Standard BioTools Inc. Financial Ratios — FLB 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 (%)	- -	-24.15	-16.77	-42.81	-40.19	-90.39	-143.84	-114.53	-57.41	-36.23	-50.71	- -	- -	- -	-16.72
Return on Assets (%)	-43.16	-19.71	-14.33	-20.15	-13.71	-22.47	-20.39	-19.97	-22.79	-17.99	-19.75	-57.13	-20.93	-29.69	-12.69
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	69.23	70.72	71.62	63.21	59.35	55.95	50.99	54.57	54.83	60.32	53.13	37.83	47.44	49.32	49.86
EBITDA Margin (%)	-40.02	-30.34	-22.62	-32.61	-29.67	-52.9	-39	-27.97	-30.73	-25.42	-39.74	-103.3	-57.76	-121.55	-116.34
Operating Margin (%)	-36.31	-34.53	-24.42	-35.33	-47.2	-70.07	-57.25	-42.64	-44.22	-36.94	-51.66	-104.77	-59.28	-95.6	-109.34
Incremental Operating Margin (%)	- -	- -	3.63	- -	745.47	185.55	- -	92.46	- -	3.84	217.15	107.73	471.6	156.32	110.96
Pretax Margin (%)	-52.03	-36.09	-23.02	-49.55	-47.76	-76.76	-62.59	-54.37	-56.89	-39.16	-48.75	-196.97	-69.78	-99.33	-113.33
Profit Margin (%)	-52.42	-36.35	-23.22	-45.36	-46.48	-72.75	-59.38	-52.24	-55.26	-38.38	-45.36	-194.08	-70.21	-152.61	-87.77
Net Income to Common Margin (%)	-75.52	-36.35	-23.22	-45.36	-46.48	-72.75	-59.38	-52.24	-55.26	-38.38	-45.36	-194.08	-70.21	-203.17	-87.77
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	30.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.6	- -
Sustainable Growth Rate (%)	- -	-24.15	-16.77	-42.81	-40.19	-90.39	-143.84	-114.53	-57.41	-36.23	-50.71	- -	- -	- -	-16.72

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	10	- -	- -	195	195	195	195	172	60	95	112	103	98	31	31
ST Debt	9	- -	- -	- -	- -	- -	- -	- -	2	3	10	6	64	5	5
LT Debt	1	- -	- -	195	195	195	195	172	58	92	102	97	34	26	25
Total Debt/EBITDA	-0.59	- -	- -	-5.15	-5.72	-3.53	-4.91	-5.45	-1.66	-2.72	-2.15	-1.01	-1.6	-0.28	-0.31
Net Debt/EBITDA	0.2	3.69	2.19	-4.26	-4.86	-2.89	-3.45	-2.43	-0.89	0.41	-0.82	0.16	-0.19	1.5	1.21
Total Debt/EBIT	-0.55	- -	- -	-3.77	-3.88	-2.66	-3.35	-3.57	-1.16	-1.87	-1.66	-0.88	-1.28	-0.24	-0.28
Net Debt/EBIT	0.18	3.25	1.89	-3.12	-3.3	-2.18	-2.35	-1.59	-0.62	0.28	-0.63	0.14	-0.15	1.31	1.09
EBITDA to Interest Expense	-5.53	-25.29	-1,150.14	-7.11	-5.86	-9.49	-6.83	-2.27	-8.42	-9.83	-13.57	-23.36	-13.45	-33.36	-3,818.15
EBITDA-CapEx/Interest Expense	-6.72	-29.08	-1,484.86	-8.49	-7.69	-10.36	-7.1	-2.3	-9.01	-13.39	-17.04	-24.24	-14.07	-35.88	-4,137.5
EBIT to Interest Expense	-5.02	-28.78	-1,241.86	-7.7	-9.32	-12.58	-10.02	-3.47	-12.11	-14.29	-17.65	-23.69	-13.8	-26.24	-3,588.65
Interest Expense	3	1	- -	5	6	6	6	14	4	4	4	4	5	3	- -
Common Equity/Total Assets	71.73	88.5	82.47	36.91	31.05	17.37	10.77	23.75	58.01	42.82	34.37	-20.87	-45.83	77.04	74.73
Long-Term Debt/Equity (%)	2.14	- -	- -	129.94	169.43	366.22	631.12	238.59	37.85	66.45	107.57	- -	- -	5.49	5.97
Long-Term Debt/Capital (%)	1.82	- -	- -	56.51	62.88	78.55	86.32	70.47	27.22	39.42	49.34	457.29	-68.93	5.15	5.57
Long-Term Debt/Total Assets (%)	1.53	- -	- -	47.96	52.61	63.63	67.94	56.66	21.96	28.45	36.97	24.82	10.63	4.23	4.46
Total Debt/Equity (%)	17.82	- -	- -	129.94	169.43	366.22	631.12	238.59	39.04	68.59	118.03	-126.01	-66.34	6.51	7.27
Total Debt/Capital (%)	15.12	- -	- -	56.51	62.88	78.55	86.32	70.47	28.08	40.68	54.13	484.5	-197.05	6.11	6.77
Total Debt/Total Assets (%)	12.78	- -	- -	47.96	52.61	63.63	67.94	56.66	22.65	29.37	40.57	26.3	30.4	5.01	5.43
Net Debt to Equity	-6	-58.27	-36.57	107.53	144.09	300.39	443.45	106.3	20.94	-10.28	45.03	20.15	-7.98	-35.28	-28.42
Net Debt/Capital (%)	-6.39	-139.61	-57.66	51.81	59.03	75.02	81.6	51.53	16.76	-8.62	23.96	27.31	-11.63	-49.58	-36.07
EBITDA	-17	-16	-16	-38	-34	-55	-40	-32	-36	-35	-52	-101	-61	-111	-99
EBITDA-CapEx	-21	-18	-21	-45	-45	-60	-41	-32	-39	-48	-65	-105	-64	-119	-108
Operating Income (Loss)	-16	-18	-17	-41	-54	-73	-58	-48	-52	-51	-67	-103	-63	-87	-93

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	2.65	6.9	4.7	3.92	3.16	2.01	1.89	2.54	1.79	1.26	0.57	3.82	1.05	4.44	1.73
Current Ratio	3.47	8.73	5.83	5.31	4.79	3.28	2.83	3.38	2.93	2.17	1.45	4.81	1.45	5.7	4.19
Quick Ratio	3.11	8.01	5.29	4.69	4	2.51	2.34	2.98	2.36	1.73	0.94	4.21	1.23	4.67	1.86
CFO/Avg Current Liab	-0.91	-1.1	-0.11	-0.96	-1.17	-1.31	-0.77	-0.71	-1	-0.35	-0.85	-1.92	-0.57	-1.64	-0.85
Common Equity/Total Assets	71.73	88.5	82.47	36.91	31.05	17.37	10.77	23.75	58.01	42.82	34.37	-20.87	-45.83	77.04	74.73
Long-Term Debt/Equity (%)	2.14	- -	- -	129.94	169.43	366.22	631.12	238.59	37.85	66.45	107.57	- -	- -	5.49	5.97
Long-Term Debt/Capital (%)	1.82	- -	- -	56.51	62.88	78.55	86.32	70.47	27.22	39.42	49.34	457.29	-68.93	5.15	5.57
Long-Term Debt/Total Assets (%)	1.53	- -	- -	47.96	52.61	63.63	67.94	56.66	21.96	28.45	36.97	24.82	10.63	4.23	4.46
Total Debt/Equity (%)	17.82	- -	- -	129.94	169.43	366.22	631.12	238.59	39.04	68.59	118.03	-126.01	-66.34	6.51	7.27
Total Debt/Capital (%)	15.12	- -	- -	56.51	62.88	78.55	86.32	70.47	28.08	40.68	54.13	484.5	-197.05	6.11	6.77
Total Debt/Total Assets (%)	12.78	- -	- -	47.96	52.61	63.63	67.94	56.66	22.65	29.37	40.57	26.3	30.4	5.01	5.43
CFO/Total Liabilities	-78.21	-133.67	-7.76	-8.8	-13.61	-15.46	-9.4	-10.88	-31.66	-8.3	-24.39	-18.94	-9.19	-102.01	-51.82
CFO/CapEx	-4.77	-7.33	-0.34	-3.06	-3.26	-7.73	-14.91	-67.74	-13.91	-1.21	-3.32	-23.36	-15.29	-17.17	-8.95
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	-6.35	-3.64	-6.88	-4.81	-6.47	-0.18	-0.76

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	4.94	4.72	6.07	7.07	4.8	5.21	6.87	7.13	6.58	6.22	5.97	5.5	5.76	5.29	6.06
Days Sales Outstanding	73.88	77.25	60.13	51.61	76.11	70.01	53.1	51.21	55.46	58.66	61.14	66.33	63.4	68.98	60.25
Inventory Turnover	2.43	2.33	2.64	3.55	2.75	2.42	2.84	3.65	3.94	3.27	3.02	2.88	2.66	2.23	2.1
Days Inventory Outstanding	150.29	156.47	138.36	102.81	132.74	150.88	128.6	99.9	92.65	111.77	120.8	126.76	137.16	163.32	173.7
Accounts Payable Turnover	3.98	5.03	6.13	9.87	8.09	9.58	10.99	11.95	11.73	8.44	6.29	6.65	6.41	6.49	8.04
Accounts Payable Turnover Days	91.65	72.51	59.52	36.98	45.14	38.09	33.22	30.54	31.11	43.27	58.03	54.91	56.96	56.26	45.41
Cash Conversion Cycle	132.53	161.21	138.97	117.44	163.7	182.8	148.48	120.58	117	127.17	123.91	138.19	143.6	176.04	188.55
Inventory to Cash Days	-76.41	-79.22	-78.23	-51.2	-56.62	-80.87	-75.5	-48.69	-37.18	-53.11	-59.66	-60.43	-73.77	-94.33	-113.45
Inventories	6	7	8	16	18	20	15	13	14	20	21	21	21	21	20
Raw Materials	2	3	3	5	7	9	8	6	6	8	9	17	12	13	9
Work In Process	1	1	2	4	2	2	1	1	1	1	1	1	- -	- -	- -
Finished Goods	3	3	4	8	9	9	7	6	7	10	11	15	8	7	11
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	237	460	289	97	184	696	481
- Cash & Cash Equivalents	14	59	35	34	29	35	58	95	22	69	28	81	52	167	121
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	10	- -	- -	195	195	195	195	172	60	95	112	103	98	31	31
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	238	487	372	34	168	433	324
Total Capital	67	101	96	346	310	248	226	244	214	234	206	21	-50	502	455
Total Debt/Capital (%)	15.12	- -	- -	56.51	62.88	78.55	86.32	70.47	28.08	40.68	54.13	484.5	-197.05	6.11	6.77
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.25	0.2	0.3	3.02	0.59	0.07	0.1
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	2.03	3.52	2.85	0.35	1.58	4.76	3.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	226	444	284	96	182	650	475
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	227	471	368	32	165	388	319
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	3.4	6.53	4.84	0.43	2.09	1.15	0.84
TTM Sales	43	52	71	116	115	104	102	113	117	138	131	98	106	91	85
TTM EBITDA	-17	-16	-16	-38	-34	-55	-40	-32	-36	-35	-52	-101	-61	-111	-99
TTM Operating Income	-16	-18	-17	-41	-54	-73	-58	-48	-52	-51	-67	-103	-63	-87	-93
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	- -	- -	- -	- -	- -	- -	- -	- -	-5.99	-15.8	-4.96	-1.03	-3.94	-4.28	-5.75
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	238	487	372	34	168	433	324
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	2.22	1.21	3.64	0.94	1.18	1.32	0.87
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	2.03	3.52	2.85	0.35	1.58	4.76	3.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	1.54	3.31	3.05	-1.19	-1.24	1.47	1.13
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	3.43	2.73	4.51	-2.1	-1.18	1.74	1.18
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	6.44	6.98	6.3	-3.97	-1.71	2.38	1.94
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1.01	0.65	2.96	-0.91	-0.64	1.05	0.79
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	636.19	-47.23	-7.05	-0.48	-0.72	2.1	1.13
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	1,416.99	-39.03	-10.41	-0.85	-0.68	2.47	1.18
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	2,659.11	-99.72	-14.56	-1.62	-0.99	3.39	1.94
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	416.56	-9.26	-6.83	-0.37	-0.37	1.5	0.79
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.93	3.22	2.18	0.98	1.71	7.14	5.57
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	4.29	2.66	3.22	1.72	1.63	8.4	5.79
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	8.05	6.79	4.5	3.26	2.35	11.53	9.53
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.26	0.63	2.11	0.75	0.88	5.1	3.89
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	-6.42	-28.83	-6.46	-1.07	-4.2	-4.53	-6.39
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	-14.29	-23.82	-9.54	-1.89	-3.99	-5.33	-6.65
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	-26.82	-60.87	-13.33	-3.57	-5.77	-7.32	-10.94
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	-4.2	-5.65	-6.26	-0.82	-2.15	-3.24	-4.47
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	-13.33	-13.05	-7.33	-1.81	-3.75	-5.04	-5.98
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	-25.02	-33.35	-10.25	-3.42	-5.42	-6.91	-9.84
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	-3.92	-3.1	-4.81	-0.79	-2.02	-3.06	-4.02
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	4.51	2.95	3.9	1.1	1.49	6.11	4.03
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	8.45	7.22	5.2	2.66	2.23	9.46	7.81
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.33	0.85	2.78	0.11	0.73	2.58	2.1
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	3.38	6.17	3.75	1.22	2.3	1.84	1.25
High Price	- -	- -	- -	- -	- -	- -	- -	- -	14.14	13.03	7.75	4.07	3.16	2.98	2.13
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	528	407	510	108	158	556	344
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	991	998	680	261	237	861	667
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	156	117	363	11	78	235	179

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	20	25	26	28	29	29	39	49	70	75	77	79	80	378	386
Diluted Weighted Avg Shares	18	22	25	28	29	29	33	40	67	72	76	78	79	353	382
Basic Weighted Avg Shares	18	22	25	28	29	29	33	40	67	72	76	78	79	353	382
Revenue per Share	2.4	2.36	2.79	4.19	4	3.6	3.09	2.85	1.76	1.92	1.72	1.25	1.34	0.26	0.22
EBITDA per Share	-0.96	-0.72	-0.63	-1.37	-1.19	-1.9	-1.21	-0.8	-0.54	-0.49	-0.68	-1.29	-0.78	-0.31	-0.26
Operating Income per Share	-0.87	-0.82	-0.68	-1.48	-1.89	-2.52	-1.77	-1.21	-0.78	-0.71	-0.89	-1.31	-0.8	-0.25	-0.24
Basic EPS, GAAP	-1.81	-0.86	-0.65	-1.9	-1.86	-2.62	-1.84	-1.49	-0.97	-0.74	-0.78	-2.43	-0.94	-0.52	-0.2
Basic EPS from Cont Ops	-1.26	-0.86	-0.65	-1.9	-1.86	-2.62	-1.84	-1.49	-0.97	-0.74	-0.78	-2.43	-0.94	-0.26	-0.15
Diluted EPS, GAAP	-1.81	-0.86	-0.65	-1.9	-1.86	-2.62	-1.84	-1.49	-0.97	-0.74	-0.78	-2.43	-0.94	-0.52	-0.2
Diluted EPS from Cont Ops	-1.26	-0.86	-0.65	-1.9	-1.86	-2.62	-1.84	-1.49	-0.97	-0.74	-0.78	-2.43	-0.94	-0.26	-0.15
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.98	-0.79	-0.06	-0.81	-1.21	-1.35	-0.73	-0.64	-0.53	-0.21	-0.58	-1.14	-0.55	-0.41	-0.19
Free Cash Flow per Basic Share	-1.19	-0.9	-0.25	-1.08	-1.58	-1.52	-0.78	-0.64	-0.57	-0.39	-0.76	-1.19	-0.58	-0.43	-0.22
Cash & Equivalents per Share	2.63	3.19	3.27	4.07	3.29	2.03	1.63	1.93	0.84	0.92	0.37	2.09	1.43	0.78	0.49
Book Value per Share	2.8	4.01	3.74	5.31	3.98	1.82	0.8	1.46	2.2	1.87	1.23	-1.02	-1.85	1.25	1.1
Tangible Book Value per Share	2.8	4.01	3.74	-1.97	-3.05	-4.7	-3.8	-1.9	0.01	-0.13	-0.53	-2.52	-3.19	0.88	1.1