enCore Energy Corp. Financial Ratios — EU Stock

Profitability (USD)

	2012 Y	2013 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	12/31/2012	01/31/2013	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 (%)	-21.63	-65.36	-35.24	-57.86	-2.43	-5.15	-5.25	-6.45	-20.44	-20.37	-10.61	-12.72	-10.74	-22.42	-22.08
Return on Assets (%)	-21.22	-63.69	-34.68	-56.52	-2.28	-4.72	-4.96	-6.19	-19.49	-14.96	-9.64	-12.09	-9.31	-17.07	-13.81
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.43	11.63	-12.35	22.46
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-593.05	-158.29	-115.86	-128.59
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-610.39	-183.87	-123.74	-152.39
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-549.35	-117.74	-126.72	-147.17
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-545.47	-115.64	-105.24	-131.75
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-545.47	-115.64	-105.24	-131.75
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-21.63	-65.36	-35.24	-57.86	-2.43	-5.15	-5.25	-6.45	-20.44	-20.37	-10.61	-12.72	-10.74	-22.42	-22.08

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 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	12/31/2012	01/31/2013	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	20	113
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	- -	113
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.19	-0.05	-0.01	-0.56	-0.3	-2.04
Net Debt/EBITDA	0.14	1.23	-1.08	0.08	0.75	0.41	6.96	2.17	2.08	2.77	1.75	0.1	-0.34	0.29	-1.04
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.19	-0.04	-0.01	-0.48	-0.28	-1.72
Net Debt/EBIT	0.14	1.23	-1.09	0.08	0.75	0.41	6.96	2.17	2.04	2.74	1.66	0.1	-0.29	0.27	-0.88
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-34.76	-64.76	- -	- -	- -	- -	- -	-10.01	-38.96	-16.36
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-58	-186.08	- -	- -	- -	- -	- -	-12.21	-45.5	-22.55
EBIT to Interest Expense	- -	- -	- -	- -	- -	-34.77	-85.23	- -	- -	- -	- -	- -	-11.63	-41.6	-19.39
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	2	3
Common Equity/Total Assets	95.69	98.57	98.23	94.92	92.93	90.54	96.82	95.22	95.42	67.59	93.56	96.21	80.22	72.76	53.26
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.11	0.04	7.46	0.06	43.76
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.11	0.04	6.93	0.06	30.42
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.11	0.04	5.98	0.05	26.27
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.74	0.17	0.08	7.52	6.42	43.83
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.67	0.17	0.08	7	6.03	30.47
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.85	0.16	0.08	6.04	5.2	26.31
Net Debt to Equity	-5	-66.34	-38.62	-13.6	-6.95	-2.64	-28.54	-15.3	-35.25	-39.1	-6.16	-1.17	4.48	-6.15	22.29
Net Debt/Capital (%)	-5.27	-197.08	-62.91	-15.74	-7.47	-2.71	-39.94	-18.07	-54.43	-64.14	-6.56	-1.18	4.28	-6.55	18.04
EBITDA	-2	-6	4	-4	- -	- -	- -	- -	-1	-2	-5	-25	-35	-68	-55
EBITDA-CapEx	-4	-6	3	-5	- -	- -	- -	- -	-1	-2	-6	-26	-43	-79	-76
Operating Income (Loss)	-2	-1	-1	-1	- -	- -	- -	- -	-1	-2	-6	-26	-41	-72	-66

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 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	12/31/2012	01/31/2013	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	1.11	55.48	26	4.38	1.09	0.25	8.68	3.05	7.34	7.33	1.55	1.56	3.88	2.12	7.02
Current Ratio	1.83	56.13	26.2	4.79	1.15	0.29	8.93	3.11	7.44	7.69	1.95	2.93	4.03	2.91	8.03
Quick Ratio	1.83	56.11	26.2	4.79	1.15	0.29	8.93	3.11	7.44	7.69	1.66	1.91	4.03	2.12	7.38
CFO/Avg Current Liab	-10.62	-1.59	-4.87	-4.51	-1.19	-0.37	-0.91	-0.95	-2.67	-2.44	-1.2	-4.25	-4.64	-2.49	-1.14
Common Equity/Total Assets	95.69	98.57	98.23	94.92	92.93	90.54	96.82	95.22	95.42	67.59	93.56	96.21	80.22	72.76	53.26
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.11	0.04	7.46	0.06	43.76
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.11	0.04	6.93	0.06	30.42
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.11	0.04	5.98	0.05	26.27
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.74	0.17	0.08	7.52	6.42	43.83
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.67	0.17	0.08	7	6.03	30.47
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.85	0.16	0.08	6.04	5.2	26.31
CFO/Total Liabilities	-760.63	-234.89	-418.98	-614.92	-105.93	-31.74	-130.73	-80.66	-230.58	-19.09	-38.63	-239.53	-35.58	-60.94	-14.53
CFO/CapEx	-1.74	-2.71	-0.87	-2.4	-0.95	-0.77	-0.56	-0.67	-2.85	-16.07	-12.48	-19.62	-2.97	-3.98	-1.19
Altman's Z-Score	- -	- -	- -	- -	- -	2.17	21.03	31.99	46.51	11.41	21.86	17.47	5.39	4.32	0.8

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 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	12/31/2012	01/31/2013	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.54	20.36	125.29	17.46
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	80.47	17.93	2.91	20.91
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,349.56	6.25	2.55
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.08	58.41	143.35
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.86	15.66	1.79
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	62.32	23.31	203.86
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-44.31	38.02	-39.61
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.84	-55.49	-122.44
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21	5
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21	5
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 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	12/31/2012	01/31/2013	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	- -	- -	- -	- -	- -	3	5	10	19	132	380	256	651	636	463
- Cash & Cash Equivalents	- -	7	5	- -	- -	- -	1	- -	2	5	9	3	7	40	52
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33	29
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	20	113
Enterprise Value	- -	- -	- -	- -	- -	3	4	9	17	127	371	250	646	625	509
Total Capital	7	11	12	2	2	2	3	3	5	13	149	215	282	339	372
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.67	0.17	0.08	7	6.03	30.47
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.03	0.22
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.99	29.17	10.72	11.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	3	5	10	18	112	251	248	568	622	462
Diluted Enterprise Value	- -	- -	- -	- -	- -	3	4	9	16	107	242	242	563	611	508
EV per Share	- -	- -	- -	- -	- -	0.13	0.1	0.24	0.36	2.13	3.76	2.3	3.91	3.36	2.72
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	22	58	43
TTM EBITDA	-2	-6	4	-4	- -	- -	- -	- -	-1	-2	-5	-25	-35	-68	-55
TTM Operating Income	-2	-1	-1	-1	- -	- -	- -	- -	-1	-2	-6	-26	-41	-72	-66
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 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	12/31/2012	01/31/2013	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	- -	- -	- -	- -	- -	-20.43	-11.23	-29.49	-25.09	-92.62	-58.63	-11.61	-18.48	-10.99	-10.04
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	3	4	9	17	127	371	250	646	625	509
Low Price	- -	- -	- -	- -	- -	0.13	0.08	0.1	0.2	0.16	1.95	2.12	1.78	3.02	1.04
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.99	29.17	10.72	11.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	1.56	1.41	3.07	4.04	10.62	2.55	1.19	2.48	2.22	2.02
Price/Book Value Average	- -	- -	- -	- -	- -	1.56	1.58	2.4	3.11	3.2	2.27	1.53	1.68	2.63	2.03
Price/Book Value High	- -	- -	- -	- -	- -	1.56	3.19	3.65	4.63	12.62	3.55	2.33	2.7	3.28	3.41
Price/Book Value Low	- -	- -	- -	- -	- -	1.56	0.88	1.25	2.09	0.74	1.29	1.07	1.12	1.97	0.85
Price/Tangible Book Value	- -	- -	- -	- -	- -	1.56	1.41	3.26	4.22	11.05	2.56	1.19	2.49	2.23	2.03
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	1.56	1.58	2.55	3.24	3.33	2.28	1.54	1.69	2.63	2.04
Price/Tangible Book Value High	- -	- -	- -	- -	- -	1.56	3.19	3.88	4.83	13.13	3.56	2.33	2.71	3.28	3.44
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	1.56	0.88	1.33	2.18	0.77	1.29	1.08	1.13	1.97	0.86
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.39	25.63	10.65	10.7
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	75.31	17.37	12.58	10.76
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	114.19	27.88	15.71	18.09
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.67	11.61	9.43	4.51
Price/Cash Flow	- -	- -	- -	- -	- -	-47.1	-31.3	-73.18	-33.9	-98.38	-63.33	-12.2	-24.69	-13.75	-18.47
Price/Cash Flow Average	- -	- -	- -	- -	- -	-47.1	-35.23	-57.3	-26.07	-29.67	-56.31	-15.74	-16.73	-16.24	-18.59
Price/Cash Flow High	- -	- -	- -	- -	- -	-47.1	-71.02	-86.98	-38.87	-116.94	-88.05	-23.87	-26.86	-20.27	-31.24
Price/Cash Flow Low	- -	- -	- -	- -	- -	-47.1	-19.67	-29.89	-17.56	-6.89	-32.04	-11.01	-11.18	-12.16	-7.78
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	-20.43	-12.65	-23.09	-19.29	-27.94	-52.13	-14.98	-12.52	-12.98	-10.1
Price/Free Cash Flow High	- -	- -	- -	- -	- -	-20.43	-25.49	-35.05	-28.76	-110.09	-81.52	-22.71	-20.1	-16.2	-16.98
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	-20.43	-7.06	-12.04	-12.99	-6.49	-29.66	-10.48	-8.37	-9.72	-4.23
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	76.45	19.7	12.69	11.87
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	116.59	31.75	15.88	19.21
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	53.08	13.09	9.46	5.59
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	0.13	0.13	0.25	0.39	2.22	3.85	2.35	3.94	3.42	2.47
High Price	- -	- -	- -	- -	- -	0.13	0.3	0.3	0.45	2.63	5.35	4.59	4.29	5.03	4.18
Enterprise Value Average	- -	- -	- -	- -	- -	3	5	7	13	35	329	325	436	740	512
Enterprise Value High	- -	- -	- -	- -	- -	3	10	11	20	152	520	495	703	927	829
Enterprise Value Low	- -	- -	- -	- -	- -	3	2	4	8	4	183	225	290	552	241

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2012 Y	2013 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	12/31/2012	01/31/2013	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	7	7	17	19	24	24	37	39	48	59	99	109	165	186	187
Diluted Weighted Avg Shares	8	7	14	18	19	24	36	38	45	50	65	106	144	182	187
Basic Weighted Avg Shares	8	7	14	18	19	24	36	38	45	50	65	106	144	182	187
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.04	0.15	0.32	0.23
EBITDA per Share	-0.3	-0.86	0.3	-0.23	-0.01	-0.01	- -	-0.01	-0.02	-0.03	-0.08	-0.24	-0.24	-0.37	-0.3
Operating Income per Share	-0.27	-0.12	-0.1	-0.04	-0.01	-0.01	-0.01	-0.01	-0.02	-0.04	-0.09	-0.25	-0.28	-0.4	-0.35
Basic EPS, GAAP	-0.31	-0.84	-0.28	-0.23	- -	- -	- -	-0.01	-0.02	-0.03	-0.13	-0.22	-0.18	-0.34	-0.3
Basic EPS from Cont Ops	-0.31	-0.84	-0.28	-0.23	- -	- -	- -	-0.01	-0.02	-0.03	-0.11	-0.22	-0.18	-0.37	-0.34
Diluted EPS, GAAP	-0.31	-0.84	-0.28	-0.23	- -	- -	- -	-0.01	-0.02	-0.03	-0.13	-0.22	-0.18	-0.34	-0.3
Diluted EPS from Cont Ops	-0.31	-0.84	-0.28	-0.23	- -	- -	- -	-0.01	-0.02	-0.03	-0.11	-0.22	-0.18	-0.37	-0.34
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.29	-0.05	-0.06	-0.04	-0.01	- -	- -	- -	-0.01	-0.02	-0.06	-0.19	-0.16	-0.25	-0.13
Free Cash Flow per Basic Share	-0.45	-0.07	-0.14	-0.06	-0.02	-0.01	-0.01	-0.01	-0.02	-0.02	-0.07	-0.2	-0.21	-0.31	-0.25
Cash & Equivalents per Share	0.05	1.29	0.34	0.03	0.01	- -	0.03	0.01	0.03	0.09	0.09	0.05	0.15	0.34	0.51
Book Value per Share	1.01	1.61	0.72	0.12	0.09	0.09	0.09	0.08	0.1	0.21	1.51	1.97	1.59	1.54	1.22
Tangible Book Value per Share	1.01	1.61	0.72	0.12	0.09	0.09	0.09	0.08	0.09	0.2	1.5	1.97	1.58	1.53	1.22