Brightec, Inc. Financial Ratios — BRTE Stock

Profitability (USD)

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-116.1	-178.93	-319.38	-211.42	-1,092.84	-90.99	-110.39	-166.19	-297.71	-213.43	-775.16	-542.56	-376.92	-204.71
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	-50.85	- -	- -	- -	- -	15.68	3.94	18.68	53.41	62.32	31.11	54.67
EBITDA Margin (%)	100	100	100	-110.48	- -	- -	- -	- -	-1,547.39	-696.5	-535.97	-18,639.86	-6,231.81	-6,772.45	-888.88
Operating Margin (%)	100	100	100	-113.67	- -	- -	- -	- -	-1,555.68	-697.71	-535.97	-19,149.67	-6,497.54	-6,781.29	-891.2
Incremental Operating Margin (%)	- -	100	100	- -	82.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-2,379.36	-247.04	-564.6	-147.98	- -	- -	- -	- -	-1,560.93	-698.81	-561.2	-18,797.28	-8,164.54	-7,962.62	-1,035.69
Net Income to Common Margin (%)	-2,379.36	-247.04	-564.6	-147.98	- -	- -	- -	- -	-1,560.93	-698.81	-561.2	-18,797.28	-8,164.54	-7,962.62	-1,035.69
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	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

Total Debt	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -	1	1	1	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	12.44	3.24	6.81	-4.5	-2.49	-0.18	-0.29	-0.63	-0.32	-0.21	- -	-0.29	-0.67	-0.68	-1.13
Net Debt/EBITDA	12.44	3.24	6.81	-4.5	-1.76	-0.06	-0.26	-0.63	0.09	-0.21	- -	-0.26	-0.64	-0.67	-1.13
Total Debt/EBIT	12.44	3.24	6.81	-4.37	-2.43	-0.18	-0.28	-0.62	-0.32	-0.21	- -	-0.28	-0.65	-0.68	-1.13
Net Debt/EBIT	12.44	3.24	6.81	-4.37	-1.72	-0.06	-0.25	-0.62	0.09	-0.21	- -	-0.26	-0.62	-0.67	-1.12
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.73	-6.15
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.76	-6.16
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.74	-6.17
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	- -	- -	-1,520.25	-618.86	-1,074.33	-2,500.75	-2,729.67	-1,148.24	-3,023.57	-2,835.28	-5,915.01	-5,032.93	-4,965.32	-4,471.36
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	100	100	100	-82.24	-31.84	-6.37	- -	-1.92	-1.92	-1.72	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	101.36	103.65	620.21	466.93	104.7	59.72	- -	50.96	21.34	50.24	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-23.61	-40.17	-40.52	-69.06	-91.74	-71.64	-45.63	-74.05	-99.37	-30.51	- -	-79.66	-42.45	-23.73	-21.38
Total Debt/Capital (%)	100	100	100	-167.75	-88.18	-14.67	-2.67	-2.79	-3.26	-3.49	- -	-5.29	-5.15	-4.41	-4.31
Total Debt/Total Assets (%)	101.36	103.65	620.21	952.46	289.99	137.41	65.02	74.04	36.25	101.94	- -	297.16	246.67	209.55	184.58
Net Debt to Equity	-23.61	-40.17	-40.52	-69.02	-64.82	-24.13	-41.14	-73.61	28.63	-30.11	0.37	-73.31	-40.48	-23.36	-21.34
Net Debt/Capital (%)	100	100	100	-167.45	-49.49	-4.5	-2.4	-2.77	0.9	-3.44	0.02	-4.85	-4.9	-4.33	-4.3
EBITDA	- -	- -	- -	- -	- -	-4	-1	- -	-1	-2	-1	-2	-1	-1	-1
EBITDA-CapEx	- -	- -	- -	- -	- -	-4	-1	- -	-1	-2	-1	-2	-1	-1	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	-4	-1	- -	-1	-2	-1	-2	-1	-1	-1

Liquidity (USD)

API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	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

Cash Ratio	- -	- -	- -	- -	0.27	0.39	0.05	0.01	0.59	0.01	- -	0.05	0.02	- -	- -
Current Ratio	- -	- -	- -	0.09	0.29	0.4	0.07	0.07	0.82	0.05	0.11	0.2	0.14	0.1	0.1
Quick Ratio	- -	- -	- -	0.09	0.27	0.39	0.07	0.07	0.64	0.01	0.01	0.05	0.02	- -	- -
CFO/Avg Current Liab	- -	- -	- -	-0.16	-0.48	-0.67	-0.05	-0.92	-0.84	-1.08	-1.07	-1.03	-0.73	-0.34	-0.12
Common Equity/Total Assets	- -	- -	- -	-1,520.25	-618.86	-1,074.33	-2,500.75	-2,729.67	-1,148.24	-3,023.57	-2,835.28	-5,915.01	-5,032.93	-4,965.32	-4,471.36
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	100	100	100	-82.24	-31.84	-6.37	- -	-1.92	-1.92	-1.72	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	101.36	103.65	620.21	466.93	104.7	59.72	- -	50.96	21.34	50.24	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-23.61	-40.17	-40.52	-69.06	-91.74	-71.64	-45.63	-74.05	-99.37	-30.51	- -	-79.66	-42.45	-23.73	-21.38
Total Debt/Capital (%)	100	100	100	-167.75	-88.18	-14.67	-2.67	-2.79	-3.26	-3.49	- -	-5.29	-5.15	-4.41	-4.31
Total Debt/Total Assets (%)	101.36	103.65	620.21	952.46	289.99	137.41	65.02	74.04	36.25	101.94	- -	297.16	246.67	209.55	184.58
CFO/Total Liabilities	- -	- -	- -	-5.31	-36.79	-43.17	-5.97	-47.82	-33.69	-51.59	-72.99	-83.49	-55.85	-27.43	-11.3
CFO/CapEx	- -	- -	- -	-8.11	-14.87	-40.57	- -	- -	- -	- -	- -	- -	- -	-186.96	-1,165.57
Altman's Z-Score	0.35	1.38	3.92	-37.99	-15.41	-42.54	-44.22	-43.55	-14.81	-59.42	-46.85	-121.12	-90.17	-90.83	-78.7

Working Capital (USD)

API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	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

Accounts Receivable Turnover	- -	- -	- -	4.45	- -	- -	- -	- -	- -	- -	83.23	7.66	8.48	7.14	49.11
Days Sales Outstanding	- -	- -	- -	82.02	- -	- -	- -	- -	- -	- -	4.39	47.68	43.02	51.1	7.43
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	0.84	3.12	2.41	0.07	0.04	0.04	0.09
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	432.6	116.96	151.56	5,037.32	9,055.9	9,416.75	3,846.24
Accounts Payable Turnover	- -	- -	- -	2.49	- -	- -	- -	- -	0.68	0.42	0.45	0.29	1.3	0.54	0.35
Accounts Payable Turnover Days	- -	- -	- -	146.73	- -	- -	- -	- -	539.42	862.55	816.52	1,243.02	279.88	675.78	1,051.06
Cash Conversion Cycle	- -	- -	- -	-64.71	- -	- -	- -	- -	-106.83	-745.59	-660.57	3,841.97	8,819.04	8,792.06	2,802.61
Inventory to Cash Days	- -	- -	- -	82.02	- -	- -	- -	- -	-432.6	-116.96	-147.17	-4,989.64	-9,012.88	-9,365.65	-3,838.81
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	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

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	9	3	2	4	2	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -	1	1	1	1
Enterprise Value	- -	- -	- -	1	1	- -	- -	- -	9	3	2	4	3	1	1
Total Capital	- -	- -	- -	- -	-1	-5	-7	-7	-8	-9	-11	-12	-14	-15	-15
Total Debt/Capital (%)	100	100	100	-167.75	-88.18	-14.67	-2.67	-2.79	-3.26	-3.49	- -	-5.29	-5.15	-4.41	-4.31
Total Debt / EV	1	1	1	1	1.42	2.97	0.63	1.01	0.03	0.11	- -	0.15	0.26	0.7	0.6
EV/Sales	12.44	3.24	6.81	4.97	- -	- -	- -	- -	163.58	13.88	12.82	357.96	161.41	66.03	16.62
EV/EBITDA	12.44	3.24	6.81	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	12.44	3.24	6.81	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	9	3	2	4	2	- -	- -
Diluted Enterprise Value	- -	- -	- -	1	1	- -	- -	- -	9	3	2	4	3	1	1
EV per Share	- -	0.01	0.01	0.04	0.02	0.01	0.01	- -	0.09	0.03	0.02	0.04	0.02	0.01	0.01
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	-4	-1	- -	-1	-2	-1	-2	-1	-1	-1
TTM Operating Income	- -	- -	- -	- -	- -	-4	-1	- -	-1	-2	-1	-2	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	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

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	-3.05	- -	-26.34	-3.8	-2.24	-4.36	-1.88	-0.35	-1.12
EV/EBIT	12.44	3.24	6.81	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	1	1	- -	- -	- -	9	3	2	4	3	1	1
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	0.01	- -	- -
EV/Sales	12.44	3.24	6.81	4.97	- -	- -	- -	- -	163.58	13.88	12.82	357.96	161.41	66.03	16.62
EV/EBITDA	12.44	3.24	6.81	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	-1.59	- -	-8.2	-4.4	-3.23	-1.62	-3.67	-1.28	-1.2
Price/Earnings High	- -	- -	- -	- -	- -	- -	-5.16	- -	-12.92	-27.28	-6.46	-3.51	-8.43	-3.87	-3.83
Price/Earnings Low	- -	- -	- -	- -	- -	- -	-0.25	- -	-0.63	-0.34	-0.81	-0.26	-1.04	-0.13	-0.43
Price/Book Value	- -	- -	- -	- -	- -	- -	-0.02	- -	-1.05	-0.28	-0.16	-0.29	-0.14	-0.02	-0.03
Price/Book Value Average	- -	- -	- -	- -	- -	- -	-0.08	- -	-0.82	-0.7	-0.23	-0.29	-0.35	-0.09	-0.05
Price/Book Value High	- -	- -	- -	- -	- -	- -	-0.27	- -	-1.29	-4.32	-0.45	-0.62	-0.8	-0.28	-0.16
Price/Book Value Low	- -	- -	- -	- -	- -	- -	-0.01	- -	-0.06	-0.05	-0.06	-0.05	-0.1	-0.01	-0.02
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-0.31	- -	-33.2	-2.55	-2.54	-4.61	-1.23	-0.11	-0.14
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-1.46	- -	-25.75	-6.3	-3.59	-4.56	-3.03	-0.52	-0.26
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-4.75	- -	-40.57	-39.09	-7.18	-9.84	-6.97	-1.58	-0.85
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-0.23	- -	-1.99	-0.49	-0.9	-0.74	-0.86	-0.05	-0.09
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	165	12.41	12.83	308.86	121.43	20.53	6.61
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	127.97	30.73	18.13	305.14	299.59	101.54	12.38
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	201.67	190.62	36.24	658.9	688.08	307.9	39.64
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	9.9	2.39	4.53	49.42	85	10.26	4.4
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-3.05	- -	-26.34	-3.8	-2.24	-4.36	-1.88	-0.35	-1.12
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-14.41	- -	-20.43	-9.4	-3.16	-4.3	-4.63	-1.71	-2.09
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-46.75	- -	-32.19	-58.33	-6.32	-9.29	-10.64	-5.18	-6.7
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-2.24	- -	-1.58	-0.73	-0.79	-0.7	-1.31	-0.17	-0.74
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-14.41	- -	-20.43	-9.4	-3.16	-4.3	-4.63	-1.72	-2.09
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-46.75	- -	-32.19	-58.33	-6.32	-9.29	-10.64	-5.2	-6.71
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-2.24	- -	-1.58	-0.73	-0.79	-0.7	-1.31	-0.17	-0.75
EV/Sales Average	12.44	3.24	6.81	4.97	- -	- -	- -	- -	126.54	32.2	18.11	354.24	339.56	147.05	22.39
EV/Sales High	12.44	3.24	6.81	4.97	- -	- -	- -	- -	200.24	192.09	36.22	708	728.06	353.41	49.64
EV/Sales Low	12.44	3.24	6.81	4.97	- -	- -	- -	- -	8.48	3.86	4.51	98.51	124.98	55.77	14.41
EV/EBITDA Average	12.44	3.24	6.81	-4.5	-1.76	-0.06	-1.2	-0.63	-8.18	-4.62	-3.38	-1.9	-5.45	-2.17	-2.52
EV/EBITDA High	12.44	3.24	6.81	-4.5	-1.76	-0.06	-3.3	-0.63	-12.94	-27.58	-6.76	-3.8	-11.68	-5.22	-5.59
EV/EBITDA Low	12.44	3.24	6.81	-4.5	-1.76	-0.06	-0.41	-0.63	-0.55	-0.55	-0.84	-0.53	-2.01	-0.82	-1.62
EV/EBIT Average	12.44	3.24	6.81	-4.37	-1.72	-0.06	-1.16	-0.62	-8.13	-4.61	-3.38	-1.85	-5.23	-2.17	-2.51
EV/EBIT High	12.44	3.24	6.81	-4.37	-1.72	-0.06	-3.2	-0.62	-12.87	-27.53	-6.76	-3.7	-11.21	-5.21	-5.57
EV/EBIT Low	12.44	3.24	6.81	-4.37	-1.72	-0.06	-0.4	-0.62	-0.54	-0.55	-0.84	-0.51	-1.92	-0.82	-1.62
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	0.09	0.03	0.02	0.04	0.02	- -	- -
High Price	- -	- -	- -	- -	- -	- -	0.05	- -	0.11	0.43	0.05	0.08	0.08	0.03	0.02
Enterprise Value Average	- -	- -	- -	1	1	- -	1	- -	7	7	2	4	6	2	1
Enterprise Value High	- -	- -	- -	1	1	- -	2	- -	11	43	5	9	12	5	3
Enterprise Value Low	- -	- -	- -	1	1	- -	- -	- -	- -	1	1	1	2	1	1

Shares Outstanding	25	25	25	25	25	33	33	98	98	100	100	100	144	144	146
Diluted Weighted Avg Shares	- -	23	31	20	21	28	42	90	97	99	100	100	135	144	146
Basic Weighted Avg Shares	- -	23	31	20	21	28	42	90	97	99	100	100	135	144	146
Revenue per Share	- -	- -	- -	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	-0.01	-0.01	-0.15	-0.02	- -	-0.01	-0.02	-0.01	-0.02	-0.01	-0.01	- -
Operating Income per Share	- -	- -	- -	-0.01	-0.01	-0.15	-0.02	- -	-0.01	-0.02	-0.01	-0.02	-0.01	-0.01	- -
Basic EPS, GAAP	- -	-0.01	-0.01	-0.01	-0.02	-0.16	-0.01	- -	-0.01	-0.02	-0.01	-0.02	-0.01	-0.01	- -
Basic EPS from Cont Ops	- -	-0.01	-0.01	-0.01	-0.02	-0.16	-0.01	- -	-0.01	-0.02	-0.01	-0.02	-0.01	-0.01	- -
Diluted EPS, GAAP	- -	-0.01	-0.01	-0.01	-0.02	-0.16	-0.01	- -	-0.01	-0.02	-0.01	-0.02	-0.01	-0.01	- -
Diluted EPS from Cont Ops	- -	-0.01	-0.01	-0.01	-0.02	-0.16	-0.01	- -	-0.01	-0.02	-0.01	-0.02	-0.01	-0.01	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	-0.02	-0.02	- -	- -	- -	-0.01	-0.01	-0.01	-0.01	-0.01	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	-0.02	-0.03	- -	- -	- -	-0.01	-0.01	-0.01	-0.01	-0.01	- -
Cash & Equivalents per Share	- -	- -	- -	- -	0.01	0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	-0.06	-0.07	-0.21	-0.17	-0.08	-0.09	-0.1	-0.11	-0.13	-0.11	-0.11	-0.11
Tangible Book Value per Share	- -	-0.03	-0.03	-0.05	-0.04	-0.04	-0.01	- -	- -	-0.01	-0.01	-0.01	-0.01	-0.02	-0.02

Brightec, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)