Excelsior Mining Corp. Financial Ratios — EXMGF Stock

Profitability (USD)

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Return on Common Equity (%)	- -	- -	-289.03	- -	- -	- -	-10.36	-40.36	-56.24	-40.34	-84.92	- -	- -	- -	- -
Return on Assets (%)	-180.75	-99.74	-123.9	-127.26	-86.87	-90.11	-4.11	-19.15	-31.66	-23.51	-24.22	-15.55	-49.2	25.83	-24.63
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-171.3	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	137.33	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-175.28	-161.63	-192.74
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-291.16	-322.47	-332.68
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-295.95	-330.16	-342.03
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,383.93	834.83	-992.09
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,383.93	834.83	-992.09
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,383.93	834.83	-992.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-289.03	- -	- -	- -	-10.36	-40.36	-56.24	-40.34	-84.92	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Total Debt	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	16	16	16	20
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	16	2
LT Debt	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	15	16	- -	19
Total Debt/EBITDA	-1.12	-0.16	- -	- -	- -	- -	- -	- -	- -	- -	-0.56	-1.99	-1.08	-1.17	-2.09
Net Debt/EBITDA	0.4	2.14	0.81	0.25	0.48	1.14	0.78	1.39	1.75	2.78	2.22	-0.32	0.38	-0.73	-1.42
Total Debt/EBIT	-1.12	-0.16	- -	- -	- -	- -	- -	- -	- -	- -	-0.52	-1.86	-1.06	-1.15	-2.03
Net Debt/EBIT	0.4	2.14	0.81	0.24	0.47	1.14	0.78	1.38	1.73	2.74	2.09	-0.29	0.37	-0.71	-1.39
EBITDA to Interest Expense	-11.45	-26.13	- -	- -	- -	- -	-70.99	-33.42	-51.7	-62.95	-26.95	-9.37	-42.72	-6.67	-2.78
EBITDA-CapEx/Interest Expense	-11.45	-28.8	- -	- -	- -	- -	-73.67	-33.63	-52.27	-67.18	-245.15	-22.38	-50.07	-7.26	-2.78
EBIT to Interest Expense	-11.45	-26.16	- -	- -	- -	- -	-71.39	-33.82	-52.41	-64.04	-28.67	-10.04	-43.43	-6.83	-2.86
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	2	3
Common Equity/Total Assets	-182.8	63.76	28.86	-101.13	-162.28	39.78	39.62	53.59	58.23	58.31	12.71	-2.82	-36.23	-16.78	-37.88
Long-Term Debt/Equity (%)	286.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.32	224.01	- -	- -	- -
Long-Term Debt/Capital (%)	-56.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	23	122.89	-40.43	-7.33	-78.62
Long-Term Debt/Total Assets (%)	66.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.82	11.66	10.41	0.25	16.09
Total Debt/Equity (%)	287.61	9.72	- -	- -	- -	- -	- -	- -	- -	- -	19.72	236.4	-36.47	-190.43	-65.99
Total Debt/Capital (%)	-57.1	8.95	- -	- -	- -	- -	- -	- -	- -	- -	23.48	129.69	-40.66	-383.69	-85.1
Total Debt/Total Assets (%)	66.44	6.27	- -	- -	- -	- -	- -	- -	- -	- -	3.9	12.3	10.47	13.31	17.42
Net Debt to Equity	-103.35	-131.38	-106	-73.27	-107.92	-115.91	-51.66	-64.66	-66.32	-96.13	-78.58	37.48	12.67	-118.1	-45.04
Net Debt/Capital (%)	11.55	404.25	147.13	38.05	34.82	174.17	-424.43	-629.94	-460.93	1,026.69	572.28	-234.67	9.2	-100.8	-46.22
EBITDA	-1	-2	-6	-6	-3	-9	-8	-8	-10	-16	-9	-8	-15	-13	-10
EBITDA-CapEx	-1	-2	-7	-6	-3	-9	-8	-8	-10	-17	-82	-19	-17	-15	-10
Operating Income (Loss)	-1	-2	-7	-6	-3	-9	-8	-8	-10	-16	-10	-9	-15	-14	-10

Liquidity (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Cash Ratio	8.47	2.56	11.97	4.08	4.41	4.81	3.22	4.07	31.64	13.89	2.69	1.51	3.84	0.32	1.38
Current Ratio	8.47	2.68	12.7	5.09	4.75	4.89	3.67	4.13	31.82	14.32	2.93	1.79	4.43	0.45	1.88
Quick Ratio	8.47	2.62	12.46	4.62	4.51	4.85	3.61	4.1	31.77	13.95	2.75	1.59	3.9	0.32	1.41
CFO/Avg Current Liab	-7.71	-1.93	-6.06	-12.48	-6.96	-5.01	-4.56	-3.15	-5.29	-6.87	-0.93	-1.22	-1.87	-1.22	-0.97
Common Equity/Total Assets	-182.8	63.76	28.86	-101.13	-162.28	39.78	39.62	53.59	58.23	58.31	12.71	-2.82	-36.23	-16.78	-37.88
Long-Term Debt/Equity (%)	286.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.32	224.01	- -	- -	- -
Long-Term Debt/Capital (%)	-56.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	23	122.89	-40.43	-7.33	-78.62
Long-Term Debt/Total Assets (%)	66.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.82	11.66	10.41	0.25	16.09
Total Debt/Equity (%)	287.61	9.72	- -	- -	- -	- -	- -	- -	- -	- -	19.72	236.4	-36.47	-190.43	-65.99
Total Debt/Capital (%)	-57.1	8.95	- -	- -	- -	- -	- -	- -	- -	- -	23.48	129.69	-40.66	-383.69	-85.1
Total Debt/Total Assets (%)	66.44	6.27	- -	- -	- -	- -	- -	- -	- -	- -	3.9	12.3	10.47	13.31	17.42
CFO/Total Liabilities	-57.03	-105.16	-633.53	-1,440.6	-683.07	-292.76	-123.42	-105.81	-92.15	-56.77	-5.57	-8.92	-6.91	-11.07	-7.24
CFO/CapEx	- -	-9.22	-67.48	-16.7	-15.59	-59.82	-30.31	-144.38	-84.38	-11.93	-0.08	-0.98	-5.34	-11.85	- -
Altman's Z-Score	-3.57	1.88	17.47	5.15	-8.4	0.27	-1.27	3.15	9.18	2.42	0.19	-0.14	-1.39	-1.8	-1.98

Working Capital (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.76	19.57	27.54
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.38	18.65	13.25
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.92	1.24	0.74	10.07	6.15	5.55
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	189.8	294.98	491.32	36.26	59.37	65.82
Accounts Payable Turnover	- -	- -	4.24	2.6	1.82	0.04	0.03	0.13	0.33	2.34	0.65	0.41	11.02	15.88	14.56
Accounts Payable Turnover Days	- -	- -	85.99	140.33	200.97	8,896.61	10,770.11	2,715.08	1,117.51	156.18	557.45	895.93	33.11	22.98	25.07
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.53	55.04	54.01
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.12	-40.72	-52.57
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	2	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Market Capitalization	- -	9	33	13	6	17	18	64	178	129	183	208	86	32	31
- Cash & Cash Equivalents	1	4	5	1	2	10	6	12	17	44	25	14	21	6	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	16	16	16	20
Enterprise Value	- -	5	28	12	4	7	11	52	162	85	163	211	81	42	45
Total Capital	-1	3	2	-2	-3	4	8	13	20	40	21	13	-39	-4	-24
Total Debt/Capital (%)	-57.1	8.95	- -	- -	- -	- -	- -	- -	- -	- -	23.48	129.69	-40.66	-383.69	-85.1
Total Debt / EV	-2.78	0.04	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.08	0.19	0.37	0.45
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.15	10.1	15.33
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.41	201.46	- -	- -	- -
Diluted Market Cap	- -	9	33	13	6	17	18	64	178	129	183	208	86	32	31
Diluted Enterprise Value	- -	5	28	12	4	7	11	52	162	85	163	211	81	42	45
EV per Share	- -	0.37	0.52	0.2	0.08	0.09	0.1	0.37	0.96	0.41	0.68	0.88	0.3	0.15	0.16
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	4	3
TTM EBITDA	-1	-2	-6	-6	-3	-9	-8	-8	-10	-16	-9	-8	-15	-13	-10
TTM Operating Income	-1	-2	-7	-6	-3	-9	-8	-8	-10	-16	-10	-9	-15	-14	-10
TTM Cash Flow to Firm	- -	- -	-6	-5	-2	-6	-9	-7	-9	-12	-5	-10	-13	-12	-7
TTM Free Cash Flow to Firm	- -	- -	-5	-5	-2	-6	-9	-7	-9	-11	68	1	-11	-11	-7

Multiples (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Price/Free Cash Flow	- -	-6.74	-6.05	-2.84	-2.63	-2.9	-1.98	-8.5	-20.16	-11.07	2.71	1,182.44	-7.89	-2.49	-2.88
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	5	28	12	4	7	11	52	162	85	163	211	81	42	45
Low Price	- -	0.33	0.33	0.18	0.09	0.11	0.15	0.12	0.46	0.52	0.59	0.3	0.29	0.09	0.08
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.15	10.1	15.33
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.92	- -
Price/Earnings Average	- -	-2.41	-5.21	-4.35	-4.57	-3.63	-36.46	-9.11	-13.67	-14.88	-7.15	-6.86	-2.05	1.56	-1.53
Price/Earnings High	- -	-3.48	-7.23	-9.73	-8.52	-6.4	-57.83	-17.26	-20.89	-20.79	-8.69	-11.12	-3.48	3.52	-2.51
Price/Earnings Low	- -	-1.92	-2.91	-2.07	-2.88	-1.53	-27.24	-3.96	-8.14	-9.02	-5.88	-3.49	-1.12	0.75	-0.82
Price/Book Value	- -	3.52	19.64	-5.79	-2.03	4.08	2.26	4.74	8.78	3.24	11.16	-56.03	-1.57	-1.61	-0.7
Price/Book Value Average	- -	2.44	18.67	-10	-2.74	4.79	2.92	2.9	6.4	4.53	10.42	-37.45	-2.6	-2.72	-1.01
Price/Book Value High	- -	3.52	25.91	-22.35	-5.11	8.45	4.63	5.5	9.77	6.33	12.67	-60.65	-4.43	-6.17	-1.65
Price/Book Value Low	- -	1.95	10.43	-4.74	-1.73	2.03	2.18	1.26	3.81	2.75	8.57	-19.04	-1.43	-1.31	-0.54
Price/Tangible Book Value	- -	3.48	6.67	6.9	4.1	2.01	1.44	3.55	7.09	2.81	7.17	30.32	-1.99	-3.86	-1
Price/Tangible Book Value Average	- -	2.41	6.34	11.93	5.54	2.37	1.86	2.17	5.16	3.93	6.7	20.27	-3.28	-6.54	-1.44
Price/Tangible Book Value High	- -	3.48	8.8	26.66	10.33	4.17	2.96	4.12	7.89	5.49	8.14	32.82	-5.59	-14.8	-2.37
Price/Tangible Book Value Low	- -	1.92	3.54	5.66	3.49	1	1.39	0.94	3.07	2.38	5.51	10.3	-1.8	-3.14	-0.77
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.14	7.66	10.5
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.32	12.99	15.19
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	48.21	29.4	24.92
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.54	6.23	8.11
Price/Cash Flow	- -	-6.01	-5.96	-2.67	-2.46	-2.86	-1.91	-8.44	-19.92	-10.14	-31.74	-18.67	-6.42	-2.28	-2.88
Price/Cash Flow Average	- -	-4.16	-5.67	-4.61	-3.31	-3.35	-2.47	-5.16	-14.51	-14.19	-29.64	-12.48	-10.6	-3.86	-4.16
Price/Cash Flow High	- -	-6.01	-7.87	-10.3	-6.18	-5.92	-3.92	-9.78	-22.18	-19.83	-36.03	-20.21	-18.04	-8.74	-6.82
Price/Cash Flow Low	- -	-3.32	-3.17	-2.19	-2.09	-1.42	-1.85	-2.24	-8.64	-8.6	-24.38	-6.34	-5.81	-1.85	-2.22
Price/Free Cash Flow Average	- -	-4.66	-5.76	-4.9	-3.54	-3.41	-2.56	-5.2	-14.68	-15.49	2.53	790.35	-13.04	-4.22	-4.16
Price/Free Cash Flow High	- -	-6.74	-7.99	-10.96	-6.6	-6.02	-4.06	-9.85	-22.44	-21.64	3.08	1,279.95	-22.2	-9.54	-6.82
Price/Free Cash Flow Low	- -	-3.73	-3.21	-2.33	-2.24	-1.44	-1.91	-2.26	-8.74	-9.39	2.08	401.69	-7.15	-2.02	-2.22
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.33	15.43	20.04
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	47.22	31.85	29.77
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.54	8.67	12.97
EV/EBITDA Average	0.4	-1.78	-4.04	-3.78	-1.97	-1.19	-2.05	-3.29	-11.9	-8.6	-16.71	-17.39	-9.39	-4.79	-6.02
EV/EBITDA High	0.4	-3.53	-5.92	-8.75	-4.09	-2.97	-3.7	-7.49	-19.12	-13.12	-20.78	-27.97	-16.22	-9.88	-8.95
EV/EBITDA Low	0.4	-0.99	-1.9	-1.66	-1.07	0.16	-1.33	-0.64	-6.38	-4.12	-13.35	-9	-4.99	-2.69	-3.9
EV/EBIT Average	0.4	-1.78	-4.03	-3.74	-1.95	-1.18	-2.03	-3.25	-11.74	-8.45	-15.71	-16.22	-9.23	-4.67	-5.86
EV/EBIT High	0.4	-3.53	-5.91	-8.66	-4.04	-2.95	-3.68	-7.4	-18.86	-12.9	-19.53	-26.08	-15.96	-9.65	-8.7
EV/EBIT Low	0.4	-0.99	-1.89	-1.64	-1.05	0.16	-1.32	-0.63	-6.29	-4.05	-12.55	-8.39	-4.91	-2.63	-3.79
Last Price	- -	0.6	0.62	0.22	0.11	0.21	0.15	0.45	1.06	0.62	0.77	0.87	0.32	0.12	0.11
High Price	- -	0.6	0.82	0.86	0.27	0.44	0.31	0.52	1.18	1.21	0.87	0.94	0.9	0.45	0.26
Enterprise Value Average	- -	3	26	21	6	10	16	27	113	136	151	142	138	64	58
Enterprise Value High	- -	5	38	49	13	26	30	62	182	208	188	228	238	133	87
Enterprise Value Low	- -	2	12	9	3	-1	11	5	61	65	121	73	73	36	38

Shares Outstanding	3	42	49	53	59	115	138	167	190	238	240	240	275	275	315
Diluted Weighted Avg Shares	3	15	53	58	56	82	116	141	168	209	239	240	270	275	279
Basic Weighted Avg Shares	3	15	53	58	56	82	116	141	168	209	239	240	270	275	279
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.02	0.01
EBITDA per Share	-0.2	-0.11	-0.12	-0.1	-0.06	-0.11	-0.07	-0.06	-0.06	-0.08	-0.04	-0.03	-0.05	-0.05	-0.03
Operating Income per Share	-0.2	-0.11	-0.12	-0.1	-0.06	-0.11	-0.07	-0.06	-0.06	-0.08	-0.04	-0.04	-0.06	-0.05	-0.04
Basic EPS, GAAP	-0.44	-0.17	-0.11	-0.09	-0.03	-0.07	-0.01	-0.03	-0.06	-0.06	-0.1	-0.08	-0.26	0.13	-0.1
Basic EPS from Cont Ops	-0.44	-0.17	-0.11	-0.09	-0.03	-0.07	-0.01	-0.03	-0.06	-0.06	-0.1	-0.08	-0.26	0.13	-0.1
Diluted EPS, GAAP	-0.44	-0.17	-0.11	-0.09	-0.03	-0.07	-0.01	-0.03	-0.06	-0.06	-0.1	-0.08	-0.26	0.13	-0.1
Diluted EPS from Cont Ops	-0.44	-0.17	-0.11	-0.09	-0.03	-0.07	-0.01	-0.03	-0.06	-0.06	-0.1	-0.08	-0.26	0.13	-0.1
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.15	-0.1	-0.1	-0.08	-0.04	-0.07	-0.08	-0.05	-0.05	-0.06	-0.02	-0.05	-0.05	-0.05	-0.04
Free Cash Flow per Basic Share	-0.15	-0.11	-0.11	-0.09	-0.05	-0.08	-0.08	-0.05	-0.05	-0.07	-0.33	-0.09	-0.06	-0.06	-0.04
Cash & Equivalents per Share	0.31	0.24	0.1	0.02	0.03	0.12	0.05	0.08	0.1	0.21	0.1	0.06	0.08	0.02	0.02
Book Value per Share	-0.63	0.17	0.03	-0.04	-0.05	0.05	0.07	0.1	0.12	0.19	0.07	-0.02	-0.2	-0.07	-0.16
Tangible Book Value per Share	0.08	0.17	0.09	0.03	0.03	0.11	0.1	0.13	0.15	0.22	0.11	0.03	-0.16	-0.03	-0.11

Excelsior Mining Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)