Global Crossing Airlines Group, Inc. Financial Ratios — JET

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	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 (%)	-61.82	-98.14	-89.62	-10.11	-90.81	- -	- -	-143.05	- -	- -	-871.49	- -	- -	- -	- -
Return on Assets (%)	-57.91	-91.31	-74.7	-8.21	-78.69	-92.9	-476.09	-117.55	-365.7	-54.98	-85.71	-35.07	-23.03	-7.7	-1.65
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-48.89	7.45	7.22	15.81	17.8
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-111.75	-6	-3.37	8.69	16.02
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-120.07	-11.57	-9.91	-0.5	3.61
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.15	- -	23.17	44.4
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-139.91	-16.29	-12.98	-5.09	-1.06
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-138.66	-16.29	-13.12	-5.13	-1.24
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-138.66	-16.29	-13.12	-5.13	-1.24
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.99	-21.42
Sustainable Growth Rate (%)	-61.82	-98.14	-89.62	-10.11	-90.81	- -	- -	-143.05	- -	- -	-871.49	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	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	25	37	112	150	168
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	5	9	14	20	28
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	20	28	98	130	141
Total Debt/EBITDA	- -	- -	- -	-0.59	- -	-0.23	- -	- -	- -	-1.54	-1.57	-6.32	-20.71	7.71	4.26
Net Debt/EBITDA	0.47	0.05	0.02	6.14	0.53	-0.13	0.33	0.21	0.03	-0.39	0.23	-0.86	-3.25	0.89	0.68
Total Debt/EBIT	- -	- -	- -	-0.56	- -	-0.23	- -	- -	- -	-1.54	-1.46	-3.28	-7.05	-132.94	18.89
Net Debt/EBIT	0.47	0.05	0.02	5.84	0.53	-0.13	0.33	0.21	0.03	-0.39	0.21	-0.45	-1.11	-15.41	3.01
EBITDA to Interest Expense	-190.75	-1,145.52	-2,744.23	-226.53	- -	-64.44	-2,467.46	- -	- -	-147,419.78	-514.5	-3.59	-1.1	2.17	3.43
EBITDA-CapEx/Interest Expense	-199.77	-1,171.51	-2,744.23	-228.48	- -	-64.44	-2,469.11	- -	- -	-147,419.78	-535.52	-4.77	-1.92	1.37	2.42
EBIT to Interest Expense	-191.31	-563.29	-515.97	-358.46	- -	-64.64	-1,131.18	- -	- -	-147,426.72	-552.79	-6.93	-3.23	-0.13	0.77
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	5	9	12
Common Equity/Total Assets	94.46	89	67.58	89.92	77.83	-303.86	85.42	79.72	-239.26	4.22	10.87	-14.18	-15.3	-17.73	-14.54
Long-Term Debt/Equity (%)	- -	- -	- -	4.32	- -	- -	- -	- -	- -	1,022.87	474.01	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	4.14	- -	- -	- -	- -	- -	70.4	68.6	95.49	106.11	107.93	101.32
Long-Term Debt/Total Assets (%)	- -	- -	- -	3.88	- -	- -	- -	- -	- -	43.13	51.51	55.26	74.34	77.99	69.21
Total Debt/Equity (%)	- -	- -	- -	4.32	- -	-35.23	- -	- -	- -	1,352.95	590.99	-508.06	-563.11	-508.86	-570.5
Total Debt/Capital (%)	- -	- -	- -	4.14	- -	-54.38	- -	- -	- -	93.12	85.53	124.51	121.59	124.46	121.25
Total Debt/Total Assets (%)	- -	- -	- -	3.88	- -	107.04	- -	- -	- -	57.05	64.22	72.05	85.19	89.93	82.82
Net Debt to Equity	-32.04	-10.1	-4.15	-44.76	-98.9	-20.15	-97.89	-27.69	24.94	346.29	-86.41	-69.13	-88.48	-58.99	-91.03
Net Debt/Capital (%)	-47.14	-11.23	-4.33	-81.03	-9,001.32	-25.23	-4,647.21	-38.29	19.96	27.06	-15.23	18.09	21.86	16.08	21.99
EBITDA	-12	-12	-3	- -	-2	-1	-6	-3	-6	-3	-16	-6	-5	19	39
EBITDA-CapEx	-13	-12	-3	- -	-2	-1	-6	-5	-6	-3	-17	-8	-9	12	28
Operating Income (Loss)	-12	-6	-1	- -	- -	-1	-3	-3	-4	-3	-17	-11	-16	-1	9

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	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	13.01	0.98	0.15	14.79	6.98	0.11	5.98	1.11	0.18	0.15	0.36	0.07	0.22	0.19	0.18
Current Ratio	13.46	1.14	0.19	7.79	4.03	0.16	6.41	1.89	0.29	0.26	0.66	0.42	0.58	0.35	0.34
Quick Ratio	13.24	1.01	0.16	14.88	7.29	0.15	6.22	1.3	0.18	0.15	0.41	0.16	0.41	0.29	0.26
CFO/Avg Current Liab	-23.56	-8.38	-0.59	-0.59	-1.56	-0.92	-5.38	-6.13	-4.06	-0.62	-1.18	-0.17	-0.03	0.14	0.36
Common Equity/Total Assets	94.46	89	67.58	89.92	77.83	-303.86	85.42	79.72	-239.26	4.22	10.87	-14.18	-15.3	-17.73	-14.54
Long-Term Debt/Equity (%)	- -	- -	- -	4.32	- -	- -	- -	- -	- -	1,022.87	474.01	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	4.14	- -	- -	- -	- -	- -	70.4	68.6	95.49	106.11	107.93	101.32
Long-Term Debt/Total Assets (%)	- -	- -	- -	3.88	- -	- -	- -	- -	- -	43.13	51.51	55.26	74.34	77.99	69.21
Total Debt/Equity (%)	- -	- -	- -	4.32	- -	-35.23	- -	- -	- -	1,352.95	590.99	-508.06	-563.11	-508.86	-570.5
Total Debt/Capital (%)	- -	- -	- -	4.14	- -	-54.38	- -	- -	- -	93.12	85.53	124.51	121.59	124.46	121.25
Total Debt/Total Assets (%)	- -	- -	- -	3.88	- -	107.04	- -	- -	- -	57.05	64.22	72.05	85.19	89.93	82.82
CFO/Total Liabilities	-967.47	-662.31	-55.35	-75.51	-129.76	-68.27	-749.12	-461.29	-336.49	-20.22	-31	-6.16	-0.91	4.11	12.08
CFO/CapEx	-17.51	-17.88	- -	-135.1	- -	- -	-643.64	-1.71	-9.81	- -	-16.54	-1.88	-0.34	1.12	2.42
Altman's Z-Score	- -	- -	- -	- -	- -	- -	47.59	21.69	-137.33	-0.39	-0.74	0.13	0.12	0.51	0.59

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.34	56.96	24.93	26.54	36.6
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.52	6.41	14.64	13.75	9.97
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

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	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	- -	- -	- -	- -	- -	- -	31	30	3	20	75	37	34	28	36
- Cash & Cash Equivalents	6	1	- -	2	1	- -	2	1	- -	1	5	2	12	12	17
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	25	37	112	150	168
Enterprise Value	- -	- -	- -	- -	- -	- -	29	29	3	24	95	72	135	166	188
Total Capital	18	6	2	3	1	- -	2	2	-1	4	29	30	92	120	139
Total Debt/Capital (%)	- -	- -	- -	4.14	- -	-54.38	- -	- -	- -	93.12	85.53	124.51	121.59	124.46	121.25
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.17	0.26	0.51	0.83	0.91	0.9
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.64	0.74	0.84	0.74	0.76
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.52	4.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.1
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	30	28	3	13	68	36	33	27	36
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	28	28	3	17	87	71	134	165	187
EV per Share	- -	- -	- -	- -	- -	- -	4.93	3.96	0.32	0.81	1.85	1.35	2.29	2.68	2.86
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14	97	160	224	246
TTM EBITDA	-12	-12	-3	- -	-2	-1	-6	-3	-6	-3	-16	-6	-5	19	39
TTM Operating Income	-12	-6	-1	- -	- -	-1	-3	-3	-4	-3	-17	-11	-16	-1	9
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	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	- -	- -	- -	- -	- -	- -	-12.29	-6.45	-0.84	-9.54	-5.9	-6.56	-6.09	31.99	2.15
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.1
Enterprise Value	- -	- -	- -	- -	- -	- -	29	29	3	24	95	72	135	166	188
Low Price	- -	- -	- -	- -	- -	- -	1.43	2.69	0.27	0.33	0.67	0.51	0.57	0.38	0.44
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.64	0.74	0.84	0.74	0.76
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.52	4.76
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	15.84	12.6	-4.57	66.17	17.67	-5.11	-1.7	-0.94	-1.23
Price/Book Value Average	- -	- -	- -	- -	- -	- -	6.93	16.36	-38.31	72.39	21.81	-5.89	-2.59	-1.11	-1.4
Price/Book Value High	- -	- -	- -	- -	- -	- -	17.53	34.16	-64.45	230.32	35.55	-11.54	-4.66	-1.52	-1.91
Price/Book Value Low	- -	- -	- -	- -	- -	- -	4.33	8.38	-3.58	31.93	8.12	-3.79	-1.69	-0.8	-0.97
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	15.84	12.6	-4.57	66.17	17.67	-5.11	-1.7	-0.94	-1.23
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	6.93	16.36	-38.31	72.39	21.81	-5.89	-2.59	-1.11	-1.4
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	17.53	34.16	-64.45	230.32	35.55	-11.54	-4.66	-1.52	-1.91
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	4.33	8.38	-3.58	31.93	8.12	-3.79	-1.69	-0.8	-0.97
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.73	0.37	0.21	0.12	0.14
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.84	0.43	0.31	0.14	0.16
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.52	0.84	0.56	0.2	0.22
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.18	0.28	0.2	0.1	0.11
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-12.3	-10.21	-0.93	-9.54	-6.26	-10.04	-23.93	3.38	1.26
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-5.39	-13.26	-7.79	-10.44	-7.73	-11.57	-36.39	3.96	1.44
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-13.62	-27.69	-13.11	-33.22	-12.6	-22.66	-65.45	5.43	1.96
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-3.36	-6.79	-0.73	-4.61	-2.88	-7.43	-23.66	2.86	1
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-5.38	-8.37	-7.07	-10.44	-7.29	-7.56	-9.26	37.45	2.45
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-13.6	-17.47	-11.9	-33.22	-11.88	-14.8	-16.65	51.42	3.34
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-3.36	-4.29	-0.66	-4.61	-2.72	-4.86	-6.02	27.02	1.7
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.87	0.8	0.95	0.76	0.78
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.95	1.22	1.21	0.82	0.84
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.8	0.64	0.84	0.72	0.73
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.76	4.89
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.39	5.27
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.29	4.56
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.67
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.36
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.23
Last Price	- -	- -	- -	- -	- -	- -	5.25	4.04	0.34	0.69	1.46	0.69	0.58	0.45	0.55
High Price	- -	- -	- -	- -	- -	- -	5.81	10.96	4.82	2.41	2.95	1.57	1.59	0.73	0.86
Enterprise Value Average	- -	- -	- -	- -	- -	- -	11	38	24	25	112	78	153	170	193
Enterprise Value High	- -	- -	- -	- -	- -	- -	32	80	41	73	171	119	194	183	208
Enterprise Value Low	- -	- -	- -	- -	- -	- -	6	19	2	13	54	62	134	161	180

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	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	- -	- -	- -	2	2	2	6	7	8	29	51	53	59	62	66
Diluted Weighted Avg Shares	- -	- -	- -	1	2	1	6	7	8	19	46	52	57	60	64
Basic Weighted Avg Shares	- -	- -	- -	1	2	1	6	7	8	19	46	52	57	60	64
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.31	1.86	2.82	3.71	3.84
EBITDA per Share	-35.84	-26.67	-7.44	-0.18	-1.06	-1.08	-0.99	-0.43	-0.72	-0.14	-0.35	-0.11	-0.1	0.32	0.62
Operating Income per Share	-35.95	-13.11	-1.4	-0.29	-0.19	-1.08	-0.46	-0.44	-0.45	-0.14	-0.37	-0.22	-0.28	-0.02	0.14
Basic EPS, GAAP	-36.83	-26.13	-7.53	-0.19	-1.05	-1.11	-0.99	-0.44	-0.72	-0.11	-0.43	-0.3	-0.37	-0.19	-0.05
Basic EPS from Cont Ops	-36.83	-26.13	-7.53	-0.19	-1.05	-1.11	-0.99	-0.44	-0.72	-0.11	-0.43	-0.3	-0.37	-0.19	-0.04
Diluted EPS, GAAP	-36.83	-26.13	-7.53	-0.19	-1.05	-1.11	-0.99	-0.44	-0.72	-0.11	-0.43	-0.3	-0.37	-0.19	-0.05
Diluted EPS from Cont Ops	-36.83	-26.13	-7.53	-0.19	-1.05	-1.11	-0.99	-0.44	-0.72	-0.11	-0.43	-0.3	-0.37	-0.19	-0.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01
Cash Flow per Share	-29.67	-10.82	-0.95	-0.21	-0.21	-0.65	-0.43	-0.4	-0.37	-0.07	-0.23	-0.07	-0.02	0.13	0.44
Free Cash Flow per Basic Share	-31.36	-11.42	-0.95	-0.21	-0.21	-0.65	-0.43	-0.63	-0.41	-0.07	-0.25	-0.11	-0.1	0.01	0.26
Cash & Equivalents per Share	13.43	1.53	0.25	1.68	1.07	0.04	0.32	0.09	0.02	0.02	0.1	0.04	0.2	0.2	0.25
Book Value per Share	40.03	13.22	3.6	1.75	0.56	-0.24	0.33	0.32	-0.07	0.01	0.08	-0.14	-0.34	-0.48	-0.45
Tangible Book Value per Share	40.03	13.22	3.6	1.75	0.56	-0.24	0.33	0.32	-0.07	0.01	0.08	-0.14	-0.34	-0.48	-0.45