BTCS Inc. Financial Ratios — BTCS 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 (%)	- -	- -	- -	-97,783.63	- -	- -	- -	- -	- -	- -	-321.24	-147.96	47.48	-4.63	-39.52
Return on Assets (%)	-30.97	-5.26	28.43	-9,540.07	-573.03	-2,657.84	-13,226.15	-253.28	-677.23	-259.08	-205.06	-132.03	42.19	-3.89	-26.38
Return on Capital (%)	- -	- -	25.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.05	- -	- -
Return on Invested Capital (%)	- -	- -	25.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	-20.92	- -	- -
Gross Margin (%)	15.95	31.27	31	82.35	42.69	25.72	96.43	- -	- -	- -	77.88	74.8	73.14	23.22	12.19
EBITDA Margin (%)	-42.66	-2.25	5.67	-38,036.55	-1,560.58	-358.73	-35,013.48	- -	- -	- -	-1,728.12	-1,063.46	-276.76	-200.21	-37.61
Operating Margin (%)	-42.66	-2.29	5.51	-37,379.64	-1,618.93	-345.81	-35,039.58	- -	- -	- -	-1,411.22	-274.97	-277.14	-200.35	-36.35
Incremental Operating Margin (%)	39.02	- -	36.57	914.02	1,301.22	- -	97.34	- -	- -	- -	- -	2,602.06	- -	- -	17.45
Pretax Margin (%)	-24.23	-1.95	5.51	-38,616.78	-1,984.83	-12,461.65	-1,014,834.13	- -	- -	- -	-1,322.82	-936.93	583.65	-31.21	-202.25
Profit Margin (%)	-24.23	-1.95	5.51	-38,616.78	-1,984.83	-12,461.65	-1,014,834.13	- -	- -	- -	-1,322.82	-936.93	583.65	-31.21	-202.25
Net Income to Common Margin (%)	-24.23	-1.95	5.51	-38,616.78	-1,984.83	-12,461.65	-1,014,834.13	- -	- -	- -	-1,740.4	-936.93	583.65	-31.21	-202.25
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	0.67	- -	- -	23.99	-3.98	- -	- -	-8.04
Sustainable Growth Rate (%)	- -	- -	- -	-97,783.63	- -	- -	- -	- -	- -	- -	-244.16	-153.84	47.48	-4.63	-42.69

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	1	1	1	- -	2	3	- -	- -	- -	- -	- -	- -	- -	- -	73
ST Debt	- -	- -	- -	- -	2	3	- -	- -	- -	- -	- -	- -	- -	- -	62
LT Debt	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12
Total Debt/EBITDA	-1.16	-20.1	6.9	- -	-0.23	-2.61	- -	-0.2	-0.1	-0.06	- -	- -	- -	- -	-11.83
Net Debt/EBITDA	-1.06	-19.88	6.8	- -	-0.22	-2.54	0.19	-0.15	-0.01	0.18	0.07	0.12	0.39	0.24	-11.58
Total Debt/EBIT	-1.16	-19.81	7.1	- -	-0.22	-2.29	- -	-0.2	-0.1	-0.06	- -	- -	- -	- -	-11.82
Net Debt/EBIT	-1.06	-19.59	7	- -	-0.21	-2.22	0.19	-0.15	-0.01	0.18	0.07	0.12	0.39	0.24	-11.57
EBITDA to Interest Expense	- -	- -	- -	- -	-665.45	-171.73	- -	- -	-18.02	-5.34	-10.2	- -	- -	- -	-1.76
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-712.04	-173.7	- -	- -	-18.02	-5.34	-10.21	- -	- -	- -	-1.77
EBIT to Interest Expense	- -	- -	- -	- -	-690.33	-165.55	- -	- -	-16.63	-4.93	-8.33	- -	- -	- -	-1.7
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	4
Common Equity/Total Assets	-97	-92.2	69.45	2	-86.3	-46,140.62	87.09	-405.4	-43.62	67.22	85.83	94.09	86.94	81.98	64.04
Long-Term Debt/Equity (%)	- -	- -	2,549.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.49
Long-Term Debt/Capital (%)	182.37	1,423.86	96.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.57
Long-Term Debt/Total Assets (%)	214.75	99.16	1,770.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.52
Total Debt/Equity (%)	-221.4	-107.55	2,549.92	104.01	-65.46	-7.35	- -	-78.13	-86.99	12.65	- -	- -	- -	- -	52.61
Total Debt/Capital (%)	182.37	1,423.86	96.23	50.98	-189.48	-7.94	- -	-357.19	-668.68	11.23	- -	- -	- -	- -	34.47
Total Debt/Total Assets (%)	214.75	99.16	1,770.9	2.92	56.49	3,393.49	- -	316.69	37.94	8.5	- -	- -	- -	- -	34.17
Net Debt to Equity	-201.7	-106.37	2,513.27	33.68	-60.99	-7.14	-59.08	-57.77	-9.12	-37.59	-11.57	-23.01	-5.57	-5.82	51.51
Net Debt/Capital (%)	198.33	1,669.57	96.17	25.19	-156.36	-7.69	-144.38	-136.79	-10.03	-60.24	-13.09	-29.88	-5.9	-6.18	34
EBITDA	-1	- -	- -	-15	-8	-1	-2	-1	-2	-2	-21	-18	-4	-8	-6
EBITDA-CapEx	-1	- -	- -	-15	-8	-1	-2	-1	-2	-2	-21	-18	-4	-8	-6
Operating Income (Loss)	-1	- -	- -	-14	-8	-1	-2	-1	-1	-2	-17	-5	-4	-8	-6

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	0.15	0.01	0.83	0.02	0.02	- -	6.85	0.16	0.65	2.99	2.57	6.78	27.2	8.97	3.37
Current Ratio	0.77	0.33	2.95	0.26	0.02	- -	7.74	0.19	0.69	3.05	2.74	6.99	27.56	8.98	3.38
Quick Ratio	0.66	0.13	7.12	0.02	0.02	- -	6.85	0.16	0.65	2.99	2.57	6.78	27.5	8.97	3.37
CFO/Avg Current Liab	-0.02	-1.04	0.91	-7.66	-0.25	-0.03	-0.07	-2.56	-3.24	-5.34	-3.88	-0.6	-4.55	-1.35	-0.29
Common Equity/Total Assets	-97	-92.2	69.45	2	-86.3	-46,140.62	87.09	-405.4	-43.62	67.22	85.83	94.09	86.94	81.98	64.04
Long-Term Debt/Equity (%)	- -	- -	2,549.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.49
Long-Term Debt/Capital (%)	182.37	1,423.86	96.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.57
Long-Term Debt/Total Assets (%)	214.75	99.16	1,770.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.52
Total Debt/Equity (%)	-221.4	-107.55	2,549.92	104.01	-65.46	-7.35	- -	-78.13	-86.99	12.65	- -	- -	- -	- -	52.61
Total Debt/Capital (%)	182.37	1,423.86	96.23	50.98	-189.48	-7.94	- -	-357.19	-668.68	11.23	- -	- -	- -	- -	34.47
Total Debt/Total Assets (%)	214.75	99.16	1,770.9	2.92	56.49	3,393.49	- -	316.69	37.94	8.5	- -	- -	- -	- -	34.17
CFO/Total Liabilities	-2.43	-47.07	2,327.71	-398.81	-13.23	-1.83	-1,958.31	-158.43	-247.79	-584.54	-243.26	-132.46	-363.16	-83.15	-13.01
CFO/CapEx	-22.12	-162	10.66	-2.94	-1.44	-56.81	-1,002.19	-194.62	- -	- -	-463.41	-143.63	-675.18	-1,333.12	-766.83
Altman's Z-Score	-2.24	-0.81	14,796.75	-233.08	-19.49	-1,592.08	350.83	-2,602.69	-399.1	-101.84	-7.16	-13.89	8.87	1.88	0.68

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	3.37	8.44	24.31	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	108.19	43.23	15.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	6.37	10.59	13.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	57.32	34.47	27.54	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	6.73	4.12	3.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	54.27	88.52	93.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	111.24	-10.82	-50.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	50.86	8.76	-12.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	1	267	11	17	1	80	6	1	8	33	8	25	46	124
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	1	2	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	3	2
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	- -	2	3	- -	- -	- -	- -	- -	- -	- -	- -	73
Enterprise Value	1	1	268	11	19	5	79	6	1	7	28	4	1	11	-15
Total Capital	- -	- -	1	- -	-1	-42	1	- -	- -	1	12	9	26	34	213
Total Debt/Capital (%)	182.37	1,423.86	96.23	50.98	-189.48	-7.94	- -	-357.19	-668.68	11.23	- -	- -	- -	- -	34.47
Total Debt / EV	0.66	0.42	- -	- -	0.1	0.71	- -	0.03	0.14	0.02	- -	- -	- -	- -	-4.93
EV/Sales	0.76	1.09	166.14	293.51	36.55	13.17	17,711.7	- -	- -	- -	23.01	2.53	0.64	2.65	- -
EV/EBITDA	- -	- -	2,931.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	3,017.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	1,057.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	1,167.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	1	267	11	18	1	27	6	1	6	21	8	29	40	88
Diluted Enterprise Value	1	1	268	11	19	4	27	6	1	4	16	4	4	5	-51
EV per Share	120,517.86	99,936.52	35,108.32	1,437.61	2,114.53	87.2	65.57	4.77	0.56	1.57	2.65	0.33	0.06	0.58	- -
TTM Sales	2	1	2	- -	1	- -	- -	- -	- -	- -	1	2	1	4	16
TTM EBITDA	-1	- -	- -	-15	-8	-1	-2	-1	-2	-2	-21	-18	-4	-8	-6
TTM Operating Income	-1	- -	- -	-14	-8	-1	-2	-1	-1	-2	-17	-5	-4	-8	-6
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4	- -	- -

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	-26.35	-1.54	1,164.77	-7.64	-13.18	-0.97	-18.25	-11.33	-0.72	-1.91	-4.41	-10.26	-8.02	-11.37	-8.94
EV/EBIT	- -	- -	3,017.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1	1	268	11	19	5	79	6	1	7	28	4	1	11	-15
Low Price	26,970.42	11,327.58	6,466.5	996.92	1,223.25	10.78	8.55	4.5	0.27	0.42	1.95	0.57	0.64	0.95	1.25
EV/Sales	0.76	1.09	166.14	293.51	36.55	13.17	17,711.7	- -	- -	- -	23.01	2.53	0.64	2.65	- -
EV/EBITDA	- -	- -	2,931.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	3,010.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.94	- -	- -
Price/Earnings Average	- -	- -	3,035.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.25	- -	- -
Price/Earnings High	- -	- -	32,887.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.51	- -	- -
Price/Earnings Low	- -	- -	555.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.16	- -	- -
Price/Book Value	-1.36	-1.52	10,808.26	2,045.14	-6.03	-0.03	155.58	-22.73	-7.34	7.65	2.73	0.88	1.06	1.47	0.9
Price/Book Value Average	-6.63	-1.31	10,897.8	8,269.52	-9.39	-1.01	82.71	-93.08	-37.2	6.59	7.1	3.51	0.81	1.02	1.09
Price/Book Value High	-19.65	-3.76	118,059.46	134,468.15	-21.12	-2.92	408.76	-344.62	-174.48	17.28	28.18	12.47	1.62	3.23	2.89
Price/Book Value Low	-0.76	-0.29	1,995.37	1,418.82	-3.84	-0.01	20.16	-22	-2.91	1.7	1.69	0.81	0.42	0.57	0.43
Price/Tangible Book Value	-1.36	-1.52	10,808.26	-2,148.62	-6.01	-0.03	155.58	-22.73	-7.34	7.65	2.73	0.88	1.06	1.47	0.9
Price/Tangible Book Value Average	-6.63	-1.31	10,897.8	-8,687.91	-9.37	-1.01	82.71	-93.08	-37.2	6.59	7.1	3.51	0.81	1.02	1.09
Price/Tangible Book Value High	-19.65	-3.76	118,059.46	-141,271.45	-21.08	-2.92	408.76	-344.62	-174.48	17.28	28.18	12.47	1.62	3.23	2.89
Price/Tangible Book Value Low	-0.76	-0.29	1,995.37	-1,490.6	-3.83	-0.01	20.16	-22	-2.91	1.7	1.69	0.81	0.42	0.57	0.43
Price/Sales	0.3	0.64	165.75	284.25	35.15	2.29	6,067.06	- -	- -	- -	17.7	4.74	17.15	9.86	5.31
Price/Sales Average	1.48	0.55	167.12	1,149.36	54.74	72.32	3,225.2	- -	- -	- -	46	18.78	13.12	6.85	6.45
Price/Sales High	4.39	1.58	1,810.5	18,689.36	123.2	209.19	15,939.83	- -	- -	- -	182.68	66.81	26.3	21.6	17.09
Price/Sales Low	0.17	0.12	30.6	197.2	22.37	0.92	785.96	- -	- -	- -	10.98	4.32	6.75	3.79	2.52
Price/Cash Flow	-27.54	-1.55	1,055.53	-10.23	-22.34	-0.98	-18.26	-11.39	-0.72	-1.91	-4.42	-10.33	-6.45	-11.38	-8.96
Price/Cash Flow Average	-134.12	-1.34	1,064.28	-41.38	-34.79	-31.01	-9.71	-46.64	-3.65	-1.64	-11.48	-40.91	-4.93	-7.91	-10.88
Price/Cash Flow High	-397.79	-3.83	11,529.67	-672.94	-78.29	-89.69	-47.98	-172.69	-17.13	-4.31	-45.59	-145.56	-9.89	-24.92	-28.8
Price/Cash Flow Low	-15.3	-0.3	194.87	-7.1	-14.22	-0.39	-2.37	-11.02	-0.29	-0.42	-2.74	-9.41	-2.54	-4.38	-4.24
Price/Free Cash Flow Average	-128.32	-1.33	1,174.42	-30.88	-20.53	-30.47	-9.7	-46.4	-3.65	-1.64	-11.46	-40.63	-6.13	-7.9	-10.87
Price/Free Cash Flow High	-380.59	-3.81	12,722.88	-502.2	-46.21	-88.14	-47.93	-171.81	-17.13	-4.31	-45.49	-144.55	-12.3	-24.91	-28.76
Price/Free Cash Flow Low	-14.64	-0.3	215.03	-5.3	-8.39	-0.39	-2.36	-10.97	-0.29	-0.42	-2.73	-9.35	-3.16	-4.37	-4.23
EV/Sales Average	1.93	1	167.51	1,186.43	55.06	137.6	9,360.98	- -	- -	- -	66.56	16.98	- -	- -	0.71
EV/Sales High	4.84	2.03	1,810.89	19,290.29	119.75	380.8	46,722.47	- -	- -	- -	276.91	66.42	10.59	16.16	15.72
EV/Sales Low	0.62	0.57	30.99	203.66	24.47	10.73	2,193.36	- -	- -	- -	12.66	2.1	- -	- -	- -
EV/EBITDA Average	- -	- -	2,955.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	31,948.21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	546.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	3,042.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	32,894.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	562.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	48,546.76	58,737.38	35,026.88	1,437	1,921.99	26.94	66	4.65	0.68	1.9	3.14	0.63	1.63	2.47	2.64
High Price	701,230.76	145,496.25	382,601.25	94,482.75	6,735.94	2,460.86	173.4	70.5	16.17	4.29	32.4	8.88	2.5	5.41	8.49
Enterprise Value Average	3	1	270	45	28	49	42	24	7	5	81	29	-5	-3	12
Enterprise Value High	8	3	2,917	737	61	135	209	88	32	17	336	112	14	66	259
Enterprise Value Low	1	1	50	8	12	4	10	6	- -	- -	15	4	-14	-18	-80

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	2	4	11	13	15	19	47
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	1	2	3	7	13	18	16	33
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	1	2	3	7	13	14	16	33
Revenue per Share	159,594.3	91,979.21	211.32	5.06	54.68	11.76	0.01	- -	- -	- -	0.18	0.13	0.1	0.25	0.5
EBITDA per Share	-68,084.6	-2,072.5	11.98	-1,922.91	-853.26	-42.2	-3.81	-0.8	-0.98	-0.72	-3.07	-1.41	-0.26	-0.5	-0.19
Operating Income per Share	-68,084.6	-2,103	11.63	-1,889.7	-885.16	-40.68	-3.81	-0.8	-0.9	-0.67	-2.5	-0.37	-0.26	-0.5	-0.18
Basic EPS, GAAP	-38,669.2	-1,795.79	11.63	-1,952.24	-1,085.23	-1,465.98	-110.4	-0.67	-1.03	-0.86	-3.09	-1.25	0.55	-0.08	-1
Basic EPS from Cont Ops	-38,669.2	-1,795.79	11.63	-1,952.24	-1,085.23	-1,465.98	-110.4	-0.67	-1.03	-0.86	-2.35	-1.25	0.55	-0.08	-1
Diluted EPS, GAAP	-38,669.2	-1,795.79	11.63	-1,952.24	-1,085.23	-1,465.98	-110.4	-0.67	-1.03	-0.86	-3.09	-1.25	0.45	-0.08	-1
Diluted EPS from Cont Ops	-38,669.2	-1,795.79	11.63	-1,952.24	-1,085.23	-1,465.98	-110.4	-0.67	-1.03	-0.86	-2.35	-1.25	0.45	-0.08	-1
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	- -	- -	0.08
Cash Flow per Share	-1,762.8	-38,001.71	33.18	-140.4	-86.04	-27.44	-3.61	-0.41	-0.94	-1	-0.71	-0.06	-0.25	-0.22	-0.29
Free Cash Flow per Basic Share	-1,842.5	-38,236.29	30.07	-188.14	-145.78	-27.92	-3.62	-0.41	-0.94	-1	-0.71	-0.06	-0.25	-0.22	-0.3
Cash & Equivalents per Share	7,028.9	458	1.19	0.69	16.18	1.78	0.43	0.04	0.2	0.36	0.49	0.3	1.74	2.03	4.56
Book Value per Share	-35,682	-38,731.5	3.24	0.7	-318.88	-843.41	0.42	-0.2	-0.09	0.25	1.15	0.71	1.54	1.68	2.93
Tangible Book Value per Share	-35,682	-38,731.5	3.24	-0.67	-319.58	-843.43	0.42	-0.2	-0.09	0.25	1.15	0.71	1.54	1.68	2.93