Inseego Corp. Financial Ratios — 0A52 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 (%)	-14.17	-70.99	-66.6	-103.97	-171.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-9.03	-43.47	-31.8	-38	-35.6	-33.89	-28.86	-5.03	-24.8	-57.21	-21.72	-36.17	-32.78	4.12	0.86
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.03
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.36
Gross Margin (%)	21	21.04	20.38	20	26.68	31.34	30.7	34.87	29.14	28.95	28.93	27.27	21.39	35.97	42.72
EBITDA Margin (%)	-3.94	-22.19	-10.23	-15.2	-13.34	-12.71	-3.62	13.7	-0.51	0.9	-8.08	-12.52	-10.31	7.45	7.68
Operating Margin (%)	-7.56	-11.39	-7.64	-14.59	-15.38	-16.6	-7.78	-0.97	-8.9	-7.56	-17.27	-22.38	-20.83	1.38	2.83
Incremental Operating Margin (%)	- -	14.98	- -	0.96	- -	- -	- -	- -	- -	- -	42	56.1	- -	156.46	- -
Pretax Margin (%)	-8.54	-25.75	-12.93	-21.11	-23.59	-24.71	-20.81	-3.62	-18.03	-35.19	-18.19	-27.9	-26.88	-7.15	0.77
Profit Margin (%)	-6.18	-25.93	-12.96	-21.18	-23.67	-24.87	-20.86	-3.98	-18.28	-35.44	-18.34	-27.71	-27.61	2.39	0.5
Net Income to Common Margin (%)	-6.18	-25.93	-12.96	-21.18	-23.67	-24.87	-20.86	-3.98	-18.44	-36.36	-19.96	-28.82	-29.4	0.68	-1.65
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.43
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.89	2.55	8.17	3.87	6.23	18.53	153
Sustainable Growth Rate (%)	-14.17	-70.99	-66.6	-103.97	-171.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	3	5	86	95	132	140	149	167	160	174	169	61	45
ST Debt	- -	- -	3	- -	3	4	3	1	1	2	2	2	5	16	1
LT Debt	- -	- -	- -	5	82	91	129	138	148	165	158	172	164	44	45
Total Debt/EBITDA	- -	- -	-0.07	-0.18	-2.91	-3.06	-16.61	5.03	-133.25	59.36	-7.55	-5.66	-9.81	4.26	3.56
Net Debt/EBITDA	2.97	0.21	0.01	0.45	-2.48	-2.74	-13.94	3.91	-121.63	44.56	-5.27	-5.18	-9.37	1.2	1.31
Total Debt/EBIT	- -	- -	-0.06	-0.14	-2.27	-2.1	-5.94	9.96	-7.62	-6.64	-3.44	-3	-4.71	35.4	10.54
Net Debt/EBIT	1.4	0.18	0.01	0.36	-1.94	-1.88	-4.98	7.74	-6.96	-4.98	-2.4	-2.75	-4.49	9.99	3.88
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-0.05	0.28	-3.08	-3.57	-1.9	1.31	3.38
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-0.38	-0.29	-3.8	-3.74	-1.92	1.3	3.21
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-0.96	-2.39	-6.59	-6.38	-3.83	0.24	1.25
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	20	10	7	9	9	11	4
Common Equity/Total Assets	66.63	52.9	40.3	32.15	15.31	-11.19	-28.8	-22.43	-23.08	-12.23	-11.51	-43.84	-83.83	-12.86	-4.31
Long-Term Debt/Equity (%)	- -	- -	- -	16.89	270.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	14.45	70.94	118.2	149.3	134.09	132.48	118.79	116.81	165.84	244.24	92.91	107.42
Long-Term Debt/Total Assets (%)	- -	- -	- -	5.43	41.49	57.28	81.43	85.11	91.63	72.63	73.14	107.65	134.56	44.46	47.46
Total Debt/Equity (%)	- -	- -	5.71	16.89	281.57	-533.85	-289.17	-381.96	-398.77	-598.32	-643.78	-248.07	-165.72	-472.14	-1,124.85
Total Debt/Capital (%)	- -	- -	5.4	14.45	73.79	123.05	152.86	135.47	133.47	120.07	118.39	167.54	252.17	126.87	109.76
Total Debt/Total Assets (%)	- -	- -	2.3	5.43	43.16	59.63	83.37	85.98	92.32	73.41	74.13	108.75	138.92	60.71	48.49
Net Debt to Equity	-28.35	-18.78	-0.77	-41.56	240.3	-478.03	-242.69	-297.05	-364.01	-449.09	-449.67	-226.95	-158.27	-133.29	-413.58
Net Debt/Capital (%)	-39.57	-23.12	-0.77	-71.12	70.61	126.45	170.08	150.75	136.61	126.54	126.03	164.6	249.8	207.64	101
EBITDA	-16	-76	-34	-28	-29	-31	-8	28	-1	3	-21	-31	-17	14	13
EBITDA-CapEx	-22	-81	-39	-30	-33	-35	-13	23	-8	-3	-26	-32	-17	14	12
Operating Income (Loss)	-30	-39	-26	-27	-34	-40	-17	-2	-20	-24	-45	-55	-35	3	5

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	0.95	0.74	0.4	0.31	0.22	0.16	0.35	0.58	0.27	0.53	0.63	0.13	0.04	0.62	0.51
Current Ratio	2.03	1.91	1.75	1.5	1.73	1.1	1.11	1.57	1.44	1.51	1.71	1.38	1.04	1.15	1.32
Quick Ratio	1.42	1.32	1.13	0.72	0.76	0.51	0.61	0.96	0.71	1.01	1.1	0.67	0.44	0.9	1.12
CFO/Avg Current Liab	-0.02	-0.39	-0.42	-0.29	-0.44	-0.1	-0.24	-0.03	-0.37	0.33	-0.33	-0.51	0.11	0.56	0.13
Common Equity/Total Assets	66.63	52.9	40.3	32.15	15.31	-11.19	-28.8	-22.43	-23.08	-12.23	-11.51	-43.84	-83.83	-12.86	-4.31
Long-Term Debt/Equity (%)	- -	- -	- -	16.89	270.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	14.45	70.94	118.2	149.3	134.09	132.48	118.79	116.81	165.84	244.24	92.91	107.42
Long-Term Debt/Total Assets (%)	- -	- -	- -	5.43	41.49	57.28	81.43	85.11	91.63	72.63	73.14	107.65	134.56	44.46	47.46
Total Debt/Equity (%)	- -	- -	5.71	16.89	281.57	-533.85	-289.17	-381.96	-398.77	-598.32	-643.78	-248.07	-165.72	-472.14	-1,124.85
Total Debt/Capital (%)	- -	- -	5.4	14.45	73.79	123.05	152.86	135.47	133.47	120.07	118.39	167.54	252.17	126.87	109.76
Total Debt/Total Assets (%)	- -	- -	2.3	5.43	43.16	59.63	83.37	85.98	92.32	73.41	74.13	108.75	138.92	60.71	48.49
CFO/Total Liabilities	-1.84	-39.27	-40.01	-25.23	-16.01	-3.73	-7.15	-0.89	-9.06	7.85	-10.47	-14.47	2.66	29.7	7.35
CFO/CapEx	-0.24	-6.38	-5.31	-7.45	-8.6	-1.51	-3.15	-0.4	-2.72	3.5	-5.12	-22.48	26.59	335.19	10.89
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.4	-4.7	-11.27	-13.12	-12.85	-14.51

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	8.02	8.66	8.11	5.77	7.43	8.48	11.58	11.15	10.9	12.66	9.25	9.43	7.7	11.95	8.55
Days Sales Outstanding	45.49	42.14	45.01	63.25	49.13	43.06	31.52	32.73	33.5	28.84	39.45	38.71	47.41	30.54	42.71
Inventory Turnover	7.46	6.69	7.99	4.52	3.46	3.85	5.9	5.63	6.01	7.53	5.23	4.73	4.49	7.18	8.94
Days Inventory Outstanding	48.95	54.58	45.71	80.78	105.5	94.92	61.9	64.82	60.69	48.49	69.83	77.1	81.23	50.87	40.84
Accounts Payable Turnover	4.82	5.38	7.27	5.36	5.16	4.28	4.66	4.02	4.7	5.88	3.76	4.61	4.35	5.52	4.25
Accounts Payable Turnover Days	75.77	67.79	50.19	68.15	70.79	85.18	78.28	90.76	77.7	62.1	96.97	79.12	83.86	66.13	85.83
Cash Conversion Cycle	18.68	28.93	40.53	75.88	83.84	52.8	15.15	6.78	16.49	15.23	12.31	36.7	44.78	15.28	-2.28
Inventory to Cash Days	-3.46	-12.43	-0.7	-17.53	-56.37	-51.86	-30.38	-32.09	-27.19	-19.64	-30.38	-38.39	-33.81	-20.33	1.87
Inventories	42	39	28	38	56	31	20	26	25	34	37	38	21	14	8
Raw Materials	7	12	7	5	9	12	6	12	4	7	4	7	2	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	35	27	21	33	47	19	14	15	21	27	33	31	19	14	8
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,613	615	88	26	154	159
- Cash & Cash Equivalents	47	16	3	18	13	10	21	31	12	40	46	7	2	40	25
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	3	5	86	95	132	140	149	167	160	174	169	61	45
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,740	728	255	192	175	180
Total Capital	166	85	47	36	116	77	86	103	112	139	135	104	67	48	41
Total Debt/Capital (%)	- -	- -	5.4	14.45	73.79	123.05	152.86	135.47	133.47	120.07	118.39	167.54	252.17	126.87	109.76
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.1	0.22	0.68	0.88	0.35	0.25
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.54	2.77	1.04	1.15	0.91	1.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	618.65	- -	- -	- -	12.26	14.1
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	101.82	41.69
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.6
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.68
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,560	602	87	24	128	157
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,686	716	254	191	149	177
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	175.02	69.09	23.5	16.19	11.65	11.69
TTM Sales	403	344	335	185	221	244	219	202	219	314	262	245	167	191	166
TTM EBITDA	-16	-76	-34	-28	-29	-31	-8	28	-1	3	-21	-31	-17	14	13
TTM Operating Income	-30	-39	-26	-27	-34	-40	-17	-2	-20	-24	-45	-55	-35	3	5
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	108.96	-19.99	-2.5	4.26	3.84	23.97
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	101.82	41.69
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,740	728	255	192	175	180
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	94.5	53.12	7.69	1.8	1.5	6
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.54	2.77	1.04	1.15	0.91	1.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	618.65	- -	- -	- -	12.26	14.1
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	98.52	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	97.12	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	198.14	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.43	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-58.01	-24.74	-1.26	-0.25	-11.94	-39.4
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-51.19	-41.94	-4.46	-0.79	-11.77	-41.05
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-60.52	-91.5	-9.13	-1.48	-24.01	-68.65
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-33.78	-22.52	-1.19	-0.21	-1.75	-22.83
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-14.43	-6.67	-0.66	-0.19	-4.32	-5.56
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-12.73	-11.31	-2.34	-0.61	-4.26	-5.79
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15.05	-24.67	-4.8	-1.14	-8.68	-9.68
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.4	-6.07	-0.62	-0.16	-0.63	-3.22
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.97	2.3	0.36	0.15	0.67	0.94
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.39	3.89	1.26	0.46	0.66	0.98
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.18	8.49	2.58	0.86	1.35	1.64
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.89	2.09	0.34	0.12	0.1	0.55
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	77.79	-23.9	-2.62	4.1	3.83	21.77
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	68.65	-40.51	-9.29	12.91	3.78	22.68
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	81.16	-88.37	-19.01	24.24	7.7	37.93
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.3	-21.75	-2.48	3.44	0.56	12.62
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	96.17	-33.88	-8.9	13.41	3.79	24.98
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	113.68	-73.92	-18.2	25.19	7.73	41.77
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	63.45	-18.2	-2.37	3.57	0.56	13.89
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.94	4.4	1.96	1.48	0.9	1.12
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.77	9.1	3.29	1.9	1.72	1.79
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.4	2.56	1.02	1.12	0.23	0.68
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	551.29	- -	- -	- -	12.11	14.62
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	643.47	- -	- -	- -	23.16	23.37
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	379.06	- -	- -	- -	3.06	8.85
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	100.55	43.24
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	192.33	69.1
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.42	26.17
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	162.28	58.35	8.12	2.15	10.24	10.35
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	169.3	215.8	59	12.7	20.6	18.04
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,550	1,156	480	247	172	187
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,809	2,387	807	318	330	298
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,066	673	250	188	44	113

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	3	5	5	5	6	7	8	10	11	11	12	15	15
Diluted Weighted Avg Shares	3	3	3	4	5	5	6	7	8	10	10	11	11	13	15
Basic Weighted Avg Shares	3	3	3	4	5	5	6	7	8	10	10	11	11	13	15
Revenue per Share	125.73	104.8	98.7	48.8	43.92	45.18	37.35	30.63	28.02	32.65	25.41	22.87	14.71	15.26	10.98
EBITDA per Share	-4.95	-23.26	-10.1	-7.42	-5.86	-5.74	-1.35	4.2	-0.14	0.29	-2.05	-2.86	-1.52	1.14	0.84
Operating Income per Share	-9.5	-11.94	-7.54	-7.12	-6.75	-7.5	-2.91	-0.3	-2.5	-2.47	-4.39	-5.12	-3.06	0.21	0.31
Basic EPS, GAAP	-7.77	-27.17	-12.79	-10.33	-10.39	-11.24	-7.79	-1.22	-5.17	-11.87	-5.07	-6.59	-4.32	0.1	-0.18
Basic EPS from Cont Ops	-7.77	-27.17	-12.79	-10.33	-10.4	-11.23	-7.81	-1.23	-5.12	-11.57	-4.64	-6.34	-3.96	-1.15	0.08
Diluted EPS, GAAP	-7.77	-27.17	-12.79	-10.33	-10.39	-11.24	-7.79	-1.22	-5.17	-11.87	-5.07	-6.59	-4.32	0.1	-0.18
Diluted EPS from Cont Ops	-7.77	-27.17	-12.79	-10.33	-10.4	-11.23	-7.81	-1.23	-5.12	-11.57	-4.64	-6.34	-3.96	-1.15	0.08
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.48	-9.1	-7.84	-4.29	-5.35	-1.22	-2.48	-0.27	-2.3	2.09	-2.44	-3.1	0.52	2.67	0.48
Free Cash Flow per Basic Share	-2.43	-10.52	-9.32	-4.86	-5.98	-2.03	-3.27	-0.93	-3.14	1.49	-2.92	-3.24	0.5	2.67	0.43
Cash & Equivalents per Share	23.35	16.08	6.48	3.9	2.6	1.82	3.61	4.19	1.47	4.05	4.44	0.66	0.2	2.64	1.62
Book Value per Share	51.46	25.39	13.17	6.68	5.72	-3.27	-7.77	-4.92	-4.54	-2.8	-2.36	-6.46	-8.6	-0.86	-0.26
Tangible Book Value per Share	34.27	24.45	12.55	6.34	-7.93	-17.01	-20.79	-13.7	-14.06	-11.25	-8.75	-12.3	-11.09	-2.37	-1.86