Marchex, Inc. Financial Ratios — MCHX 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 (%)	1.81	-24.97	1.41	-13.12	15.55	-55.91	-5.99	-2.89	-4.15	-50.41	-8.43	-17.25	-24.78	-14.44	-16.69
Return on Assets (%)	1.56	-19.07	1.17	-11.14	13.86	-50.45	-4.83	-2.26	-3.4	-38.17	-6.15	-13.45	-19.01	-10.91	-12.63
Return on Capital (%)	2.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	-0.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	45.62	42.83	40.01	35.91	44.92	40.59	45.36	43.93	66.96	59.22	59.43	60.78	58.76	64.32	63.2
EBITDA Margin (%)	5.53	1.14	3.69	2.2	1.31	-12.92	-3.95	-0.97	-11.53	-35.55	-10.63	-7.75	-11.54	-3.74	-3.74
Operating Margin (%)	-1.3	-5.23	-0.83	-0.17	-1.25	-15.38	-7.04	-4.02	-26.44	-49.7	-21.79	-15.48	-19.3	-9.24	-9.63
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	3.8	-13.32	-1.45	-0.16	-0.4	-64.85	-6.7	-3.32	-24.24	-85.78	-7.78	-15.45	-19.67	-9.49	-11.35
Profit Margin (%)	2.13	-26.5	1.23	-11	18.68	-64.89	-6.74	-3.14	-7.42	-75.06	-8.21	-15.8	-19.86	-10.28	-11.53
Net Income to Common Margin (%)	1.95	-26.5	1.23	-11	18.68	-64.89	-6.74	-3.14	-7.42	-75.06	-8.21	-15.8	-19.86	-10.28	-11.53
Effective Tax Rate (%)	47.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	107.33	-27.37	- -	-14.61	-282.24	- -	- -	-818.19	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-0.13	-31.8	1.41	-15.04	59.45	-55.91	-5.99	-26.58	-4.15	-50.41	-8.43	-17.25	-24.78	-14.44	-16.69

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	- -	- -	- -	- -	- -	- -	- -	- -	7	10	3	2	2	1	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	7	2	1	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	6	3	1	- -	2	1	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-1.14	-0.55	-0.57	-0.4	-0.36	-0.68	-0.42
Net Debt/EBITDA	-4.88	-10.56	-5.66	-20.98	-58.15	6.21	29.18	54.63	6.64	1.58	4.77	5.07	2.54	7.09	5.85
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	-0.5	-0.4	-0.28	-0.2	-0.22	-0.27	-0.16
Net Debt/EBIT	20.72	2.29	25.25	275.97	61.19	5.22	16.38	13.2	2.9	1.13	2.32	2.54	1.52	2.87	2.27
EBITDA to Interest Expense	12.69	3.44	71.83	50.2	34.13	-398.48	- -	- -	- -	-606.87	-153.62	- -	-19.65	- -	- -
EBITDA-CapEx/Interest Expense	5.95	-3.4	29.79	4.38	-41.47	-422.29	- -	- -	- -	-652.1	-190.14	- -	-24.35	- -	- -
EBIT to Interest Expense	-2.99	-15.87	-16.11	-3.82	-32.44	-474.52	- -	- -	- -	-848.47	-314.97	- -	-32.87	- -	- -
Interest Expense	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	72.26	82.43	83.11	86.43	91.45	88.31	72.68	84.05	80.19	68.49	78.24	77.67	75.55	75.54	75.82
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.67	5.95	2.85	0.87	4.57	2.21	1.22
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.29	5	2.68	0.84	4.31	2.13	1.19
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.55	4.08	2.23	0.68	3.45	1.67	0.92
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.18	19.14	6.33	3.71	5.85	3.73	2.4
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.7	16.07	5.95	3.58	5.53	3.59	2.34
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.75	13.11	4.95	2.88	4.42	2.81	1.82
Net Debt to Equity	-23.55	-12.96	-22.94	-51.25	-58.23	-91.77	-115.77	-47.6	-41.8	-54.52	-52.59	-46.41	-40.72	-39.12	-33.05
Net Debt/Capital (%)	-30.8	-14.89	-29.77	-105.14	-139.39	-1,115.22	734.2	-90.83	-63.94	-99.33	-97.87	-81	-62.52	-60.56	-47.65
EBITDA	8	2	5	4	2	-17	-4	-1	-6	-18	-6	-4	-6	-2	-2
EBITDA-CapEx	4	-1	2	- -	-2	-18	-5	-3	-8	-20	-7	-7	-7	-2	-2
Operating Income (Loss)	-2	-7	-1	- -	-2	-20	-6	-3	-14	-25	-12	-8	-10	-4	-4

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	0.64	0.66	1.22	3.42	6.47	6.99	3.18	3.06	2.38	1.62	2.14	1.7	1.5	1.38	1.23
Current Ratio	1.28	1.9	2.57	4.67	8.05	8.37	3.7	4.34	3.56	2.02	2.96	2.56	2.45	2.4	2.36
Quick Ratio	1.17	1.76	2.41	4.53	7.94	8.26	3.64	4.16	2.81	1.92	2.77	2.39	2.26	2.14	2.06
CFO/Avg Current Liab	0.44	0.48	0.55	0.92	0.63	-0.23	0.07	0.21	0.32	-0.18	-0.38	-0.19	-0.4	-0.12	-0.16
Common Equity/Total Assets	72.26	82.43	83.11	86.43	91.45	88.31	72.68	84.05	80.19	68.49	78.24	77.67	75.55	75.54	75.82
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.67	5.95	2.85	0.87	4.57	2.21	1.22
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.29	5	2.68	0.84	4.31	2.13	1.19
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.55	4.08	2.23	0.68	3.45	1.67	0.92
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.18	19.14	6.33	3.71	5.85	3.73	2.4
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.7	16.07	5.95	3.58	5.53	3.59	2.34
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.75	13.11	4.95	2.88	4.42	2.81	1.82
CFO/Total Liabilities	27.49	75.92	49.63	91.45	72.77	-24.46	5	28.01	20.65	-13.91	-44.27	-18.07	-37.87	-10.45	-14.67
CFO/CapEx	4.12	6.64	4.26	6.44	3.07	-3.67	1.07	2.27	3.03	-2.49	-4.69	-0.8	-3.19	-2.89	-39.11
Altman's Z-Score	1.99	2.2	6.79	4.81	5.94	3.38	1.06	0.38	-0.11	-6.48	-4.34	-7.31	-11.1	-11.55	-14.42

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	5.46	4.69	5.28	6.21	5.66	5.95	5.35	5.49	4.59	7.39	7.45	6.36	6.89	8.35	8.45
Days Sales Outstanding	66.89	77.82	69.12	58.81	64.52	61.34	68.28	66.49	79.46	49.37	48.98	57.43	53.01	43.7	43.19
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	6.27	6.01	6.27	7.5	6.78	9.46	8.41	8.77	5.47	13.73	11.46	12.04	11.53	11.92	7.35
Accounts Payable Turnover Days	58.21	60.75	58.24	48.7	53.81	38.58	43.42	41.6	66.76	26.58	31.86	30.32	31.66	30.63	49.65
Cash Conversion Cycle	8.68	17.06	10.88	10.12	10.71	22.76	24.86	24.89	12.69	22.79	17.12	27.11	21.36	13.07	-6.45
Inventory to Cash Days	66.89	77.82	69.12	58.81	64.52	61.34	68.28	66.49	79.46	49.37	48.98	57.43	53.01	43.7	43.19
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	235	154	333	193	163	114	141	111	167	81	104	69	59	76	73
- Cash & Cash Equivalents	37	16	31	80	109	104	104	45	42	34	27	20	15	13	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	7	10	3	2	2	1	1
Enterprise Value	197	138	302	113	54	10	37	66	133	57	80	50	46	65	64
Total Capital	159	123	135	156	187	113	90	95	107	63	55	46	38	34	31
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.7	16.07	5.95	3.58	5.53	3.59	2.34
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.05	0.18	0.04	0.03	0.05	0.02	0.01
EV/Sales	1.42	1.04	2.04	0.65	0.38	0.08	0.41	0.78	2.44	1.11	1.5	0.96	0.93	1.35	1.4
EV/EBITDA	25.73	91.77	55.33	29.61	28.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	11.54	6.67	22.09	3.96	4.22	- -	22.02	13.09	26.07	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	9.32	5.83	17.91	3.53	3.18	- -	11.4	9.08	19.59	- -	- -	87.64	- -	- -	- -
Diluted Market Cap	283	179	396	211	180	124	154	126	190	100	120	77	64	76	81
Diluted Enterprise Value	245	163	365	130	71	20	50	81	155	76	97	58	52	64	71
EV per Share	5.25	3.69	7.85	2.69	1.29	0.24	0.85	1.57	3	1.38	1.91	1.16	1.07	1.49	1.45
TTM Sales	139	133	148	174	143	130	90	85	54	51	53	52	50	48	45
TTM EBITDA	8	2	5	4	2	-17	-4	-1	-6	-18	-6	-4	-6	-2	-2
TTM Operating Income	-2	-7	-1	- -	-2	-20	-6	-3	-14	-25	-12	-8	-10	-4	-4
TTM Cash Flow to Firm	17	21	14	29	13	-4	2	5	5	-3	-6	-2	-4	-1	-1
TTM Free Cash Flow to Firm	21	24	17	32	17	-3	3	7	7	-2	-5	1	-3	-1	-1

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	13.56	7.82	23.6	8.13	10.67	-46.6	47.2	17.29	28.03	-49.51	-24.14	133.7	-21.31	-104.61	-58.71
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	197	138	302	113	54	10	37	66	133	57	80	50	46	65	64
Low Price	5.53	2.99	3.47	3.15	3.51	2.46	2.5	2.47	2.61	1.1	1.99	1.23	1.22	1.11	1.26
EV/Sales	1.42	1.04	2.04	0.65	0.38	0.08	0.41	0.78	2.44	1.11	1.5	0.96	0.93	1.35	1.4
EV/EBITDA	25.73	91.77	55.33	29.61	28.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	77.05	- -	169.54	- -	5.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	102.48	-3.81	120.2	-17.93	6.67	-1.66	-20.52	-46.32	-45.83	-2.45	-28.82	-10.15	-7.56	-13.88	-15.22
Price/Earnings High	134.01	-6.27	196	-26.91	8.2	-2.32	-26.31	-58.15	-62.65	-4.87	-36.71	-13.94	-9.5	-20.94	-19.35
Price/Earnings Low	68.17	-2.89	68.01	-6.6	5.41	-1.22	-17.54	-39.15	-29.35	-1.32	-19.91	-6.45	-5.25	-9.68	-10.56
Price/Book Value	1.48	1.26	2.47	1.24	0.87	1.01	1.57	1.17	1.68	1.53	2.02	1.57	1.64	2.34	2.42
Price/Book Value Average	1.96	1.21	1.75	2.3	0.97	1.27	1.42	1.29	1.81	1.59	2.35	1.89	2.12	2.13	2.65
Price/Book Value High	2.57	1.98	2.86	3.46	1.19	1.78	1.82	1.62	2.47	3.16	3	2.6	2.67	3.21	3.37
Price/Book Value Low	1.31	0.91	0.99	0.85	0.79	0.94	1.22	1.09	1.16	0.86	1.62	1.2	1.47	1.49	1.84
Price/Tangible Book Value	3.53	2.89	4.86	2.14	1.31	1.01	1.57	2.23	3.48	3.11	3.57	2.88	3.33	5.07	5.82
Price/Tangible Book Value Average	4.7	2.77	3.45	3.99	1.46	1.27	1.42	2.46	3.76	3.23	4.15	3.49	4.3	4.61	6.37
Price/Tangible Book Value High	6.15	4.56	5.62	5.99	1.8	1.78	1.82	3.09	5.13	6.42	5.28	4.79	5.41	6.95	8.1
Price/Tangible Book Value Low	3.13	2.1	1.95	1.47	1.19	0.94	1.22	2.08	2.41	1.74	2.86	2.22	2.98	3.22	4.42
Price/Sales	1.5	1.05	2.08	1.06	1.12	0.85	1.53	1.32	3.15	1.77	2.04	1.33	1.16	1.57	1.6
Price/Sales Average	1.99	1.01	1.48	1.97	1.25	1.08	1.38	1.46	3.4	1.84	2.37	1.6	1.5	1.43	1.75
Price/Sales High	2.61	1.66	2.41	2.96	1.53	1.51	1.77	1.83	4.65	3.65	3.01	2.2	1.89	2.15	2.23
Price/Sales Low	1.33	0.77	0.84	0.73	1.01	0.79	1.18	1.23	2.18	0.99	1.63	1.02	1.04	1	1.22
Price/Cash Flow	12.4	7.02	22.66	8.19	12.56	-30.15	81.54	22.27	33.73	-26.86	-17.17	-30.17	-13.19	-68.41	-51.71
Price/Cash Flow Average	16.49	6.74	16.06	15.27	13.97	-38.01	73.83	24.56	36.37	-27.95	-19.95	-36.51	-17.05	-62.2	-56.59
Price/Cash Flow High	21.56	11.08	26.19	22.91	17.17	-53.24	94.67	30.83	49.71	-55.5	-25.41	-50.16	-21.43	-93.82	-71.96
Price/Cash Flow Low	10.97	5.11	9.09	5.62	11.33	-27.99	63.11	20.76	23.29	-15.07	-13.78	-23.19	-11.83	-43.39	-39.25
Price/Free Cash Flow Average	18.03	7.51	16.73	15.15	11.88	-58.75	42.74	19.07	30.22	-51.52	-28.04	161.8	-27.54	-95.11	-64.25
Price/Free Cash Flow High	23.58	12.35	27.29	22.74	14.6	-82.29	54.8	23.94	41.3	-102.3	-35.72	222.28	-34.62	-143.46	-81.69
Price/Free Cash Flow Low	12	5.69	9.47	5.58	9.63	-43.26	36.53	16.12	19.35	-27.78	-19.37	102.78	-19.11	-66.35	-44.56
EV/Sales Average	1.98	1	1.39	1.61	0.51	0.31	0.26	0.91	2.68	1.17	1.82	1.24	1.28	1.2	1.55
EV/Sales High	2.67	1.72	2.39	2.65	0.8	0.75	0.66	1.28	3.89	2.79	2.44	1.84	1.67	1.94	2.03
EV/Sales Low	1.23	0.73	0.69	0.3	0.27	0.02	0.06	0.69	1.49	0.42	1.12	0.66	0.81	0.77	1.02
EV/EBITDA Average	35.83	87.7	37.57	73.31	38.57	-2.39	-6.69	-93.69	-23.22	-3.3	-17.13	-16.01	-11.06	-32.18	-41.5
EV/EBITDA High	48.36	151.03	64.84	120.55	60.73	-5.83	-16.82	-131.58	-33.75	-7.84	-22.96	-23.74	-14.46	-51.8	-54.24
EV/EBITDA Low	22.2	63.88	18.8	13.74	20.28	-0.12	-1.48	-70.73	-12.89	-1.18	-10.53	-8.47	-7.01	-20.51	-27.12
EV/EBIT Average	-152.02	-19.03	-167.58	-964.42	-40.58	-2	-3.76	-22.64	-10.12	-2.36	-8.35	-8.02	-6.61	-13.03	-16.13
EV/EBIT High	-205.15	-32.78	-289.21	-1,585.83	-63.89	-4.9	-9.44	-31.8	-14.72	-5.61	-11.2	-11.88	-8.64	-20.98	-21.08
EV/EBIT Low	-94.19	-13.86	-83.86	-180.78	-21.34	-0.1	-0.83	-17.09	-5.62	-0.84	-5.14	-4.24	-4.19	-8.31	-10.54
Last Price	6.25	4.11	8.65	4.59	3.89	2.65	3.23	2.65	3.78	1.96	2.48	1.6	1.36	1.75	1.66
High Price	10.87	6.49	10	12.84	5.32	4.68	3.75	3.67	5.57	4.05	3.67	2.66	2.21	2.4	2.31
Enterprise Value Average	275	132	205	280	72	40	24	78	146	60	97	65	64	58	71
Enterprise Value High	371	228	354	460	114	98	60	109	212	143	131	96	83	93	92
Enterprise Value Low	170	96	103	52	38	2	5	59	81	21	60	34	40	37	46

Shares Outstanding	38	38	38	42	42	43	44	42	44	41	42	43	43	44	44
Diluted Weighted Avg Shares	45	44	46	46	46	47	48	48	50	51	49	48	47	43	49
Basic Weighted Avg Shares	33	34	36	40	41	42	43	42	45	46	44	43	43	43	44
Revenue per Share	4.17	3.91	4.15	4.34	3.47	3.1	2.11	2.01	1.2	1.11	1.22	1.21	1.17	1.11	1.04
EBITDA per Share	0.23	0.04	0.15	0.1	0.05	-0.4	-0.08	-0.02	-0.14	-0.39	-0.13	-0.09	-0.14	-0.04	-0.04
Operating Income per Share	-0.05	-0.2	-0.03	-0.01	-0.04	-0.48	-0.15	-0.08	-0.32	-0.55	-0.27	-0.19	-0.23	-0.1	-0.1
Basic EPS, GAAP	0.08	-1.04	0.05	-0.48	0.65	-2.01	-0.14	-0.06	-0.09	-0.83	-0.1	-0.19	-0.23	-0.11	-0.12
Basic EPS from Cont Ops	0.08	-1.01	-0.06	-0.57	-0.01	-2.01	-0.14	-0.06	-0.21	-0.91	-0.1	-0.19	-0.23	-0.11	-0.12
Diluted EPS, GAAP	0.06	-0.81	0.04	-0.42	0.58	-1.79	-0.13	-0.06	-0.08	-0.76	-0.09	-0.17	-0.21	-0.11	-0.11
Diluted EPS from Cont Ops	0.06	-0.79	-0.05	-0.5	-0.01	-1.79	-0.13	-0.06	-0.19	-0.83	-0.09	-0.17	-0.21	-0.11	-0.11
Dividend per Share	0.09	0.28	- -	0.08	0.04	- -	- -	0.52	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.5	0.59	0.38	0.56	0.31	-0.09	0.04	0.12	0.11	-0.07	-0.14	-0.05	-0.1	-0.03	-0.03
Free Cash Flow per Basic Share	0.38	0.5	0.29	0.47	0.21	-0.11	- -	0.07	0.08	-0.1	-0.18	-0.12	-0.14	-0.03	-0.03
Cash & Equivalents per Share	1	0.42	0.8	1.9	2.6	2.41	2.38	1.08	0.94	0.82	0.64	0.47	0.34	0.29	0.23
Book Value per Share	4.23	3.27	3.5	3.71	4.47	2.63	2.06	2.26	2.26	1.28	1.22	1.02	0.83	0.75	0.69
Tangible Book Value per Share	1.77	1.42	1.78	2.14	2.96	2.63	2.06	1.19	1.08	0.63	0.7	0.56	0.41	0.35	0.29

Marchex, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)