AC Partners Inc. Financial Ratios — ACPS Stock

Profitability (USD)

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-647.49	-1,153.1	-637.71	-2,792.92	-3,242.9	-1,857.4	-12,817.95	-4,141.13	-1,100.74	-897.96	-13,547.41	-6,101.45	-764.54
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-209.62	-2,699.73	-2,380.31	-1,340.17	-136.21	-140.88	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-214.47	-2,735.53	-2,429.32	-1,383.13	-388.76	-508.45	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	-285.4	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-200.63	-2,724.3	-2,696.67	-1,436.17	-9.93	-650.62	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-201.9	-2,760.46	-2,716.93	-325.82	-1,439.93	-659.28	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-201.9	-2,760.46	-2,716.93	-325.82	-1,439.93	-659.28	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.36	-0.6	-0.75	-0.37	-1.43	-1.22	-0.21	-0.18	-0.63	-0.23	-1.21	-0.1	-0.42	-6.75
Net Debt/EBITDA	-0.24	-0.55	-0.74	-0.33	-1.37	-1.12	-0.21	-0.16	-0.63	-0.1	-1.14	-0.1	-0.42	-6.74
Total Debt/EBIT	-0.35	-0.59	-0.73	-0.36	-0.5	-0.34	-0.12	-0.18	-0.63	-0.23	-1.21	-0.1	-0.42	-6.71
Net Debt/EBIT	-0.24	-0.54	-0.73	-0.32	-0.48	-0.31	-0.11	-0.16	-0.63	-0.1	-1.14	-0.1	-0.41	-6.7
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-0.99	-1.86	-97.09	-27.02	-77.78	-57.55	-82.87	-19.98	-1.24
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-0.99	-1.86	-97.09	-27.02	-77.78	-57.55	-82.87	-19.98	-1.24
EBIT to Interest Expense	- -	- -	- -	- -	- -	-3.58	-3.42	-97.09	-27.02	-80.48	-57.9	-82.91	-20	-1.24
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-310.32	-1,517.78	-6,166.54	-3,584.57	-27,693.1	-50,787.37	-1,563,880.77	-417,751	-3,665,013.75	-1,325.34	-2,848.94	-22,656.64	-34,839.29	-55,097.46
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-14.24	-31.96	-17.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	28.32	310.11	828.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-181.42	-61.75	-34.6	-63.87	-10.13	-5.79	-8.41	-13.6	-12.87	174.26	-100.88	-80.75	-70.36	-63.99
Total Debt/Capital (%)	-56.06	-56.44	-29.08	-25.42	-5.23	-2.8	-0.51	-0.5	-0.5	-10.26	-54.14	-9.5	-7.5	-7.36
Total Debt/Total Assets (%)	111.48	547.57	1,389.16	726.56	1,185.31	1,157.14	5,269.23	1,408.17	12,286.25	123.29	999.83	1,966.23	2,431.35	3,777.01
Net Debt to Equity	-123.23	-56.72	-34.32	-57.59	-9.7	-5.31	-8.25	-12.63	-12.76	77.61	-95.17	-80.69	-70.02	-63.94
Net Debt/Capital (%)	-32.28	-49.56	-28.78	-22.36	-4.99	-2.56	-0.5	-0.47	-0.5	-4.32	-49.56	-9.5	-7.46	-7.35
EBITDA	- -	-1	- -	-1	- -	- -	- -	- -	- -	- -	-1	-7	-2	- -
EBITDA-CapEx	- -	-1	- -	-1	- -	- -	- -	- -	- -	- -	-1	-7	-2	- -
Operating Income (Loss)	- -	-1	- -	-1	- -	- -	- -	- -	- -	- -	-1	-7	-2	- -

Liquidity (USD)

API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Cash Ratio	0.27	0.07	- -	0.06	- -	- -	- -	0.01	- -	2.34	0.05	- -	- -	- -
Current Ratio	0.5	0.09	0.01	0.06	- -	- -	- -	0.01	- -	3.11	0.08	0.04	0.03	0.02
Quick Ratio	0.5	0.08	- -	0.06	- -	- -	- -	0.01	- -	3.11	0.08	0.04	0.03	0.02
CFO/Avg Current Liab	- -	-1.08	-0.15	-0.21	-0.08	- -	-1.59	-0.15	-0.01	-7.58	-1.43	-0.25	- -	- -
Common Equity/Total Assets	-310.32	-1,517.78	-6,166.54	-3,584.57	-27,693.1	-50,787.37	-1,563,880.77	-417,751	-3,665,013.75	-1,325.34	-2,848.94	-22,656.64	-34,839.29	-55,097.46
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-14.24	-31.96	-17.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	28.32	310.11	828.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-181.42	-61.75	-34.6	-63.87	-10.13	-5.79	-8.41	-13.6	-12.87	174.26	-100.88	-80.75	-70.36	-63.99
Total Debt/Capital (%)	-56.06	-56.44	-29.08	-25.42	-5.23	-2.8	-0.51	-0.5	-0.5	-10.26	-54.14	-9.5	-7.5	-7.36
Total Debt/Total Assets (%)	111.48	547.57	1,389.16	726.56	1,185.31	1,157.14	5,269.23	1,408.17	12,286.25	123.29	999.83	1,966.23	2,431.35	3,777.01
CFO/Total Liabilities	-90.47	-50.88	-9.53	-25.04	-6.07	0.05	-848.38	-19.84	-0.81	-1,883.05	-73.42	-23.44	0.31	0.44
CFO/CapEx	- -	-239.59	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-14.31	-59.18	-188.04	-130.41	2,274.84	-1,062.11	-23,771.81	-5,503.92	-53,221.47	1,427.58	2,661.06	3,716.52	-728.59	-950.95

Working Capital (USD)

API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Accounts Receivable Turnover	- -	1.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	308.97	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Market Capitalization	- -	- -	- -	- -	5,384	- -	110	93	15	47	3,744	7,719	128	23
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
Enterprise Value	- -	- -	- -	- -	5,385	1	111	94	16	47	3,745	7,720	129	23
Total Capital	- -	-1	-1	-1	-2	-2	-2	-2	-2	-1	-1	-8	-10	-10
Total Debt/Capital (%)	-56.06	-56.44	-29.08	-25.42	-5.23	-2.8	-0.51	-0.5	-0.5	-10.26	-54.14	-9.5	-7.5	-7.36
Total Debt / EV	1.47	1.09	1.01	1.11	- -	0.12	- -	- -	- -	- -	- -	- -	0.01	0.03
EV/Sales	0.51	14.87	17.69	4.45	92,979.02	13.88	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	9.54	- -	- -	- -	- -	- -	- -	1,382.22	245.63
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	9.54	- -	- -	- -	- -	- -	- -	1,382.22	245.63
Diluted Market Cap	- -	- -	- -	- -	5,384	- -	110	93	15	47	3,744	7,719	128	23
Diluted Enterprise Value	- -	- -	- -	- -	5,385	1	111	94	16	47	3,745	7,720	129	23
EV per Share	0.71	2.49	2.45	1.95	3,781,581.94	360.14	610,295.65	183,389.28	32,140.49	92,333.43	680,748.46	166,391.17	2,782.61	490.74
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	-1	- -	-1	- -	- -	- -	- -	- -	- -	-1	-7	-2	- -
TTM Operating Income	- -	-1	- -	-1	- -	- -	- -	- -	- -	- -	-1	-7	-2	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	-1	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	-1	- -	- -	- -

Multiples (USD)

API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Price/Free Cash Flow	- -	- -	- -	- -	-79,089.61	- -	-113.65	-6,390.85	-24,963.59	-129.67	-6,230.61	-34,056.91	37,806.93	4,311.99
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	5,385	1	111	94	16	47	3,745	7,720	129	23
Low Price	- -	- -	- -	- -	1,512,500	- -	605,000	181,500	3,025	3,025	19,662.5	166,375	2,750	27.5
EV/Sales	0.51	14.87	17.69	4.45	92,979.02	13.88	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-6,456.61	- -	-4,946.21	-10,189.44	-2,483.11	-73.23	-1,355.47	-5,218	-8,112.91	-13,994.8
Price/Earnings High	- -	- -	- -	- -	-7,747.94	- -	-11,714.72	-68,385.52	-287,308.34	-743.69	-6,576.41	-42,030.72	-10,153.89	-67,644.05
Price/Earnings Low	- -	- -	- -	- -	-2,582.65	- -	-2,082.62	-1,641.25	-95.77	-4.25	-170.99	-1,007.07	-60.62	-6.76
Price/Book Value	- -	- -	- -	- -	-2,043.67	- -	-38.69	-31.74	-5.26	-53.89	-1,751.97	-893.2	-11.94	-2.07
Price/Book Value Average	- -	- -	- -	- -	-2,043.67	- -	-91.88	-197.08	-13.64	-30.45	-401.22	-4,627.96	-1,588.88	-247.93
Price/Book Value High	- -	- -	- -	- -	-2,452.4	- -	-217.61	-1,322.7	-1,578.52	-309.2	-1,946.65	-37,278.02	-1,988.59	-1,198.39
Price/Book Value Low	- -	- -	- -	- -	-817.47	- -	-38.69	-31.74	-0.53	-1.77	-50.61	-893.2	-11.87	-0.12
Price/Tangible Book Value	- -	- -	- -	- -	-3,644.14	- -	-103.06	-90.16	-14.97	1,056.46	-5,013.84	-8,292.31	-120.23	-19.3
Price/Tangible Book Value Average	- -	- -	- -	- -	-3,644.14	- -	-244.77	-559.74	-38.81	596.89	-1,148.24	-42,965.37	-15,994.65	-2,312.02
Price/Tangible Book Value High	- -	- -	- -	- -	-4,372.97	- -	-579.71	-3,756.61	-4,489.97	6,061.68	-5,570.98	-346,083.89	-20,018.45	-11,175.2
Price/Tangible Book Value Low	- -	- -	- -	- -	-1,457.66	- -	-103.06	-90.16	-1.5	34.64	-144.85	-8,292.31	-119.51	-1.12
Price/Sales	- -	- -	- -	- -	92,970.85	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	92,970.85	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	111,565.03	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	37,188.34	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	-79,089.61	- -	-113.65	-6,390.85	-24,963.59	-129.67	-6,230.61	-34,056.91	37,806.93	4,311.99
Price/Cash Flow Average	- -	- -	- -	- -	-79,089.61	- -	-269.92	-39,676.5	-64,725.52	-73.26	-1,426.89	-176,460.87	5,029,591.07	516,480.64
Price/Cash Flow High	- -	- -	- -	- -	-94,907.54	- -	-639.29	-266,285.21	-7,489,077.67	-743.99	-6,922.96	-1,421,383.36	6,294,891.75	2,496,415.65
Price/Cash Flow Low	- -	- -	- -	- -	-31,635.85	- -	-113.65	-6,390.85	-2,496.36	-4.25	-180	-34,056.91	37,581.44	249.64
Price/Free Cash Flow Average	- -	- -	- -	- -	-79,089.61	- -	-269.92	-39,676.5	-64,725.52	-73.26	-1,426.89	-176,460.87	5,029,591.07	516,480.64
Price/Free Cash Flow High	- -	- -	- -	- -	-94,907.54	- -	-639.29	-266,285.21	-7,489,077.67	-743.99	-6,922.96	-1,421,383.36	6,294,891.75	2,496,415.65
Price/Free Cash Flow Low	- -	- -	- -	- -	-31,635.85	- -	-113.65	-6,390.85	-2,496.36	-4.25	-180	-34,056.91	37,581.44	249.64
EV/Sales Average	0.51	14.87	17.69	4.45	92,979.02	13.88	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	0.51	14.87	17.69	4.45	111,573.19	13.88	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	0.51	14.87	17.69	4.45	37,196.5	13.88	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-0.24	-0.55	-0.74	-0.33	-68,263.58	-9.85	-5,848.11	-10,311.66	-2,637.09	-76.83	-1,388.45	-5,347.44	-9,497.72	-24,408.14
EV/EBITDA High	-0.24	-0.55	-0.74	-0.33	-81,915.1	-9.85	-13,821.41	-69,107.17	-298,005.29	-779.24	-6,732.03	-43,072.66	-11,886.97	-117,951.18
EV/EBITDA Low	-0.24	-0.55	-0.74	-0.33	-27,309.03	-9.85	-2,474.8	-1,675.42	-161.38	-4.56	-176.15	-1,032.14	-71.38	-18.55
EV/EBIT Average	-0.24	-0.54	-0.73	-0.32	-23,916.63	-2.73	-3,184.53	-10,311.66	-2,637.09	-74.25	-1,380.15	-5,344.73	-9,484.39	-24,271.68
EV/EBIT High	-0.24	-0.54	-0.73	-0.32	-28,699.54	-2.73	-7,526.3	-69,107.17	-298,005.29	-753.08	-6,691.79	-43,050.82	-11,870.29	-117,291.73
EV/EBIT Low	-0.24	-0.54	-0.73	-0.32	-9,567.91	-2.73	-1,347.62	-1,675.42	-161.38	-4.4	-175.1	-1,031.61	-71.28	-18.44
Last Price	- -	- -	- -	- -	3,781,250	- -	605,000	181,500	30,250	92,262.5	680,619.5	166,375	2,766.5	475
High Price	- -	- -	- -	- -	4,537,500	- -	3,403,125	7,562,500	9,075,000	529,375	756,250	6,943,750	460,625	275,000
Enterprise Value Average	- -	- -	- -	- -	5,385	1	262	576	41	27	858	39,996	17,076	2,713
Enterprise Value High	- -	- -	- -	- -	6,462	1	620	3,858	4,629	270	4,161	322,163	21,372	13,112
Enterprise Value Low	- -	- -	- -	- -	2,154	1	111	94	3	2	109	7,720	128	2

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	1.39	0.17	0.14	0.44	40.67	25.95	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-2.9	-4.52	-3.3	-5.87	-55.4	-36.56	-246.6	-109.46	-30.46	-679.44	-112.36	-161.21	-38.75	-2.33
Operating Income per Share	-2.97	-4.58	-3.37	-6.06	-158.12	-131.94	-452.87	-109.46	-30.46	-703.04	-113.03	-161.29	-38.81	-2.34
Basic EPS, GAAP	-2.8	-4.62	-3.77	-1.43	-585.64	-171.08	-290.5	-110.59	-31.59	-711.82	-114.99	-165.21	-45.36	-4.07
Basic EPS from Cont Ops	-2.8	-4.62	-3.77	-6.32	-6.28	-171.08	-585.42	-110.59	-31.59	-711.82	-114.99	-165.21	-45.36	-4.07
Diluted EPS, GAAP	-2.8	-4.62	-3.77	-1.43	-585.64	-171.08	-290.5	-110.59	-31.59	-711.82	-114.99	-165.21	-45.36	-4.07
Diluted EPS from Cont Ops	-2.8	-4.62	-3.77	-6.32	-6.28	-171.08	-585.42	-110.59	-31.59	-711.82	-114.99	-165.21	-45.36	-4.07
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.37	-2.48	-0.7	-0.92	-47.81	0.38	-5,323.26	-28.4	-1.21	-711.53	-109.24	-4.89	0.07	0.11
Free Cash Flow per Basic Share	-1.37	-2.49	-0.7	-0.92	-47.81	0.38	-5,323.26	-28.4	-1.21	-711.53	-109.24	-4.89	0.07	0.11
Cash & Equivalents per Share	0.33	0.22	0.02	0.21	3.36	3.74	1	1.37	0.16	88.33	7.72	0.01	0.08	0.01
Book Value per Share	-2.9	-7.51	-10.97	-10.67	-1,850.23	-1,965.51	-15,638.81	-5,717.45	-5,749.04	-1,712.05	-388.49	-186.27	-231.63	-229.48
Tangible Book Value per Share	-0.57	-4.39	-7.14	-3.39	-1,037.62	-1,092.19	-5,870.42	-2,013.12	-2,021.17	87.33	-135.75	-20.06	-23.01	-24.61

AC Partners Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)