Ambarella, Inc. Financial Ratios — 0YU1 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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	- -	14.6	19.1	25.7	26.08	14.38	4.02	-6.75	-10.33	-12.95	-5.17	-11.34	-29.06	-20.89	-13.12
Return on Assets (%)	13.47	16.51	15.94	21.63	22.02	12.53	3.56	-6.01	-9.01	-10.86	-4.29	-9.56	-24.77	-17.4	-10.2
Return on Capital (%)	34.92	21.44	19.1	25.7	26.08	14.38	4.02	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	34.62	21.19	19.05	25.52	25.85	14.23	3.82	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	66.63	66.63	63.35	63.74	64.91	66.07	63.55	60.65	58.02	60.8	62.72	61.89	60.41	60.5	59.19
EBITDA Margin (%)	12.74	17.27	18.41	24.37	27.27	19.96	9.89	-14.58	-16.62	-22.06	-4.71	-16.09	-57.29	-35.29	-14.57
Operating Margin (%)	11.57	16.44	17.71	23.76	26.77	19.45	8.27	-17.75	-21.71	-27.43	-8.93	-21.99	-68.25	-44.44	-21.12
Incremental Operating Margin (%)	- -	36.33	21.92	39.47	33.46	400.2	241.24	95.89	- -	200.57	28.96	- -	72.26	47.89	41.64
Pretax Margin (%)	11.48	16.55	17.7	23.84	26.93	19.62	8.71	-15.17	-18.2	-25.7	-8.63	-21.01	-65.58	-41.33	-18.86
Profit Margin (%)	10.1	15.02	16.28	23.17	24.18	18.63	6.38	-13.37	-19.58	-26.81	-7.96	-19.37	-74.81	-41.12	-19.42
Net Income to Common Margin (%)	2.69	7.16	16.28	23.17	24.18	18.63	6.38	-13.37	-19.58	-26.81	-7.96	-19.37	-74.81	-41.12	-19.42
Effective Tax Rate (%)	12.04	9.25	8.03	2.82	10.21	5.04	26.73	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-275.28	-109.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	30.62	19.1	25.7	26.08	14.38	4.02	-6.75	-10.33	-12.95	-5.17	-11.34	-29.06	-20.89	-13.12

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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	10	10	12	9	5	5	13
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	3	3	4	3	3	2
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	8	8	8	5	2	2	11
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-0.27	-0.21	-0.75	-0.16	-0.04	-0.05	-0.24
Net Debt/EBITDA	-4.76	-4.81	-4.94	-3.2	-3.11	-5.21	-11.87	5.84	6.09	4.9	10.94	2.09	1.12	1.44	3.36
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	-0.2	-0.17	-0.4	-0.12	-0.03	-0.04	-0.16
Net Debt/EBIT	-5.24	-5.05	-5.14	-3.28	-3.17	-5.35	-14.19	4.8	4.66	3.94	5.77	1.53	0.94	1.14	2.31
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.89	81.05	85.3	83.44	85.11	88.75	88.21	89.85	84.98	82.85	83.21	85.34	85.13	81.49	74.48
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.58	1.52	0.84	0.34	0.43	1.92
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.74	1.55	1.49	0.83	0.34	0.43	1.88
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.51	1.31	1.27	0.72	0.29	0.35	1.43
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.27	2.2	2.14	1.42	0.95	0.94	2.26
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.22	2.15	2.1	1.4	0.94	0.93	2.21
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.93	1.82	1.78	1.22	0.81	0.76	1.68
Net Debt to Equity	-102.78	-89.46	-91.71	-71.79	-76.71	-71.02	-71.9	-46.26	-51.64	-50.8	-31.26	-18.73	-25.88	-25.76	-32.12
Net Debt/Capital (%)	3,695.55	-848.91	-1,105.84	-254.47	-329.31	-245.04	-255.82	-86.07	-102.02	-98.83	-44.1	-22.65	-34.48	-34.27	-45.79
EBITDA	12	21	29	53	86	62	29	-33	-38	-49	-16	-54	-130	-101	-57
EBITDA-CapEx	11	19	27	52	84	59	26	-36	-42	-57	-35	-69	-142	-111	-72
Operating Income (Loss)	11	20	28	52	85	60	24	-40	-50	-61	-30	-74	-155	-127	-83

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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	2.57	4.05	5.64	4.57	6.31	7.45	8.16	9.2	7.57	5.96	1.92	2.48	2.65	2.07	1.76
Current Ratio	3.39	5.36	6.98	6.05	7.57	8.61	9.27	10.5	8.44	6.72	2.99	3.65	3.38	2.65	2.31
Quick Ratio	2.98	4.86	6.39	5.46	7.11	8.16	8.75	9.87	7.92	6.3	2.41	3.1	2.95	2.31	1.98
CFO/Avg Current Liab	0.54	0.44	1.37	1.47	2.62	2.2	1.59	0.53	0.85	0.48	0.48	0.51	0.23	0.33	0.49
Common Equity/Total Assets	7.89	81.05	85.3	83.44	85.11	88.75	88.21	89.85	84.98	82.85	83.21	85.34	85.13	81.49	74.48
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.58	1.52	0.84	0.34	0.43	1.92
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.74	1.55	1.49	0.83	0.34	0.43	1.88
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.51	1.31	1.27	0.72	0.29	0.35	1.43
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.27	2.2	2.14	1.42	0.95	0.94	2.26
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.22	2.15	2.1	1.4	0.94	0.93	2.21
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.93	1.82	1.78	1.22	0.81	0.76	1.68
CFO/Total Liabilities	52.01	40.02	127.48	111.01	202.03	196.6	132.49	51.67	49.76	31.33	35.15	42.35	19.46	26.53	36.07
CFO/CapEx	9.67	6.88	20.19	38.4	59.26	41.95	23.16	8.32	10.82	3.88	2	2.93	1.59	3.26	4.74
Altman's Z-Score	- -	- -	- -	- -	- -	- -	18.35	16.54	17.71	21.57	30.36	20.98	12.58	14.93	8.09

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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	10.62	8.17	8.08	7.4	7.95	7.96	8.45	7.92	10.23	10.26	9.58	7.01	5.89	10.41	11.33
Days Sales Outstanding	34.37	44.68	45.15	49.34	45.91	45.88	43.18	46.08	35.66	35.57	38.1	52.05	62	35.05	32.21
Inventory Turnover	4.57	5.15	5.96	4.92	5.57	5.5	4.95	4.31	4.66	3.56	3.47	3	2.58	3.55	3.68
Days Inventory Outstanding	79.82	70.93	61.2	74.13	65.52	66.41	73.78	84.78	78.35	102.41	105.17	121.56	141.53	102.93	99.21
Accounts Payable Turnover	4.82	6.29	7.71	6.16	6.11	6.29	5.58	5.18	7.27	5.02	5.46	5.06	3.38	4.69	4.68
Accounts Payable Turnover Days	75.71	58.06	47.31	59.28	59.78	58.07	65.44	70.45	50.2	72.64	66.8	72.17	108.15	77.81	78.05
Cash Conversion Cycle	38.48	57.55	59.04	64.19	51.65	54.22	51.52	60.41	63.81	65.33	76.47	101.44	95.38	60.17	53.37
Inventory to Cash Days	-45.45	-26.25	-16.05	-24.78	-19.61	-20.53	-30.6	-38.7	-42.68	-66.84	-67.07	-69.5	-79.53	-67.88	-67.01
Inventories	7	9	10	22	18	20	23	18	23	26	45	40	29	34	52
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	3	3	5	14	9	10	12	9	10	18	26	26	19	21	36
Finished Goods	4	6	5	8	9	10	11	9	13	8	19	14	10	14	17
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	1,701	1,147	2,118	3,315	5,234	3,439	2,179	3,328	2,796
- Cash & Cash Equivalents	59	100	143	170	268	323	347	194	231	241	171	114	145	145	191
+ Preferred Equity and Hybrid Capital	51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	10	10	12	9	5	5	13
Enterprise Value	- -	- -	- -	- -	- -	- -	1,267	789	1,724	2,885	5,074	3,240	1,965	3,083	2,497
Total Capital	57	112	156	237	349	455	482	419	458	485	559	615	565	567	608
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.22	2.15	2.1	1.4	0.94	0.93	2.21
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	- -	- -	- -	- -	- -	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	4.29	3.46	7.54	12.94	15.29	9.6	8.67	10.82	6.39
EV/EBITDA	- -	- -	- -	- -	- -	- -	43.38	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	51.85	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	14.83	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	15.5	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	1,757	1,162	2,073	3,234	5,132	3,379	2,145	3,276	2,757
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	1,322	803	1,678	2,804	4,972	3,180	1,930	3,031	2,458
EV per Share	- -	- -	- -	- -	- -	- -	37.82	24.41	50.99	81.16	136.03	82.99	48.48	73.47	57.65
TTM Sales	97	121	158	218	316	310	295	228	229	223	332	338	226	285	391
TTM EBITDA	12	21	29	53	86	62	29	-33	-38	-49	-16	-54	-130	-101	-57
TTM Operating Income	11	20	28	52	85	60	24	-40	-50	-61	-30	-74	-155	-127	-83
TTM Cash Flow to Firm	13	11	34	52	124	113	85	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	11	9	33	51	121	111	82	- -	- -	- -	- -	- -	- -	- -	- -

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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	21.5	53.97	57.95	141.44	264.02	116.34	304.34	139.66	47.53
EV/EBIT	- -	- -	- -	- -	- -	- -	51.85	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	1,267	789	1,724	2,885	5,074	3,240	1,965	3,083	2,497
Low Price	- -	- -	- -	- -	- -	- -	48.19	35.34	40.55	46	85.53	49.08	43.88	40.33	39.09
EV/Sales	- -	- -	- -	- -	- -	- -	4.29	3.46	7.54	12.94	15.29	9.6	8.67	10.82	6.39
EV/EBITDA	- -	- -	- -	- -	- -	- -	43.38	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	89.53	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	88.65	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	92.56	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	84.93	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	3.53	2.74	4.73	6.98	9.56	5.67	3.89	5.93	4.7
Price/Book Value Average	- -	- -	- -	- -	- -	- -	3.49	3.67	3.9	5.28	9.69	5.3	4.84	4.26	4.98
Price/Book Value High	- -	- -	- -	- -	- -	- -	3.65	4.24	4.73	8.04	15.34	9.95	7.18	6.43	7.02
Price/Book Value Low	- -	- -	- -	- -	- -	- -	3.35	2.72	3.06	3.44	5.83	3.16	3.18	3.01	2.85
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	3.86	3	5.25	7.72	26.53	14.09	10.84	15.81	11.99
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	3.82	4.03	4.33	5.83	26.87	13.17	13.48	11.37	12.7
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	3.99	4.65	5.25	8.89	42.57	24.73	19.98	17.14	17.92
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	3.66	2.99	3.4	3.81	16.18	7.85	8.84	8.04	7.26
Price/Sales	- -	- -	- -	- -	- -	- -	5.71	5.1	9.06	14.5	15.46	10.01	9.47	11.5	7.06
Price/Sales Average	- -	- -	- -	- -	- -	- -	5.66	6.84	7.48	10.96	15.66	9.35	11.78	8.27	7.47
Price/Sales High	- -	- -	- -	- -	- -	- -	5.91	7.9	9.06	16.71	24.81	17.56	17.46	12.47	10.54
Price/Sales Low	- -	- -	- -	- -	- -	- -	5.42	5.08	5.87	7.15	9.43	5.58	7.73	5.85	4.27
Price/Cash Flow	- -	- -	- -	- -	- -	- -	19.76	47.48	52.6	105.01	132.28	76.63	112.74	96.81	37.5
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	19.57	63.66	43.39	79.37	133.95	71.58	140.22	69.62	39.72
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	20.43	73.52	52.6	120.97	212.21	134.42	207.86	104.98	56.02
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	18.75	47.24	34.04	51.79	80.64	42.7	91.98	49.23	22.71
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	21.29	72.35	47.81	106.9	267.36	108.68	378.55	100.43	50.34
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	22.23	83.56	57.95	162.93	423.56	204.09	561.15	151.44	71.01
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	20.39	53.69	37.5	69.76	160.95	64.83	248.32	71.02	28.78
EV/Sales Average	- -	- -	- -	- -	- -	- -	4.23	5.18	5.92	9.31	15.49	8.93	11.02	7.54	6.81
EV/Sales High	- -	- -	- -	- -	- -	- -	4.48	6.22	7.54	15.2	24.82	17.28	16.79	11.81	9.92
EV/Sales Low	- -	- -	- -	- -	- -	- -	3.99	3.44	4.27	5.4	9.13	5.09	6.9	5.08	3.57
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	42.81	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	45.35	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	40.38	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	51.17	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	54.21	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	48.27	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	50.8	35.52	62.66	93.26	140.3	88.07	53.78	79.31	64.56
High Price	- -	- -	- -	- -	- -	- -	52.52	55	62.66	107.44	225.08	154.5	99.16	86	96.45
Enterprise Value Average	- -	- -	- -	- -	- -	- -	1,250	1,179	1,353	2,076	5,140	3,014	2,496	2,148	2,662
Enterprise Value High	- -	- -	- -	- -	- -	- -	1,324	1,418	1,724	3,389	8,237	5,834	3,803	3,364	3,878
Enterprise Value Low	- -	- -	- -	- -	- -	- -	1,179	783	976	1,205	3,031	1,718	1,563	1,447	1,394

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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	26	27	29	31	32	33	33	32	34	36	37	39	41	42	43
Diluted Weighted Avg Shares	22	15	30	32	34	34	35	33	33	35	37	38	40	41	43
Basic Weighted Avg Shares	21	14	28	30	32	33	33	33	33	35	37	38	40	41	43
Revenue per Share	4.66	8.96	5.69	7.34	10	9.5	8.89	6.96	6.91	6.43	9.07	8.8	5.68	6.9	9.15
EBITDA per Share	0.59	1.55	1.05	1.79	2.73	1.9	0.88	-1.01	-1.15	-1.42	-0.43	-1.42	-3.25	-2.43	-1.33
Operating Income per Share	0.54	1.47	1.01	1.74	2.68	1.85	0.74	-1.24	-1.5	-1.76	-0.81	-1.94	-3.88	-3.07	-1.93
Basic EPS, GAAP	0.13	0.64	0.93	1.7	2.42	1.77	0.57	-0.93	-1.35	-1.72	-0.72	-1.7	-4.25	-2.84	-1.78
Basic EPS from Cont Ops	0.47	1.35	0.93	1.7	2.42	1.77	0.57	-0.93	-1.35	-1.72	-0.72	-1.7	-4.25	-2.84	-1.78
Diluted EPS, GAAP	0.12	0.58	0.85	1.57	2.27	1.68	0.55	-0.93	-1.35	-1.72	-0.72	-1.7	-4.25	-2.84	-1.78
Diluted EPS from Cont Ops	0.44	1.21	0.85	1.57	2.27	1.68	0.55	-0.93	-1.35	-1.72	-0.72	-1.7	-4.25	-2.84	-1.78
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.61	0.78	1.24	1.76	3.91	3.47	2.57	0.75	1.19	0.89	1.06	1.15	0.48	0.82	1.72
Free Cash Flow per Basic Share	0.54	0.67	1.18	1.71	3.84	3.39	2.46	0.66	1.08	0.66	0.53	0.76	0.18	0.57	1.36
Cash & Equivalents per Share	2.27	3.72	4.99	6.74	9.52	12.15	12.98	11.11	11.97	12.4	4.59	5.3	5.43	5.96	7.22
Book Value per Share	0.25	4.16	5.44	7.69	10.81	13.62	14.4	12.99	13.25	13.36	14.67	15.52	13.82	13.38	13.73
Tangible Book Value per Share	0.24	4.16	5.44	7.69	9.86	12.7	13.17	11.82	11.94	12.09	5.29	6.25	4.96	5.02	5.38