Gyrodyne , LLC Financial Ratios — GYRO Stock

Profitability (USD)

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-9.46	12	11.15	-7.31	-5.78	223.19	124.99	1.78	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-5.32	5.35	4.59	-2.85	-2.57	108.65	49.66	0.31	- -	- -	- -	- -	- -	- -
Return on Capital (%)	- -	- -	- -	- -	- -	- -	173.42	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	-6.22	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	69.28	55.13	59.59	60.03	57.47	53.74	50.01	47.34	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	-61.38	-19.57	-25.25	18.08	17.79	-92.35	-292.78	-41.67	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	-61.45	-30.83	-39.89	4.81	7.33	-116.13	-270.96	-60.95	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	160.29	- -	306.49	- -	1,168.18	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-67.02	-28.17	-53.93	-17.52	-20.38	3,220.96	-308.12	-74.17	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	-53.17	45.55	31.5	-19.48	-20.38	1,985.29	915.78	2.98	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	-53.17	45.55	31.5	-19.48	-20.38	1,985.29	915.78	2.98	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	38.36	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	-332.56	- -	- -	- -	- -	57.33	147.67	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-40.91	12	11.15	-7.31	-5.78	95.23	-59.58	1.78	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	6	21	18	22	21	5	16	18	- -	10	10	- -	- -	- -
ST Debt	- -	- -	11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	6	11	18	22	21	5	16	18	- -	10	10	- -	- -	- -
Total Debt/EBITDA	- -	-3.07	-31.88	-14.88	21.65	21.54	-1.09	-1.1	-8.5	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	-1.14	-30.06	-14.17	19.52	10.97	19.35	-0.21	-6.55	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	-2.81	-20.23	-9.42	137.59	297.61	-0.87	-1.03	-5.78	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	-1.05	-19.08	-8.97	124.03	151.56	15.39	-0.2	-4.45	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	-11.03	-1.42	-1.29	0.89	0.82	-4.77	-2,562.05	-2.75	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-32.26	-19.12	-17.22	-0.64	0.17	-5.36	-2,716.81	-4.17	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	-11.04	-2.24	-2.04	0.24	0.34	-6	-2,371.16	-4.03	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	1	1	1	1	- -	1	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	63.95	47.49	42.02	40.53	37.62	50.18	48.15	17.53	17.44	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	- -	42.25	83.24	124.13	145.21	88.14	7.74	57.66	74.74	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	29.7	31.24	55.38	59.22	46.85	7.18	36.57	42.77	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	20.06	34.98	50.31	54.63	44.23	3.73	31.67	39.96	- -	20.77	16.86	- -	- -	- -
Total Debt/Equity (%)	- -	42.25	166.49	124.13	145.21	88.14	7.74	57.66	74.74	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	29.7	62.47	55.38	59.22	46.85	7.18	36.57	42.77	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	20.06	69.96	50.31	54.63	44.23	3.73	31.67	39.96	- -	20.77	16.86	- -	- -	- -
Net Debt to Equity	-14.91	15.72	156.98	118.19	130.89	44.89	-137.65	11.06	57.57	- -	- -	- -	- -	- -	- -
Net Debt/Capital (%)	-17.53	13.59	61.09	54.17	56.69	30.98	365.62	9.96	36.54	- -	- -	- -	- -	- -	- -
EBITDA	- -	-2	-1	-1	1	1	-5	-15	-2	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	-5	-9	-16	-1	- -	-5	-16	-3	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	-2	-1	-2	- -	- -	-6	-14	-3	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	8.85	13.38	1.54	0.35	0.72	8.13	80.32	3.03	4.46	7.68	0.37	0.23	- -	- -	- -
Current Ratio	9.32	13.86	1.66	0.63	1.58	9.81	80.98	3.32	4.87	7.73	0.38	0.24	- -	- -	- -
Quick Ratio	9.04	13.53	1.57	0.38	0.77	8.19	80.44	3.04	4.46	7.73	0.38	0.24	- -	- -	- -
CFO/Avg Current Liab	- -	-1.79	-0.23	-0.37	-0.12	-0.23	129.08	-2.43	-1.43	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	63.95	47.49	42.02	40.53	37.62	50.18	48.15	17.53	17.44	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	- -	42.25	83.24	124.13	145.21	88.14	7.74	57.66	74.74	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	29.7	31.24	55.38	59.22	46.85	7.18	36.57	42.77	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	20.06	34.98	50.31	54.63	44.23	3.73	31.67	39.96	- -	20.77	16.86	- -	- -	- -
Total Debt/Equity (%)	- -	42.25	166.49	124.13	145.21	88.14	7.74	57.66	74.74	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	29.7	62.47	55.38	59.22	46.85	7.18	36.57	42.77	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	20.06	69.96	50.31	54.63	44.23	3.73	31.67	39.96	- -	20.77	16.86	- -	- -	- -
CFO/Total Liabilities	- -	-25.34	-4.82	-7.94	-1.4	-2	231.84	-35.26	-26.79	- -	- -	- -	- -	- -	- -
CFO/CapEx	- -	-1.06	-0.1	-0.11	-0.2	-0.61	284.3	-9.11	-5.14	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	2.92	1.44	1.56	2.66	3.95	2.08	-0.3	-0.02	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	27.06	29.86	32.89	27.78	35.89	44.07	42.21	95.83	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	13.49	12.22	11.1	13.14	10.17	8.28	8.65	3.81	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	68	52	28	48	91	133	94	17	6	38	17	12	16	20	20
- Cash & Cash Equivalents	3	3	1	1	2	10	94	13	4	6	6	4	3	6	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	19	16	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	6	21	18	22	21	5	16	18	- -	10	10	- -	- -	- -
Enterprise Value	41	43	40	65	111	144	1	35	29	27	21	18	12	14	16
Total Capital	20	19	34	33	37	45	70	44	41	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	29.7	62.47	55.38	59.22	46.85	7.18	36.57	42.77	- -	- -	- -	- -	- -	- -
Total Debt / EV	- -	0.13	0.53	0.28	0.2	0.15	9.91	0.46	0.61	- -	0.47	0.55	- -	- -	- -
EV/Sales	- -	14.91	11.79	13.39	19.98	26.1	0.1	7.03	5.84	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	110.52	146.75	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	702.37	2,027.83	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	68	52	28	48	91	121	94	17	6	38	17	12	16	20	20
Diluted Enterprise Value	41	43	40	65	111	131	1	35	29	27	21	18	12	14	16
EV per Share	366.34	373.02	342.29	554.96	950.98	1,074.87	3.78	263.99	215.44	18.21	14.44	11.93	7.78	6.34	7.18
TTM Sales	- -	3	3	5	6	6	5	5	5	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	-2	-1	-1	1	1	-5	-15	-2	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	-2	-1	-2	- -	- -	-6	-14	-3	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	162	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	162	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-7.3	-3.13	-2.84	-44.03	-95.81	0.58	-1.85	-0.84	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	702.37	2,027.83	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	41	43	40	65	111	144	1	35	29	27	21	18	12	14	16
Low Price	408.54	387.58	221.92	204.76	354.82	507.31	663.12	121.2	39.65	25.02	10.06	8.1	7.8	7.65	6.8
EV/Sales	- -	14.91	11.79	13.39	19.98	26.1	0.1	7.03	5.84	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	110.52	146.75	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	18.42	31.27	- -	- -	0.95	0.36	37.38	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	26.25	24.83	- -	- -	1.39	2.07	48.47	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	36.86	33.58	- -	- -	1.54	2.27	112.93	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	16.78	15.68	- -	- -	0.9	0.35	36.01	- -	- -	- -	- -	- -	- -
Price/Book Value	3.43	4.01	2.24	3.25	6.1	5.56	1.45	1.86	0.72	- -	- -	- -	- -	- -	- -
Price/Book Value Average	2.69	5.02	3.19	2.58	4.69	4.09	2.12	10.64	0.93	- -	- -	- -	- -	- -	- -
Price/Book Value High	3.43	6.42	4.48	3.5	6.27	5.99	2.35	11.7	2.18	- -	- -	- -	- -	- -	- -
Price/Book Value Low	2.32	3.47	2.04	1.63	2.77	2.83	1.37	1.82	0.69	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	3.43	4.01	2.24	3.25	6.1	5.56	1.45	1.86	0.72	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	2.69	5.02	3.19	2.58	4.69	4.09	2.12	10.64	0.93	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	3.43	6.42	4.48	3.5	6.27	5.99	2.35	11.7	2.18	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	2.32	3.47	2.04	1.63	2.77	2.83	1.37	1.82	0.69	- -	- -	- -	- -	- -	- -
Price/Sales	- -	17.77	8.39	9.85	16.45	21.84	18.88	3.3	1.11	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	22.21	11.96	7.82	12.63	16.08	27.56	18.91	1.45	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	28.45	16.79	10.58	16.91	23.55	30.49	20.8	3.37	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	15.37	7.64	4.94	7.45	11.14	17.81	3.23	1.07	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	-14.21	-33.7	-27.93	-263.21	-252.55	0.58	-2.05	-1.01	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	-17.76	-48.01	-22.18	-202.13	-185.99	0.85	-11.74	-1.31	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	-22.75	-67.42	-29.99	-270.49	-272.39	0.94	-12.91	-3.05	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	-12.29	-30.7	-14	-119.27	-128.83	0.55	-2	-0.97	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	-9.13	-4.45	-2.26	-33.81	-70.56	0.85	-10.58	-1.09	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	-11.69	-6.25	-3.05	-45.24	-103.33	0.94	-11.63	-2.55	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	-6.32	-2.85	-1.42	-19.95	-48.87	0.55	-1.81	-0.81	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	19.38	15.35	11.36	16.16	19.74	8.79	22.64	6.17	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	25.67	20.19	14.12	20.43	28	11.72	24.53	8.09	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	12.48	11.04	8.47	10.98	14.27	- -	6.96	5.79	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	89.4	110.96	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	113.03	157.41	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	60.75	80.23	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	568.15	1,533.33	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	718.35	2,175.18	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	386.09	1,108.64	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	604.52	448.22	243.66	408.39	783.05	994.54	702.61	123.93	41.15	25.55	11.5	8.1	10	9.02	9.24
High Price	604.52	717.53	487.42	438.57	804.68	1,072.64	1,134.94	780.42	124.32	49.68	17.5	14.87	12.66	11.96	12
Enterprise Value Average	26	57	52	55	90	109	44	114	31	39	24	23	11	13	16
Enterprise Value High	41	75	68	68	113	155	58	123	40	63	30	28	16	20	22
Enterprise Value Low	19	36	37	41	61	79	-5	35	29	26	19	18	9	11	10

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	2	2	2
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	2	2	2
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	2	2	2
Revenue per Share	- -	25.22	29.03	41.45	47.6	45.54	37.22	37.53	36.92	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	-15.48	-5.68	-10.47	8.6	8.1	-34.38	-109.87	-15.38	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	-15.5	-8.95	-16.54	2.29	3.34	-43.23	-101.69	-22.5	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	-13.41	13.22	13.06	-9.27	-9.28	738.98	343.67	1.1	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	-13.41	13.22	13.06	-9.27	-9.28	738.98	343.61	-23.17	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	-13.41	13.22	13.06	-9.27	-9.28	738.98	343.67	1.1	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	-13.41	13.22	13.06	-9.27	-9.28	738.98	343.61	-23.17	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	44.6	- -	- -	- -	- -	423.67	507.3	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-31.55	-7.23	-14.62	-2.97	-3.94	1,206.51	-60.47	-40.81	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	-61.36	-77.95	-143.79	-17.79	-10.38	1,202.26	-67.11	-48.76	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	238.18	122.39	82.48	9.19	18.36	77.41	736.24	122.58	74.45	7.34	3.82	2.75	2.22	2.68	2.06
Book Value per Share	176.23	111.69	108.78	125.48	128.29	178.97	483.22	66.69	57.09	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	176.23	111.69	108.78	125.48	128.29	178.97	483.22	66.69	57.09	- -	- -	- -	- -	- -	- -