Inovio Pharmaceuticals, Inc. Financial Ratios — 0A43 Stock

Profitability (USD)

	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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-32.52	-48.17	-152.12	-44.14	-20.35	-49.33	-66.4	-84.57	-264.15	-71.64	-70.55	-89.97	-79.55	-115.42	-183.47
Return on Assets (%)	-26.03	-37.03	-98.97	-32.83	-16.89	-38.05	-48.87	-60.92	-86.79	-48.68	-58.64	-66.27	-52.02	-75.49	-90.61
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-200.37	-521.98	-129.54	-362.7	-79.77	-206.82	-189.9	-292.29	-2,567.95	-1,611.8	-16,705.78	-2,553.8	-16,879.18	-50,179.5	-128,297.25
Operating Margin (%)	-226.9	-598.36	-159.97	-377.71	-86.97	-218.38	-200.48	-308.68	-2,702.1	-1,674.25	-16,972.34	-2,607.35	-16,036.67	-51,616.91	-132,871.32
Incremental Operating Margin (%)	- -	42.61	33.16	596.28	13.99	806.19	- -	80.49	64.53	- -	3,142.68	396.4	- -	- -	- -
Pretax Margin (%)	-156.24	-478.63	-490.69	-345.61	-76.9	-208.49	-208.92	-311	-2,938.01	-2,197.89	-17,085.39	-2,705.57	-16,239.87	-49,254.27	-130,000
Profit Margin (%)	-155.72	-477.56	-490.29	-345.44	-71.94	-208.49	-208.92	-318.12	-2,902.75	-2,245.39	-17,109.87	-2,726.67	-16,239.87	-49,254.27	-130,000
Net Income to Common Margin (%)	-155.72	-477.56	-490.29	-345.44	-71.94	-208.49	-208.92	-318.12	-2,902.75	-2,245.39	-17,109.87	-2,726.67	-16,239.87	-49,254.27	-130,000
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-32.52	-48.17	-152.12	-44.14	-20.35	-49.33	-66.4	-84.57	-264.15	-71.64	-70.55	-89.97	-79.55	-115.42	-183.47

Credit (USD)

Credit Ratios 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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	100	39	33	32	30	12	9
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	2	3	3	19	2	3
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	97	37	30	29	11	9	7
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-0.94	-0.33	-0.11	-0.12	-0.22	-0.11	-0.11
Net Debt/EBITDA	0.88	0.26	1.93	1.07	1.78	0.26	0.3	0.27	-0.52	1.94	0.19	0.11	-0.02	0.6	0.53
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	-0.9	-0.31	-0.11	-0.12	-0.21	-0.11	-0.11
Net Debt/EBIT	0.8	0.24	1.73	1.03	1.68	0.25	0.28	0.25	-0.49	1.87	0.19	0.11	-0.02	0.59	0.51
EBITDA to Interest Expense	-572.46	- -	- -	- -	- -	- -	-3,091.58	- -	-13.28	-13.73	-153.11	-209	-114.85	-614.45	- -
EBITDA-CapEx/Interest Expense	-577.16	- -	- -	- -	- -	- -	-3,488.52	- -	-13.41	-13.9	-153.74	-209.77	-115.11	-617.19	- -
EBIT to Interest Expense	-648.26	- -	- -	- -	- -	- -	-3,263.91	- -	-13.98	-14.26	-155.55	-213.38	-109.12	-632.05	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	8	9	2	1	1	- -	- -
Common Equity/Total Assets	77.43	76.11	59.41	84.4	82.16	70.97	76.05	66.31	2.39	85.43	80.59	63.8	68.64	60.52	32.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1,802.69	7.96	7.61	13.16	9.4	13.67	27.16
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	92.87	7.34	7.03	11.5	7.48	11.66	19.56
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	67.68	6.8	6.13	8.4	6.45	8.28	8.81
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1,841.08	8.47	8.26	14.42	25.74	17.32	38.88
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	94.85	7.81	7.63	12.61	20.47	14.76	27.99
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	69.13	7.23	6.66	9.2	17.67	10.48	12.61
Net Debt to Equity	-36.25	-16.2	-63.74	-36.35	-32.76	-15.51	-16.69	-27.22	1,014.4	-50.33	-14.06	-13.36	2.1	-96.07	-183.74
Net Debt/Capital (%)	-56.86	-19.33	-175.78	-57.11	-48.72	-18.36	-20.04	-37.41	66.28	-93.03	-15.54	-14.28	1.85	-452.15	409.59
EBITDA	-20	-21	-17	-38	-32	-73	-80	-89	-106	-119	-296	-262	-140	-109	-84
EBITDA-CapEx	-20	-22	-18	-39	-35	-77	-90	-91	-107	-121	-298	-263	-141	-110	-84
Operating Income (Loss)	-22	-25	-22	-39	-35	-77	-85	-94	-111	-124	-301	-268	-133	-112	-87

Liquidity (USD)

Liquidity Ratios 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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.74	1.63	1.82	6.65	5.18	2.39	3.6	2.3	2.8	9.87	6.1	2.61	3.41	2.66	1.34
Current Ratio	2.89	1.91	2.03	7.02	5.46	2.84	3.91	2.49	2.94	11.3	6.82	3.25	3.6	2.77	1.4
Quick Ratio	2.78	1.74	1.93	6.85	5.41	2.77	3.78	2.42	2.86	10.33	6.23	2.73	3.47	2.7	1.34
CFO/Avg Current Liab	-2.26	-2.3	-0.82	-1.39	-0.55	-1.66	-1.6	-2.08	-2.91	-4.83	-4.02	-2.66	-1.78	-2.67	-2.24
Common Equity/Total Assets	77.43	76.11	59.41	84.4	82.16	70.97	76.05	66.31	2.39	85.43	80.59	63.8	68.64	60.52	32.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1,802.69	7.96	7.61	13.16	9.4	13.67	27.16
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	92.87	7.34	7.03	11.5	7.48	11.66	19.56
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	67.68	6.8	6.13	8.4	6.45	8.28	8.81
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1,841.08	8.47	8.26	14.42	25.74	17.32	38.88
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	94.85	7.81	7.63	12.61	20.47	14.76	27.99
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	69.13	7.23	6.66	9.2	17.67	10.48	12.61
CFO/Total Liabilities	-149.16	-216.96	-43.47	-147.3	-32.81	-124.29	-141.25	-166.85	-70.63	-226.35	-224.06	-171.37	-232.02	-232.87	-176.5
CFO/CapEx	-122.56	-92.56	-86.94	-21.61	-4.47	-15.88	-6.14	-35.28	-99.05	-117.04	-175.23	-223.1	-387.55	-213.35	-310.22
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.25	2.32	-6.26	-13.54	-23.16	-36.31

Working Capital (USD)

Working Capital Ratios 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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	32.04	6	6.46	3.43	8	2.96	3.66	5.78	1.35	0.7	0.13	1.04	0.12	0.12	0.11
Days Sales Outstanding	11.39	60.84	56.48	106.56	45.6	123.34	99.68	63.13	270.16	519.48	2,786.29	351.59	3,102.34	3,020.73	3,350.17
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

	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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,631	1,113	370	138	63	122
- Cash & Cash Equivalents	17	6	34	41	58	19	24	24	22	251	71	46	14	66	44
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	1	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	100	39	33	32	30	12	9
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,258	745	149	23	-19	73
Total Capital	48	35	53	112	176	123	142	87	105	500	433	254	148	80	33
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	94.85	7.81	7.63	12.61	20.47	14.76	27.99
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.04	0.22	1.3	-0.63	0.13
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	169.78	419.61	14.48	27.99	- -	1,116.13
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,354	1,069	348	135	48	83
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	981	701	127	20	-35	34
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	80.81	41.11	7.05	1.02	- -	1.06
TTM Sales	10	4	13	10	41	35	42	30	4	7	2	10	1	- -	- -
TTM EBITDA	-20	-21	-17	-38	-32	-73	-80	-89	-106	-119	-296	-262	-140	-109	-84
TTM Operating Income	-22	-25	-22	-39	-35	-77	-85	-94	-111	-124	-301	-268	-133	-112	-87
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples 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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.54	-4.93	-1.6	-1.08	-0.46	-0.93
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,258	745	149	23	-19	73
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	104.74	61.44	16.68	3.9	1.76	1.3
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	169.78	419.61	14.48	27.99	- -	1,116.13
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.54	2.78	1.66	1.18	0.92	5.07
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.94	4.63	2.9	1.66	4.19	5.75
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.12	10.64	5.94	4.61	7.7	8.5
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.54	2.78	1.58	0.76	0.92	3.72
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.64	2.88	1.76	1.18	0.92	5.07
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.09	4.79	3.07	1.66	4.19	5.75
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.34	11.01	6.3	4.61	7.7	8.5
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.64	2.88	1.68	0.76	0.92	3.72
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	182.69	602.45	33.95	161.79	218.9	1,269.55
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	255.21	1,002.25	59.22	227.22	992.02	1,441.42
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	367.83	2,302.74	121.38	633.22	1,821.65	2,130.31
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	182.69	602.45	32.32	103.97	218.9	932.81
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.61	-4.96	-1.61	-1.08	-0.46	-0.94
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.63	-8.25	-2.81	-1.52	-2.08	-1.06
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15.32	-18.95	-5.76	-4.24	-3.81	-1.57
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.61	-4.96	-1.53	-0.7	-0.46	-0.69
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.54	-8.2	-2.8	-1.52	-2.07	-1.06
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15.19	-18.84	-5.74	-4.23	-3.79	-1.57
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.54	-4.93	-1.53	-0.69	-0.46	-0.69
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	257.13	835.78	41.29	95.24	940.81	1,369.06
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	392.77	2,189.53	107.21	512.59	2,043.49	2,382.8
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	169.78	419.61	12.75	- -	- -	620.59
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	104.74	61.44	17.52	6.07	1.76	1.77
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	210.88	234.84	62.64	23.76	14.6	2.97
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,906	1,483	424	79	205	89
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,911	3,886	1,100	426	445	156
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,258	745	131	-26	-19	41

Per Share Data Items (USD)

Per-Share Data 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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	3	3	4	5	6	6	8	8	8	16	18	21	23	36	69
Diluted Weighted Avg Shares	3	3	4	5	6	6	7	8	8	13	17	20	22	27	47
Basic Weighted Avg Shares	3	3	4	5	6	6	7	8	8	13	17	20	22	27	47
Revenue per Share	3.72	1.45	3.51	2.12	7.14	5.8	6.2	3.95	0.5	0.57	0.1	0.52	0.04	0.01	- -
EBITDA per Share	-7.46	-7.56	-4.54	-7.7	-5.69	-11.99	-11.76	-11.55	-12.84	-9.24	-17.04	-13.18	-6.33	-4.02	-1.79
Operating Income per Share	-8.45	-8.67	-5.61	-8.02	-6.21	-12.66	-12.42	-12.2	-13.51	-9.6	-17.31	-13.46	-6.02	-4.14	-1.85
Basic EPS, GAAP	-5.8	-6.92	-17.19	-7.33	-5.14	-12.09	-12.94	-12.57	-14.51	-12.87	-17.45	-14.07	-6.09	-3.95	-1.81
Basic EPS from Cont Ops	-5.82	-6.93	-17.21	-7.33	-5.12	-12.09	-12.94	-12.57	-14.65	-12.96	-17.45	-14.07	-6.09	-3.95	-1.81
Diluted EPS, GAAP	-5.8	-6.92	-17.19	-7.3	-5.12	-12.09	-12.92	-12.57	-14.51	-12.87	-17.45	-14.07	-6.09	-3.95	-1.81
Diluted EPS from Cont Ops	-5.82	-6.93	-17.21	-7.3	-5.11	-12.09	-12.92	-12.57	-14.65	-12.96	-17.45	-14.07	-6.09	-3.95	-1.81
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-7.51	-7.84	-4	-6.05	-2.19	-10.25	-9.28	-9.54	-11.89	-13.77	-12.4	-10.87	-5.61	-3.83	-1.89
Free Cash Flow per Basic Share	-7.57	-7.93	-4.05	-6.33	-2.68	-10.9	-10.79	-9.81	-12.01	-13.89	-12.47	-10.92	-5.62	-3.85	-1.9
Cash & Equivalents per Share	10.75	4.55	12.01	18.5	27.08	16.97	16.92	10.03	10.6	26.44	22.15	12	6.37	2.61	0.85
Book Value per Share	16.83	11.43	11.97	21.97	29.19	19.97	18.91	10.73	0.41	29.62	22.06	10.54	5.15	1.9	0.35
Tangible Book Value per Share	9.92	5.57	8.36	19.03	26.86	17.04	16.72	8.84	-1.28	28.74	21.34	9.94	5.15	1.9	0.35