Mitek Systems, Inc. Financial Ratios — MKQ 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	-1.31	-49.6	-37.04	-21.31	9.29	5.6	27.93	-15.06	-0.71	6.52	4.91	2.03	4.27	1.56	3.87
Return on Assets (%)	-1.09	-42.87	-29.35	-16.55	7.23	4.5	23.47	-11.87	-0.55	5.12	2.71	0.94	2.09	0.8	2.02
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.33	5.47	- -	4.63	- -	4.27
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.97	5.22	- -	3.7	- -	3.37
Gross Margin (%)	88.59	86.1	89.17	88.78	90.26	90.22	91.1	86.33	85.5	86.98	87.86	86.18	86.7	85.82	85.09
EBITDA Margin (%)	4.24	-84.12	-47.13	-25.78	9.84	9.26	8.11	-4.98	4.52	16.59	18.55	18.75	19.87	11.12	17.95
Operating Margin (%)	2.5	-86.68	-49.31	-28.24	7.46	5.26	6.1	-12.28	-1.8	8.64	11.08	9.67	10.25	2.32	9.81
Incremental Operating Margin (%)	12.44	693.57	10.19	43.52	117.42	- -	8.84	- -	29.87	61.47	24.47	2.89	13.26	2,917.91	179.25
Pretax Margin (%)	-1.19	-86.27	-49.14	-27.62	7.82	5.64	6.99	-13.75	-4.71	9.29	7.35	2.49	5.99	-0.53	6.46
Profit Margin (%)	-1.22	-86.22	-49.15	-27.63	9.96	5.65	31.05	-18.58	-0.86	7.71	6.66	2.55	4.65	1.9	4.9
Net Income to Common Margin (%)	-1.22	-86.22	-49.15	-27.63	9.96	5.65	31.05	-18.58	-0.86	7.71	6.66	2.55	4.65	1.9	4.9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.95	9.36	- -	22.38	- -	24.23
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-1.31	-49.6	-37.04	-21.31	9.29	5.6	27.93	-15.06	-0.71	6.52	4.91	2.03	4.27	1.56	3.87

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	129	134	140	149	155
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	2	1	153
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	128	132	138	148	2
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.43	5.83	4.94	4.09	7.76	4.81
Net Debt/EBITDA	-12.98	0.88	3.34	1.57	-1.1	-2.81	-3.34	2.85	-4.38	-1.19	4.08	3.53	2.23	2.62	-0.06
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	9.75	11	9.01	66.62	9.24
Net Debt/EBIT	-22.06	0.85	3.19	1.44	-1.46	-4.94	-4.44	1.16	3.65	-2.25	6.82	7.86	4.92	22.48	-0.12
EBITDA to Interest Expense	1.12	-1,058.86	-1,016.64	-766.02	756.9	- -	- -	- -	- -	- -	4.33	3.3	3.78	2.07	3.3
EBITDA-CapEx/Interest Expense	0.59	-1,105.88	-1,234.87	-786.97	734.77	- -	- -	- -	- -	- -	4.06	3.16	3.67	1.91	3.18
EBIT to Interest Expense	0.66	-1,090.97	-1,063.76	-839.1	573.51	- -	- -	- -	- -	- -	2.59	1.7	1.95	0.43	1.8
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	8	9	9	10
Common Equity/Total Assets	90.95	81.07	78.31	76.98	78.54	81.61	85.62	75.02	78.98	78.18	45.95	46.91	50.62	51.92	52.33
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.03	66.12	77.25	67.44	68.82	0.87
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.82	39.56	43.28	40.06	40.68	0.53
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.15	30.38	36.24	34.14	35.73	0.45
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.4	67.13	78.48	68.37	69.2	64.59
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.13	40.17	43.97	40.61	40.9	39.24
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.22	30.84	36.82	34.61	35.92	33.8
Net Debt to Equity	-31.32	-49.44	-90.54	-32.44	-9.05	-22.82	-20.01	-9.46	-15.6	-15.11	46.99	56.1	37.33	23.34	-0.81
Net Debt/Capital (%)	-45.61	-97.78	-956.93	-48.01	-9.95	-29.57	-25.02	-10.45	-18.49	-16.74	31.03	35.12	26.73	18.57	-0.8
EBITDA	- -	-8	-7	-5	2	3	4	-3	4	17	22	27	34	19	32
EBITDA-CapEx	- -	-8	-8	-5	2	3	3	-7	3	16	21	26	33	18	31
Operating Income (Loss)	- -	-8	-7	-5	2	2	3	-8	-2	9	13	14	18	4	18

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	8.93	4.04	4.99	3.87	3.6	4.07	4.46	0.86	1.66	2.46	4.57	1.86	2.59	3.09	0.92
Current Ratio	10.78	4.55	5.36	4.46	4.24	4.84	5.34	1.84	2.7	3.45	5.2	2.84	3.69	4.39	1.19
Quick Ratio	10.6	4.39	5.25	4.35	4.13	4.66	5.21	1.68	2.52	3.32	5.1	2.75	3.57	4.22	1.16
CFO/Avg Current Liab	0.21	-0.73	-0.14	-0.41	0.9	1	1.17	0.38	0.7	1.09	1.17	0.48	0.63	0.68	0.44
Common Equity/Total Assets	90.95	81.07	78.31	76.98	78.54	81.61	85.62	75.02	78.98	78.18	45.95	46.91	50.62	51.92	52.33
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.03	66.12	77.25	67.44	68.82	0.87
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.82	39.56	43.28	40.06	40.68	0.53
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.15	30.38	36.24	34.14	35.73	0.45
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.4	67.13	78.48	68.37	69.2	64.59
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.13	40.17	43.97	40.61	40.9	39.24
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.22	30.84	36.82	34.61	35.92	33.8
CFO/Total Liabilities	17.6	-56.18	-8.63	-34.48	73.44	88.25	101.3	17.72	49.89	65.35	16.46	10.91	15.78	15.93	25.29
CFO/CapEx	1.55	-5.24	-0.41	-18.29	83.63	31.42	21.4	1.31	13.41	30.04	26.92	18.76	30.55	22.04	47.91
Altman's Z-Score	- -	- -	12.48	5.27	7.59	18.67	20.16	5.47	9.06	10.44	3.24	2.85	3.24	2.55	2.08

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	4.91	4.49	11.42	8.61	7.36	7.81	7.53	5.31	5.33	6.63	7.44	5.51	5.07	5.39	5.25
Days Sales Outstanding	74.27	81.36	31.95	42.41	49.59	46.73	48.44	68.68	68.52	55.03	49.08	66.2	71.98	67.68	69.56
Inventory Turnover	7.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	46.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	4.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	82.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	37.41	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	28.21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	- -	- -	156	72	99	265	326	264	376	544	820	408	490	390	443
- Cash & Cash Equivalents	6	7	23	8	3	9	12	9	17	20	30	32	59	93	154
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	129	134	140	149	155
Enterprise Value	- -	- -	127	48	73	231	283	247	343	491	770	452	497	408	405
Total Capital	18	14	26	24	30	39	61	95	107	139	322	305	345	363	395
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.13	40.17	43.97	40.61	40.9	39.24
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.17	0.3	0.28	0.36	0.38
EV/Sales	- -	- -	8.58	2.5	2.87	6.66	6.24	3.88	4.05	4.85	6.43	3.12	2.88	2.37	2.25
EV/EBITDA	- -	- -	- -	- -	29.13	71.91	76.95	- -	89.74	29.21	34.65	16.66	14.48	21.32	12.56
EV/EBIT	- -	- -	- -	- -	38.44	126.64	102.32	- -	- -	55.37	57.99	37.07	31.91	182.97	24.11
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.35	18.34	- -	12.86	- -	6.45
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.06	18.96	- -	13.21	- -	6.57
Diluted Market Cap	- -	- -	141	72	99	273	343	249	367	554	837	418	499	411	455
Diluted Enterprise Value	- -	- -	112	48	72	239	301	232	333	501	787	462	506	430	417
EV per Share	- -	- -	4.18	1.57	2.29	7.05	8.4	6.5	8.5	11.75	17.43	10.12	10.89	9.07	8.87
TTM Sales	10	9	15	19	25	35	45	64	85	101	120	145	173	172	180
TTM EBITDA	- -	-8	-7	-5	2	3	4	-3	4	17	22	27	34	19	32
TTM Operating Income	- -	-8	-7	-5	2	2	3	-8	-2	9	13	14	18	4	18
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	24	42	- -	39	- -	63
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	23	41	- -	38	- -	62

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	- -	- -	-66.89	-27.57	16.35	35.93	34.49	188.84	27.8	23.74	23.27	20.93	16.34	13.6	8.4
EV/EBIT	- -	- -	- -	- -	38.44	126.64	102.32	- -	- -	55.37	57.99	37.07	31.91	182.97	24.11
Enterprise Value	- -	- -	127	48	73	231	283	247	343	491	770	452	497	408	405
Low Price	- -	- -	3.97	2.17	1.9	3.04	5.42	6.96	6.51	5.25	11.32	8.42	8.7	7.28	6.81
EV/Sales	- -	- -	8.58	2.5	2.87	6.66	6.24	3.88	4.05	4.85	6.43	3.12	2.88	2.37	2.25
EV/EBITDA	- -	- -	- -	- -	29.13	71.91	76.95	- -	89.74	29.21	34.65	16.66	14.48	21.32	12.56
Price/Earnings	- -	- -	- -	- -	38.2	130.27	22.69	- -	- -	68.99	101.23	110.35	60.95	123.07	50.42
Price/Earnings Average	- -	- -	- -	- -	39.86	98.24	17.94	- -	- -	49.29	91.2	161.91	58.43	164	49.21
Price/Earnings High	- -	- -	- -	- -	52.99	149.58	24.78	- -	- -	69.75	129.85	244.08	79.71	225.94	60.54
Price/Earnings Low	- -	- -	- -	- -	23.15	48.96	12.72	- -	- -	27.8	61.76	101.62	49.36	103.36	35.41
Price/Book Value	- -	- -	6.07	3	3.27	6.71	5.31	2.77	3.51	4.11	4.25	2.39	2.39	1.82	1.84
Price/Book Value Average	- -	- -	6.15	5.45	3.41	5.06	4.2	3.38	3.82	2.94	3.83	3.5	2.29	2.42	1.8
Price/Book Value High	- -	- -	8.66	8.92	4.53	7.7	5.8	3.98	4.7	4.16	5.45	5.28	3.12	3.33	2.21
Price/Book Value Low	- -	- -	4.68	2.77	1.98	2.52	2.97	2.77	2.45	1.66	2.59	2.2	1.93	1.52	1.29
Price/Tangible Book Value	- -	- -	6.07	3	4.11	7.83	5.81	9.42	7.48	7.04	8.12	-20.01	28.88	13.4	6.61
Price/Tangible Book Value Average	- -	- -	6.15	5.45	4.29	5.9	4.59	11.49	8.14	5.03	7.31	-29.36	27.68	17.86	6.45
Price/Tangible Book Value High	- -	- -	8.66	8.92	5.71	8.99	6.34	13.53	10.03	7.12	10.41	-44.26	37.76	24.61	7.93
Price/Tangible Book Value Low	- -	- -	4.68	2.77	2.49	2.94	3.26	9.42	5.22	2.84	4.95	-18.43	23.38	11.26	4.64
Price/Sales	- -	- -	9.55	3.75	3.8	7.35	7.04	3.92	4.33	5.32	6.74	2.82	2.84	2.34	2.47
Price/Sales Average	- -	- -	9.68	6.81	3.97	5.55	5.57	4.78	4.72	3.8	6.07	4.13	2.72	3.12	2.41
Price/Sales High	- -	- -	13.63	11.13	5.28	8.44	7.69	5.63	5.81	5.38	8.65	6.23	3.71	4.3	2.96
Price/Sales Low	- -	- -	7.37	3.45	2.31	2.76	3.95	3.92	3.03	2.14	4.11	2.59	2.3	1.97	1.73
Price/Cash Flow	- -	- -	-229.75	-29.08	15.8	32.49	30.61	44.27	25.73	22.35	21.63	19.3	15.49	12.73	8.01
Price/Cash Flow Average	- -	- -	-232.9	-52.8	16.49	24.5	24.21	54.04	28.01	15.97	19.49	28.32	14.85	16.96	7.82
Price/Cash Flow High	- -	- -	-328	-86.35	21.92	37.31	33.43	63.63	34.48	22.6	27.74	42.69	20.26	23.37	9.62
Price/Cash Flow Low	- -	- -	-177.37	-26.77	9.58	12.21	17.16	44.27	17.96	9.01	13.19	17.77	12.54	10.69	5.63
Price/Free Cash Flow Average	- -	- -	-67.81	-50.06	17.07	27.1	27.28	230.5	30.27	16.96	20.97	30.71	15.66	18.12	8.2
Price/Free Cash Flow High	- -	- -	-95.5	-81.88	22.69	41.26	37.67	271.41	37.26	24.01	29.86	46.3	21.37	24.96	10.09
Price/Free Cash Flow Low	- -	- -	-51.64	-25.39	9.91	13.51	19.33	188.84	19.41	9.57	14.2	19.27	13.23	11.42	5.9
EV/Sales Average	- -	- -	8.73	5.56	3.04	4.78	4.74	4.8	4.45	3.31	5.75	4.44	2.76	3.13	2.19
EV/Sales High	- -	- -	13.09	9.9	4.38	7.79	6.9	5.7	5.57	4.91	8.36	6.54	3.75	4.27	2.75
EV/Sales Low	- -	- -	6.18	2.2	1.32	1.89	3.09	3.88	2.71	1.64	3.76	2.9	2.34	2.01	1.52
EV/EBITDA Average	- -	- -	- -	- -	30.86	51.64	58.44	- -	98.46	19.97	30.99	23.69	13.89	28.1	12.23
EV/EBITDA High	- -	- -	- -	- -	44.54	84.13	85.1	- -	123.22	29.57	45.08	34.89	18.88	38.35	15.31
EV/EBITDA Low	- -	- -	- -	- -	13.44	20.45	38.05	- -	60.02	9.89	20.26	15.47	11.77	18.06	8.47
EV/EBIT Average	- -	- -	- -	- -	40.73	90.93	77.71	- -	- -	37.85	51.87	52.71	30.6	241.08	23.48
EV/EBIT High	- -	- -	- -	- -	58.78	148.16	113.16	- -	- -	56.05	75.45	77.64	41.59	329.04	29.41
EV/EBIT Low	- -	- -	- -	- -	17.74	36.01	50.6	- -	- -	18.75	33.91	34.42	25.92	154.98	16.26
Last Price	- -	- -	5.14	2.36	3.13	8.08	9.66	6.96	9.32	13.02	18.56	9.14	10.75	8.66	9.7
High Price	- -	- -	7.34	7	4.35	9.28	10.55	10	12.49	13.16	23.81	20.22	14.05	15.91	11.65
Enterprise Value Average	- -	- -	129	107	77	166	215	305	376	336	689	643	476	538	394
Enterprise Value High	- -	- -	194	190	111	270	313	362	471	497	1,002	947	647	734	494
Enterprise Value Low	- -	- -	91	42	34	66	140	247	229	166	450	420	403	346	273

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	24	26	30	31	32	33	34	38	40	42	44	45	46	45	46
Diluted Weighted Avg Shares	22	25	27	30	31	34	36	36	39	43	45	46	46	47	47
Basic Weighted Avg Shares	22	25	27	30	31	32	33	36	39	41	44	45	46	47	46
Revenue per Share	0.48	0.36	0.54	0.63	0.82	1.1	1.37	1.77	2.15	2.45	2.75	3.25	3.79	3.7	3.93
EBITDA per Share	0.02	-0.3	-0.25	-0.16	0.08	0.1	0.11	-0.09	0.1	0.41	0.51	0.61	0.75	0.41	0.71
Operating Income per Share	0.01	-0.31	-0.27	-0.18	0.06	0.06	0.08	-0.22	-0.04	0.21	0.31	0.31	0.39	0.09	0.39
Basic EPS, GAAP	-0.01	-0.31	-0.26	-0.17	0.08	0.06	0.43	-0.33	-0.02	0.19	0.18	0.08	0.18	0.07	0.19
Basic EPS from Cont Ops	-0.01	-0.31	-0.26	-0.17	0.08	0.06	0.43	-0.33	-0.02	0.19	0.18	0.08	0.18	0.07	0.19
Diluted EPS, GAAP	-0.01	-0.31	-0.26	-0.17	0.08	0.06	0.4	-0.33	-0.02	0.18	0.18	0.08	0.17	0.07	0.19
Diluted EPS from Cont Ops	-0.01	-0.31	-0.26	-0.17	0.08	0.06	0.4	-0.33	-0.02	0.18	0.18	0.08	0.17	0.07	0.19
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.01	-0.07	-0.02	-0.08	0.2	0.25	0.32	0.16	0.36	0.58	0.86	0.47	0.69	0.68	1.21
Free Cash Flow per Basic Share	0.01	-0.08	-0.08	-0.09	0.2	0.24	0.3	0.04	0.34	0.56	0.83	0.45	0.67	0.65	1.19
Cash & Equivalents per Share	0.66	0.48	0.96	0.79	0.84	1.03	1.26	0.46	0.82	1.44	4.06	2.02	2.93	2.9	4.23
Book Value per Share	0.75	0.52	0.85	0.78	0.96	1.2	1.82	2.51	2.66	3.17	4.37	3.83	4.5	4.77	5.26
Tangible Book Value per Share	0.74	0.52	0.85	0.78	0.76	1.03	1.66	0.74	1.25	1.85	2.29	-0.46	0.37	0.65	1.47