Fuel Tech, Inc. Financial Ratios — FUE1 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 (%)	7.11	3.2	5.9	-22.03	-18.86	-33.97	-26.94	-0.08	-26.07	-17.64	0.16	-3.17	-3.47	-4.54	-5.68
Return on Assets (%)	5.69	2.54	4.72	-17.59	-14.78	-25.99	-19.3	-0.05	-18.85	-13.87	0.13	-2.88	-3.06	-3.92	-4.84
Return on Capital (%)	7.08	3.24	5.89	- -	- -	- -	- -	-0.08	- -	- -	0.2	- -	- -	- -	- -
Return on Invested Capital (%)	7.28	3.28	6	- -	- -	- -	- -	0.24	- -	- -	-3.35	- -	- -	- -	- -
Gross Margin (%)	46.77	41.73	42.82	44.46	38.77	34.07	39.9	35.49	35.55	47.18	49.04	43.22	43.04	42.27	46.42
EBITDA Margin (%)	14.27	8.49	10.07	-26.4	-2.48	-16.54	-12.26	1.69	-23.78	-15.47	-3.08	-4.03	-8.55	-16.88	-11.18
Operating Margin (%)	9.49	5.33	7.32	-2.23	-5.14	-15.45	-8.81	0.76	-24.58	-18.35	-6.14	-5.67	-9.81	-18.71	-13.8
Incremental Operating Margin (%)	48.19	- -	23.94	32.2	37.81	25.59	- -	38.77	30.36	- -	154.88	- -	- -	104.93	66.13
Pretax Margin (%)	9.88	5.2	7.19	-32.65	-7.87	-23.43	-15.75	0.21	-25.72	-18.72	0.28	-5.15	-5.42	-7.42	-8.66
Profit Margin (%)	6.56	2.84	4.67	-22.43	-16.81	-31.52	-23.13	-0.05	-25.77	-18.97	0.22	-5.35	-5.68	-7.73	-8.71
Net Income to Common Margin (%)	6.56	2.84	4.67	-22.43	-16.81	-31.52	-23.13	-0.05	-25.77	-18.97	0.22	-5.35	-5.68	-7.73	-8.71
Effective Tax Rate (%)	33.59	45.33	35.14	- -	- -	- -	- -	27.97	- -	- -	20.59	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	7.11	3.2	5.9	-22.03	-18.86	-33.97	-26.94	-0.08	-26.07	-17.64	0.16	-3.17	-3.47	-4.54	-5.68

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	- -	2	2	- -	- -	- -	- -	- -	2	- -	- -	1	1	1
ST Debt	1	- -	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -	1	1	- -
Total Debt/EBITDA	0.09	- -	0.15	-0.08	- -	- -	- -	- -	-0.05	-0.56	-0.31	-0.18	-0.27	-0.15	-0.19
Net Debt/EBITDA	-2.02	-2.95	-2.37	0.82	11.86	1.3	1.51	-12.58	1.51	2.6	47.99	21.46	7.59	2.01	4
Total Debt/EBIT	0.12	- -	0.2	-0.06	- -	- -	- -	- -	-0.04	-0.45	-0.16	-0.13	-0.23	-0.13	-0.16
Net Debt/EBIT	-2.8	-4.7	-3.26	0.68	3.99	0.98	1.18	-109.45	1.32	2.1	24.11	15.28	6.61	1.81	3.24
EBITDA to Interest Expense	90.33	89.13	196.68	-166.86	-67.7	- -	- -	- -	- -	-872	-39.37	-63.94	-110.29	- -	- -
EBITDA-CapEx/Interest Expense	74.06	61.88	165.36	-213.4	-97.41	- -	- -	- -	- -	-933.75	-43.79	-76.06	-130.19	- -	- -
EBIT to Interest Expense	60.07	55.91	142.86	-14.1	-140.26	- -	- -	- -	- -	-1,034.75	-78.37	-89.82	-126.57	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	78.78	79.55	80.52	79.04	77.59	75.09	67.69	65.84	82.82	74.19	92.45	89.46	86.75	85.98	84.64
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.69	8.03	0.26	0.15	1.22	1.31	1.23
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.68	7.39	0.26	0.15	1.2	1.29	1.21
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.57	5.96	0.24	0.13	1.06	1.12	1.04
Total Debt/Equity (%)	1.33	- -	1.85	2.25	- -	- -	- -	- -	1.38	8.7	0.51	0.43	1.4	1.49	1.45
Total Debt/Capital (%)	1.31	- -	1.81	2.2	- -	- -	- -	- -	1.36	8	0.51	0.42	1.39	1.47	1.43
Total Debt/Total Assets (%)	1.05	- -	1.49	1.78	- -	- -	- -	- -	1.15	6.45	0.47	0.38	1.22	1.28	1.23
Net Debt to Equity	-30.39	-29.03	-29.45	-23.53	-36.77	-27.25	-24.48	-35.35	-41.7	-40.7	-77.69	-52.02	-40.21	-20.28	-29.9
Net Debt/Capital (%)	-43.65	-40.9	-41.75	-30.77	-58.15	-37.46	-32.42	-54.69	-69.86	-66.68	-340.48	-107.48	-65.71	-24.98	-41.78
EBITDA	13	8	11	-21	-2	-9	-6	1	-7	-3	-1	-1	-2	-4	-3
EBITDA-CapEx	11	6	9	-27	-3	-10	-6	- -	-8	-4	-1	-1	-3	-5	-4
Operating Income (Loss)	9	5	8	-2	-4	-9	-4	- -	-7	-4	-1	-2	-3	-5	-4

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	1.25	1.17	1.34	1	1.31	0.84	0.53	0.7	2.28	1.92	11.14	5.52	5.22	3.19	3.97
Current Ratio	2.93	2.86	3.35	3.13	3.17	2.89	2.15	2.37	4.51	3.81	12.87	7.52	6.74	5.06	5.09
Quick Ratio	2.82	2.62	3.2	2.74	2.82	2.19	1.79	1.77	3.63	3.11	12.15	7.14	6.41	4.79	4.82
CFO/Avg Current Liab	0.24	0.4	0.14	0.28	0.39	-0.18	-0.24	0.3	-0.31	-0.52	0.17	-1.04	0.13	-0.59	0.5
Common Equity/Total Assets	78.78	79.55	80.52	79.04	77.59	75.09	67.69	65.84	82.82	74.19	92.45	89.46	86.75	85.98	84.64
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.69	8.03	0.26	0.15	1.22	1.31	1.23
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.68	7.39	0.26	0.15	1.2	1.29	1.21
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.57	5.96	0.24	0.13	1.06	1.12	1.04
Total Debt/Equity (%)	1.33	- -	1.85	2.25	- -	- -	- -	- -	1.38	8.7	0.51	0.43	1.4	1.49	1.45
Total Debt/Capital (%)	1.31	- -	1.81	2.2	- -	- -	- -	- -	1.36	8	0.51	0.42	1.39	1.47	1.43
Total Debt/Total Assets (%)	1.05	- -	1.49	1.78	- -	- -	- -	- -	1.15	6.45	0.47	0.38	1.22	1.28	1.23
CFO/Total Liabilities	20.26	40.01	13.26	28.35	40.66	-19.02	-21.87	27.89	-62.36	-34.85	20.16	-78.35	10.43	-50.18	41.62
CFO/CapEx	2.02	3.42	1.62	0.93	8.64	-2.91	-7.25	8.64	-6.16	-10.96	9.06	-20.09	1.67	-9.08	4.47
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.4	4.73	2.07	0.62	0.1	1.08

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	3.03	3.26	2.29	2.68	2.64	2.35	3.33	2.95	3.94	6.8	8.01	6.08	5.2	5.41
Days Sales Outstanding	108.18	120.58	112.07	159.1	136.19	138.46	155.48	109.6	123.91	92.59	53.69	45.57	60.01	70.25	67.51
Inventory Turnover	89.19	138.1	130.8	56.49	32.64	27.29	27.74	38.35	32.17	65.99	55.56	41.35	37.12	34.71	37.13
Days Inventory Outstanding	4.09	2.64	2.79	6.46	11.18	13.37	13.16	9.52	11.35	5.53	6.57	8.83	9.83	10.51	9.83
Accounts Payable Turnover	5.49	4.9	5.49	5.17	5.62	4.69	3.52	3.93	3.26	5.26	6.45	7.18	6.03	5.42	4.64
Accounts Payable Turnover Days	66.52	74.48	66.48	70.57	64.97	77.88	103.58	92.86	111.9	69.46	56.63	50.81	60.52	67.31	78.74
Cash Conversion Cycle	45.75	48.74	48.39	94.99	82.4	73.96	65.06	26.25	23.35	28.66	3.63	3.59	9.32	13.46	-1.4
Inventory to Cash Days	104.08	117.94	109.28	152.63	125	125.09	142.33	100.08	112.56	87.05	47.12	36.74	50.18	59.74	57.68
Inventories	- -	1	- -	1	2	1	1	1	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	1	- -	1	2	1	1	1	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	107	42	37	32	33	47
- Cash & Cash Equivalents	28	24	28	19	22	12	8	12	11	11	36	23	18	9	12
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	- -	2	2	- -	- -	- -	- -	- -	2	- -	- -	1	1	1
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	98	7	11	3	15	23
Total Capital	90	84	90	74	59	43	34	34	27	24	46	45	44	43	41
Total Debt/Capital (%)	1.31	- -	1.81	2.2	- -	- -	- -	- -	1.36	8	0.51	0.42	1.39	1.47	1.43
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.03	0.02	0.23	0.04	0.03
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.35	0.28	0.41	0.1	0.59	0.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.66	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.71	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	104	42	37	32	33	47
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	96	6	11	3	15	23
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.89	0.22	0.37	0.09	0.48	0.73
TTM Sales	94	98	109	79	74	55	45	57	30	23	24	27	27	25	27
TTM EBITDA	13	8	11	-21	-2	-9	-6	1	-7	-3	-1	-1	-2	-4	-3
TTM Operating Income	9	5	8	-2	-4	-9	-4	- -	-7	-4	-1	-2	-3	-5	-4
TTM Cash Flow to Firm	5	9	3	- -	- -	- -	- -	5	- -	- -	1	- -	- -	- -	- -
TTM Free Cash Flow to Firm	3	6	1	- -	- -	- -	- -	4	- -	- -	1	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	-35.38	61.42	-8.58	114.24	-8.6	20.02
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	98	7	11	3	15	23
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.53	1.4	1.06	0.99	0.95	0.9
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.35	0.28	0.41	0.1	0.59	0.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	767.16	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,426.53	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,598.71	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	767.16	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.78	0.92	0.83	0.73	0.78	1.18
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.62	1.71	0.87	0.87	0.79	1.48
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.75	4.3	1.1	1.22	0.96	2.86
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.99	0.92	0.72	0.69	0.7	0.7
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.43	0.97	0.88	0.77	0.83	1.27
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.25	1.81	0.92	0.92	0.84	1.59
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.53	4.56	1.17	1.29	1.02	3.07
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.53	0.97	0.76	0.73	0.74	0.75
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.63	1.71	1.38	1.17	1.3	1.76
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.47	3.18	1.45	1.4	1.31	2.21
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.57	8.01	1.83	1.96	1.6	4.26
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.86	1.71	1.19	1.11	1.16	1.04
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-38.6	54.44	-9	45.63	-9.55	15.55
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-37.27	101.23	-9.45	54.66	-9.6	19.53
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-46.36	255.36	-11.94	76.25	-11.72	37.66
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-32.17	54.44	-7.75	43.31	-8.49	9.24
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-34.15	114.2	-9.01	136.84	-8.65	25.15
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-42.49	288.1	-11.37	190.91	-10.55	48.5
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-29.48	61.42	-7.38	108.44	-7.64	11.9
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.19	1.78	0.48	0.33	0.6	1.31
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.3	6.72	0.86	0.89	0.89	3.37
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.56	0.28	0.22	0.04	0.45	0.14
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.23	1.4	1.23	1.05	1.07	1.52
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.08	6.57	1.63	1.75	1.32	3.67
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	94	43	13	9	15	35
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	120	163	23	24	22	90
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	80	7	6	1	11	4

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	24	22	23	23	23	23	24	24	25	25	30	30	30	31	31
Diluted Weighted Avg Shares	25	24	23	23	23	23	24	24	24	25	30	30	30	31	31
Basic Weighted Avg Shares	24	23	22	23	23	23	24	24	24	25	30	30	30	31	31
Revenue per Share	3.89	4.3	4.91	3.47	3.19	2.36	1.89	2.34	1.26	0.91	0.82	0.89	0.89	0.82	0.86
EBITDA per Share	0.55	0.37	0.49	-0.92	-0.08	-0.39	-0.23	0.04	-0.3	-0.14	-0.03	-0.04	-0.08	-0.14	-0.1
Operating Income per Share	0.37	0.23	0.36	-0.08	-0.16	-0.36	-0.17	0.02	-0.31	-0.17	-0.05	-0.05	-0.09	-0.15	-0.12
Basic EPS, GAAP	0.26	0.12	0.23	-0.78	-0.54	-0.74	-0.44	- -	-0.32	-0.17	- -	-0.05	-0.05	-0.06	-0.08
Basic EPS from Cont Ops	0.26	0.12	0.23	-0.78	-0.41	-0.62	-0.27	- -	-0.32	-0.17	- -	-0.05	-0.05	-0.06	-0.08
Diluted EPS, GAAP	0.25	0.12	0.23	-0.78	-0.54	-0.74	-0.44	- -	-0.32	-0.17	- -	-0.05	-0.05	-0.06	-0.08
Diluted EPS from Cont Ops	0.25	0.12	0.23	-0.78	-0.41	-0.62	-0.27	- -	-0.32	-0.17	- -	-0.05	-0.05	-0.06	-0.08
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.2	0.38	0.13	0.24	0.3	-0.12	-0.15	0.2	-0.14	-0.11	0.03	-0.14	0.02	-0.11	0.1
Free Cash Flow per Basic Share	0.1	0.27	0.05	-0.02	0.27	-0.16	-0.17	0.18	-0.16	-0.12	0.02	-0.14	0.01	-0.12	0.08
Cash & Equivalents per Share	1.2	1.11	1.23	0.82	0.94	0.5	0.35	0.5	0.44	0.42	1.19	0.87	0.98	0.61	0.8
Book Value per Share	3.76	3.81	3.92	3.16	2.55	1.85	1.42	1.41	1.06	0.88	1.53	1.48	1.44	1.37	1.29
Tangible Book Value per Share	2.64	2.64	2.8	2.61	2.15	1.68	1.26	1.27	0.94	0.78	1.44	1.4	1.36	1.29	1.2