Innodata Inc. Financial Ratios — ID6 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 (%)	11.09	16.3	-23.5	-2.46	-7.3	-15.35	-15.58	-0.83	-7.74	2.24	-5.62	-49.01	-4.08	64.28	37.72
Return on Assets (%)	8.01	11.9	-18.3	-1.86	-5.33	-11.18	-10.59	-0.55	-4.54	1.16	-2.87	-22.25	-1.69	33.16	22.82
Return on Capital (%)	12.19	19.03	- -	- -	- -	- -	- -	-0.84	- -	2.12	- -	- -	-7.78	- -	35.85
Return on Invested Capital (%)	7.9	10.75	- -	- -	- -	- -	- -	-0.76	- -	2.04	- -	- -	-7.03	- -	33.33
Gross Margin (%)	32.14	33.73	23.54	25.68	24.92	25.14	24.79	31.55	33.18	34.07	37.65	34.77	36.06	39.35	39.53
EBITDA Margin (%)	10.95	12.02	-6.29	2.42	0.96	-2.42	-2.34	8.65	3.13	5.92	1.9	-8.35	5.8	17.68	18.58
Operating Margin (%)	6.33	8.11	-3.38	-2.1	-3.78	-5.84	-8.37	3.95	-1.7	2.03	-2.37	-13.26	0.37	14.28	15.84
Incremental Operating Margin (%)	49.19	18.47	41.15	- -	175.59	- -	65.87	- -	206.28	89.34	- -	- -	138.8	28.7	19.13
Pretax Margin (%)	7.13	7.9	-11.49	-2.57	-3.73	-7.59	-8.33	2.72	-1.91	1.79	-1.38	-13.27	0.16	14.36	16.46
Profit Margin (%)	6.05	8.63	-16.55	-1.65	-4.83	-8.76	-8.3	-0.44	-3.83	1.06	-2.4	-15.11	-1.05	16.81	12.79
Net Income to Common Margin (%)	6.05	8.63	-16.55	-1.65	-4.83	-8.76	-8.3	-0.44	-3.83	1.06	-2.4	-15.11	-1.05	16.81	12.79
Effective Tax Rate (%)	25.82	16.82	- -	- -	- -	- -	- -	115.75	- -	38.37	- -	- -	739.57	- -	22.32
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	11.09	16.3	-23.5	-2.46	-7.3	-15.35	-15.58	-0.83	-7.74	2.24	-5.62	-49.01	-4.08	64.28	37.72

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	4	4	4	7	5	5	8	2	8	7	6	5	5	5	4
ST Debt	1	1	- -	2	2	1	3	2	1	1	1	1	1	1	1
LT Debt	3	3	4	6	3	4	4	- -	7	6	5	4	5	4	3
Total Debt/EBITDA	0.44	0.4	-1.01	4.99	8.94	-3.3	-5.49	0.31	4.48	2.12	4.76	-0.72	1.09	0.15	0.09
Net Debt/EBITDA	-0.96	-2.04	5.11	-11.93	-35.45	5.98	2.53	-1.06	-3.1	-5.1	-14.25	1.48	-2.74	-1.56	-1.76
Total Debt/EBIT	0.76	0.64	-0.53	-4.42	-2.27	-1.07	-1.53	0.96	-8.27	6.21	-4.09	-0.45	17.24	0.19	0.11
Net Debt/EBIT	-1.67	-3.26	2.68	10.57	8.99	1.93	0.71	-3.31	5.73	-14.89	12.25	0.93	-43.42	-1.93	-2.06
EBITDA to Interest Expense	94.16	- -	- -	- -	- -	- -	- -	150.58	14.58	25.53	- -	-599.45	28.12	- -	- -
EBITDA-CapEx/Interest Expense	94.16	- -	- -	- -	- -	- -	- -	150.58	14.58	25.53	- -	-599.45	28.12	- -	- -
EBIT to Interest Expense	54.47	- -	- -	- -	- -	- -	- -	68.79	-7.9	8.74	- -	-952	1.78	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	69.31	76.32	79.95	71.5	74.58	70.99	65.01	66.34	51.58	51.77	50.54	39.08	43.25	55.95	63.55
Long-Term Debt/Equity (%)	7.25	6.9	10.32	15.27	9.9	12.99	16.47	- -	30.44	24.12	19.98	22.37	18.81	5.96	3.02
Long-Term Debt/Capital (%)	6.66	6.35	9.27	12.76	8.65	11.13	12.79	- -	22.47	18.86	16.13	17.72	15.42	5.55	2.9
Long-Term Debt/Total Assets (%)	4.96	5.1	7.49	10.1	6.71	8.23	9.35	- -	13.6	11.06	8.91	8.4	7.91	3.33	1.91
Total Debt/Equity (%)	8.82	8.57	11.28	19.7	14.46	16.71	28.73	5.79	35.44	27.89	23.9	26.21	21.94	7.34	4.14
Total Debt/Capital (%)	8.11	7.89	10.14	16.46	12.63	14.31	22.32	5.47	26.17	21.81	19.29	20.76	17.99	6.84	3.97
Total Debt/Total Assets (%)	6.03	6.33	8.2	13.03	9.79	10.58	16.31	3.4	15.84	12.79	10.66	9.84	9.23	4.1	2.63
Net Debt to Equity	-19.22	-43.41	-56.86	-47.06	-57.31	-30.3	-13.23	-19.98	-24.54	-66.94	-71.58	-54.26	-55.24	-73.98	-76.81
Net Debt/Capital (%)	-23.8	-76.71	-131.81	-88.89	-134.26	-43.47	-15.25	-30.92	-28.45	-109.84	-136.84	-75.42	-82.81	-221.77	-281.01
EBITDA	8	10	-4	1	1	-2	-1	5	2	3	1	-7	5	30	47
EBITDA-CapEx	8	10	-4	1	1	-2	-1	5	2	3	1	-7	5	30	47
Operating Income (Loss)	5	7	-2	-1	-2	-4	-5	2	-1	1	-2	-10	- -	24	40

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	1.1	2.08	2.54	1.99	2.02	1.1	0.73	0.78	0.69	0.96	0.89	0.49	0.6	1.19	1.63
Current Ratio	2.79	3.39	3.96	3.12	3.01	2.12	1.62	1.88	1.52	1.74	1.59	1.14	1.4	2.05	2.68
Quick Ratio	2.48	3.12	3.76	2.85	2.78	1.88	1.39	1.55	1.31	1.51	1.42	0.95	1.23	1.9	2.55
CFO/Avg Current Liab	-0.23	1.21	0.05	0.42	0.22	-0.22	0.04	0.24	0.29	0.33	0.26	-0.06	0.27	1.12	1.04
Common Equity/Total Assets	69.31	76.32	79.95	71.5	74.58	70.99	65.01	66.34	51.58	51.77	50.54	39.08	43.25	55.95	63.55
Long-Term Debt/Equity (%)	7.25	6.9	10.32	15.27	9.9	12.99	16.47	- -	30.44	24.12	19.98	22.37	18.81	5.96	3.02
Long-Term Debt/Capital (%)	6.66	6.35	9.27	12.76	8.65	11.13	12.79	- -	22.47	18.86	16.13	17.72	15.42	5.55	2.9
Long-Term Debt/Total Assets (%)	4.96	5.1	7.49	10.1	6.71	8.23	9.35	- -	13.6	11.06	8.91	8.4	7.91	3.33	1.91
Total Debt/Equity (%)	8.82	8.57	11.28	19.7	14.46	16.71	28.73	5.79	35.44	27.89	23.9	26.21	21.94	7.34	4.14
Total Debt/Capital (%)	8.11	7.89	10.14	16.46	12.63	14.31	22.32	5.47	26.17	21.81	19.29	20.76	17.99	6.84	3.97
Total Debt/Total Assets (%)	6.03	6.33	8.2	13.03	9.79	10.58	16.31	3.4	15.84	12.79	10.66	9.84	9.23	4.1	2.63
CFO/Total Liabilities	-15.86	102.87	4.54	24.82	16.08	-15.68	3.09	19.25	15.63	18.26	15.7	-4.05	17.14	69.64	75.98
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	5.74	6.16	5.21	4.75	4.76	4.33	2.7	3.66	2.25	4.53	4.64	2.66	6.13	20.78	19.88

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	4.91	4.81	4.91	5.29	5.94	6.57	6.02	5.49	5.49	5.89	6.51	7.56	7.29	8.06	6.75
Days Sales Outstanding	74.28	75.92	74.4	68.95	61.41	55.56	60.63	66.48	66.48	61.95	56.06	48.3	50.09	45.29	54.04
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	95	92	62	73	67	58	32	38	28	136	155	80	240	1,456	1,665
- Cash & Cash Equivalents	11	25	25	24	25	14	11	11	11	18	19	10	14	47	82
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	-1	-2	-4	-3	-4	-4	-4	-3	-3	-3	-4	-1	-1	- -	- -
+ Total Debt	4	4	4	7	5	5	8	2	8	7	6	5	5	5	4
Enterprise Value	81	66	38	53	44	45	25	25	21	123	139	74	231	1,414	1,587
Total Capital	44	53	40	43	40	35	35	28	30	34	33	23	30	68	111
Total Debt/Capital (%)	8.11	7.89	10.14	16.46	12.63	14.31	22.32	5.47	26.17	21.81	19.29	20.76	17.99	6.84	3.97
Total Debt / EV	0.04	0.06	0.11	0.14	0.11	0.11	0.31	0.06	0.36	0.06	0.05	0.06	0.02	- -	- -
EV/Sales	1.1	0.76	0.59	0.89	0.75	0.72	0.41	0.44	0.38	2.11	2	0.93	2.66	8.29	6.31
EV/EBITDA	10.02	6.32	- -	36.88	78.32	- -	- -	5.13	12.29	35.65	105.04	- -	45.81	46.91	33.94
EV/EBIT	17.33	10.11	- -	- -	- -	- -	- -	15.97	- -	104.11	- -	- -	725.13	58.08	39.8
EV/Cash Flow to Firm	- -	3.71	- -	- -	- -	- -	- -	7.15	- -	21.39	- -	- -	48.46	- -	33.95
EV/Free Cash Flow to Firm	- -	3.71	- -	- -	- -	- -	- -	7.15	- -	21.39	- -	- -	48.46	- -	33.95
Diluted Market Cap	97	97	62	72	67	58	32	38	29	135	152	79	234	1,497	1,803
Diluted Enterprise Value	83	71	38	52	44	45	25	25	23	122	136	73	225	1,454	1,725
EV per Share	3.29	2.65	1.52	2.08	1.73	1.77	0.96	0.98	0.88	4.76	5.13	2.68	8.02	45.16	49.08
TTM Sales	74	87	64	59	59	63	61	57	56	58	70	79	87	170	252
TTM EBITDA	8	10	-4	1	1	-2	-1	5	2	3	1	-7	5	30	47
TTM Operating Income	5	7	-2	-1	-2	-4	-5	2	-1	1	-2	-10	- -	24	40
TTM Cash Flow to Firm	-3	18	- -	- -	- -	- -	- -	4	- -	6	- -	- -	5	- -	47
TTM Free Cash Flow to Firm	-3	18	- -	- -	- -	- -	- -	4	- -	6	- -	- -	5	- -	47

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	-32.54	5.44	100.09	15.72	25.28	-21.14	50.59	10.71	6.88	23.9	29.58	-65.34	39.72	42.93	38.57
EV/EBIT	17.33	10.11	- -	- -	- -	- -	- -	15.97	- -	104.11	- -	- -	725.13	58.08	39.8
Enterprise Value	81	66	38	53	44	45	25	25	21	123	139	74	231	1,414	1,587
Low Price	2.25	2.84	2.23	2.39	2.12	1.82	0.93	0.98	0.91	0.74	5	2.81	2.91	5.63	27.07
EV/Sales	1.1	0.76	0.59	0.89	0.75	0.72	0.41	0.44	0.38	2.11	2	0.93	2.66	8.29	6.31
EV/EBITDA	10.02	6.32	- -	36.88	78.32	- -	- -	5.13	12.29	35.65	105.04	- -	45.81	46.91	33.94
Price/Earnings	21.52	12.28	- -	- -	- -	- -	- -	- -	- -	210.99	- -	- -	- -	47.33	50.89
Price/Earnings Average	15.88	15.8	- -	- -	- -	- -	- -	- -	- -	78.46	- -	- -	- -	16.93	49.12
Price/Earnings High	21.87	24.05	- -	- -	- -	- -	- -	- -	- -	244.99	- -	- -	- -	51.77	92.69
Price/Earnings Low	12.56	9.46	- -	- -	- -	- -	- -	- -	- -	29.49	- -	- -	- -	5.73	26.76
Price/Book Value	2.32	1.82	1.56	1.86	1.76	1.72	1.04	1.28	1.09	4.6	5.19	4.25	9.32	22.94	15.54
Price/Book Value Average	1.71	2.34	1.87	1.88	1.69	1.74	1.33	1.08	1.19	1.71	6.57	7.18	9.53	8.21	15
Price/Book Value High	2.35	3.56	2.58	2.19	2	2.12	2	1.74	1.55	5.35	10.28	12.85	16.75	25.09	28.3
Price/Book Value Low	1.35	1.4	1.39	1.54	1.41	1.38	0.77	0.85	0.87	0.64	4.54	4.1	3.26	2.78	8.17
Price/Tangible Book Value	2.36	1.84	1.59	2.25	2.06	2.54	1.57	1.78	1.56	7.82	8.91	18.96	24.28	30.25	18.28
Price/Tangible Book Value Average	1.74	2.37	1.9	2.28	1.97	2.57	2.01	1.5	1.69	2.91	11.27	32.03	24.82	10.83	17.64
Price/Tangible Book Value High	2.39	3.61	2.62	2.66	2.33	3.14	3.01	2.41	2.21	9.08	17.64	57.33	43.62	33.1	33.29
Price/Tangible Book Value Low	1.37	1.42	1.42	1.87	1.65	2.04	1.16	1.17	1.23	1.09	7.79	18.27	8.48	3.66	9.61
Price/Sales	1.3	1.06	0.97	1.23	1.15	0.92	0.53	0.67	0.53	2.24	2.18	1.01	2.7	7.96	6.51
Price/Sales Average	0.96	1.36	1.16	1.24	1.1	0.93	0.68	0.56	0.57	0.83	2.76	1.7	2.76	2.85	6.28
Price/Sales High	1.32	2.08	1.6	1.45	1.3	1.13	1.02	0.9	0.75	2.6	4.32	3.04	4.85	8.7	11.85
Price/Sales Low	0.76	0.82	0.87	1.02	0.92	0.74	0.39	0.44	0.42	0.31	1.91	0.97	0.94	0.96	3.42
Price/Cash Flow	-32.29	5.17	100.09	15.72	25.28	-21.14	50.59	10.71	6.88	23	29.58	-65.34	39.72	38.91	35.03
Price/Cash Flow Average	-23.82	6.65	120.19	15.94	24.22	-21.42	64.8	9.02	7.48	8.55	37.41	-110.35	40.6	13.92	33.81
Price/Cash Flow High	-32.82	10.12	165.62	18.54	28.69	-26.16	97.2	14.5	9.77	26.71	58.56	-197.5	71.35	42.56	63.8
Price/Cash Flow Low	-18.84	3.98	89.59	13.08	20.26	-17.02	37.61	7.08	5.46	3.21	25.86	-62.94	13.88	4.71	18.42
Price/Free Cash Flow Average	-24	7	120.19	15.94	24.22	-21.42	64.8	9.02	7.48	8.89	37.41	-110.35	40.6	15.36	37.23
Price/Free Cash Flow High	-33.06	10.66	165.62	18.54	28.69	-26.16	97.2	14.5	9.77	27.75	58.56	-197.5	71.35	46.96	70.25
Price/Free Cash Flow Low	-18.98	4.19	89.59	13.08	20.26	-17.02	37.61	7.08	5.46	3.34	25.86	-62.94	13.88	5.2	20.28
EV/Sales Average	0.76	1.06	0.79	0.91	0.7	0.73	0.56	0.34	0.43	0.64	2.59	1.63	2.72	2.81	6.08
EV/Sales High	1.12	1.78	1.23	1.11	0.91	0.94	0.9	0.68	0.6	2.49	4.18	2.97	4.86	9.09	11.74
EV/Sales Low	0.56	0.52	0.49	0.69	0.52	0.54	0.27	0.22	0.28	0.09	1.72	0.89	0.86	0.79	3.17
EV/EBITDA Average	6.93	8.85	- -	37.6	73.3	- -	- -	3.91	13.68	10.77	136.09	- -	46.87	15.88	32.7
EV/EBITDA High	10.21	14.77	- -	46.01	94.5	- -	- -	7.85	19.01	42.03	219.88	- -	83.72	51.45	63.18
EV/EBITDA Low	5.12	4.3	- -	28.34	54.51	- -	- -	2.52	8.98	1.58	90.33	- -	14.83	4.44	17.05
EV/EBIT Average	11.99	14.14	- -	- -	- -	- -	- -	12.18	- -	31.46	- -	- -	741.89	19.67	38.35
EV/EBIT High	17.66	23.61	- -	- -	- -	- -	- -	24.44	- -	122.75	- -	- -	1,325.36	63.7	74.1
EV/EBIT Low	8.85	6.87	- -	- -	- -	- -	- -	7.84	- -	4.61	- -	- -	234.83	5.5	20
Last Price	3.86	3.69	2.49	2.87	2.65	2.26	1.25	1.48	1.14	5.29	5.72	2.91	8.33	46.51	51.49
High Price	3.92	7.22	4.11	3.39	3	2.8	2.41	2	1.62	6.14	11.33	8.8	14.97	50.88	93.78
Enterprise Value Average	56	92	50	54	41	46	34	19	24	37	180	129	236	479	1,529
Enterprise Value High	83	154	79	66	53	59	55	39	33	145	292	235	421	1,550	2,955
Enterprise Value Low	41	45	31	41	31	34	17	12	16	5	120	71	75	134	798

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	25	25	25	25	25	26	26	26	24	26	27	27	29	31	32
Diluted Weighted Avg Shares	25	26	25	25	25	26	26	26	26	26	27	27	28	32	35
Basic Weighted Avg Shares	25	25	25	25	25	26	26	26	26	25	27	27	28	29	32
Revenue per Share	2.97	3.48	2.57	2.34	2.3	2.47	2.36	2.22	2.17	2.37	2.62	2.9	3.08	5.85	7.91
EBITDA per Share	0.33	0.42	-0.16	0.06	0.02	-0.06	-0.06	0.19	0.07	0.14	0.05	-0.24	0.18	1.03	1.47
Operating Income per Share	0.19	0.28	-0.09	-0.05	-0.09	-0.14	-0.2	0.09	-0.04	0.05	-0.06	-0.38	0.01	0.83	1.25
Basic EPS, GAAP	0.18	0.3	-0.43	-0.04	-0.11	-0.22	-0.2	-0.01	-0.08	0.03	-0.06	-0.44	-0.03	0.98	1.01
Basic EPS from Cont Ops	0.16	0.23	-0.51	-0.08	-0.13	-0.23	-0.21	-0.01	-0.08	0.03	-0.07	-0.44	-0.03	0.98	1.01
Diluted EPS, GAAP	0.18	0.28	-0.43	-0.04	-0.11	-0.22	-0.2	-0.01	-0.08	0.02	-0.06	-0.44	-0.03	0.89	0.92
Diluted EPS from Cont Ops	0.16	0.22	-0.51	-0.08	-0.13	-0.23	-0.21	-0.01	-0.08	0.03	-0.07	-0.44	-0.03	0.89	0.92
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.12	0.71	0.02	0.18	0.1	-0.11	0.02	0.14	0.17	0.23	0.19	-0.04	0.21	1.2	1.47
Free Cash Flow per Basic Share	-0.12	0.71	0.02	0.18	0.1	-0.11	0.02	0.14	0.17	0.23	0.19	-0.04	0.21	1.2	1.47
Cash & Equivalents per Share	0.7	1.15	0.99	0.96	0.98	0.55	0.44	0.42	0.44	0.68	0.7	0.38	0.48	1.5	2.54
Book Value per Share	1.67	2.03	1.6	1.55	1.5	1.32	1.2	1.15	1.04	1.15	1.1	0.69	0.89	2.03	3.31
Tangible Book Value per Share	1.64	2	1.57	1.28	1.29	0.89	0.8	0.83	0.73	0.68	0.64	0.15	0.34	1.54	2.82