1PM INDS INC Financial Ratios — OPMZ Stock

Profitability (USD)

	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2015 Y	2016 Y	2017 Y
As of date	03/31/1996	03/31/1997	03/31/1998	03/31/1999	03/31/2001	03/31/2002	03/31/2003	03/31/2004	03/31/2005	03/31/2006	03/31/2007	03/31/2008	02/28/2015	02/29/2016	02/28/2017

Return on Common Equity (%)	- -	-110.54	- -	- -	- -	- -	- -	- -	- -	-83.14	-54.21	-41.14	- -	- -	- -
Return on Assets (%)	- -	-18.36	-19.68	-19.18	-88.63	-37.84	-60,732.11	-5,379.95	-85.45	-31.56	-21.6	-23.37	- -	-1,659.96	170.52
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	191.64
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-12.85
Gross Margin (%)	- -	- -	41.46	15.44	17.05	21.29	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	29.3	8.93	-24.21	-14.6	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	-26.58	-46.68	-30.96	-17.22	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	-42.9	-31.68	-36.47	-18.79	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	-42.9	-31.68	-36.47	-19.66	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	4.44	- -	- -	52.76	56.75	54.97	8.63	- -	- -	- -
Sustainable Growth Rate (%)	- -	-110.54	- -	- -	- -	- -	- -	- -	- -	-35.96	-24.41	-37.59	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2015 Y	2016 Y	2017 Y
As of date	03/31/1996	03/31/1997	03/31/1998	03/31/1999	03/31/2001	03/31/2002	03/31/2003	03/31/2004	03/31/2005	03/31/2006	03/31/2007	03/31/2008	02/28/2015	02/29/2016	02/28/2017

Total Debt	2	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-1.89	-1.91	4.23	8.55	-0.12	-0.01	-0.26	- -	- -	- -	-0.01	-0.03	- -	- -	-0.38
Net Debt/EBITDA	-1.88	-1.9	4.23	7.61	0.02	- -	- -	0.03	1.07	0.63	0.89	- -	- -	- -	0.1
Total Debt/EBIT	-1.12	-1.11	-4.66	-1.63	-0.1	-0.01	-0.26	- -	- -	- -	-0.01	-0.03	- -	- -	-0.38
Net Debt/EBIT	-1.12	-1.11	-4.66	-1.46	0.01	- -	- -	0.03	1.07	0.63	0.89	- -	- -	- -	0.1
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.67
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.67
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.67
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	23.32	8.31	-10.2	-36.07	-34.86	- -	-16,392.49	-120.92	85.86	88.32	88.59	32.72	-828.2	-804.21	91.51
Long-Term Debt/Equity (%)	134.99	32.14	- -	- -	- -	- -	- -	- -	- -	- -	0.03	- -	- -	- -	1.45
Long-Term Debt/Capital (%)	42.02	3.84	3.62	- -	- -	- -	-4.07	- -	- -	- -	0.03	- -	901.53	-105.1	1.42
Long-Term Debt/Total Assets (%)	31.47	2.67	1.98	- -	- -	- -	383.14	- -	- -	- -	0.02	- -	901.53	411.37	1.33
Total Debt/Equity (%)	221.29	736.24	-636.21	-149.71	-30.65	-3.33	-42.5	- -	- -	- -	0.14	1	-112.48	-51.24	2.45
Total Debt/Capital (%)	68.88	88.04	118.65	301.17	-44.19	-3.45	-73.92	- -	- -	- -	0.14	0.99	901.53	-105.1	2.39
Total Debt/Total Assets (%)	51.59	61.17	64.87	54	6.66	- -	6,967.13	- -	- -	- -	0.12	0.33	901.53	411.37	2.24
Net Debt to Equity	221.06	734.75	-635.26	-133.34	4.47	- -	- -	82.7	-53.63	-15.11	-17.08	-0.04	-100	-47.12	-0.68
Net Debt/Capital (%)	68.85	88.02	118.68	399.98	4.28	- -	- -	45.27	-115.68	-17.79	-20.6	-0.04	- -	-89.11	-0.69
EBITDA	-1	-1	- -	- -	-1	- -	- -	- -	-2	-4	-7	-4	- -	- -	-1
EBITDA-CapEx	-1	-1	- -	- -	-1	- -	- -	- -	-5	-16	-20	-7	- -	- -	-1
Operating Income (Loss)	-1	-1	- -	- -	-1	- -	- -	- -	-2	-4	-7	-3	- -	- -	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2015 Y	2016 Y	2017 Y
As of date	03/31/1996	03/31/1997	03/31/1998	03/31/1999	03/31/2001	03/31/2002	03/31/2003	03/31/2004	03/31/2005	03/31/2006	03/31/2007	03/31/2008	02/28/2015	02/29/2016	02/28/2017

Cash Ratio	- -	- -	- -	0.04	0.06	- -	- -	0.45	3.26	1.14	1.34	0.01	- -	0.07	13.94
Current Ratio	- -	0.01	- -	0.04	0.78	- -	- -	0.45	3.46	1.49	1.69	0.01	- -	0.07	13.95
Quick Ratio	- -	- -	- -	0.04	0.08	- -	- -	0.45	3.26	1.16	1.37	0.01	- -	0.07	13.94
CFO/Avg Current Liab	- -	0.07	0.12	0.29	-0.58	0.06	-1.25	-1.27	-2.48	-2.15	-1.89	-0.21	- -	-2.21	-1.44
Common Equity/Total Assets	23.32	8.31	-10.2	-36.07	-34.86	- -	-16,392.49	-120.92	85.86	88.32	88.59	32.72	-828.2	-804.21	91.51
Long-Term Debt/Equity (%)	134.99	32.14	- -	- -	- -	- -	- -	- -	- -	- -	0.03	- -	- -	- -	1.45
Long-Term Debt/Capital (%)	42.02	3.84	3.62	- -	- -	- -	-4.07	- -	- -	- -	0.03	- -	901.53	-105.1	1.42
Long-Term Debt/Total Assets (%)	31.47	2.67	1.98	- -	- -	- -	383.14	- -	- -	- -	0.02	- -	901.53	411.37	1.33
Total Debt/Equity (%)	221.29	736.24	-636.21	-149.71	-30.65	-3.33	-42.5	- -	- -	- -	0.14	1	-112.48	-51.24	2.45
Total Debt/Capital (%)	68.88	88.04	118.65	301.17	-44.19	-3.45	-73.92	- -	- -	- -	0.14	0.99	901.53	-105.1	2.39
Total Debt/Total Assets (%)	51.59	61.17	64.87	54	6.66	- -	6,967.13	- -	- -	- -	0.12	0.33	901.53	411.37	2.24
CFO/Total Liabilities	-9.53	5.47	11.71	29.58	-55.91	75.56	-87.25	-544.33	-128.12	-144.08	-143.88	-12.2	- -	-60.13	-69.85
CFO/CapEx	- -	- -	- -	- -	-46.51	- -	- -	- -	-0.44	-0.29	-0.48	-0.97	- -	- -	- -
Altman's Z-Score	- -	- -	-4.43	-6.72	-3.05	- -	- -	- -	- -	- -	- -	- -	- -	51.38	2.31

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2015 Y	2016 Y	2017 Y
As of date	03/31/1996	03/31/1997	03/31/1998	03/31/1999	03/31/2001	03/31/2002	03/31/2003	03/31/2004	03/31/2005	03/31/2006	03/31/2007	03/31/2008	02/28/2015	02/29/2016	02/28/2017

Accounts Receivable Turnover	- -	- -	710.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	0.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	1	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	1	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2015 Y	2016 Y	2017 Y
As of date	03/31/1996	03/31/1997	03/31/1998	03/31/1999	03/31/2001	03/31/2002	03/31/2003	03/31/2004	03/31/2005	03/31/2006	03/31/2007	03/31/2008	02/28/2015	02/29/2016	02/28/2017

Market Capitalization	1	1	1	- -	1	2	1	6	17	60	37	8	450	30	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	3	3	6	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3	3	2	1	1	2	1	6	14	58	31	8	450	30	-12
Total Capital	2	2	1	- -	- -	- -	- -	- -	5	18	35	12	- -	- -	12
Total Debt/Capital (%)	68.88	88.04	118.65	301.17	-44.19	-3.45	-73.92	- -	- -	- -	0.14	0.99	901.53	-105.1	2.39
Total Debt / EV	0.54	0.52	0.7	1	0.11	- -	0.11	- -	- -	- -	- -	0.02	- -	- -	-0.02
EV/Sales	- -	- -	1.76	0.76	0.28	1.32	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	6.01	8.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	1	1	1	- -	1	2	1	4	17	57	33	7	- -	30	2
Diluted Enterprise Value	3	3	2	1	1	2	1	4	15	54	27	7	1	30	-11
EV per Share	11,176	11,125.72	6,741.72	2,943.01	1,271.53	1,602.12	89.6	468.96	876.25	2,217.96	848.78	179.89	4.5	0.3	- -
TTM Sales	- -	- -	1	1	4	2	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-1	-1	- -	- -	-1	- -	- -	- -	-2	-4	-7	-4	- -	- -	-1
TTM Operating Income	-1	-1	- -	- -	-1	- -	- -	- -	-2	-4	-7	-3	- -	- -	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2015 Y	2016 Y	2017 Y
As of date	03/31/1996	03/31/1997	03/31/1998	03/31/1999	03/31/2001	03/31/2002	03/31/2003	03/31/2004	03/31/2005	03/31/2006	03/31/2007	03/31/2008	02/28/2015	02/29/2016	02/28/2017

Price/Free Cash Flow	-6.03	11.48	2.12	0.14	-0.73	24.47	-3.75	-29	-5.21	-3.83	-1.66	-1.19	- -	-195.73	-2.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3	3	2	1	1	2	1	6	14	58	31	8	450	30	-12
Low Price	3,750	5,000	1,250	312.5	1,010	500	80	50	380	950	970	120	1.1	0.03	- -
EV/Sales	- -	- -	1.76	0.76	0.28	1.32	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	6.01	8.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.29
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.8
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02
Price/Book Value	1.89	6.93	-2.68	-0.16	-1.45	-25.14	-3.54	-374.9	3.5	3.43	1.07	0.65	-36,256.6	-132.12	0.05
Price/Book Value Average	2.94	6.93	-4.49	-0.24	-10.54	-43.94	-33.82	-162.28	3.2	3.02	1.81	2.7	-49,337.42	-342.6	2.2
Price/Book Value High	4.13	6.93	-6.83	-0.32	-42.49	-100.55	-88.56	-406.8	4.63	5.27	3.28	5.4	-161,140.46	-2,148.95	8.18
Price/Book Value Low	1.38	6.42	-1.67	-0.16	-1.43	-7.86	-3.54	-39.88	1.28	1.41	1.03	0.43	-8,862.73	-15.13	0.04
Price/Tangible Book Value	1.89	6.93	-2.68	-0.16	-1.45	-25.14	-3.54	-374.9	3.5	3.43	1.07	0.65	-36,256.6	-132.12	0.05
Price/Tangible Book Value Average	2.94	6.93	-4.49	-0.24	-10.54	-43.94	-33.82	-162.28	3.2	3.02	1.81	2.7	-49,337.42	-342.6	2.2
Price/Tangible Book Value High	4.13	6.93	-6.83	-0.32	-42.49	-100.55	-88.56	-406.8	4.63	5.27	3.28	5.4	-161,140.46	-2,148.95	8.18
Price/Tangible Book Value Low	1.38	6.42	-1.67	-0.16	-1.43	-7.86	-3.54	-39.88	1.28	1.41	1.03	0.43	-8,862.73	-15.13	0.04
Price/Sales	- -	- -	0.52	0.08	0.23	0.97	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	0.88	0.12	1.65	1.69	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	1.33	0.16	6.64	3.87	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	0.33	0.08	0.22	0.3	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-6.03	11.48	2.12	0.14	-0.74	24.47	-3.75	-29	-17.02	-16.88	-5.16	-2.43	- -	-195.73	-0.39
Price/Cash Flow Average	-9.37	11.48	3.55	0.21	-5.4	42.78	-35.8	-12.55	-15.58	-14.85	-8.72	-10.15	- -	-507.57	-17.08
Price/Cash Flow High	-13.17	11.48	5.4	0.28	-21.77	97.88	-93.74	-31.47	-22.52	-25.91	-15.84	-20.26	- -	-3,183.71	-63.53
Price/Cash Flow Low	-4.39	10.63	1.32	0.14	-0.73	7.65	-3.75	-3.09	-6.25	-6.91	-4.96	-1.62	- -	-22.42	-0.28
Price/Free Cash Flow Average	-9.37	11.48	3.55	0.21	-5.29	42.78	-35.8	-12.55	-4.77	-3.37	-2.81	-4.99	- -	-507.57	-95.49
Price/Free Cash Flow High	-13.17	11.48	5.4	0.28	-21.31	97.88	-93.74	-31.47	-6.9	-5.88	-5.1	-9.95	- -	-3,183.71	-355.21
Price/Free Cash Flow Low	-4.39	10.63	1.32	0.14	-0.72	7.65	-3.75	-3.09	-1.91	-1.57	-1.6	-0.8	- -	-22.42	-1.57
EV/Sales Average	- -	- -	2.11	0.8	1.7	2.3	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	2.57	0.84	6.69	5.27	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	1.56	0.76	0.28	0.41	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	7.21	8.97	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	8.77	9.42	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	5.34	8.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	5,150	5,400	2,000	312.5	1,025	1,600	80	470	1,035	2,320	1,010	180	4.5	0.3	- -
High Price	11,250	5,400	5,100	625	30,000	6,400	2,000	510	1,370	3,560	3,100	1,500	20	4.8	0.39
Enterprise Value Average	4	3	2	1	6	4	7	2	13	51	57	31	613	77	13
Enterprise Value High	4	3	3	1	25	9	19	6	20	90	107	63	2,002	481	82
Enterprise Value Low	3	3	2	1	1	1	1	1	4	22	30	5	110	3	-12

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	100	100	245
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	100	689
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	100	123
Revenue per Share	- -	- -	3,830.31	3,871.33	4,519.19	1,652.88	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-3,199.78	-3,007.3	1,122.26	345.58	-1,094.1	-241.35	-39.36	-43.82	-143.81	-171.56	-202.37	-99.43	- -	- -	-0.01
Operating Income per Share	-5,363.91	-5,151.94	-1,018.25	-1,807.03	-1,398.96	-284.62	-31.44	-47.91	-143.81	-171.81	-203.63	-83.93	- -	- -	-0.01
Basic EPS, GAAP	-2,677.51	-1,925.83	-1,643.22	-1,226.43	-1,647.93	-325	-45.02	-40	-304.31	-382.34	-432.27	-241.29	- -	- -	0.08
Basic EPS from Cont Ops	-2,677.51	-1,925.83	-1,643.22	-1,226.43	-1,647.93	-310.58	-47.42	-40	-143.75	-165.37	-194.63	-221.16	- -	- -	0.1
Diluted EPS, GAAP	-2,677.51	-1,925.83	-1,643.22	-1,226.43	-1,647.93	-325	-45.02	-40	-304.31	-382.34	-432.27	-241.29	- -	- -	0.01
Diluted EPS from Cont Ops	-2,677.51	-1,925.83	-1,643.22	-1,226.43	-1,647.93	-310.58	-47.42	-40	-143.75	-165.37	-194.63	-221.16	- -	- -	0.02
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01
Cash Flow per Share	-854.2	470.57	944.64	2,201.23	-1,378.12	65.38	-21.33	-16.21	-60.83	-137.4	-195.71	-74.04	- -	- -	-0.01
Free Cash Flow per Basic Share	-854.2	470.57	944.64	2,201.23	-1,407.76	65.38	-21.33	-16.21	-198.68	-605.94	-607.72	-150.69	- -	- -	-0.01
Cash & Equivalents per Share	6.27	11.63	7.05	323.05	154.49	- -	- -	1.04	158.75	102.04	162.51	2.88	- -	- -	0.05
Book Value per Share	2,725.99	779.28	-746.42	-1,972.85	-706.08	-63.65	-22.58	-1.25	295.99	675.48	943.96	277.98	- -	- -	0.05
Tangible Book Value per Share	2,725.99	779.28	-746.42	-1,972.85	-706.08	-63.65	-22.58	-1.25	295.99	675.48	943.96	277.98	- -	- -	0.05

1PM INDS INC

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)