CryoPort, Inc. Financial Ratios — CKX Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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 (%)	-161.87	- -	- -	- -	- -	-300.55	-67.03	-33.87	-22.24	-29.65	-56.1	-7.76	-21.51	-29.57	16.98
Return on Assets (%)	-90.84	-160.17	-1,129.07	-325.58	-232.97	-188.2	-55.67	-24.86	-19.05	-9.5	-33.09	-3.47	-9.98	-13.82	10.66
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-150.61	-44.28	16.43	29.7	32.14	40.39	49.91	52.18	51.12	46.17	43.38	43.78	44.67	44.43	47.14
EBITDA Margin (%)	-1,276.31	-538.87	-179.21	-137.09	-144.53	-109.29	-60.46	-39.67	-44.96	-25.59	1.09	-3.85	-43.31	-57.99	-5.16
Operating Margin (%)	-1,338.05	-574.67	-190.92	-142.12	-148.6	-114.16	-66.02	-44.05	-52.07	-38.13	-8.01	-13.45	-30.22	-36.91	-20.89
Incremental Operating Margin (%)	- -	203.75	79.91	- -	- -	- -	20.43	- -	- -	- -	8.46	- -	27.78	57.97	108.49
Pretax Margin (%)	-1,409.43	-579.79	-735.5	-178.52	-166.89	-170.7	-66.03	-48.59	-53.83	-41.6	-123.02	-14.79	-49.93	-66.56	-18.26
Profit Margin (%)	-1,409.72	-579.94	-735.56	-178.56	-166.95	-170.77	-66.08	-48.69	-54.01	-41.54	-123.77	-15.73	-59.05	-73.2	44.44
Net Income to Common Margin (%)	-1,409.72	-579.94	-735.56	-186.32	-179.92	-171.75	-66.08	-48.69	-54.01	-95.34	-127.45	-19.11	-63.79	-78.3	39.9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	4.16	7.21	0.57	- -	- -	- -	56.43	2.89	17.65	8.64	7.1	19.06
Sustainable Growth Rate (%)	-161.87	- -	- -	- -	- -	-298.83	-67.03	-33.87	-22.24	-12.92	-54.48	-6.39	-19.65	-27.47	13.74

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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	2	3	3	2	1	1	- -	15	5	131	427	436	416	243	231
ST Debt	- -	1	3	2	- -	1	- -	- -	1	2	4	4	6	18	190
LT Debt	1	1	- -	- -	1	- -	- -	15	4	129	423	432	410	224	41
Total Debt/EBITDA	-0.26	-0.46	-0.63	-0.29	-0.11	-0.08	- -	-1.9	-0.31	-6.5	176.61	-47.7	-5.69	-2.67	-25.37
Net Debt/EBITDA	0.4	-0.36	-0.55	-0.02	0.22	- -	2.08	2.9	3.1	-3.94	110.07	-40.54	-4.57	-1.82	7.05
Total Debt/EBIT	-0.24	-0.43	-0.59	-0.28	-0.11	-0.07	- -	-1.71	-0.27	-4.36	-23.95	-13.66	-4.14	-1.99	-6.27
Net Debt/EBIT	0.38	-0.34	-0.51	-0.02	0.21	- -	1.91	2.62	2.67	-2.65	-14.93	-11.61	-3.32	-1.36	1.74
EBITDA to Interest Expense	-13.44	-81.39	-6.08	-3.78	-7.98	-60.19	-460.57	-112.44	-11.16	-7.87	0.52	-1.49	-13.09	-22.86	-3.85
EBITDA-CapEx/Interest Expense	-14.17	-83.85	-6.25	-3.83	-9.03	-67.85	-575.3	-155.19	-15.12	-11.64	-4.82	-5.43	-21.14	-28.21	-12.11
EBIT to Interest Expense	-14.09	-86.8	-6.47	-3.92	-8.2	-62.88	-502.93	-124.83	-12.93	-11.72	-3.8	-5.19	-9.13	-14.55	-15.59
Interest Expense	1	- -	1	1	1	- -	- -	- -	1	3	5	6	6	4	2
Common Equity/Total Assets	60.02	-117.51	-134.77	-15.99	53.16	70.03	88.27	68.08	92.94	68.76	56.74	51.75	48.32	52.26	60.18
Long-Term Debt/Equity (%)	36.88	- -	- -	- -	17.9	- -	- -	38.25	3.25	33.61	65.98	77.72	83.88	55.83	8.14
Long-Term Debt/Capital (%)	24.83	200.61	- -	2.36	13.71	- -	- -	27.66	3.14	25.04	39.62	43.56	45.32	34.82	5.58
Long-Term Debt/Total Assets (%)	22.14	75.27	- -	1.01	9.52	- -	- -	26.04	3.02	23.29	38.05	41.59	42.83	31.9	5.35
Total Debt/Equity (%)	48.51	-131.93	-129.33	-369.58	30.59	11.48	- -	38.31	3.8	34.21	66.54	78.42	85.07	60.35	45.9
Total Debt/Capital (%)	32.67	413.18	440.91	137.1	23.43	10.3	- -	27.7	3.66	25.49	39.95	43.95	45.97	37.64	31.46
Total Debt/Total Assets (%)	29.12	155.03	174.3	59.02	16.26	8.04	- -	26.08	3.53	23.7	38.37	41.96	43.44	34.48	30.16
Net Debt to Equity	-75.3	-104.64	-113.3	-32.03	-59.61	- -	-84.1	-58.67	-37.4	20.74	41.47	66.66	68.24	41.14	-12.76
Net Debt/Capital (%)	-304.8	2,255.89	852.11	-47.13	-147.56	- -	-528.8	-141.46	-56.33	16.65	28.63	38.79	38.86	27.09	-13.29
EBITDA	-7	-6	-5	-5	-9	-8	-7	-8	-15	-20	2	-9	-73	-91	-9
EBITDA-CapEx	-7	-6	-5	-5	-10	-9	-9	-11	-21	-30	-23	-33	-118	-112	-29
Operating Income (Loss)	-7	-6	-5	-6	-9	-9	-8	-9	-18	-30	-18	-32	-51	-58	-37

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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	4.17	0.23	0.09	0.47	1.28	- -	6.83	15.44	17.27	2.66	14.74	12.81	10.01	3.88	1.88
Current Ratio	4.63	0.38	0.28	0.72	1.9	- -	7.85	16.91	18.85	4.2	16.26	14.79	11.73	5.29	2.17
Quick Ratio	4.3	0.31	0.22	0.67	1.75	- -	7.57	16.59	18.57	3.56	15.67	13.88	10.94	4.27	2.03
CFO/Avg Current Liab	-3.12	-2.65	-1.35	-1.18	-2.44	-2.6	-1.62	-1.27	-0.31	-0.73	0.21	-0.04	-0.02	-0.3	-0.06
Common Equity/Total Assets	60.02	-117.51	-134.77	-15.99	53.16	70.03	88.27	68.08	92.94	68.76	56.74	51.75	48.32	52.26	60.18
Long-Term Debt/Equity (%)	36.88	- -	- -	- -	17.9	- -	- -	38.25	3.25	33.61	65.98	77.72	83.88	55.83	8.14
Long-Term Debt/Capital (%)	24.83	200.61	- -	2.36	13.71	- -	- -	27.66	3.14	25.04	39.62	43.56	45.32	34.82	5.58
Long-Term Debt/Total Assets (%)	22.14	75.27	- -	1.01	9.52	- -	- -	26.04	3.02	23.29	38.05	41.59	42.83	31.9	5.35
Total Debt/Equity (%)	48.51	-131.93	-129.33	-369.58	30.59	11.48	- -	38.31	3.8	34.21	66.54	78.42	85.07	60.35	45.9
Total Debt/Capital (%)	32.67	413.18	440.91	137.1	23.43	10.3	- -	27.7	3.66	25.49	39.95	43.95	45.97	37.64	31.46
Total Debt/Total Assets (%)	29.12	155.03	174.3	59.02	16.26	8.04	- -	26.08	3.53	23.7	38.37	41.96	43.44	34.48	30.16
CFO/Total Liabilities	-272.94	-125.3	-109.12	-136.55	-231.16	-235.2	-150.72	-18.55	-13.8	-8.76	1.72	-0.38	-0.16	-5.41	-3.27
CFO/CapEx	-17.47	-26.78	-31.54	-58.86	-5.63	-5.36	-1.99	-1.13	-0.24	-1.54	0.32	-0.08	-0.02	-0.77	-0.44
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.12	0.53	-0.66	0.08

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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	5.5	6.06	7.26	7.12	7.3	6.93	8.48	7.59	6.38	4.09	6.29	5.7	3.93	4.65	6.01
Days Sales Outstanding	66.32	60.23	50.29	51.27	49.97	52.68	43.07	48.07	57.22	89.23	58.03	64.05	92.98	78.44	60.77
Inventory Turnover	29.02	34.91	64.51	55.67	57.24	- -	- -	55.99	47.77	7.7	9.32	6.04	3.46	3.65	4.17
Days Inventory Outstanding	12.58	10.46	5.66	6.56	6.38	- -	- -	6.52	7.64	47.43	39.15	60.44	105.37	99.89	87.53
Accounts Payable Turnover	3.08	2.5	3.08	4.19	3.93	- -	- -	6.52	8.01	3.83	4.94	5.11	3.34	3.84	6.08
Accounts Payable Turnover Days	118.4	145.99	118.59	87.04	92.83	- -	- -	56	45.59	95.19	73.87	71.48	109.35	95.01	60
Cash Conversion Cycle	-39.5	-75.3	-62.65	-29.21	-36.48	- -	- -	-1.42	19.27	41.47	23.32	53	89	83.32	88.3
Inventory to Cash Days	53.74	49.78	44.63	44.71	43.6	- -	- -	41.55	49.58	41.8	18.89	3.61	-12.39	-21.46	-26.76
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	11	17	28	26	21	23
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	11	17	28	26	21	23

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	844	784	384	469
- Cash & Cash Equivalents	5	1	- -	1	3	- -	15	37	47	37	139	37	46	34	250
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	10	18	26	34	42
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	3	3	2	1	1	- -	15	5	131	427	436	416	243	231
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	774	769	411	330
Total Capital	6	1	1	1	4	6	18	53	131	514	1,069	992	905	644	733
Total Debt/Capital (%)	32.67	413.18	440.91	137.1	23.43	10.3	- -	27.7	3.66	25.49	39.95	43.95	45.97	37.64	31.46
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.56	0.54	0.59	0.7
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.26	4.56	2.62	1.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	855	780	380	471
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	786	766	406	332
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.02	15.71	8.23	6.63
TTM Sales	1	1	3	4	6	8	12	20	34	79	223	237	169	157	176
TTM EBITDA	-7	-6	-5	-5	-9	-8	-7	-8	-15	-20	2	-9	-73	-91	-9
TTM Operating Income	-7	-6	-5	-6	-9	-9	-8	-9	-18	-30	-18	-32	-51	-58	-37
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-32.82	-17.09	-10.11	-16.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	774	769	411	330
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.67	9.25	5.46	4.67
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.26	4.56	2.62	1.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.69
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.53
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.08
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.32
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.69	1.05	1.02
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.89	1.85	1.52	0.84
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.64	2.73	2.68	1.23
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.41	0.98	0.74	0.51
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.32	4.9	1.93	1.56
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.2	5.35	2.8	1.29
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.25	7.88	4.94	1.88
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.88	2.83	1.37	0.78
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.6	4.63	2.43	2.67
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.34	5.05	3.51	2.21
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.05	7.44	6.21	3.22
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.24	2.67	1.72	1.33
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-461.92	-1,030.51	-23.29	-54.85
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-556.19	-1,125.35	-33.74	-45.32
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-775.75	-1,658.21	-59.65	-66.17
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-414.84	-595.63	-16.51	-27.23
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-39.52	-18.66	-14.65	-13.84
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-55.13	-27.49	-25.9	-20.21
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-29.48	-9.88	-7.17	-8.32
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.99	4.99	3.72	1.41
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.68	7.39	6.45	2.42
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.9	2.6	1.91	0.54
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.45	16.01	7.7	9.4
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.31	25.76	19.73	11.34
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	947	841	583	249
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,348	1,247	1,011	427
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	688	439	299	94

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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	3	3	5	5	13	18	26	30	37	40	50	48	49	50	50
Diluted Weighted Avg Shares	3	3	4	5	8	14	23	28	33	39	46	49	49	49	50
Basic Weighted Avg Shares	3	3	4	5	8	14	23	28	33	39	46	49	49	49	50
Revenue per Share	0.21	0.33	0.61	0.73	0.75	0.54	0.52	0.7	1.02	2.04	4.85	4.84	3.46	3.18	3.52
EBITDA per Share	-2.74	-1.76	-1.09	-1	-1.08	-0.59	-0.31	-0.28	-0.46	-0.52	0.05	-0.19	-1.5	-1.84	-0.18
Operating Income per Share	-2.87	-1.88	-1.16	-1.04	-1.11	-0.62	-0.34	-0.31	-0.53	-0.78	-0.39	-0.65	-1.05	-1.17	-0.74
Basic EPS, GAAP	-3.03	-1.89	-4.48	-1.36	-1.35	-0.93	-0.34	-0.34	-0.55	-1.94	-6.18	-0.93	-2.21	-2.49	1.4
Basic EPS from Cont Ops	-3.03	-1.89	-4.48	-1.3	-1.25	-0.92	-0.34	-0.34	-0.55	-0.85	-6	-0.76	-1.73	-2.12	-0.68
Diluted EPS, GAAP	-3.03	-1.89	-4.48	-1.36	-1.35	-0.93	-0.34	-0.34	-0.55	-1.94	-6.18	-0.93	-2.21	-2.49	1.4
Diluted EPS from Cont Ops	-3.03	-1.89	-4.48	-1.3	-1.25	-0.92	-0.34	-0.34	-0.55	-0.85	-6	-0.76	-1.73	-2.12	-0.68
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.62	-1.42	-1	-0.77	-0.8	-0.4	-0.16	-0.12	-0.04	-0.39	0.18	-0.04	-0.02	-0.33	-0.17
Free Cash Flow per Basic Share	-2.77	-1.47	-1.04	-0.78	-0.94	-0.48	-0.23	-0.22	-0.2	-0.64	-0.37	-0.53	-0.94	-0.76	-0.56
Cash & Equivalents per Share	1.37	0.17	0.07	0.26	0.21	- -	0.59	1.56	2.53	2.34	12.67	10.83	9.33	5.02	8.25
Book Value per Share	1.11	-0.61	-0.43	-0.08	0.24	0.32	0.7	1.27	3.38	9.54	12.73	11.12	9.45	7.37	9.23
Tangible Book Value per Share	0.99	-0.69	-0.46	-0.1	0.24	0.32	0.69	1.27	2.95	0.52	5.71	4.04	3.27	3.99	6.02