IN OVATIONS HOLDINGS INC

OOTC:INOHOTC Markets

0.00

USD

0.00

(0.00%)

-15,919.90EPS

3.30MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-3.57	-216.28	-3.65	-1,423,280.43	-4,897.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	46.67	71.43	-49.49	- -	- -	- -
EBITDA Margin (%)	-33.33	-14.29	-404.15	- -	- -	- -
Operating Margin (%)	-33.33	-14.29	-404.15	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-26.67	-14.29	-364.52	- -	- -	- -
Net Income to Common Margin (%)	-26.67	-14.29	-364.52	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Total Debt	1	1	2	- -	1	3
ST Debt	1	1	1	- -	1	3
LT Debt	- -	- -	1	- -	- -	- -
Total Debt/EBITDA	-2.2	-12	-0.22	- -	-0.48	-0.33
Net Debt/EBITDA	-1.8	-5	-0.12	- -	-0.48	-0.33
Total Debt/EBIT	-2.2	-12	-0.22	- -	-0.48	-0.33
Net Debt/EBIT	-1.8	-5	-0.12	- -	-0.48	-0.32
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-14.67
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-15.3
EBIT to Interest Expense	- -	- -	- -	- -	- -	-14.72
Interest Expense	- -	- -	- -	- -	- -	1
Common Equity/Total Assets	17.65	-9.09	51.28	-11,927.49	-1,155,541.34	-783.3
Long-Term Debt/Equity (%)	16.67	- -	33.45	- -	- -	- -
Long-Term Debt/Capital (%)	5.88	40	19.53	- -	- -	-20.56
Long-Term Debt/Total Assets (%)	2.94	18.18	17.15	- -	- -	5.73
Total Debt/Equity (%)	183.33	-600	71.25	- -	-70.82	-96.44
Total Debt/Capital (%)	64.71	120	41.61	- -	-242.67	-2,710.75
Total Debt/Total Assets (%)	32.35	54.55	36.54	- -	818,324.02	755.44
Net Debt to Equity	150	-250	38.79	0.84	-70.81	-95.13
Net Debt/Capital (%)	60	166.67	27.95	0.83	-242.57	-1,953.19
EBITDA	- -	- -	-9	- -	-3	-10
EBITDA-CapEx	-1	- -	-9	- -	-3	-11
Operating Income (Loss)	- -	- -	-9	- -	-3	-10

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Cash Ratio	0.07	0.37	0.57	0.01	- -	0.01
Current Ratio	0.59	0.95	2.57	0.01	- -	0.01
Quick Ratio	0.48	0.89	2.04	0.01	- -	0.01
CFO/Avg Current Liab	- -	-0.35	-1.61	-0.08	-0.79	-0.47
Common Equity/Total Assets	17.65	-9.09	51.28	-11,927.49	-1,155,541.34	-783.3
Long-Term Debt/Equity (%)	16.67	- -	33.45	- -	- -	- -
Long-Term Debt/Capital (%)	5.88	40	19.53	- -	- -	-20.56
Long-Term Debt/Total Assets (%)	2.94	18.18	17.15	- -	- -	5.73
Total Debt/Equity (%)	183.33	-600	71.25	- -	-70.82	-96.44
Total Debt/Capital (%)	64.71	120	41.61	- -	-242.67	-2,710.75
Total Debt/Total Assets (%)	32.35	54.55	36.54	- -	818,324.02	755.44
CFO/Total Liabilities	-39.29	-33.33	-103.98	-190.84	-39.99	-36.11
CFO/CapEx	-5.5	-2	-27.38	- -	- -	-3.23
Altman's Z-Score	- -	- -	- -	- -	- -	-156.15

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	1	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	1	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Market Capitalization	- -	- -	- -	- -	23	90
- Cash & Cash Equivalents	- -	1	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	2	- -	1	3
Enterprise Value	- -	- -	- -	- -	25	93
Total Capital	2	1	5	- -	-1	- -
Total Debt/Capital (%)	64.71	120	41.61	- -	-242.67	-2,710.75
Total Debt / EV	- -	- -	- -	- -	0.06	0.04
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	23	90
Diluted Enterprise Value	- -	- -	- -	- -	25	93
EV per Share	- -	- -	- -	- -	116,941.33	103,663.9
TTM Sales	2	1	2	- -	- -	- -
TTM EBITDA	- -	- -	-9	- -	-3	-10
TTM Operating Income	- -	- -	-9	- -	-3	-10
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Price/Free Cash Flow	- -	- -	- -	- -	-28.06	-48.69
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	25	93
Low Price	- -	- -	- -	- -	42,500	12,500
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	-11.22	-25.96
Price/Book Value Average	- -	- -	- -	- -	-10.54	-13.96
Price/Book Value High	- -	- -	- -	- -	-16.32	-57.12
Price/Book Value Low	- -	- -	- -	- -	-4.34	-3.25
Price/Tangible Book Value	- -	- -	- -	- -	-11.22	-25.96
Price/Tangible Book Value Average	- -	- -	- -	- -	-10.54	-13.96
Price/Tangible Book Value High	- -	- -	- -	- -	-16.32	-57.12
Price/Tangible Book Value Low	- -	- -	- -	- -	-4.34	-3.25
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	-28.06	-63.77
Price/Cash Flow Average	- -	- -	- -	- -	-26.36	-34.29
Price/Cash Flow High	- -	- -	- -	- -	-40.81	-140.29
Price/Cash Flow Low	- -	- -	- -	- -	-10.84	-7.97
Price/Free Cash Flow Average	- -	- -	- -	- -	-26.36	-26.18
Price/Free Cash Flow High	- -	- -	- -	- -	-40.81	-107.12
Price/Free Cash Flow Low	- -	- -	- -	- -	-10.84	-6.09
EV/Sales Average	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	110,000	100,000
High Price	- -	- -	- -	- -	160,000	220,000
Enterprise Value Average	- -	- -	- -	- -	23	51
Enterprise Value High	- -	- -	- -	- -	35	200
Enterprise Value Low	- -	- -	- -	- -	10	14

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	7,500	43,832,185.35	103,740,464.49	- -	- -	- -
EBITDA per Share	-2,500	-6,261,740.76	-419,268,557.39	-513.97	-14,569.64	-11,235.76
Operating Income per Share	-2,500	-6,261,740.76	-419,268,557.39	-513.97	-14,569.64	-11,280.27
Basic EPS, GAAP	-2,000	-6,261,740.76	-378,150,334.97	-513.97	-15,851.7	-12,046.4
Basic EPS from Cont Ops	-2,000	-6,261,740.76	-329,545,064.76	-513.97	-15,851.7	-12,046.4
Diluted EPS, GAAP	-2,000	-6,261,740.76	-378,150,334.97	-513.97	-15,851.7	-12,046.4
Diluted EPS from Cont Ops	-2,000	-6,261,740.76	-329,545,064.76	-513.97	-15,851.7	-12,046.4
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-5,500	-50,093,926.11	-127,374,497.54	-333.97	-3,920.44	-1,568.16
Free Cash Flow per Basic Share	-6,500	-75,140,889.17	-132,027,244.31	-333.97	-3,920.44	-2,053.81
Cash & Equivalents per Share	1,000	41,152,263.37	6,849,258.2	1.46	0.85	50.56
Book Value per Share	3,000	-11,757,789.54	21,098,348.32	-173.54	-9,802.93	-3,851.48
Tangible Book Value per Share	3,000	-11,757,789.54	21,098,348.32	-173.54	-9,802.93	-3,851.48

Profitability (USD)

Profitability Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-3.57	-216.28	-3.65	-1,423,280.43	-4,897.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	46.67	71.43	-49.49	- -	- -	- -
EBITDA Margin (%)	-33.33	-14.29	-404.15	- -	- -	- -
Operating Margin (%)	-33.33	-14.29	-404.15	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-26.67	-14.29	-364.52	- -	- -	- -
Net Income to Common Margin (%)	-26.67	-14.29	-364.52	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Total Debt	1	1	2	- -	1	3
ST Debt	1	1	1	- -	1	3
LT Debt	- -	- -	1	- -	- -	- -
Total Debt/EBITDA	-2.2	-12	-0.22	- -	-0.48	-0.33
Net Debt/EBITDA	-1.8	-5	-0.12	- -	-0.48	-0.33
Total Debt/EBIT	-2.2	-12	-0.22	- -	-0.48	-0.33
Net Debt/EBIT	-1.8	-5	-0.12	- -	-0.48	-0.32
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-14.67
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-15.3
EBIT to Interest Expense	- -	- -	- -	- -	- -	-14.72
Interest Expense	- -	- -	- -	- -	- -	1
Common Equity/Total Assets	17.65	-9.09	51.28	-11,927.49	-1,155,541.34	-783.3
Long-Term Debt/Equity (%)	16.67	- -	33.45	- -	- -	- -
Long-Term Debt/Capital (%)	5.88	40	19.53	- -	- -	-20.56
Long-Term Debt/Total Assets (%)	2.94	18.18	17.15	- -	- -	5.73
Total Debt/Equity (%)	183.33	-600	71.25	- -	-70.82	-96.44
Total Debt/Capital (%)	64.71	120	41.61	- -	-242.67	-2,710.75
Total Debt/Total Assets (%)	32.35	54.55	36.54	- -	818,324.02	755.44
Net Debt to Equity	150	-250	38.79	0.84	-70.81	-95.13
Net Debt/Capital (%)	60	166.67	27.95	0.83	-242.57	-1,953.19
EBITDA	- -	- -	-9	- -	-3	-10
EBITDA-CapEx	-1	- -	-9	- -	-3	-11
Operating Income (Loss)	- -	- -	-9	- -	-3	-10

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Cash Ratio	0.07	0.37	0.57	0.01	- -	0.01
Current Ratio	0.59	0.95	2.57	0.01	- -	0.01
Quick Ratio	0.48	0.89	2.04	0.01	- -	0.01
CFO/Avg Current Liab	- -	-0.35	-1.61	-0.08	-0.79	-0.47
Common Equity/Total Assets	17.65	-9.09	51.28	-11,927.49	-1,155,541.34	-783.3
Long-Term Debt/Equity (%)	16.67	- -	33.45	- -	- -	- -
Long-Term Debt/Capital (%)	5.88	40	19.53	- -	- -	-20.56
Long-Term Debt/Total Assets (%)	2.94	18.18	17.15	- -	- -	5.73
Total Debt/Equity (%)	183.33	-600	71.25	- -	-70.82	-96.44
Total Debt/Capital (%)	64.71	120	41.61	- -	-242.67	-2,710.75
Total Debt/Total Assets (%)	32.35	54.55	36.54	- -	818,324.02	755.44
CFO/Total Liabilities	-39.29	-33.33	-103.98	-190.84	-39.99	-36.11
CFO/CapEx	-5.5	-2	-27.38	- -	- -	-3.23
Altman's Z-Score	- -	- -	- -	- -	- -	-156.15

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	1	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	1	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Market Capitalization	- -	- -	- -	- -	23	90
- Cash & Cash Equivalents	- -	1	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	2	- -	1	3
Enterprise Value	- -	- -	- -	- -	25	93
Total Capital	2	1	5	- -	-1	- -
Total Debt/Capital (%)	64.71	120	41.61	- -	-242.67	-2,710.75
Total Debt / EV	- -	- -	- -	- -	0.06	0.04
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	23	90
Diluted Enterprise Value	- -	- -	- -	- -	25	93
EV per Share	- -	- -	- -	- -	116,941.33	103,663.9
TTM Sales	2	1	2	- -	- -	- -
TTM EBITDA	- -	- -	-9	- -	-3	-10
TTM Operating Income	- -	- -	-9	- -	-3	-10
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Price/Free Cash Flow	- -	- -	- -	- -	-28.06	-48.69
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	25	93
Low Price	- -	- -	- -	- -	42,500	12,500
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	-11.22	-25.96
Price/Book Value Average	- -	- -	- -	- -	-10.54	-13.96
Price/Book Value High	- -	- -	- -	- -	-16.32	-57.12
Price/Book Value Low	- -	- -	- -	- -	-4.34	-3.25
Price/Tangible Book Value	- -	- -	- -	- -	-11.22	-25.96
Price/Tangible Book Value Average	- -	- -	- -	- -	-10.54	-13.96
Price/Tangible Book Value High	- -	- -	- -	- -	-16.32	-57.12
Price/Tangible Book Value Low	- -	- -	- -	- -	-4.34	-3.25
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	-28.06	-63.77
Price/Cash Flow Average	- -	- -	- -	- -	-26.36	-34.29
Price/Cash Flow High	- -	- -	- -	- -	-40.81	-140.29
Price/Cash Flow Low	- -	- -	- -	- -	-10.84	-7.97
Price/Free Cash Flow Average	- -	- -	- -	- -	-26.36	-26.18
Price/Free Cash Flow High	- -	- -	- -	- -	-40.81	-107.12
Price/Free Cash Flow Low	- -	- -	- -	- -	-10.84	-6.09
EV/Sales Average	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	110,000	100,000
High Price	- -	- -	- -	- -	160,000	220,000
Enterprise Value Average	- -	- -	- -	- -	23	51
Enterprise Value High	- -	- -	- -	- -	35	200
Enterprise Value Low	- -	- -	- -	- -	10	14

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1998 Y	1999 Y	2000 Y	2007 Y	2008 Y	2009 Y
As of date	06/30/1998	06/30/1999	06/30/2000	06/30/2007	06/30/2008	06/30/2009

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	7,500	43,832,185.35	103,740,464.49	- -	- -	- -
EBITDA per Share	-2,500	-6,261,740.76	-419,268,557.39	-513.97	-14,569.64	-11,235.76
Operating Income per Share	-2,500	-6,261,740.76	-419,268,557.39	-513.97	-14,569.64	-11,280.27
Basic EPS, GAAP	-2,000	-6,261,740.76	-378,150,334.97	-513.97	-15,851.7	-12,046.4
Basic EPS from Cont Ops	-2,000	-6,261,740.76	-329,545,064.76	-513.97	-15,851.7	-12,046.4
Diluted EPS, GAAP	-2,000	-6,261,740.76	-378,150,334.97	-513.97	-15,851.7	-12,046.4
Diluted EPS from Cont Ops	-2,000	-6,261,740.76	-329,545,064.76	-513.97	-15,851.7	-12,046.4
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-5,500	-50,093,926.11	-127,374,497.54	-333.97	-3,920.44	-1,568.16
Free Cash Flow per Basic Share	-6,500	-75,140,889.17	-132,027,244.31	-333.97	-3,920.44	-2,053.81
Cash & Equivalents per Share	1,000	41,152,263.37	6,849,258.2	1.46	0.85	50.56
Book Value per Share	3,000	-11,757,789.54	21,098,348.32	-173.54	-9,802.93	-3,851.48
Tangible Book Value per Share	3,000	-11,757,789.54	21,098,348.32	-173.54	-9,802.93	-3,851.48