Gunnison Copper Corp Financial Ratios — GCUMF 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 (%)	-161.41	-149.83	-104.92	-111.87	-5.99	-28.43	-44.03	-34.14	-66.86	-125.3	- -	- -	- -	- -	- -
Return on Assets (%)	-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	6.68	-24.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-367.35	- -	-200.11	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	137.33	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-175.28	-161.63	-192.74	-109.65	2.18
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-291.16	-322.47	-332.68	-364.29	-105.74
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-295.95	-330.16	-342.03	-376.03	-108.45
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,383.93	834.83	-992.09	611.52	-517.99
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,383.93	834.83	-992.09	611.52	-517.99
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,383.93	834.83	-992.09	611.52	-517.99
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-161.41	-149.83	-104.92	-111.87	-5.99	-28.43	-44.03	-34.14	-66.86	-125.3	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	5	16	16	16	20	20	11
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	16	1	4	11
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	5	15	16	- -	19	16	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-0.56	-1.99	-1.08	-1.17	-2.05	-3.95	-0.92
Net Debt/EBITDA	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	-1.66	1.23
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	-0.52	-1.86	-1.06	-1.15	-2	-3.83	-0.9
Net Debt/EBIT	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	-1.61	1.19
EBITDA to Interest Expense	- -	- -	- -	- -	-70.99	-33.42	-51.7	-62.95	-26.95	-9.37	-42.72	-6.67	-2.78	-1.21	-2.67
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-73.67	-33.63	-52.27	-67.18	-245.15	-22.38	-50.07	-7.26	-2.78	-1.45	-2.81
EBIT to Interest Expense	- -	- -	- -	- -	-71.39	-33.82	-52.41	-64.04	-28.67	-10.04	-43.43	-6.83	-2.86	-1.25	-2.74
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	2	3	4	4
Common Equity/Total Assets	85	84.77	80.35	80.59	62.08	71.53	72.15	67.21	19.78	5.2	-28.72	-6.99	-26.39	-15.88	-19.57
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	19.32	224.01	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.14	66.59	-57.08	4.02	-171.8	-850.26	-0.02
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.82	11.66	10.41	0.25	15.9	11.74	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	19.72	236.4	-36.47	-190.43	-64.94	-91.31	-17.22
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.47	70.27	-57.41	210.58	-185.19	-1,050.32	-20.8
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.9	12.3	10.47	13.31	17.14	14.5	3.37
Net Debt to Equity	-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	-38.43	22.93
Net Debt/Capital (%)	1,767.62	-274.06	1,363.05	728.41	-106.87	-182.93	-196.96	-2,482.74	-357.13	27.13	11.36	515.57	-81.94	-82.89	19.72
EBITDA	-6	-6	-3	-9	-8	-8	-10	-16	-9	-8	-15	-13	-10	-5	-12
EBITDA-CapEx	-7	-6	-3	-9	-8	-8	-10	-17	-82	-19	-17	-15	-10	-6	-12
Operating Income (Loss)	-7	-6	-3	-9	-8	-8	-10	-16	-10	-9	-15	-14	-10	-5	-12

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	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	0.22	0.21
Current Ratio	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	0.41	0.56
Quick Ratio	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	0.34	0.35
CFO/Avg Current Liab	-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	-0.36	-0.55
Common Equity/Total Assets	85	84.77	80.35	80.59	62.08	71.53	72.15	67.21	19.78	5.2	-28.72	-6.99	-26.39	-15.88	-19.57
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	19.32	224.01	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.14	66.59	-57.08	4.02	-171.8	-850.26	-0.02
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.82	11.66	10.41	0.25	15.9	11.74	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	19.72	236.4	-36.47	-190.43	-64.94	-91.31	-17.22
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.47	70.27	-57.41	210.58	-185.19	-1,050.32	-20.8
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.9	12.3	10.47	13.31	17.14	14.5	3.37
CFO/Total Liabilities	-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	-4.78	-10.08
CFO/CapEx	-67.48	-16.7	-15.59	-59.82	-30.31	-144.38	-84.38	-11.93	-0.08	-0.98	-5.34	-11.85	- -	-7.65	-62.68
Altman's Z-Score	15.61	3.05	-7.75	2.3	-1	4.13	10.61	2.91	0.19	-0.14	-1.38	-1.8	-1.96	-1.65	-0.97

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.76	19.57	27.54	11.43	15.36
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.38	18.65	13.25	31.93	23.76
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	1.92	1.24	0.74	10.07	6.15	5.55	1.69	0.97
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	189.8	294.98	491.32	36.26	59.37	65.82	216.15	377.31
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	7.44	1.13	3.12
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	49.05	322.39	116.95
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.53	55.04	30.03	-74.31	284.12
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.12	-40.72	-52.57	-184.23	-353.56
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	2	1	2	20
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	2	7
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
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	30	12	6	24	21	76	201	148	183	209	88	32	35	45	123
- Cash & Cash Equivalents	5	1	2	10	6	12	17	44	25	14	21	6	6	8	21
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	5	16	16	16	20	20	11
Enterprise Value	25	10	5	14	15	64	185	103	163	211	83	42	48	57	113
Total Capital	5	2	1	9	12	18	25	46	31	23	-28	8	-11	-2	-51
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.47	70.27	-57.41	210.58	-185.19	-1,050.32	-20.8
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.08	0.19	0.37	0.41	0.35	0.09
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.48	10.1	16.6	40.87	10.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	2.42	201.95	- -	- -	- -	- -	- -
Diluted Market Cap	33	13	6	17	18	64	178	129	183	208	86	32	31	45	106
Diluted Enterprise Value	28	12	4	7	11	52	162	85	163	211	81	42	44	57	96
EV per Share	0.51	0.2	0.08	0.13	0.11	0.38	0.97	0.43	0.68	0.88	0.3	0.15	0.15	0.18	0.28
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	4	3	1	11
TTM EBITDA	-6	-6	-3	-9	-8	-8	-10	-16	-9	-8	-15	-13	-10	-5	-12
TTM Operating Income	-7	-6	-3	-9	-8	-8	-10	-16	-10	-9	-15	-14	-10	-5	-12
TTM Cash Flow to Firm	-6	-5	-2	-6	-9	-7	-9	-12	-5	-10	-13	-12	-7	-3	-34
TTM Free Cash Flow to Firm	-5	-5	-2	-6	-9	-7	-9	-11	68	1	-11	-11	-7	-2	-33

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	-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	-6.78	-2.84
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	25	10	5	14	15	64	185	103	163	211	83	42	48	57	113
Low Price	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	0.07	0.11
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.48	10.1	16.6	40.87	10.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.92	- -	5.31	- -
Price/Earnings Average	-5.21	-4.35	-4.57	-3.64	-36.5	-9.11	-13.67	-14.88	-7.15	-6.86	-2.05	1.56	-1.53	4.44	-1.26
Price/Earnings High	-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	7.43	-2.54
Price/Earnings Low	-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	2.67	-0.7
Price/Book Value	6.12	6.27	4.37	2.83	1.71	4.2	8	3.21	7.2	30.4	-2.02	-3.86	-1.13	-2.06	-2
Price/Book Value Average	5.83	10.84	5.9	3.33	2.22	2.57	5.83	4.49	6.72	20.32	-3.35	-6.54	-1.63	-1.72	-1.33
Price/Book Value High	8.08	24.23	11	5.86	3.51	4.87	8.91	6.28	8.17	32.9	-5.69	-14.8	-2.68	-2.88	-2.7
Price/Book Value Low	3.25	5.14	3.72	1.41	1.66	1.12	3.47	2.72	5.53	10.33	-1.83	-3.14	-0.87	-1.04	-0.74
Price/Tangible Book Value	6.12	6.27	4.37	2.83	1.71	4.2	8	3.21	7.2	30.4	-2.02	-3.86	-1.13	-2.06	-2
Price/Tangible Book Value Average	5.83	10.84	5.9	3.33	2.22	2.57	5.83	4.49	6.72	20.32	-3.35	-6.54	-1.63	-1.72	-1.33
Price/Tangible Book Value High	8.08	24.23	11	5.86	3.51	4.87	8.91	6.28	8.17	32.9	-5.69	-14.8	-2.68	-2.88	-2.7
Price/Tangible Book Value Low	3.25	5.14	3.72	1.41	1.66	1.12	3.47	2.72	5.53	10.33	-1.83	-3.14	-0.87	-1.04	-0.74
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.14	7.66	10.5	32.47	9.74
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.32	12.99	15.19	27.16	6.51
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	48.21	29.4	24.92	45.42	13.16
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.54	6.23	8.11	16.35	3.61
Price/Cash Flow	-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	-5.9	-2.8
Price/Cash Flow Average	-5.68	-4.61	-3.32	-3.36	-2.48	-5.16	-14.51	-14.19	-29.64	-12.48	-10.6	-3.86	-4.16	-4.93	-1.87
Price/Cash Flow High	-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	-8.25	-3.78
Price/Cash Flow Low	-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	-2.97	-1.04
Price/Free Cash Flow Average	-5.76	-4.9	-3.54	-3.42	-2.56	-5.2	-14.68	-15.49	2.53	790.35	-13.04	-4.22	-4.16	-5.67	-1.9
Price/Free Cash Flow High	-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	-9.49	-3.84
Price/Free Cash Flow Low	-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	-3.42	-1.05
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.87	15.43	21.93	35.62	6.62
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	48.15	31.85	32.94	53.87	14.32
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.84	8.67	13.93	24.81	3.26
EV/EBITDA Average	-3.65	-3.41	-2.13	-2.14	-2.58	-4.15	-13.67	-10.23	-16.77	-17.43	-9.57	-4.79	-6.59	-9.78	-6.26
EV/EBITDA High	-5.37	-7.93	-4.38	-4.63	-4.55	-9.11	-21.82	-15.4	-20.86	-28.03	-16.54	-9.88	-9.9	-14.79	-13.54
EV/EBITDA Low	-1.68	-1.49	-1.17	-0.24	-1.73	-1.01	-7.43	-5.11	-13.41	-9.02	-5.1	-2.69	-4.19	-6.81	-3.08
EV/EBIT Average	-3.64	-3.37	-2.1	-2.13	-2.57	-4.1	-13.48	-10.05	-15.77	-16.26	-9.42	-4.67	-6.41	-9.47	-6.1
EV/EBIT High	-5.36	-7.84	-4.33	-4.61	-4.52	-9.01	-21.52	-15.14	-19.61	-26.15	-16.27	-9.65	-9.63	-14.33	-13.2
EV/EBIT Low	-1.67	-1.47	-1.15	-0.24	-1.72	-1	-7.33	-5.02	-12.6	-8.41	-5.01	-2.63	-4.07	-6.6	-3.01
Last Price	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	0.14	0.3
High Price	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	0.2	0.41
Enterprise Value Average	24	19	7	19	21	35	130	162	151	142	140	64	64	49	72
Enterprise Value High	35	44	14	41	37	76	207	244	188	228	242	133	96	75	156
Enterprise Value Low	11	8	4	2	14	8	71	81	121	73	75	36	41	34	36

Shares Outstanding	49	53	59	115	138	167	190	238	240	240	275	275	315	315	403
Diluted Weighted Avg Shares	53	58	56	82	116	141	168	209	239	240	270	275	279	315	348
Basic Weighted Avg Shares	53	58	56	82	116	141	168	209	239	240	270	275	279	315	348
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.02	0.01	- -	0.03
EBITDA per Share	-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	-0.02	-0.03
Operating Income per Share	-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	-0.02	-0.03
Basic EPS, GAAP	-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	0.03	-0.16
Basic EPS from Cont Ops	-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	0.03	-0.16
Diluted EPS, GAAP	-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	0.03	-0.16
Diluted EPS from Cont Ops	-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	0.03	-0.16
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-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	-0.02	-0.11
Free Cash Flow per Basic Share	-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	-0.03	-0.11
Cash & Equivalents per Share	0.11	0.03	0.03	0.09	0.05	0.07	0.09	0.19	0.1	0.06	0.08	0.02	0.02	0.03	0.05
Book Value per Share	0.1	0.04	0.02	0.08	0.09	0.11	0.13	0.19	0.11	0.03	-0.16	-0.03	-0.1	-0.07	-0.15
Tangible Book Value per Share	0.1	0.04	0.02	0.08	0.09	0.11	0.13	0.19	0.11	0.03	-0.16	-0.03	-0.1	-0.07	-0.15

Gunnison Copper Corp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)