Beam Global Financial Ratios — BEEM 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-29.81	-23.93	-80.03	-44.15	-24.84	-81.66
Return on Assets (%)	-202.08	-166.11	-362.93	-202.85	-85.95	-132.88	-114.77	-106.95	-73.02	-25.94	-20.75	-57.56	-27.84	-16.22	-51.83
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	24.33	23.36	-87.02	-9.69	-2.96	-5.2	-33.48	-3.12	-3.01	-11.45	-10.8	-7.58	1.79	14.79	12.47
EBITDA Margin (%)	-127.92	-290.03	-833.28	-235.86	-60.06	-96.57	-186.33	-40.03	-63.21	-83.52	-71.92	-84.55	-20.47	-14.51	-81.46
Operating Margin (%)	-130.74	-304.8	-866.39	-241.6	-65.32	-100.26	-191.24	-41.05	-64	-83.85	-73.31	-89.64	-24.14	-23.63	-59.33
Incremental Operating Margin (%)	- -	- -	53.19	- -	47.91	- -	- -	3.6	70.61	- -	- -	- -	7.62	- -	24.15
Pretax Margin (%)	-110.04	-343.57	-993.66	-304.3	-69.56	-94.63	-215.34	-58.4	-76.9	-83.86	-73.26	-89.47	-23.83	-23.06	-97.07
Profit Margin (%)	-110.61	-343.81	-994.22	-304.45	-69.62	-94.69	-215.39	-58.4	-76.96	-83.94	-73.27	-89.48	-23.84	-22.87	-95.63
Net Income to Common Margin (%)	-110.61	-343.81	-994.22	-304.45	-69.62	-94.69	-215.39	-58.4	-76.96	-83.94	-73.27	-89.48	-23.84	-22.87	-95.63
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-29.81	-23.93	-80.03	-44.15	-24.84	-81.66

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	2	1	2	1	2	2	3	3	1	2	2	2	1	2	1
ST Debt	2	1	2	1	2	2	3	3	1	1	- -	1	1	1	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	1	1	1	1
Total Debt/EBITDA	-0.66	-0.61	-0.72	-0.35	-1.06	-0.71	-0.98	-1.28	-0.18	-0.47	-0.32	-0.09	-0.09	-0.27	-0.07
Net Debt/EBITDA	-0.5	-0.48	-0.55	0.22	-1.04	-0.71	-0.83	-1.18	1.12	5.15	3.39	0.09	0.74	0.6	0.03
Total Debt/EBIT	-0.65	-0.58	-0.69	-0.34	-0.97	-0.68	-0.95	-1.25	-0.18	-0.47	-0.31	-0.09	-0.08	-0.17	-0.05
Net Debt/EBIT	-0.49	-0.46	-0.53	0.21	-0.95	-0.68	-0.8	-1.15	1.11	5.13	3.33	0.09	0.63	0.37	0.03
EBITDA to Interest Expense	-3.91	-2.15	-3.61	-2.35	-4.13	-9.74	-5.54	-2.26	-4.51	-436.1	-6,474	-18,597	-1,148.92	-210.5	-884.65
EBITDA-CapEx/Interest Expense	-3.92	-2.16	-3.68	-2.42	-4.82	-10.3	-5.6	-2.34	-4.66	-466.28	-7,056	-19,598	-1,237	-234.85	-903.19
EBIT to Interest Expense	-3.99	-2.26	-3.76	-2.41	-4.49	-10.11	-5.69	-2.32	-4.57	-437.87	-6,599	-19,716	-1,355.08	-342.85	-644.31
Interest Expense	1	1	1	1	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-114.07	-252.2	-344.42	-24.54	-73.9	-67.32	-10.77	-71.14	79.93	88.6	84.73	61.51	63.81	67.18	58.14
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.55	6.19	4.61	1.24	2.83	3.81
Long-Term Debt/Capital (%)	- -	- -	- -	- -	14.5	5.69	0.93	42.84	- -	6.05	5.73	4.3	1.21	2.71	3.59
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	2.04	1.44	0.64	8.22	- -	5.81	5.24	2.84	0.79	1.9	2.21
Total Debt/Equity (%)	-78.53	-62.01	-67.44	-145.15	-119.08	-137.65	-737.46	-126.96	9.84	8.34	7.99	7.32	2.56	4.67	6.03
Total Debt/Capital (%)	-365.87	-163.2	-207.13	321.51	623.99	365.57	115.69	470.92	8.96	7.7	7.4	6.82	2.5	4.46	5.69
Total Debt/Total Assets (%)	89.59	156.38	232.28	35.62	88	92.66	79.43	90.32	7.86	7.39	6.77	4.5	1.64	3.14	3.51
Net Debt to Equity	-59.65	-49.44	-51.79	91.74	-116.78	-137.04	-621.94	-117.12	-62.25	-91.6	-84.49	-7.24	-20.57	-10.44	-3.1
Net Debt/Capital (%)	-147.83	-97.78	-107.44	47.85	695.93	370	119.16	684.01	-142.32	-547.09	-359.58	-7.24	-25.22	-11.15	-3.03
EBITDA	-3	-2	-2	-2	-2	-3	-3	-2	-3	-5	-6	-19	-14	-7	-23
EBITDA-CapEx	-3	-2	-2	-3	-2	-3	-3	-3	-3	-6	-7	-20	-15	-8	-23
Operating Income (Loss)	-3	-2	-2	-2	-2	-3	-3	-3	-3	-5	-7	-20	-16	-12	-17

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	0.1	0.09	0.12	0.47	0.01	- -	0.11	0.04	2.63	15.08	7.43	0.13	0.62	0.34	0.08
Current Ratio	0.43	0.25	0.19	0.7	0.42	0.45	0.78	0.51	4.52	16.89	9.33	1.51	2.41	2.04	1.74
Quick Ratio	0.42	0.21	0.18	0.54	0.27	0.34	0.11	0.27	3.16	16.1	8.73	0.47	1.57	0.95	0.76
CFO/Avg Current Liab	-0.46	-0.31	-0.52	-0.59	-0.79	-0.54	-0.98	-0.15	-1.35	-2.56	-2.71	-2.25	-0.89	-0.15	-0.82
Common Equity/Total Assets	-114.07	-252.2	-344.42	-24.54	-73.9	-67.32	-10.77	-71.14	79.93	88.6	84.73	61.51	63.81	67.18	58.14
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.55	6.19	4.61	1.24	2.83	3.81
Long-Term Debt/Capital (%)	- -	- -	- -	- -	14.5	5.69	0.93	42.84	- -	6.05	5.73	4.3	1.21	2.71	3.59
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	2.04	1.44	0.64	8.22	- -	5.81	5.24	2.84	0.79	1.9	2.21
Total Debt/Equity (%)	-78.53	-62.01	-67.44	-145.15	-119.08	-137.65	-737.46	-126.96	9.84	8.34	7.99	7.32	2.56	4.67	6.03
Total Debt/Capital (%)	-365.87	-163.2	-207.13	321.51	623.99	365.57	115.69	470.92	8.96	7.7	7.4	6.82	2.5	4.46	5.69
Total Debt/Total Assets (%)	89.59	156.38	232.28	35.62	88	92.66	79.43	90.32	7.86	7.39	6.77	4.5	1.64	3.14	3.51
CFO/Total Liabilities	-42.31	-40.65	-49.23	-61.45	-74.5	-52.25	-95.7	-11.94	-329.93	-110.34	-136.92	-124.73	-47.35	-10.87	-58.6
CFO/CapEx	-152.08	-121.53	-37.94	-23.88	-9.37	-11.74	-130.37	-8.63	-44.04	-11.53	-11.01	-18.1	-12.59	-2.65	-21.75
Altman's Z-Score	-17.88	-51.95	-65.7	-18.82	-24.8	-26.22	-16.03	-16.26	0.97	98.63	19.28	1.17	0.66	-1.38	-4.67

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	3.09	0.81	1.1	7.31	5.65	2.79	2.42	9.51	4.97	4.87	3.21	5.33	6.61	4.12	3.47
Days Sales Outstanding	118.14	448.64	330.55	49.92	64.57	130.75	150.83	38.4	73.38	74.96	113.8	68.5	55.2	88.67	105.11
Inventory Turnover	- -	19.64	13.87	6.17	7.07	8.43	1.45	3.68	3.54	4.71	7.38	3.42	5.47	3.47	2.24
Days Inventory Outstanding	- -	18.58	26.32	59.15	51.66	43.28	250.91	99.1	103.11	77.43	49.47	106.88	66.71	105.13	162.82
Accounts Payable Turnover	- -	0.54	0.9	2.85	3.98	3.25	5.78	5.57	6.45	10.17	9.14	15.48	10.45	4.54	2.98
Accounts Payable Turnover Days	- -	674.51	406.67	128.17	91.61	112.3	63.1	65.53	56.58	35.88	39.92	23.58	34.92	80.47	122.37
Cash Conversion Cycle	- -	-207.29	-49.8	-19.11	24.63	61.74	338.64	71.97	119.91	116.52	123.36	151.8	86.99	113.33	145.56
Inventory to Cash Days	- -	430.06	304.22	-9.23	12.91	87.47	-100.08	-60.7	-29.73	-2.47	64.33	-38.37	-11.51	-16.46	-57.71
Inventories	- -	- -	- -	- -	- -	- -	2	1	2	1	2	12	12	12	10
Raw Materials	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	8	8	6	4
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	2	2	1	1
Finished Goods	- -	- -	- -	- -	- -	- -	2	- -	1	- -	- -	3	2	5	5
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	11	10	13	14	14	17	21	28	24	626	167	178	102	47	29
- Cash & Cash Equivalents	- -	- -	- -	1	- -	- -	- -	- -	4	27	22	2	10	5	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	1	2	1	2	2	3	3	1	2	2	2	1	2	1
Enterprise Value	13	11	14	13	15	19	23	31	21	602	147	178	93	44	29
Total Capital	-1	-1	-1	- -	- -	1	2	1	6	32	28	25	51	43	26
Total Debt/Capital (%)	-365.87	-163.2	-207.13	321.51	623.99	365.57	115.69	470.92	8.96	7.7	7.4	6.82	2.5	4.46	5.69
Total Debt / EV	0.15	0.12	0.12	0.06	0.11	0.1	0.11	0.1	0.03	- -	0.01	0.01	0.01	0.04	0.05
EV/Sales	5.6	15.09	50.55	12.81	5.8	6.9	16.61	5.07	4.11	96.86	16.33	8.09	1.38	0.9	1.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	11	9	13	12	13	16	19	28	21	455	165	173	88	46	25
Diluted Enterprise Value	12	10	14	11	15	18	21	31	18	431	145	173	78	44	26
EV per Share	13.05	9.37	9.91	6.72	7.28	7.99	8.27	10.75	4.03	70.92	16.38	17.47	6.46	2.99	1.53
TTM Sales	2	1	- -	1	3	3	1	6	5	6	9	22	67	49	28
TTM EBITDA	-3	-2	-2	-2	-2	-3	-3	-2	-3	-5	-6	-19	-14	-7	-23
TTM Operating Income	-3	-2	-2	-2	-2	-3	-3	-3	-3	-5	-7	-20	-16	-12	-17
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	-5.52	-8.04	-7.66	-6.29	-4.79	-8.3	-5.52	-35.46	-4.22	-101.23	-23.64	-9.06	-6.09	-15.34	-2.3
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	13	11	14	13	15	19	23	31	21	602	147	178	93	44	29
Low Price	7.38	5.75	6	3.56	4.25	5.3	4.5	7.25	3.9	4.28	18.28	8.9	5	2.62	1.33
EV/Sales	5.6	15.09	50.55	12.81	5.8	6.9	16.61	5.07	4.11	96.86	16.33	8.09	1.38	0.9	1.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	-4.6	-4.82	-5.15	-23.62	-9.71	-12.49	-60.92	-11.42	4.17	21.47	6.42	7.66	2.06	1.14	1.15
Price/Book Value Average	-8.17	-5.68	-5.45	-27.28	-10.32	-13.41	-59.01	-13.86	5.82	4.08	12.24	6.7	3.12	2	1.71
Price/Book Value High	-16.52	-11.35	-10.01	-52.38	-16.43	-16.56	-81.22	-25.13	9.84	22.08	26.07	11.44	5.49	3.05	3.11
Price/Book Value Low	-2.94	-3.26	-3.43	-12.01	-6.35	-9.19	-36.55	-8.49	3.48	1.25	6.31	3.9	1.45	0.94	1.02
Price/Tangible Book Value	-4.6	-4.82	-5.15	-23.62	-9.46	-11.86	-50.11	-10.85	4.32	21.69	6.51	20.53	3.38	2.07	1.62
Price/Tangible Book Value Average	-8.17	-5.68	-5.45	-27.28	-10.06	-12.74	-48.55	-13.16	6.03	4.12	12.42	17.96	5.12	3.65	2.4
Price/Tangible Book Value High	-16.52	-11.35	-10.01	-52.38	-16.02	-15.73	-66.82	-23.87	10.2	22.31	26.44	30.66	9	5.55	4.36
Price/Tangible Book Value Low	-2.94	-3.26	-3.43	-12.01	-6.19	-8.73	-30.07	-8.07	3.61	1.26	6.4	10.46	2.38	1.71	1.44
Price/Sales	4.76	13.07	44.55	11.53	4.96	5.82	13.54	4.57	4.07	73.3	18.35	7.87	1.3	0.94	0.89
Price/Sales Average	8.46	15.38	47.1	13.31	5.27	6.26	13.12	5.55	5.69	13.93	34.98	6.88	1.97	1.65	1.32
Price/Sales High	17.1	30.74	86.62	25.56	8.39	7.72	18.05	10.06	9.61	75.41	74.5	11.75	3.46	2.51	2.41
Price/Sales Low	3.04	8.84	29.7	5.86	3.24	4.29	8.12	3.4	3.41	4.25	18.04	4.01	0.92	0.78	0.79
Price/Cash Flow	-5.56	-8.11	-7.87	-6.56	-5.3	-9	-5.56	-39.57	-4.31	-110.01	-25.78	-9.56	-6.58	-21.13	-2.41
Price/Cash Flow Average	-9.88	-9.55	-8.32	-7.57	-5.64	-9.67	-5.39	-48.01	-6.02	-20.91	-49.15	-8.36	-9.97	-37.14	-3.57
Price/Cash Flow High	-19.98	-19.08	-15.29	-14.54	-8.98	-11.94	-7.42	-87.05	-10.18	-113.17	-104.65	-14.27	-17.52	-56.53	-6.48
Price/Cash Flow Low	-3.55	-5.49	-5.24	-3.33	-3.47	-6.63	-3.34	-29.42	-3.61	-6.38	-25.34	-4.87	-4.64	-17.47	-2.13
Price/Free Cash Flow Average	-9.82	-9.47	-8.1	-7.27	-5.09	-8.91	-5.35	-43.02	-5.89	-19.24	-45.05	-7.92	-9.24	-26.96	-3.41
Price/Free Cash Flow High	-19.85	-18.93	-14.9	-13.95	-8.11	-11.01	-7.36	-78.01	-9.95	-104.14	-95.94	-13.52	-16.23	-41.03	-6.2
Price/Free Cash Flow Low	-3.53	-5.44	-5.11	-3.2	-3.14	-6.11	-3.31	-26.37	-3.53	-5.87	-23.23	-4.61	-4.3	-12.68	-2.04
EV/Sales Average	9.45	17.51	53.18	14.87	6.12	7.36	16.13	6.05	5.99	15.24	33.13	7.07	2.16	1.62	1.52
EV/Sales High	18.45	33.6	93.92	29.02	9.38	8.93	21.63	10.59	10.57	99.76	73.04	12.07	3.9	2.5	2.76
EV/Sales Low	3.81	10.66	35.24	6.26	4.01	5.26	10.58	3.89	3.33	1.94	16.01	4.12	0.93	0.73	0.92
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	11.55	8.5	9	6.99	6.5	7.2	7.5	9.75	4.66	73.78	18.6	17.47	7.09	3.17	1.5
High Price	41.5	20	17.5	15.5	11	9.55	10	21.45	11	75.9	75.5	26.09	18.89	8.48	4.04
Enterprise Value Average	22	13	15	15	16	20	23	37	31	95	298	156	146	80	43
Enterprise Value High	42	24	26	30	25	25	31	65	54	620	657	266	263	123	78
Enterprise Value Low	9	8	10	6	11	15	15	24	17	12	144	91	63	36	26

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	1	1	1	2	2	2	3	3	5	8	9	10	14	15	19
Diluted Weighted Avg Shares	1	1	1	2	2	2	3	3	4	6	9	10	12	15	17
Basic Weighted Avg Shares	1	1	1	2	2	2	3	3	4	6	9	10	12	15	17
Revenue per Share	2.43	0.65	0.2	0.61	1.31	1.24	0.55	2.13	1.14	1.01	1.01	2.22	5.46	3.37	1.68
EBITDA per Share	-3.11	-1.89	-1.68	-1.43	-0.79	-1.19	-1.03	-0.85	-0.72	-0.84	-0.73	-1.88	-1.12	-0.49	-1.37
Operating Income per Share	-3.17	-1.98	-1.75	-1.46	-0.86	-1.24	-1.06	-0.87	-0.73	-0.84	-0.74	-1.99	-1.32	-0.8	-1
Basic EPS, GAAP	-2.68	-2.24	-2.01	-1.85	-0.91	-1.17	-1.19	-1.24	-0.88	-0.84	-0.74	-1.99	-1.3	-0.77	-1.61
Basic EPS from Cont Ops	-2.68	-2.24	-2.01	-1.85	-0.91	-1.17	-1.19	-1.24	-0.88	-0.84	-0.74	-1.99	-1.3	-0.77	-1.61
Diluted EPS, GAAP	-2.68	-2.24	-2.01	-1.85	-0.91	-1.17	-1.19	-1.24	-0.88	-0.84	-0.74	-1.99	-1.3	-0.77	-1.61
Diluted EPS from Cont Ops	-2.68	-2.24	-2.01	-1.85	-0.91	-1.17	-1.19	-1.24	-0.88	-0.84	-0.74	-1.99	-1.3	-0.77	-1.61
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.08	-1.05	-1.14	-1.07	-1.23	-0.8	-1.35	-0.25	-1.08	-0.67	-0.72	-1.83	-1.08	-0.15	-0.62
Free Cash Flow per Basic Share	-2.09	-1.06	-1.17	-1.11	-1.36	-0.87	-1.36	-0.27	-1.11	-0.73	-0.79	-1.93	-1.16	-0.21	-0.65
Cash & Equivalents per Share	0.47	0.22	0.27	0.7	0.02	- -	0.14	0.08	0.74	3.15	2.45	0.17	0.72	0.31	0.05
Book Value per Share	-2.51	-1.76	-1.75	-0.3	-0.67	-0.58	-0.12	-0.85	1.12	3.44	2.9	2.28	3.44	2.78	1.3
Tangible Book Value per Share	-2.51	-1.76	-1.75	-0.3	-0.69	-0.61	-0.15	-0.9	1.08	3.4	2.86	0.85	2.1	1.53	0.93