FuboTV Inc. Financial Ratios — FUBO 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
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

Return on Common Equity (%)	- -	-137.66	-557.26	-1,772.8	- -	- -	- -	- -	-17.22	-266.91	-84.19	-102.51	-81.1	-70.03
Return on Assets (%)	- -	-42.88	-110.05	-433.39	-1,758.49	-4,703.74	10,421.89	-7.41	-10.5	-92.92	-34.35	-42.41	-22.9	-14.91
Return on Capital (%)	- -	- -	- -	- -	- -	- -	-156.48	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	20.13	17.84	75	80.49	- -	100	-7.36	-1.63	-4.07	6.3	12.57
EBITDA Margin (%)	- -	- -	- -	-295.69	-315.87	-4,870.83	-2,790.24	- -	-419.57	-199.89	-45.37	-36.88	-18.25	-9.46
Operating Margin (%)	- -	- -	- -	-296.08	-282.88	-3,837.5	-2,790.24	- -	-709.13	-106.07	-51.42	-40.83	-21.15	-11.84
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	33,704.88	- -	- -	- -	- -	34.07	38.16
Pretax Margin (%)	- -	- -	- -	-288.05	-789.32	-41,941.67	25,546.34	- -	-1,016.13	-279.71	-55.53	-42.3	-21.49	-10.91
Profit Margin (%)	- -	- -	- -	-280.87	-786	-41,941.67	25,546.34	- -	-804.5	-261.93	-59.97	-55.66	-21.01	-10.61
Net Income to Common Margin (%)	- -	- -	- -	-280.87	-786	-41,941.67	25,546.34	- -	-818.5	-262	-59.97	-55.66	-21.01	-10.61
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.41	0.03	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-137.66	-557.26	-1,772.8	- -	- -	- -	- -	-16.98	-266.84	-84.19	-102.51	-81.1	-70.03

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
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

Total Debt	- -	- -	- -	- -	1	- -	3	5	53	34	361	443	443	378
ST Debt	- -	- -	- -	- -	1	- -	3	5	7	30	13	9	13	13
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	47	4	348	433	430	365
Total Debt/EBITDA	- -	- -	-0.13	-0.07	-0.25	-0.41	-2.19	-0.78	-2.98	-0.08	-1.25	-1.19	-1.77	-2.47
Net Debt/EBITDA	0.17	0.02	0.19	- -	-0.24	-0.35	-2.12	-0.78	-2.35	0.24	0.16	-0.17	-0.62	-1.17
Total Debt/EBIT	- -	- -	-0.13	-0.07	-0.25	-0.41	-2.19	-0.35	-1.37	-0.07	-1.1	-1.08	-1.53	-1.93
Net Debt/EBIT	0.17	0.02	0.19	- -	-0.24	-0.35	-2.12	-0.35	-1.08	0.22	0.14	-0.16	-0.53	-0.91
EBITDA to Interest Expense	- -	- -	-335.79	-168.77	-8.96	-6.96	-1.26	-2.54	-8.69	-23.35	-10.21	-22.32	-15.33	-7.36
EBITDA-CapEx/Interest Expense	- -	- -	-335.79	-168.86	-8.96	-6.96	-1.27	-2.54	-8.9	-23.37	-10.33	-22.39	-15.62	-7.57
EBIT to Interest Expense	- -	- -	-107.02	-169	-8.02	-5.48	-1.26	-5.64	-14.69	-12.39	-11.57	-24.71	-17.77	-9.22
Interest Expense	- -	- -	- -	- -	- -	- -	1	3	2	19	28	17	16	21
Common Equity/Total Assets	41.87	18.55	20.51	27.86	-1,666.45	-12,395.65	-3,604.65	71.94	54.35	26.46	49.8	32.35	23.98	18.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	20.92	0.62	51.88	107.45	151.44	202.09
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.89	0.59	33.74	51.22	59.14	65.33
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	12.68	0.45	25.41	33.92	34.87	33.91
Total Debt/Equity (%)	- -	- -	81.13	589.31	-14.31	-3.35	-80.77	2.27	23.89	5.38	53.76	109.79	156.09	209.33
Total Debt/Capital (%)	- -	- -	44.79	85.49	-16.71	-3.47	-419.97	2.22	19.28	5.1	34.96	52.33	60.95	67.67
Total Debt/Total Assets (%)	- -	- -	11.62	31.1	245.69	420.87	2,910.47	1.85	14.48	3.9	26.33	34.65	35.94	35.12
Net Debt to Equity	-36.48	-5.61	-117.83	35.44	-13.42	-2.82	-78.28	2.26	18.9	-17.03	-6.83	16.04	54.4	99.02
Net Debt/Capital (%)	-57.44	-5.94	660.95	26.17	-15.5	-2.9	-360.48	2.21	15.69	-20.34	-6.94	12.71	32.06	45
EBITDA	- -	- -	- -	-2	-3	-1	-1	-7	-18	-435	-290	-372	-250	-153
EBITDA-CapEx	- -	- -	- -	-2	-3	-1	-1	-7	-18	-435	-293	-373	-254	-158
Operating Income (Loss)	- -	- -	- -	-2	-3	-1	-1	-15	-30	-231	-328	-412	-289	-192

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
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

Cash Ratio	0.26	0.01	0.33	0.31	0.01	0.01	0.02	- -	0.11	0.59	1.1	0.77	0.47	0.31
Current Ratio	0.26	0.01	0.37	0.44	0.01	0.01	0.02	- -	0.27	0.69	1.27	1	0.75	0.53
Quick Ratio	0.26	0.01	0.33	0.33	0.01	0.01	0.02	- -	0.25	0.67	1.2	0.87	0.63	0.45
CFO/Avg Current Liab	- -	-0.46	-0.55	-0.89	-0.29	-0.06	-0.07	-0.29	0.04	-1.01	-0.69	-0.82	-0.37	-0.15
Common Equity/Total Assets	41.87	18.55	20.51	27.86	-1,666.45	-12,395.65	-3,604.65	71.94	54.35	26.46	49.8	32.35	23.98	18.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	20.92	0.62	51.88	107.45	151.44	202.09
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.89	0.59	33.74	51.22	59.14	65.33
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	12.68	0.45	25.41	33.92	34.87	33.91
Total Debt/Equity (%)	- -	- -	81.13	589.31	-14.31	-3.35	-80.77	2.27	23.89	5.38	53.76	109.79	156.09	209.33
Total Debt/Capital (%)	- -	- -	44.79	85.49	-16.71	-3.47	-419.97	2.22	19.28	5.1	34.96	52.33	60.95	67.67
Total Debt/Total Assets (%)	- -	- -	11.62	31.1	245.69	420.87	2,910.47	1.85	14.48	3.9	26.33	34.65	35.94	35.12
CFO/Total Liabilities	-74.91	-41.98	-44.49	-79.43	-16.09	-4.14	-19.22	-5.89	1.19	-63.04	-28.03	-36.22	-18.72	-8.86
CFO/CapEx	-8.52	-123.46	- -	-343.2	- -	- -	-51	- -	4.07	-706.25	-57.47	-280.27	-38.09	-18.2
Altman's Z-Score	- -	- -	- -	- -	-99.08	-440.17	-263.69	-2,125.89	-8.74	-2.64	-1.15	-4.95	-4.55	-6.19

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
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

Accounts Receivable Turnover	- -	- -	- -	140.55	171.41	4.8	8.2	- -	0.96	16.5	24.65	25.77	22.02	21.44
Days Sales Outstanding	- -	- -	- -	2.6	2.13	76.04	44.51	- -	380.47	22.13	14.81	14.17	16.58	17.02
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	135,470.87	- -	- -	- -	- -	- -
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
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

Market Capitalization	- -	- -	- -	- -	- -	- -	25	51	257	2,567	2,389	365	952	427
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	8	135	371	337	245	161
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	407	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	27	23	-11	-11	-10	-12	-16
+ Total Debt	- -	- -	- -	- -	1	- -	3	5	53	34	361	443	443	378
Enterprise Value	- -	- -	- -	- -	1	- -	27	83	326	2,861	2,368	461	1,137	629
Total Capital	- -	- -	- -	- -	-5	-14	-1	238	276	656	1,032	846	727	559
Total Debt/Capital (%)	- -	- -	44.79	85.49	-16.71	-3.47	-419.97	2.22	19.28	5.1	34.96	52.33	60.95	67.67
Total Debt / EV	- -	- -	- -	- -	1.12	1.35	0.09	0.06	0.16	0.01	0.15	0.96	0.39	0.6
EV/Sales	- -	- -	- -	- -	0.71	14.93	662.53	- -	76.38	13.14	3.71	0.46	0.83	0.39
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	90.85	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	94.65	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	20	30	198	1,246	2,134	318	879	403
Diluted Enterprise Value	- -	- -	- -	- -	1	- -	23	62	267	1,540	2,112	413	1,065	604
EV per Share	- -	- -	- -	- -	26,410.77	3,812.34	122.55	131.98	135.4	374.49	184.56	26.36	45.62	22.25
TTM Sales	- -	- -	- -	1	1	- -	- -	- -	4	218	638	1,009	1,368	1,623
TTM EBITDA	- -	- -	- -	-2	-3	-1	-1	-7	-18	-435	-290	-372	-250	-153
TTM Operating Income	- -	- -	- -	-2	-3	-1	-1	-15	-30	-231	-328	-412	-289	-192
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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
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

Price/Free Cash Flow	- -	- -	- -	- -	-0.13	-0.22	-32.28	-9.59	151.96	-8.35	-10.71	-1	-4.82	-4.8
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	1	- -	27	83	326	2,861	2,368	461	1,137	629
Low Price	- -	- -	- -	- -	3,600	360	3.82	39.6	36	60	175.68	19.32	11.52	13.2
EV/Sales	- -	- -	- -	- -	0.71	14.93	662.53	- -	76.38	13.14	3.71	0.46	0.83	0.39
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	1.31	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	5.57	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	16.86	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	0.04	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	-0.02	-0.01	-7.98	0.25	1.29	11.29	3.5	0.88	3.22	2.18
Price/Book Value Average	- -	- -	- -	- -	-0.09	-0.02	-34.01	0.52	1.34	5.3	6.2	2.56	2.27	2.81
Price/Book Value High	- -	- -	- -	- -	-1.35	-0.3	-102.96	4.74	2.9	25.12	12.97	8.45	3.92	5.56
Price/Book Value Low	- -	- -	- -	- -	-0.02	- -	-0.27	0.12	0.43	2.02	3.3	0.82	0.97	1.9
Price/Tangible Book Value	- -	- -	- -	- -	-0.02	-0.01	-7.98	-0.63	-1.78	-5.49	-16.94	-0.97	-1.96	-0.77
Price/Tangible Book Value Average	- -	- -	- -	- -	-0.09	-0.02	-34.01	-1.33	-1.86	-2.58	-30	-2.8	-1.38	-1
Price/Tangible Book Value High	- -	- -	- -	- -	-1.35	-0.3	-102.96	-12.15	-4.03	-12.22	-62.73	-9.26	-2.38	-1.98
Price/Tangible Book Value Low	- -	- -	- -	- -	-0.02	- -	-0.27	-0.31	-0.6	-0.98	-15.98	-0.9	-0.59	-0.67
Price/Sales	- -	- -	- -	- -	0.13	5.64	333.88	- -	46.47	5.72	3.34	0.31	0.64	0.25
Price/Sales Average	- -	- -	- -	- -	0.51	12.26	1,422.85	- -	48.54	2.69	5.92	0.91	0.45	0.32
Price/Sales High	- -	- -	- -	- -	7.28	176.25	4,308.09	- -	104.88	12.73	12.38	3.01	0.78	0.63
Price/Sales Low	- -	- -	- -	- -	0.1	1.41	11.42	- -	15.65	1.02	3.15	0.29	0.19	0.22
Price/Cash Flow	- -	- -	- -	- -	-0.13	-0.22	-22.37	-9.59	114.65	-8.36	-10.89	-1	-4.95	-5.07
Price/Cash Flow Average	- -	- -	- -	- -	-0.54	-0.49	-95.32	-20.14	119.75	-3.93	-19.29	-2.9	-3.49	-6.55
Price/Cash Flow High	- -	- -	- -	- -	-7.67	-7.01	-288.61	-184	258.78	-18.6	-40.33	-9.59	-6.02	-12.95
Price/Cash Flow Low	- -	- -	- -	- -	-0.1	-0.06	-0.76	-4.69	38.62	-1.49	-10.27	-0.93	-1.49	-4.42
Price/Free Cash Flow Average	- -	- -	- -	- -	-0.54	-0.49	-137.55	-20.14	158.73	-3.92	-18.96	-2.89	-3.4	-6.21
Price/Free Cash Flow High	- -	- -	- -	- -	-7.67	-7.01	-416.46	-184	342.99	-18.57	-39.64	-9.56	-5.87	-12.28
Price/Free Cash Flow Low	- -	- -	- -	- -	-0.1	-0.06	-1.1	-4.69	51.19	-1.49	-10.1	-0.92	-1.46	-4.19
EV/Sales Average	- -	- -	- -	- -	1.1	21.55	2,630.38	- -	79.07	6.89	6.59	1.14	0.63	0.46
EV/Sales High	- -	- -	- -	- -	7.87	185.54	7,844.22	- -	152.17	27.58	13.83	3.56	0.98	0.8
EV/Sales Low	- -	- -	- -	- -	0.68	10.7	79.83	- -	36.41	3.46	3.5	0.43	0.35	0.35
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	4,680	1,440	111.6	81	106.86	336	186.24	20.88	38.16	15.12
High Price	- -	- -	- -	- -	270,000	45,000	1,440	1,553.4	241.2	747.48	689.64	199.8	46.44	38.64
Enterprise Value Average	- -	- -	- -	- -	1	1	108	139	338	1,500	4,210	1,153	858	754
Enterprise Value High	- -	- -	- -	- -	8	4	322	1,007	650	6,006	8,826	3,587	1,344	1,293
Enterprise Value Low	- -	- -	- -	- -	1	- -	3	57	155	753	2,232	433	473	574

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
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

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	1	2	8	13	17	25	28
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	2	4	11	15	23	27
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	2	4	11	15	23	27
Revenue per Share	- -	- -	- -	52,697.8	37,076.92	255.32	0.33	- -	2.3	58.73	55.71	66.34	59.43	60.92
EBITDA per Share	-38,874.87	-17,362.25	-53,264.25	-155,819.53	-117,115.38	-12,436.17	-9.33	-18.06	-9.65	-117.39	-25.28	-24.47	-10.85	-5.76
Operating Income per Share	-38,955.12	-17,670.12	-16,976	-156,028.87	-104,884.62	-9,797.87	-9.33	-40.07	-16.31	-62.29	-28.65	-27.09	-12.57	-7.22
Basic EPS, GAAP	-38,955.12	-17,670.12	-53,583	-148,013.07	-291,423.08	-107,085.11	85.39	-28.41	-18.82	-153.87	-33.41	-36.92	-12.49	-6.47
Basic EPS from Cont Ops	-38,955.12	-17,670.12	-53,750.87	-151,796.07	-292,653.85	-107,085.11	85.39	-35.06	-20.53	-161.66	-30.7	-27.95	-12.73	-6.67
Diluted EPS, GAAP	-38,955.12	-17,670.12	-53,583	-148,013.07	-291,423.08	-107,085.11	58.04	-28.41	-18.82	-153.87	-33.41	-36.92	-12.49	-6.47
Diluted EPS from Cont Ops	-38,955.12	-17,670.12	-53,750.87	-151,796.07	-292,653.85	-107,085.11	58.04	-35.06	-20.53	-161.66	-30.7	-27.95	-12.73	-6.67
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-19,384.12	-12,962.87	-22,671.12	-27,524.53	-35,192.31	-6,414.89	-4.99	-8.44	0.93	-40.19	-17.1	-20.83	-7.71	-2.98
Free Cash Flow per Basic Share	-21,659.37	-13,067.87	-22,671.12	-27,604.73	-35,192.31	-6,414.89	-5.09	-8.44	0.7	-40.25	-17.4	-20.9	-7.92	-3.15
Cash & Equivalents per Share	6,800	394.25	16,951.5	10,691.8	1,846.15	819.15	0.35	0.05	3.16	17.66	28.92	19.29	9.84	5.71
Book Value per Share	18,639.63	7,032	12,199	10,192.13	-200,615.38	-151,648.94	-13.99	327.86	83.06	29.76	53.17	23.66	11.85	6.95
Tangible Book Value per Share	-17,976.75	-29,584.37	-27,705.62	-11,090.33	-200,615.38	-151,648.94	-13.99	-127.83	-59.89	-61.18	-10.99	-21.57	-19.48	-19.56