Cambex Corporation Financial Ratios — CBEX Stock

Profitability (USD)

	1993 Y	1994 Y	1995 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	08/31/1993	08/31/1994	08/31/1995	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Return on Common Equity (%)	-25.81	7.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-5.86	1.62	-28.27	-9.96	-44	-77.8	-102.66	6.52	-162.68	-96.85	-71.64	5.47	95.54	29.54	171.43
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	6.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	40.04	54.57	33.39	50.59	24.27	5.61	20.85	62.28	56.62	51.9	26.42	40.46	64.35	80.31	84.78
EBITDA Margin (%)	-0.43	12.84	-8.19	-16.47	-18.96	-56.1	-61.79	-10.71	-65.86	-50.37	-6.45	3.14	13.91	6.01	13.5
Operating Margin (%)	-5.84	6.17	-15.52	-25.88	-29.93	-62.05	-69.34	-14.81	-69.59	-53.49	-6.76	2.87	13.51	5.67	13.06
Incremental Operating Margin (%)	- -	-91.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	-25.81	-2.81	30.56	243.75
Pretax Margin (%)	-7.14	2.47	-33.22	- -	-38.54	-65.54	-73.97	- -	- -	- -	-10.3	1.26	37.54	10.13	38.7
Profit Margin (%)	-5.19	1.48	-28.16	-34.12	-37.67	-65.54	-73.97	2.83	-107.43	-83.2	-10.3	1.26	37.54	10.13	38.7
Net Income to Common Margin (%)	-5.19	1.48	-28.16	-34.12	-37.67	-65.54	-73.97	2.83	-107.43	-83.2	-10.3	1.26	37.54	10.13	38.7
Effective Tax Rate (%)	- -	40	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-25.81	7.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1993 Y	1994 Y	1995 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	08/31/1993	08/31/1994	08/31/1995	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Total Debt	- -	4	4	3	2	- -	1	3	5	5	2	2	2	1	1
ST Debt	- -	- -	4	3	2	- -	- -	1	4	4	2	2	2	1	1
LT Debt	- -	4	- -	- -	- -	- -	1	1	1	1	- -	- -	- -	- -	- -
Total Debt/EBITDA	-2	0.79	-1.34	-2.29	-0.41	- -	-0.63	-7.44	-3.04	-5.55	-2.44	7.84	3.29	10.49	2.07
Net Debt/EBITDA	27	-0.38	-0.21	-1.86	-0.27	0.08	-0.54	-6.43	-2.89	-5.32	-1.85	6.94	2.61	8.09	1.35
Total Debt/EBIT	-0.15	1.64	-0.71	-1.45	-0.26	- -	-0.56	-5.38	-2.88	-5.22	-2.33	8.56	3.38	11.12	2.14
Net Debt/EBIT	2	-0.8	-0.11	-1.18	-0.17	0.08	-0.48	-4.65	-2.74	-5.01	-1.77	7.58	2.68	8.58	1.4
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	22.44	22.89	-0.4	-15.27	-88.98	-463.07	-1,419.29	-1,412.9	-1,378.5	-1,670.57	-970.27	-1,439.25	-2,878.31	-3,292.39	-6,670.95
Long-Term Debt/Equity (%)	- -	16.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	30.47	- -	- -	- -	- -	-5.47	-7.03	-6.86	-6.46	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	10.26	- -	- -	- -	- -	72.16	86.42	75.09	85.44	- -	- -	- -	- -	- -
Total Debt/Equity (%)	1.83	17.75	26.69	26.89	51.07	- -	-25.47	-48.35	-59.1	-54.99	-40.45	-42.85	-35.07	-39.11	-23.77
Total Debt/Capital (%)	4.71	32.03	103.45	-400	-18.37	- -	-7.49	-14.97	-25.87	-26.27	-9.81	-10.26	-6.77	-6.48	-2.98
Total Debt/Total Assets (%)	1.11	10.79	12.02	12.21	13.81	- -	98.85	183.94	283.36	347.58	85.84	132.65	180.54	199.24	192.51
Net Debt to Equity	-24.77	-8.66	4.18	21.85	33.59	15.02	-21.77	-41.81	-56.22	-52.77	-30.69	-37.93	-27.82	-30.18	-15.57
Net Debt/Capital (%)	-200	-29.85	127	-185.71	-11.37	2.55	-6.33	-12.69	-24.3	-24.94	-7.27	-8.98	-5.29	-4.93	-1.93
EBITDA	- -	5	-3	-1	-4	-6	-2	- -	-2	-1	-1	- -	- -	- -	- -
EBITDA-CapEx	-2	5	-3	-2	-4	-6	-2	- -	-2	-1	-1	- -	- -	- -	- -
Operating Income (Loss)	-3	2	-5	-2	-7	-6	-3	-1	-2	-1	-1	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	1993 Y	1994 Y	1995 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	08/31/1993	08/31/1994	08/31/1995	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Cash Ratio	0.56	0.64	0.2	0.04	0.07	0.63	0.08	0.11	0.03	0.02	0.07	0.04	0.06	0.07	0.07
Current Ratio	2.64	3.25	1.67	1.66	1.37	4.31	0.42	0.37	0.14	0.1	0.28	0.2	0.16	0.16	0.11
Quick Ratio	0.88	1.35	0.52	0.24	0.58	2.21	0.27	0.17	0.07	0.05	0.23	0.14	0.12	0.11	0.09
CFO/Avg Current Liab	-0.39	-0.11	-0.23	-0.15	0.12	0.38	-1.01	-0.27	-0.38	-0.07	0.11	-0.02	0.15	-0.02	0.18
Common Equity/Total Assets	22.44	22.89	-0.4	-15.27	-88.98	-463.07	-1,419.29	-1,412.9	-1,378.5	-1,670.57	-970.27	-1,439.25	-2,878.31	-3,292.39	-6,670.95
Long-Term Debt/Equity (%)	- -	16.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	30.47	- -	- -	- -	- -	-5.47	-7.03	-6.86	-6.46	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	10.26	- -	- -	- -	- -	72.16	86.42	75.09	85.44	- -	- -	- -	- -	- -
Total Debt/Equity (%)	1.83	17.75	26.69	26.89	51.07	- -	-25.47	-48.35	-59.1	-54.99	-40.45	-42.85	-35.07	-39.11	-23.77
Total Debt/Capital (%)	4.71	32.03	103.45	-400	-18.37	- -	-7.49	-14.97	-25.87	-26.27	-9.81	-10.26	-6.77	-6.48	-2.98
Total Debt/Total Assets (%)	1.11	10.79	12.02	12.21	13.81	- -	98.85	183.94	283.36	347.58	85.84	132.65	180.54	199.24	192.51
CFO/Total Liabilities	-36.36	-7.38	-17.22	-15.38	14.28	24.44	-24.37	-11.7	-21.27	-5.41	12.05	-1.91	17.47	-2.2	21.86
CFO/CapEx	-3.47	-1.83	- -	-22	- -	- -	- -	-416.56	- -	- -	- -	- -	- -	-16.05	- -
Altman's Z-Score	2.28	2.56	0.96	0.25	-1.05	-8.78	-25.48	-21.38	-26.61	-32.32	-14.52	-22.71	-43.73	-52.58	-102.2

Working Capital (USD)

API ChatGPT

	1993 Y	1994 Y	1995 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	08/31/1993	08/31/1994	08/31/1995	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Accounts Receivable Turnover	- -	- -	13.66	3.3	23.69	6.42	4.37	13.23	14.87	6.59	18.22	9.07	6.24	9.61	21.48
Days Sales Outstanding	- -	- -	26.71	110.47	15.41	56.84	83.47	27.59	24.55	55.42	20.03	40.23	58.52	37.98	16.99
Inventory Turnover	2.24	1.35	1.82	0.36	1.91	2.5	3.46	2.77	1.92	1.91	25.2	16.65	5.04	2.92	3.47
Days Inventory Outstanding	162.73	270.77	200.84	1,024.09	191.38	146.23	105.58	131.74	189.82	190.93	14.48	21.92	72.35	124.95	105.3
Accounts Payable Turnover	6.15	4.38	4.14	0.91	2.62	2.04	5.27	3.67	1.68	1.28	8.75	4.68	1.82	2.09	1.64
Accounts Payable Turnover Days	59.38	83.29	88.1	399.25	139.44	179.08	69.27	99.41	217.55	284.79	41.7	78.01	200.57	174.71	222.97
Cash Conversion Cycle	103.36	187.48	139.45	735.3	67.34	23.98	119.78	59.92	-3.18	-38.44	-7.18	-15.85	-69.7	-11.78	-100.67
Inventory to Cash Days	-162.73	-270.77	-174.13	-913.62	-175.97	-89.39	-22.1	-104.15	-165.27	-135.52	5.55	18.31	-13.83	-86.97	-88.31
Inventories	13	14	12	12	6	1	- -	1	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	13	14	12	12	6	1	- -	1	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1993 Y	1994 Y	1995 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	08/31/1993	08/31/1994	08/31/1995	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	3	2	4
- Cash & Cash Equivalents	6	6	3	1	1	- -	- -	- -	- -	- -	1	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	4	4	3	2	- -	1	3	5	5	2	2	2	1	1
Enterprise Value	-5	-2	1	3	1	- -	1	2	5	5	2	7	4	4	4
Total Capital	8	13	4	-1	-10	-18	-19	-18	-19	-20	-23	-23	-22	-22	-22
Total Debt/Capital (%)	4.71	32.03	103.45	-400	-18.37	- -	-7.49	-14.97	-25.87	-26.27	-9.81	-10.26	-6.77	-6.48	-2.98
Total Debt / EV	-0.07	-2.05	6.38	1.23	1.52	- -	1.17	1.16	1.05	1.04	1.15	0.33	0.35	0.41	0.16
EV/Sales	1.41	1.96	0.02	0.31	0.05	0.21	0.33	0.69	1.9	2.68	0.14	0.74	1.32	1.55	1.76
EV/EBITDA	- -	15.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.69	9.49	25.76	13.01
EV/EBIT	- -	31.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.88	9.77	27.32	13.44
EV/Cash Flow to Firm	- -	- -	- -	- -	0.87	1.19	- -	- -	- -	- -	1.98	- -	4.85	- -	6.09
EV/Free Cash Flow to Firm	- -	- -	- -	- -	0.87	1.19	- -	- -	- -	- -	1.98	- -	4.85	- -	6.09
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	3	2	4
Diluted Enterprise Value	-5	-2	1	3	1	- -	1	2	5	5	2	7	4	4	4
EV per Share	7.62	9.27	0.07	0.29	0.13	0.23	0.13	0.23	0.47	0.5	0.12	0.39	0.24	0.17	0.18
TTM Sales	46	40	35	8	23	10	4	3	2	2	14	10	3	2	2
TTM EBITDA	- -	5	-3	-1	-4	-6	-2	- -	-2	-1	-1	- -	- -	- -	- -
TTM Operating Income	-3	2	-5	-2	-7	-6	-3	-1	-2	-1	-1	- -	- -	- -	- -
TTM Cash Flow to Firm	-5	-1	-3	- -	1	2	-2	- -	- -	- -	1	- -	1	- -	1
TTM Free Cash Flow to Firm	-4	- -	-3	- -	1	2	-2	- -	- -	- -	1	- -	1	- -	1

Multiples (USD)

API ChatGPT

	1993 Y	1994 Y	1995 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	08/31/1993	08/31/1994	08/31/1995	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-34.41	3.25	-25.21	5.33
EV/EBIT	- -	31.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.88	9.77	27.32	13.44
Enterprise Value	-5	-2	1	3	1	- -	1	2	5	5	2	7	4	4	4
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.06	0.08	0.08
EV/Sales	1.41	1.96	0.02	0.31	0.05	0.21	0.33	0.69	1.9	2.68	0.14	0.74	1.32	1.55	1.76
EV/EBITDA	- -	15.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.69	9.49	25.76	13.01
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.62	2.35	9.89	3.97
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.71	2.14	12.86	3.89
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	70.1	5.15	42.26	6.92
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.62	0.81	7.19	2.18
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.19	-0.12	-0.1	-0.16
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.25	-0.11	-0.13	-0.16
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.33	-0.27	-0.41	-0.28
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.19	-0.04	-0.07	-0.09
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.8	-0.64	-0.6	-1.27
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.06	-0.58	-0.78	-1.24
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.41	-1.4	-2.56	-2.21
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.8	-0.22	-0.44	-0.7
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.5	0.88	1	1.54
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.67	0.8	1.3	1.5
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88	1.93	4.28	2.68
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.5	0.3	0.73	0.84
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-34.41	3.25	-23.64	5.33
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-45.77	2.95	-30.74	5.21
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-60.88	7.11	-101.01	9.29
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-34.41	1.12	-17.19	2.92
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-45.77	2.95	-32.79	5.21
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-60.88	7.11	-107.72	9.29
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-34.41	1.12	-18.34	2.92
EV/Sales Average	3.66	1.81	0.02	0.31	0.05	1.63	0.33	0.69	1.9	2.68	0.14	0.91	1.24	1.85	1.72
EV/Sales High	6.56	3.23	0.02	0.31	0.05	3.57	0.33	0.69	1.9	2.68	0.14	1.13	2.37	4.83	2.9
EV/Sales Low	1.18	1.33	0.02	0.31	0.05	0.12	0.33	0.69	1.9	2.68	0.14	0.74	0.74	1.27	1.06
EV/EBITDA Average	27	-0.38	-0.21	-1.86	-0.27	0.08	-0.54	-6.43	-2.89	-5.32	-2.12	28.95	8.9	30.77	12.76
EV/EBITDA High	27	-0.38	-0.21	-1.86	-0.27	0.08	-0.54	-6.43	-2.89	-5.32	-2.12	35.94	17.04	80.34	21.47
EV/EBITDA Low	27	-0.38	-0.21	-1.86	-0.27	0.08	-0.54	-6.43	-2.89	-5.32	-2.12	23.69	5.32	21.21	7.87
EV/EBIT Average	2	-0.8	-0.11	-1.18	-0.17	0.08	-0.48	-4.65	-2.74	-5.01	-2.02	31.62	9.17	32.64	13.18
EV/EBIT High	2	-0.8	-0.11	-1.18	-0.17	0.08	-0.48	-4.65	-2.74	-5.01	-2.02	39.26	17.54	85.21	22.18
EV/EBIT Low	2	-0.8	-0.11	-1.18	-0.17	0.08	-0.48	-4.65	-2.74	-5.01	-2.02	25.88	5.48	22.5	8.13
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.16	0.11	0.16
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.46	0.35	0.47	0.27
Enterprise Value Average	-5	-2	1	3	1	- -	1	2	5	5	2	9	4	4	4
Enterprise Value High	-5	-2	1	3	1	- -	1	2	5	5	2	11	8	11	7
Enterprise Value Low	-5	-2	1	3	1	- -	1	2	5	5	2	7	2	3	2

Shares Outstanding	8	9	9	9	9	- -	10	10	10	10	18	18	19	23	23
Diluted Weighted Avg Shares	9	9	9	9	9	9	9	10	10	10	16	18	18	21	23
Basic Weighted Avg Shares	9	9	9	9	9	9	9	10	10	10	16	18	18	21	23
Revenue per Share	5.39	4.72	4.04	0.94	2.55	1.11	0.4	0.33	0.25	0.19	0.88	0.52	0.18	0.11	0.1
EBITDA per Share	-0.02	0.61	-0.33	-0.15	-0.48	-0.62	-0.25	-0.04	-0.16	-0.09	-0.06	0.02	0.03	0.01	0.01
Operating Income per Share	-0.31	0.29	-0.63	-0.24	-0.76	-0.69	-0.28	-0.05	-0.17	-0.1	-0.06	0.01	0.02	0.01	0.01
Basic EPS, GAAP	-0.28	0.07	-1.14	-0.32	-0.96	-0.72	-0.3	0.01	-0.27	-0.16	-0.09	0.01	0.07	0.01	0.04
Basic EPS from Cont Ops	-0.28	0.07	-1.14	-0.32	-0.96	-0.72	-0.3	-0.06	-0.28	-0.16	-0.09	0.01	0.07	0.01	0.04
Diluted EPS, GAAP	-0.28	0.07	-1.14	-0.32	-0.96	-0.72	-0.3	0.01	-0.27	-0.16	-0.09	0.01	0.07	0.01	0.04
Diluted EPS from Cont Ops	-0.28	0.07	-1.14	-0.32	-0.96	-0.72	-0.3	-0.06	-0.28	-0.16	-0.09	0.01	0.07	0.01	0.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.61	-0.13	-0.35	-0.24	0.15	0.19	-0.19	-0.08	-0.22	-0.06	0.06	-0.01	0.05	- -	0.03
Free Cash Flow per Basic Share	-0.78	-0.2	-0.35	-0.25	0.15	0.19	-0.19	-0.08	-0.22	-0.06	0.06	-0.01	0.05	- -	0.03
Cash & Equivalents per Share	0.68	0.71	0.37	0.07	0.07	0.05	0.02	0.04	0.02	0.02	0.03	0.01	0.02	0.02	0.01
Book Value per Share	0.94	1.01	-0.01	-0.44	-1.29	-2	-2.25	-2	-2.42	-2.52	-1.57	-1.39	-1.32	-1.14	-0.98
Tangible Book Value per Share	1.87	2.22	1.38	1.11	0.39	-0.35	-0.62	-0.54	-0.84	-0.95	-0.37	-0.33	-0.25	-0.18	-0.12

Cambex Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)