Giftify, Inc. Financial Ratios — GIFT Stock

Profitability (USD)

	2002 Y	2003 Y	2004 Y	2005 Y	2016 Y	2017 Y	2017 Y	2018 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2002	08/31/2003	08/31/2004	08/31/2005	05/31/2016	05/31/2017	12/31/2017	05/31/2018	12/31/2018	12/31/2019	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-83.54	-48.72
Return on Assets (%)	-63.88	-61.9	-122.11	-320.44	- -	- -	-5,018.87	-2,269.47	-19.26	-217.84	-322.45	-106.42	-0.47	-50.05	-31.17
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	35.49	36.3	68.24	- -	- -	- -	100	- -	36.16	37.45	88.14	10.8	12.05	14.78	18.63
EBITDA Margin (%)	-5.98	-7.32	-12,062.71	-28,309.89	- -	- -	-16,728.57	- -	-134.57	-248.43	-146.94	-0.93	-1.72	-16.27	-8.94
Operating Margin (%)	-17.33	-18.61	-14,435.6	-28,480.37	- -	- -	-16,914.29	- -	-190.12	-107.38	-148.57	-4.91	-2.41	-20.66	-12.45
Incremental Operating Margin (%)	424.3	- -	20.95	- -	- -	- -	- -	- -	- -	- -	59.44	0.18	- -	- -	- -
Pretax Margin (%)	-24.81	-23.07	-14,975.29	-34,788.99	- -	- -	-19,000	- -	-208.11	-337.4	-150.18	-8.58	-0.11	-21.94	-13.22
Profit Margin (%)	-24.81	-41.47	-31,645.32	-34,668.62	- -	- -	-19,000	- -	-208.11	-337.4	-150.18	-8.58	-0.14	-21.18	-12.61
Net Income to Common Margin (%)	-25.27	-41.7	-35,500.78	-35,992.79	- -	- -	-19,000	- -	-208.11	-337.4	-150.18	-8.58	-0.14	-21.18	-12.61
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	1.84	0.99	20.47	3.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-83.54	-48.72

Credit (USD)

Credit Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2016 Y	2017 Y	2017 Y	2018 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2002	08/31/2003	08/31/2004	08/31/2005	05/31/2016	05/31/2017	12/31/2017	05/31/2018	12/31/2018	12/31/2019	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	6	4	3	3	- -	- -	1	- -	4	5	4	33	9	10	5
ST Debt	6	3	3	- -	- -	- -	1	- -	4	5	- -	32	8	8	4
LT Debt	- -	- -	- -	2	- -	- -	- -	- -	- -	- -	3	- -	2	2	1
Total Debt/EBITDA	-11.97	-5.57	-1.06	-0.28	- -	-11.21	-0.91	-0.43	-4.98	-0.45	-0.74	-36.23	-6.31	-0.67	-0.68
Net Debt/EBITDA	- -	-4.88	-0.92	-0.04	- -	- -	-0.87	-0.42	-4.82	-0.42	-0.3	-34.53	-4.18	-0.36	-0.17
Total Debt/EBIT	-4.13	-2.19	-0.89	-0.27	- -	-11.21	-0.9	-0.43	-3.52	-0.37	-0.66	-5.81	-3.05	-0.53	-0.49
Net Debt/EBIT	- -	-1.92	-0.77	-0.04	- -	- -	-0.86	-0.42	-3.41	-0.34	-0.27	-5.53	-2.02	-0.28	-0.12
EBITDA to Interest Expense	- -	- -	- -	- -	-0.53	-0.78	-8.02	-1.95	-1.3	-7.72	-39.29	-0.33	-0.52	-12.77	-10.63
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-0.53	-0.78	-8.02	-1.95	-1.3	-7.72	-39.29	-0.33	-0.52	-12.77	-10.63
EBIT to Interest Expense	- -	- -	- -	- -	-0.68	-0.78	-8.11	-1.95	-1.83	-3.34	-39.73	-1.75	-0.72	-16.21	-14.8
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	3	3	1	1
Common Equity/Total Assets	-237.43	-26.57	-157.5	-32.66	- -	- -	-3,466.04	-3,897.85	42.96	-1,333.22	-120.37	-193.34	61.17	58.51	70.07
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.83	8.42	6.39
Long-Term Debt/Capital (%)	-494.95	34.47	-2.98	161.86	- -	- -	- -	- -	- -	-3.12	580.13	0.6	4.92	5.74	5.21
Long-Term Debt/Total Assets (%)	6.29	4.36	1.93	59.14	- -	- -	- -	- -	- -	16.7	138.06	0.51	4.18	4.93	4.48
Total Debt/Equity (%)	-99.46	-147.56	-58.87	-211.9	- -	-79.06	-57.7	-76.95	72.15	-59.84	-119.77	-152.59	38.69	46.68	22.66
Total Debt/Capital (%)	-18,581.32	310.26	-143.13	189.36	- -	-377.66	-136.42	-333.8	41.91	-149	605.78	290.17	27.9	31.82	18.47
Total Debt/Total Assets (%)	236.11	39.21	92.68	69.2	- -	- -	2,000	2,999.3	31	797.79	144.17	247.57	23.66	27.31	15.88
Net Debt to Equity	- -	-129.16	-51.12	-32.86	- -	- -	-55.36	-74.38	69.92	-55.72	-48.49	-145.42	25.62	24.99	5.68
Net Debt/Capital (%)	- -	382.3	-107.28	-48.94	- -	- -	-124.02	-290.35	41.15	-129.83	-109.83	338.11	20.17	18.94	5.13
EBITDA	-1	-1	-3	-9	- -	- -	-1	- -	-1	-10	-5	-1	-1	-14	-7
EBITDA-CapEx	-1	-1	-3	-9	- -	- -	-1	- -	-1	-10	-5	-1	-1	-14	-7
Operating Income (Loss)	-2	-2	-4	-9	- -	- -	-1	- -	-1	-4	-5	-5	-2	-18	-10

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2016 Y	2017 Y	2017 Y	2018 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2002	08/31/2003	08/31/2004	08/31/2005	05/31/2016	05/31/2017	12/31/2017	05/31/2018	12/31/2018	12/31/2019	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.03	0.05	0.8	- -	- -	0.02	0.03	0.02	0.03	0.93	0.06	0.24	0.26	0.35
Current Ratio	0.1	0.24	0.21	1.02	- -	- -	0.03	0.03	0.19	0.05	1.11	0.25	0.84	0.73	1.03
Quick Ratio	- -	0.24	0.19	0.97	- -	- -	0.02	0.03	0.03	0.03	0.99	0.1	0.38	0.27	0.37
CFO/Avg Current Liab	-0.05	0.01	-0.52	-1.05	- -	- -	-0.79	-0.08	-0.13	-0.09	-0.24	-0.01	-0.02	-0.29	-0.16
Common Equity/Total Assets	-237.43	-26.57	-157.5	-32.66	- -	- -	-3,466.04	-3,897.85	42.96	-1,333.22	-120.37	-193.34	61.17	58.51	70.07
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.83	8.42	6.39
Long-Term Debt/Capital (%)	-494.95	34.47	-2.98	161.86	- -	- -	- -	- -	- -	-3.12	580.13	0.6	4.92	5.74	5.21
Long-Term Debt/Total Assets (%)	6.29	4.36	1.93	59.14	- -	- -	- -	- -	- -	16.7	138.06	0.51	4.18	4.93	4.48
Total Debt/Equity (%)	-99.46	-147.56	-58.87	-211.9	- -	-79.06	-57.7	-76.95	72.15	-59.84	-119.77	-152.59	38.69	46.68	22.66
Total Debt/Capital (%)	-18,581.32	310.26	-143.13	189.36	- -	-377.66	-136.42	-333.8	41.91	-149	605.78	290.17	27.9	31.82	18.47
Total Debt/Total Assets (%)	236.11	39.21	92.68	69.2	- -	- -	2,000	2,999.3	31	797.79	144.17	247.57	23.66	27.31	15.88
CFO/Total Liabilities	-4.34	0.47	-54.74	-105.98	- -	-3.2	-49.89	-33.73	-6.81	-8.39	-22.79	-0.3	-3.51	-23.15	-16.68
CFO/CapEx	-1.25	0.16	-16.42	-45.59	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.65	-7.23

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2016 Y	2017 Y	2017 Y	2018 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2002	08/31/2003	08/31/2004	08/31/2005	05/31/2016	05/31/2017	12/31/2017	05/31/2018	12/31/2018	12/31/2019	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	10.33	8.12	0.02	0.06	- -	- -	- -	- -	- -	90.09	45.5	119.15	54.31	96.36	540.88
Days Sales Outstanding	35.32	44.95	21,811.43	5,690.26	- -	- -	- -	- -	- -	4.05	8.02	3.06	6.72	3.79	0.67
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	71.01	- -	- -	16.71	18.33	17.21
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.14	- -	- -	21.84	19.91	21.21
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.23	- -	- -	43.94	36.2	35.6
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	112.91	- -	- -	8.31	10.08	10.25
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	-103.72	- -	- -	20.25	13.62	11.63
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.09	- -	- -	-15.12	-16.12	-20.54
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	4	4	4
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	4	4	4

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2016 Y	2017 Y	2017 Y	2018 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2002	08/31/2003	08/31/2004	08/31/2005	05/31/2016	05/31/2017	12/31/2017	05/31/2018	12/31/2018	12/31/2019	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29	36
- Cash & Cash Equivalents	- -	- -	- -	2	- -	- -	- -	- -	- -	- -	2	2	3	3	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	4	3	3	- -	- -	1	- -	4	5	4	33	9	10	5
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36	39
Total Capital	- -	1	-2	1	- -	- -	-1	- -	9	-3	1	11	34	30	27
Total Debt/Capital (%)	-18,581.32	310.26	-143.13	189.36	- -	-377.66	-136.42	-333.8	41.91	-149	605.78	290.17	27.9	31.82	18.47
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.27	0.13
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.41	0.47
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28	33
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35	35
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.34	1.17
TTM Sales	9	9	- -	- -	- -	- -	- -	- -	1	4	3	97	87	89	83
TTM EBITDA	-1	-1	-3	-9	- -	- -	-1	- -	-1	-10	-5	-1	-1	-14	-7
TTM Operating Income	-2	-2	-4	-9	- -	- -	-1	- -	-1	-4	-5	-5	-2	-18	-10
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2016 Y	2017 Y	2017 Y	2018 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2002	08/31/2003	08/31/2004	08/31/2005	05/31/2016	05/31/2017	12/31/2017	05/31/2018	12/31/2018	12/31/2019	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.24	-20.65
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36	39
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.92	0.82
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.41	0.47
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.42	1.63
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.44	1.97
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.11	3.53
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.2	1.22
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.38	-197.57
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-14.4	-237.73
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-30.22	-426.69
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.08	-147.28
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.32	0.39
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.54	0.47
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.14	0.85
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.27	0.29
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.24	-20.65
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-14.15	-24.84
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-29.69	-44.59
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.95	-15.39
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-14.15	-24.84
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-29.69	-44.59
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.95	-15.39
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	0.56
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.27	0.98
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.35	0.36
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.09	1.1
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.93	2.38
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	57	46
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	113	81
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31	30

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2016 Y	2017 Y	2017 Y	2018 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2002	08/31/2003	08/31/2004	08/31/2005	05/31/2016	05/31/2017	12/31/2017	05/31/2018	12/31/2018	12/31/2019	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	3	3	14	14	24	27	33
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	2	3	12	14	16	26	30
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	2	3	12	14	16	26	30
Revenue per Share	11,799.69	2,467.2	4.11	5.64	- -	- -	0.06	- -	0.37	1.39	0.27	7.04	5.44	3.45	2.79
EBITDA per Share	-705.5	-180.61	-495.72	-1,595.81	-0.33	-0.38	-10.28	-2.44	-0.49	-3.46	-0.4	-0.07	-0.09	-0.56	-0.25
Operating Income per Share	-2,044.86	-459.11	-593.23	-1,605.42	-0.42	-0.38	-10.39	-2.44	-0.7	-1.49	-0.4	-0.35	-0.13	-0.71	-0.35
Basic EPS, GAAP	-2,981.95	-1,028.83	-1,458.91	-2,028.88	-1.78	-0.25	-11.67	-3.68	-0.76	-4.69	-0.41	-0.6	-0.01	-0.73	-0.35
Basic EPS from Cont Ops	-2,926.96	-569.3	-615.41	-1,961.03	-1.78	-0.25	-11.67	-3.68	-0.76	-4.69	-0.41	-0.6	-0.01	-0.73	-0.35
Diluted EPS, GAAP	-2,981.95	-1,028.83	-1,458.91	-2,028.88	-1.78	-0.25	-11.67	-3.68	-0.76	-4.69	-0.41	-0.6	-0.01	-0.73	-0.35
Diluted EPS from Cont Ops	-2,926.96	-569.3	-615.41	-1,961.03	-1.78	-0.25	-11.67	-3.68	-0.76	-4.69	-0.41	-0.6	-0.01	-0.73	-0.35
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-524.32	15.31	-799.24	-892.01	-0.17	-0.17	-8.28	-0.47	-0.31	-0.24	-0.1	-0.01	-0.03	-0.13	-0.05
Free Cash Flow per Basic Share	-944.6	-77.66	-847.92	-911.58	-0.17	-0.17	-8.28	-0.47	-0.31	-0.24	-0.1	-0.01	-0.03	-0.13	-0.05
Cash & Equivalents per Share	- -	57.31	57.81	344.2	- -	- -	0.26	0.04	0.04	0.07	0.14	0.14	0.12	0.11	0.08
Book Value per Share	-8,492.72	-416.05	-886.76	-192.3	- -	-3.28	-11.01	-1.37	1.83	-2.6	-0.22	-1.79	1.01	0.77	0.67
Tangible Book Value per Share	-8,492.72	-1,231.22	-1,022.82	-318.27	- -	-3.28	-11.01	-1.37	-1.96	-2.6	-0.22	-1.83	-0.1	-0.13	-0.01