ZoomAway Technologies Inc. Financial Ratios — ZMWYF Stock

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	2,278.74	-135.53	-71.66	-26.85	-61.67	-118.15	-605.29	-379.18	-306.91	-547.45	-151.87	-131.86	-414.55	-1,102.42	-2,980.9
Return on Capital (%)	-115.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	87.53	- -	- -	- -	- -	- -	15.25	77.56	100	100	100	100	100	100	100
EBITDA Margin (%)	22.76	- -	- -	- -	- -	- -	-9,722.77	-236.32	-190.29	-1,600.64	36,015.42	-759.24	-445.4	-155.62	-247.07
Operating Margin (%)	14.91	- -	- -	- -	- -	- -	-10,067.41	-273.16	-193.45	-1,605.26	36,096.38	-759.81	-445.62	-155.8	-247.19
Incremental Operating Margin (%)	10.97	16.94	- -	- -	- -	- -	- -	- -	- -	- -	432.9	- -	- -	- -	- -
Pretax Margin (%)	498.44	- -	- -	- -	- -	- -	-36,129.64	-507.49	-333.85	-1,153.6	52,436.19	-2,353.02	-993.2	-298.84	-424.64
Profit Margin (%)	491.39	- -	- -	- -	- -	- -	-36,018.69	-448.86	-333.85	-1,153.6	52,436.19	-2,353.02	-993.2	-298.84	-424.64
Net Income to Common Margin (%)	491.39	- -	- -	- -	- -	- -	-36,018.69	-448.86	-333.85	-1,153.6	52,436.19	-2,353.02	-993.2	-298.84	-424.64
Effective Tax Rate (%)	1.41	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2010 Y	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
As of date	12/31/2010	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

Total Debt	- -	- -	- -	- -	- -	- -	- -	1	1	1	4	4	5	6	6
ST Debt	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	4	5	6	6
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	-0.17	-1.03	-4.08	-1.15	-3.64	-7.12	-6.56	-17.18	-7.11
Net Debt/EBITDA	- -	1.34	1.78	2.93	0.99	0.36	-0.13	-0.91	-3.88	-1.14	-3.64	-5.97	-6.53	-17.11	-7.06
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	-0.16	-0.89	-4.01	-1.15	-3.63	-7.11	-6.56	-17.16	-7.1
Net Debt/EBIT	- -	1.34	1.78	2.93	0.99	0.36	-0.12	-0.79	-3.82	-1.13	-3.63	-5.96	-6.53	-17.09	-7.06
EBITDA to Interest Expense	20.09	- -	- -	- -	- -	- -	- -	-3.05	-1.59	-10.68	-21.64	-2.17	-2.8	-1.06	-2.18
EBITDA-CapEx/Interest Expense	5.41	- -	- -	- -	- -	- -	- -	-3.05	-1.59	-10.68	-21.64	-2.17	-2.81	-1.06	-2.18
EBIT to Interest Expense	13.16	- -	- -	- -	- -	- -	- -	-3.53	-1.61	-10.71	-21.69	-2.17	-2.8	-1.06	-2.18
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-98,507.14	-7,146.78	-4,015.71	-5,361.42	-12,273.07	-4,337.68	-3,826.67	-1,496.13	-1,685.41	-3,120.24	-170.01	-640.31	-9,125.32	-15,890.68	-18,568.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-0.05	-0.31	- -	-5.74	518.79	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	1.71	3.12	- -	102.98	139.37	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	-22.72	-42.62	-52.61	-54	-129.44	-98.1	-86.01	-88.24	-75.65
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-0.64	-50.45	-77.11	-73.85	732.83	-914.22	-332.67	-415.87	-192.28
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	24.17	501.72	733.8	1,325.46	196.87	577.18	7,016.23	12,810.32	12,215.51
Net Debt to Equity	0.87	-130.63	-101.3	-101.7	-103.98	-31.84	-17.17	-37.56	-50.13	-53.19	-129.37	-82.24	-85.58	-87.87	-75.21
Net Debt/Capital (%)	- -	1.35	2.41	1.81	0.79	0.68	-0.48	-42.25	-71.36	-71.95	735.22	-309.28	-325.68	-407.05	-189.05
EBITDA	2	- -	- -	- -	- -	- -	-1	-1	- -	-1	-1	-1	-1	- -	-1
EBITDA-CapEx	1	- -	- -	- -	- -	- -	-1	-1	- -	-1	-1	-1	-1	- -	-1
Operating Income (Loss)	2	- -	- -	- -	- -	- -	-1	-1	- -	-1	-1	-1	-1	- -	-1

Liquidity (USD)

API Chat

	2010 Y	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
As of date	12/31/2010	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

Cash Ratio	0.01	3.89	45.72	37.11	15.24	4.66	0.02	0.04	0.02	0.01	- -	0.14	- -	- -	- -
Current Ratio	0.27	3.98	46.14	37.49	15.65	15.65	0.05	0.08	0.03	0.04	0.89	0.15	0.01	0.01	0.01
Quick Ratio	0.27	3.98	46.14	37.49	15.65	5.45	0.04	0.04	0.02	0.01	- -	0.14	0.01	0.01	- -
CFO/Avg Current Liab	0.05	-2.66	-8.46	-11.32	-15.91	-13.02	-1.49	-0.33	-0.05	-0.45	-0.42	-0.3	-0.19	-0.07	- -
Common Equity/Total Assets	-98,507.14	-7,146.78	-4,015.71	-5,361.42	-12,273.07	-4,337.68	-3,826.67	-1,496.13	-1,685.41	-3,120.24	-170.01	-640.31	-9,125.32	-15,890.68	-18,568.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-0.05	-0.31	- -	-5.74	518.79	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	1.71	3.12	- -	102.98	139.37	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	-22.72	-42.62	-52.61	-54	-129.44	-98.1	-86.01	-88.24	-75.65
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-0.64	-50.45	-77.11	-73.85	732.83	-914.22	-332.67	-415.87	-192.28
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	24.17	501.72	733.8	1,325.46	196.87	577.18	7,016.23	12,810.32	12,215.51
CFO/Total Liabilities	1,855.54	-274.2	-3,073.51	-1,219.3	-1,502.17	-876.62	-59.33	-24	-4.96	-48.48	-16.85	-21.93	-18.2	-6.97	-0.32
CFO/CapEx	0.83	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-392.49	- -	- -
Altman's Z-Score	-654.14	-92.96	50.16	-2.91	-109.88	-29.55	-548.24	-249.38	-259.73	-556.22	-20.86	-63.82	-733.44	-1,177.02	-1,250.96

Working Capital (USD)

API Chat

	2010 Y	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
As of date	12/31/2010	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

Accounts Receivable Turnover	54.36	- -	- -	- -	- -	- -	0.99	29.65	39.69	15.14	-0.84	41.88	9.65	9.45	64.72
Days Sales Outstanding	6.71	- -	- -	- -	- -	- -	367.81	12.31	9.2	24.12	-436.68	8.72	37.82	38.62	5.64
Inventory Turnover	- -	- -	- -	- -	- -	- -	6.3	60.01	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	57.91	6.08	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	0.04	0.13	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	8,335.32	2,818.38	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	6.71	- -	- -	- -	- -	- -	-7,909.6	-2,799.98	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	6.71	- -	- -	- -	- -	- -	309.9	6.23	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2010 Y	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
As of date	12/31/2010	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

Market Capitalization	- -	1	2	1	1	2	4	3	1	5	2	2	2	2	- -
- Cash & Cash Equivalents	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	1	1	1	4	4	5	6	6
Enterprise Value	- -	1	1	1	1	2	4	4	2	6	6	6	7	8	6
Total Capital	-20	-20	-21	-20	-21	-22	-25	-2	-2	-1	1	- -	-2	-1	-3
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-0.64	-50.45	-77.11	-73.85	732.83	-914.22	-332.67	-415.87	-192.28
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.04	0.23	0.57	0.18	0.69	0.77	0.7	0.72	1.01
EV/Sales	- -	- -	- -	- -	- -	- -	409.59	10.45	13.64	101.58	- -	69.97	41.66	36.89	17.45
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	32.78	- -	- -	- -	- -	- -	16.5
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	32.78	- -	- -	- -	- -	- -	16.5
Diluted Market Cap	- -	1	2	1	1	2	4	3	1	5	2	2	2	2	- -
Diluted Enterprise Value	- -	1	1	1	1	2	4	4	2	6	6	6	7	8	6
EV per Share	- -	1.39	1.42	0.75	0.93	0.99	1.61	0.75	0.36	0.86	0.76	0.36	0.45	0.48	- -
TTM Sales	10	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	2	- -	- -	- -	- -	- -	-1	-1	- -	-1	-1	-1	-1	- -	-1
TTM Operating Income	2	- -	- -	- -	- -	- -	-1	-1	- -	-1	-1	-1	-1	- -	-1
TTM Cash Flow to Firm	2	- -	- -	- -	- -	- -	-1	- -	- -	-1	-1	-1	-1	- -	- -
TTM Free Cash Flow to Firm	3	- -	- -	- -	- -	- -	-1	- -	- -	-1	-1	-1	-1	- -	- -

Multiples (USD)

API Chat

	2010 Y	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
As of date	12/31/2010	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

Price/Free Cash Flow	- -	-5.23	-5.8	-9.85	-7.11	-6.23	-4.77	-5.55	-7.89	-4.83	-2.07	-1.74	-2.01	-4.83	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	1	1	1	1	2	4	4	2	6	6	6	7	8	6
Low Price	- -	1.9	1.9	1.08	1.08	1.08	1.08	0.16	0.16	0.12	0.04	0.13	0.11	0.13	0.02
EV/Sales	- -	- -	- -	- -	- -	- -	409.59	10.45	13.64	101.58	- -	69.97	41.66	36.89	17.45
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-4.96	-7.01	-16.8	-7.07	-4.39	-0.79	-1.84	-4.29	-3.81	-1.16	-1.57	-1.26	-3.43	- -
Price/Earnings High	- -	-4.96	-7.01	-17.39	-7.07	-4.39	-1.18	-4.81	-10.48	-9.82	-4.3	-3.3	-1.31	-3.43	- -
Price/Earnings Low	- -	-4.96	-7.01	-9.86	-7.07	-4.39	-0.76	-0.5	-1.85	-1.19	-0.17	-1.05	-1	-3.43	- -
Price/Book Value	- -	-0.05	-0.1	-0.06	-0.06	-0.08	-0.15	-1.14	-0.35	-1.92	-0.52	-0.41	-0.33	-0.31	- -
Price/Book Value Average	- -	-0.05	-0.1	-0.1	-0.06	-0.08	-0.11	-1.13	-0.8	-1.01	-0.54	-0.62	-0.33	-0.31	- -
Price/Book Value High	- -	-0.05	-0.1	-0.11	-0.06	-0.08	-0.16	-2.97	-1.96	-2.6	-1.99	-1.3	-0.34	-0.31	- -
Price/Book Value Low	- -	-0.05	-0.1	-0.06	-0.06	-0.08	-0.11	-0.31	-0.35	-0.32	-0.08	-0.41	-0.26	-0.31	- -
Price/Tangible Book Value	- -	4.82	3.95	3.29	7.29	3.73	-2.99	-1.44	-0.42	-2.44	-0.58	-0.45	-0.37	-0.34	- -
Price/Tangible Book Value Average	- -	4.82	3.95	5.61	7.29	3.73	-2.16	-1.44	-0.97	-1.29	-0.6	-0.67	-0.37	-0.34	- -
Price/Tangible Book Value High	- -	4.82	3.95	5.81	7.29	3.73	-3.21	-3.77	-2.37	-3.31	-2.23	-1.41	-0.38	-0.34	- -
Price/Tangible Book Value Low	- -	4.82	3.95	3.29	7.29	3.73	-2.08	-0.4	-0.42	-0.4	-0.09	-0.45	-0.29	-0.34	- -
Price/Sales	- -	- -	- -	- -	- -	- -	395.33	8.26	6.19	83.37	-586.25	24.66	12.57	10.26	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	285.99	8.25	14.32	44	-608.33	36.95	12.47	10.26	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	423.74	21.6	34.98	113.23	-2,254.82	77.74	13.06	10.26	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	275.01	2.27	6.19	13.76	-90.19	24.66	9.89	10.26	- -
Price/Cash Flow	- -	-5.23	-5.8	-9.85	-7.11	-6.23	-4.77	-5.55	-7.89	-4.83	-2.07	-1.74	-2.01	-4.83	- -
Price/Cash Flow Average	- -	-5.23	-5.8	-16.78	-7.11	-6.23	-3.45	-5.54	-18.26	-2.55	-2.15	-2.61	-1.99	-4.83	- -
Price/Cash Flow High	- -	-5.23	-5.8	-17.38	-7.11	-6.23	-5.12	-14.49	-44.63	-6.56	-7.97	-5.5	-2.09	-4.83	- -
Price/Cash Flow Low	- -	-5.23	-5.8	-9.85	-7.11	-6.23	-3.32	-1.52	-7.89	-0.8	-0.32	-1.74	-1.58	-4.83	- -
Price/Free Cash Flow Average	- -	-5.23	-5.8	-16.78	-7.11	-6.23	-3.45	-5.54	-18.26	-2.55	-2.15	-2.61	-2	-4.83	- -
Price/Free Cash Flow High	- -	-5.23	-5.8	-17.38	-7.11	-6.23	-5.12	-14.49	-44.63	-6.56	-7.97	-5.5	-2.09	-4.83	- -
Price/Free Cash Flow Low	- -	-5.23	-5.8	-9.85	-7.11	-6.23	-3.32	-1.52	-7.89	-0.8	-0.32	-1.74	-1.58	-4.83	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	300.25	10.44	21.78	62.2	- -	82.25	41.55	36.89	17.45
EV/Sales High	- -	- -	- -	- -	- -	- -	438	23.78	42.44	131.43	- -	123.05	42.14	36.89	17.45
EV/Sales Low	- -	- -	- -	- -	- -	- -	289.27	4.45	13.64	31.96	- -	69.97	38.97	36.89	17.45
EV/EBITDA Average	- -	-3.61	-5.17	-13.24	-5.96	-3.87	-3.09	-4.42	-11.44	-3.89	-5.33	-10.83	-9.33	-23.71	-7.06
EV/EBITDA High	- -	-3.61	-5.17	-13.81	-5.96	-3.87	-4.5	-10.06	-22.3	-8.21	-9.9	-16.21	-9.46	-23.71	-7.06
EV/EBITDA Low	- -	-3.61	-5.17	-6.56	-5.96	-3.87	-2.98	-1.88	-7.17	-2	-3.89	-9.22	-8.75	-23.71	-7.06
EV/EBIT Average	- -	-3.61	-5.17	-13.24	-5.96	-3.87	-2.98	-3.82	-11.26	-3.87	-5.32	-10.83	-9.32	-23.68	-7.06
EV/EBIT High	- -	-3.61	-5.17	-13.81	-5.96	-3.87	-4.35	-8.71	-21.94	-8.19	-9.88	-16.19	-9.46	-23.68	-7.06
EV/EBIT Low	- -	-3.61	-5.17	-6.56	-5.96	-3.87	-2.87	-1.63	-7.05	-1.99	-3.88	-9.21	-8.74	-23.68	-7.06
Last Price	- -	1.9	1.9	1.08	1.08	1.08	1.55	0.59	0.16	0.71	0.23	0.13	0.13	0.13	0.02
High Price	- -	1.9	1.9	1.9	1.08	1.08	1.66	1.55	0.92	0.96	0.9	0.4	0.14	0.13	0.02
Enterprise Value Average	- -	1	1	2	1	2	3	4	3	4	6	7	7	8	6
Enterprise Value High	- -	1	1	2	1	2	4	8	6	7	12	10	7	8	6
Enterprise Value Low	- -	1	1	1	1	2	3	2	2	2	5	6	7	8	6

Shares Outstanding	- -	1	1	1	1	2	5	5	6	8	10	16	16	19	19
Diluted Weighted Avg Shares	- -	1	1	1	1	2	2	5	6	7	8	16	16	17	- -
Basic Weighted Avg Shares	- -	1	1	1	1	2	2	5	6	7	8	16	16	17	- -
Revenue per Share	34.23	- -	- -	- -	- -	- -	- -	0.07	0.03	0.01	- -	0.01	0.01	0.01	- -
EBITDA per Share	7.79	-0.38	-0.27	-0.11	-0.16	-0.26	-0.38	-0.17	-0.05	-0.14	-0.14	-0.04	-0.05	-0.02	- -
Operating Income per Share	5.1	-0.38	-0.27	-0.11	-0.16	-0.26	-0.4	-0.2	-0.05	-0.14	-0.14	-0.04	-0.05	-0.02	- -
Basic EPS, GAAP	168.2	-0.38	-0.27	-0.11	-0.15	-0.25	-1.41	-0.32	-0.09	-0.1	-0.21	-0.12	-0.11	-0.04	- -
Basic EPS from Cont Ops	168.2	-0.38	-0.27	-0.11	-0.15	-0.25	-1.41	-0.32	-0.09	-0.1	-0.21	-0.12	-0.11	-0.04	- -
Diluted EPS, GAAP	168.2	-0.38	-0.27	-0.11	-0.15	-0.25	-1.41	-0.32	-0.09	-0.1	-0.21	-0.12	-0.11	-0.04	- -
Diluted EPS from Cont Ops	168.2	-0.38	-0.27	-0.11	-0.15	-0.25	-1.41	-0.32	-0.09	-0.1	-0.21	-0.12	-0.11	-0.04	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	4.74	-0.36	-0.33	-0.11	-0.15	-0.17	-0.33	-0.11	-0.02	-0.15	-0.11	-0.07	-0.07	-0.03	- -
Free Cash Flow per Basic Share	-0.95	-0.36	-0.33	-0.11	-0.15	-0.17	-0.33	-0.11	-0.02	-0.15	-0.11	-0.07	-0.07	-0.03	- -
Cash & Equivalents per Share	- -	0.52	0.49	0.33	0.15	0.09	0.01	0.02	0.01	- -	- -	0.04	- -	- -	- -
Book Value per Share	-69.09	-37.76	-19.78	-18.07	-19.43	-13.42	-10.17	-0.52	-0.47	-0.37	-0.45	-0.31	-0.41	-0.44	- -
Tangible Book Value per Share	-0.19	0.4	0.48	0.33	0.15	0.29	-0.52	-0.41	-0.39	-0.29	-0.4	-0.28	-0.36	-0.4	- -

ZoomAway Technologies Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)