Golden Phoenix Minerals, Inc. Financial Ratios — GPXM Stock

Profitability (USD)

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	- -	-223.6	-97.46	-71.33	-35.13	-95.11	-58.65	101.84	-1,290.72	458.56	-398.11	440.38	-123.17
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.2	- -	-3.49	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	-143.97	-61.89	-801.48	98.35	- -	-11.16	-385.9	64.77	100	- -	- -	- -
EBITDA Margin (%)	100	100	100	-383.43	-720.37	-4,951.71	-28.88	- -	-2,802.9	-4,198.27	-8,482.54	-7,399.25	- -	- -	- -
Operating Margin (%)	100	100	100	-407.58	-740.66	-5,010.88	-29.63	- -	-2,927.29	-4,267.41	-8,522.34	-7,561.03	- -	- -	- -
Incremental Operating Margin (%)	100	100	100	- -	- -	- -	- -	11.63	- -	- -	- -	- -	-5,556.55	- -	- -
Pretax Margin (%)	- -	- -	- -	-414.63	-796.53	-2,581	-25.72	- -	-2,488.44	-5,897.61	-10,678.59	10,910.37	- -	- -	- -
Profit Margin (%)	-792.92	-3,905.66	-3,023.6	-414.63	-796.53	-2,308.31	-22.6	- -	-4,438.51	2,382.9	-10,297.58	10,910.37	- -	- -	- -
Net Income to Common Margin (%)	-792.92	-3,905.66	-3,023.6	-414.63	-796.53	-2,308.31	-22.6	- -	-4,438.51	2,382.9	-10,297.58	10,910.37	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
Total Debt	- -	- -	- -	1	3	3	- -	- -	3	- -	8	2	2	1	- -
ST Debt	- -	- -	- -	1	3	3	- -	- -	3	- -	8	2	2	1	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	-0.12	-0.59	-0.35	-0.11	-0.08	-1.47	-0.07	-0.48	-0.62	-2.33	-1.69	-0.05
Net Debt/EBITDA	- -	- -	- -	-0.1	-0.47	-0.3	0.65	-0.08	-1.42	0.27	-0.47	-0.5	-2.32	-0.88	-0.04
Total Debt/EBIT	- -	- -	- -	-0.11	-0.58	-0.35	-0.11	-0.07	-1.41	-0.07	-0.48	-0.6	-2.31	-1.68	-0.05
Net Debt/EBIT	- -	- -	- -	-0.09	-0.46	-0.29	0.63	-0.07	-1.36	0.27	-0.47	-0.49	-2.3	-0.88	-0.04
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-43.07	-2.32	-19.31	-52.77	-4.66	-7.46	-17.47	-1,332.35
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	-45.57	-2.33	-19.37	-52.9	-4.66	-7.46	-17.47	-1,332.35
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-44.2	-2.43	-19.63	-53.02	-4.76	-7.52	-17.49	-1,332.45
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1	- -	- -	- -
Common Equity/Total Assets	- -	- -	- -	-77.9	-485.91	-699.64	-447.79	-684.36	-1,545.3	-2,255.72	-5,285.42	-16,637.3	-473,588.2	-6,597.15	-175,688.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	74.43	- -	- -	5.02	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	-2.21	-0.13	-0.03	-0.32	-0.32	-0.14	-0.05	-0.45	- -	- -	- -	-0.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	1.45	0.59	0.18	1.43	2.2	2	1.1	20.72	- -	- -	- -	130.16
Total Debt/Equity (%)	- -	- -	- -	-15.62	-39.71	-61.24	201.52	-6.77	-40.86	68.89	-103.19	-46.16	-39.9	-98.1	-4.54
Total Debt/Capital (%)	- -	- -	- -	-18.51	-11.43	-9.54	-0.87	-0.72	-5.82	-0.68	-14.33	-2.56	-2.57	-2.3	-0.07
Total Debt/Total Assets (%)	- -	- -	- -	12.17	49.85	60.99	3.88	4.92	85.03	15.16	662.63	414.85	11,874.37	148.37	130.16
Net Debt to Equity	- -	- -	- -	-12.72	-31.69	-51.68	-1,204.91	-6.76	-39.37	-280.68	-101.24	-37.33	-39.77	-51.49	-3.7
Net Debt/Capital (%)	- -	- -	- -	-15.08	-9.12	-7.93	4.95	-0.72	-5.6	2.66	-14.02	-2.06	-2.56	-1.19	-0.06
EBITDA	- -	- -	- -	-6	-5	-9	-3	-4	-2	-5	-17	-2	-1	-1	-1
EBITDA-CapEx	- -	- -	- -	-7	-6	-9	-3	-4	-2	-5	-17	-2	-1	-1	-1
Operating Income (Loss)	- -	- -	- -	-6	-6	-9	-3	-4	-2	-5	-17	-3	-1	-1	-1

Liquidity (USD)

API Chat

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
Cash Ratio	- -	- -	- -	- -	- -	0.1	0.67	- -	0.02	1.33	0.08	0.08	- -	0.31	0.02
Current Ratio	- -	- -	- -	0.03	0.07	0.18	0.7	0.01	0.02	1.51	0.09	0.08	- -	0.4	0.04
Quick Ratio	- -	- -	- -	- -	0.02	0.12	0.67	- -	0.02	1.33	0.08	0.08	- -	0.31	0.02
CFO/Avg Current Liab	- -	- -	- -	-0.87	-0.26	-0.54	-0.4	-0.44	-0.38	-1.25	-1.6	-0.17	-0.1	-0.5	-0.39
Common Equity/Total Assets	- -	- -	- -	-77.9	-485.91	-699.64	-447.79	-684.36	-1,545.3	-2,255.72	-5,285.42	-16,637.3	-473,588.2	-6,597.15	-175,688.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	74.43	- -	- -	5.02	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	-2.21	-0.13	-0.03	-0.32	-0.32	-0.14	-0.05	-0.45	- -	- -	- -	-0.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	1.45	0.59	0.18	1.43	2.2	2	1.1	20.72	- -	- -	- -	130.16
Total Debt/Equity (%)	- -	- -	- -	-15.62	-39.71	-61.24	201.52	-6.77	-40.86	68.89	-103.19	-46.16	-39.9	-98.1	-4.54
Total Debt/Capital (%)	- -	- -	- -	-18.51	-11.43	-9.54	-0.87	-0.72	-5.82	-0.68	-14.33	-2.56	-2.57	-2.3	-0.07
Total Debt/Total Assets (%)	- -	- -	- -	12.17	49.85	60.99	3.88	4.92	85.03	15.16	662.63	414.85	11,874.37	148.37	130.16
CFO/Total Liabilities	- -	- -	- -	-33.13	-17.81	-48.97	-24.51	-15.68	-21.93	-301.35	-87.56	-28.5	-9.24	-68.01	-61.91
CFO/CapEx	- -	- -	- -	-5.86	-16.33	-25.41	-43.82	-7.23	-539.37	-367.89	-192.38	-384.94	- -	- -	- -
Altman's Z-Score	- -	- -	- -	-9.63	-10.56	-13.62	-2.68	-12.48	-25.47	-19.48	-126.78	-267.69	-7,200.12	-97.55	-2,604.14

Working Capital (USD)

API Chat

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
Accounts Receivable Turnover	- -	- -	- -	- -	5.74	0.89	151.56	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	63.6	408.39	2.41	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	58.02	15.73	45.82	5.19	46.59	4.58	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	6.29	23.2	7.97	70.37	7.83	79.77	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	4.48	0.72	1.36	0.23	1.65	0.03	0.7	0.23	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	81.44	504.23	267.77	1,594.02	220.59	11,689.46	520.61	1,557.07	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	-75.15	-417.43	148.59	-1,521.24	- -	-11,609.68	-520.61	-1,557.07	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	-6.29	40.4	400.43	-67.96	- -	-79.77	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
Market Capitalization	4	15	41	24	24	54	51	3	11	50	19	2	- -	1	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	2	- -	- -	2	- -	- -	- -	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1	3	3	- -	- -	3	- -	8	2	2	1	- -
Enterprise Value	4	15	41	25	27	57	49	3	13	49	27	3	2	2	1
Total Capital	- -	- -	- -	-4	-28	-32	-37	-44	-45	-44	-57	-60	-61	-59	-61
Total Debt/Capital (%)	- -	- -	- -	-18.51	-11.43	-9.54	-0.87	-0.72	-5.82	-0.68	-14.33	-2.56	-2.57	-2.3	-0.07
Total Debt / EV	- -	- -	- -	0.03	0.12	0.05	0.01	0.1	0.2	0.01	0.31	0.5	0.77	0.88	0.08
EV/Sales	12.4	125.77	419.38	15.81	36.13	320.2	4.72	- -	209.17	455.67	132.2	91.73	- -	- -	- -
EV/EBITDA	12.4	125.77	419.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	12.4	125.77	419.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	4	15	41	24	24	54	51	3	11	52	19	2	- -	1	1
Diluted Enterprise Value	4	15	41	25	27	57	49	3	13	51	27	3	2	2	1
EV per Share	0.1	0.24	0.46	0.23	0.18	0.39	0.28	0.02	0.06	0.21	0.08	0.01	0.01	- -	- -
TTM Sales	- -	- -	- -	2	1	- -	10	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	-6	-5	-9	-3	-4	-2	-5	-17	-2	-1	-1	-1
TTM Operating Income	- -	- -	- -	-6	-6	-9	-3	-4	-2	-5	-17	-3	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	-3	-3	-5	-2	-2	-1	-4	-8	-1	- -	-2	-1
TTM Free Cash Flow to Firm	- -	- -	- -	-3	-2	-5	-2	-1	-1	-4	-8	-1	- -	-2	-1

Multiples (USD)

API Chat

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
Price/Free Cash Flow	- -	- -	- -	-8.47	-9.84	-11.48	-26.01	-2	-5.19	-11.29	-2.39	-1.76	-1.27	-0.58	-0.87
EV/EBIT	12.4	125.77	419.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	4	15	41	25	27	57	49	3	13	49	27	3	2	2	1
Low Price	0.08	0.08	0.14	0.15	0.09	0.16	0.2	0.01	0.01	0.03	0.05	- -	- -	- -	- -
EV/Sales	12.4	125.77	419.38	15.81	36.13	320.2	4.72	- -	209.17	455.67	132.2	91.73	- -	- -	- -
EV/EBITDA	12.4	125.77	419.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.6	- -	0.5	- -	0.44	- -
Price/Earnings Average	-1.81	-3.34	-9.59	-4.95	-4.14	-13.34	-24.64	-3.92	-2.42	6.44	-1.98	2.71	-2.33	0.76	-1.8
Price/Earnings High	-3.2	-8.45	-17.04	-8.33	-6.38	-19.86	-38.99	-8.32	-6.43	20.8	-3.41	10.45	-4.48	1.77	-4.8
Price/Earnings Low	-1.27	-1.07	-4.37	-2.53	-2.25	-5.67	-15.08	-0.21	-0.76	2.87	-0.77	0.42	-0.45	0.13	-0.79
Price/Book Value	- -	- -	- -	-5.32	-0.76	-1.54	-1.36	-0.07	-0.23	-1.13	-0.29	-0.03	-0.01	-0.01	-0.01
Price/Book Value Average	- -	- -	- -	-7.1	-0.79	-1.55	-1.55	-0.62	-0.14	-0.37	-0.63	-0.16	-0.03	-0.03	-0.02
Price/Book Value High	- -	- -	- -	-11.96	-1.22	-2.3	-2.45	-1.32	-0.38	-1.2	-1.08	-0.62	-0.05	-0.06	-0.05
Price/Book Value Low	- -	- -	- -	-3.62	-0.43	-0.66	-0.95	-0.03	-0.04	-0.16	-0.24	-0.02	-0.01	- -	-0.01
Price/Tangible Book Value	- -	- -	- -	-5.32	-2.96	-10.82	317.31	-0.64	-1.68	115.44	-2.41	-0.55	-0.12	-0.65	-0.56
Price/Tangible Book Value Average	- -	- -	- -	-7.1	-3.06	-10.86	360.18	-5.86	-1.06	37.93	-5.17	-3	-0.45	-1.12	-1.06
Price/Tangible Book Value High	- -	- -	- -	-11.96	-4.71	-16.16	570.08	-12.45	-2.83	122.51	-8.92	-11.56	-0.87	-2.61	-2.82
Price/Tangible Book Value Low	- -	- -	- -	-3.62	-1.66	-4.62	220.5	-0.32	-0.33	16.88	-2.01	-0.46	-0.09	-0.2	-0.46
Price/Sales	12.4	125.77	419.38	15.36	31.86	306.95	4.91	- -	169.49	467.03	94.9	54.74	- -	- -	- -
Price/Sales Average	14.38	130.46	289.96	20.51	32.97	308.04	5.57	- -	107.34	153.46	203.45	295.67	- -	- -	- -
Price/Sales High	25.38	330.16	515.11	34.55	50.78	458.38	8.81	- -	285.28	495.67	351.12	1,140.36	- -	- -	- -
Price/Sales Low	10.03	41.92	132.2	10.47	17.92	130.97	3.41	- -	33.56	68.29	79.08	45.61	- -	- -	- -
Price/Cash Flow	- -	- -	- -	-7.03	-9.24	-11.03	-25.42	-1.72	-5.18	-10.81	-2.38	-1.75	-1.27	-0.58	-0.87
Price/Cash Flow Average	- -	- -	- -	-9.38	-9.56	-11.07	-28.85	-15.72	-3.28	-3.55	-5.11	-9.46	-4.9	-0.99	-1.66
Price/Cash Flow High	- -	- -	- -	-15.81	-14.72	-16.47	-45.67	-33.41	-8.72	-11.47	-8.81	-36.5	-9.42	-2.31	-4.41
Price/Cash Flow Low	- -	- -	- -	-4.79	-5.2	-4.71	-17.66	-0.85	-1.03	-1.58	-1.98	-1.46	-0.95	-0.17	-0.72
Price/Free Cash Flow Average	- -	- -	- -	-11.32	-10.18	-11.52	-29.53	-18.25	-3.29	-3.71	-5.13	-9.49	-4.9	-0.99	-1.66
Price/Free Cash Flow High	- -	- -	- -	-19.06	-15.68	-17.15	-46.73	-38.77	-8.74	-11.98	-8.86	-36.6	-9.42	-2.31	-4.41
Price/Free Cash Flow Low	- -	- -	- -	-5.78	-5.53	-4.9	-18.08	-0.99	-1.03	-1.65	-2	-1.46	-0.95	-0.17	-0.72
EV/Sales Average	14.38	130.46	289.96	20.96	37.23	322.45	5.4	- -	147.02	142.1	243.31	332.66	- -	- -	- -
EV/Sales High	25.38	330.16	515.11	35.01	55.05	472.8	8.64	- -	324.96	484.31	390.98	1,177.35	- -	- -	- -
EV/Sales Low	10.03	41.92	132.2	10.92	22.19	145.38	3.24	- -	73.24	56.94	118.94	82.6	- -	- -	- -
EV/EBITDA Average	14.38	130.46	289.96	-5.47	-5.17	-6.51	-18.69	-6.61	-5.25	-3.38	-2.87	-4.5	-4.98	-2.81	-1.11
EV/EBITDA High	25.38	330.16	515.11	-9.13	-7.64	-9.55	-29.93	-14.04	-11.59	-11.54	-4.61	-15.91	-7.42	-5.37	-2.9
EV/EBITDA Low	10.03	41.92	132.2	-2.85	-3.08	-2.94	-11.22	-0.36	-2.61	-1.36	-1.4	-1.12	-2.84	-1.22	-0.51
EV/EBIT Average	14.38	130.46	289.96	-5.14	-5.03	-6.44	-18.22	-6.44	-5.02	-3.33	-2.85	-4.4	-4.94	-2.8	-1.11
EV/EBIT High	25.38	330.16	515.11	-8.59	-7.43	-9.44	-29.17	-13.68	-11.1	-11.35	-4.59	-15.57	-7.36	-5.36	-2.9
EV/EBIT Low	10.03	41.92	132.2	-2.68	-3	-2.9	-10.93	-0.35	-2.5	-1.33	-1.4	-1.09	-2.82	-1.22	-0.51
Last Price	0.1	0.24	0.46	0.22	0.16	0.38	0.3	0.02	0.05	0.21	0.06	- -	- -	- -	- -
High Price	0.22	0.63	0.56	0.5	0.26	0.56	0.53	0.31	0.08	0.22	0.22	0.1	0.01	0.01	0.01
Enterprise Value Average	5	15	28	33	28	57	56	28	9	15	49	11	3	2	1
Enterprise Value High	9	39	51	55	41	84	90	59	20	52	79	40	5	4	3
Enterprise Value Low	3	5	13	17	17	26	34	2	5	6	24	3	2	1	- -

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
Shares Outstanding	- -	- -	- -	116	136	180	181	203	223	272	368	370	401	457	467
Diluted Weighted Avg Shares	40	62	89	109	149	145	173	189	212	247	318	384	384	450	458
Basic Weighted Avg Shares	40	62	89	109	149	145	173	189	212	237	318	384	384	450	458
Revenue per Share	0.01	- -	- -	0.01	0.01	- -	0.06	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	0.01	- -	- -	-0.05	-0.04	-0.06	-0.02	-0.02	-0.01	-0.02	-0.05	-0.01	- -	- -	- -
Operating Income per Share	0.01	- -	- -	-0.06	-0.04	-0.06	-0.02	-0.02	-0.01	-0.02	-0.05	-0.01	- -	- -	- -
Basic EPS, GAAP	-0.07	-0.07	-0.03	-0.06	-0.04	-0.03	-0.01	-0.04	-0.01	0.01	-0.07	0.01	- -	- -	- -
Basic EPS from Cont Ops	-0.07	-0.07	-0.04	-0.06	-0.04	-0.03	-0.02	-0.02	-0.01	-0.03	-0.07	0.01	- -	- -	- -
Diluted EPS, GAAP	-0.07	-0.07	-0.03	-0.06	-0.04	-0.03	-0.01	-0.04	-0.01	0.01	-0.07	0.01	- -	- -	- -
Diluted EPS from Cont Ops	-0.07	-0.07	-0.04	-0.06	-0.04	-0.03	-0.02	-0.02	-0.01	-0.03	-0.07	0.01	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	-0.03	-0.02	-0.03	-0.01	-0.01	-0.01	-0.02	-0.03	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	-0.04	-0.02	-0.04	-0.01	-0.01	-0.01	-0.02	-0.03	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	0.01	- -	- -	0.01	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	-0.04	-0.21	-0.24	-0.22	-0.23	-0.22	-0.19	-0.2	-0.16	-0.16	-0.13	-0.13
Tangible Book Value per Share	- -	- -	- -	-0.04	-0.05	-0.03	- -	-0.02	-0.03	- -	-0.02	-0.01	-0.01	- -	- -

Golden Phoenix Minerals, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)