Mitek Systems, Inc. Financial Ratios — MITK 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	-1.31	-49.6	-37.04	-21.31	9.29	5.6	27.93	-15.06	-0.71	6.52	4.91	2.03	4.27	1.56	3.87
Return on Assets (%)	-1.09	-42.87	-29.35	-16.55	7.23	4.5	23.47	-11.87	-0.55	5.12	2.71	0.94	2.09	0.8	2.02
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.33	5.47	- -	4.63	- -	4.27
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.97	5.22	- -	3.7	- -	3.37
Gross Margin (%)	88.59	86.1	89.17	88.78	90.26	90.22	91.1	86.33	85.5	86.98	87.86	86.18	86.7	85.82	85.09
EBITDA Margin (%)	4.24	-84.12	-47.13	-25.78	9.84	9.26	8.11	-4.98	4.52	16.59	18.55	18.75	19.87	11.12	17.95
Operating Margin (%)	2.5	-86.68	-49.31	-28.24	7.46	5.26	6.1	-12.28	-1.8	8.64	11.08	9.67	10.25	2.32	9.81
Incremental Operating Margin (%)	12.44	693.57	10.19	43.52	117.42	- -	8.84	- -	29.87	61.47	24.47	2.89	13.26	2,917.91	179.25
Pretax Margin (%)	-1.19	-86.27	-49.14	-27.62	7.82	5.64	6.99	-13.75	-4.71	9.29	7.35	2.49	5.99	-0.53	6.46
Profit Margin (%)	-1.22	-86.22	-49.15	-27.63	9.96	5.65	31.05	-18.58	-0.86	7.71	6.66	2.55	4.65	1.9	4.9
Net Income to Common Margin (%)	-1.22	-86.22	-49.15	-27.63	9.96	5.65	31.05	-18.58	-0.86	7.71	6.66	2.55	4.65	1.9	4.9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.95	9.36	- -	22.38	- -	24.23
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-1.31	-49.6	-37.04	-21.31	9.29	5.6	27.93	-15.06	-0.71	6.52	4.91	2.03	4.27	1.56	3.87

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	129	134	140	149	155
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	2	1	153
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	128	132	138	148	2
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.43	5.83	4.94	4.09	7.76	4.81
Net Debt/EBITDA	-12.98	0.88	3.34	1.57	-1.1	-2.81	-3.34	2.85	-4.38	-1.19	4.08	3.53	2.23	2.62	-0.06
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	9.75	11	9.01	66.62	9.24
Net Debt/EBIT	-22.06	0.85	3.19	1.44	-1.46	-4.94	-4.44	1.16	3.65	-2.25	6.82	7.86	4.92	22.48	-0.12
EBITDA to Interest Expense	1.12	-1,058.86	-1,016.64	-766.02	756.9	- -	- -	- -	- -	- -	4.33	3.3	3.78	2.07	3.3
EBITDA-CapEx/Interest Expense	0.59	-1,105.88	-1,234.87	-786.97	734.77	- -	- -	- -	- -	- -	4.06	3.16	3.67	1.91	3.18
EBIT to Interest Expense	0.66	-1,090.97	-1,063.76	-839.1	573.51	- -	- -	- -	- -	- -	2.59	1.7	1.95	0.43	1.8
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	8	9	9	10
Common Equity/Total Assets	90.95	81.07	78.31	76.98	78.54	81.61	85.62	75.02	78.98	78.18	45.95	46.91	50.62	51.92	52.33
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.03	66.12	77.25	67.44	68.82	0.87
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.82	39.56	43.28	40.06	40.68	0.53
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.15	30.38	36.24	34.14	35.73	0.45
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.4	67.13	78.48	68.37	69.2	64.59
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.13	40.17	43.97	40.61	40.9	39.24
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.22	30.84	36.82	34.61	35.92	33.8
Net Debt to Equity	-31.32	-49.44	-90.54	-32.44	-9.05	-22.82	-20.01	-9.46	-15.6	-15.11	46.99	56.1	37.33	23.34	-0.81
Net Debt/Capital (%)	-45.61	-97.78	-956.93	-48.01	-9.95	-29.57	-25.02	-10.45	-18.49	-16.74	31.03	35.12	26.73	18.57	-0.8
EBITDA	- -	-8	-7	-5	2	3	4	-3	4	17	22	27	34	19	32
EBITDA-CapEx	- -	-8	-8	-5	2	3	3	-7	3	16	21	26	33	18	31
Operating Income (Loss)	- -	-8	-7	-5	2	2	3	-8	-2	9	13	14	18	4	18

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	8.93	4.04	4.99	3.87	3.6	4.07	4.46	0.86	1.66	2.46	4.57	1.86	2.59	3.09	0.92
Current Ratio	10.78	4.55	5.36	4.46	4.24	4.84	5.34	1.84	2.7	3.45	5.2	2.84	3.69	4.39	1.19
Quick Ratio	10.6	4.39	5.25	4.35	4.13	4.66	5.21	1.68	2.52	3.32	5.1	2.75	3.57	4.22	1.16
CFO/Avg Current Liab	0.21	-0.73	-0.14	-0.41	0.9	1	1.17	0.38	0.7	1.09	1.17	0.48	0.63	0.68	0.44
Common Equity/Total Assets	90.95	81.07	78.31	76.98	78.54	81.61	85.62	75.02	78.98	78.18	45.95	46.91	50.62	51.92	52.33
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.03	66.12	77.25	67.44	68.82	0.87
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.82	39.56	43.28	40.06	40.68	0.53
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.15	30.38	36.24	34.14	35.73	0.45
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.4	67.13	78.48	68.37	69.2	64.59
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.13	40.17	43.97	40.61	40.9	39.24
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.22	30.84	36.82	34.61	35.92	33.8
CFO/Total Liabilities	17.6	-56.18	-8.63	-34.48	73.44	88.25	101.3	17.72	49.89	65.35	16.46	10.91	15.78	15.93	25.29
CFO/CapEx	1.55	-5.24	-0.41	-18.29	83.63	31.42	21.4	1.31	13.41	30.04	26.92	18.76	30.55	22.04	47.91
Altman's Z-Score	75.1	13.73	12.53	5.41	7.72	19.14	19.84	5.54	9.34	10.25	3.24	2.85	3.23	2.56	2.09

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	4.91	4.49	11.42	8.61	7.36	7.81	7.53	5.31	5.33	6.63	7.44	5.51	5.07	5.39	5.25
Days Sales Outstanding	74.27	81.36	31.95	42.41	49.59	46.73	48.44	68.68	68.52	55.03	49.08	66.2	71.98	67.68	69.56
Inventory Turnover	7.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	46.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	4.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	82.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	37.41	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	28.21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	223	84	157	74	101	272	320	268	390	532	817	409	489	390	446
- Cash & Cash Equivalents	6	7	23	8	3	9	12	9	17	20	30	32	59	93	154
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	129	134	140	149	155
Enterprise Value	207	71	128	50	75	238	278	250	356	479	767	453	495	408	408
Total Capital	18	14	26	24	30	39	61	95	107	139	322	305	345	363	395
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.13	40.17	43.97	40.61	40.9	39.24
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.17	0.3	0.28	0.36	0.38
EV/Sales	20.21	7.86	8.62	2.59	2.94	6.86	6.12	3.94	4.21	4.73	6.4	3.13	2.87	2.37	2.27
EV/EBITDA	476.24	- -	- -	- -	29.84	74.06	75.45	- -	93.22	28.52	34.53	16.69	14.45	21.34	12.65
EV/EBIT	809.26	- -	- -	- -	39.38	130.42	100.33	- -	- -	54.06	57.78	37.14	31.83	183.07	24.3
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.87	18.27	- -	12.83	- -	6.5
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.56	18.9	- -	13.18	- -	6.62
Diluted Market Cap	199	81	142	73	100	280	338	252	380	542	834	419	498	412	458
Diluted Enterprise Value	183	69	113	49	74	246	295	235	346	489	784	463	505	430	421
EV per Share	8.59	2.75	4.2	1.62	2.35	7.26	8.24	6.59	8.83	11.47	17.37	10.14	10.87	9.08	8.94
TTM Sales	10	9	15	19	25	35	45	64	85	101	120	145	173	172	180
TTM EBITDA	- -	-8	-7	-5	2	3	4	-3	4	17	22	27	34	19	32
TTM Operating Income	- -	-8	-7	-5	2	2	3	-8	-2	9	13	14	18	4	18
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	24	42	- -	39	- -	63
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	23	41	- -	38	- -	62

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	1,779.23	-38.31	-67.15	-28.2	16.65	36.87	33.91	191.41	28.79	23.24	23.2	20.97	16.3	13.6	8.46
EV/EBIT	809.26	- -	- -	- -	39.38	130.42	100.33	- -	- -	54.06	57.78	37.14	31.83	183.07	24.3
Enterprise Value	207	71	128	50	75	238	278	250	356	479	767	453	495	408	408
Low Price	1.72	1.9	2.05	2.15	1.8	3.01	5.26	6.75	6.32	5.26	11.27	8.32	8.6	7.35	6.93
EV/Sales	20.21	7.86	8.62	2.59	2.94	6.86	6.12	3.94	4.21	4.73	6.4	3.13	2.87	2.37	2.27
EV/EBITDA	476.24	- -	- -	- -	29.84	74.06	75.45	- -	93.22	28.52	34.53	16.69	14.45	21.34	12.65
Price/Earnings	- -	- -	- -	- -	38.88	133.67	22.3	- -	- -	67.52	100.89	110.58	60.81	123.15	50.78
Price/Earnings Average	- -	- -	- -	- -	40.05	98.7	17.98	- -	- -	49.35	91.36	162.65	58.29	164.35	49.2
Price/Earnings High	- -	- -	- -	- -	51.56	153.01	25.24	- -	- -	71.7	127.01	246.52	79.3	230.67	61.22
Price/Earnings Low	- -	- -	- -	- -	21.94	48.53	12.35	- -	- -	27.88	61.46	100.45	48.78	104.4	36.02
Price/Book Value	12.37	6.19	6.09	3.07	3.33	6.88	5.22	2.81	3.63	4.02	4.24	2.39	2.38	1.82	1.86
Price/Book Value Average	8.21	13.1	5.32	5.54	3.42	5.08	4.21	3.38	3.84	2.94	3.84	3.52	2.28	2.42	1.8
Price/Book Value High	17.53	24.87	9.1	9.06	4.41	7.88	5.9	4.02	4.92	4.27	5.33	5.34	3.11	3.4	2.24
Price/Book Value Low	2.3	3.64	2.42	2.74	1.88	2.5	2.89	2.69	2.38	1.66	2.58	2.17	1.91	1.54	1.32
Price/Tangible Book Value	12.43	6.19	6.09	3.07	4.19	8.03	5.71	9.54	7.75	6.89	8.09	-20.05	28.81	13.41	6.65
Price/Tangible Book Value Average	8.25	13.1	5.32	5.54	4.31	5.93	4.6	11.5	8.2	5.03	7.33	-29.5	27.62	17.9	6.45
Price/Tangible Book Value High	17.62	24.87	9.1	9.06	5.55	9.19	6.46	13.67	10.49	7.31	10.19	-44.7	37.57	25.12	8.02
Price/Tangible Book Value Low	2.31	3.64	2.42	2.74	2.36	2.92	3.16	9.14	5.07	2.84	4.93	-18.22	23.11	11.37	4.72
Price/Sales	19.38	8.92	9.58	3.83	3.87	7.55	6.92	3.97	4.49	5.21	6.72	2.82	2.83	2.35	2.49
Price/Sales Average	12.85	18.88	8.38	6.91	3.99	5.57	5.58	4.79	4.75	3.81	6.08	4.15	2.71	3.13	2.41
Price/Sales High	27.46	35.84	14.32	11.31	5.13	8.64	7.84	5.69	6.08	5.53	8.46	6.29	3.69	4.39	3
Price/Sales Low	3.6	5.25	3.81	3.42	2.18	2.74	3.83	3.8	2.94	2.15	4.09	2.56	2.27	1.99	1.76
Price/Cash Flow	629.21	-45.62	-230.65	-29.74	16.09	33.34	30.09	44.88	26.64	21.87	21.56	19.34	15.45	12.74	8.07
Price/Cash Flow Average	417.4	-96.49	-201.63	-53.61	16.57	24.62	24.26	54.06	28.19	15.99	19.52	28.45	14.81	17	7.82
Price/Cash Flow High	891.71	-183.19	-344.63	-87.73	21.33	38.17	34.05	64.29	36.08	23.23	27.14	43.12	20.15	23.86	9.73
Price/Cash Flow Low	117	-26.84	-91.63	-26.53	9.08	12.11	16.66	42.97	17.45	9.03	13.13	17.57	12.4	10.8	5.72
Price/Free Cash Flow Average	1,180.28	-81.02	-58.7	-50.83	17.15	27.22	27.34	230.59	30.47	16.98	21.01	30.85	15.63	18.16	8.2
Price/Free Cash Flow High	2,521.5	-153.82	-100.34	-83.18	22.08	42.21	38.37	274.22	38.99	24.68	29.2	46.76	21.26	25.48	10.2
Price/Free Cash Flow Low	330.84	-22.53	-26.68	-25.15	9.39	13.39	18.77	183.26	18.85	9.59	14.13	19.05	13.08	11.53	6
EV/Sales Average	12.89	18.15	7.29	5.67	3.06	4.81	4.75	4.8	4.48	3.32	5.76	4.46	2.75	3.13	2.19
EV/Sales High	29.29	35.7	13.85	10.08	4.24	7.99	7.05	5.76	5.84	5.06	8.17	6.6	3.73	4.35	2.78
EV/Sales Low	2.5	4.05	2.24	2.17	1.2	1.87	2.97	3.76	2.62	1.65	3.74	2.87	2.31	2.03	1.55
EV/EBITDA Average	303.68	- -	- -	- -	31.06	51.93	58.6	- -	99.16	20	31.05	23.79	13.86	28.16	12.22
EV/EBITDA High	690.09	- -	- -	- -	43.05	86.31	86.9	- -	129.34	30.48	44.05	35.22	18.79	39.13	15.5
EV/EBITDA Low	58.95	- -	- -	- -	12.18	20.17	36.62	- -	58.05	9.93	20.15	15.31	11.63	18.23	8.63
EV/EBIT Average	516.03	- -	- -	- -	40.99	91.45	77.92	- -	- -	37.91	51.97	52.94	30.53	241.59	23.48
EV/EBIT High	1,172.65	- -	- -	- -	56.82	151.99	115.55	- -	- -	57.78	73.72	78.38	41.38	335.76	29.77
EV/EBIT Low	100.18	- -	- -	- -	16.08	35.53	48.69	- -	- -	18.82	33.73	34.07	25.62	156.45	16.58
Last Price	9.25	3.23	5.16	2.41	3.19	8.29	9.5	7.05	9.65	12.74	18.5	9.16	10.72	8.67	9.77
High Price	13.11	12.97	7.71	7.11	4.23	9.49	10.75	10.1	13.07	13.53	23.29	20.42	13.98	16.24	11.78
Enterprise Value Average	132	165	108	109	78	167	216	305	379	336	690	646	475	539	394
Enterprise Value High	301	325	205	193	108	277	320	366	494	512	979	956	644	749	500
Enterprise Value Low	26	37	33	42	30	65	135	239	222	167	448	416	399	349	278

Per Share Data Items (USD)

Per-Share Data 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	24	26	30	31	32	33	34	38	40	42	44	45	46	45	46
Diluted Weighted Avg Shares	22	25	27	30	31	34	36	36	39	43	45	46	46	47	47
Basic Weighted Avg Shares	22	25	27	30	31	32	33	36	39	41	44	45	46	47	46
Revenue per Share	0.48	0.36	0.54	0.63	0.82	1.1	1.37	1.77	2.15	2.45	2.75	3.25	3.79	3.7	3.93
EBITDA per Share	0.02	-0.3	-0.25	-0.16	0.08	0.1	0.11	-0.09	0.1	0.41	0.51	0.61	0.75	0.41	0.71
Operating Income per Share	0.01	-0.31	-0.27	-0.18	0.06	0.06	0.08	-0.22	-0.04	0.21	0.31	0.31	0.39	0.09	0.39
Basic EPS, GAAP	-0.01	-0.31	-0.26	-0.17	0.08	0.06	0.43	-0.33	-0.02	0.19	0.18	0.08	0.18	0.07	0.19
Basic EPS from Cont Ops	-0.01	-0.31	-0.26	-0.17	0.08	0.06	0.43	-0.33	-0.02	0.19	0.18	0.08	0.18	0.07	0.19
Diluted EPS, GAAP	-0.01	-0.31	-0.26	-0.17	0.08	0.06	0.4	-0.33	-0.02	0.18	0.18	0.08	0.17	0.07	0.19
Diluted EPS from Cont Ops	-0.01	-0.31	-0.26	-0.17	0.08	0.06	0.4	-0.33	-0.02	0.18	0.18	0.08	0.17	0.07	0.19
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.01	-0.07	-0.02	-0.08	0.2	0.25	0.32	0.16	0.36	0.58	0.86	0.47	0.69	0.68	1.21
Free Cash Flow per Basic Share	0.01	-0.08	-0.08	-0.09	0.2	0.24	0.3	0.04	0.34	0.56	0.83	0.45	0.67	0.65	1.19
Cash & Equivalents per Share	0.66	0.48	0.96	0.79	0.84	1.03	1.26	0.46	0.82	1.44	4.06	2.02	2.93	2.9	4.23
Book Value per Share	0.75	0.52	0.85	0.78	0.96	1.2	1.82	2.51	2.66	3.17	4.37	3.83	4.5	4.77	5.26
Tangible Book Value per Share	0.74	0.52	0.85	0.78	0.76	1.03	1.66	0.74	1.25	1.85	2.29	-0.46	0.37	0.65	1.47