Axogen, Inc. Financial Ratios — AXGN Stock

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	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	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	-124.68	-52.09	-26.02	-20.88	-18.63	-22.9	-27.11	-22.08	-9.99	-13.49
Return on Assets (%)	-97.55	-57.56	-60.76	-80.35	-50.31	-34.7	-19.85	-20.45	-18.51	-13.36	-13.18	-14.35	-11.07	-4.98	-7.38
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	49.96	74.49	77.71	79.53	82.26	84.27	84.59	84.6	83.74	80.78	81.99	78.51	76.64	75.79	74.31
EBITDA Margin (%)	-136.68	-97.34	-86.36	-57.09	-32.99	-18.71	-12.22	-23.41	-26.73	-17.56	-16.23	-17.93	-10	2.43	0.29
Operating Margin (%)	-143.7	-101.43	-87.62	-58.28	-33.91	-19.78	-13.16	-24.42	-29.43	-20.64	-19.96	-21.44	-13.5	-1.75	-3.49
Incremental Operating Margin (%)	- -	- -	- -	- -	5.08	8.25	0.93	- -	- -	147.17	- -	- -	40.36	64.16	- -
Pretax Margin (%)	-190.11	-132.04	-132.97	-105.31	-48.87	-35.06	-17.29	-26.68	-27.3	-21.18	-21.19	-20.89	-13.66	-5.32	-6.97
Profit Margin (%)	-190.11	-122.44	-132.97	-105.31	-48.87	-35.06	-17.29	-26.68	-27.3	-21.18	-21.19	-20.89	-13.66	-5.32	-6.97
Net Income to Common Margin (%)	-211.31	-122.44	-132.97	-105.31	-48.87	-35.06	-17.29	-26.68	-27.3	-21.18	-21.19	-20.89	-13.66	-5.32	-6.97
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	10.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	-124.68	-52.09	-26.02	-20.88	-18.63	-22.9	-27.11	-22.08	-9.99	-13.49

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	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	12/31/2025

Total Debt	5	22	25	25	25	24	25	- -	3	54	67	67	69	69	68
ST Debt	- -	- -	- -	- -	- -	4	5	- -	2	1	2	1	2	2	2
LT Debt	4	22	25	25	25	20	20	- -	2	53	66	66	68	67	65
Total Debt/EBITDA	-0.73	-2.88	-2.68	-2.61	-2.74	-3.16	-3.32	- -	-0.12	-2.73	-3.26	-2.71	-4.36	15.1	102.62
Net Debt/EBITDA	0.51	-1.02	-0.56	-1.76	0.13	0.74	1.62	1.23	1.14	0.81	-0.58	-1.22	-0.98	4.38	19.48
Total Debt/EBIT	-0.69	-2.77	-2.64	-2.56	-2.67	-2.99	-3.09	- -	-0.11	-2.32	-2.65	-2.27	-3.23	-20.9	-8.62
Net Debt/EBIT	0.48	-0.98	-0.55	-1.72	0.13	0.7	1.5	1.18	1.03	0.68	-0.47	-1.02	-0.73	-6.07	-1.64
EBITDA to Interest Expense	-2.86	-3.15	-1.89	-1.21	-2.19	-1.23	-3	-16.27	-713.22	-18.71	-15.25	-39.83	-5.61	0.55	0.09
EBITDA-CapEx/Interest Expense	-2.9	-3.2	-1.94	-1.29	-2.33	-1.41	-3.52	-21.73	-843.87	-40.15	-36.19	-73.89	-10.87	- -	-0.64
EBIT to Interest Expense	-3.01	-3.28	-1.92	-1.24	-2.25	-1.3	-3.23	-16.97	-785.15	-21.99	-18.74	-47.61	-7.57	-0.4	-1.02
Interest Expense	2	2	5	8	4	6	2	1	- -	1	1	1	3	8	8
Common Equity/Total Assets	48.59	-13.99	0.49	-68.57	22.33	32.19	42.77	91.76	85.46	61.15	54.1	51.69	48.6	51	58.12
Long-Term Debt/Equity (%)	72.53	- -	18,563.37	- -	301.4	135.82	78.67	0.02	1.21	42.96	58.3	65.46	70.81	64.21	50.65
Long-Term Debt/Capital (%)	40.36	115.09	99.46	181.25	75.09	51.66	39.84	0.02	1.18	29.9	36.45	39.26	41.07	38.66	33.21
Long-Term Debt/Total Assets (%)	35.24	106.67	91.62	152.95	67.31	43.71	33.65	0.02	1.03	26.27	31.54	33.84	34.42	32.75	29.44
Total Debt/Equity (%)	79.69	-762.7	18,563.37	-223.07	301.4	162.93	97.47	0.04	2.52	43.66	59.93	66.76	72.43	66.1	52.49
Total Debt/Capital (%)	44.35	115.09	99.46	181.25	75.09	61.97	49.36	0.04	2.46	30.39	37.47	40.03	42.01	39.8	34.42
Total Debt/Total Assets (%)	38.72	106.67	91.62	152.95	67.31	52.44	41.69	0.04	2.15	26.7	32.43	34.51	35.2	33.71	30.51
Net Debt to Equity	-55.21	-271.18	3,874.57	-150.01	-14.74	-38.22	-47.5	-16.49	-24.51	-12.89	10.72	30.13	16.28	19.19	9.96
Net Debt/Capital (%)	-123.28	158.42	97.48	299.95	-17.28	-61.86	-90.48	-19.74	-32.47	-12.39	8.19	19.87	11.63	13.75	7.98
EBITDA	-7	-7	-9	-10	-9	-8	-7	-20	-29	-20	-21	-25	-16	5	1
EBITDA-CapEx	-7	-8	-10	-10	-10	-9	-9	-26	-34	-42	-49	-46	-31	- -	-5
Operating Income (Loss)	-7	-8	-10	-10	-9	-8	-8	-20	-31	-23	-25	-30	-21	-3	-8

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	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	12/31/2025

Cash Ratio	4.06	9.4	9.57	3.36	6.99	2.71	2.66	8.94	4.62	4.55	3.46	2.05	1.02	1.09	1.76
Current Ratio	5.39	12.36	12.23	5.89	9.45	3.97	4.06	11.57	6.47	6.36	5.23	4.13	2.89	3.24	5.11
Quick Ratio	4.45	10.11	10.47	4.53	8.27	3.44	3.47	10.11	5.43	5.33	4.21	2.99	1.85	1.88	2.87
CFO/Avg Current Liab	-1.24	-4.95	-5.84	-4.6	-4.24	-1.52	-0.74	-1.33	-1.17	-0.44	-0.57	-0.67	-0.21	0.15	0.03
Common Equity/Total Assets	48.59	-13.99	0.49	-68.57	22.33	32.19	42.77	91.76	85.46	61.15	54.1	51.69	48.6	51	58.12
Long-Term Debt/Equity (%)	72.53	- -	18,563.37	- -	301.4	135.82	78.67	0.02	1.21	42.96	58.3	65.46	70.81	64.21	50.65
Long-Term Debt/Capital (%)	40.36	115.09	99.46	181.25	75.09	51.66	39.84	0.02	1.18	29.9	36.45	39.26	41.07	38.66	33.21
Long-Term Debt/Total Assets (%)	35.24	106.67	91.62	152.95	67.31	43.71	33.65	0.02	1.03	26.27	31.54	33.84	34.42	32.75	29.44
Total Debt/Equity (%)	79.69	-762.7	18,563.37	-223.07	301.4	162.93	97.47	0.04	2.52	43.66	59.93	66.76	72.43	66.1	52.49
Total Debt/Capital (%)	44.35	115.09	99.46	181.25	75.09	61.97	49.36	0.04	2.46	30.39	37.47	40.03	42.01	39.8	34.42
Total Debt/Total Assets (%)	38.72	106.67	91.62	152.95	67.31	52.44	41.69	0.04	2.15	26.7	32.43	34.51	35.2	33.71	30.51
CFO/Total Liabilities	-110.21	-37.56	-37.92	-37.8	-45.79	-35.74	-27.42	-135.41	-88.36	-12.3	-14.04	-17.02	-5.65	4.54	0.87
CFO/CapEx	-79.13	-68.05	-42.81	-17.59	-23.49	-9.71	-7.15	-2.71	-3.8	-0.43	-0.47	-0.76	-0.38	1	0.15
Altman's Z-Score	-3.8	-3.23	-1.76	-6.53	0.09	3.23	15.67	35.97	18.17	5.06	1.7	1.47	0.52	3.62	9.45

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	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	12/31/2025

Accounts Receivable Turnover	8.05	8.33	7.44	7.06	7.14	6.41	6.32	6.36	6.61	6.5	7.12	6.87	6.72	7.61	8.96
Days Sales Outstanding	45.35	43.84	49.07	51.72	51.12	56.98	57.74	57.37	55.18	56.17	51.27	53.13	54.32	47.98	40.74
Inventory Turnover	1.32	0.8	0.75	1.04	1.36	1.38	1.46	1.34	1.34	1.64	1.57	1.67	1.77	1.61	1.53
Days Inventory Outstanding	275.52	456.9	489.91	350.56	269.04	265.07	250.39	272.53	271.85	223.17	232.57	218.19	206	226.12	238.34
Accounts Payable Turnover	1.79	- -	- -	2.78	3.41	2.79	3.26	4.54	3.01	3.15	5.15	4.3	3.98	5.61	12.31
Accounts Payable Turnover Days	203.97	- -	- -	131.23	107.06	130.62	111.97	80.46	121.29	115.9	70.86	84.94	91.73	65.02	29.66
Cash Conversion Cycle	116.9	- -	- -	271.05	213.1	191.43	196.16	249.43	205.74	163.44	212.98	186.38	168.59	209.08	249.42
Inventory to Cash Days	-230.17	-413.06	-440.84	-298.84	-217.93	-208.08	-192.65	-215.16	-216.67	-167	-181.3	-165.06	-151.67	-178.14	-197.6
Inventories	2	3	3	3	4	5	7	12	14	13	17	19	23	33	42
Raw Materials	- -	1	1	1	1	1	1	2	3	3	5	5	7	5	5
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	2	1	1
Finished Goods	1	2	2	2	3	4	5	9	10	9	11	13	14	27	36
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	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	12/31/2025

Market Capitalization	30	30	78	70	150	297	972	795	708	727	391	424	295	728	1,545
- Cash & Cash Equivalents	8	14	20	8	26	30	37	24	36	49	33	15	31	28	36
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	22	25	25	25	24	25	- -	3	54	67	67	69	69	68
Enterprise Value	27	38	83	87	149	291	960	678	615	677	374	442	333	763	1,571
Total Capital	11	19	26	14	33	39	50	147	135	177	180	168	165	173	196
Total Debt/Capital (%)	44.35	115.09	99.46	181.25	75.09	61.97	49.36	0.04	2.46	30.39	37.47	40.03	42.01	39.8	34.42
Total Debt / EV	0.18	0.57	0.31	0.29	0.17	0.08	0.03	- -	0.01	0.08	0.18	0.15	0.21	0.09	0.04
EV/Sales	5.47	4.9	7.6	5.16	5.44	7.09	15.89	8.08	5.76	6.03	2.94	3.19	2.09	4.07	6.98
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	167.64	2,383.84
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	10	30	61	64	130	276	943	759	702	715	386	420	293	729	1,507
Diluted Enterprise Value	7	38	66	80	129	271	931	642	609	665	370	439	331	765	1,533
EV per Share	2.4	3.39	4.8	4.46	4.96	8.83	27.95	17.43	15.54	16.66	8.97	10.42	7.72	17.28	33.28
TTM Sales	5	8	11	17	27	41	60	84	107	112	127	139	159	187	225
TTM EBITDA	-7	-7	-9	-10	-9	-8	-7	-20	-29	-20	-21	-25	-16	5	1
TTM Operating Income	-7	-8	-10	-10	-9	-8	-8	-20	-31	-23	-25	-30	-21	-3	-8
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	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	12/31/2025

Price/Free Cash Flow	-1.39	-3.41	-5.67	-5.76	-9.58	-22.29	-89.56	-31	-27.97	-22.2	-9.24	-11.25	-14.19	66,306.16	-315.19
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	27	38	83	87	149	291	960	678	615	677	374	442	333	763	1,571
Low Price	1.1	2.06	2.5	2.11	2.9	4.52	8.75	16.52	10.91	7.16	8.48	6.87	3.45	5.55	9.22
EV/Sales	5.47	4.9	7.6	5.16	5.44	7.09	15.89	8.08	5.76	6.03	2.94	3.19	2.09	4.07	6.98
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	167.64	2,383.84
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	4.92	-10.61	569.81	-6.22	18.29	19.91	38.6	5.41	5.36	5.9	3.47	4.19	3.08	7	11.99
Price/Book Value Average	5.01	-11.66	509.75	-5.21	14.31	15.23	21.88	9.92	5.3	3.96	6.47	4.03	3.48	4.37	6.44
Price/Book Value High	7.29	-15.72	793.16	-8.99	21.77	21.86	39.42	15.05	7.74	6.08	8.88	5.74	5.1	7.32	12.54
Price/Book Value Low	2	-8.1	317.27	-3.66	10.61	10	11.94	4.37	3.27	2.36	3.14	2.89	1.56	2.36	3.38
Price/Tangible Book Value	5.97	-8.82	-179.49	-5.92	19.94	21.08	40.1	5.45	5.42	6	3.57	4.35	3.23	7.4	12.65
Price/Tangible Book Value Average	6.08	-9.69	-160.57	-4.96	15.6	16.12	22.73	10	5.37	4.03	6.64	4.18	3.66	4.62	6.8
Price/Tangible Book Value High	8.85	-13.07	-249.84	-8.55	23.73	23.14	40.95	15.17	7.83	6.18	9.11	5.96	5.36	7.74	13.24
Price/Tangible Book Value Low	2.43	-6.73	-99.94	-3.48	11.57	10.59	12.4	4.41	3.31	2.4	3.23	3	1.63	2.49	3.56
Price/Sales	2.06	3.89	5.54	3.78	4.77	6.72	15.61	9.04	6.58	6.37	3.03	3.03	1.84	3.89	6.69
Price/Sales Average	2.1	4.28	4.95	3.17	3.73	5.14	8.85	16.59	6.51	4.27	5.64	2.91	2.08	2.43	3.6
Price/Sales High	3.05	5.77	7.71	5.47	5.68	7.38	15.94	25.15	9.5	6.56	7.75	4.15	3.05	4.07	7
Price/Sales Low	0.84	2.97	3.08	2.22	2.77	3.38	4.83	7.31	4.01	2.55	2.74	2.09	0.93	1.31	1.88
Price/Cash Flow	-1.41	-3.46	-5.8	-6.09	-9.99	-24.59	-102.08	-42.46	-35.32	-74.32	-28.81	-26.14	-51.24	160.83	1,856.19
Price/Cash Flow Average	-1.44	-3.8	-5.19	-5.1	-7.82	-18.81	-57.87	-77.94	-34.96	-49.84	-53.62	-25.1	-57.96	100.34	997.55
Price/Cash Flow High	-2.09	-5.12	-8.08	-8.8	-11.89	-26.99	-104.25	-118.17	-51.02	-76.5	-73.61	-35.78	-84.92	168.15	1,941.82
Price/Cash Flow Low	-0.57	-2.64	-3.23	-3.58	-5.79	-12.35	-31.56	-34.34	-21.54	-29.73	-26.07	-18	-25.88	54.16	522.6
Price/Free Cash Flow Average	-1.42	-3.74	-5.07	-4.83	-7.5	-17.05	-50.77	-56.9	-27.68	-14.89	-17.19	-10.81	-16.06	41,367.27	-169.39
Price/Free Cash Flow High	-2.06	-5.05	-7.89	-8.33	-11.4	-24.47	-91.46	-86.27	-40.39	-22.85	-23.6	-15.4	-23.52	69,323.74	-329.73
Price/Free Cash Flow Low	-0.57	-2.6	-3.16	-3.39	-5.56	-11.2	-27.69	-25.07	-17.06	-8.88	-8.36	-7.75	-7.17	22,330.05	-88.74
EV/Sales Average	5.58	5.29	6.85	4.49	4.25	5.39	8.92	15.99	5.7	3.89	5.58	3.07	2.34	2.61	3.8
EV/Sales High	8.43	6.78	10.38	7.02	6.48	7.79	16.23	24.96	8.71	6.22	7.71	4.32	3.31	4.25	7.29
EV/Sales Low	1.82	3.98	4.44	3.45	3.14	3.49	4.78	6.27	3.17	2.14	2.65	2.24	1.18	1.5	2.05
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	107.5	1,299.44
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	174.92	2,491.99
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.59	699.62
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	2.7	2.7	4.49	3.59	5	9	28.3	20.43	17.89	17.9	9.37	9.98	6.83	16.48	32.73
High Price	4	4	6.25	5.19	5.95	9.88	28.9	56.85	25.84	18.43	23.94	13.66	11.32	17.23	34.24
Enterprise Value Average	27	41	75	76	116	222	539	1,342	608	437	711	425	371	489	856
Enterprise Value High	41	52	114	118	177	320	981	2,095	930	698	983	598	526	796	1,642
Enterprise Value Low	9	31	49	58	86	143	289	526	339	241	337	310	187	280	461

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	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	12/31/2025

Shares Outstanding	11	11	17	19	30	33	34	39	40	41	42	42	43	44	47
Diluted Weighted Avg Shares	4	11	13	18	26	31	33	37	39	40	41	42	43	44	46
Basic Weighted Avg Shares	4	11	13	18	26	31	33	37	39	40	41	42	43	44	46
Revenue per Share	1.31	0.69	0.81	0.95	1.05	1.34	1.81	2.26	2.72	2.81	3.09	3.29	3.71	4.23	4.89
EBITDA per Share	-1.79	-0.68	-0.7	-0.54	-0.35	-0.25	-0.22	-0.53	-0.73	-0.49	-0.5	-0.59	-0.37	0.1	0.01
Operating Income per Share	-1.88	-0.7	-0.71	-0.55	-0.36	-0.26	-0.24	-0.55	-0.8	-0.58	-0.62	-0.71	-0.5	-0.07	-0.17
Basic EPS, GAAP	-2.77	-0.85	-1.08	-1	-0.51	-0.47	-0.31	-0.6	-0.74	-0.6	-0.65	-0.69	-0.51	-0.23	-0.34
Basic EPS from Cont Ops	-2.49	-0.85	-1.08	-1	-0.51	-0.47	-0.31	-0.6	-0.74	-0.6	-0.65	-0.69	-0.51	-0.23	-0.34
Diluted EPS, GAAP	-2.77	-0.85	-1.08	-1	-0.51	-0.47	-0.31	-0.6	-0.74	-0.6	-0.65	-0.69	-0.51	-0.23	-0.34
Diluted EPS from Cont Ops	-2.49	-0.85	-1.08	-1	-0.51	-0.47	-0.31	-0.6	-0.74	-0.6	-0.65	-0.69	-0.51	-0.23	-0.34
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.91	-0.78	-0.77	-0.59	-0.5	-0.37	-0.28	-0.48	-0.51	-0.24	-0.33	-0.38	-0.13	0.1	0.02
Free Cash Flow per Basic Share	-1.94	-0.79	-0.79	-0.62	-0.52	-0.4	-0.32	-0.66	-0.64	-0.81	-1.01	-0.89	-0.48	- -	-0.1
Cash & Equivalents per Share	0.74	1.25	1.16	0.42	0.86	0.91	1.06	3	2.44	2.56	2.01	1.15	0.72	0.76	0.88
Book Value per Share	0.55	-0.25	0.01	-0.58	0.27	0.45	0.73	3.78	3.34	3.03	2.7	2.38	2.22	2.35	2.73
Tangible Book Value per Share	0.45	-0.31	-0.03	-0.61	0.25	0.43	0.71	3.75	3.3	2.98	2.63	2.29	2.11	2.23	2.59