Alexium International Group Limited Financial Ratios — AJX

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Return on Common Equity (%)	-29.59	-27.3	-28.47	-48.97	-77.31	-84.81	-90.68	-57.73	-95.76	-111.89	-31.51	-142.67	- -	- -	- -
Return on Assets (%)	-14.01	-11.08	-10.68	-24.06	-70.52	-104.79	-90.61	-31.72	-43.74	-51.96	-13.61	-46.99	-49.92	-52.05	-96.9
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-194.41	-61.13	47.06	67.86	30.23	-12.08	1.24	19.77	31.74	38.05	36.31	40.73	39.13	44.78	43.09
EBITDA Margin (%)	-2,267.47	-2,852.77	-322.45	-1,303.33	-11,676.93	-523.03	-49.67	-37.27	-94.94	-44.19	-37.59	-27.25	-21.27	-38.26	-82.43
Operating Margin (%)	-3,335.83	-3,744.37	-602.95	-1,628.05	-11,522.44	-529.84	-51.18	-39.86	-101.97	-54.3	-50.11	-27.5	-30.48	-41.52	-80.54
Incremental Operating Margin (%)	- -	- -	979.21	5,855.71	291.03	- -	13.1	- -	2.03	208.91	- -	17.95	- -	18.87	36.12
Pretax Margin (%)	-4,447.54	-3,670.77	-938.1	-1,738.94	-19,874.25	-514.62	-51.05	-33.25	-121.08	-100.77	-19.86	-41.1	-40.93	-46.85	-100.12
Profit Margin (%)	-4,066.64	-3,415.3	-869.93	-1,654.94	-19,874.25	-514.62	-51.05	-33.25	-121.08	-100.77	-19.86	-41.1	-40.93	-46.85	-100.12
Net Income to Common Margin (%)	-4,066.64	-3,415.3	-869.93	-1,654.94	-19,874.25	-514.62	-51.05	-33.25	-121.08	-100.77	-19.86	-41.1	-40.93	-46.85	-100.12
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-29.59	-27.3	-28.47	-48.97	-77.31	-84.81	-90.68	-57.73	-95.76	-111.89	-31.51	-142.67	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Total Debt	- -	- -	1	1	- -	- -	4	5	2	2	3	4	5	1	3
ST Debt	- -	- -	- -	1	- -	- -	3	- -	- -	- -	- -	- -	- -	1	1
LT Debt	- -	- -	1	1	- -	- -	- -	5	2	2	3	4	4	- -	2
Total Debt/EBITDA	- -	- -	-1.7	-0.5	- -	- -	-0.56	-1.67	-0.73	-1.31	-1.27	-1.73	-3.05	-0.43	-0.79
Net Debt/EBITDA	1.21	0.4	-0.49	0.83	1.68	0.71	-0.22	0.86	0.48	0.86	0.15	-0.88	-2.24	0.75	-0.45
Total Debt/EBIT	- -	- -	-0.91	-0.4	- -	- -	-0.55	-1.56	-0.68	-1.07	-0.95	-1.18	-2.13	-0.32	-0.67
Net Debt/EBIT	0.81	0.29	-0.26	0.67	1.65	0.71	-0.22	0.8	0.45	0.7	0.12	-0.6	-1.56	0.55	-0.38
EBITDA to Interest Expense	- -	- -	-4.95	-10.98	-17.31	- -	-19.84	-1.93	-2.55	-1.43	-4.01	-2.87	-1.69	-2.27	-25.31
EBITDA-CapEx/Interest Expense	- -	- -	-5.38	-11.44	-17.61	- -	-22.52	-2.24	-2.64	-1.48	-4.18	-2.94	-1.71	-2.27	-25.39
EBIT to Interest Expense	- -	- -	-9.26	-13.71	-17.08	- -	-20.44	-2.07	-2.74	-1.75	-5.35	-2.9	-2.43	-2.47	-24.73
Interest Expense	- -	- -	- -	- -	- -	- -	- -	2	1	1	1	1	1	1	- -
Common Equity/Total Assets	40.99	40.08	34.06	70.75	124.24	122.97	70.96	45.12	46.44	46.44	39.87	24.46	-18.27	63.17	-13.98
Long-Term Debt/Equity (%)	- -	- -	23	9.59	- -	- -	9.35	102.8	62.46	62.46	80.87	225.46	- -	13.44	- -
Long-Term Debt/Capital (%)	- -	- -	18.7	8.26	- -	- -	5.23	49.83	37.86	37.86	44.24	65.48	118.51	10.39	87.8
Long-Term Debt/Total Assets (%)	- -	- -	7.83	6.79	- -	- -	6.63	46.39	29	29	32.24	55.16	81.54	8.49	65.42
Total Debt/Equity (%)	- -	- -	23	16.15	- -	- -	78.77	106.29	64.98	64.98	82.81	244.3	-476.62	29.36	-633.06
Total Debt/Capital (%)	- -	- -	18.7	13.91	- -	- -	44.06	51.53	39.39	39.39	45.3	70.96	126.55	22.69	118.76
Total Debt/Total Assets (%)	- -	- -	7.83	11.43	- -	- -	55.89	47.96	30.17	30.17	33.02	59.77	87.08	18.54	88.48
Net Debt to Equity	-19.46	-10.21	6.66	-27.13	-73.27	-57.36	31.42	-54.71	-42.4	-42.4	-10.11	124.82	-349.42	-51.01	-357.96
Net Debt/Capital (%)	-24.17	-11.38	6.24	-37.24	-274.17	-134.5	22.71	-101.41	-54.62	-54.62	-8.97	44.72	107.71	-75.92	97.19
EBITDA	-2	-2	-1	-3	-4	-9	-7	-3	-3	-2	-2	-2	-2	-2	-3
EBITDA-CapEx	-2	-3	-1	-3	-4	-9	-8	-4	-3	-2	-2	-2	-2	-2	-3
Operating Income (Loss)	-3	-3	-2	-4	-4	-9	-7	-4	-4	-2	-3	-2	-2	-2	-3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Cash Ratio	6.68	3.58	4.93	4.09	8.98	2.79	0.41	15.59	4.55	4.55	1.49	0.92	0.4	1.39	0.47
Current Ratio	7.03	4.5	5.87	4.37	9.34	3.72	1.09	18.67	6.41	6.41	2.84	2.96	1.92	2.41	1.56
Quick Ratio	6.78	4.06	5.06	4.17	9.07	2.85	0.58	16.35	5.49	5.49	2.18	1.44	1.21	1.99	0.77
CFO/Avg Current Liab	-9.36	-6.67	-6.3	-4.88	-3.83	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	40.99	40.08	34.06	70.75	124.24	122.97	70.96	45.12	46.44	46.44	39.87	24.46	-18.27	63.17	-13.98
Long-Term Debt/Equity (%)	- -	- -	23	9.59	- -	- -	9.35	102.8	62.46	62.46	80.87	225.46	- -	13.44	- -
Long-Term Debt/Capital (%)	- -	- -	18.7	8.26	- -	- -	5.23	49.83	37.86	37.86	44.24	65.48	118.51	10.39	87.8
Long-Term Debt/Total Assets (%)	- -	- -	7.83	6.79	- -	- -	6.63	46.39	29	29	32.24	55.16	81.54	8.49	65.42
Total Debt/Equity (%)	- -	- -	23	16.15	- -	- -	78.77	106.29	64.98	64.98	82.81	244.3	-476.62	29.36	-633.06
Total Debt/Capital (%)	- -	- -	18.7	13.91	- -	- -	44.06	51.53	39.39	39.39	45.3	70.96	126.55	22.69	118.76
Total Debt/Total Assets (%)	- -	- -	7.83	11.43	- -	- -	55.89	47.96	30.17	30.17	33.02	59.77	87.08	18.54	88.48
CFO/Total Liabilities	-61.59	-59.22	-37.45	-67.2	-419.95	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/CapEx	-10.39	-15.99	-21.06	-22.63	-46.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-5.58	-14.55	-10.51	-3.12	118.97	44.96	7.35	-0.75	1.9	-5.38	-8.31	-16.31	-24.4	-17.69	-37.03

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Accounts Receivable Turnover	2.4	1.25	3.82	5.26	0.52	18.84	30.82	15.1	6.94	6.38	6.54	10.31	9.01	6.18	6.42
Days Sales Outstanding	152.24	292.3	95.55	69.39	696.62	19.37	11.84	24.18	52.61	57.2	55.84	35.41	40.52	59.07	56.87
Inventory Turnover	- -	- -	- -	- -	- -	- -	8.2	3.93	2.74	4.05	4.47	3.85	3.62	4.7	2.77
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	44.53	92.77	133.22	90.1	81.6	94.83	100.8	77.68	131.81
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	11.75	8.98	11.01	16.1	6.49	7.86	7.37	5.49	5.88
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	31.06	40.63	33.14	22.66	56.23	46.45	49.54	66.54	62.09
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	25.32	76.32	152.69	124.63	81.21	83.79	91.78	70.2	126.59
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	-32.69	-68.59	-80.61	-32.89	-25.75	-59.41	-60.29	-18.61	-74.94
Inventories	- -	- -	- -	- -	- -	1	2	1	1	1	1	2	1	1	1
Raw Materials	- -	- -	- -	- -	- -	1	1	1	- -	- -	1	1	- -	- -	1
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1
Other Inventory	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Market Capitalization	10	12	20	24	158	193	163	38	86	26	24	11	6	13	7
- Cash & Cash Equivalents	2	1	1	4	7	6	2	8	3	3	2	1	1	2	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	1	- -	- -	4	5	2	2	3	4	5	1	3
Enterprise Value	8	11	21	21	151	187	165	36	85	25	24	14	10	11	9
Total Capital	12	9	7	10	9	11	9	11	6	6	6	5	4	4	2
Total Debt/Capital (%)	- -	- -	18.7	13.91	- -	- -	44.06	51.53	39.39	39.39	45.3	70.96	126.55	22.69	118.76
Total Debt / EV	- -	- -	0.07	0.07	- -	- -	0.02	0.15	0.03	0.1	0.11	0.28	0.48	0.08	0.28
EV/Sales	97.68	134.23	83.04	99.11	4,307.84	112.14	11.68	4.05	23.9	6.06	4.38	1.65	1.36	1.94	2.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	14	13	20	24	123	143	162	36	66	20	23	11	6	6	7
Diluted Enterprise Value	12	12	21	21	116	137	163	34	65	19	24	13	10	5	9
EV per Share	0.07	0.07	0.1	0.08	0.41	0.45	0.39	0.07	0.1	0.04	0.04	0.02	0.01	0.01	0.01
TTM Sales	- -	- -	- -	- -	- -	2	14	9	4	4	5	8	7	6	4
TTM EBITDA	-2	-2	-1	-3	-4	-9	-7	-3	-3	-2	-2	-2	-2	-2	-3
TTM Operating Income	-3	-3	-2	-4	-4	-9	-7	-4	-4	-2	-3	-2	-2	-2	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Price/Free Cash Flow	-5.27	-5.95	-13.35	-8.36	-37.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	8	11	21	21	151	187	165	36	85	25	24	14	10	11	9
Low Price	0.07	0.05	0.04	0.07	0.07	0.35	0.31	0.07	0.06	0.02	0.03	0.01	0.01	0.01	- -
EV/Sales	97.68	134.23	83.04	99.11	4,307.84	112.14	11.68	4.05	23.9	6.06	4.38	1.65	1.36	1.94	2.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	0.89	1.31	3.42	2.75	16.81	17.78	32.61	7.37	22.5	7.01	7.51	6.79	-5.74	3.79	-18.18
Price/Book Value Average	1.24	1.39	2.29	3.72	12.01	19.32	33.54	21.44	19.45	9.61	8.96	18.75	-8.74	4.27	-25.17
Price/Book Value High	1.79	1.99	3.56	5.17	22.78	28.29	43.78	37.5	30.62	20.44	15.06	31.61	-13.86	6.12	-37.72
Price/Book Value Low	0.74	0.97	1.28	2.4	2.68	13.47	26.42	6.44	14.24	2.76	6.89	4.81	-4.87	3.13	-17.2
Price/Tangible Book Value	-0.75	-0.98	-1.99	41.34	17.21	17.92	33.75	8.27	44.43	13.85	25.78	1,640.62	-2.11	4.92	-15.28
Price/Tangible Book Value Average	-1.04	-1.05	-1.33	55.88	12.3	19.47	34.72	24.06	38.4	18.97	30.76	4,534.32	-3.21	5.55	-21.15
Price/Tangible Book Value High	-1.5	-1.5	-2.07	77.76	23.32	28.5	45.32	42.09	60.46	40.36	51.72	7,642.34	-5.09	7.96	-31.7
Price/Tangible Book Value Low	-0.62	-0.73	-0.74	36.03	2.75	13.57	27.35	7.22	28.12	5.45	23.67	1,162.75	-1.79	4.07	-14.46
Price/Sales	175.46	152.2	81.65	109.7	3,507.55	85.95	11.46	4.07	18.51	4.8	4.29	1.3	0.78	1.07	1.85
Price/Sales Average	245.44	161.7	54.74	148.27	2,506.61	93.39	11.79	11.85	16	6.58	5.12	3.6	1.18	1.21	2.56
Price/Sales High	353.09	231.07	85.05	206.35	4,753.66	136.74	15.39	20.73	25.19	13.99	8.61	6.07	1.88	1.74	3.84
Price/Sales Low	146.27	112.51	30.51	95.62	559.54	65.1	9.29	3.56	11.71	1.89	3.94	0.92	0.66	0.89	1.75
Price/Cash Flow	-5.78	-6.32	-13.99	-8.73	-38.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	-8.09	-6.72	-9.38	-11.79	-27.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	-11.64	-9.6	-14.57	-16.41	-51.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	-4.82	-4.67	-5.23	-7.61	-6.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	-7.38	-6.32	-8.95	-11.29	-26.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	-10.61	-9.04	-13.91	-15.72	-50.66	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	-4.4	-4.4	-4.99	-7.28	-5.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	147.56	143.32	56.2	137.77	3,022.49	122.17	12.01	12.3	20.62	8.38	5.22	3.96	1.77	2.21	3.06
EV/Sales High	224.29	209.69	86.44	195.99	5,908.01	180.61	15.64	21.72	32.61	18.05	8.72	6.44	2.47	3.25	4.35
EV/Sales Low	76.87	96.26	32.03	84.99	522.18	84.03	9.49	3.5	15.04	2.27	4.03	1.27	1.24	1.57	2.24
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	0.08	0.07	0.1	0.08	0.43	0.47	0.39	0.08	0.1	0.04	0.03	0.02	0.01	0.01	- -
High Price	0.17	0.11	0.1	0.16	0.59	0.74	0.52	0.4	0.13	0.11	0.07	0.07	0.02	0.01	0.01
Enterprise Value Average	12	12	14	30	106	204	169	109	73	35	28	32	13	13	12
Enterprise Value High	19	18	22	42	207	301	220	192	116	76	48	53	18	19	17
Enterprise Value Low	6	8	8	18	18	140	134	31	53	10	22	10	9	9	9

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Shares Outstanding	122	172	207	281	363	415	422	480	882	674	680	685	692	1,659	1,685
Diluted Weighted Avg Shares	172	179	208	280	283	308	419	453	676	517	677	683	687	839	1,674
Basic Weighted Avg Shares	172	179	208	280	283	308	419	453	676	517	677	683	687	839	1,674
Revenue per Share	- -	- -	- -	- -	- -	0.01	0.03	0.02	0.01	0.01	0.01	0.01	0.01	0.01	- -
EBITDA per Share	-0.01	-0.01	- -	-0.01	-0.01	-0.03	-0.02	-0.01	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	-0.02	-0.02	-0.01	-0.01	-0.01	-0.03	-0.02	-0.01	-0.01	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.02	-0.02	-0.01	-0.01	-0.02	-0.03	-0.02	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	-0.02	-0.02	-0.01	-0.01	-0.02	-0.03	-0.02	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -
Diluted EPS, GAAP	-0.02	-0.02	-0.01	-0.01	-0.02	-0.03	-0.02	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	-0.02	-0.02	-0.01	-0.01	-0.02	-0.03	-0.02	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.02	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	0.02	0.01	- -	0.01	0.02	0.02	- -	0.02	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	0.09	0.05	0.03	0.03	0.03	0.03	0.01	0.01	- -	0.01	- -	- -	- -	- -	- -
Tangible Book Value per Share	-0.11	-0.07	-0.05	- -	0.03	0.03	0.01	0.01	- -	- -	- -	- -	- -	- -	- -