BTCS Inc. Financial Ratios — BICB 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 (%)	- -	- -	- -	-97,783.63	- -	- -	- -	- -	- -	- -	-321.24	-147.96	47.48	-4.63	-39.52
Return on Assets (%)	-30.97	-5.26	28.43	-9,540.07	-573.03	-2,657.84	-13,226.15	-253.28	-677.23	-259.08	-205.06	-132.03	42.19	-3.89	-26.38
Return on Capital (%)	- -	- -	25.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.05	- -	- -
Return on Invested Capital (%)	- -	- -	25.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	-20.92	- -	- -
Gross Margin (%)	15.95	31.27	31	82.35	42.69	25.72	96.43	- -	- -	- -	77.88	74.8	73.14	23.22	12.19
EBITDA Margin (%)	-42.66	-2.25	5.67	-38,036.55	-1,560.58	-358.73	-35,013.48	- -	- -	- -	-1,728.12	-1,063.46	-276.76	-200.21	-37.61
Operating Margin (%)	-42.66	-2.29	5.51	-37,379.64	-1,618.93	-345.81	-35,039.58	- -	- -	- -	-1,411.22	-274.97	-277.14	-200.35	-36.35
Incremental Operating Margin (%)	39.02	- -	36.57	914.02	1,301.22	- -	97.34	- -	- -	- -	- -	2,602.06	- -	- -	17.45
Pretax Margin (%)	-24.23	-1.95	5.51	-38,616.78	-1,984.83	-12,461.65	-1,014,834.13	- -	- -	- -	-1,322.82	-936.93	583.65	-31.21	-202.25
Profit Margin (%)	-24.23	-1.95	5.51	-38,616.78	-1,984.83	-12,461.65	-1,014,834.13	- -	- -	- -	-1,322.82	-936.93	583.65	-31.21	-202.25
Net Income to Common Margin (%)	-24.23	-1.95	5.51	-38,616.78	-1,984.83	-12,461.65	-1,014,834.13	- -	- -	- -	-1,740.4	-936.93	583.65	-31.21	-202.25
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	0.67	- -	- -	23.99	-3.98	- -	- -	-8.04
Sustainable Growth Rate (%)	- -	- -	- -	-97,783.63	- -	- -	- -	- -	- -	- -	-244.16	-153.84	47.48	-4.63	-42.69

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	1	1	1	- -	2	3	- -	- -	- -	- -	- -	- -	- -	- -	73
ST Debt	- -	- -	- -	- -	2	3	- -	- -	- -	- -	- -	- -	- -	- -	62
LT Debt	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12
Total Debt/EBITDA	-1.16	-20.1	6.9	- -	-0.23	-2.61	- -	-0.2	-0.1	-0.06	- -	- -	- -	- -	-11.83
Net Debt/EBITDA	-1.06	-19.88	6.8	- -	-0.22	-2.54	0.19	-0.15	-0.01	0.18	0.07	0.12	0.39	0.24	-11.58
Total Debt/EBIT	-1.16	-19.81	7.1	- -	-0.22	-2.29	- -	-0.2	-0.1	-0.06	- -	- -	- -	- -	-11.82
Net Debt/EBIT	-1.06	-19.59	7	- -	-0.21	-2.22	0.19	-0.15	-0.01	0.18	0.07	0.12	0.39	0.24	-11.57
EBITDA to Interest Expense	- -	- -	- -	- -	-665.45	-171.73	- -	- -	-18.02	-5.34	-10.2	- -	- -	- -	-1.76
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-712.04	-173.7	- -	- -	-18.02	-5.34	-10.21	- -	- -	- -	-1.77
EBIT to Interest Expense	- -	- -	- -	- -	-690.33	-165.55	- -	- -	-16.63	-4.93	-8.33	- -	- -	- -	-1.7
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	4
Common Equity/Total Assets	-97	-92.2	69.45	2	-86.3	-46,140.62	87.09	-405.4	-43.62	67.22	85.83	94.09	86.94	81.98	64.04
Long-Term Debt/Equity (%)	- -	- -	2,549.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.49
Long-Term Debt/Capital (%)	182.37	1,423.86	96.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.57
Long-Term Debt/Total Assets (%)	214.75	99.16	1,770.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.52
Total Debt/Equity (%)	-221.4	-107.55	2,549.92	104.01	-65.46	-7.35	- -	-78.13	-86.99	12.65	- -	- -	- -	- -	52.61
Total Debt/Capital (%)	182.37	1,423.86	96.23	50.98	-189.48	-7.94	- -	-357.19	-668.68	11.23	- -	- -	- -	- -	34.47
Total Debt/Total Assets (%)	214.75	99.16	1,770.9	2.92	56.49	3,393.49	- -	316.69	37.94	8.5	- -	- -	- -	- -	34.17
Net Debt to Equity	-201.7	-106.37	2,513.27	33.68	-60.99	-7.14	-59.08	-57.77	-9.12	-37.59	-11.57	-23.01	-5.57	-5.82	51.51
Net Debt/Capital (%)	198.33	1,669.57	96.17	25.19	-156.36	-7.69	-144.38	-136.79	-10.03	-60.24	-13.09	-29.88	-5.9	-6.18	34
EBITDA	-1	- -	- -	-15	-8	-1	-2	-1	-2	-2	-21	-18	-4	-8	-6
EBITDA-CapEx	-1	- -	- -	-15	-8	-1	-2	-1	-2	-2	-21	-18	-4	-8	-6
Operating Income (Loss)	-1	- -	- -	-14	-8	-1	-2	-1	-1	-2	-17	-5	-4	-8	-6

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	0.15	0.01	0.83	0.02	0.02	- -	6.85	0.16	0.65	2.99	2.57	6.78	27.2	8.97	3.37
Current Ratio	0.77	0.33	2.95	0.26	0.02	- -	7.74	0.19	0.69	3.05	2.74	6.99	27.56	8.98	3.38
Quick Ratio	0.66	0.13	7.12	0.02	0.02	- -	6.85	0.16	0.65	2.99	2.57	6.78	27.5	8.97	3.37
CFO/Avg Current Liab	-0.02	-1.04	0.91	-7.66	-0.25	-0.03	-0.07	-2.56	-3.24	-5.34	-3.88	-0.6	-4.55	-1.35	-0.29
Common Equity/Total Assets	-97	-92.2	69.45	2	-86.3	-46,140.62	87.09	-405.4	-43.62	67.22	85.83	94.09	86.94	81.98	64.04
Long-Term Debt/Equity (%)	- -	- -	2,549.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.49
Long-Term Debt/Capital (%)	182.37	1,423.86	96.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.57
Long-Term Debt/Total Assets (%)	214.75	99.16	1,770.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.52
Total Debt/Equity (%)	-221.4	-107.55	2,549.92	104.01	-65.46	-7.35	- -	-78.13	-86.99	12.65	- -	- -	- -	- -	52.61
Total Debt/Capital (%)	182.37	1,423.86	96.23	50.98	-189.48	-7.94	- -	-357.19	-668.68	11.23	- -	- -	- -	- -	34.47
Total Debt/Total Assets (%)	214.75	99.16	1,770.9	2.92	56.49	3,393.49	- -	316.69	37.94	8.5	- -	- -	- -	- -	34.17
CFO/Total Liabilities	-2.43	-47.07	2,327.71	-398.81	-13.23	-1.83	-1,958.31	-158.43	-247.79	-584.54	-243.26	-132.46	-363.16	-83.15	-13.01
CFO/CapEx	-22.12	-162	10.66	-2.94	-1.44	-56.81	-1,002.19	-194.62	- -	- -	-463.41	-143.63	-675.18	-1,333.12	-766.83
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.9	0.74

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	3.37	8.44	24.31	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	108.19	43.23	15.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	6.37	10.59	13.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	57.32	34.47	27.54	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	6.73	4.12	3.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	54.27	88.52	93.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	111.24	-10.82	-50.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	50.86	8.76	-12.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	46	131
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	1	2	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	3	2
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	- -	2	3	- -	- -	- -	- -	- -	- -	- -	- -	73
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11	-7
Total Capital	- -	- -	1	- -	-1	-42	1	- -	- -	1	12	9	26	34	213
Total Debt/Capital (%)	182.37	1,423.86	96.23	50.98	-189.48	-7.94	- -	-357.19	-668.68	11.23	- -	- -	- -	- -	34.47
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.88
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.69	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40	93
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	-46
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.58	- -
TTM Sales	2	1	2	- -	1	- -	- -	- -	- -	- -	1	2	1	4	16
TTM EBITDA	-1	- -	- -	-15	-8	-1	-2	-1	-2	-2	-21	-18	-4	-8	-6
TTM Operating Income	-1	- -	- -	-14	-8	-1	-2	-1	-1	-2	-17	-5	-4	-8	-6
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11.41	-9.48
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11	-7
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.94	1.28
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.69	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	0.95
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.02	1.1
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.53	2.87
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.56	0.44
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	0.95
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.02	1.1
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.53	2.87
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.56	0.44
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.89	5.63
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.8	6.48
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.63	16.94
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.77	2.57
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11.41	-9.49
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.85	-10.93
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-27.27	-28.55
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.35	-4.34
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.85	-10.92
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-27.25	-28.52
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.35	-4.33
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.75
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.5	15.51
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.48	2.8
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.92	8.42
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4	12
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	75	256
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18	-79

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	- -	- -	- -	- -	- -	- -	1	1	2	4	11	13	15	19	47
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	1	2	3	7	13	18	16	33
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	1	2	3	7	13	14	16	33
Revenue per Share	159,594.3	91,979.21	211.32	5.06	54.68	11.76	0.01	- -	- -	- -	0.18	0.13	0.1	0.25	0.5
EBITDA per Share	-68,084.6	-2,072.5	11.98	-1,922.91	-853.26	-42.2	-3.81	-0.8	-0.98	-0.72	-3.07	-1.41	-0.26	-0.5	-0.19
Operating Income per Share	-68,084.6	-2,103	11.63	-1,889.7	-885.16	-40.68	-3.81	-0.8	-0.9	-0.67	-2.5	-0.37	-0.26	-0.5	-0.18
Basic EPS, GAAP	-38,669.2	-1,795.79	11.63	-1,952.24	-1,085.23	-1,465.98	-110.4	-0.67	-1.03	-0.86	-3.09	-1.25	0.55	-0.08	-1
Basic EPS from Cont Ops	-38,669.2	-1,795.79	11.63	-1,952.24	-1,085.23	-1,465.98	-110.4	-0.67	-1.03	-0.86	-2.35	-1.25	0.55	-0.08	-1
Diluted EPS, GAAP	-38,669.2	-1,795.79	11.63	-1,952.24	-1,085.23	-1,465.98	-110.4	-0.67	-1.03	-0.86	-3.09	-1.25	0.45	-0.08	-1
Diluted EPS from Cont Ops	-38,669.2	-1,795.79	11.63	-1,952.24	-1,085.23	-1,465.98	-110.4	-0.67	-1.03	-0.86	-2.35	-1.25	0.45	-0.08	-1
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	- -	- -	0.08
Cash Flow per Share	-1,762.8	-38,001.71	33.18	-140.4	-86.04	-27.44	-3.61	-0.41	-0.94	-1	-0.71	-0.06	-0.25	-0.22	-0.29
Free Cash Flow per Basic Share	-1,842.5	-38,236.29	30.07	-188.14	-145.78	-27.92	-3.62	-0.41	-0.94	-1	-0.71	-0.06	-0.25	-0.22	-0.3
Cash & Equivalents per Share	7,028.9	458	1.19	0.69	16.18	1.78	0.43	0.04	0.2	0.36	0.49	0.3	1.74	2.03	4.56
Book Value per Share	-35,682	-38,731.5	3.24	0.7	-318.88	-843.41	0.42	-0.2	-0.09	0.25	1.15	0.71	1.54	1.68	2.93
Tangible Book Value per Share	-35,682	-38,731.5	3.24	-0.67	-319.58	-843.43	0.42	-0.2	-0.09	0.25	1.15	0.71	1.54	1.68	2.93