Zerify, Inc. Financial Ratios — ZRFY Stock

Profitability (USD)

	2008 Y	2009 Y	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
As of date	12/31/2008	12/31/2009	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-88.62	-152.51	-413.08	-5,332.18	-554.2	-1,122.99	-3,051.39	-1,870.06	541.14	-417.22	-966.25	-1,514.07	-2,857.18	-1,314.91	-690.01
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-64.83	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	58.12	78.28	85.26	94.33	98.2	96.1	97.03	96.89	98.34	95.44	93.98	98.7	93.72	86.01	66.99
EBITDA Margin (%)	-579.28	-379.47	-465.97	-1,133.29	-79.11	-281.56	-387.41	-406.65	-634.26	-870.76	-1,023.56	-201.43	-1,289.37	-5,100.52	-7,979.61
Operating Margin (%)	-687.02	-458.06	-467.39	-1,134.23	-80.04	-283.79	-390.19	-409.32	-635.62	-873.18	-1,026.45	-208.46	-1,292.75	-5,102.59	-7,982.52
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-572.1	-603.87	-1,079.88	-1,224.44	-144.77	-554.67	-1,031.43	-665.51	764.68	-1,143.52	-1,640.06	-488.02	-4,873.43	-8,935.23	-8,571.84
Profit Margin (%)	-537.92	-543.81	-1,080.67	-1,224.44	-145.03	-554.67	-1,031.45	-665.51	764.68	-1,169.67	-1,403.09	-459.38	-4,851.69	-8,911.4	-8,551.46
Net Income to Common Margin (%)	-537.92	-543.81	-1,080.67	-1,224.44	-145.03	-554.67	-1,031.45	-665.51	764.68	-1,176.16	-1,403.09	-459.38	-4,851.69	-8,911.4	-8,551.46
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.55	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2008 Y	2009 Y	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
As of date	12/31/2008	12/31/2009	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

Total Debt	3	4	6	4	5	5	5	6	4	4	6	7	7	6	7
ST Debt	1	1	4	4	5	5	4	6	4	4	6	7	6	6	6
LT Debt	2	3	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
Total Debt/EBITDA	-2	-2.5	-4.53	-0.82	-8.4	-3.88	-3.62	-5.47	-1.75	-1.78	-2.4	-4.41	-2.57	-0.59	-0.79
Net Debt/EBITDA	-1.97	-2.46	-4.49	-0.82	-8.19	-3.88	-3.61	-5.43	-1.42	-1.59	-2.37	-4.22	-2.45	-0.37	-0.76
Total Debt/EBIT	-1.68	-2.07	-4.51	-0.82	-8.3	-3.85	-3.6	-5.43	-1.74	-1.78	-2.4	-4.26	-2.56	-0.59	-0.79
Net Debt/EBIT	-1.66	-2.04	-4.48	-0.82	-8.09	-3.85	-3.59	-5.4	-1.41	-1.59	-2.36	-4.08	-2.44	-0.37	-0.76
EBITDA to Interest Expense	-5.63	-1.8	-1.66	-8.68	-0.78	-0.81	-3.92	-2.03	-2.68	-2.84	-1.82	-1	-2.12	-1.39	-12.51
EBITDA-CapEx/Interest Expense	-5.64	-1.81	-1.67	-8.69	-0.8	-0.81	-3.94	-2.03	-2.69	-2.84	-1.82	-1	-2.12	-1.39	-12.57
EBIT to Interest Expense	-6.67	-2.18	-1.67	-8.68	-0.79	-0.81	-3.95	-2.04	-2.69	-2.84	-1.82	-1.03	-2.13	-1.39	-12.51
Interest Expense	- -	1	1	1	1	2	- -	1	1	1	1	2	1	7	1
Common Equity/Total Assets	-409.4	-627.15	-10,540.73	-10,455.16	-3,654.72	-10,391.11	-12,680.97	-16,514.76	-946.11	-2,182.02	-10,240.69	-4,794.19	-3,859.04	-522.81	-4,778.27
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-71.09	-74.87	-34.11	-1.31	-0.58	-1.12	-1.27	-3.16	- -	- -	- -	-3.59	-7.86	-3.89	-1.72
Long-Term Debt/Total Assets (%)	147.44	243.4	1,646.6	74.35	9.56	60.61	93.57	272.31	- -	- -	- -	94.8	156.38	9.96	45.69
Total Debt/Equity (%)	-49.34	-48.16	-54.2	-40.71	-51.01	-43.16	-37.36	-43.99	-50.42	-39.38	-41.68	-44.08	-47.82	-50.53	-43.96
Total Debt/Capital (%)	-97.39	-92.9	-118.34	-68.66	-104.13	-75.94	-59.65	-78.54	-101.68	-64.95	-71.48	-78.84	-91.64	-102.15	-78.46
Total Debt/Total Assets (%)	201.99	302.04	5,712.99	3,882.81	1,703.95	4,116.04	4,378.45	6,769.47	426.83	786.74	4,138.39	2,084.71	1,823.94	261.43	2,086.58
Net Debt to Equity	-48.7	-47.32	-53.76	-40.71	-49.74	-43.09	-37.25	-43.72	-40.89	-35.16	-41.06	-42.25	-45.55	-31.58	-42.29
Net Debt/Capital (%)	-94.93	-89.84	-116.24	-68.66	-98.97	-75.72	-59.37	-77.68	-69.17	-54.22	-69.67	-74.9	-85.44	-46.82	-73.77
EBITDA	-2	-2	-1	-5	-1	-1	-1	-1	-2	-2	-2	-2	-3	-10	-8
EBITDA-CapEx	-2	-2	-1	-5	-1	-1	-1	-1	-2	-2	-2	-2	-3	-10	-8
Operating Income (Loss)	-2	-2	-1	-5	-1	-1	-1	-1	-2	-2	-2	-2	-3	-10	-8

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2008 Y	2009 Y	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
As of date	12/31/2008	12/31/2009	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

Cash Ratio	0.01	0.01	0.01	- -	0.01	- -	- -	- -	0.09	0.04	0.01	- -	0.01	0.15	0.01
Current Ratio	0.08	0.07	0.01	0.01	0.03	0.01	0.01	- -	0.1	0.05	0.01	0.01	0.01	0.16	0.01
Quick Ratio	0.01	0.01	0.01	0.01	0.03	- -	- -	- -	0.1	0.04	0.01	0.01	0.01	0.15	0.01
CFO/Avg Current Liab	-0.22	-0.11	-0.07	-0.1	-0.07	-0.07	-0.1	-0.07	0.21	-0.17	-0.16	-0.09	-0.15	-0.22	-0.3
Common Equity/Total Assets	-409.4	-627.15	-10,540.73	-10,455.16	-3,654.72	-10,391.11	-12,680.97	-16,514.76	-946.11	-2,182.02	-10,240.69	-4,794.19	-3,859.04	-522.81	-4,778.27
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-71.09	-74.87	-34.11	-1.31	-0.58	-1.12	-1.27	-3.16	- -	- -	- -	-3.59	-7.86	-3.89	-1.72
Long-Term Debt/Total Assets (%)	147.44	243.4	1,646.6	74.35	9.56	60.61	93.57	272.31	- -	- -	- -	94.8	156.38	9.96	45.69
Total Debt/Equity (%)	-49.34	-48.16	-54.2	-40.71	-51.01	-43.16	-37.36	-43.99	-50.42	-39.38	-41.68	-44.08	-47.82	-50.53	-43.96
Total Debt/Capital (%)	-97.39	-92.9	-118.34	-68.66	-104.13	-75.94	-59.65	-78.54	-101.68	-64.95	-71.48	-78.84	-91.64	-102.15	-78.46
Total Debt/Total Assets (%)	201.99	302.04	5,712.99	3,882.81	1,703.95	4,116.04	4,378.45	6,769.47	426.83	786.74	4,138.39	2,084.71	1,823.94	261.43	2,086.58
CFO/Total Liabilities	-15.76	-7.15	-5.34	-9.47	-6.77	-7.21	-9.37	-6.2	25.66	-15.14	-14.51	-8.77	-15.33	-22.15	-28.07
CFO/CapEx	-353.22	-290.95	-371.7	-153.53	-48.88	-535.12	-209.07	-363.98	305.75	-517.9	-322.27	-1,385	-2,256	- -	-109.18
Altman's Z-Score	-12.38	-28.29	-492.21	-662	-183.33	-678.81	-804.08	-979.42	-65.49	-134.67	-584.29	-259.78	-268.05	-63.66	-510.53

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2008 Y	2009 Y	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
As of date	12/31/2008	12/31/2009	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

Accounts Receivable Turnover	8.03	13.18	11.72	9.26	7.37	4.76	8.33	9.52	4.51	2.75	6.87	37.79	10.35	8.77	4.68
Days Sales Outstanding	45.46	27.69	31.14	39.41	49.54	76.73	43.8	38.33	80.99	132.79	53.14	9.66	35.27	41.61	77.96
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	0.13	0.1	0.04	0.03	0.02	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.03	0.03
Accounts Payable Turnover Days	2,825.45	3,723.59	8,965.25	13,962.46	22,727.25	22,597.31	49,384.69	57,773.2	62,715.64	26,975.66	24,656.92	37,625.46	29,845.77	13,559.07	11,572.65
Cash Conversion Cycle	-2,779.99	-3,695.9	-8,934.1	-13,923.04	-22,677.71	-22,520.58	-49,340.89	-57,734.87	-62,634.65	-26,842.87	-24,603.78	-37,615.8	-29,810.5	-13,517.47	-11,494.69
Inventory to Cash Days	45.46	27.69	31.14	39.41	49.54	76.73	43.8	38.33	80.99	132.79	53.14	9.66	35.27	41.61	77.96
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2008 Y	2009 Y	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
As of date	12/31/2008	12/31/2009	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

Market Capitalization	150	55	70	18	2	- -	- -	- -	10	15	34	10	46	38	6
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	1	1	1	1	1	1	1	1	1	1	1	1
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	-1	-1	-1
+ Total Debt	3	4	6	4	5	5	5	6	4	4	6	7	7	6	7
Enterprise Value	153	59	75	23	9	6	6	7	14	20	41	17	53	42	13
Total Capital	-3	-4	-5	-6	-5	-6	-8	-8	-4	-7	-8	-9	-7	-6	-8
Total Debt/Capital (%)	-97.39	-92.9	-118.34	-68.66	-104.13	-75.94	-59.65	-78.54	-101.68	-64.95	-71.48	-78.84	-91.64	-102.15	-78.46
Total Debt / EV	0.02	0.07	0.07	0.18	0.61	0.83	0.8	0.86	0.3	0.22	0.14	0.41	0.13	0.14	0.52
EV/Sales	534	142.9	283.71	50.58	10.81	13.19	17.47	25.84	36.31	71.15	173.26	21.59	254.54	219.17	122.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	546.02	401.24	- -	101.54	7.98	- -	- -	4.19	- -	- -	98.8	- -	10.56	- -
EV/Free Cash Flow to Firm	- -	534.56	398.07	- -	86.45	7.97	- -	- -	4.18	- -	- -	98.21	- -	10.56	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	8	15	34	9	5	35	6
Diluted Enterprise Value	3	4	6	5	6	6	6	7	12	19	40	15	12	39	12
EV per Share	153,275,345	58,839,051	75,465,032	22,664,713	8,702,149	- -	1,418,712.06	154.46	3.01	4.17	8.54	2.81	0.07	0.04	0.01
TTM Sales	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
TTM EBITDA	-2	-2	-1	-5	-1	-1	-1	-1	-2	-2	-2	-2	-3	-10	-8
TTM Operating Income	-2	-2	-1	-5	-1	-1	-1	-1	-2	-2	-2	-2	-3	-10	-8
TTM Cash Flow to Firm	-1	- -	- -	- -	- -	1	-1	- -	3	-1	-1	- -	-1	4	-4
TTM Free Cash Flow to Firm	-1	- -	- -	- -	- -	1	-1	- -	3	-1	-1	- -	-1	4	-4

Multiples (USD)

Valuation Multiples API ChatGPT

	2008 Y	2009 Y	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
As of date	12/31/2008	12/31/2009	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

Price/Free Cash Flow	- -	- -	- -	- -	- -	-0.37	-0.11	- -	3.13	-8.55	-16.86	-6.14	-2.07	-11.4	-1.32
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	153	59	75	23	9	6	6	7	14	20	41	17	53	42	13
Low Price	10,000,000	10,100,000	1,500,000	10,100,000	2,000,000	100,000	3,225.81	0.2	0.05	1.89	2.7	0.65	- -	0.04	- -
EV/Sales	534	142.9	283.71	50.58	10.81	13.19	17.47	25.84	36.31	71.15	173.26	21.59	254.54	219.17	122.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	2.59	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	-3.38	-11.94	-20.41	2.23	-8.54	-10.44	-3.68	-2.66	-3.94	-2.57
Price/Earnings High	- -	- -	- -	- -	- -	-15.8	-311.97	-411.78	15.78	-21.26	-18.22	-14.71	-12.77	-16.61	-7.28
Price/Earnings Low	- -	- -	- -	- -	- -	-0.12	- -	- -	0.06	-2.72	-3.86	-0.96	-0.02	-1.77	-0.57
Price/Book Value	-22.3	-6.78	-6.75	-1.56	-0.22	- -	-0.01	- -	-1.01	-1.25	-2.42	-0.61	-3.16	-3.28	-0.41
Price/Book Value Average	-27.98	-8.1	-1.94	-2.84	-0.91	- -	-3.03	-14.79	-0.87	-2.35	-2.43	-0.94	-18.02	-6.36	-1.68
Price/Book Value High	-59.47	-19.72	-11.59	-12	-2	- -	-79.18	-298.44	-6.15	-5.85	-4.25	-3.75	-86.63	-26.83	-4.75
Price/Book Value Low	-1.49	-1.25	-0.14	-0.9	-0.17	- -	- -	- -	-0.02	-0.75	-0.9	-0.24	-0.1	-2.86	-0.37
Price/Tangible Book Value	-22.28	-6.78	-6.75	-1.56	-0.22	- -	-0.01	- -	-1.01	-1.25	-2.42	-0.61	-3.16	-3.28	-0.41
Price/Tangible Book Value Average	-27.95	-8.1	-1.94	-2.84	-0.91	- -	-3.03	-14.77	-0.87	-2.35	-2.43	-0.94	-18.02	-6.36	-1.68
Price/Tangible Book Value High	-59.42	-19.71	-11.59	-12	-2	- -	-79.06	-298.12	-6.15	-5.85	-4.25	-3.75	-86.63	-26.83	-4.75
Price/Tangible Book Value Low	-1.49	-1.24	-0.14	-0.9	-0.17	- -	- -	- -	-0.02	-0.75	-0.9	-0.24	-0.1	-2.86	-0.37
Price/Sales	- -	- -	- -	- -	- -	0.69	0.4	0.01	19.79	53.4	145.39	11.07	22.58	180.96	53.95
Price/Sales Average	- -	- -	- -	- -	- -	18.76	123.16	135.82	17.04	100.42	146.42	16.92	128.83	350.88	219.86
Price/Sales High	- -	- -	- -	- -	- -	87.66	3,217.79	2,740.45	120.7	250.05	255.69	67.57	619.35	1,480.51	622.14
Price/Sales Low	- -	- -	- -	- -	- -	0.69	0.04	0.01	0.48	32.04	54.15	4.41	0.74	157.55	48.61
Price/Cash Flow	- -	- -	- -	- -	- -	-0.37	-0.11	- -	3.14	-8.53	-16.8	-6.14	-2.07	-11.4	-1.31
Price/Cash Flow Average	- -	- -	- -	- -	- -	-10.16	-34.68	-43.05	2.7	-16.04	-16.92	-9.38	-11.82	-22.11	-5.32
Price/Cash Flow High	- -	- -	- -	- -	- -	-47.5	-906.15	-868.57	19.16	-39.94	-29.55	-37.47	-56.83	-93.29	-15.05
Price/Cash Flow Low	- -	- -	- -	- -	- -	-0.37	-0.01	- -	0.08	-5.12	-6.26	-2.45	-0.07	-9.93	-1.18
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	-10.18	-34.85	-43.16	2.7	-16.07	-16.98	-9.39	-11.83	-22.11	-5.37
Price/Free Cash Flow High	- -	- -	- -	- -	- -	-47.59	-910.5	-870.96	19.1	-40.02	-29.64	-37.5	-56.85	-93.29	-15.19
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	-0.37	-0.01	- -	0.08	-5.13	-6.28	-2.45	-0.07	-9.93	-1.19
EV/Sales Average	666.95	168.92	96.3	82.92	20.66	13.19	140.24	828.02	32.86	118.41	174.3	28.22	1,296.22	406.03	306.13
EV/Sales High	1,404.97	397.92	472.07	312.78	36.26	13.19	3,234.87	16,212.98	162.47	268.83	284.9	85.56	6,105.43	1,648.28	751.87
EV/Sales Low	46.25	33.85	26.56	34.06	10.19	13.19	17.11	25.83	12.16	49.68	80.9	14.05	40.45	193.43	116.38
EV/EBITDA Average	-115.13	-44.51	-20.67	-7.32	-26.12	-4.68	-36.2	-203.62	-5.18	-13.6	-17.03	-14.01	-100.53	-7.96	-3.84
EV/EBITDA High	-242.54	-104.86	-101.31	-27.6	-45.84	-4.68	-834.99	-3,986.99	-25.62	-30.87	-27.83	-42.48	-473.52	-32.32	-9.42
EV/EBITDA Low	-7.98	-8.92	-5.7	-3.01	-12.87	-4.68	-4.42	-6.35	-1.92	-5.7	-7.9	-6.98	-3.14	-3.79	-1.46
EV/EBIT Average	-97.08	-36.88	-20.6	-7.31	-25.81	-4.65	-35.94	-202.29	-5.17	-13.56	-16.98	-13.54	-100.27	-7.96	-3.84
EV/EBIT High	-204.5	-86.87	-101	-27.58	-45.31	-4.65	-829.04	-3,960.99	-25.56	-30.79	-27.76	-41.05	-472.28	-32.3	-9.42
EV/EBIT Low	-6.73	-7.39	-5.68	-3	-12.73	-4.65	-4.39	-6.31	-1.91	-5.69	-7.88	-6.74	-3.13	-3.79	-1.46
Last Price	150,000,000	55,000,000	69,900,000	17,500,000	2,500,000	100,000	32,258.06	0.25	2.05	3.15	7.25	1.63	0.06	0.04	0.01
High Price	400,000,000	160,000,000	120,000,000	135,000,000	23,000,000	12,700,000	261,290,320	96,774.2	12.5	14.75	12.75	9.95	1.75	0.33	0.06
Enterprise Value Average	191	70	26	37	17	6	46	225	13	32	41	22	268	78	32
Enterprise Value High	403	164	126	140	29	6	1,051	4,403	62	74	67	66	1,264	318	77
Enterprise Value Low	13	14	7	15	8	6	6	7	5	14	19	11	8	37	12

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	5	5	5	6	718	955	1,109
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	4	5	5	5	73	869	1,001
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	4	5	5	5	73	869	1,001
Revenue per Share	- -	- -	- -	- -	- -	144,885.67	81,201.75	35.31	0.1	0.06	0.05	0.15	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	-407,943	-314,585.25	-143.6	-0.66	-0.51	-0.51	-0.3	-0.04	-0.01	-0.01
Operating Income per Share	- -	- -	- -	- -	- -	-411,168	-316,844.75	-144.54	-0.66	-0.52	-0.51	-0.31	-0.04	-0.01	-0.01
Basic EPS, GAAP	- -	- -	- -	- -	- -	-803,642	-837,557.5	-235.01	0.79	-0.69	-0.7	-0.68	-0.14	-0.02	-0.01
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	-803,642	-837,557.5	-235.01	0.79	-0.69	-0.82	-0.72	-0.14	-0.02	-0.01
Diluted EPS, GAAP	- -	- -	- -	- -	- -	-803,642	-837,557.5	-235.01	0.79	-0.69	-0.7	-0.68	-0.14	-0.02	-0.01
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	-803,642	-837,557.5	-235.01	0.79	-0.69	-0.82	-0.72	-0.14	-0.02	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	-267,382.33	-288,353.25	-111.42	0.65	-0.37	-0.43	-0.27	-0.03	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	-267,882	-289,732.5	-111.72	0.65	-0.37	-0.43	-0.27	-0.03	- -	- -
Cash & Equivalents per Share	43,030	67,821	45,925	- -	133,279	- -	3,282.25	0.82	0.17	0.1	0.02	0.01	- -	- -	- -
Book Value per Share	-6,725,690	-8,112,183	-10,352,468	-11,249,227	-11,471,588	- -	-3,300,065	-324.26	-2.03	-2.52	-3	-2.65	-0.02	-0.01	-0.01
Tangible Book Value per Share	-6,731,739	-8,116,589	-10,356,797	-11,253,556	-11,483,162	- -	-3,304,931.25	-324.61	-2.03	-2.52	-3	-2.65	-0.02	-0.01	-0.01

Zerify, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)