MGT Capital Investments, Inc. Financial Ratios — MGTI 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 (%)	- -	- -	- -	-54.29	-64.22	- -	- -	- -	- -	-209.09	-190	- -	- -	- -	- -
Return on Assets (%)	-57.19	-59.65	-94.8	-43.42	-56.93	-611.01	-651.38	-330.26	-364.58	-117.88	-59.5	-264.16	-474.32	651.06	-50.34
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-151.64	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	80.6	35.21	-41.16	100	95.19	33.23	52.07	-106.45	-13.33	-20.5	-2.6	-92.34	-19.3	-22.67	-2.3
EBITDA Margin (%)	-1,444.03	-1,013.45	-2,301.26	-3,900	-2,385.58	-5,705.43	-644.35	-580.69	-1,629.11	-123.78	-125.93	-282.94	-293.98	-288.82	-871.26
Operating Margin (%)	-1,466.79	-1,097.8	-2,402.02	-4,276.6	-2,617.31	-5,772.2	-679.8	-742.81	-1,666.89	-200.63	-202.38	-307.17	-359.15	-349.07	-916.09
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-1,446.46	-1,151.83	-2,761.62	-4,421.28	-3,766.35	-7,936.74	-1,609.22	-1,146.95	-1,951.33	-271.06	-174.29	-738.94	-1,537.09	1,714.6	-251.72
Profit Margin (%)	-848.69	-881.17	-2,576.26	-5,670.21	-4,597.12	-7,834.82	-1,609.22	-1,146.95	-1,951.33	-271.06	-174.29	-738.94	-1,537.09	1,714.6	-251.72
Net Income to Common Margin (%)	-848.69	-1,438.14	-2,593.94	-5,670.21	-4,597.12	-7,834.82	-1,609.22	-1,146.95	-1,951.33	-271.06	-174.29	-738.94	-1,537.09	1,714.6	-251.72
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	28.04	0.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-54.29	-64.22	- -	- -	- -	- -	-209.09	-190	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	2	- -	1	- -	- -	- -	- -	1	2	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	1	2	- -
LT Debt	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	1
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.13	- -	-0.11	-0.02	-0.03	-0.05	-0.12	-1.27	-2.06	-1.57
Net Debt/EBITDA	0.48	0.83	0.51	0.18	0.14	-0.11	0.47	-0.1	0.02	0.13	1.11	0.11	-1.16	-2.03	-1.44
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.13	- -	-0.09	-0.02	-0.02	-0.03	-0.11	-1.04	-1.71	-1.49
Net Debt/EBIT	0.47	0.77	0.49	0.16	0.13	-0.11	0.45	-0.08	0.02	0.08	0.69	0.1	-0.95	-1.68	-1.37
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-52.45	-12.79	-1.31	-1.44	-1.28	-0.42	-0.86	-1.85	-5.09
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-63.02	-20.37	-1.99	-1.78	-1.53	-0.43	-0.86	-1.85	-5.09
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-55.34	-16.35	-1.34	-2.34	-2.06	-0.46	-1.05	-2.24	-5.35
Interest Expense	- -	- -	- -	- -	- -	- -	- -	1	6	1	1	5	1	1	- -
Common Equity/Total Assets	-37.13	-11.91	77.71	82.94	98.63	-29.4	87.61	-250.29	75.15	21.34	39.31	-225.76	-950.43	-325.79	-2,151.89
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.83	6.72	1.51	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	133.95	- -	- -	1.76	5.98	1.44	- -	-0.27	- -	-107.89
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	120.55	- -	- -	1.37	1.43	0.59	- -	2.15	- -	1,109.43
Total Debt/Equity (%)	- -	- -	- -	- -	- -	-394.51	- -	-98.17	4.03	12.42	4.61	-7.55	-16.76	-77.05	-52.21
Total Debt/Capital (%)	- -	- -	- -	- -	- -	133.95	- -	-5,354.17	3.87	11.05	4.4	-8.17	-20.14	-335.73	-109.27
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	120.55	- -	245.7	3.03	2.65	1.81	17.05	159.33	250.92	1,123.58
Net Debt to Equity	-101.56	2,407.69	-36.02	-6.97	-5.94	-335.33	-80.17	-90.83	-5.08	-47.05	-108.95	6.86	-15.36	-76	-47.7
Net Debt/Capital (%)	6,498.25	96.01	-56.29	-7.49	-6.32	142.49	-404.38	-990.83	-5.22	-73.1	2,510.2	6.42	-18.44	-327.73	-91.2
EBITDA	-8	-4	-9	-4	-2	-18	-20	-12	-7	-2	-1	-2	-1	-1	-1
EBITDA-CapEx	-8	-4	-9	-4	-3	-19	-24	-19	-11	-2	-1	-2	-1	-1	-1
Operating Income (Loss)	-8	-4	-10	-4	-3	-18	-21	-15	-8	-3	-2	-2	-1	-1	-1

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	4.71	5.93	4.71	0.47	10.16	2.09	5.61	0.05	0.21	0.13	0.71	0.1	- -	- -	0.09
Current Ratio	5.35	6.53	4.89	1.18	30.87	2.89	6.14	0.17	0.36	0.14	0.89	0.1	- -	0.02	0.09
Quick Ratio	4.82	5.94	4.76	0.47	30.1	2.09	5.61	0.05	0.21	0.13	0.82	0.1	- -	0.02	0.09
CFO/Avg Current Liab	-6.54	-5.07	-6.46	-4.31	-3.62	-40.95	-2.51	-4.96	-2.79	-0.47	-0.66	-0.6	-0.09	-0.08	-0.44
Common Equity/Total Assets	-37.13	-11.91	77.71	82.94	98.63	-29.4	87.61	-250.29	75.15	21.34	39.31	-225.76	-950.43	-325.79	-2,151.89
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.83	6.72	1.51	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	133.95	- -	- -	1.76	5.98	1.44	- -	-0.27	- -	-107.89
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	120.55	- -	- -	1.37	1.43	0.59	- -	2.15	- -	1,109.43
Total Debt/Equity (%)	- -	- -	- -	- -	- -	-394.51	- -	-98.17	4.03	12.42	4.61	-7.55	-16.76	-77.05	-52.21
Total Debt/Capital (%)	- -	- -	- -	- -	- -	133.95	- -	-5,354.17	3.87	11.05	4.4	-8.17	-20.14	-335.73	-109.27
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	120.55	- -	245.7	3.03	2.65	1.81	17.05	159.33	250.92	1,123.58
CFO/Total Liabilities	-971.37	-44.48	-513.5	-369.04	-3,336.71	-221.92	-139.5	-478.33	-371.13	-35.91	-66.55	-39.88	-7.25	-16.82	-41.52
CFO/CapEx	-587.31	-15.98	-15.91	-124.12	-69.37	-7.98	-0.58	-1.25	-1.03	-1.57	-5.47	-31.6	- -	- -	- -
Altman's Z-Score	-93.24	-69.61	-87.45	-237.85	-110.86	-360.23	55.58	-1,176.17	-136.8	-252.14	-203.6	-368.15	-665.98	-790.9	-5,671.13

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	8.25	8.8	15.23	3.92	41.6	- -	- -	- -	- -	- -	9.81	8.99	46.94	10.39	3.87
Days Sales Outstanding	44.26	41.5	23.96	93.19	8.77	- -	- -	- -	- -	- -	37.2	40.61	7.78	35.14	94.4
Inventory Turnover	2.34	5.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	156.18	61.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	0.62	0.77	2.38	- -	0.04	3.24	8.51	10.17	0.77	1.68	1.23	14.02	2.21	0.79	0.16
Accounts Payable Turnover Days	590.05	471.8	153.44	- -	9,563	112.64	42.89	35.88	476.65	217.14	296.51	26.04	164.86	460.18	2,214.61
Cash Conversion Cycle	-389.61	-369.01	-129.48	- -	-9,554.23	-112.64	-42.89	-35.88	-476.65	-217.14	-259.31	14.57	-157.09	-425.04	-2,120.21
Inventory to Cash Days	-111.91	-19.79	23.96	- -	8.77	- -	- -	- -	- -	- -	37.2	40.61	7.78	35.14	94.4
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	- -	- -	- -	- -	- -	- -	281	6	7	20	8	3	3	1	6
- Cash & Cash Equivalents	4	3	5	1	- -	- -	10	- -	- -	- -	1	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	5	1	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	2	- -	1	- -	- -	- -	- -	1	2	1
Enterprise Value	2	-3	-3	- -	-1	2	271	7	7	20	7	3	5	3	7
Total Capital	4	- -	13	9	6	2	12	- -	3	1	1	-3	-7	-1	-1
Total Debt/Capital (%)	- -	- -	- -	- -	- -	133.95	- -	-5,354.17	3.87	11.05	4.4	-8.17	-20.14	-335.73	-109.27
Total Debt / EV	- -	- -	- -	- -	- -	1.22	- -	0.18	0.02	- -	0.01	0.1	0.32	0.72	0.17
EV/Sales	2.96	- -	- -	- -	- -	6	86.49	3.51	16.36	14.01	8.29	3.34	11.79	8.26	81.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	4.47	34.71	- -	0.82	7.24	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	130.64	- -	1.34	20.24	- -	0.81	7.24	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	180	4	5	19	8	3	3	- -	4
Diluted Enterprise Value	2	-3	-3	- -	- -	2	170	5	5	19	7	3	4	2	5
EV per Share	0.75	- -	- -	- -	- -	0.07	4.6	0.06	0.02	0.04	0.01	- -	0.01	- -	- -
TTM Sales	1	- -	- -	- -	- -	- -	3	2	- -	1	1	1	- -	- -	- -
TTM EBITDA	-8	-4	-9	-4	-2	-18	-20	-12	-7	-2	-1	-2	-1	-1	-1
TTM Operating Income	-8	-4	-10	-4	-3	-18	-21	-15	-8	-3	-2	-2	-1	-1	-1
TTM Cash Flow to Firm	-8	-3	-5	-5	-3	-6	-2	-8	2	1	- -	3	1	- -	-1
TTM Free Cash Flow to Firm	-8	-3	-5	-5	-3	-5	2	-1	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	- -	- -	- -	- -	- -	- -	106.31	-2.21	-41.7	-80.3	-8.25	-1.34	-4.08	-0.7	-3.95
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	2	-3	-3	- -	-1	2	271	7	7	20	7	3	5	3	7
Low Price	- -	- -	- -	- -	- -	- -	1.54	0.05	0.01	0.01	0.01	- -	- -	- -	- -
EV/Sales	2.96	- -	- -	- -	- -	6	86.49	3.51	16.36	14.01	8.29	3.34	11.79	8.26	81.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.07	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	-2.05	-3.61	-1.37	-2.35	-20.94	-1.3	-0.61	0.29	-4.65
Price/Earnings High	- -	- -	- -	- -	- -	- -	-6.09	-16.91	-3.66	-7.92	-108.15	-3.55	-1.55	1.77	-41.22
Price/Earnings Low	- -	- -	- -	- -	- -	- -	-1.15	-0.16	-0.38	-1.3	-4.9	-0.39	-0.01	- -	-0.01
Price/Book Value	- -	- -	- -	- -	- -	- -	23.6	-4.53	2.31	41.29	7.53	-0.79	-0.36	-0.3	-2.64
Price/Book Value Average	- -	- -	- -	- -	- -	- -	13.55	-97.72	6.02	19.89	31.02	-2.21	-0.47	-1.26	-0.69
Price/Book Value High	- -	- -	- -	- -	- -	- -	40.35	-457.39	16.01	67.09	160.21	-6.03	-1.2	-7.66	-6.1
Price/Book Value Low	- -	- -	- -	- -	- -	- -	7.63	-4.41	1.68	11.04	7.26	-0.66	-0.01	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	23.6	-4.53	2.31	41.29	7.53	-0.79	-0.36	-0.3	-2.64
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	13.55	-97.72	6.02	19.89	31.02	-2.21	-0.47	-1.26	-0.69
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	40.35	-457.39	16.01	67.09	160.21	-6.03	-1.2	-7.66	-6.1
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	7.63	-4.41	1.68	11.04	7.26	-0.66	-0.01	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	57.33	1.92	10.28	13.21	8.86	3.45	7.26	1.19	44.96
Price/Sales Average	- -	- -	- -	- -	- -	- -	32.93	41.44	26.82	6.37	36.5	9.62	9.33	4.99	11.7
Price/Sales High	- -	- -	- -	- -	- -	- -	98.03	193.98	71.37	21.47	188.49	26.26	23.87	30.36	103.76
Price/Sales Low	- -	- -	- -	- -	- -	- -	18.55	1.87	7.49	3.53	8.54	2.87	0.19	- -	0.03
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-75.58	-0.45	-1.17	-29.15	-6.74	-1.3	-4.08	-0.7	-3.95
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-43.41	-9.6	-3.05	-14.04	-27.78	-3.62	-5.24	-2.94	-1.03
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-129.26	-44.94	-8.11	-47.38	-143.48	-9.89	-13.41	-17.87	-9.11
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-24.45	-0.43	-0.85	-7.8	-6.5	-1.08	-0.11	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	61.06	-47.56	-108.73	-38.68	-33.99	-3.74	-5.24	-2.94	-1.03
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	181.8	-222.6	-289.32	-130.48	-175.57	-10.21	-13.41	-17.87	-9.11
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	34.39	-2.15	-30.35	-21.48	-7.95	-1.12	-0.11	- -	- -
EV/Sales Average	2.96	- -	- -	- -	- -	6.18	48.39	63.6	42.96	6.69	38.33	9.88	14.1	15.66	30.56
EV/Sales High	2.96	- -	- -	- -	- -	6.18	150.1	295.52	114.63	22.85	203.51	27.52	30.3	65.11	172.53
EV/Sales Low	2.96	- -	- -	- -	- -	6.18	25.93	3.43	11.85	3.66	7.95	2.73	3.91	5.95	12.56
EV/EBITDA Average	-0.21	0.65	0.28	0.06	0.14	-0.11	-7.51	-10.95	-2.64	-5.4	-30.44	-3.49	-4.79	-5.42	-3.51
EV/EBITDA High	-0.21	0.65	0.28	0.06	0.14	-0.11	-23.29	-50.89	-7.04	-18.46	-161.6	-9.73	-10.31	-22.54	-19.8
EV/EBITDA Low	-0.21	0.65	0.28	0.06	0.14	-0.11	-4.02	-0.59	-0.73	-2.96	-6.31	-0.96	-1.33	-2.06	-1.44
EV/EBIT Average	-0.2	0.6	0.27	0.05	0.13	-0.11	-7.12	-8.56	-2.58	-3.33	-18.94	-3.22	-3.92	-4.49	-3.34
EV/EBIT High	-0.2	0.6	0.27	0.05	0.13	-0.11	-22.08	-39.78	-6.88	-11.39	-100.56	-8.96	-8.44	-18.65	-18.83
EV/EBIT Low	-0.2	0.6	0.27	0.05	0.13	-0.11	-3.81	-0.46	-0.71	-1.82	-3.93	-0.89	-1.09	-1.7	-1.37
Last Price	- -	- -	- -	- -	- -	- -	4.76	0.05	0.02	0.04	0.01	- -	- -	- -	- -
High Price	- -	- -	- -	- -	- -	- -	8.14	5.39	0.12	0.06	0.3	0.03	0.01	0.01	- -
Enterprise Value Average	2	-3	-3	- -	- -	2	152	129	19	10	34	8	6	5	3
Enterprise Value High	2	-3	-3	- -	- -	2	470	600	52	33	180	22	12	21	15
Enterprise Value Low	2	-3	-3	- -	- -	2	81	7	5	5	7	2	2	2	1

Shares Outstanding	2	3	9	11	18	29	59	111	414	507	607	704	849	2,491	4,641
Diluted Weighted Avg Shares	1	2	6	9	14	23	38	73	257	474	559	664	762	1,278	3,009
Basic Weighted Avg Shares	1	2	6	9	14	23	38	73	257	474	559	664	762	1,278	3,009
Revenue per Share	0.45	0.18	0.07	0.01	0.01	0.01	0.08	0.03	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-6.56	-1.85	-1.63	-0.39	-0.18	-0.79	-0.54	-0.16	-0.03	- -	- -	- -	- -	- -	- -
Operating Income per Share	-6.66	-2	-1.7	-0.42	-0.2	-0.8	-0.56	-0.21	-0.03	-0.01	- -	- -	- -	- -	- -
Basic EPS, GAAP	-3.86	-2.62	-1.84	-0.56	-0.34	-1.08	-1.34	-0.32	-0.03	-0.01	- -	-0.01	-0.01	- -	- -
Basic EPS from Cont Ops	-6.4	-2.1	-1.96	-0.44	-0.28	-1.1	-1.34	-0.32	-0.03	-0.01	- -	-0.01	-0.01	- -	- -
Diluted EPS, GAAP	-3.86	-2.62	-1.84	-0.56	-0.34	-1.08	-1.34	-0.32	-0.03	-0.01	- -	-0.01	-0.01	- -	- -
Diluted EPS from Cont Ops	-6.4	-2.1	-1.96	-0.44	-0.28	-1.1	-1.34	-0.32	-0.03	-0.01	- -	-0.01	-0.01	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-6.47	-1.54	-0.9	-0.54	-0.19	-0.24	-0.06	-0.12	-0.02	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-6.48	-1.64	-0.96	-0.54	-0.19	-0.27	-0.17	-0.22	-0.03	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	1.76	1.06	0.52	0.06	0.04	0.01	0.16	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-0.78	-0.28	1.22	0.83	0.34	-0.02	0.2	-0.01	0.01	- -	- -	-0.01	-0.01	- -	- -
Tangible Book Value per Share	-0.78	-0.83	0.22	- -	0.21	-0.04	0.2	-0.01	0.01	- -	- -	-0.01	-0.01	- -	- -

MGT Capital Investments, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)