SPAR Group, Inc. Financial Ratios — SGRP 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 (%)	27.45	26.42	23.38	18.91	4.76	0.9	-4.69	-8.63	13.72	16.38	-8.49	-3.47	2.52	-11.99	-197.58
Return on Assets (%)	10.9	11.54	10.54	8.29	2.03	0.35	-1.64	-2.44	3.26	4.12	-2.06	-0.8	0.69	-4.29	-49.01
Return on Capital (%)	16.74	15.71	- -	- -	-1.76	-3.98	-8.69	-11.94	-0.83	-3.17	-10.27	-5.81	0.8	- -	- -
Return on Invested Capital (%)	18.24	20.31	- -	- -	7.2	4.76	3.12	5.37	14.15	17.52	3.66	4.09	0.95	- -	- -
Gross Margin (%)	30.6	26.77	24.65	24.87	24.53	21.99	20.28	19.32	19.48	19.6	18.58	19.52	22.22	20.53	15.94
EBITDA Margin (%)	5.38	5.15	3.93	4.13	4.33	3.2	3.43	2.55	5.25	6.03	2.89	3.09	7.97	1.71	-10.87
Operating Margin (%)	3.92	3.98	2.59	2.7	2.74	1.64	2.25	1.63	4.03	4.22	3.39	3	2.09	-1.12	-8.92
Incremental Operating Margin (%)	0.52	4.13	- -	3.83	0.88	- -	4.01	- -	27.28	2.1	- -	- -	3.2	- -	37.43
Pretax Margin (%)	3.67	3.97	2.71	2.81	2.76	1.64	2.29	1.33	3.72	4.02	1.61	1.88	1.27	-1.02	-15.1
Profit Margin (%)	3.01	2.97	2.99	2.68	0.75	0.13	-0.51	-0.68	0.96	1.46	-0.7	-0.28	1.39	-1.93	-18.09
Net Income to Common Margin (%)	3.01	2.97	2.99	2.68	0.75	0.13	-0.51	-0.68	0.96	1.46	-0.7	-0.28	1.39	-1.93	-18.09
Effective Tax Rate (%)	13.41	11.75	- -	- -	24.86	20.07	71.67	46.12	38.02	3.36	51.31	56.64	39.41	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	27.45	26.42	23.38	18.91	4.76	0.9	-4.69	-8.63	13.72	16.38	-8.49	-3.47	2.52	-11.99	-197.58

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	4	3	5	7	6	10	7	12	15	13	14	20	20	19	27
ST Debt	4	3	4	1	- -	10	7	10	12	11	12	18	18	17	22
LT Debt	- -	- -	- -	6	6	- -	- -	2	3	3	1	2	1	2	6
Total Debt/EBITDA	1.04	0.56	1.03	1.29	1.2	2.27	1.12	2.09	1.14	0.95	1.83	2.52	5.4	6.77	-1.84
Net Debt/EBITDA	0.57	0.17	0.37	0.42	0.09	0.57	-0.3	0.88	-0.02	-0.41	-0.23	1.24	3.65	0.03	-1.28
Total Debt/EBIT	1.42	0.72	1.56	1.98	1.9	4.44	1.7	3.28	1.49	1.36	3.23	3.77	20.64	27.05	-1.61
Net Debt/EBIT	0.79	0.22	0.55	0.65	0.15	1.12	-0.46	1.37	-0.02	-0.58	-0.41	1.86	13.93	0.12	-1.12
EBITDA to Interest Expense	20.07	39.97	25.73	31.91	24.16	32.35	18.45	5.33	12.69	20.14	12.63	8.36	7.29	1.28	-6.13
EBITDA-CapEx/Interest Expense	15.96	32.11	18.13	23.52	16.8	20.65	14.15	3.85	11.37	17.83	9.68	6.5	4.91	0.76	-7.36
EBIT to Interest Expense	14.64	30.86	16.98	20.82	15.26	16.56	12.14	3.41	9.74	14.09	14.81	8.13	1.91	-0.84	-5.03
Interest Expense	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	2	2
Common Equity/Total Assets	43.41	43.86	46.13	42.08	43.09	35.87	33.89	23.59	23.83	26.37	22.19	23.7	31.26	43.07	1.41
Long-Term Debt/Equity (%)	3.21	1.82	0.46	25.23	23.49	0.02	0.42	7.29	10.91	6.48	3.91	5.21	3.22	8.54	913.02
Long-Term Debt/Capital (%)	2.3	1.52	0.37	19.7	18.73	0.01	0.33	4.88	7.35	4.83	2.87	3.39	2.16	4.8	20.37
Long-Term Debt/Total Assets (%)	1.55	0.92	0.25	13.14	13.2	0.01	0.18	2.61	4.3	2.98	1.64	2.1	1.44	3.68	12.89
Total Debt/Equity (%)	39.37	19.27	24.43	28.06	25.44	39	27.18	49.33	48.4	34.25	36.21	53.4	49.13	77.89	4,383.28
Total Debt/Capital (%)	28.25	16.15	19.63	21.91	20.28	28.06	21.37	33.03	32.62	25.51	26.58	34.81	32.94	43.79	97.77
Total Debt/Total Assets (%)	19.05	9.7	13.22	14.61	14.3	17.83	11.98	17.69	19.09	15.74	15.19	21.49	21.9	33.55	61.88
Net Debt to Equity	21.8	5.9	8.68	9.18	2	9.8	-7.36	20.62	-0.72	-14.61	-4.63	26.3	33.17	0.34	3,048.87
Net Debt/Capital (%)	17.72	5.51	7.94	8.41	1.96	8.93	-7.95	17.1	-0.63	-15.73	-4.63	20.41	24.04	0.33	77.01
EBITDA	4	5	4	5	5	4	6	6	13	14	7	8	4	3	-15
EBITDA-CapEx	3	4	3	4	4	3	5	4	12	12	6	6	2	2	-18
Operating Income (Loss)	3	4	3	3	3	2	4	4	10	10	9	8	1	-2	-12

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	0.16	0.13	0.18	0.28	0.43	0.25	0.27	0.17	0.23	0.37	0.27	0.17	0.09	0.61	0.09
Current Ratio	1.67	1.68	1.64	2.06	2.27	1.42	1.45	1.3	1.39	1.55	1.43	1.48	1.57	1.53	0.83
Quick Ratio	1.59	1.63	1.57	1.98	2.18	1.38	1.39	1.25	1.34	1.47	1.35	1.34	0.98	1.43	0.8
CFO/Avg Current Liab	0.31	0.26	0.19	0.13	0.34	0.06	0.22	0.05	0.14	0.2	0.06	-0.1	0.13	-0.02	-0.54
Common Equity/Total Assets	43.41	43.86	46.13	42.08	43.09	35.87	33.89	23.59	23.83	26.37	22.19	23.7	31.26	43.07	1.41
Long-Term Debt/Equity (%)	3.21	1.82	0.46	25.23	23.49	0.02	0.42	7.29	10.91	6.48	3.91	5.21	3.22	8.54	913.02
Long-Term Debt/Capital (%)	2.3	1.52	0.37	19.7	18.73	0.01	0.33	4.88	7.35	4.83	2.87	3.39	2.16	4.8	20.37
Long-Term Debt/Total Assets (%)	1.55	0.92	0.25	13.14	13.2	0.01	0.18	2.61	4.3	2.98	1.64	2.1	1.44	3.68	12.89
Total Debt/Equity (%)	39.37	19.27	24.43	28.06	25.44	39	27.18	49.33	48.4	34.25	36.21	53.4	49.13	77.89	4,383.28
Total Debt/Capital (%)	28.25	16.15	19.63	21.91	20.28	28.06	21.37	33.03	32.62	25.51	26.58	34.81	32.94	43.79	97.77
Total Debt/Total Assets (%)	19.05	9.7	13.22	14.61	14.3	17.83	11.98	17.69	19.09	15.74	15.19	21.49	21.9	33.55	61.88
CFO/Total Liabilities	31.82	22.11	18.31	9.82	25.73	4.51	20.88	4.63	12.76	19.38	5.09	-8.92	13.63	-2.07	-42.46
CFO/CapEx	4.36	3.22	2.22	1.58	3.1	0.86	4.68	1.26	4.46	5.5	1.53	-2.81	5.71	-0.59	-6.19
Altman's Z-Score	5.42	6.11	6.05	4.83	4.71	3.67	4.49	4.37	4.67	4.22	4.19	3.92	1.39	4.27	1.78

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	5.7	6.61	6.13	6.23	5.85	5.57	6.3	7.13	6.89	6.06	6.24	5.33	1.01	6.58	9.12
Days Sales Outstanding	64.05	55.22	59.51	58.58	62.35	65.47	57.89	51.17	52.96	60.22	58.47	68.51	363.05	55.49	40
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	20	36	41	29	21	21	25	11	27	24	26	29	23	45	19
- Cash & Cash Equivalents	2	2	3	4	6	7	9	7	10	16	13	9	4	18	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	2	3	4	6	5	6	8	12	16	18	16	12	- -	- -
+ Total Debt	4	3	5	7	6	10	7	12	15	13	14	20	20	19	27
Enterprise Value	24	39	45	35	27	29	29	25	45	38	44	56	51	46	43
Total Capital	15	18	23	30	31	35	33	37	47	52	51	58	60	43	28
Total Debt/Capital (%)	28.25	16.15	19.63	21.91	20.28	28.06	21.37	33.03	32.62	25.51	26.58	34.81	32.94	43.79	97.77
Total Debt / EV	0.17	0.07	0.1	0.18	0.23	0.34	0.24	0.49	0.34	0.35	0.31	0.36	0.39	0.41	0.63
EV/Sales	0.32	0.39	0.4	0.29	0.23	0.21	0.16	0.11	0.18	0.16	0.17	0.21	1.11	0.28	0.32
EV/EBITDA	5.96	7.59	10.24	7.01	5.25	6.63	4.72	4.23	3.36	2.73	5.94	6.95	13.87	16.51	- -
EV/EBIT	8.17	9.83	15.51	10.75	8.32	12.95	7.17	6.63	4.37	3.91	10.49	10.41	53.01	66.01	- -
EV/Cash Flow to Firm	6.36	11.59	- -	- -	5.38	19.67	4.27	9.36	6.56	4.01	15.06	- -	7.13	- -	- -
EV/Free Cash Flow to Firm	8.14	16.56	- -	- -	7.81	- -	5.41	24.28	8.23	4.83	36.81	- -	8.56	- -	- -
Diluted Market Cap	21	38	43	31	22	21	25	11	28	24	27	29	24	46	19
Diluted Enterprise Value	25	41	47	37	28	29	29	25	45	38	44	55	51	46	43
EV per Share	1.17	1.88	2.2	1.72	1.32	1.38	1.43	1.19	2.11	1.8	2.06	2.48	2.18	1.97	1.79
TTM Sales	74	99	112	122	119	134	181	229	253	231	256	261	46	164	136
TTM EBITDA	4	5	4	5	5	4	6	6	13	14	7	8	4	3	-15
TTM Operating Income	3	4	3	3	3	2	4	4	10	10	9	8	1	-2	-12
TTM Cash Flow to Firm	4	3	- -	- -	5	1	7	3	7	9	3	-5	7	- -	- -
TTM Free Cash Flow to Firm	3	2	- -	- -	3	- -	5	1	5	8	1	-6	6	- -	- -

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	7.83	16.97	27.25	39.64	6.64	-100.51	4.76	25.9	5.77	3.38	29.24	-4.2	4.2	-25.47	-0.87
EV/EBIT	8.17	9.83	15.51	10.75	8.32	12.95	7.17	6.63	4.37	3.91	10.49	10.41	53.01	66.01	- -
Enterprise Value	24	39	45	35	27	29	29	25	45	38	44	56	51	46	43
Low Price	0.87	0.89	1.61	1.27	0.9	0.85	0.87	0.45	0.51	0.55	1.01	1	0.7	0.95	0.76
EV/Sales	0.32	0.39	0.4	0.29	0.23	0.21	0.16	0.11	0.18	0.16	0.17	0.21	1.11	0.28	0.32
EV/EBITDA	5.96	7.59	10.24	7.01	5.25	6.63	4.72	4.23	3.36	2.73	5.94	6.95	13.87	16.51	- -
Price/Earnings	9.01	12.02	12.11	8.82	23.51	119.05	- -	- -	11.24	7.21	- -	- -	36.75	- -	- -
Price/Earnings Average	11.85	10.45	11.77	10.4	31.52	121.07	- -	- -	7.27	5.55	- -	- -	41.82	- -	- -
Price/Earnings High	21.45	15.89	20.55	13.66	51.4	190.47	- -	- -	11.93	9.72	- -	- -	50.94	- -	- -
Price/Earnings Low	7.88	6.15	9.85	8	20.74	101.19	- -	- -	4.41	3.45	- -	- -	25.47	- -	- -
Price/Book Value	2.15	2.77	2.57	1.53	1.12	1.05	1.29	0.68	1.45	1.1	1.33	1.31	0.83	1.87	30.69
Price/Book Value Average	2.83	2.41	2.49	1.81	1.5	1.07	1.1	1.49	0.94	0.84	1.66	1.32	0.95	1.79	46.98
Price/Book Value High	5.12	3.66	4.36	2.38	2.45	1.68	1.74	4.78	1.54	1.48	4.17	1.99	1.15	3.01	81.47
Price/Book Value Low	1.88	1.42	2.09	1.39	0.99	0.89	0.91	0.57	0.57	0.52	1.09	1.01	0.58	0.91	29.56
Price/Tangible Book Value	2.68	3.72	3.45	2.08	1.46	1.33	1.56	1.21	2.22	1.5	1.97	1.58	0.91	2.01	-20.24
Price/Tangible Book Value Average	3.53	3.23	3.36	2.46	1.96	1.36	1.33	2.65	1.43	1.16	2.46	1.59	1.04	1.92	-30.99
Price/Tangible Book Value High	6.39	4.91	5.86	3.23	3.19	2.13	2.11	8.49	2.35	2.03	6.19	2.39	1.26	3.24	-53.74
Price/Tangible Book Value Low	2.35	1.9	2.81	1.89	1.29	1.13	1.11	1.02	0.87	0.72	1.62	1.21	0.63	0.98	-19.5
Price/Sales	0.27	0.36	0.36	0.24	0.18	0.15	0.14	0.05	0.11	0.11	0.1	0.11	0.51	0.28	0.14
Price/Sales Average	0.36	0.31	0.35	0.28	0.24	0.16	0.12	0.11	0.07	0.08	0.13	0.11	0.58	0.27	0.21
Price/Sales High	0.65	0.47	0.61	0.37	0.38	0.25	0.19	0.34	0.11	0.14	0.32	0.17	0.71	0.45	0.36
Price/Sales Low	0.24	0.18	0.29	0.21	0.16	0.13	0.1	0.04	0.04	0.05	0.08	0.08	0.35	0.14	0.13
Price/Cash Flow	5.65	10.96	14.1	13.74	4.29	15.34	3.74	5.41	4.42	2.76	9.95	-5.7	3.44	-68.72	-1.01
Price/Cash Flow Average	7.42	9.53	13.7	16.21	5.75	15.6	3.19	11.81	2.86	2.12	12.41	-5.73	3.92	-65.59	-1.55
Price/Cash Flow High	13.44	14.49	23.92	21.29	9.38	24.54	5.05	37.84	4.7	3.72	31.22	-8.64	4.77	-110.51	-2.69
Price/Cash Flow Low	4.94	5.61	11.46	12.46	3.78	13.03	2.65	4.54	1.74	1.32	8.19	-4.38	2.39	-33.58	-0.98
Price/Free Cash Flow Average	10.28	14.75	26.49	46.78	8.9	-102.23	4.05	56.55	3.73	2.6	36.47	-4.22	4.78	-24.31	-1.34
Price/Free Cash Flow High	18.63	22.44	46.25	61.44	14.51	-160.82	6.43	181.23	6.12	4.55	91.77	-6.37	5.82	-40.97	-2.32
Price/Free Cash Flow Low	6.84	8.68	22.16	35.96	5.86	-85.44	3.37	21.75	2.26	1.62	24.08	-3.23	2.91	-12.45	-0.84
EV/Sales Average	0.41	0.34	0.39	0.33	0.29	0.21	0.14	0.17	0.14	0.14	0.2	0.22	1.18	0.27	0.39
EV/Sales High	0.7	0.51	0.66	0.42	0.44	0.3	0.21	0.4	0.18	0.2	0.39	0.27	1.3	0.45	0.55
EV/Sales Low	0.29	0.21	0.33	0.27	0.21	0.19	0.12	0.1	0.11	0.11	0.15	0.19	0.95	0.14	0.31
EV/EBITDA Average	7.56	6.67	9.98	8.04	6.64	6.71	4.11	6.49	2.63	2.33	6.82	6.97	14.76	15.77	- -
EV/EBITDA High	12.98	9.85	16.67	10.15	10.07	9.51	6.14	15.67	3.48	3.34	13.53	8.83	16.35	26.4	- -
EV/EBITDA Low	5.32	4.17	8.51	6.48	4.78	5.91	3.53	3.93	2.1	1.82	5.31	6.11	11.91	8.2	- -
EV/EBIT Average	10.36	8.64	15.12	12.33	10.51	13.11	6.25	10.16	3.42	3.34	12.04	10.44	56.39	63.05	- -
EV/EBIT High	17.79	12.76	25.25	15.57	15.94	18.57	9.34	24.54	4.54	4.78	23.89	13.23	62.47	105.54	- -
EV/EBIT Low	7.3	5.4	12.9	9.94	7.56	11.54	5.36	6.15	2.74	2.61	9.38	9.15	45.49	32.77	- -
Last Price	1	1.74	1.98	1.4	1.02	1	1.23	0.54	1.3	1.15	1.23	1.3	1.01	1.94	0.79
High Price	2.38	2.3	3.36	2.17	2.23	1.6	1.66	3.75	1.38	1.55	3.86	1.97	1.4	3.12	2.1
Enterprise Value Average	30	34	44	41	34	29	26	38	35	32	50	56	54	44	53
Enterprise Value High	51	50	73	51	52	41	38	91	46	46	100	71	60	74	75
Enterprise Value Low	21	21	37	33	25	25	22	23	28	25	39	49	44	23	42

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	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

Shares Outstanding	20	20	20	21	21	21	21	21	21	21	21	23	23	23	24
Diluted Weighted Avg Shares	21	22	22	22	22	21	21	21	21	21	22	22	23	24	24
Basic Weighted Avg Shares	20	20	20	21	21	21	21	21	21	21	21	22	23	24	24
Revenue per Share	3.68	4.87	5.46	5.93	5.8	6.52	8.8	11.08	12.09	10.92	12.02	11.82	1.98	6.95	5.76
EBITDA per Share	0.2	0.25	0.21	0.25	0.25	0.21	0.3	0.28	0.63	0.66	0.35	0.36	0.16	0.12	-0.63
Operating Income per Share	0.14	0.19	0.14	0.16	0.16	0.11	0.2	0.18	0.49	0.46	0.41	0.35	0.04	-0.08	-0.51
Basic EPS, GAAP	0.11	0.14	0.16	0.16	0.04	0.01	-0.04	-0.07	0.12	0.16	-0.08	-0.03	0.03	-0.13	-1.04
Basic EPS from Cont Ops	0.12	0.17	0.2	0.21	0.12	0.09	0.06	0.08	0.28	0.42	0.09	0.1	0.02	-0.08	-1.04
Diluted EPS, GAAP	0.1	0.14	0.15	0.15	0.04	0.01	-0.04	-0.07	0.11	0.16	-0.08	-0.03	0.03	-0.13	-1.04
Diluted EPS from Cont Ops	0.11	0.16	0.19	0.2	0.11	0.08	0.06	0.08	0.28	0.42	0.09	0.1	0.02	-0.08	-1.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.18	0.16	0.14	0.1	0.24	0.07	0.33	0.1	0.29	0.42	0.12	-0.23	0.29	-0.03	-0.78
Free Cash Flow per Basic Share	0.14	0.11	0.08	0.04	0.16	-0.01	0.26	0.02	0.23	0.34	0.04	-0.31	0.24	-0.08	-0.91
Cash & Equivalents per Share	0.08	0.09	0.14	0.21	0.28	0.35	0.43	0.34	0.5	0.76	0.63	0.41	0.19	0.78	0.14
Book Value per Share	0.46	0.63	0.77	0.91	0.91	0.95	0.95	0.78	0.9	1.05	0.93	0.99	1.21	1.04	0.03
Tangible Book Value per Share	0.37	0.47	0.57	0.67	0.7	0.75	0.79	0.44	0.59	0.76	0.62	0.82	1.11	0.96	-0.04