Idaho Copper Corporation Financial Ratios — COPR Stock

Profitability (USD)

	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	2026 Y
As of date	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	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	-11.42	-22.01	-14.51	-6.94	0.75	-12.27	-29.61	-34.37	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-11.03	-21.5	-14.08	-6.65	0.71	-11.74	-26.6	-25.39	-98.33	-204.57	- -	-1,618.25	-1,086.75	-2,196.91	-1,210.77
Return on Capital (%)	- -	- -	- -	- -	0.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	0.45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	68.33	60.73	54.2	67.11	63.85	63.39	56.08	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-43.53	-88.49	-39.46	-2.85	12.11	-5.2	-61.4	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-70.33	-129.93	-69.38	-13.67	0.72	-19.66	-88.2	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	50.95	- -	- -	-81.1	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-67.53	-150.52	-70.83	-14.39	1.17	-23.1	-91.18	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-68.48	-156.09	-71.01	-15.11	1.15	-23.1	-91.18	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-68.48	-156.09	-71.01	-15.11	1.15	-23.1	-91.18	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	1.83	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-97.77	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-11.42	-22.01	-14.51	-6.94	0.75	-12.27	-29.61	-34.37	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	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	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	4	2	2
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	4	2	1
Total Debt/EBITDA	-0.15	-0.06	-0.06	-1.38	0.24	-0.75	- -	- -	- -	-0.03	- -	-0.81	-1.25	-0.52	-0.72
Net Debt/EBITDA	0.48	0.33	0.75	2.51	-1.53	2.27	0.12	-0.33	- -	-0.03	- -	-0.7	-1.24	-0.5	-0.71
Total Debt/EBIT	-0.09	-0.04	-0.04	-0.29	4.03	-0.2	- -	- -	- -	-0.03	- -	-0.81	-1.25	-0.52	-0.72
Net Debt/EBIT	0.3	0.22	0.42	0.52	-25.68	0.6	0.08	0.84	- -	-0.03	- -	-0.7	-1.24	-0.5	-0.71
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-12.18	-6.73	-11.17	-5.81
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-12.18	-6.73	-11.17	-5.81
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-12.18	-6.73	-11.17	-5.81
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	97.73	97.55	96.55	95.14	95.5	95.82	82.52	64.19	-625.59	- -	- -	-869.55	-3,993.29	-1,636.17	-3,361.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-264.64	-163.32	-85.9	-29.26
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	631.09	2,476.77	740.38	697.34
Total Debt/Equity (%)	1.13	0.8	0.56	1.93	1.95	2.14	- -	- -	- -	-3.74	- -	-72.58	-62.02	-47.32	-29.11
Total Debt/Capital (%)	1.11	0.79	0.56	1.89	1.91	2.09	- -	- -	- -	-3.88	- -	-264.64	-163.32	-89.84	-41.06
Total Debt/Total Assets (%)	1.1	0.78	0.54	1.83	1.86	2.05	- -	- -	- -	- -	- -	631.09	2,476.77	774.28	978.5
Net Debt to Equity	-3.71	-4.54	-6.5	-3.51	-12.43	-6.45	-2.8	-3.38	- -	-3.74	- -	-63.24	-61.53	-45.24	-28.73
Net Debt/Capital (%)	-3.86	-4.76	-6.96	-3.64	-14.19	-6.9	-2.88	-3.5	- -	-3.88	- -	-172.04	-159.92	-82.82	-40.32
EBITDA	-1	-1	-1	- -	1	- -	-1	- -	- -	- -	- -	-4	-3	-5	-3
EBITDA-CapEx	-1	-1	-1	- -	- -	-1	-1	- -	- -	- -	- -	-4	-3	-5	-3
Operating Income (Loss)	-1	-2	-1	- -	- -	-1	-1	- -	- -	- -	- -	-4	-3	-5	-3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	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	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	7.13	2.13	1.98	1.06	3.05	1.97	0.13	0.06	- -	- -	- -	0.97	0.02	0.05	0.01
Current Ratio	14.49	8.96	5.85	4.2	5.98	5.24	1.03	2.79	0.14	- -	- -	0.97	0.03	0.1	0.02
Quick Ratio	7.36	2.3	2.3	1.35	3.24	2.23	0.19	0.06	0.14	- -	- -	0.97	0.02	0.05	0.01
CFO/Avg Current Liab	-2.93	-5.19	-0.36	-0.57	2.21	-0.51	-1.53	-0.61	-0.45	-0.14	- -	-0.47	-0.73	-1.25	-0.24
Common Equity/Total Assets	97.73	97.55	96.55	95.14	95.5	95.82	82.52	64.19	-625.59	- -	- -	-869.55	-3,993.29	-1,636.17	-3,361.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-264.64	-163.32	-85.9	-29.26
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	631.09	2,476.77	740.38	697.34
Total Debt/Equity (%)	1.13	0.8	0.56	1.93	1.95	2.14	- -	- -	- -	-3.74	- -	-72.58	-62.02	-47.32	-29.11
Total Debt/Capital (%)	1.11	0.79	0.56	1.89	1.91	2.09	- -	- -	- -	-3.88	- -	-264.64	-163.32	-89.84	-41.06
Total Debt/Total Assets (%)	1.1	0.78	0.54	1.83	1.86	2.05	- -	- -	- -	- -	- -	631.09	2,476.77	774.28	978.5
CFO/Total Liabilities	-472.31	-548.93	-32.51	-51.14	237.43	-55.19	-98.66	-46.79	-65.37	-65.46	- -	-2.86	-13.98	-45.64	-12.32
CFO/CapEx	-4.55	-36.84	-33.19	-1.06	13.17	-0.4	-118.88	-8.63	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.39	1.58	1.43	1.49	2.6	2.11	-1.32	-0.65	-96.65	- -	- -	-94.59	-359.16	-209.66	-346.85

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	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	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	76.46	212.74	122.7	52.58	85.31	2,377.3	1,202.24	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	4.77	1.72	2.97	6.94	4.28	0.15	0.3	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	0.56	0.45	0.79	1.37	2.18	2	1.27	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	646.37	819.03	459.4	265.47	167.82	182.64	286.32	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	12.3	8.42	6.2	14.52	12.72	22.88	10.13	-0.33	-10.87	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	29.68	43.34	58.89	25.15	28.69	15.95	36.01	-1,094.51	-33.59	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	621.46	777.4	403.48	247.26	143.41	166.84	250.61	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	-641.6	-817.31	-456.42	-258.53	-163.54	-182.49	-286.02	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	1	1	1	1	1	1	1	1	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	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	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	1	1	1	1	1	1	1	3	1	2	40	129	104	223
- Cash & Cash Equivalents	1	- -	1	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	4	2	2
Enterprise Value	-1	- -	- -	1	- -	1	1	1	3	1	2	43	133	106	225
Total Capital	11	9	8	7	7	6	4	3	-1	- -	- -	-1	-2	-3	-5
Total Debt/Capital (%)	1.11	0.79	0.56	1.89	1.91	2.09	- -	- -	- -	-3.88	- -	-264.64	-163.32	-89.84	-41.06
Total Debt / EV	-0.1	0.24	0.14	0.23	0.6	0.21	- -	- -	- -	- -	- -	0.08	0.03	0.02	0.01
EV/Sales	- -	0.21	0.18	0.17	0.05	0.19	0.43	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	0.4	- -	- -	2.94	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	6.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	0.29	- -	- -	- -	- -	- -	- -	224.34	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	0.27	2.86	- -	- -	- -	- -	- -	224.34	- -	- -	- -
Diluted Market Cap	- -	1	1	1	1	1	1	1	3	1	2	5	127	98	215
Diluted Enterprise Value	- -	- -	- -	1	- -	1	1	1	3	1	2	8	131	101	217
EV per Share	- -	0.29	0.3	0.56	0.21	0.61	0.72	0.9	3	0.82	1.66	4.29	12.35	8.14	16.13
TTM Sales	2	1	2	3	4	3	2	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-1	-1	-1	- -	1	- -	-1	- -	- -	- -	- -	-4	-3	-5	-3
TTM Operating Income	-1	-2	-1	- -	- -	-1	-1	- -	- -	- -	- -	-4	-3	-5	-3
TTM Cash Flow to Firm	-1	-1	- -	- -	1	- -	-1	-1	-1	- -	- -	- -	- -	-2	- -
TTM Free Cash Flow to Firm	-1	-1	- -	- -	1	- -	-1	-1	-1	- -	- -	- -	- -	-2	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	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	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	-0.43	-0.59	-9.27	-74.73	1.3	4.68	-0.96	-1.47	-5.33	-11.73	- -	-32.77	-145.98	-39.27	-262.55
EV/EBIT	- -	- -	- -	- -	6.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-1	- -	- -	1	- -	1	1	1	3	1	2	43	133	106	225
Low Price	0.3	0.4	0.3	0.8	0.6	1	0.84	0.7	0.58	- -	0.51	0.51	0.2	1.04	1.6
EV/Sales	- -	0.21	0.18	0.17	0.05	0.19	0.43	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	0.4	- -	- -	2.94	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	20.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-2.49	-0.29	-0.69	-2.32	19.46	-1.63	-0.69	-1.52	-0.5	-8.84	-41.4	-0.93	-11.46	-13.62	-32.74
Price/Earnings High	-15.42	-0.46	-5.82	-3.19	28.53	-2.63	-0.92	-48.44	-3.28	-161.04	-166.43	-3.49	-34.15	-28.85	-78.63
Price/Earnings Low	-0.23	-0.18	-0.25	-1.6	12.23	-1.32	-0.55	-0.57	-0.25	-0.02	-6.9	-0.14	-0.57	-2.5	-6.99
Price/Book Value	0.04	0.08	0.1	0.12	0.16	0.17	0.2	0.34	-4.04	-7.68	-9.36	-8.76	-21.25	-20.13	-34.55
Price/Book Value Average	0.3	0.07	0.11	0.17	0.15	0.21	0.25	0.64	-1.56	-10.06	-17.4	-7.21	-7.13	-14.33	-16.18
Price/Book Value High	1.86	0.11	0.91	0.24	0.22	0.33	0.33	20.27	-10.23	-183.21	-69.94	-27.14	-21.25	-30.35	-38.87
Price/Book Value Low	0.03	0.04	0.04	0.12	0.09	0.17	0.2	0.24	-0.78	-0.02	-2.9	-1.13	-0.36	-2.63	-3.46
Price/Tangible Book Value	0.04	0.08	0.11	0.13	0.17	0.18	0.22	0.4	-4.04	-7.68	-9.36	-8.76	-21.25	-20.13	-34.55
Price/Tangible Book Value Average	0.32	0.07	0.12	0.19	0.16	0.22	0.28	0.75	-1.56	-10.06	-17.4	-7.21	-7.13	-14.33	-16.18
Price/Tangible Book Value High	1.98	0.12	0.99	0.26	0.24	0.36	0.37	23.89	-10.23	-183.21	-69.94	-27.14	-21.25	-30.35	-38.87
Price/Tangible Book Value Low	0.03	0.05	0.04	0.13	0.1	0.18	0.22	0.28	-0.78	-0.02	-2.9	-1.13	-0.36	-2.63	-3.46
Price/Sales	0.21	0.5	0.47	0.24	0.23	0.3	0.5	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	1.7	0.45	0.49	0.35	0.22	0.38	0.63	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	10.56	0.72	4.13	0.48	0.33	0.61	0.84	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	0.16	0.29	0.18	0.24	0.14	0.3	0.5	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-0.34	-0.57	-8.99	-4.52	1.4	-6.9	-0.95	-1.3	-5.33	-11.73	- -	-32.77	-145.98	-39.27	-262.55
Price/Cash Flow Average	-2.73	-0.5	-9.28	-6.56	1.34	-8.54	-1.19	-2.44	-2.06	-15.36	- -	-27	-49	-27.96	-122.97
Price/Cash Flow High	-16.91	-0.81	-78.63	-9.05	1.96	-13.81	-1.58	-77.66	-13.49	-279.87	- -	-101.6	-145.98	-59.2	-295.37
Price/Cash Flow Low	-0.25	-0.33	-3.37	-4.52	0.84	-6.9	-0.95	-0.91	-1.03	-0.03	- -	-4.21	-2.46	-5.13	-26.25
Price/Free Cash Flow Average	-3.5	-0.52	-9.57	-108.4	1.24	5.8	-1.2	-2.76	-2.06	-15.36	- -	-27	-49	-27.96	-122.97
Price/Free Cash Flow High	-21.68	-0.84	-81.07	-149.46	1.82	9.37	-1.6	-87.84	-13.49	-279.87	- -	-101.6	-145.98	-59.2	-295.37
Price/Free Cash Flow Low	-0.33	-0.33	-3.47	-74.73	0.78	4.68	-0.96	-1.03	-1.03	-0.03	- -	-4.21	-2.46	-5.13	-26.25
EV/Sales Average	1.49	0.15	0.19	0.28	0.04	0.26	0.56	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	10.35	0.43	3.84	0.41	0.14	0.49	0.77	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	0.17	- -	0.19	0.43	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-3.43	-0.17	-0.49	-9.75	0.31	-4.95	-0.91	5.81	-5.22	-8.87	-41.4	-8.73	-15.63	-16.19	-40.52
EV/EBITDA High	-23.77	-0.48	-9.73	-14.4	1.18	-9.41	-1.25	194.73	-34.23	-161.07	-166.43	-30.9	-44.1	-33.72	-96.34
EV/EBITDA Low	0.12	- -	0.3	-5.94	-0.37	-3.57	-0.71	1.96	-2.61	-0.05	-6.9	-1.96	-1.96	-3.38	-9.21
EV/EBIT Average	-2.12	-0.12	-0.28	-2.04	5.26	-1.31	-0.64	-15.07	-5.22	-8.87	-41.4	-8.73	-15.63	-16.19	-40.52
EV/EBIT High	-14.71	-0.33	-5.53	-3.01	19.69	-2.49	-0.87	-505.39	-34.23	-161.07	-166.43	-30.9	-44.1	-33.72	-96.34
EV/EBIT Low	0.07	- -	0.17	-1.24	-6.24	-0.95	-0.49	-5.08	-2.61	-0.05	-6.9	-1.96	-1.96	-3.38	-9.21
Last Price	0.4	0.7	0.8	0.8	1	1	0.84	1	3	0.82	1.66	4	12	7.96	16
High Price	20	1	7	1.6	1.4	2	1.4	59.8	7.6	19.56	12.4	12.4	12	12	18
Enterprise Value Average	3	- -	- -	1	- -	1	1	2	1	1	3	36	47	76	106
Enterprise Value High	20	1	7	1	1	2	1	60	8	20	12	128	133	159	253
Enterprise Value Low	- -	- -	- -	1	- -	1	1	1	1	- -	1	8	6	16	24

Shares Outstanding	1	1	1	1	1	1	1	1	1	1	1	10	11	13	14
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	11	12	13
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	11	12	13
Revenue per Share	1.89	1.39	1.69	3.32	4.27	3.29	1.66	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.82	-1.23	-0.67	-0.09	0.52	-0.17	-1.02	0.31	-0.22	-0.12	-0.07	-3.43	-0.28	-0.38	-0.2
Operating Income per Share	-1.33	-1.8	-1.17	-0.45	0.03	-0.65	-1.47	-0.12	-0.22	-0.12	-0.07	-3.43	-0.28	-0.38	-0.2
Basic EPS, GAAP	-1.3	-2.17	-1.2	-0.5	0.05	-0.76	-1.52	-1.23	-2.32	-0.12	-0.07	-3.56	-0.35	-0.42	-0.23
Basic EPS from Cont Ops	-1.3	-2.17	-1.2	-0.5	0.05	-0.76	-1.52	-0.12	-0.22	-0.12	-0.07	-3.56	-0.35	-0.42	-0.23
Diluted EPS, GAAP	-1.3	-2.17	-1.2	-0.5	0.05	-0.76	-1.52	-1.23	-2.32	-0.12	-0.07	-3.56	-0.35	-0.42	-0.23
Diluted EPS from Cont Ops	-1.3	-2.17	-1.2	-0.5	0.05	-0.76	-1.52	-0.12	-0.22	-0.12	-0.07	-3.56	-0.35	-0.42	-0.23
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.12	- -	- -	- -	- -	- -
Cash Flow per Share	-1.18	-1.23	-0.09	-0.18	0.71	-0.14	-0.89	-0.77	-0.56	-0.07	- -	-0.12	-0.08	-0.2	-0.06
Free Cash Flow per Basic Share	-1.44	-1.26	-0.09	-0.34	0.66	-0.5	-0.89	-0.86	-0.56	-0.07	- -	-0.12	-0.08	-0.2	-0.06
Cash & Equivalents per Share	1.79	0.48	0.54	0.37	0.92	0.52	0.12	0.1	- -	- -	- -	0.04	- -	0.01	- -
Book Value per Share	10.77	8.92	7.66	6.78	6.38	6.02	4.23	2.95	-0.74	-0.11	-0.18	-0.46	-0.56	-0.4	-0.46
Tangible Book Value per Share	10.11	8.27	7.04	6.21	5.87	5.5	3.76	2.5	-0.74	-0.11	-0.18	-0.46	-0.56	-0.4	-0.46

Idaho Copper Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)