Microbot Medical Inc. Financial Ratios — CY9D 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 (%)	-162.78	-230.61	-182.73	-314.45	- -	- -	-103.04	-124.07	-44.09	-32.84	-58.48	-121.53	-182.19	-284.97	-32.42
Return on Assets (%)	-76.44	-102.9	-73.72	-88.51	-5.59	-495.92	-105.49	-84.86	-33.54	-28.92	-52.56	-100.12	-120.24	-159.4	-30.01
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	82.4	46.26	-83.77	100	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-2,201.12	-4,271.19	-15,690.33	-2,924.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-2,222.9	-4,400.93	-16,268.92	-3,053.2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	2,041.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-1,747.28	-5,711.72	-15,082.5	-3,186.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-1,747.28	-5,817.88	-15,345.11	-3,234.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-1,747.28	-5,817.88	-15,345.11	-3,234.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	-64.17	-69.26	-26.34	-3.63	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-162.78	-230.61	-182.73	-314.45	- -	- -	-130.17	-128.56	-44.09	-32.84	-58.48	-121.53	-182.19	-284.97	-32.42

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	- -	13	15	2	- -	- -	- -	1	1	1	- -	- -	- -	1
ST Debt	- -	- -	4	5	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	9	10	- -	- -	- -	- -	1	1	- -	- -	- -	- -	1
Total Debt/EBITDA	-0.02	-0.02	-0.48	-0.51	-2.07	-0.01	- -	- -	-0.13	-0.09	-0.06	-0.04	-0.02	-0.01	-0.06
Net Debt/EBITDA	0.48	0.39	0.65	0.34	-1.56	0.27	-2.04	0.73	4.02	2.18	1.2	0.19	0.25	0.27	0.27
Total Debt/EBIT	-0.02	-0.02	-0.47	-0.49	-2.03	-0.01	- -	- -	-0.12	-0.09	-0.06	-0.03	-0.02	-0.01	-0.06
Net Debt/EBIT	0.46	0.37	0.62	0.32	-1.53	0.27	-2.05	0.72	3.97	2.16	1.19	0.18	0.25	0.27	0.27
EBITDA to Interest Expense	-376.5	-416.73	-23.17	-22.85	-1.77	-28.82	22.22	-449.37	-69.48	-112.76	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-380.66	-418.18	-27.18	-23.55	-1.78	-28.89	21.97	-463.31	-71.57	-113.9	- -	- -	- -	- -	- -
EBIT to Interest Expense	-380.23	-429.38	-24.02	-23.86	-1.81	-28.85	-22.13	-452.75	-70.29	-113.61	- -	- -	- -	- -	- -
Interest Expense	- -	- -	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	42.55	46.35	35.98	18.1	-28.54	50.36	90.42	21.84	84.95	92.5	85.77	76.43	54.05	58.53	95.11
Long-Term Debt/Equity (%)	3.09	0.98	62.02	176.18	- -	4.48	- -	- -	2.41	2.58	2.8	2.46	0.89	1.16	0.73
Long-Term Debt/Capital (%)	2.94	0.96	33.08	49.44	23.38	4.29	- -	- -	2.34	2.49	2.67	2.31	0.85	1.13	0.73
Long-Term Debt/Total Assets (%)	1.31	0.46	22.32	31.9	79.21	2.26	- -	- -	2.05	2.38	2.4	1.88	0.48	0.68	0.7
Total Debt/Equity (%)	5.04	2.51	87.5	256.35	-2,900.66	4.48	- -	- -	2.86	3.34	4.73	6.34	5.13	3.14	1.12
Total Debt/Capital (%)	4.8	2.45	46.67	71.94	103.57	4.29	- -	- -	2.78	3.24	4.51	5.96	4.88	3.05	1.1
Total Debt/Total Assets (%)	2.14	1.16	31.49	46.41	350.93	2.26	- -	- -	2.43	3.09	4.06	4.84	2.77	1.84	1.06
Net Debt to Equity	-119.24	-58.21	-117.37	-169.78	-2,186.54	-155.25	-108.26	-393.83	-91.22	-80.84	-93.83	-33.5	-54.83	-88.22	-5.04
Net Debt/Capital (%)	625.17	-138.81	689.17	245.08	103.24	281	1,310.69	134.03	-783.52	-359.17	-860.52	-46	-109.01	-590.89	-5.25
EBITDA	-27	-21	-27	-30	-1	-10	5	-7	-7	-9	-11	-13	-10	-12	-15
EBITDA-CapEx	-27	-21	-32	-31	-1	-10	5	-7	-7	-9	-11	-13	-10	-12	-15
Operating Income (Loss)	-27	-22	-28	-31	-1	-10	-5	-7	-7	-9	-11	-13	-10	-12	-15

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	2.93	4.39	3.35	2.17	2.51	3.46	20.43	1.1	6.48	18.33	7.81	3.97	1.69	2.22	22.97
Current Ratio	3.08	4.72	3.49	2.31	2.82	4.23	20.7	1.23	7.45	18.78	8	4.26	2.09	2.37	23.33
Quick Ratio	2.98	4.45	3.41	2.21	2.68	3.48	20.5	1.11	6.5	18.58	7.9	4.22	2.08	2.35	23.16
CFO/Avg Current Liab	-3.95	-3.7	-3.28	-2.65	-0.13	-1.64	-7.41	-2.01	-1.35	-2.35	-5.62	-5.7	-2.91	-2.83	-4.44
Common Equity/Total Assets	42.55	46.35	35.98	18.1	-28.54	50.36	90.42	21.84	84.95	92.5	85.77	76.43	54.05	58.53	95.11
Long-Term Debt/Equity (%)	3.09	0.98	62.02	176.18	- -	4.48	- -	- -	2.41	2.58	2.8	2.46	0.89	1.16	0.73
Long-Term Debt/Capital (%)	2.94	0.96	33.08	49.44	23.38	4.29	- -	- -	2.34	2.49	2.67	2.31	0.85	1.13	0.73
Long-Term Debt/Total Assets (%)	1.31	0.46	22.32	31.9	79.21	2.26	- -	- -	2.05	2.38	2.4	1.88	0.48	0.68	0.7
Total Debt/Equity (%)	5.04	2.51	87.5	256.35	-2,900.66	4.48	- -	- -	2.86	3.34	4.73	6.34	5.13	3.14	1.12
Total Debt/Capital (%)	4.8	2.45	46.67	71.94	103.57	4.29	- -	- -	2.78	3.24	4.51	5.96	4.88	3.05	1.1
Total Debt/Total Assets (%)	2.14	1.16	31.49	46.41	350.93	2.26	- -	- -	2.43	3.09	4.06	4.84	2.77	1.84	1.06
CFO/Total Liabilities	-152.33	-122.76	-87.67	-103	-129.01	-47.01	-459.85	-111.55	-115.49	-367.94	-392.04	-513.75	-223.03	-352.94	-326.97
CFO/CapEx	-74.29	-271.87	-4.98	-30.26	-382.5	-31.44	-83.72	-23.81	-29.87	-79.69	-135.57	-137.49	-258.58	-353.08	-217.43
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	-9.49	7.68	12.63	8.91	-7.3	-13.36	-20.75	19.91

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	14.08	5.95	1.57	7.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	25.93	61.37	231.94	48.36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
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	- -	- -	- -	- -	- -	- -	- -	5	80	49	59	25	22	25	141
- Cash & Cash Equivalents	13	8	31	25	- -	3	11	5	29	20	13	2	2	3	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	- -	13	15	2	- -	- -	- -	1	1	1	- -	- -	- -	1
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	50	26	44	17	16	20	63
Total Capital	11	14	28	21	2	2	10	1	32	25	15	8	5	4	78
Total Debt/Capital (%)	4.8	2.45	46.67	71.94	103.57	4.29	- -	- -	2.78	3.24	4.51	5.96	4.88	3.05	1.1
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.03	0.02	0.03	0.01	0.01	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	5	48	49	59	23	19	20	96
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	17	26	44	15	13	15	18
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	6.97	3.6	6.19	2.15	1.34	1.03	0.94
TTM Sales	1	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-27	-21	-27	-30	-1	-10	5	-7	-7	-9	-11	-13	-10	-12	-15
TTM Operating Income	-27	-22	-28	-31	-1	-10	-5	-7	-7	-9	-11	-13	-10	-12	-15
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	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	- -	- -	- -	- -	- -	- -	- -	-0.88	-7.17	-6.74	-6.24	-1.95	-2.22	-2.3	-7.32
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	50	26	44	17	16	20	63
Low Price	- -	- -	- -	- -	- -	- -	- -	1.41	1.69	4.36	4.39	3.11	1.07	0.79	1.11
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	3.78	2.55	2.03	4.09	3.39	4.85	7.15	1.82
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	14.73	1.47	2.21	3.69	5.62	5.59	5.86	2.11
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	26.61	4.1	4.56	5.18	8.33	10.97	12.7	4.49
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	3.2	0.39	1.28	2.17	3.37	2.78	4.36	0.96
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	3.78	2.55	2.03	4.09	3.39	4.85	7.15	1.82
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	14.73	1.47	2.21	3.69	5.62	5.59	5.86	2.11
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	26.61	4.1	4.56	5.18	8.33	10.97	12.7	4.49
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	3.2	0.39	1.28	2.17	3.37	2.78	4.36	0.96
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	-0.91	-7.41	-6.82	-6.29	-1.97	-2.23	-2.31	-7.36
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-3.56	-4.28	-7.41	-5.67	-3.26	-2.57	-1.89	-8.54
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-6.43	-11.9	-15.3	-7.96	-4.84	-5.04	-4.1	-18.19
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-0.77	-1.12	-4.28	-3.33	-1.96	-1.28	-1.41	-3.9
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-3.41	-4.14	-7.32	-5.62	-3.24	-2.56	-1.88	-8.5
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-6.17	-11.51	-15.12	-7.9	-4.8	-5.02	-4.09	-18.1
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-0.74	-1.08	-4.23	-3.31	-1.94	-1.27	-1.4	-3.88
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	- -	- -	- -	- -	- -	- -	- -	1.67	11.2	6.95	8.28	3.13	1.87	1.3	2.1
High Price	- -	- -	- -	- -	- -	- -	- -	11.75	17.99	15.59	10.48	7.69	4.22	2.31	5.18
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	14	16	30	38	33	19	15	86
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	30	99	87	60	53	43	39	270
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	-1	-18	7	16	17	6	10	-3

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	- -	- -	- -	- -	- -	2	3	3	7	7	7	8	12	19	67
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	1	2	3	4	7	7	7	10	16	46
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	1	2	3	4	7	7	7	10	16	46
Revenue per Share	139.39	27.52	6.43	26.62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-3,068.23	-1,175.63	-1,008.62	-778.37	-15.18	-10.1	2.43	-2.48	-1.68	-1.27	-1.59	-1.82	-0.96	-0.74	-0.32
Operating Income per Share	-3,098.58	-1,211.34	-1,045.81	-812.74	-15.47	-10.11	-2.42	-2.49	-1.7	-1.28	-1.6	-1.85	-0.99	-0.74	-0.32
Basic EPS, GAAP	-2,435.6	-1,601.35	-986.43	-860.89	-9.49	-5.99	-2.76	-2.41	-1.7	-1.29	-1.59	-1.81	-1.05	-0.73	-0.29
Basic EPS from Cont Ops	-2,435.6	-1,572.13	-969.54	-848.25	-15.57	-10.14	-3.48	-2.5	-1.7	-1.29	-1.59	-1.81	-1.05	-0.73	-0.29
Diluted EPS, GAAP	-2,435.6	-1,601.35	-986.43	-860.89	-9.49	-5.99	-2.76	-2.41	-1.7	-1.29	-1.59	-1.81	-1.05	-0.73	-0.29
Diluted EPS from Cont Ops	-2,435.6	-1,572.13	-969.54	-848.25	-15.57	-10.14	-3.48	-2.5	-1.7	-1.29	-1.59	-1.81	-1.05	-0.73	-0.29
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2,518.93	-1,116.76	-870.13	-719.2	-12.94	-0.82	-2.23	-1.83	-1.51	-1.02	-1.32	-1.59	-0.84	-0.56	-0.28
Free Cash Flow per Basic Share	-2,552.84	-1,120.86	-1,044.76	-742.96	-12.97	-0.85	-2.26	-1.91	-1.56	-1.03	-1.33	-1.6	-0.84	-0.57	-0.29
Cash & Equivalents per Share	1,198.49	966.31	898.65	588.98	6.36	1.53	3.99	1.74	4.35	3.47	2.18	1.04	0.55	0.28	1.17
Book Value per Share	774.71	604.03	439.36	138.38	-2.2	0.96	3.68	0.44	4.39	3.42	2.02	0.92	0.38	0.18	1.15
Tangible Book Value per Share	492.53	439.63	322.57	129.97	-2.86	0.96	3.68	0.44	4.39	3.42	2.02	0.92	0.38	0.18	1.15