Good Times Restaurants Inc.

GTIM

GTIMGood Times Restaurants Inc. US flag

NASDAQ Capital Market

1.44

USD

-0.01

- -

15.22MMarket Cap

Income Statement (USD)

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

Sales/Revenue/Turnover	21	20	23	28	44	64	79	100	111	110	124	138	138	142	142
+ Sales & Services Revenue	21	20	23	28	44	64	79	100	111	110	124	138	138	142	142
- Cost of Revenue	19	18	21	24	37	55	69	86	98	97	105	122	123	127	128
+ Cost of Goods & Services	19	18	21	24	37	55	69	86	98	97	105	122	123	127	128
Gross Profit	1	2	2	4	7	9	10	13	12	13	19	16	15	16	14
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	2	2	3	4	5	8	9	10	11	9	12	14	12	14	13
+ Selling, General & Admin	2	2	3	4	5	8	9	10	11	9	12	14	12	14	13
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	-1	-1	- -	- -	1	1	1	3	1	5	8	2	3	2	- -
- Non-Operating (Income) Loss	- -	- -	- -	1	2	2	3	3	5	17	-11	3	2	- -	- -
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	1	1	2	3	3	5	17	-11	3	2	- -	- -
Pretax Income	-1	-1	-1	- -	- -	- -	-2	- -	-4	-13	18	-1	1	1	- -
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11	-1	-1
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-1	-1	-1	- -	- -	- -	-2	- -	-4	-13	18	-1	12	2	1
- Net Extraordinary Losses (Gains)	- -	- -	- -	1	1	2	1	2	2	2	3	3	1	1	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	1	1	2	1	2	2	2	3	3	1	1	- -
Income (Loss) Incl. MI	-1	-1	-1	-1	-1	-2	-3	-2	-6	-15	15	-4	10	1	1
- Minority Interest	- -	- -	- -	- -	- -	-1	-1	-1	-1	-1	-2	-2	-1	- -	- -
Net Income, GAAP	-1	-1	-1	-1	-1	-1	-2	-1	-5	-14	17	-3	11	2	1
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-1	-1	-1	-1	-1	-1	-2	-1	-5	-14	17	-3	11	2	1
EBIT	-1	-1	- -	- -	1	1	1	3	1	5	8	2	3	2	- -
EBITDA	- -	- -	- -	1	3	4	4	7	6	13	15	6	7	6	5
EBITDA Margin (%)	0.19	1.37	1.78	4.02	5.75	5.75	5.64	7.17	5.09	11.73	12.21	4.58	4.88	3.93	3.21
EBITA	-1	-1	- -	- -	1	1	1	3	1	5	8	2	3	2	- -
Gross Margin (%)	6.11	8.27	10.03	15.23	14.91	14.27	12.72	13.43	11.25	12.13	15.45	11.55	11.16	11.14	9.56
Operating Margin (%)	-4.12	-2.66	-1.36	1.56	2.73	2.13	1.72	3.21	0.94	4.14	6.15	1.64	2.17	1.23	0.35
Profit Margin (%)	-4.92	-3.94	-3	-2.49	-1.8	-2.05	-2.85	-1.04	-4.64	-12.67	13.54	-1.91	8.02	1.13	0.72
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	0.03	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	1	1	1	1	1	2	3	4	5	8	8	4	4	4	4
Basic Weighted Avg Shares	2	3	3	6	11	12	12	12	13	13	13	12	12	11	11
Basic EPS, GAAP	-0.42	-0.29	-0.27	-0.12	-0.08	-0.11	-0.18	-0.08	-0.41	-1.1	1.32	-0.21	0.94	0.15	0.1
Basic EPS from Cont Ops	-0.37	-0.25	-0.18	-0.06	-0.03	-0.04	-0.13	- -	-0.34	-1.02	1.45	-0.07	0.99	0.17	0.1
Diluted Weighted Avg Shares	2	3	3	6	11	12	12	12	13	13	13	12	12	11	11
Diluted EPS, GAAP	-0.42	-0.29	-0.27	-0.12	-0.08	-0.11	-0.18	-0.08	-0.41	-1.1	1.31	-0.21	0.94	0.14	0.1
Diluted EPS from Cont Ops	-0.37	-0.25	-0.18	-0.06	-0.03	-0.04	-0.13	- -	-0.34	-1.02	1.43	-0.07	0.99	0.17	0.1

Balance Sheet (USD)

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 Current Assets	1	4	7	10	15	8	6	6	5	13	11	12	7	7	5
+ Cash, Cash Equivalents & STI	1	1	6	10	14	6	4	3	3	11	9	9	4	4	3
+ Cash & Cash Equivalents	1	1	6	10	14	6	4	3	3	11	9	9	4	4	3
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	2	- -	- -	- -	- -	1	2	1	1	1	1	1	1	1
+ Accounts Receivable, Net	- -	- -	- -	- -	- -	- -	1	2	1	1	1	1	1	1	1
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	1	1	1	1	1	1	1	1	1	1	1
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	1	1	1	1	1	1	1	1	1	1	1
+ Other ST Assets	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	6	3	3	6	34	39	49	55	55	86	82	75	85	81	79
+ Property, Plant & Equip, Net	6	3	3	6	14	20	28	35	36	77	73	65	63	58	55
+ Property, Plant & Equip	18	15	15	18	27	35	47	58	65	116	116	114	117	116	108
- Accumulated Depreciation	13	12	12	12	13	16	19	23	29	39	43	49	54	58	52
+ LT Investments & Receivables	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	- -	- -	- -	- -	19	19	21	19	19	9	9	10	22	22	23
+ Total Intangible Assets	- -	- -	- -	- -	19	19	19	19	19	9	9	10	10	10	10
+ Goodwill	- -	- -	- -	- -	15	15	15	15	15	5	5	6	6	6	6
+ Other Intangible Assets	- -	- -	- -	- -	4	4	4	4	4	4	4	4	4	4	4
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -	12	12	13
Total Assets	7	7	10	17	48	47	55	61	60	100	94	86	91	87	84
+ Payables & Accruals	1	1	2	2	5	5	7	8	9	7	8	6	8	8	7
+ Accounts Payable	- -	- -	1	1	3	2	3	4	4	3	1	1	3	3	3
+ Accrued Taxes	- -	- -	1	1	1	1	1	2	2	1	1	1	1	1	1
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	1	- -	- -	1	1	2	2	3	4	3	5	5	4	4	3
+ ST Debt	- -	2	- -	- -	3	- -	- -	- -	- -	11	5	5	6	6	6
+ ST Borrowings	- -	2	- -	- -	3	- -	- -	- -	- -	6	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	5	5	6	6	6
+ Other ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Current Liabilities	2	3	2	3	7	5	7	8	9	19	13	13	15	16	14
+ LT Debt	2	- -	- -	- -	1	- -	5	7	13	65	50	46	43	38	36
+ LT Borrowings	2	- -	- -	- -	1	- -	5	7	13	11	- -	- -	1	1	2
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	54	50	46	42	37	33
+ Other LT Liabilities	1	1	1	1	2	4	6	8	9	1	- -	- -	- -	- -	- -
+ Accrued Liabilities	1	1	1	1	2	4	6	8	9	1	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	3	1	1	1	3	4	11	15	22	66	50	46	43	38	36
Total Liabilities	4	4	3	4	10	9	18	24	31	85	63	59	58	54	50
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	20	22	26	33	57	58	59	59	58	58	59	59	57	57	57
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	20	22	26	33	57	58	59	59	58	58	59	59	57	57	57
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	5	7	7
+ Retained Earnings	-18	-18	-19	-20	-21	-22	-24	-25	-31	-44	-28	-30	-19	-18	-17
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	2	3	7	13	37	36	35	34	27	14	30	26	33	32	33
+ Minority/Non Controlling Interest	- -	- -	- -	- -	2	2	3	3	2	1	1	1	- -	1	1
Total Equity	3	3	7	13	38	38	37	37	29	15	31	28	33	33	34
Total Liabilities & Equity	7	7	10	17	48	47	55	61	60	100	94	86	91	87	84
Shares Outstanding	3	3	5	8	12	12	12	12	13	13	13	12	11	11	11
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	58	55	51	48	44	39
Net Debt	1	1	-6	-10	-10	-6	1	4	10	6	-9	-9	-3	-3	- -
Net Debt to Equity	56.15	34.02	-82.02	-72.43	-26.37	-16.65	2.73	10.78	34.94	37.98	-28.69	-32.05	-10.4	-9.01	-0.78
Tangible Common Equity Ratio	36.01	46.15	73.84	78.79	65.79	67.36	50.42	43.32	24.06	6.52	25.78	23.65	28.65	30.29	32.61
Current Ratio	0.71	1.28	3.68	4.07	2.03	1.52	0.88	0.77	0.53	0.72	0.89	0.92	0.44	0.42	0.37
Cash Conversion Cycle	-5.41	-4.14	-4.83	-7.93	-13.21	-9.82	-7.57	-6.82	-5.84	-5.38	-1	2.61	1.31	-1.94	-1.9

Cash Flow Statement (USD)

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

+ Net Income	-1	-1	-1	- -	- -	- -	-2	- -	-4	-13	18	-1	12	2	1
+ Depreciation & Amortization	1	1	1	1	1	2	3	4	5	8	8	4	4	4	4
+ Non-Cash Items	- -	- -	- -	- -	1	1	1	1	4	16	-11	3	-9	-1	-2
+ Stock-Based Compensation	- -	- -	- -	- -	- -	1	1	- -	1	- -	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11	-1	-1
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -	3	16	- -	3	2	1	1
+ Other Non-Cash Adj	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-12	-1	- -	-1	-2
+ Chg in Non-Cash Work Cap	- -	- -	- -	1	1	3	2	2	3	-3	-5	-1	1	- -	-1
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -	- -	- -	-1	1	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	- -	1	2	1	1	1	1	- -	-1	- -	1	- -	-1
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	2	1	2	1	-4	-4	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	-1	- -	1	1	3	5	5	7	7	8	9	5	8	5	2
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	-3	-3	-8	-9	-15	-10	-8	-3	-3	-3	-5	-3	-3
+ Acq of Fixed Prod Assets	- -	- -	-3	-3	-8	-9	-15	-10	-8	-3	-3	-3	-5	-3	-3
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-2	- -
+ Increase in Capital Stock	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-2	- -
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -	-1	-6	-1	-1
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -	-1	-6	-1	-1
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	3	- -	-16	- -	2	1	3	- -	- -	1	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	1	1	- -	-4	-24	-8	-13	-9	-11	-3	-3	-3	-10	-4	-4
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	-2	-1	-2	- -	1	-4	5	2	5	4	-6	- -	1	- -	1
+ Cash From Debt	- -	- -	- -	- -	1	- -	5	4	8	17	- -	- -	1	1	2
+ Repayments of Debt	-2	-1	-2	- -	- -	-4	- -	-2	-3	-13	-6	- -	- -	-1	-1
+ Other Financing Activities	- -	- -	6	6	23	-1	- -	- -	-2	-1	-2	-2	-1	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	- -	-1	4	6	24	-4	6	2	4	3	-9	-3	-2	-2	1
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	6	4	4	-7	-2	-1	-1	9	-3	- -	-5	- -	-1
EBITDA	- -	- -	- -	1	3	4	4	7	6	13	15	6	7	6	5
EBITDA Margin (%)	0.19	1.37	1.78	4.02	5.75	5.75	5.64	7.17	5.09	11.73	12.21	4.58	4.88	3.93	3.21
Free Cash Flow	-1	- -	-2	-2	-4	-3	-10	-4	-1	6	6	3	3	2	-1
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	- -	1	6	1	1
Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6	- -	- -	- -	- -
Free Cash Flow to Equity	-1	- -	-4	-2	-3	-7	-4	-2	4	10	- -	3	4	2	- -
Free Cash Flow per Basic Share	-0.3	-0.12	-0.61	-0.32	-0.42	-0.25	-0.77	-0.32	-0.1	0.46	0.47	0.21	0.27	0.18	-0.14
Price/Free Cash Flow	-10.81	11.95	2.17	7.63	6.08	2.97	1.71	3.42	1.36	1.68	5.32	3.41	2.77	3.67	3.73
Cash Flow to Net Income	0.53	0.03	-1.02	-2.08	-4.01	-4.09	-2.21	-6.29	-1.32	-0.6	0.54	-2	0.72	3.18	1.58
Capital Expenditures	- -	- -	-3	-3	-8	-9	-15	-10	-8	-3	-3	-3	-5	-3	-3