Omagine, Inc. Financial Ratios — OMAGQ Stock

Profitability (USD)

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-340.55	-140.06	-235.62	-5,412.86	-750.96	-242.93	-297.35	-752.06	-737.27	-824.42	-1,080.46	-1,661.5	-837.65	-1.58	-0.41
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-38.97	2.77	-131.98	12.65	88.81	-10.92	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-1,475.44	-3,923.8	-1,417.36	-349.22	-45.91	-3,354.28	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-1,488.62	-4,029.98	-1,437.9	-354.83	-54.43	-3,432.3	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	988.12	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	-3,525.48	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-1,470.58	-4,035.63	-1,442.07	-2,227.94	-64.95	-3,525.48	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-1,502.27	-4,762.69	-1,735.73	-2,287.62	-75.19	-3,942.65	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	2.11	15.27	16.92	2.61	13.62	10.58	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1	- -	1	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1	- -	1	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	-0.02	-0.14	- -	-0.18	-0.29	-0.48	-0.37	-0.12	-0.2	-0.09	-0.1	-0.51
Net Debt/EBITDA	0.18	0.28	- -	0.02	-0.09	0.72	-0.15	-0.15	-0.36	-0.23	-0.09	-0.19	0.13	-0.05	-0.42
Total Debt/EBIT	- -	- -	- -	-0.02	-0.12	- -	-0.18	-0.29	-0.48	-0.37	-0.11	-0.19	-0.09	-0.1	-0.5
Net Debt/EBIT	0.18	0.27	- -	0.02	-0.08	0.7	-0.14	-0.15	-0.36	-0.23	-0.09	-0.19	0.13	-0.05	-0.42
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-166.98	-34.94	-31.87	-31.7	-77.4	-72.27	-82.82	-57.08	-9.57
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-166.98	-34.98	-31.9	-31.7	-77.66	-72.49	-82.88	-57.14	-9.57
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-168.36	-35.14	-31.98	-31.77	-77.5	-72.59	-83.56	-57.13	-9.59
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-2,511.81	-977.6	-7,463.57	-13,596.59	-15,816.12	-2,170.17	-15,162.7	-10,637	-12,065.69	-8,177.39	-10,077.85	-38,591.71	-2,812.43	-5.33	-5.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	-0.13	-0.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	17.09	80.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	-2.99	-7.71	- -	-40.99	-32.8	-44.28	-46.36	-37.81	-33.37	-96.99	0.08	0.19
Total Debt/Capital (%)	- -	- -	- -	-0.13	-0.51	- -	-1.35	-1.68	-3.04	-3.03	-1.31	-1.89	-1.44	0.24	0.56
Total Debt/Total Assets (%)	- -	- -	- -	17.09	80.15	- -	202.53	175.62	355.45	240.14	129.93	717.36	40.03	0.08	0.19
Net Debt to Equity	-111.93	-32.62	- -	3.79	-4.94	-325.05	-32.49	-16.5	-33.28	-29.52	-30.48	-32.08	135.42	0.04	0.16
Net Debt/Capital (%)	2.18	2.55	- -	0.16	-0.33	4.14	-1.07	-0.84	-2.26	-1.91	-1.05	-1.82	1.94	0.11	0.46
EBITDA	-1	-1	-1	-1	-1	-1	-1	-1	-1	-2	-3	-3	-5	-6	-3
EBITDA-CapEx	-1	-1	-1	-1	-1	-1	-1	-1	-1	-2	-3	-3	-5	-6	-3
Operating Income (Loss)	-1	-1	-1	-1	-1	-1	-1	-1	-1	-2	-3	-3	-5	-6	-3

Liquidity (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Cash Ratio	1.12	1.18	- -	0.06	0.03	1.32	0.07	0.14	0.1	0.14	0.06	0.01	0.68	0.22	0.09
Current Ratio	1.35	4.22	0.28	0.09	0.07	1.33	0.13	0.14	0.1	0.15	0.21	0.02	0.68	330.17	184.05
Quick Ratio	1.12	3.63	0.06	0.06	0.05	1.32	0.07	0.14	0.1	0.14	0.06	0.01	0.68	0.22	0.09
CFO/Avg Current Liab	-7.21	-4.87	-4.87	-1.06	-0.36	-1.38	-1.45	-0.53	-0.61	-0.46	-0.7	-0.44	-0.85	-1.58	-0.73
Common Equity/Total Assets	-2,511.81	-977.6	-7,463.57	-13,596.59	-15,816.12	-2,170.17	-15,162.7	-10,637	-12,065.69	-8,177.39	-10,077.85	-38,591.71	-2,812.43	-5.33	-5.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	-0.13	-0.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	17.09	80.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	-2.99	-7.71	- -	-40.99	-32.8	-44.28	-46.36	-37.81	-33.37	-96.99	0.08	0.19
Total Debt/Capital (%)	- -	- -	- -	-0.13	-0.51	- -	-1.35	-1.68	-3.04	-3.03	-1.31	-1.89	-1.44	0.24	0.56
Total Debt/Total Assets (%)	- -	- -	- -	17.09	80.15	- -	202.53	175.62	355.45	240.14	129.93	717.36	40.03	0.08	0.19
CFO/Total Liabilities	-438.67	-437.74	-418.54	-67.85	-27.65	-195.24	-128.27	-42.54	-53.37	-44.23	-88.33	-37.24	-83.78	-166.13	-57.02
CFO/CapEx	- -	-13.02	-76.02	-278.28	-78.64	-41.27	- -	-327.97	-698.62	- -	-102.89	-72.73	-400.18	-386.27	- -
Altman's Z-Score	-40.15	-10.97	-122.03	-220.37	-240.99	1.59	-240.77	-172.28	-194.23	-136.48	-169.06	-683.83	-39.29	10.59	3.44

Working Capital (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Accounts Receivable Turnover	- -	28.9	9.65	33.75	81.8	2.25	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	12.63	37.8	10.81	4.46	162.06	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	1.93	0.4	2.57	10.28	18.27	5.03	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	189.09	915.01	142.18	35.5	19.98	72.64	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	0.12	4.92	2.53	0.84	0.3	0.04	- -	- -	- -	- -	- -	- -	- -	1,641.44	- -
Accounts Payable Turnover Days	3,068.48	74.14	144.06	436.57	1,231.13	8,151.8	- -	- -	- -	- -	- -	- -	- -	0.22	- -
Cash Conversion Cycle	-2,879.39	853.5	35.93	-390.26	-1,206.7	-7,917.1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	-189.09	-902.38	-104.38	-24.69	-15.51	89.42	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	491	491
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	491	491
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Market Capitalization	1	1	5	5	4	33	17	6	22	17	25	14	41	24	12
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	287	287
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1	- -	1	1
Enterprise Value	1	1	5	5	4	32	17	6	23	17	25	14	41	312	300
Total Capital	-7	-7	-9	-15	-15	-17	-18	-19	-20	-21	-25	-27	-32	249	247
Total Debt/Capital (%)	- -	- -	- -	-0.13	-0.51	- -	-1.35	-1.68	-3.04	-3.03	-1.31	-1.89	-1.44	0.24	0.56
Total Debt / EV	- -	- -	- -	- -	0.02	- -	0.01	0.05	0.03	0.04	0.01	0.04	0.01	- -	- -
EV/Sales	18.8	69.11	67	19.88	3.06	1,079.3	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	1	1	5	5	4	33	17	6	22	17	25	14	41	24	12
Diluted Enterprise Value	1	1	5	5	4	32	17	6	23	17	25	14	41	312	300
EV per Share	0.48	0.56	2.15	1.74	0.61	3.91	1.87	0.67	1.94	1.34	1.77	0.95	2.51	17.84	15.29
TTM Sales	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-1	-1	-1	-1	-1	-1	-1	-1	-1	-2	-3	-3	-5	-6	-3
TTM Operating Income	-1	-1	-1	-1	-1	-1	-1	-1	-1	-2	-3	-3	-5	-6	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	-1	- -	- -	- -	-1	-1	-1	-1	-2	-1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	-1	- -	- -	- -	-1	-1	-1	-1	-2	-1

Multiples (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Price/Free Cash Flow	-2.03	-2.13	-5.09	-11.13	-11.82	-31.61	-18.78	-13.09	-27.82	-22.56	-26.04	-23.13	-30.27	-9.93	-7.96
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1	1	5	5	4	32	17	6	23	17	25	14	41	312	300
Low Price	0.15	0.4	0.3	1.25	0.52	0.38	1.25	0.25	0.25	0.6	0.75	0.56	0.61	1.2	0.6
EV/Sales	18.8	69.11	67	19.88	3.06	1,079.3	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-1.79	-3.05	-1.88	-1.9	-11.47	-28.15	-23.4	-7.37	-9.24	-16.12	-8.86	-7.7	-6.07	-5.83	-6.79
Price/Earnings High	-3.25	-7.88	-4.58	-3.74	-23.44	-103.2	-50.55	-21.73	-18.53	-35.11	-17.71	-11.43	-12.42	-9.52	-9.39
Price/Earnings Low	-0.39	-1.03	-0.54	-0.62	-3.51	-2.62	-8.72	-2.17	-2.32	-4.26	-3.84	-3.14	-1.93	-3.7	-4.06
Price/Book Value	-0.18	-0.19	-0.55	-0.37	-0.23	-1.98	-0.94	-0.33	-1.11	-0.75	-1	-0.5	-1.27	-0.64	-0.29
Price/Book Value Average	-0.22	-0.35	-0.27	-0.81	-0.66	-1.99	-1.71	-0.43	-0.58	-1.32	-0.99	-0.74	-0.96	-0.86	-0.48
Price/Book Value High	-0.4	-0.9	-0.65	-1.59	-1.36	-7.28	-3.7	-1.28	-1.17	-2.87	-1.99	-1.1	-1.96	-1.41	-0.67
Price/Book Value Low	-0.05	-0.12	-0.08	-0.27	-0.2	-0.19	-0.64	-0.13	-0.15	-0.35	-0.43	-0.3	-0.31	-0.55	-0.29
Price/Tangible Book Value	8.93	2.39	-43.19	-8.84	-3.54	148.82	-28.96	-6.59	-16.67	-11.9	-29.41	-8.89	-86.6	0.03	0.02
Price/Tangible Book Value Average	11.15	4.33	-21.08	-19.27	-10.09	149.69	-52.53	-8.59	-8.75	-20.81	-29.17	-13.27	-65.37	0.05	0.03
Price/Tangible Book Value High	20.31	11.21	-51.22	-37.9	-20.62	548.76	-113.49	-25.34	-17.55	-45.33	-58.31	-19.71	-133.81	0.08	0.04
Price/Tangible Book Value Low	2.44	1.47	-6.03	-6.32	-3.08	13.95	-19.57	-2.53	-2.19	-5.49	-12.64	-5.41	-20.82	0.03	0.02
Price/Sales	21.49	79.99	67	19.96	3.02	1,103.4	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	26.82	145.15	32.69	43.51	8.62	1,109.86	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	48.84	375.36	79.47	85.56	17.63	4,068.8	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	5.86	49.23	9.35	14.26	2.64	103.44	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-2.03	-1.97	-5.02	-11.09	-11.67	-30.84	-18.78	-13.05	-27.78	-22.56	-25.79	-22.81	-30.2	-9.91	-7.96
Price/Cash Flow Average	-2.54	-3.57	-2.45	-24.17	-33.29	-31.02	-34.06	-17.01	-14.58	-39.43	-25.58	-34.04	-22.79	-13.38	-13.08
Price/Cash Flow High	-4.62	-9.23	-5.95	-47.54	-68.06	-113.72	-73.58	-50.19	-29.24	-85.91	-51.13	-50.57	-46.66	-21.86	-18.08
Price/Cash Flow Low	-0.55	-1.21	-0.7	-7.92	-10.18	-2.89	-12.69	-5.02	-3.66	-10.41	-11.08	-13.88	-7.26	-8.49	-7.81
Price/Free Cash Flow Average	-2.54	-3.87	-2.48	-24.26	-33.72	-31.79	-34.06	-17.07	-14.6	-39.43	-25.83	-34.52	-22.85	-13.42	-13.08
Price/Free Cash Flow High	-4.62	-10	-6.03	-47.71	-68.94	-116.55	-73.58	-50.35	-29.28	-85.91	-51.63	-51.28	-46.78	-21.92	-18.08
Price/Free Cash Flow Low	-0.55	-1.31	-0.71	-7.95	-10.31	-2.96	-12.69	-5.03	-3.66	-10.41	-11.19	-14.08	-7.28	-8.51	-7.81
EV/Sales Average	24.13	134.26	32.7	43.42	8.66	1,085.76	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	46.15	364.47	79.47	85.47	17.67	4,044.7	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	3.17	38.34	9.35	14.17	2.68	79.34	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-1.64	-3.42	-2.31	-12.43	-18.87	-32.37	-23.73	-7.76	-9.92	-16.73	-8.97	-7.94	-6.04	-55.61	-113.2
EV/EBITDA High	-3.13	-9.29	-5.61	-24.48	-38.49	-120.58	-51.1	-22.62	-19.53	-36.15	-17.83	-11.71	-12.51	-59.25	-115.99
EV/EBITDA Low	-0.21	-0.98	-0.66	-4.06	-5.84	-2.37	-8.93	-2.39	-2.76	-4.61	-3.94	-3.34	-1.82	-53.52	-110.25
EV/EBIT Average	-1.62	-3.33	-2.27	-12.24	-15.92	-31.63	-23.54	-7.72	-9.89	-16.7	-8.96	-7.9	-5.98	-55.57	-112.99
EV/EBIT High	-3.1	-9.04	-5.53	-24.09	-32.47	-117.84	-50.68	-22.49	-19.47	-36.08	-17.81	-11.65	-12.4	-59.2	-115.79
EV/EBIT Low	-0.21	-0.95	-0.65	-3.99	-4.92	-2.31	-8.86	-2.38	-2.75	-4.6	-3.93	-3.33	-1.81	-53.47	-110.06
Last Price	0.55	0.65	2.15	1.75	0.6	4	1.85	0.65	1.9	1.3	1.75	0.92	2.55	1.4	0.62
High Price	1.25	3.05	2.55	7.5	3.5	14.75	7.25	2.5	2	4.95	3.47	2.04	3.94	3.09	1.4
Enterprise Value Average	1	2	2	12	10	32	31	8	12	30	25	21	31	321	308
Enterprise Value High	2	6	6	23	21	120	66	24	24	64	50	31	63	341	316
Enterprise Value Low	- -	1	1	4	3	2	12	3	3	8	11	9	9	308	300

Shares Outstanding	2	2	2	6	6	9	9	11	12	13	14	15	17	19	20
Diluted Weighted Avg Shares	2	2	2	3	6	8	9	10	12	13	14	15	16	17	20
Basic Weighted Avg Shares	2	2	2	3	6	8	9	10	12	13	14	15	16	17	20
Revenue per Share	0.03	0.01	0.03	0.09	0.2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.38	-0.32	-0.45	-0.31	-0.09	-0.12	-0.14	-0.11	-0.1	-0.14	-0.2	-0.18	-0.31	-0.33	-0.14
Operating Income per Share	-0.38	-0.33	-0.46	-0.31	-0.11	-0.12	-0.14	-0.11	-0.1	-0.14	-0.2	-0.18	-0.31	-0.33	-0.14
Basic EPS, GAAP	-0.38	-0.39	-0.56	-2.01	-0.15	-0.14	-0.14	-0.12	-0.11	-0.14	-0.2	-0.18	-0.32	-0.32	-0.15
Basic EPS from Cont Ops	-0.38	-0.33	-0.46	-1.95	-0.13	-0.13	-0.14	-0.12	-0.11	-0.14	-0.2	-0.18	-0.32	-0.34	-0.15
Diluted EPS, GAAP	-0.38	-0.39	-0.56	-2.01	-0.15	-0.14	-0.14	-0.12	-0.11	-0.14	-0.2	-0.18	-0.32	-0.32	-0.15
Diluted EPS from Cont Ops	-0.38	-0.33	-0.46	-1.95	-0.13	-0.13	-0.14	-0.12	-0.11	-0.14	-0.2	-0.18	-0.32	-0.34	-0.15
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.27	-0.33	-0.43	-0.16	-0.05	-0.13	-0.1	-0.05	-0.07	-0.06	-0.07	-0.04	-0.08	-0.14	-0.08
Free Cash Flow per Basic Share	-0.27	-0.36	-0.43	-0.16	-0.05	-0.13	-0.1	-0.05	-0.07	-0.06	-0.07	-0.04	-0.08	-0.14	-0.08
Cash & Equivalents per Share	0.07	0.09	- -	0.01	- -	0.09	0.01	0.02	0.01	0.02	- -	- -	0.07	0.02	0.01
Book Value per Share	-3.1	-3.4	-3.93	-4.71	-2.58	-2.02	-1.96	-1.96	-1.71	-1.72	-1.75	-1.86	-2.01	-2.19	-2.1
Tangible Book Value per Share	0.06	0.27	-0.05	-0.2	-0.17	0.03	-0.06	-0.1	-0.11	-0.11	-0.06	-0.1	-0.03	41.03	36.45

Omagine, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)