Alto Ingredients, Inc. Financial Ratios — FPR 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 (%)	- -	-40.84	-2.89	13.23	-6.85	0.04	-9.73	-18.76	-34.73	-6.35	13.97	-13.12	-9.96	-23.88	5.13
Return on Assets (%)	1.32	-8.52	-0.34	7.9	-3.86	0.21	-4.9	-8.73	-13.98	-2.78	9.58	-8.64	-6.01	-13.79	3.38
Return on Capital (%)	- -	- -	- -	9.72	- -	- -	- -	- -	- -	- -	12.19	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	24.93	- -	- -	- -	- -	- -	- -	9.56	- -	- -	- -	- -
Gross Margin (%)	2.15	-2.39	3.62	9.8	0.87	3.35	0.36	-1	-0.7	5.89	5.61	-2.06	1.28	1.01	3.8
EBITDA Margin (%)	1.84	-2.38	3.42	9.44	0.48	3.63	0.8	-0.71	-1.88	4.47	5.25	-2.72	-0.06	-2.82	3.55
Operating Margin (%)	0.44	-3.88	2.08	8.25	-1.34	1.45	-1.57	-3.4	-3.19	2.33	3.2	-2.47	-0.93	-2.07	1.66
Incremental Operating Margin (%)	3.1	41.85	54.74	36.42	- -	9.11	- -	22.2	- -	- -	5.7	- -	- -	3.34	- -
Pretax Margin (%)	-0.45	-5.31	-0.13	3.71	-2.43	0.03	-2.35	-4.52	-7.11	-1.93	3.94	-2.97	-2.28	-6.09	1.39
Profit Margin (%)	0.34	-2.34	-0.09	1.92	-1.58	0.09	-2.14	-3.98	-6.24	-1.69	3.82	-3.11	-2.29	-6.11	1.45
Net Income to Common Margin (%)	0.2	-2.49	-0.23	1.81	-1.68	0.01	-2.22	-4.06	-6.33	-1.83	3.71	-3.21	-2.39	-6.24	1.32
Effective Tax Rate (%)	- -	- -	- -	36.79	- -	- -	- -	- -	- -	- -	3.09	- -	- -	- -	- -
Dvd Payout Ratio (%)	10.21	- -	- -	7.45	- -	- -	- -	- -	0.28	6.12	3.54	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-40.84	-2.89	12.24	-6.85	0.04	-9.73	-18.76	-34.63	-5.96	13.48	-13.12	-9.96	-23.88	5.13

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	94	121	110	41	229	200	250	231	268	108	64	87	105	115	98
ST Debt	1	4	6	4	21	11	21	147	66	28	4	4	4	5	22
LT Debt	94	117	104	37	208	189	229	85	202	81	60	83	101	110	76
Total Debt/EBITDA	5.68	-6.23	3.54	0.39	40.51	3.39	19.1	-21.65	-10.03	2.7	1	-2.41	-137.32	-4.21	3
Net Debt/EBITDA	5.15	-5.84	3.03	-0.26	29.71	2.28	15.25	-19.16	-8.4	1.24	- -	-0.88	-67.82	-2.11	1.73
Total Debt/EBIT	23.78	-3.83	5.82	0.45	-12.76	8.5	-9.75	-4.49	-3.59	10.98	1.59	-1.42	-4.42	-2.22	13.26
Net Debt/EBIT	21.53	-3.59	4.97	-0.3	-9.36	5.71	-7.79	-3.97	-3.01	5.04	-0.01	-0.52	-2.18	-1.11	7.64
EBITDA to Interest Expense	1.12	-1.49	1.98	11.08	0.45	2.63	1.01	-0.62	-1.33	2.24	17.66	-19.85	-0.1	-3.57	3.03
EBITDA-CapEx/Interest Expense	0.96	-1.67	1.73	9.67	-1.18	1.78	-0.6	-1.51	-1.49	1.87	13.1	-40.51	-4.08	-5.01	2.6
EBIT to Interest Expense	0.27	-2.43	1.21	9.68	-1.27	1.05	-1.98	-3.01	-2.25	1.16	10.76	-18.05	-1.54	-2.62	1.41
Interest Expense	15	13	16	9	13	22	13	17	20	18	4	2	7	8	11
Common Equity/Total Assets	20.21	24.45	37.01	71.67	55.07	54.77	49.48	45.42	35.88	62.13	71.18	64.41	61.54	56.06	63.08
Long-Term Debt/Equity (%)	78.56	160.83	110.06	16.78	55.99	45.09	59.66	26.54	88.95	27.18	17.31	27.08	36.17	48.79	31.01
Long-Term Debt/Capital (%)	43.84	60.38	50.97	14.15	34.63	30.51	36.15	15.39	40.76	19.91	14.61	21.1	26.27	32.32	22.18
Long-Term Debt/Total Assets (%)	40.3	54.55	43.33	12.28	30.84	26.63	31.78	12.84	32.97	16.89	12.32	17.44	22.26	27.36	19.56
Total Debt/Equity (%)	79.18	166.35	115.94	18.66	61.71	47.79	65.03	72.47	118.22	36.54	18.44	28.33	37.72	50.95	39.8
Total Debt/Capital (%)	44.19	62.46	53.69	15.72	38.16	32.33	39.4	42.02	54.18	26.76	15.57	22.07	27.39	33.75	28.47
Total Debt/Total Assets (%)	40.62	56.42	45.65	13.65	33.99	28.22	34.64	35.07	43.82	22.7	13.13	18.24	23.22	28.56	25.1
Net Debt to Equity	71.71	155.95	99.06	-12.64	45.26	32.1	51.95	64.13	99.01	16.77	-0.07	10.35	18.63	25.52	22.92
Net Debt/Capital (%)	41.76	60.93	47.06	-14.02	30.68	24.24	34.15	39.07	47.18	13.92	-0.07	8.89	14.67	18.88	17.6
EBITDA	17	-19	31	105	6	59	13	-11	-27	40	63	-36	-1	-27	33
EBITDA-CapEx	14	-22	27	91	-15	40	-8	-26	-30	34	47	-74	-30	-38	28
Operating Income (Loss)	4	-32	19	91	-16	24	-26	-52	-45	21	39	-33	-11	-20	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	0.55	0.61	0.18	2.44	0.72	0.82	0.55	0.11	0.12	0.55	0.73	0.47	0.46	0.61	0.4
Current Ratio	4.08	4.63	2.81	5.42	2.71	2.98	2.24	0.73	1.45	2.46	3.3	2.55	2.59	2.65	2.64
Quick Ratio	2.27	2.71	1.43	4.12	1.71	1.98	1.44	0.41	0.58	1.05	1.98	1.35	1.36	1.62	1.46
CFO/Avg Current Liab	-0.12	-1.45	0.7	3.29	-0.57	0.49	0.43	0.01	-0.16	0.58	0.34	0.08	0.31	-0.06	0.23
Common Equity/Total Assets	20.21	24.45	37.01	71.67	55.07	54.77	49.48	45.42	35.88	62.13	71.18	64.41	61.54	56.06	63.08
Long-Term Debt/Equity (%)	78.56	160.83	110.06	16.78	55.99	45.09	59.66	26.54	88.95	27.18	17.31	27.08	36.17	48.79	31.01
Long-Term Debt/Capital (%)	43.84	60.38	50.97	14.15	34.63	30.51	36.15	15.39	40.76	19.91	14.61	21.1	26.27	32.32	22.18
Long-Term Debt/Total Assets (%)	40.3	54.55	43.33	12.28	30.84	26.63	31.78	12.84	32.97	16.89	12.32	17.44	22.26	27.36	19.56
Total Debt/Equity (%)	79.18	166.35	115.94	18.66	61.71	47.79	65.03	72.47	118.22	36.54	18.44	28.33	37.72	50.95	39.8
Total Debt/Capital (%)	44.19	62.46	53.69	15.72	38.16	32.33	39.4	42.02	54.18	26.76	15.57	22.07	27.39	33.75	28.47
Total Debt/Total Assets (%)	40.62	56.42	45.65	13.65	33.99	28.22	34.64	35.07	43.82	22.7	13.13	18.24	23.22	28.56	25.1
CFO/Total Liabilities	-3.49	-14.67	9.71	110.53	-9.23	12.84	10.85	0.46	-8.1	39.69	19.19	3.55	12.61	-2	9.23
CFO/CapEx	-1.67	-9.17	3.55	6.66	-1.37	1.94	1.75	0.1	-9.52	10.89	1.64	0.16	0.75	-0.32	2.88
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.49	2.58	1.49	1.25	0.07	0.79

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	33.38	30.12	29.62	31.68	24.83	22.01	19.59	20.48	20.08	15.23	18.53	17.17	19.2	16.51	16.21
Days Sales Outstanding	10.93	12.12	12.32	11.52	14.7	16.58	18.63	17.82	18.18	23.97	19.7	21.25	19.01	22.11	22.52
Inventory Turnover	52.74	51.62	44.18	47.64	29.75	25.98	26.74	25.64	24.23	17.14	24.7	22.53	20.25	18.64	15.83
Days Inventory Outstanding	6.92	7.07	8.26	7.66	12.27	14.05	13.65	14.23	15.06	21.3	14.77	16.2	18.02	19.58	23.06
Accounts Payable Turnover	146.88	157.33	109.14	82.18	56.05	46.46	42.4	34.73	37.12	38.82	63.73	53.55	48.84	46.34	51.31
Accounts Payable Turnover Days	2.49	2.32	3.34	4.44	6.51	7.86	8.61	10.51	9.83	9.4	5.73	6.82	7.47	7.88	7.11
Cash Conversion Cycle	15.37	16.87	17.24	14.74	20.46	22.77	23.67	21.55	23.41	35.86	28.75	30.64	29.56	33.82	38.47
Inventory to Cash Days	4.01	5.05	4.06	3.86	2.43	2.53	4.98	3.59	3.12	2.67	4.92	5.05	0.98	2.53	-0.54
Inventories	16	16	23	19	61	60	62	58	61	38	54	67	53	50	62
Raw Materials	1	1	9	3	10	7	8	7	8	7	11	11	10	9	10
Work In Process	4	4	3	3	11	7	9	7	7	4	7	6	5	4	5
Finished Goods	9	10	10	10	31	34	36	36	38	25	36	48	36	31	41
Other Inventory	1	1	1	2	9	13	9	8	7	1	1	1	1	6	6

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	393	332	212	207	125	222
- Cash & Cash Equivalents	9	8	5	62	53	64	49	27	19	48	51	36	30	35	23
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	72	20	6	4	- -	30	27	20	7	- -	- -	- -	- -	- -	- -
+ Total Debt	94	121	110	41	229	200	250	231	268	108	64	87	105	115	98
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	454	345	263	283	204	296
Total Capital	214	194	205	259	601	618	633	551	495	404	409	395	385	340	343
Total Debt/Capital (%)	44.19	62.46	53.69	15.72	38.16	32.33	39.4	42.02	54.18	26.76	15.57	22.07	27.39	33.75	28.47
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.24	0.18	0.33	0.37	0.56	0.33
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.51	0.29	0.2	0.23	0.21	0.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.3	5.44	- -	- -	- -	9.09
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.03	8.61	- -	- -	- -	40.23
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.39	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.8	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	318	329	203	201	120	217
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	378	342	254	276	199	291
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.26	4.74	3.5	3.73	2.67	3.83
TTM Sales	901	816	908	1,107	1,191	1,625	1,632	1,515	1,425	897	1,208	1,336	1,223	965	918
TTM EBITDA	17	-19	31	105	6	59	13	-11	-27	40	63	-36	-1	-27	33
TTM Operating Income	4	-32	19	91	-16	24	-26	-52	-45	21	39	-33	-11	-20	15
TTM Cash Flow to Firm	- -	- -	- -	94	- -	- -	- -	- -	- -	- -	30	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	81	- -	- -	- -	- -	- -	- -	14	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.88	31.56	-6.42	-26.75	-8.22	25.12
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.03	8.61	- -	- -	- -	40.23
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	454	345	263	283	204	296
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.13	4.26	2.56	1.22	1.17	0.73
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.51	0.29	0.2	0.23	0.21	0.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.3	5.44	- -	- -	- -	9.09
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.24	- -	- -	- -	17.72
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.55	- -	- -	- -	8.44
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.36	- -	- -	- -	19.27
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.77	- -	- -	- -	4.51
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.33	0.96	0.69	0.74	0.55	0.91
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.62	1.14	1.08	0.8	0.58	0.43
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.63	1.64	1.68	1.34	0.94	0.98
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.26	0.9	0.63	0.33	0.4	0.23
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.34	0.97	0.73	0.76	0.57	0.93
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.63	1.14	1.13	0.82	0.59	0.44
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.66	1.66	1.77	1.38	0.96	1.02
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.27	0.91	0.66	0.34	0.41	0.24
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.35	0.27	0.15	0.16	0.12	0.23
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.43	0.32	0.24	0.18	0.13	0.11
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.7	0.46	0.37	0.3	0.21	0.25
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.34	0.25	0.14	0.07	0.09	0.06
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.43	12.09	33.62	9.12	-34.04	16.15
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.41	14.28	52.52	9.8	-35.76	7.7
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.79	20.66	82.08	16.42	-57.58	17.56
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.2	11.31	30.5	4.07	-24.47	4.11
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.96	37.29	-10.02	-28.75	-8.63	11.97
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.68	53.92	-15.67	-48.17	-13.9	27.31
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.62	29.51	-5.82	-11.94	-5.91	6.39
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.6	0.34	0.29	0.24	0.22	0.2
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.94	0.48	0.43	0.37	0.3	0.34
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.48	0.27	0.18	0.14	0.18	0.14
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.47	6.4	- -	- -	- -	5.52
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.94	9.16	- -	- -	- -	9.69
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.79	5.1	- -	- -	- -	4.01
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	54.85	10.11	- -	- -	- -	24.44
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	85.27	14.48	- -	- -	- -	42.86
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.92	8.07	- -	- -	- -	17.75
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.42	4.56	2.83	2.74	1.63	2.87
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.75	7.79	6.9	4.93	2.76	3.12
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	540	405	383	298	210	180
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	840	580	569	449	290	316
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	433	323	244	168	169	131

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	6	10	16	24	43	43	44	46	56	72	73	75	76	77	77
Diluted Weighted Avg Shares	2	7	12	23	33	42	43	43	47	59	72	72	73	73	76
Basic Weighted Avg Shares	2	7	12	21	33	42	43	43	47	59	71	72	73	73	75
Revenue per Share	400.73	112.96	74.07	53.22	35.91	38.52	38.19	34.94	30.07	15.31	16.99	18.56	16.68	13.14	12.32
EBITDA per Share	7.39	-2.69	2.53	5.02	0.17	1.4	0.31	-0.25	-0.57	0.68	0.89	-0.5	-0.01	-0.37	0.44
Operating Income per Share	1.77	-4.38	1.54	4.39	-0.48	0.56	-0.6	-1.19	-0.96	0.36	0.54	-0.46	-0.16	-0.27	0.2
Basic EPS, GAAP	0.8	-2.81	-0.17	0.96	-0.6	- -	-0.85	-1.42	-1.9	-0.28	0.63	-0.6	-0.4	-0.82	0.16
Basic EPS from Cont Ops	-1.79	-6	-0.09	1.25	-0.57	0.04	-0.89	-1.57	-2.14	-0.29	0.65	-0.58	-0.38	-0.8	0.18
Diluted EPS, GAAP	0.8	-2.81	-0.17	0.88	-0.6	- -	-0.85	-1.42	-1.9	-0.28	0.62	-0.6	-0.4	-0.82	0.16
Diluted EPS from Cont Ops	-1.78	-6	-0.09	1.15	-0.57	0.04	-0.89	-1.57	-2.14	-0.29	0.64	-0.58	-0.38	-0.8	0.18
Dividend per Share	- -	0.18	0.1	0.17	0.04	0.03	0.03	0.03	0.02	- -	0.04	0.02	0.02	0.02	0.02
Cash Flow per Share	-1.76	-2.89	1.16	4.24	-0.84	0.88	0.85	0.04	-0.66	1.22	0.38	0.08	0.3	-0.05	0.18
Free Cash Flow per Basic Share	-2.81	-3.2	0.83	3.61	-1.46	0.43	0.37	-0.31	-0.73	1.11	0.15	-0.44	-0.1	-0.2	0.12
Cash & Equivalents per Share	1.54	0.77	0.32	2.53	1.24	1.48	1.13	0.58	0.34	0.66	0.7	0.49	0.4	0.46	0.3
Book Value per Share	8.13	5.37	5.53	8.71	8.74	8.96	8.1	6.55	3.96	4.09	4.74	4.1	3.69	2.94	3.17
Tangible Book Value per Share	7.36	4.99	5.33	8.6	8.68	8.89	8.04	6.49	3.91	4.05	4.71	3.9	3.58	2.88	3.07