MyCelx Technologies Corp.

LLSE:MYXLondon Stock Exchange

48.50

GBX

0.00

(0.00%)

889.28MMarket Cap

May 20Next Earn

Income Statement (USD)

Income Statement 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

Sales/Revenue/Turnover	6	12	21	14	14	8	14	27	12	7	8	10	11	5	12
+ Sales & Services Revenue	6	12	21	14	14	8	14	27	12	7	8	10	11	5	12
- Cost of Revenue	3	6	9	6	6	4	6	13	6	6	5	6	7	4	6
+ Cost of Goods & Services	3	6	9	6	6	4	6	13	6	6	5	6	7	4	6
Gross Profit	3	7	12	7	7	4	7	14	6	2	3	4	4	1	6
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	6	8	11	12	10	7	8	10	8	8	7	8	7	6	5
+ Selling, General & Admin	5	7	10	11	10	7	8	9	8	7	7	8	7	5	5
+ Research & Development	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	-3	-2	1	-5	-3	-3	-1	4	-2	-6	-4	-4	-3	-5	- -
- Non-Operating (Income) Loss	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -	-2	- -
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -	-2	- -
Pretax Income	-3	-2	1	-6	-3	-3	-1	4	-2	-6	-1	-4	-3	-3	- -
- Income Tax Expense (Benefit)	- -	- -	1	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-3	-2	1	-6	-4	-3	-1	3	-3	-6	-1	-4	-4	-3	- -
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	-3	-2	1	-6	-4	-3	-1	3	-3	-6	-1	-4	-4	-3	- -
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	-3	-2	1	-6	-4	-3	-1	3	-3	-6	-1	-4	-4	-3	- -
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-3	-2	1	-6	-4	-3	-1	3	-3	-6	-1	-4	-4	-3	- -
EBIT	-3	-2	1	-5	-3	-3	-1	4	-2	-6	-2	-4	-3	-5	- -
EBITDA	-3	-1	2	-4	-2	-2	- -	6	-1	-5	- -	-2	-2	-5	1
EBITDA Margin (%)	-40.21	-9.66	10.98	-30.29	-11.65	-20.19	3.47	20.77	-9.55	-65.12	-4.53	-24.76	-22.59	-92.15	8.08
EBITA	-3	-2	1	-5	-3	-3	-1	4	-2	-6	-2	-4	-3	-5	- -
Gross Margin (%)	46.92	53.35	56.94	52.27	53.33	51.79	54.29	52.17	51.11	22.41	38.63	44.3	35.67	27.41	47.83
Operating Margin (%)	-43.18	-12.96	6.97	-39.29	-22.25	-37.66	-5.29	16.17	-20.2	-85.21	-48.27	-35.66	-30.55	-92.86	1.64
Profit Margin (%)	-44.16	-16.07	2.64	-43.59	-26.85	-41.39	-8.42	11.39	-24.85	-85.78	-16.81	-39.81	-33.98	-55.54	2.84
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	1	1	1	1	1	1	1	1	1	1	1	- -	1
Basic Weighted Avg Shares	9	13	13	14	19	19	19	19	19	19	19	22	23	23	24
Basic EPS, GAAP	-0.3	-0.15	0.04	-0.44	-0.2	-0.17	-0.06	0.16	-0.15	-0.31	-0.07	-0.18	-0.16	-0.12	0.01
Basic EPS from Cont Ops	-0.3	-0.15	0.04	-0.44	-0.2	-0.17	-0.06	0.16	-0.15	-0.31	-0.07	-0.18	-0.16	-0.12	0.01
Diluted Weighted Avg Shares	9	13	14	14	19	19	19	20	19	19	19	22	23	23	26
Diluted EPS, GAAP	-0.3	-0.15	0.04	-0.44	-0.2	-0.17	-0.06	0.15	-0.15	-0.31	-0.07	-0.18	-0.16	-0.12	0.01
Diluted EPS from Cont Ops	-0.3	-0.15	0.04	-0.44	-0.2	-0.17	-0.06	0.15	-0.15	-0.31	-0.07	-0.18	-0.16	-0.12	0.01

Balance Sheet (USD)

Balance Sheet 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 Current Assets	18	15	17	20	13	11	12	19	15	11	10	8	6	7	6
+ Cash, Cash Equivalents & STI	15	9	4	11	5	5	5	5	4	3	3	2	- -	1	1
+ Cash & Cash Equivalents	15	9	4	11	5	5	5	5	4	3	3	2	- -	1	1
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts Receivable, Net	1	2	7	3	3	2	2	8	4	1	2	3	2	1	3
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	1	3	3	5	4	3	3	5	6	6	4	4	3	4	2
+ Raw Materials	- -	1	2	1	1	1	1	1	2	2	2	2	2	1	1
+ Work In Process	- -	1	1	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -
+ Finished Goods	- -	1	1	1	3	2	2	3	4	3	2	2	2	1	1
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	1	3	10	4	4	3	4	9	5	2	3	3	2	2	3
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	1	4	11	13	13	11	10	9	10	8	5	5	4	3	2
+ Property, Plant & Equip, Net	1	4	11	12	12	10	9	9	9	7	5	4	3	2	2
+ Property, Plant & Equip	1	5	12	15	16	16	15	16	17	17	14	14	14	6	5
- Accumulated Depreciation	- -	1	1	3	4	5	6	7	8	9	10	10	11	3	4
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	- -	- -	1	1	1	1	1	1	1	1	1	1	1	1	- -
+ Total Intangible Assets	- -	- -	1	1	1	1	1	1	1	1	1	1	1	1	- -
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	1	1	1	1	1	1	1	1	1	1	1	1	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Assets	19	19	28	33	25	22	21	28	25	19	16	14	10	10	9
+ Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts Payable	1	2	2	1	- -	1	1	3	1	- -	1	1	2	- -	1
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Debt	- -	- -	3	4	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	1
+ ST Borrowings	- -	- -	3	4	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	2	3	3	3	1	2	2	5	2	2	2	2	2	4	2
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	2	3	3	3	1	2	2	5	2	2	2	2	2	4	2
Total Current Liabilities	2	3	6	6	1	2	2	5	3	4	2	2	3	4	3
+ LT Debt	- -	- -	2	2	2	2	2	2	2	2	1	1	1	1	- -
+ LT Borrowings	- -	- -	2	2	2	2	2	2	2	2	- -	- -	- -	- -	- -
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	- -
+ Other LT Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	- -	- -	2	2	2	2	2	2	2	2	1	1	1	1	- -
Total Liabilities	2	3	9	8	3	4	4	7	5	5	3	3	3	5	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	25	26	28	40	41	41	41	41	43	43	43	45	45	46	46
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
+ Additional Paid in Capital	25	26	28	40	40	40	40	41	42	42	43	45	45	46	46
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	-8	-10	-9	-15	-19	-22	-23	-20	-23	-29	-31	-35	-38	-41	-41
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	18	16	19	25	22	19	18	21	20	14	13	11	7	5	6
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	18	16	19	25	22	19	18	21	20	14	13	11	7	5	6
Total Liabilities & Equity	19	19	28	33	25	22	21	28	25	19	16	14	10	10	9
Shares Outstanding	13	13	13	19	19	19	19	19	19	19	19	23	23	24	24
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	1	1	1	1
Net Debt	-15	-9	1	-6	-3	-3	-3	-3	-2	-1	-3	-2	- -	-1	- -
Net Debt to Equity	-85.73	-55.06	7.32	-22.76	-14.62	-16.63	-18.24	-14.5	-9.61	-4.73	-24.78	-15.19	-5.35	-23.94	-6.4
Tangible Common Equity Ratio	91.72	84.07	68.28	74.62	86.52	83.62	82.19	74.35	80.35	70.89	79.6	78.37	66.43	48.79	63.18
Current Ratio	11.48	5.01	2.59	3.26	9.87	6.88	6.44	3.56	5.88	3.15	5.59	4.47	2.36	1.84	2.45
Cash Conversion Cycle	80.94	112.18	135.37	300.41	266	379.22	191.9	133.55	434.22	484.72	367.09	293.94	199.21	388.72	197.67

Cash Flow Statement (USD)

Cash Flow Statement 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

+ Net Income	-3	-2	1	-6	-4	-3	-1	3	-3	-6	-1	-4	-4	-3	- -
+ Depreciation & Amortization	- -	- -	1	1	1	1	1	1	1	1	1	1	1	- -	1
+ Non-Cash Items	1	1	2	- -	- -	- -	- -	- -	- -	1	-3	- -	- -	-2	- -
+ Stock-Based Compensation	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	-3	- -	- -	-2	- -
+ Chg in Non-Cash Work Cap	- -	-2	-6	3	- -	2	- -	-4	-1	2	- -	- -	2	3	-2
+ (Inc) Dec in Accts Receiv	-1	-1	-6	6	- -	1	-1	-5	4	3	-1	-1	1	1	-1
+ (Inc) Dec in Inventories	-1	-2	- -	-2	1	1	1	-2	-2	-1	1	- -	1	- -	2
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Other	1	2	- -	-1	-1	- -	- -	3	-3	- -	-1	- -	1	2	-2
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	-2	-3	-3	-1	-2	- -	- -	- -	-2	-1	-3	-3	-1	-2	-1
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	- -	- -	2	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	- -	- -	2	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-1	-3	-8	-3	-1	- -	- -	-1	-1	- -	- -	-1	- -	- -	- -
+ Acq of Fixed Prod Assets	-1	-3	-8	-3	-1	- -	- -	- -	-1	- -	- -	-1	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	17	- -	1	12	- -	- -	- -	- -	2	- -	- -	2	- -	1	- -
+ Increase in Capital Stock	17	- -	1	12	- -	- -	- -	- -	2	- -	- -	2	- -	1	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-1	-3	-8	-3	-1	- -	- -	-1	-1	- -	5	-1	- -	2	- -
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	1	- -	5	1	-4	- -	- -	- -	- -	1	-2	- -	- -	- -	- -
+ Cash From Debt	2	- -	5	2	- -	- -	- -	- -	- -	3	- -	- -	- -	- -	- -
+ Repayments of Debt	- -	- -	- -	-2	-4	- -	- -	- -	- -	-2	-3	- -	- -	- -	- -
+ Other Financing Activities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	18	- -	6	12	-3	- -	- -	- -	2	1	-2	2	- -	1	- -
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	15	-6	-5	8	-6	- -	- -	- -	-1	- -	-1	-1	-1	1	- -
EBITDA	-3	-1	2	-4	-2	-2	- -	6	-1	-5	- -	-2	-2	-5	1
EBITDA Margin (%)	-40.21	-9.66	10.98	-30.29	-11.65	-20.19	3.47	20.77	-9.55	-65.12	-4.53	-24.76	-22.59	-92.15	8.08
Free Cash Flow	-3	-6	-11	-4	-3	- -	- -	- -	-3	-2	-4	-4	-1	-2	-1
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	-11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1
Free Cash Flow to Equity	-2	-6	-6	-4	-6	- -	- -	- -	-3	- -	-1	-3	-1	- -	- -
Free Cash Flow per Basic Share	-0.3	-0.46	-0.84	-0.33	-0.16	- -	0.01	-0.01	-0.14	-0.09	-0.2	-0.16	-0.06	-0.09	-0.04
Price/Free Cash Flow	-12.36	-9.08	-10.3	-8.3	-1.85	-91.12	177.22	-211.67	-5.14	-5.21	-4.68	-1.79	-14	-4.87	-10.46
Cash Flow to Net Income	0.68	1.34	-5.8	0.21	0.57	-0.03	-0.17	0.1	0.65	0.25	2.4	0.67	0.3	0.79	-2.58
Capital Expenditures	-1	-3	-8	-3	-1	- -	- -	-1	-1	- -	- -	-1	- -	- -	- -