MiNK Therapeutics, Inc.

9.25

EUR

-0.15

(-1.60%)

-2.10EPS

52.50MMarket Cap

Nov 13Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-553.84	-134.89	-90.71	-172.59	-209.96	-125.2
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-3,226.05	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-3,231.39	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	27	44	- -	- -	- -	5	5
ST Debt	- -	- -	- -	- -	- -	- -	5
LT Debt	27	44	- -	- -	- -	5	- -
Total Debt/EBITDA	-1.2	-3.01	- -	- -	- -	-0.44	-0.42
Net Debt/EBITDA	-1.19	-2.82	1.38	0.64	0.15	-0.03	0.66
Total Debt/EBIT	-1.2	-2.99	- -	- -	- -	-0.44	-0.41
Net Debt/EBIT	-1.19	-2.81	1.37	0.63	0.15	-0.03	0.65
EBITDA to Interest Expense	-14.25	-5.97	-11.63	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-14.53	-6.01	-11.73	- -	- -	- -	- -
EBIT to Interest Expense	-14.28	-6	-7.65	- -	- -	- -	- -
Interest Expense	2	2	2	- -	- -	- -	- -
Common Equity/Total Assets	-2,775.86	-1,182.7	59.08	-1.87	-396.62	-342.36	-99.92
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-280.72	-436.05	- -	- -	- -	-33.59	- -
Long-Term Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	- -
Total Debt/Equity (%)	-73.73	-81.35	- -	- -	- -	-25.14	-36.4
Total Debt/Capital (%)	-280.72	-436.05	- -	- -	- -	-33.59	-57.24
Total Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	36.38
Net Debt to Equity	-72.91	-76.35	-163.56	4,892.99	18.65	-1.77	57.5
Net Debt/Capital (%)	-269.16	-322.83	257.33	98	15.72	-1.81	36.51
EBITDA	-22	-15	-28	-31	-23	-11	-12
EBITDA-CapEx	-23	-15	-29	-31	-23	-11	-12
Operating Income (Loss)	-22	-15	-19	-31	-23	-11	-12

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.04	0.19	2.36	1.55	0.3	0.66	1.03
Current Ratio	0.12	0.29	2.41	1.61	0.32	0.72	1.06
Quick Ratio	0.08	0.19	2.36	1.55	0.3	0.66	1.03
CFO/Avg Current Liab	- -	-0.77	-0.84	-1.29	-1.31	-1.04	-0.59
Common Equity/Total Assets	-2,775.86	-1,182.7	59.08	-1.87	-396.62	-342.36	-99.92
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-280.72	-436.05	- -	- -	- -	-33.59	- -
Long-Term Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	- -
Total Debt/Equity (%)	-73.73	-81.35	- -	- -	- -	-25.14	-36.4
Total Debt/Capital (%)	-280.72	-436.05	- -	- -	- -	-33.59	-57.24
Total Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	36.38
CFO/Total Liabilities	-39.7	-14.27	-77.91	-86.26	-69.72	-37.76	-20.81
CFO/CapEx	-35.04	-87.57	-51.52	-75.45	-214.28	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	-17.04

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	56
- Cash & Cash Equivalents	- -	3	39	20	3	5	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	27	44	- -	- -	- -	5	5
Enterprise Value	- -	- -	- -	- -	- -	- -	48
Total Capital	-10	-10	24	- -	-18	-15	-9
Total Debt/Capital (%)	-280.72	-436.05	- -	- -	- -	-33.59	-57.24
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.11
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	51
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	43
EV per Share	- -	- -	- -	- -	- -	- -	10.25
TTM Sales	1	- -	- -	- -	- -	- -	- -
TTM EBITDA	-22	-15	-28	-31	-23	-11	-12
TTM Operating Income	-22	-15	-19	-31	-23	-11	-12
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	-8.64
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	48
Low Price	- -	- -	- -	- -	- -	- -	11.44
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	-3.96
Price/Book Value Average	- -	- -	- -	- -	- -	- -	-3.95
Price/Book Value High	- -	- -	- -	- -	- -	- -	-4.01
Price/Book Value Low	- -	- -	- -	- -	- -	- -	-3.79
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-3.96
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-3.95
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-4.01
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-3.79
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-8.64
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-8.6
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-8.74
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-8.25
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-8.6
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-8.74
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-8.25
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	11.98
High Price	- -	- -	- -	- -	- -	- -	12.13
Enterprise Value Average	- -	- -	- -	- -	- -	- -	48
Enterprise Value High	- -	- -	- -	- -	- -	- -	49
Enterprise Value Low	- -	- -	- -	- -	- -	- -	46

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	3	3	3	3	3	4	5
Diluted Weighted Avg Shares	3	3	3	3	3	4	4
Basic Weighted Avg Shares	3	3	3	3	3	4	4
Revenue per Share	0.27	- -	- -	- -	- -	- -	- -
EBITDA per Share	-8.71	-5.14	-10.87	-9.15	-6.61	-2.93	-2.92
Operating Income per Share	-8.72	-5.15	-7.15	-9.19	-6.67	-2.82	-2.92
Basic EPS, GAAP	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Basic EPS from Cont Ops	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Diluted EPS, GAAP	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Diluted EPS from Cont Ops	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-5.85	-2.94	-4.93	-5.6	-4.59	-2.53	-1.39
Free Cash Flow per Basic Share	-6.02	-2.97	-5.02	-5.68	-4.61	-2.53	-1.39
Cash & Equivalents per Share	0.09	0.82	11.62	5.8	0.97	1.15	2.84
Book Value per Share	-11.06	-16.39	7.1	-0.12	-5.22	-4.94	-3.02
Tangible Book Value per Share	-11.06	-16.39	7.1	-0.12	-5.22	-4.94	-3.02

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-553.84	-134.89	-90.71	-172.59	-209.96	-125.2
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-3,226.05	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-3,231.39	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	27	44	- -	- -	- -	5	5
ST Debt	- -	- -	- -	- -	- -	- -	5
LT Debt	27	44	- -	- -	- -	5	- -
Total Debt/EBITDA	-1.2	-3.01	- -	- -	- -	-0.44	-0.42
Net Debt/EBITDA	-1.19	-2.82	1.38	0.64	0.15	-0.03	0.66
Total Debt/EBIT	-1.2	-2.99	- -	- -	- -	-0.44	-0.41
Net Debt/EBIT	-1.19	-2.81	1.37	0.63	0.15	-0.03	0.65
EBITDA to Interest Expense	-14.25	-5.97	-11.63	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-14.53	-6.01	-11.73	- -	- -	- -	- -
EBIT to Interest Expense	-14.28	-6	-7.65	- -	- -	- -	- -
Interest Expense	2	2	2	- -	- -	- -	- -
Common Equity/Total Assets	-2,775.86	-1,182.7	59.08	-1.87	-396.62	-342.36	-99.92
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-280.72	-436.05	- -	- -	- -	-33.59	- -
Long-Term Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	- -
Total Debt/Equity (%)	-73.73	-81.35	- -	- -	- -	-25.14	-36.4
Total Debt/Capital (%)	-280.72	-436.05	- -	- -	- -	-33.59	-57.24
Total Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	36.38
Net Debt to Equity	-72.91	-76.35	-163.56	4,892.99	18.65	-1.77	57.5
Net Debt/Capital (%)	-269.16	-322.83	257.33	98	15.72	-1.81	36.51
EBITDA	-22	-15	-28	-31	-23	-11	-12
EBITDA-CapEx	-23	-15	-29	-31	-23	-11	-12
Operating Income (Loss)	-22	-15	-19	-31	-23	-11	-12

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.04	0.19	2.36	1.55	0.3	0.66	1.03
Current Ratio	0.12	0.29	2.41	1.61	0.32	0.72	1.06
Quick Ratio	0.08	0.19	2.36	1.55	0.3	0.66	1.03
CFO/Avg Current Liab	- -	-0.77	-0.84	-1.29	-1.31	-1.04	-0.59
Common Equity/Total Assets	-2,775.86	-1,182.7	59.08	-1.87	-396.62	-342.36	-99.92
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-280.72	-436.05	- -	- -	- -	-33.59	- -
Long-Term Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	- -
Total Debt/Equity (%)	-73.73	-81.35	- -	- -	- -	-25.14	-36.4
Total Debt/Capital (%)	-280.72	-436.05	- -	- -	- -	-33.59	-57.24
Total Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	36.38
CFO/Total Liabilities	-39.7	-14.27	-77.91	-86.26	-69.72	-37.76	-20.81
CFO/CapEx	-35.04	-87.57	-51.52	-75.45	-214.28	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	-17.04

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	56
- Cash & Cash Equivalents	- -	3	39	20	3	5	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	27	44	- -	- -	- -	5	5
Enterprise Value	- -	- -	- -	- -	- -	- -	48
Total Capital	-10	-10	24	- -	-18	-15	-9
Total Debt/Capital (%)	-280.72	-436.05	- -	- -	- -	-33.59	-57.24
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.11
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	51
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	43
EV per Share	- -	- -	- -	- -	- -	- -	10.25
TTM Sales	1	- -	- -	- -	- -	- -	- -
TTM EBITDA	-22	-15	-28	-31	-23	-11	-12
TTM Operating Income	-22	-15	-19	-31	-23	-11	-12
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	-8.64
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	48
Low Price	- -	- -	- -	- -	- -	- -	11.44
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	-3.96
Price/Book Value Average	- -	- -	- -	- -	- -	- -	-3.95
Price/Book Value High	- -	- -	- -	- -	- -	- -	-4.01
Price/Book Value Low	- -	- -	- -	- -	- -	- -	-3.79
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-3.96
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-3.95
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-4.01
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-3.79
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-8.64
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-8.6
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-8.74
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-8.25
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-8.6
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-8.74
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-8.25
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	11.98
High Price	- -	- -	- -	- -	- -	- -	12.13
Enterprise Value Average	- -	- -	- -	- -	- -	- -	48
Enterprise Value High	- -	- -	- -	- -	- -	- -	49
Enterprise Value Low	- -	- -	- -	- -	- -	- -	46

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	3	3	3	3	3	4	5
Diluted Weighted Avg Shares	3	3	3	3	3	4	4
Basic Weighted Avg Shares	3	3	3	3	3	4	4
Revenue per Share	0.27	- -	- -	- -	- -	- -	- -
EBITDA per Share	-8.71	-5.14	-10.87	-9.15	-6.61	-2.93	-2.92
Operating Income per Share	-8.72	-5.15	-7.15	-9.19	-6.67	-2.82	-2.92
Basic EPS, GAAP	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Basic EPS from Cont Ops	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Diluted EPS, GAAP	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Diluted EPS from Cont Ops	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-5.85	-2.94	-4.93	-5.6	-4.59	-2.53	-1.39
Free Cash Flow per Basic Share	-6.02	-2.97	-5.02	-5.68	-4.61	-2.53	-1.39
Cash & Equivalents per Share	0.09	0.82	11.62	5.8	0.97	1.15	2.84
Book Value per Share	-11.06	-16.39	7.1	-0.12	-5.22	-4.94	-3.02
Tangible Book Value per Share	-11.06	-16.39	7.1	-0.12	-5.22	-4.94	-3.02