Hyperdynamics Corporation Financial Ratios — HDYNQ Stock

Profitability (USD)

	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	2016 Y	2017 Y
As of date	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017

Return on Common Equity (%)	- -	- -	-136.92	-187.08	-349.6	-124.74	-162.59	-62.13	-10.65	-112.48	-26.81	-32.04	-34.51	-107.86	- -
Return on Assets (%)	-288.45	-79.68	-83.51	-105.74	-234.53	-77.81	-78.48	-43.69	-10.22	-101.07	-19.73	-25.32	-31.54	-99.82	-298.91
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-0.24	-440.37	-691.91	-166.83	34.49	10.18	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-846.95	-7,969.72	-2,775.72	-524.23	-1,729.52	-280.44	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-884.76	-8,128.82	-2,847.98	-819.67	-2,021.77	-312	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	-102.17	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-895.28	-9,104.54	-3,015.03	-1,161.63	-2,306.06	-327.87	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-935.19	-9,591.65	-3,089.02	-1,179.35	-2,316.9	-331.29	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	4.27	5.08	2.4	1.5	0.47	1.03	1.04	-4.9	- -	- -	- -	- -	- -	- -	6.56
Sustainable Growth Rate (%)	- -	- -	-133.64	-184.27	-347.97	-123.45	-160.89	-65.18	-10.65	-112.48	-26.81	-32.04	-34.51	-107.86	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	2016 Y	2017 Y
As of date	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017

Total Debt	- -	- -	- -	2	- -	2	2	- -	- -	- -	- -	2	- -	- -	- -
ST Debt	- -	- -	- -	2	- -	- -	1	- -	- -	- -	- -	2	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	1	2	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.02	-0.15	-0.05	-0.52	-0.02	-0.21	-0.39	-0.01	- -	- -	- -	-0.07	- -	- -	- -
Net Debt/EBITDA	0.03	0.88	- -	0.55	0.01	-0.03	-0.16	2.39	7.6	1.68	1.51	1.22	1.4	1.23	0.2
Total Debt/EBIT	-0.02	-0.14	-0.05	-0.33	-0.02	-0.19	-0.38	-0.01	- -	- -	- -	-0.07	- -	- -	- -
Net Debt/EBIT	0.03	0.87	- -	0.35	0.01	-0.03	-0.15	2.35	7.35	1.62	1.46	1.2	1.37	1.21	0.2
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-2.35	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-2.35	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-2.4	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	3	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-21.42	63.99	60.4	55.5	76.01	51.53	45.06	79.08	98.31	74	73.1	88.86	95.11	85.07	-146.31
Long-Term Debt/Equity (%)	- -	0.93	- -	- -	- -	19.71	39.05	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-21.04	0.85	- -	- -	- -	15.68	25.34	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	3.5	0.6	- -	- -	- -	10.15	17.6	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-22.37	9.68	7.88	36.07	4.3	25.72	54.07	0.74	- -	- -	- -	4.18	- -	- -	- -
Total Debt/Capital (%)	-28.82	8.83	7.31	26.51	4.12	20.46	35.09	0.74	- -	- -	- -	4.02	- -	- -	- -
Total Debt/Total Assets (%)	4.79	6.2	4.76	20.02	3.27	13.25	24.36	0.59	- -	- -	- -	3.72	- -	- -	- -
Net Debt to Equity	43.48	-57.9	-0.35	-38.48	-2.78	3.54	22.1	-120.23	-42.17	-48.84	-42.92	-73.89	-56.66	-103.95	61.55
Net Debt/Capital (%)	32.66	-137.52	-0.35	-62.54	-2.86	3.42	18.1	594.4	-72.93	-95.45	-75.18	-282.98	-130.74	2,634.44	38.1
EBITDA	-4	-3	-5	-3	-17	-8	-6	-11	-11	-22	-17	-27	-13	-8	-12
EBITDA-CapEx	-4	-5	-5	-4	-18	-13	-6	-26	-45	-124	-21	-29	-13	-8	-21
Operating Income (Loss)	-4	-3	-5	-5	-20	-9	-6	-11	-11	-23	-18	-28	-13	-9	-12

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2016 Y	2017 Y
As of date	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017

Cash Ratio	0.11	1.66	0.13	0.95	0.24	0.35	0.39	5.17	43.41	1.4	1.85	6.23	11.02	5.92	0.52
Current Ratio	0.18	1.86	0.27	1.04	2.38	0.48	0.45	5.24	43.91	1.61	1.91	6.39	11.77	6.67	0.57
Quick Ratio	0.12	1.68	0.14	0.96	2.28	0.44	0.39	5.2	43.63	1.44	1.89	6.24	11.06	5.92	0.52
CFO/Avg Current Liab	-0.41	-0.77	-1.35	-1.4	-1.55	-1.69	-1.02	-1.64	-2.89	-0.84	-0.63	-1.61	-4.59	-4.71	-3.21
Common Equity/Total Assets	-21.42	63.99	60.4	55.5	76.01	51.53	45.06	79.08	98.31	74	73.1	88.86	95.11	85.07	-146.31
Long-Term Debt/Equity (%)	- -	0.93	- -	- -	- -	19.71	39.05	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-21.04	0.85	- -	- -	- -	15.68	25.34	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	3.5	0.6	- -	- -	- -	10.15	17.6	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-22.37	9.68	7.88	36.07	4.3	25.72	54.07	0.74	- -	- -	- -	4.18	- -	- -	- -
Total Debt/Capital (%)	-28.82	8.83	7.31	26.51	4.12	20.46	35.09	0.74	- -	- -	- -	4.02	- -	- -	- -
Total Debt/Total Assets (%)	4.79	6.2	4.76	20.02	3.27	13.25	24.36	0.59	- -	- -	- -	3.72	- -	- -	- -
CFO/Total Liabilities	-27.6	-50.66	-124.77	-105.03	-175.42	-92.5	-75.8	-122.3	-362.08	-46.53	-68.82	-400.92	-1,009.17	-460.53	-153.87
CFO/CapEx	-13.81	-0.65	-9.64	-7.51	-14.55	-1.28	-786.2	-0.47	-0.34	-0.12	-4.28	-15.96	-263.02	-401.35	-1.13
Altman's Z-Score	-14.41	19.84	22.9	9.26	26.59	1.39	-9.28	7.69	123.54	-0.62	-2.52	-1.32	-5.56	-35.24	-181.46

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2016 Y	2017 Y
As of date	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017

Accounts Receivable Turnover	26.63	2.15	7.17	15.77	12.05	11.48	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	13.71	169.44	50.89	23.15	30.3	31.79	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	72.07	4.62	31.23	820.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	5.06	79.03	11.69	0.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	0.6	0.26	1.19	1.31	0.47	1.14	- -	- -	- -	- -	- -	- -	- -	0.08	0.02
Accounts Payable Turnover Days	605.93	1,382.54	307.95	278.15	784.28	321.55	- -	- -	- -	- -	- -	- -	- -	4,788.53	20,420.99
Cash Conversion Cycle	-587.16	-1,134.07	-245.37	-254.56	-753.98	-289.76	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	8.64	90.41	39.21	22.7	30.3	31.79	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2016 Y	2017 Y
As of date	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017

Market Capitalization	22	104	109	97	174	105	27	114	670	140	80	68	19	9	41
- Cash & Cash Equivalents	- -	3	- -	3	1	1	1	26	80	37	26	35	18	10	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	2	- -	2	2	- -	- -	- -	- -	2	- -	- -	- -
Enterprise Value	22	101	109	95	174	105	28	88	535	103	38	35	1	-1	39
Total Capital	- -	5	3	6	9	8	7	22	189	76	62	47	32	10	-4
Total Debt/Capital (%)	-28.82	8.83	7.31	26.51	4.12	20.46	35.09	0.74	- -	- -	- -	4.02	- -	- -	- -
Total Debt / EV	- -	- -	- -	0.02	- -	0.02	0.08	- -	- -	- -	- -	0.05	- -	- -	- -
EV/Sales	47.01	2,637.79	628.81	154.64	173.05	36.31	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	23.22	1.15	- -	- -	- -	- -	- -
Diluted Market Cap	18	80	107	91	150	100	26	94	542	135	80	68	19	9	33
Diluted Enterprise Value	18	78	107	89	150	100	27	68	462	97	53	35	1	-1	30
EV per Share	6.37	19.64	20.64	16.49	25.08	14.19	3.48	6.73	27.45	4.92	1.81	1.66	0.03	- -	1.42
TTM Sales	- -	- -	- -	1	1	3	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-4	-3	-5	-3	-17	-8	-6	-11	-11	-22	-17	-27	-13	-8	-12
TTM Operating Income	-4	-3	-5	-5	-20	-9	-6	-11	-11	-23	-18	-28	-13	-9	-12
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	-12	-12	-16	-23	-17	-8	-10
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	23	90	-12	-21	-17	-8	-1

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2016 Y	2017 Y
As of date	06/30/2003	06/30/2004	06/30/2005	06/30/2006	06/30/2007	06/30/2008	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017

Price/Free Cash Flow	-39.26	114.71	-46.58	-27.04	-33.31	-79.32	-6.62	12.12	23.53	1.5	-6.66	-3.21	-1.13	-1.11	-27.01
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	22	101	109	95	174	105	28	88	535	103	38	35	1	-1	39
Low Price	1.44	5.84	14	6.8	11.2	8.4	1.76	3.04	7.92	4.48	3.3	1.13	0.15	0.26	0.35
EV/Sales	47.01	2,637.79	628.81	154.64	173.05	36.31	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-1.72	-16.95	-20.21	-12.7	-4.6	-11.82	-5.61	-11.46	-39.46	-2.97	-5.91	-4.65	-2.1	-0.71	-1.38
Price/Earnings High	-4.62	-32.31	-27.28	-22.4	-8.19	-18.89	-13.58	-20.6	-87.23	-6.06	-11.99	-8.61	-5.17	-1.93	-2.98
Price/Earnings Low	-0.93	-6.34	-13.64	-5.08	-2.87	-6.16	-1.53	-4.08	-11.1	-0.6	-3.75	-1.39	-0.24	-0.24	-0.33
Price/Book Value	-69.71	22.28	34.58	21.02	19.98	15.74	6.33	5.28	3.54	1.84	1.3	1.51	0.58	0.9	-10.38
Price/Book Value Average	-29	17.26	34.75	21.28	14.29	17.91	12.16	5.17	2.89	6.05	1.78	1.76	0.87	1.62	-10.03
Price/Book Value High	-77.99	32.89	46.91	37.54	25.45	28.63	29.41	9.3	6.4	12.36	3.6	3.26	2.14	4.45	-21.65
Price/Book Value Low	-15.68	6.45	23.46	8.51	8.91	9.34	3.32	1.84	0.81	1.23	1.13	0.53	0.1	0.56	-2.41
Price/Tangible Book Value	-69.71	22.28	34.58	21.02	19.98	15.74	6.33	5.28	3.54	1.84	1.3	1.51	0.58	0.9	-10.38
Price/Tangible Book Value Average	-29	17.26	34.75	21.28	14.29	17.91	12.16	5.17	2.89	6.05	1.78	1.76	0.87	1.62	-10.03
Price/Tangible Book Value High	-77.99	32.89	46.91	37.54	25.45	28.63	29.41	9.3	6.4	12.36	3.6	3.26	2.14	4.45	-21.65
Price/Tangible Book Value Low	-15.68	6.45	23.46	8.51	8.91	9.34	3.32	1.84	0.81	1.23	1.13	0.53	0.1	0.56	-2.41
Price/Sales	38.6	2,099.05	621.09	147.92	148.96	34.39	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	16.06	1,625.99	624.16	149.73	106.52	39.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	43.18	3,098.6	842.57	264.14	189.75	62.57	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	8.68	608.06	421.28	59.87	66.41	20.4	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-36.42	-60.59	-41.74	-23.44	-31.02	-17.17	-6.61	-13.45	-45.98	-10.82	-5.1	-3.01	-1.13	-1.11	-3.18
Price/Cash Flow Average	-15.15	-46.93	-41.95	-23.73	-22.18	-19.55	-12.69	-13.17	-37.63	-35.62	-6.99	-3.51	-1.67	-2.01	-3.07
Price/Cash Flow High	-40.74	-89.44	-56.63	-41.86	-39.51	-31.24	-30.68	-23.69	-83.2	-72.73	-14.17	-6.49	-4.11	-5.51	-6.64
Price/Cash Flow Low	-8.19	-17.55	-28.31	-9.49	-13.83	-10.19	-3.46	-4.69	-10.59	-7.23	-4.43	-1.05	-0.19	-0.69	-0.74
Price/Free Cash Flow Average	-16.33	88.85	-46.81	-27.37	-23.82	-90.28	-12.7	11.87	19.26	4.94	-9.12	-3.74	-1.68	-2.01	-26.1
Price/Free Cash Flow High	-43.92	169.33	-63.18	-48.29	-42.43	-144.3	-30.72	21.35	42.58	10.09	-18.5	-6.92	-4.13	-5.52	-56.34
Price/Free Cash Flow Low	-8.83	33.23	-31.59	-10.95	-14.85	-47.05	-3.47	4.22	5.42	1	-5.78	-1.12	-0.19	-0.7	-6.26
EV/Sales Average	19.43	2,027.45	631.91	156.57	123.68	41.32	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	52.62	3,927.39	853.05	278.41	220.52	65.99	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	10.4	714.14	426.5	60.88	77.02	21.57	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-2.29	-25.44	-22.77	-29.87	-7.15	-14.73	-8.85	-7.88	-44.54	-19.18	-4.76	-1.69	-0.74	-0.69	-3.05
EV/EBITDA High	-6.21	-49.28	-30.73	-53.11	-12.75	-23.53	-21.19	-16.06	-107.66	-40.92	-11.2	-4.15	-3.87	-4.03	-6.81
EV/EBITDA Low	-1.23	-8.96	-15.37	-11.61	-4.45	-7.69	-2.53	-1.27	-7.07	-2.55	-2.46	0.35	1.16	0.57	-0.58
EV/EBIT Average	-2.2	-24.94	-22.19	-19.1	-6.12	-13.24	-8.66	-7.76	-43.09	-18.48	-4.59	-1.66	-0.73	-0.68	-3.03
EV/EBIT High	-5.95	-48.31	-29.95	-33.97	-10.91	-21.15	-20.72	-15.84	-104.17	-39.44	-10.81	-4.09	-3.8	-3.98	-6.78
EV/EBIT Low	-1.18	-8.79	-14.98	-7.43	-3.81	-6.91	-2.48	-1.25	-6.84	-2.46	-2.37	0.34	1.14	0.56	-0.58
Last Price	6.4	20.16	20.64	16.8	25.12	14.16	3.36	8.72	34.4	6.7	3.8	3.25	0.9	0.42	1.51
High Price	7.16	29.76	28	30	32	25.76	15.6	15.36	62.24	45.04	10.56	7	3.29	2.1	3.15
Enterprise Value Average	9	78	109	96	124	120	53	85	468	423	83	46	10	6	38
Enterprise Value High	25	151	148	171	222	191	126	174	1,132	903	196	114	51	34	84
Enterprise Value Low	5	27	74	37	77	63	15	14	74	56	43	-10	-15	-5	7

Shares Outstanding	3	5	5	6	7	7	8	13	19	21	21	21	21	21	27
Diluted Weighted Avg Shares	3	4	5	5	6	7	8	11	16	20	21	21	21	21	22
Basic Weighted Avg Shares	3	4	5	5	6	7	8	11	16	20	21	21	21	21	22
Revenue per Share	0.17	0.01	0.03	0.11	0.17	0.41	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-1.4	-0.77	-0.92	-0.6	-2.92	-1.15	-0.77	-1.01	-0.67	-1.1	-0.83	-1.3	-0.63	-0.4	-0.57
Operating Income per Share	-1.47	-0.78	-0.95	-0.93	-3.41	-1.28	-0.79	-1.02	-0.69	-1.14	-0.86	-1.32	-0.64	-0.4	-0.57
Basic EPS, GAAP	-1.55	-0.92	-1.03	-1.34	-3.91	-1.36	-1.15	-0.75	-0.71	-7.43	-0.88	-0.81	-0.64	-1.09	-1.06
Basic EPS from Cont Ops	-1.48	-0.87	-1	-1.32	-3.89	-1.35	-1.19	-0.82	-0.71	-7.43	-0.88	-0.81	-0.64	-1.09	-0.99
Diluted EPS, GAAP	-1.55	-0.92	-1.03	-1.34	-3.91	-1.36	-1.15	-0.75	-0.71	-7.43	-0.88	-0.81	-0.64	-1.09	-1.06
Diluted EPS from Cont Ops	-1.48	-0.87	-1	-1.32	-3.89	-1.35	-1.19	-0.82	-0.71	-7.43	-0.88	-0.81	-0.64	-1.09	-0.99
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	0.04	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.18	-0.33	-0.49	-0.72	-0.81	-0.82	-0.51	-0.65	-0.75	-0.62	-0.75	-1.08	-0.8	-0.38	-0.47
Free Cash Flow per Basic Share	-0.19	-0.84	-0.55	-0.81	-0.87	-1.47	-0.51	-2.02	-2.96	-5.7	-0.92	-1.15	-0.8	-0.38	-0.89
Cash & Equivalents per Share	0.05	0.61	0.05	0.6	0.09	0.2	0.17	2	6.95	1.78	1.99	1.68	0.87	0.49	0.09
Book Value per Share	-0.09	0.9	0.6	0.8	1.26	0.9	0.53	1.65	9.73	3.65	2.93	2.15	1.54	0.47	-0.15
Tangible Book Value per Share	-0.09	0.9	0.6	0.8	1.26	0.9	0.53	1.65	9.73	3.65	2.93	2.15	1.54	0.47	-0.15

Hyperdynamics Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)