Kyntra Bio, Inc. Financial Ratios — 0IL8 Stock

Profitability (USD)

	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	12/31/2012	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 (%)	- -	- -	- -	-43	-34.83	-35.33	-16.66	-15.01	-40.35	-91.88	- -	- -	- -	- -
Return on Assets (%)	- -	-5.31	-15.25	-17.98	-12.35	-17.67	-9.71	-8.86	-22.48	-36.24	-42.44	-55	-14.91	109.81
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	100	100	99.55	94.97	94.53	85.59	91.53	47.47	91.37
EBITDA Margin (%)	-32.8	-2.8	-33.16	-39.79	-24.02	-84.87	-37.63	-26.45	-96.32	-116.32	-206.36	-668.31	-498.71	-701.04
Operating Margin (%)	-41.29	-7.78	-36.41	-42.93	-27.32	-89.53	-40.71	-34.81	-108.83	-122.62	-213.9	-662.6	-442.13	-704.07
Incremental Operating Margin (%)	- -	53.19	- -	- -	1,168.28	128.83	37.32	- -	127.8	- -	13.21	9.68	- -	- -
Pretax Margin (%)	-49.55	-14.63	-43.24	-47.3	-31.74	-92.03	-40.44	-29.87	-107.04	-123.53	-209.52	-690.6	-517.76	-905.19
Profit Margin (%)	-49.4	-14.63	-43.24	-47.44	-31.7	-92.27	-40.58	-30	-107.36	-123.25	-208.66	-607.29	-160.63	2,848.63
Net Income to Common Margin (%)	-49.4	-14.63	-43.24	-47.44	-31.7	-92.27	-40.58	-30	-107.36	-123.25	-208.66	-607.29	-160.63	2,848.63
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-43	-34.83	-35.33	-16.66	-15.01	-40.35	-91.88	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2012	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	93	97	97	97	97	98	97	51	40	100	90	150	73	- -
ST Debt	1	- -	- -	- -	- -	- -	- -	12	14	11	10	13	- -	- -
LT Debt	92	96	97	97	97	98	97	39	26	89	80	137	73	- -
Total Debt/EBITDA	-4.31	-33.79	-2.13	-1.35	-2.21	-0.88	-1.21	-0.75	-0.23	-0.36	-0.31	-0.48	-0.49	- -
Net Debt/EBITDA	1.8	26.64	3.63	2.13	3.95	6.06	1.11	1.86	3.99	0.63	0.54	0.03	-0.15	1.06
Total Debt/EBIT	-3.42	-12.18	-1.94	-1.25	-1.95	-0.83	-1.12	-0.57	-0.21	-0.35	-0.3	-0.46	-0.49	- -
Net Debt/EBIT	1.43	9.6	3.3	1.98	3.47	5.74	1.03	1.41	3.54	0.59	0.52	0.03	-0.15	1.04
EBITDA to Interest Expense	-2.16	-0.27	-4.11	-6.52	-4.1	-11.45	-7.29	-23.6	-70.7	-127.13	-201.68	-38.64	-17.91	-5.15
EBITDA-CapEx/Interest Expense	-2.23	-0.9	-4.84	-6.7	-4.22	-12.33	-8.02	-25.6	-72.37	-141.16	-228.58	-38.95	-17.94	-5.16
EBIT to Interest Expense	-2.72	-0.74	-4.51	-7.04	-4.67	-12.08	-7.89	-31.05	-79.88	-134.01	-209.05	-38.31	-15.88	-5.18
Interest Expense	10	11	11	11	11	10	11	3	2	2	1	8	8	9
Common Equity/Total Assets	-79.17	-75.78	45.79	37.73	33.19	58.81	57.82	60.2	51.06	27.03	-3.52	-48.21	-105.16	-25.12
Long-Term Debt/Equity (%)	75.7	89.59	40.23	49.3	55.6	17.85	18.38	7.2	5.94	38.75	- -	- -	- -	- -
Long-Term Debt/Capital (%)	42.94	47.16	28.65	33.02	35.73	15.15	15.53	6.58	5.45	27	90.03	-1,088.34	-66.12	- -
Long-Term Debt/Total Assets (%)	34.83	32.47	20.02	20.62	20.73	10.88	11.03	4.5	3.17	11.47	13.05	32.34	34.07	- -
Total Debt/Equity (%)	76.3	89.97	40.39	49.3	55.6	17.85	18.38	9.51	9.01	43.52	-6,073.31	-92.24	-39.8	- -
Total Debt/Capital (%)	43.28	47.36	28.77	33.02	35.73	15.15	15.53	8.68	8.26	30.33	101.67	-1,188.83	-66.12	- -
Total Debt/Total Assets (%)	35.1	32.6	20.11	20.62	20.73	10.88	11.03	5.94	4.81	12.89	14.73	35.33	34.07	- -
Net Debt to Equity	-31.81	-70.94	-68.75	-77.9	-99.24	-122.99	-16.89	-23.58	-153.67	-74.73	10,520.27	5.93	-12.31	-1,069.77
Net Debt/Capital (%)	-22.02	-59.6	-95.95	-109.09	-176.11	2,392.51	-16.64	-27.45	344.04	-108.64	231.37	10.22	-14.04	110.31
EBITDA	-22	-3	-46	-72	-44	-111	-80	-68	-170	-274	-290	-313	-148	-45
EBITDA-CapEx	-22	-10	-54	-74	-45	-120	-88	-74	-174	-304	-329	-315	-148	-45
Operating Income (Loss)	-27	-8	-50	-78	-50	-117	-87	-89	-192	-289	-301	-310	-131	-45

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2012	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	1.68	3.28	2.87	2.7	3.89	8.56	6.98	5.19	4.21	1.8	1.54	0.93	0.38	3.04
Current Ratio	2.23	3.83	3.16	2.99	4.09	8.71	7.75	6.84	4.63	2.1	1.8	1.52	1.47	3.39
Quick Ratio	2.06	3.74	3.08	2.93	4.05	8.66	7.69	6.69	4.46	1.91	1.6	1.09	0.6	3.19
CFO/Avg Current Liab	- -	0.85	0.45	-0.29	0.11	-0.88	-0.87	-0.82	0.61	-0.42	-0.58	-1.28	-0.79	-0.06
Common Equity/Total Assets	-79.17	-75.78	45.79	37.73	33.19	58.81	57.82	60.2	51.06	27.03	-3.52	-48.21	-105.16	-25.12
Long-Term Debt/Equity (%)	75.7	89.59	40.23	49.3	55.6	17.85	18.38	7.2	5.94	38.75	- -	- -	- -	- -
Long-Term Debt/Capital (%)	42.94	47.16	28.65	33.02	35.73	15.15	15.53	6.58	5.45	27	90.03	-1,088.34	-66.12	- -
Long-Term Debt/Total Assets (%)	34.83	32.47	20.02	20.62	20.73	10.88	11.03	4.5	3.17	11.47	13.05	32.34	34.07	- -
Total Debt/Equity (%)	76.3	89.97	40.39	49.3	55.6	17.85	18.38	9.51	9.01	43.52	-6,073.31	-92.24	-39.8	- -
Total Debt/Capital (%)	43.28	47.36	28.77	33.02	35.73	15.15	15.53	8.68	8.26	30.33	101.67	-1,188.83	-66.12	- -
Total Debt/Total Assets (%)	35.1	32.6	20.11	20.62	20.73	10.88	11.03	5.94	4.81	12.89	14.73	35.33	34.07	- -
CFO/Total Liabilities	-3.91	13.69	9.23	-6.78	2.41	-18.95	-21.62	-24.44	21.17	-15.1	-23.86	-53.78	-34.66	-4.15
CFO/CapEx	-7.53	3.81	2.76	-9.39	5.68	-7.83	-9.49	-13.66	20.43	-2.72	-3.77	-125.06	-518.79	-125.63
Altman's Z-Score	- -	- -	- -	- -	- -	- -	5.27	8.34	4.44	-1.39	-3.11	-7.99	-13.78	-20.29

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2012	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	- -	7.78	8.89	12.53	14.17	13.86	5.9	5.57	5.01	7.94	8.35	4.37	10.58	18.48
Days Sales Outstanding	- -	46.94	41.05	29.12	25.76	26.33	61.82	65.54	72.8	45.98	43.7	83.52	34.51	19.75
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	0.33	0.76	0.54	0.57	0.14	1.53	0.16
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	1,095.8	481.86	674.15	642.99	2,653.62	238.41	2,264.18
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	1.06	1.2	1.08	1.04	-0.83	0.15	0.26
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	345.9	304.4	339.48	349.35	-440.02	2,465.11	1,405.28
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	815.44	250.26	380.65	337.34	3,177.16	-2,192.19	878.65
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	-1,030.26	-409.05	-628.17	-599.29	-2,570.1	-203.89	-2,244.43
Inventories	- -	- -	- -	- -	- -	- -	- -	7	17	31	40	17	3	4
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	2	1	1	1	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	2	8	21	36	16	3	4
Finished Goods	- -	- -	- -	- -	- -	- -	- -	4	6	8	3	6	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	- -	- -	3,331	4,738	3,713	1,310	1,461	84	50	35
- Cash & Cash Equivalents	39	76	165	153	174	674	89	126	678	171	156	82	50	48
+ Preferred Equity and Hybrid Capital	305	305	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	28	28	19	19	19	19	19	19	19	20	20	42	42	35
+ Total Debt	93	97	97	97	97	98	97	51	40	100	90	150	73	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	2,826	4,274	3,085	1,024	1,149	73	115	-19
Total Capital	215	204	338	294	272	646	626	586	481	329	88	-13	-111	4
Total Debt/Capital (%)	43.28	47.36	28.77	33.02	35.73	15.15	15.53	8.68	8.26	30.33	101.67	-1,188.83	-66.12	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.03	0.01	0.01	0.1	0.08	2.06	0.64	- -
EV/Sales	- -	- -	- -	- -	- -	- -	13.27	16.66	17.5	4.35	8.17	1.55	3.87	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	3,278	4,683	3,648	1,302	1,452	83	50	35
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	2,773	4,219	3,021	1,017	1,140	71	114	-19
EV per Share	- -	- -	- -	- -	- -	- -	826.98	1,219.03	843.44	275.7	305.13	18.37	28.39	- -
TTM Sales	66	102	138	181	183	131	213	257	176	235	141	47	30	6
TTM EBITDA	-22	-3	-46	-72	-44	-111	-80	-68	-170	-274	-290	-313	-148	-45
TTM Operating Income	-27	-8	-50	-78	-50	-117	-87	-89	-192	-289	-301	-310	-131	-45
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	- -	- -	-38.94	-55.44	47.01	-11.58	-7.86	-0.26	-0.36	-7.28
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	2,826	4,274	3,085	1,024	1,149	73	115	-19
Low Price	- -	- -	- -	- -	- -	- -	974.75	1,262	1,015	249.7	207.75	8.5	7.44	5.97
EV/Sales	- -	- -	- -	- -	- -	- -	13.27	16.66	17.5	4.35	8.17	1.55	3.87	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.19
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.22
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.53
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.13
Price/Book Value	- -	- -	- -	- -	- -	- -	6.54	9.18	8.79	6.26	-68.14	-0.41	-0.22	-1.17
Price/Book Value Average	- -	- -	- -	- -	- -	- -	8.97	8.92	9.09	8.99	-57.89	-3.53	-0.44	-1.34
Price/Book Value High	- -	- -	- -	- -	- -	- -	11.39	9.18	9.31	23.54	-78.96	-12.19	-1.3	-3.27
Price/Book Value Low	- -	- -	- -	- -	- -	- -	6.54	8.57	8.79	4.44	-36.49	-0.16	-0.13	-0.8
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	6.54	9.18	8.79	6.26	-68.14	-0.41	-0.22	-1.17
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	8.97	8.92	9.09	8.99	-57.89	-3.53	-0.44	-1.34
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	11.39	9.18	9.31	23.54	-78.96	-12.19	-1.3	-3.27
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	6.54	8.57	8.79	4.44	-36.49	-0.16	-0.13	-0.8
Price/Sales	- -	- -	- -	- -	- -	- -	15.39	18.25	20.69	5.53	10.32	1.78	1.67	5.44
Price/Sales Average	- -	- -	- -	- -	- -	- -	21.09	17.74	21.39	7.94	8.77	15.17	3.3	6.24
Price/Sales High	- -	- -	- -	- -	- -	- -	26.8	18.25	21.91	20.8	11.96	52.37	9.82	15.22
Price/Sales Low	- -	- -	- -	- -	- -	- -	15.39	17.04	20.69	3.92	5.53	0.71	1	3.75
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-43.04	-59.49	44.71	-15.84	-9.95	-0.26	-0.36	-7.33
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-59	-57.83	46.23	-22.73	-8.45	-2.25	-0.71	-8.42
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-74.96	-59.49	47.35	-59.53	-11.53	-7.78	-2.11	-20.54
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-43.04	-55.56	44.71	-11.22	-5.33	-0.11	-0.22	-5.06
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-53.37	-53.88	48.61	-16.63	-6.68	-2.24	-0.71	-8.36
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-67.82	-55.44	49.79	-43.55	-9.11	-7.72	-2.1	-20.37
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-38.94	-51.77	47.01	-8.2	-4.21	-0.1	-0.22	-5.02
EV/Sales Average	- -	- -	- -	- -	- -	- -	19.07	16.14	18.21	6.78	6.6	15.14	5.51	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	24.87	16.66	18.74	19.71	9.82	52.9	12.09	6.78
EV/Sales Low	- -	- -	- -	- -	- -	- -	13.27	15.44	17.5	2.73	3.34	0.46	3.19	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	974.75	1,351.25	1,015	352.55	388	21.38	12.39	8.66
High Price	- -	- -	- -	- -	- -	- -	1,697.5	1,351.25	1,075.08	1,325.25	449.6	629.74	72.7	24.25
Enterprise Value Average	- -	- -	- -	- -	- -	- -	4,060	4,141	3,211	1,595	929	709	163	-14
Enterprise Value High	- -	- -	- -	- -	- -	- -	5,296	4,274	3,305	4,638	1,381	2,476	358	44
Enterprise Value Low	- -	- -	- -	- -	- -	- -	2,826	3,961	3,085	642	470	22	95	-30

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	12/31/2012	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	2	2	2	2	3	3	3	4	4	4	4	4	4	4
Diluted Weighted Avg Shares	2	2	1	2	3	3	3	3	4	4	4	4	4	4
Basic Weighted Avg Shares	2	2	1	2	3	3	3	3	4	4	4	4	4	4
Revenue per Share	34.87	54.03	183.22	74.92	72.99	44.87	63.33	74.04	49.06	63.7	37.6	12.03	7.4	1.59
EBITDA per Share	-11.44	-1.52	-60.76	-29.81	-17.53	-38.08	-23.83	-19.58	-47.25	-74.1	-77.58	-80.37	-36.91	-11.17
Operating Income per Share	-14.4	-4.2	-66.71	-32.16	-19.94	-40.17	-25.78	-25.77	-53.39	-78.11	-80.42	-79.68	-32.73	-11.21
Basic EPS, GAAP	-17.22	-7.9	-79.23	-35.54	-23.14	-41.4	-25.7	-22.21	-52.67	-78.51	-78.45	-73.03	-11.89	45.38
Basic EPS from Cont Ops	-17.22	-7.9	-79.23	-35.54	-23.14	-41.4	-25.7	-22.21	-52.67	-78.51	-78.45	-82.98	-38.26	-14.4
Diluted EPS, GAAP	-17.22	-7.9	-79.23	-35.54	-23.14	-41.4	-25.7	-22.21	-52.67	-78.51	-78.45	-73.03	-11.89	45.38
Diluted EPS from Cont Ops	-17.22	-7.9	-79.23	-35.54	-23.14	-41.4	-25.7	-22.21	-52.67	-78.51	-78.45	-82.98	-38.26	-14.4
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.96	13.71	29.85	-7.69	2.83	-22.78	-22.65	-22.71	22.7	-22.26	-38.99	-80.94	-34.48	-1.18
Free Cash Flow per Basic Share	-3.36	10.11	19.04	-8.51	2.33	-25.69	-25.03	-24.37	21.59	-30.43	-49.33	-81.59	-34.55	-1.19
Cash & Equivalents per Share	17.91	55.15	76.13	73.07	99.42	222.95	181.84	152.23	187.7	109.06	112.04	51.5	12.51	21.99
Book Value per Share	-94.42	-101.05	93.74	71.61	61.19	160.15	149.01	147.2	115.42	56.29	-5.69	-51.68	-55.89	-7.42
Tangible Book Value per Share	-94.42	-101.05	93.74	71.61	61.19	160.15	149.01	147.2	115.42	56.29	-5.69	-51.68	-55.89	-7.42