -	- -	-67.82	-25.65	-72.47	-48.64	-33.06	-16.77
Price/Free Cash Flow Average	- -	- -	-92.3	-53.04	-75.67	-53.92	-83.54	-21.76
Price/Free Cash Flow High	- -	- -	-139.12	-124.51	-94.8	-57.85	-207.35	-40.01
Price/Free Cash Flow Low	- -	- -	-67.82	-26.21	-72.84	-49.59	-33.18	-16.8
EV/Sales Average	- -	- -	- -	9,951.29	1,722.39	1,155.73	6,174.4	2,087.02
EV/Sales High	- -	- -	- -	23,378.33	2,162.19	1,239.78	15,283.53	3,755.25
EV/Sales Low	- -	- -	- -	4,912.04	1,657.41	1,062.97	2,469.32	1,633.12
EV/EBITDA Average	-183.89	-0.3	-55.15	-39.05	-49.58	-37.22	-54.1	-20.17
EV/EBITDA High	-183.89	-0.3	-83.23	-91.73	-62.24	-39.92	-133.91	-36.29
EV/EBITDA Low	-183.89	-0.3	-40.46	-19.27	-47.71	-34.23	-21.64	-15.78
EV/EBIT Average	-183.89	-0.3	-55.15	-39.02	-49.5	-37.12	-53.91	-20.06
EV/EBIT High	-183.89	-0.3	-83.23	-91.67	-62.14	-39.82	-133.45	-36.09
EV/EBIT Low	-183.89	-0.3	-40.46	-19.26	-47.63	-34.14	-21.56	-15.7
Last Price	- -	- -	2.25	6.8	7	6	4.05	1.75
High Price	- -	- -	4	9.5	8.85	7	25	4.05
Enterprise Value Average	- -	- -	64	112	237	252	406	94
Enterprise Value High	- -	- -	97	262	297	270	1,005	170
Enterprise Value Low	- -	- -	47	55	228	232	162	74

Profitability (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-784.58	-648.28	-242.04	-306.69	-840.25	-841.97
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	76.74	84.48	76.36	81.17	11.42
EBITDA Margin (%)	- -	- -	- -	-25,486.4	-3,473.82	-3,105.54	-11,413.38	-10,346.86
Operating Margin (%)	- -	- -	- -	-25,501.49	-3,479.42	-3,113.83	-11,452.8	-10,404.95
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-25,533.31	-3,571.25	-3,191.35	-11,602.35	-12,019.52
Profit Margin (%)	- -	- -	- -	-25,533.31	-3,571.25	-3,191.35	-11,602.35	-12,019.52
Net Income to Common Margin (%)	- -	- -	- -	-25,533.31	-3,571.25	-3,191.35	-11,602.35	-12,019.52
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 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

Total Debt	- -	- -	- -	- -	1	1	2	4
ST Debt	- -	- -	- -	- -	1	1	1	2
LT Debt	- -	- -	- -	- -	- -	- -	1	2
Total Debt/EBITDA	-183.89	-0.3	-0.04	-0.04	-0.11	-0.1	-0.25	-0.96
Net Debt/EBITDA	-183.89	-0.3	0.22	0.05	0.49	-0.07	-0.25	-0.95
Total Debt/EBIT	-183.89	-0.3	-0.04	-0.04	-0.11	-0.1	-0.25	-0.95
Net Debt/EBIT	-183.89	-0.3	0.22	0.05	0.49	-0.07	-0.25	-0.94
EBITDA to Interest Expense	-0.05	-0.8	-682.52	-723.63	-38.03	-39.46	-76.62	-6.33
EBITDA-CapEx/Interest Expense	-0.05	-0.8	-682.52	-735.23	-38.16	-39.99	-76.8	-6.34
EBIT to Interest Expense	-0.05	-0.8	-682.52	-724.06	-38.09	-39.57	-76.88	-6.36
Interest Expense	- -	- -	- -	- -	- -	- -	- -	1
Common Equity/Total Assets	- -	- -	-540.11	-753.08	-269.93	-1,517.41	-3,234.45	-5,320.94
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-5.37	-10.02
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	159.97	451.93
Total Debt/Equity (%)	-63.66	-64.14	37.26	36.53	18.74	-368.8	-95.89	-87.86
Total Debt/Capital (%)	-157.14	-1.38	-2.64	-2.68	-5.89	-4.45	-8.56	-17.98
Total Debt/Total Assets (%)	- -	- -	13.88	19.66	15.01	64.67	255.14	810.92
Net Debt to Equity	-63.66	-64.14	-228.94	-43.59	-83.98	-245.54	-95.19	-87
Net Debt/Capital (%)	-157.14	-1.38	13.64	3.02	19.95	-2.92	-8.5	-17.77
EBITDA	- -	- -	-1	-3	-5	-7	-8	-5
EBITDA-CapEx	- -	- -	-1	-3	-5	-7	-8	-5
Operating Income (Loss)	- -	- -	-1	-3	-5	-7	-8	-5

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 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

Cash Ratio	- -	- -	1.58	0.93	4.13	0.18	0.01	0.01
Current Ratio	- -	- -	1.58	1.79	4.66	0.53	0.2	0.15
Quick Ratio	- -	- -	1.58	0.94	4.2	0.28	0.01	0.01
CFO/Avg Current Liab	- -	-0.03	-7.15	-9.42	-6.6	-4.87	-3.48	-1.77
Common Equity/Total Assets	- -	- -	-540.11	-753.08	-269.93	-1,517.41	-3,234.45	-5,320.94
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-5.37	-10.02
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	159.97	451.93
Total Debt/Equity (%)	-63.66	-64.14	37.26	36.53	18.74	-368.8	-95.89	-87.86
Total Debt/Capital (%)	-157.14	-1.38	-2.64	-2.68	-5.89	-4.45	-8.56	-17.98
Total Debt/Total Assets (%)	- -	- -	13.88	19.66	15.01	64.67	255.14	810.92
CFO/Total Liabilities	- -	-64.14	-375.4	-792.79	-460.21	-376.53	-179.13	-73.38
CFO/CapEx	- -	- -	- -	-46.98	-198.89	-52.34	-278.95	-551.3
Altman's Z-Score	- -	- -	156.06	388.64	198.58	67.06	-46.12	-100.91

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 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

Accounts Receivable Turnover	- -	- -	- -	16.93	5.95	2.62	1.07	52.18
Days Sales Outstanding	- -	- -	- -	21.56	61.38	139.38	341.88	7
Inventory Turnover	- -	- -	- -	0.28	1.05	1.86	0.24	0.47
Days Inventory Outstanding	- -	- -	- -	1,300.51	346.84	195.84	1,504.53	781.89
Accounts Payable Turnover	- -	- -	- -	0.33	0.25	0.2	0.07	0.1
Accounts Payable Turnover Days	- -	- -	- -	1,105.79	1,445.77	1,803.16	5,095.76	3,537.53
Cash Conversion Cycle	- -	- -	- -	216.27	-1,037.55	-1,467.94	-3,249.35	-2,748.65
Inventory to Cash Days	- -	- -	- -	-1,278.96	-285.45	-56.45	-1,162.64	-774.9
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
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

Market Capitalization	- -	- -	54	188	237	231	162	72
- Cash & Cash Equivalents	- -	- -	- -	- -	3	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	1	2	4
Enterprise Value	- -	- -	54	188	234	232	164	76
Total Capital	- -	- -	-2	-4	-9	-16	-22	-25
Total Debt/Capital (%)	-157.14	-1.38	-2.64	-2.68	-5.89	-4.45	-8.56	-17.98
Total Debt / EV	1	1	- -	- -	- -	- -	0.01	0.06
EV/Sales	- -	- -	- -	16,730.47	1,706.66	1,062.97	2,499.83	1,678.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	10	0.32	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	10	0.32	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	54	188	237	231	162	72
Diluted Enterprise Value	- -	- -	54	188	234	232	164	76
EV per Share	0.02	- -	2.24	6.8	6.93	6.01	4.1	1.86
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	-1	-3	-5	-7	-8	-5
TTM Operating Income	- -	- -	-1	-3	-5	-7	-8	-5
TTM Cash Flow to Firm	- -	- -	-1	-2	-3	-5	-5	-3
TTM Free Cash Flow to Firm	- -	- -	-1	-2	-3	-4	-5	-3

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 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

Price/Free Cash Flow	- -	- -	-78.26	-89.12	-74.98	-49.59	-33.59	-17.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	54	188	234	232	164	76
Low Price	- -	- -	1.95	2	6.8	6	4	1.7
EV/Sales	- -	- -	- -	16,730.47	1,706.66	1,062.97	2,499.83	1,678.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-55.43	-39.02	-48.7	-36.15	-52.97	-16.55
Price/Earnings High	- -	- -	-83.54	-91.61	-61.02	-38.78	-131.48	-30.43
Price/Earnings Low	- -	- -	-40.73	-19.29	-46.89	-33.24	-21.04	-12.77
Price/Book Value	- -	- -	-34.13	-42.4	-25.31	-14.19	-6.79	-2.43
Price/Book Value Average	- -	- -	-40.26	-25.23	-25.54	-15.43	-16.88	-3.06
Price/Book Value High	- -	- -	-60.68	-59.23	-32	-16.55	-41.89	-5.63
Price/Book Value Low	- -	- -	-29.58	-12.47	-24.59	-14.19	-6.7	-2.37
Price/Tangible Book Value	- -	- -	494.93	593.2	85.3	-1,192.72	-82.01	-14.04
Price/Tangible Book Value Average	- -	- -	583.78	353.01	86.08	-1,297.01	-203.96	-17.67
Price/Tangible Book Value High	- -	- -	879.87	828.74	107.84	-1,391.51	-506.25	-32.48
Price/Tangible Book Value Low	- -	- -	428.94	174.47	82.86	-1,192.72	-81	-13.63
Price/Sales	- -	- -	- -	16,742.77	1,723.63	1,060.85	2,471.31	1,580.31
Price/Sales Average	- -	- -	- -	9,963.59	1,739.36	1,153.61	6,145.88	1,989.07
Price/Sales High	- -	- -	- -	23,390.64	2,179.16	1,237.66	15,255.01	3,657.29
Price/Sales Low	- -	- -	- -	4,924.34	1,674.38	1,060.85	2,440.8	1,535.16
Price/Cash Flow	- -	- -	-78.26	-87.23	-74.61	-48.64	-33.47	-17.26
Price/Cash Flow Average	- -	- -	-92.3	-51.91	-75.29	-52.89	-83.24	-21.72
Price/Cash Flow High	- -	- -	-139.12	-121.86	-94.32	-56.75	-206.61	-39.94
Price/Cash Flow Low	- -	- -	-67.82	-25.65	-72.47	-48.64	-33.06	-16.77
Price/Free Cash Flow Average	- -	- -	-92.3	-53.04	-75.67	-53.92	-83.54	-21.76
Price/Free Cash Flow High	- -	- -	-139.12	-124.51	-94.8	-57.85	-207.35	-40.01
Price/Free Cash Flow Low	- -	- -	-67.82	-26.21	-72.84	-49.59	-33.18	-16.8
EV/Sales Average	- -	- -	- -	9,951.29	1,722.39	1,155.73	6,174.4	2,087.02
EV/Sales High	- -	- -	- -	23,378.33	2,162.19	1,239.78	15,283.53	3,755.25
EV/Sales Low	- -	- -	- -	4,912.04	1,657.41	1,062.97	2,469.32	1,633.12
EV/EBITDA Average	-183.89	-0.3	-55.15	-39.05	-49.58	-37.22	-54.1	-20.17
EV/EBITDA High	-183.89	-0.3	-83.23	-91.73	-62.24	-39.92	-133.91	-36.29
EV/EBITDA Low	-183.89	-0.3	-40.46	-19.27	-47.71	-34.23	-21.64	-15.78
EV/EBIT Average	-183.89	-0.3	-55.15	-39.02	-49.5	-37.12	-53.91	-20.06
EV/EBIT High	-183.89	-0.3	-83.23	-91.67	-62.14	-39.82	-133.45	-36.09
EV/EBIT Low	-183.89	-0.3	-40.46	-19.26	-47.63	-34.14	-21.56	-15.7
Last Price	- -	- -	2.25	6.8	7	6	4.05	1.75
High Price	- -	- -	4	9.5	8.85	7	25	4.05
Enterprise Value Average	- -	- -	64	112	237	252	406	94
Enterprise Value High	- -	- -	97	262	297	270	1,005	170
Enterprise Value Low	- -	- -	47	55	228	232	162	74

Shares Outstanding	31	31	31	31	37	39	41	41
Diluted Weighted Avg Shares	11	12	24	28	34	39	40	41
Basic Weighted Avg Shares	11	12	24	28	34	39	40	41
Revenue per Share	- -	- -	- -	- -	- -	0.01	- -	- -
EBITDA per Share	- -	- -	-0.05	-0.1	-0.14	-0.18	-0.19	-0.11
Operating Income per Share	- -	- -	-0.05	-0.1	-0.14	-0.18	-0.19	-0.12
Basic EPS, GAAP	- -	- -	-0.05	-0.1	-0.15	-0.18	-0.19	-0.13
Basic EPS from Cont Ops	- -	- -	-0.05	-0.1	-0.15	-0.18	-0.19	-0.13
Diluted EPS, GAAP	- -	- -	-0.05	-0.1	-0.15	-0.18	-0.19	-0.13
Diluted EPS from Cont Ops	- -	- -	-0.05	-0.1	-0.15	-0.18	-0.19	-0.13
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.03	-0.08	-0.09	-0.12	-0.12	-0.1
Free Cash Flow per Basic Share	- -	- -	-0.03	-0.08	-0.09	-0.13	-0.12	-0.1
Cash & Equivalents per Share	- -	- -	0.01	0.01	0.08	0.01	- -	- -
Book Value per Share	-0.04	-0.04	-0.07	-0.16	-0.28	-0.42	-0.6	-0.72
Tangible Book Value per Share	-0.03	- -	- -	0.01	0.08	-0.01	-0.05	-0.12

Zero Gravity Solutions, 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)