WidePoint Corporation Financial Ratios — ZMX1 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 (%)	1.1	3.56	-7.3	-28.34	-15.85	-13.67	-13.21	-5.87	0.92	31.53	0.83	-79.38	-24.96	-13.69	-21.91
Return on Assets (%)	0.65	2.06	-4.48	-18.64	-10.42	-8.43	-7.59	-3.13	0.41	12.47	0.39	-37.89	-8.07	-3.15	-3.63
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.22	- -	0.91	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.1	- -	0.42	- -	- -	- -	- -
Gross Margin (%)	22.34	24.85	25.87	25.35	18.68	17.87	18.04	18.25	17.08	11.34	18.74	15.49	14.76	13.33	13.95
EBITDA Margin (%)	2.34	5.04	1.23	-5.28	-5.5	-3.32	-2.6	1.34	2.75	2.69	2.59	-18.17	-0.31	0.97	0.21
Operating Margin (%)	0.25	1.83	-2.51	-8.72	-7.71	-5.31	-4.56	-0.23	0.87	1.79	0.7	-3.57	-3.31	-1.32	-1.85
Incremental Operating Margin (%)	28.59	6.34	24.49	- -	- -	17.13	- -	41.98	5.96	2.97	2.81	- -	- -	4.45	- -
Pretax Margin (%)	0.12	1.31	-2.84	-9.02	-7.83	-5.37	-4.61	-0.31	0.61	1.62	1.12	-19.67	-3.69	-1.36	-1.76
Profit Margin (%)	0.6	1.49	-3.62	-15.76	-7.72	-5.27	-4.66	-1.74	0.22	5.72	0.39	-25.06	-3.82	-1.36	-1.83
Net Income to Common Margin (%)	0.6	1.49	-3.62	-15.76	-7.72	-5.27	-4.66	-1.74	0.22	5.72	0.39	-25.06	-3.82	-1.36	-1.83
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	63.44	- -	65.25	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	1.1	3.56	-7.3	-28.34	-15.85	-13.67	-13.21	-5.87	0.92	31.53	0.83	-79.38	-24.96	-13.69	-21.91

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	8	6	5	4	1	1	- -	- -	6	7	7	5	5	5	5
ST Debt	1	1	2	2	1	- -	- -	- -	1	1	1	1	1	1	1
LT Debt	7	5	3	1	- -	- -	- -	- -	6	6	6	5	4	4	4
Total Debt/EBITDA	8.12	2.23	8.33	-1.34	-0.38	-0.25	-0.24	0.21	2.22	1.34	3.01	-0.31	-14.36	3.55	15.17
Net Debt/EBITDA	5.99	1.52	8.15	3.38	1.66	3.26	2.61	-2.05	-2.46	-3.29	-2.86	0.44	20.92	-4.88	-31.81
Total Debt/EBIT	74.56	6.16	-4.08	-0.81	-0.27	-0.15	-0.13	-1.2	7	2.02	11.22	-0.27	-1.28	-2.62	-1.68
Net Debt/EBIT	54.99	4.2	-4	2.04	1.19	2.04	1.48	12.01	-7.77	-4.96	-10.66	0.38	1.87	3.6	3.53
EBITDA to Interest Expense	13.94	9.55	3.28	-15.06	-27.34	-35.99	-37.77	14.05	9	16.03	8.29	-65.85	-1.38	5.72	1.53
EBITDA-CapEx/Interest Expense	2.64	8.03	0.36	-17.21	-31.55	-44.4	-58.17	7.88	7.34	15.19	7.35	-66.8	-2.25	5.23	0.21
EBIT to Interest Expense	1.52	3.46	-6.7	-24.9	-38.33	-57.64	-66.39	-2.39	2.85	10.64	2.22	-12.93	-14.65	-7.74	-13.76
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	55.16	60.48	62.41	68.01	63.29	59.94	54.93	51.89	38.79	40.02	55.21	36.22	28.61	18.97	14.45
Long-Term Debt/Equity (%)	30.3	20.98	11.4	3.71	1.38	1.46	0.92	0.5	22.43	14.63	14.46	26.74	28.03	30.93	34.09
Long-Term Debt/Capital (%)	22.55	16.62	9.4	3.37	1.32	1.43	0.9	0.5	17.97	12.6	12.43	20.55	21.18	22.68	24.24
Long-Term Debt/Total Assets (%)	16.71	12.69	7.11	2.52	0.87	0.87	0.51	0.26	8.7	5.85	7.98	9.68	8.02	5.87	4.92
Total Debt/Equity (%)	34.34	26.23	21.31	10.23	4.65	2.27	1.85	0.94	24.83	16.05	16.36	30.1	32.38	36.34	40.6
Total Debt/Capital (%)	25.56	20.78	17.57	9.28	4.45	2.22	1.82	0.93	19.89	13.83	14.06	23.13	24.46	26.65	28.88
Total Debt/Total Assets (%)	18.94	15.87	13.3	6.96	2.95	1.36	1.02	0.49	9.63	6.42	9.03	10.9	9.26	6.89	5.87
Net Debt to Equity	25.32	17.87	20.86	-25.85	-20.11	-30.01	-20.39	-9.36	-27.59	-39.45	-15.55	-42.42	-47.16	-49.89	-85.15
Net Debt/Capital (%)	20.19	15.08	17.19	-34.71	-25.13	-42.86	-25.19	-10.29	-28.37	-51.5	-15.42	-48.39	-55.33	-57.71	-153.56
EBITDA	1	3	1	-3	-4	-3	-2	1	3	5	2	-17	- -	1	- -
EBITDA-CapEx	- -	2	- -	-3	-4	-3	-3	1	2	5	2	-17	-1	1	- -
Operating Income (Loss)	- -	1	-1	-5	-5	-4	-3	- -	1	3	1	-3	-4	-2	-3

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	0.18	0.18	- -	0.86	0.45	0.51	0.27	0.12	0.22	0.29	0.25	0.29	0.22	0.13	0.15
Current Ratio	1.2	1.24	0.9	1.82	1.45	1.27	1.13	1.18	1.16	1.24	1.27	1.07	1.04	1.05	1.04
Quick Ratio	1.09	1.12	0.84	1.79	1.43	1.25	1.09	1.13	1.12	1.21	1.2	1.03	1.01	0.96	0.91
CFO/Avg Current Liab	0.12	0.09	-0.11	-0.2	-0.18	0.15	-0.16	-0.11	0.23	0.15	-0.03	0.23	0.02	0.04	0.1
Common Equity/Total Assets	55.16	60.48	62.41	68.01	63.29	59.94	54.93	51.89	38.79	40.02	55.21	36.22	28.61	18.97	14.45
Long-Term Debt/Equity (%)	30.3	20.98	11.4	3.71	1.38	1.46	0.92	0.5	22.43	14.63	14.46	26.74	28.03	30.93	34.09
Long-Term Debt/Capital (%)	22.55	16.62	9.4	3.37	1.32	1.43	0.9	0.5	17.97	12.6	12.43	20.55	21.18	22.68	24.24
Long-Term Debt/Total Assets (%)	16.71	12.69	7.11	2.52	0.87	0.87	0.51	0.26	8.7	5.85	7.98	9.68	8.02	5.87	4.92
Total Debt/Equity (%)	34.34	26.23	21.31	10.23	4.65	2.27	1.85	0.94	24.83	16.05	16.36	30.1	32.38	36.34	40.6
Total Debt/Capital (%)	25.56	20.78	17.57	9.28	4.45	2.22	1.82	0.93	19.89	13.83	14.06	23.13	24.46	26.65	28.88
Total Debt/Total Assets (%)	18.94	15.87	13.3	6.96	2.95	1.36	1.02	0.49	9.63	6.42	9.03	10.9	9.26	6.89	5.87
CFO/Total Liabilities	7.69	6.4	-8.5	-14.96	-15.54	14.35	-14.46	-9.43	14.88	10.51	-3.62	19.41	1.71	2.9	8.36
CFO/CapEx	1.82	2.23	-2.25	-6.44	-4.83	4.46	-2.81	-4.35	11.33	25.1	-4.74	24.77	3	14.26	21.5
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.34	0.91	-0.61	-0.35	0.71	0.69

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	4.42	7.54	6.44	6.6	7.41	9.98	11.42	8.71	7.93	7.15	3.61	8.63	12.12	14.15	11.18
Days Sales Outstanding	82.55	48.39	56.69	55.3	49.23	36.58	31.95	41.92	46.06	51.07	101.18	42.3	30.12	25.79	32.65
Inventory Turnover	- -	184.3	199.35	809.29	1,760.96	849.25	443.7	401.28	424.24	265.44	89.78	195.8	307.21	364.21	260.52
Days Inventory Outstanding	- -	1.98	1.83	0.45	0.21	0.43	0.82	0.91	0.86	1.38	4.07	1.86	1.19	1	1.4
Accounts Payable Turnover	- -	6.02	7.85	8.47	8.24	7.81	7.79	9.36	8.06	6.45	3.04	6.95	7.2	8.47	6.13
Accounts Payable Turnover Days	- -	60.67	46.48	43.1	44.29	46.74	46.85	39.01	45.31	56.57	120.22	52.51	50.7	43.08	59.59
Cash Conversion Cycle	- -	-10.29	12.04	12.65	5.15	-9.73	-14.08	3.81	1.61	-4.13	-14.97	-8.35	-19.4	-16.29	-25.54
Inventory to Cash Days	- -	46.41	54.86	54.85	49.02	36.15	31.13	41.01	45.2	49.69	97.11	40.44	28.93	24.79	31.25
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	83	34	16	21	45	53
- Cash & Cash Equivalents	2	2	- -	13	8	9	5	2	7	16	6	8	7	7	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	8	6	5	4	1	1	- -	- -	6	7	7	5	5	5	5
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	74	34	14	18	43	48
Total Capital	31	30	27	41	34	29	26	25	31	47	48	23	19	19	16
Total Debt/Capital (%)	25.56	20.78	17.57	9.28	4.45	2.22	1.82	0.93	19.89	13.83	14.06	23.13	24.46	26.65	28.88
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.09	0.2	0.38	0.26	0.11	0.1
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.41	0.39	0.15	0.17	0.3	0.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.14	15.09	- -	- -	30.96	156.56
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.81	56.28	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	80	35	16	20	44	52
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	71	35	14	18	42	47
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.28	3.87	1.62	2.07	4.53	4.89
TTM Sales	41	56	47	53	71	78	76	84	102	180	87	94	106	143	151
TTM EBITDA	1	3	1	-3	-4	-3	-2	1	3	5	2	-17	- -	1	- -
TTM Operating Income	- -	1	-1	-5	-5	-4	-3	- -	1	3	1	-3	-4	-2	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	6	- -	-1	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	5	- -	-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	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.12	-23.69	2.81	49.09	28.16	9.6
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.81	56.28	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	74	34	14	18	43	48
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.91	3.81	1.78	1.67	1.93	2.37
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.41	0.39	0.15	0.17	0.3	0.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.14	15.09	- -	- -	30.96	156.56
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.66	101.82	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.4	200.3	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.73	407.05	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.84	101.22	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.05	0.81	0.92	1.4	3.3	4.64
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.98	1.6	1.43	1.21	2.34	3.8
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.87	3.25	2.33	1.58	4.24	6.55
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.29	0.81	0.88	1.01	1.35	2.03
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.19	2.53	6.33	18.97	19.88	22.59
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.04	4.99	9.85	16.34	14.07	18.51
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.87	10.13	16.02	21.35	25.53	31.91
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.65	2.52	6.02	13.66	8.12	9.89
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.44	0.4	0.17	0.19	0.31	0.35
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.42	0.78	0.27	0.17	0.22	0.28
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.61	1.59	0.44	0.22	0.4	0.49
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.28	0.4	0.17	0.14	0.13	0.15
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.39	-28.41	2.7	32.74	26.19	9.16
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.96	-55.88	4.2	28.19	18.54	7.5
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.34	-113.56	6.83	36.85	33.64	12.94
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.83	-28.24	2.57	23.57	10.7	4.01
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.66	-46.6	4.37	42.27	19.93	7.87
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.37	-94.69	7.11	55.24	36.17	13.57
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.29	-23.55	2.67	35.34	11.51	4.21
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.39	0.77	0.25	0.15	0.21	0.26
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.59	1.55	0.42	0.2	0.39	0.47
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.24	0.39	0.14	0.12	0.12	0.12
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.55	29.54	- -	- -	21.53	125.26
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.98	59.88	- -	- -	40.14	228
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.85	15	- -	- -	11.87	59.21
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.92	110.18	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.12	223.32	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.33	55.95	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.35	3.83	1.87	2.32	4.73	5.4
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.09	15.31	4.74	2.61	6.07	7.63
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	71	67	23	16	30	39
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	107	136	39	21	56	70
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	43	34	13	13	16	18

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	6	6	8	8	8	8	8	8	9	9	9	9	9	10
Diluted Weighted Avg Shares	6	6	6	7	8	8	8	8	8	9	9	9	9	9	10
Basic Weighted Avg Shares	6	6	6	7	8	8	8	8	8	8	9	9	9	9	10
Revenue per Share	6.58	8.79	7.34	7.3	8.61	9.48	9.15	10.05	12.11	21.32	9.63	10.78	12.01	15.3	15.57
EBITDA per Share	0.15	0.44	0.09	-0.39	-0.47	-0.31	-0.24	0.13	0.33	0.57	0.25	-1.96	-0.04	0.15	0.03
Operating Income per Share	0.02	0.16	-0.18	-0.64	-0.66	-0.5	-0.42	-0.02	0.11	0.38	0.07	-0.38	-0.4	-0.2	-0.29
Basic EPS, GAAP	0.04	0.13	-0.27	-1.15	-0.66	-0.5	-0.43	-0.17	0.03	1.22	0.04	-2.7	-0.46	-0.21	-0.28
Basic EPS from Cont Ops	0.04	0.13	-0.27	-1.15	-0.66	-0.5	-0.43	-0.17	0.03	1.22	0.04	-2.7	-0.46	-0.21	-0.28
Diluted EPS, GAAP	0.04	0.13	-0.27	-1.15	-0.66	-0.5	-0.43	-0.17	0.03	1.2	0.04	-2.7	-0.46	-0.21	-0.28
Diluted EPS from Cont Ops	0.04	0.13	-0.27	-1.15	-0.66	-0.5	-0.43	-0.17	0.03	1.2	0.04	-2.7	-0.46	-0.21	-0.28
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.23	0.16	-0.18	-0.35	-0.35	0.33	-0.36	-0.26	0.7	0.75	-0.13	0.69	0.07	0.18	0.59
Free Cash Flow per Basic Share	0.1	0.09	-0.26	-0.41	-0.43	0.25	-0.49	-0.32	0.64	0.72	-0.16	0.67	0.05	0.17	0.56
Cash & Equivalents per Share	0.32	0.29	- -	1.61	0.96	1.1	0.63	0.29	0.82	1.8	0.73	0.86	0.78	0.71	0.99
Book Value per Share	3.61	3.75	3.52	4.5	3.9	3.42	3.04	2.9	2.97	4.57	4.71	2.03	1.65	1.43	1.17
Tangible Book Value per Share	- -	0.37	0.36	1.5	1.03	0.66	0.36	0.33	0.47	2.23	1.51	0.3	0.12	0.24	0.24