MannKind Corporation Financial Ratios — NNFN 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-67.45	-75.13	-75.1	-60.75	-141.48	107.65	-122.45	-90.47	-51.53	-56.58	-37.66	-28.36	-3.1	6.35	0.99
Return on Capital (%)	- -	- -	- -	- -	- -	-168.25	- -	- -	- -	- -	- -	- -	- -	-5,509.46	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	- -	- -	- -	- -	71.34	-46.68	26.53	55.62	62.17	48.49	42.37	68.45	73.17	74.79
EBITDA Margin (%)	-249,254	-378,737.14	- -	- -	- -	40.87	-891.11	-264.68	-67.33	-68.44	-58.03	-57.93	6.64	28.01	14.64
Operating Margin (%)	-281,078	-419,885.71	- -	- -	- -	37.24	-803.28	-290.98	-73.78	-38.05	-70.89	-69.08	5.32	24.06	13.34
Incremental Operating Margin (%)	- -	42,806.67	64,117.14	- -	- -	152.57	97.8	82.43	98.22	1,031.58	- -	- -	80.16	67.12	- -
Pretax Margin (%)	-321,608	-485,068.57	- -	- -	- -	71.91	-998.57	-311.34	-82.34	-88.2	-107.27	-87.6	-5.22	10.69	0.4
Profit Margin (%)	-321,608	-483,902.86	- -	- -	- -	71.91	-999	-312.2	-82.34	-87.87	-107.27	-87.6	-6	9.66	1.68
Net Income to Common Margin (%)	-321,608	-483,902.86	- -	- -	- -	71.91	-999	-312.2	-82.34	-87.87	-107.27	-87.6	-6	9.66	1.68
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.6	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	488	332	250	225	214	148	157	102	121	123	289	288	273	50	367
ST Debt	- -	114	102	172	75	71	53	11	5	4	7	10	20	2	38
LT Debt	488	217	148	53	140	77	104	91	116	119	282	279	253	48	329
Total Debt/EBITDA	-3.91	-2.5	-1.61	-1.4	-0.65	2.08	-1.5	-1.39	-2.86	-2.77	-6.61	-4.99	20.63	0.63	7.19
Net Debt/EBITDA	-3.89	-2.04	-1.16	-0.65	-0.47	1.76	-1.08	-0.42	-2.1	-1.24	-3.75	-3.69	2.29	-0.13	5.48
Total Debt/EBIT	-3.47	-2.26	-1.48	-1.25	-0.62	2.21	-1.45	-1.34	-2.72	-2.58	-6.15	-4.5	31.42	0.69	9.47
Net Debt/EBIT	-3.45	-1.84	-1.06	-0.58	-0.45	1.87	-1.04	-0.41	-2	-1.15	-3.49	-3.33	3.48	-0.14	7.21
EBITDA to Interest Expense	-5.71	-6.13	-7.24	-7.88	-13.74	3.87	-7.88	-7.81	-3.89	-4.71	-2.64	-2.33	0.53	2.12	1.35
EBITDA-CapEx/Interest Expense	-6.02	-6.16	-7.61	-9.06	-14.16	3.8	-7.88	-7.85	-4.13	-5.21	-3.33	-2.64	-1.17	1.86	1.23
EBIT to Interest Expense	-6.44	-6.79	-7.89	-8.79	-8.35	3.52	-7.11	-8.59	-4.26	-2.62	-3.23	-2.78	0.42	1.82	1.23
Interest Expense	22	22	21	20	24	18	13	9	11	9	17	25	25	38	38
Common Equity/Total Assets	-157.18	-44.04	-11.87	-18.7	-277.13	-171.48	-253.9	-162.56	-203.28	-166.12	-65.19	-84.85	-51.8	-20.01	-6.44
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	280.06	98.3	67.39	34.77	-102.4	-219.83	-179.72	-125.61	-168.4	-209.5	353.38	736.48	954.88	-166.21	103.99
Long-Term Debt/Total Assets (%)	244.47	86.43	57.21	13.32	110.36	72.07	123.06	84.66	124.18	109.91	87.88	94.43	53.16	12.11	41.54
Total Debt/Equity (%)	-155.54	-299.66	-814.83	-304.87	-61.11	-80.88	-73.03	-58.54	-63.73	-68.42	-138.15	-115.11	-110.75	-63.59	-720.16
Total Debt/Capital (%)	280.06	150.09	113.99	148.81	-157.14	-423.09	-270.8	-141.17	-175.67	-216.62	362.11	761.75	1,030.48	-174.65	116.12
Total Debt/Total Assets (%)	244.47	131.97	96.76	57.02	169.36	138.7	185.42	95.15	129.54	113.65	90.05	97.67	57.37	12.73	46.38
Net Debt to Equity	-154.68	-243.79	-584.35	-141.07	-44.25	-68.41	-52.57	-17.89	-46.71	-30.61	-78.34	-85.13	-12.28	13.05	-548.31
Net Debt/Capital (%)	282.87	169.55	120.65	343.51	-79.37	-216.58	-110.82	-21.79	-89.87	-44.54	-370.07	-668.47	-14.25	13.71	115.82
EBITDA	-125	-133	-155	-161	-331	71	-105	-74	-42	-45	-44	-58	13	80	51
EBITDA-CapEx	-131	-133	-163	-185	-342	70	-105	-74	-45	-49	-55	-65	-29	70	47
Operating Income (Loss)	-141	-147	-169	-180	-202	65	-94	-81	-47	-25	-53	-69	11	69	47

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	0.13	0.43	0.55	0.3	0.22	0.25	0.5	0.95	0.76	0.91	4.22	2.54	2.83	2.41	1
Current Ratio	0.23	0.46	0.6	0.5	0.29	0.84	0.65	1.09	0.93	1.08	4.54	3.49	3.59	3.28	1.7
Quick Ratio	0.13	0.43	0.55	0.42	0.22	0.58	0.53	1	0.81	0.97	4.32	2.79	2.98	2.55	1.23
CFO/Avg Current Liab	-5.69	-1.41	-0.94	0.02	-0.17	-0.43	-0.72	-0.46	-1.26	-0.4	-1.01	-1.4	0.4	0.46	0.14
Common Equity/Total Assets	-157.18	-44.04	-11.87	-18.7	-277.13	-171.48	-253.9	-162.56	-203.28	-166.12	-65.19	-84.85	-51.8	-20.01	-6.44
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	280.06	98.3	67.39	34.77	-102.4	-219.83	-179.72	-125.61	-168.4	-209.5	353.38	736.48	954.88	-166.21	103.99
Long-Term Debt/Total Assets (%)	244.47	86.43	57.21	13.32	110.36	72.07	123.06	84.66	124.18	109.91	87.88	94.43	53.16	12.11	41.54
Total Debt/Equity (%)	-155.54	-299.66	-814.83	-304.87	-61.11	-80.88	-73.03	-58.54	-63.73	-68.42	-138.15	-115.11	-110.75	-63.59	-720.16
Total Debt/Capital (%)	280.06	150.09	113.99	148.81	-157.14	-423.09	-270.8	-141.17	-175.67	-216.62	362.11	761.75	1,030.48	-174.65	116.12
Total Debt/Total Assets (%)	244.47	131.97	96.76	57.02	169.36	138.7	185.42	95.15	129.54	113.65	90.05	97.67	57.37	12.73	46.38
CFO/Total Liabilities	-24.13	-33.11	-44.49	0.87	-12	-26.87	-21.64	-13.34	-31.13	-9.73	-11.63	-14.78	4.73	8.99	2.16
CFO/CapEx	-18.06	-188.16	-16.12	0.17	-5.56	-68.26	- -	-106.58	-34.5	-5.88	-5.38	-10.63	0.8	4.39	4
Altman's Z-Score	- -	- -	- -	- -	- -	- -	-50.67	-39.95	-45.11	-37.76	-12.07	-13.63	-7.57	-7.12	-8.32

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	- -	- -	- -	- -	- -	1,157.34	7.6	8.19	16.74	16.85	16.85	9.26	12.55	21.38	13.91
Days Sales Outstanding	- -	- -	- -	- -	- -	0.32	48.03	44.59	21.8	21.66	21.67	39.4	29.08	17.07	26.24
Inventory Turnover	- -	- -	- -	- -	13.39	42.98	6.91	6.55	7.22	5.4	6.41	3.98	2.5	2.71	2.78
Days Inventory Outstanding	- -	- -	- -	- -	27.26	8.49	52.84	55.76	50.56	67.61	56.95	91.81	146.29	134.44	131.13
Accounts Payable Turnover	- -	- -	- -	1.72	4.79	5.56	3.43	3.46	5.61	4.91	6.55	8.01	6.74	9.28	12.05
Accounts Payable Turnover Days	- -	- -	- -	212.39	76.19	65.66	106.53	105.39	65.03	74.34	55.76	45.57	54.14	39.34	30.28
Cash Conversion Cycle	- -	- -	- -	- -	- -	-56.86	-5.66	-5.04	7.34	14.92	22.85	85.64	121.23	112.17	127.08
Inventory to Cash Days	- -	- -	- -	- -	- -	-8.18	-4.81	-11.18	-28.76	-45.95	-35.28	-52.41	-117.21	-117.37	-104.89
Inventories	- -	- -	- -	10	- -	2	3	4	4	5	7	22	29	28	35
Raw Materials	- -	- -	- -	5	- -	- -	1	1	2	1	3	6	6	6	15
Work In Process	- -	- -	- -	5	- -	2	1	2	1	2	3	14	14	11	11
Finished Goods	- -	- -	- -	- -	- -	- -	1	1	1	1	2	2	9	11	9
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	- -	- -	- -	- -	- -	- -	282	195	289	785	1,105	1,422	996	2,024	1,757
- Cash & Cash Equivalents	3	62	71	121	59	23	44	71	30	67	124	70	238	46	75
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	488	332	250	225	214	148	157	102	121	123	289	288	273	50	367
Enterprise Value	- -	- -	- -	- -	- -	- -	395	227	360	841	1,190	1,540	974	1,877	1,953
Total Capital	174	221	220	151	-136	-35	-58	-73	-69	-57	80	38	26	-29	316
Total Debt/Capital (%)	280.06	150.09	113.99	148.81	-157.14	-423.09	-270.8	-141.17	-175.67	-216.62	362.11	761.75	1,030.48	-174.65	116.12
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.4	0.45	0.34	0.15	0.24	0.19	0.28	0.03	0.19
EV/Sales	- -	- -	- -	- -	- -	- -	33.65	8.13	5.72	12.92	15.78	15.43	4.89	6.57	5.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.69	23.47	38.23
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	112.21	25.86	50.34
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.49	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.03	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	247	150	267	722	1,096	1,386	985	1,896	1,793
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	360	182	338	778	1,181	1,504	963	1,749	1,989
EV per Share	- -	- -	- -	- -	- -	- -	3.32	1.21	1.7	3.47	4.73	5.84	3.61	6.2	6.34
TTM Sales	- -	- -	- -	- -	- -	175	12	28	63	65	75	100	199	286	349
TTM EBITDA	-125	-133	-155	-161	-331	71	-105	-74	-42	-45	-44	-58	13	80	51
TTM Operating Income	-141	-147	-169	-180	-202	65	-94	-81	-47	-25	-53	-69	11	69	47
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	-60	- -	- -	- -	- -	- -	- -	- -	77	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	-61	- -	- -	- -	- -	- -	- -	- -	67	- -

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	- -	- -	- -	- -	- -	- -	-3.82	-3.95	-2.93	-21.92	-14.97	-15.7	-118.01	57.79	130.98
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	112.21	25.86	50.34
Enterprise Value	- -	- -	- -	- -	- -	- -	395	227	360	841	1,190	1,540	974	1,877	1,953
Low Price	- -	- -	- -	- -	- -	- -	0.55	0.99	1.01	0.81	3.07	2.59	3.26	3.25	3.42
EV/Sales	- -	- -	- -	- -	- -	- -	33.65	8.13	5.72	12.92	15.78	15.43	4.89	6.57	5.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.69	23.47	38.23
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	66.46	297.55
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.07	258.74
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	75.73	349.35
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.32	178.15
Price/Book Value	- -	- -	- -	- -	- -	- -	-1.31	-1.12	-1.52	-4.35	-5.28	-5.68	-4.05	-25.68	-34.44
Price/Book Value Average	- -	- -	- -	- -	- -	- -	-1.22	-2.08	-1.48	-2.34	-5.29	-4.01	-4.76	-20.12	-29.95
Price/Book Value High	- -	- -	- -	- -	- -	- -	-3.77	-4.12	-2.6	-5.65	-8.13	-5.73	-6.23	-29.26	-40.43
Price/Book Value Low	- -	- -	- -	- -	- -	- -	-0.3	-1.06	-1.12	-1.09	-3.68	-2.73	-3.58	-12.49	-20.62
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-1.31	-1.12	-1.52	-4.35	-5.28	-5.6	-4	-23.53	-3.96
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-1.22	-2.08	-1.48	-2.34	-5.29	-3.95	-4.71	-18.44	-3.45
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-3.77	-4.12	-2.6	-5.65	-8.13	-5.65	-6.16	-26.82	-4.65
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-0.3	-1.06	-1.12	-1.09	-3.68	-2.69	-3.53	-11.44	-2.37
Price/Sales	- -	- -	- -	- -	- -	- -	21.05	5.4	4.23	11.08	14.52	13.89	4.95	6.42	5
Price/Sales Average	- -	- -	- -	- -	- -	- -	19.5	10.06	4.13	5.95	14.56	9.81	5.83	5.03	4.35
Price/Sales High	- -	- -	- -	- -	- -	- -	60.29	19.95	7.25	14.39	22.37	14.04	7.62	7.32	5.87
Price/Sales Low	- -	- -	- -	- -	- -	- -	4.84	5.14	3.14	2.78	10.13	6.68	4.38	3.12	2.99
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-3.82	-3.99	-3.02	-25.65	-17.75	-17.18	28.89	43.13	95.57
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-3.54	-7.43	-2.94	-13.79	-17.8	-12.14	34.01	33.79	83.1
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-10.93	-14.73	-5.17	-33.32	-27.34	-17.36	44.49	49.14	112.2
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-0.88	-3.8	-2.23	-6.45	-12.39	-8.25	25.55	20.97	57.22
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-3.54	-7.36	-2.86	-11.78	-15.01	-11.09	-138.93	45.27	113.89
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-10.93	-14.59	-5.02	-28.48	-23.06	-15.86	-181.72	65.85	153.78
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-0.88	-3.76	-2.17	-5.51	-10.45	-7.54	-104.34	28.1	78.42
EV/Sales Average	- -	- -	- -	- -	- -	- -	31.88	14.18	5.6	7.34	15.81	11.25	5.78	5.04	4.94
EV/Sales High	- -	- -	- -	- -	- -	- -	78.46	27.01	8.99	16.52	23.69	15.58	7.6	7.56	6.47
EV/Sales Low	- -	- -	- -	- -	- -	- -	15.14	7.8	4.53	3.89	11.35	8.03	4.31	2.93	3.58
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	87.06	17.99	33.75
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	114.4	27.01	44.22
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	64.96	10.47	24.43
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	132.56	19.82	44.43
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	174.18	29.75	58.22
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	98.91	11.53	32.17
Last Price	- -	- -	- -	- -	- -	- -	2.37	1.04	1.36	3.24	4.4	5.39	3.69	6.68	5.71
High Price	- -	- -	- -	- -	- -	- -	6.79	3.86	2.34	4.21	6.77	5.45	5.68	7.61	6.7
Enterprise Value Average	- -	- -	- -	- -	- -	- -	374	395	353	478	1,193	1,122	1,150	1,439	1,724
Enterprise Value High	- -	- -	- -	- -	- -	- -	922	752	567	1,076	1,787	1,554	1,512	2,159	2,259
Enterprise Value Low	- -	- -	- -	- -	- -	- -	178	217	286	254	856	801	858	837	1,248

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	26	57	74	81	86	96	119	187	212	242	251	264	270	303	308
Diluted Weighted Avg Shares	24	36	60	77	81	92	104	144	196	223	249	257	267	284	314
Basic Weighted Avg Shares	24	36	60	77	81	92	104	144	196	223	249	257	267	274	306
Revenue per Share	- -	- -	- -	- -	- -	1.9	0.11	0.19	0.32	0.29	0.3	0.39	0.75	1.04	1.14
EBITDA per Share	-5.12	-3.66	-2.59	-2.09	-4.08	0.78	-1	-0.51	-0.22	-0.2	-0.18	-0.22	0.05	0.29	0.17
Operating Income per Share	-5.77	-4.06	-2.83	-2.33	-2.48	0.71	-0.91	-0.56	-0.24	-0.11	-0.21	-0.27	0.04	0.25	0.15
Basic EPS, GAAP	-6.6	-4.68	-3.2	-2.57	-4.54	1.37	-1.13	-0.6	-0.27	-0.26	-0.32	-0.34	-0.04	0.1	0.02
Basic EPS from Cont Ops	-6.6	-4.68	-3.2	-2.57	-4.54	1.37	-1.13	-0.6	-0.27	-0.26	-0.32	-0.34	-0.04	0.1	0.02
Diluted EPS, GAAP	-6.6	-4.68	-3.2	-2.57	-4.54	1.36	-1.13	-0.6	-0.27	-0.26	-0.32	-0.34	-0.04	0.1	0.02
Diluted EPS from Cont Ops	-6.6	-4.68	-3.2	-2.57	-4.54	1.36	-1.13	-0.6	-0.27	-0.26	-0.32	-0.34	-0.04	0.1	0.02
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-5.08	-3.31	-2.15	0.05	-0.7	-0.85	-0.62	-0.26	-0.45	-0.13	-0.25	-0.31	0.13	0.15	0.06
Free Cash Flow per Basic Share	-5.36	-3.33	-2.28	-0.26	-0.83	-0.86	-0.62	-0.26	-0.47	-0.15	-0.29	-0.34	-0.03	0.12	0.04
Cash & Equivalents per Share	0.12	1.08	0.96	1.49	0.69	0.24	0.37	0.38	0.24	0.28	0.81	0.65	1.09	0.65	0.56
Book Value per Share	-11.92	-1.93	-0.42	-0.91	-4.09	-1.92	-1.8	-0.94	-0.9	-0.75	-0.83	-0.95	-0.91	-0.26	-0.17
Tangible Book Value per Share	-11.92	-1.93	-0.42	-0.91	-4.09	-1.92	-1.8	-0.94	-0.9	-0.75	-0.83	-0.96	-0.92	-0.28	-1.44