Aimwell Partners Inc. Financial Ratios — AIMN Stock

Profitability (USD)

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	09/30/1990	09/30/1991	09/30/1992	09/30/1993	09/30/1994	09/30/1995	09/30/1996	09/30/1997	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004

Return on Common Equity (%)	-13.42	-91.76	-9.09	-20.51	-48.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-6.99	-34.36	-2.05	-4.57	-9.33	-16.11	-11.6	0.36	-13.75	-8.41	0.21	0.65	-13.07	-17.05	-19.89
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	53.85	41.79	58.39	64.49	60.55	47.89	53.47	56.66	53.48	67.78	64	48.21	45.82	40.03	35.56
EBITDA Margin (%)	-3.08	-31.34	- -	-1.45	-4.59	-5.49	6.49	22.97	7.06	18.84	21	15.18	1.11	-6.25	-5.4
Operating Margin (%)	-6.15	-31.34	- -	-1.45	-4.59	-10.9	-9.54	5.63	-5.55	6.91	9.21	7.43	-3.24	-10.48	-10.24
Incremental Operating Margin (%)	4.21	49.18	1,400	- -	10.34	28.17	- -	61.66	169.45	816.54	54.98	54.82	- -	132.26	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-5.13	-29.1	-1.46	-2.9	-6.42	-14.03	-13.98	0.33	-11.97	-7.16	0.18	0.55	-9.87	-12.61	-14.4
Net Income to Common Margin (%)	-5.13	-29.1	-1.46	-2.9	-6.42	-14.03	-13.98	0.33	-11.97	-7.16	0.18	0.55	-9.87	-12.61	-14.4
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-13.42	-91.76	-9.09	-20.51	-48.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	09/30/1990	09/30/1991	09/30/1992	09/30/1993	09/30/1994	09/30/1995	09/30/1996	09/30/1997	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004

Total Debt	3	- -	4	3	4	5	6	6	6	7	7	6	7	6	8
ST Debt	2	- -	1	- -	- -	- -	1	1	2	4	4	2	3	3	3
LT Debt	2	- -	3	3	3	5	5	4	4	4	3	4	4	3	4
Total Debt/EBITDA	-5.67	-0.07	- -	-13	-7	-10.61	12.35	2.89	9.97	4.62	3.92	4.9	66.02	-11.75	-16.49
Net Debt/EBITDA	- -	- -	- -	-11.5	-6.8	-10.36	12.32	2.88	9.9	- -	3.92	4.9	65.76	-11.72	-16.43
Total Debt/EBIT	-2.83	-0.07	- -	-13	-7	-5.35	-8.39	11.81	-12.69	12.61	8.94	10.02	-22.52	-7	-8.7
Net Debt/EBIT	- -	- -	- -	-11.5	-6.8	-5.22	-8.37	11.76	-12.6	- -	8.92	10.01	-22.43	-6.98	-8.67
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	48.06	23.47	21.65	23.08	15.28	-1.95	-14.22	-14.05	-32.48	-33.33	-35.14	-36.55	-50.64	-75.78	-92.44
Long-Term Debt/Equity (%)	25.81	13.04	142.86	144.44	309.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	16.67	11.54	52.63	59.09	73.91	94.49	106.36	92.79	106.49	80.85	75.03	102.66	120.46	164.32	243.88
Long-Term Debt/Total Assets (%)	12.4	3.06	30.93	33.33	47.22	55.89	58.6	55.68	61.19	48.72	46.47	54.21	56.77	49.7	69.02
Total Debt/Equity (%)	54.84	13.04	171.43	144.44	318.18	-3,132.35	-487.37	-527.18	-276.94	-280.77	-276.26	-244.47	-193.06	-139.92	-130.61
Total Debt/Capital (%)	35.42	11.54	63.16	59.09	76.09	103.3	125.82	123.41	156.52	155.32	156.74	169.22	207.46	350.52	426.66
Total Debt/Total Assets (%)	26.36	3.06	37.11	33.33	48.61	61.1	69.32	74.05	89.94	93.59	97.08	89.35	97.76	106.02	120.74
Net Debt to Equity	- -	- -	166.67	127.78	309.09	-3,060	-486.23	-524.84	-274.94	- -	-275.8	-244.28	-192.32	-139.57	-130.13
Net Debt/Capital (%)	- -	- -	62.5	56.1	75.56	103.38	125.89	123.54	157.16	- -	156.88	169.31	208.32	352.72	431.87
EBITDA	-1	-4	- -	- -	- -	-1	- -	2	1	2	2	1	- -	-1	- -
EBITDA-CapEx	-1	-4	- -	- -	-1	-1	- -	2	- -	1	2	1	- -	-1	-1
Operating Income (Loss)	-1	-4	- -	- -	- -	-1	-1	- -	- -	1	1	1	- -	-1	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	09/30/1990	09/30/1991	09/30/1992	09/30/1993	09/30/1994	09/30/1995	09/30/1996	09/30/1997	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004

Cash Ratio	- -	- -	0.02	0.11	0.04	0.03	- -	0.01	0.01	- -	- -	- -	- -	- -	- -
Current Ratio	1.71	1.51	1.76	2.15	2.3	1.34	1.09	1.03	0.84	0.62	0.63	0.67	0.68	0.49	0.52
Quick Ratio	- -	- -	0.83	0.7	0.43	0.39	0.28	0.32	0.26	- -	0.18	0.14	0.19	0.09	0.14
CFO/Avg Current Liab	- -	0.02	-0.14	0.44	-0.12	0.25	0.1	0.24	0.12	0.31	0.07	0.26	-0.02	0.01	-0.13
Common Equity/Total Assets	48.06	23.47	21.65	23.08	15.28	-1.95	-14.22	-14.05	-32.48	-33.33	-35.14	-36.55	-50.64	-75.78	-92.44
Long-Term Debt/Equity (%)	25.81	13.04	142.86	144.44	309.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	16.67	11.54	52.63	59.09	73.91	94.49	106.36	92.79	106.49	80.85	75.03	102.66	120.46	164.32	243.88
Long-Term Debt/Total Assets (%)	12.4	3.06	30.93	33.33	47.22	55.89	58.6	55.68	61.19	48.72	46.47	54.21	56.77	49.7	69.02
Total Debt/Equity (%)	54.84	13.04	171.43	144.44	318.18	-3,132.35	-487.37	-527.18	-276.94	-280.77	-276.26	-244.47	-193.06	-139.92	-130.61
Total Debt/Capital (%)	35.42	11.54	63.16	59.09	76.09	103.3	125.82	123.41	156.52	155.32	156.74	169.22	207.46	350.52	426.66
Total Debt/Total Assets (%)	26.36	3.06	37.11	33.33	48.61	61.1	69.32	74.05	89.94	93.59	97.08	89.35	97.76	106.02	120.74
CFO/Total Liabilities	- -	1.33	-7.89	25	-4.92	8.37	4.57	11.37	6.12	16.35	4.43	15.48	-1.17	0.58	-7.4
CFO/CapEx	- -	0.33	-1.5	5	-1	1.14	0.54	3.04	3.01	17	1.63	7.41	-0.97	0.2	-2.4
Altman's Z-Score	33,262.37	19,808.24	19,549.43	46,427.81	21,311.54	10,450.51	3,082.68	4,282.32	3,642.97	2,427.87	2,944.25	2,005.61	1,144.31	1,461.72	1,590.96

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	09/30/1990	09/30/1991	09/30/1992	09/30/1993	09/30/1994	09/30/1995	09/30/1996	09/30/1997	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	5.68	7.3	7.51	- -	- -	- -	10.06	10.51	10.72
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	64.27	50	48.59	- -	- -	- -	36.3	34.72	34.05
Inventory Turnover	1.67	2.14	1.93	1.46	1.26	1.63	1.36	1.79	1.87	1.22	1.38	1.87	2.07	2.13	2.35
Days Inventory Outstanding	219	170.8	188.9	249.54	288.6	224.58	269	204.38	195	298.89	264.24	195.4	176.22	171.1	155.49
Accounts Payable Turnover	- -	- -	2.56	2.63	2.87	2.52	1.87	2.63	3.83	2.67	3.08	4.84	4.5	4.63	5.04
Accounts Payable Turnover Days	- -	- -	142.58	138.7	127.33	144.97	195.24	138.83	95.26	136.84	118.64	75.38	81.16	78.88	72.37
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	138.03	115.55	148.33	- -	- -	- -	131.36	126.94	117.16
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	-204.73	-154.38	-146.41	- -	- -	- -	-139.92	-136.39	-121.44
Inventories	5	3	3	3	3	2	2	2	2	2	2	2	2	3	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	2
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Other Inventory	5	3	3	3	3	2	2	2	2	2	2	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	09/30/1990	09/30/1991	09/30/1992	09/30/1993	09/30/1994	09/30/1995	09/30/1996	09/30/1997	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004

Market Capitalization	371,407	247,605	247,605	464,259	216,654	154,753	47,045	64,377	51,997	42,094	49,523	32,190	19,809	26,000	32,190
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	- -	4	3	4	5	6	6	6	7	7	6	7	6	8
Enterprise Value	371,410	247,605	247,608	464,261	216,657	154,758	47,050	64,383	52,003	42,102	49,530	32,196	19,816	26,006	32,197
Total Capital	10	3	6	4	5	5	4	5	4	5	5	4	3	2	2
Total Debt/Capital (%)	35.42	11.54	63.16	59.09	76.09	103.3	125.82	123.41	156.52	155.32	156.74	169.22	207.46	350.52	426.66
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	19,046.68	18,477.98	18,073.59	33,642.1	19,876.83	16,933.81	6,782.53	7,303.8	6,301.84	5,024.67	5,627.78	3,801.65	2,147.83	2,969.39	3,773.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	104,556.49	31,794.09	89,198.53	26,663.54	26,802	25,035.89	194,273.08	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	129,804.5	- -	72,714.57	61,072.88	51,186.26	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	390,523	245,824	299,401	499,002	229,229	154,771	47,982	45,150	51,766	46,983	46,707	36,587	19,837	26,000	32,190
Diluted Enterprise Value	390,526	245,824	299,404	499,004	229,232	154,776	47,988	45,156	51,772	46,990	46,714	36,593	19,843	26,006	32,197
EV per Share	89,821.12	59,880.27	59,881.05	112,275.93	52,396	37,426.38	11,378.58	15,570.26	12,576.24	10,181.4	11,977.79	7,785.95	4,792.04	6,288.97	7,786.26
TTM Sales	20	13	14	14	11	9	7	9	8	8	9	8	9	9	9
TTM EBITDA	-1	-4	- -	- -	- -	-1	- -	2	1	2	2	1	- -	-1	- -
TTM Operating Income	-1	-4	- -	- -	- -	-1	-1	- -	- -	1	1	1	- -	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	09/30/1990	09/30/1991	09/30/1992	09/30/1993	09/30/1994	09/30/1995	09/30/1996	09/30/1997	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004

Price/Free Cash Flow	- -	-1,229,119.85	-299,401	415,834.68	-382,048.15	1,646,500.06	-137,092.17	65,529.28	147,904.11	29,364.33	269,980.09	28,383.87	-80,636.9	-104,415.68	-25,346.35
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	129,804.5	- -	72,714.57	61,072.88	51,186.26	- -	- -	- -
Enterprise Value	371,410	247,605	247,608	464,261	216,657	154,758	47,050	64,383	52,003	42,102	49,530	32,196	19,816	26,006	32,197
Low Price	82,335.27	52,395.17	44,910.15	59,880.2	48,652.66	26,197.59	3,592.81	898.2	8,982.03	9,580.83	9,580.83	7,784.43	4,790.42	4,790.42	6,287.42
EV/Sales	19,046.68	18,477.98	18,073.59	33,642.1	19,876.83	16,933.81	6,782.53	7,303.8	6,301.84	5,024.67	5,627.78	3,801.65	2,147.83	2,969.39	3,773.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	104,556.49	31,794.09	89,198.53	26,663.54	26,802	25,035.89	194,273.08	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	1,556,885.2	- -	- -	2,919,159.75	778,442.6	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	1,222,157.71	- -	- -	3,291,277.64	960,546.63	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	1,946,106.5	- -	- -	12,406,428.94	1,317,364.4	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	89,820.3	- -	- -	2,335,327.8	778,442.6	- -	- -	- -
Price/Book Value	59,904.35	107,654.19	117,906.97	257,921.49	196,958.23	-910,311.13	-41,267.44	-57,945.28	-24,772.26	-16,190.17	-18,873.04	-12,491.22	-5,679.23	-5,661.91	-5,529.95
Price/Book Value Average	83,303.11	126,527.01	147,620.33	189,546.57	356,125.9	-948,097.63	-61,435.99	-45,487.15	-28,956.73	-16,462.27	-21,278.87	-15,413.33	-10,790.53	-5,528	-5,373.49
Price/Book Value High	124,800.72	242,221.92	250,552.3	309,505.78	787,832.9	-1,456,497.81	-149,322.97	-72,431.6	-42,466.73	-23,809.07	-80,210.43	-21,138.98	-17,037.68	-8,627.68	-8,507.62
Price/Book Value Low	54,912.32	94,197.41	88,430.22	137,558.13	182,889.78	-637,217.79	-13,031.82	-3,343	-17,694.47	-15,237.8	-15,098.43	-12,491.22	-5,679.23	-4,313.84	-4,466.5
Price/Tangible Book Value	90,587.06	412,674.38	412,674.38	773,764.46	- -	-46,937.49	-11,946.39	-16,443.73	-12,188.69	-6,900.73	-8,835.48	-5,815.69	-3,428.37	-3,987.65	-4,290.27
Price/Tangible Book Value Average	125,970.55	485,020.22	516,671.16	568,639.72	- -	-48,885.83	-17,784.92	-12,908.36	-14,247.58	-7,016.71	-9,961.78	-7,176.18	-6,513.91	-3,893.34	-4,168.88
Price/Tangible Book Value High	188,723.04	928,517.35	876,933.05	928,517.35	- -	-75,099.98	-43,227.06	-20,554.66	-20,894.91	-10,148.13	-37,550.79	-9,841.94	-10,285.12	-6,076.43	-6,600.41
Price/Tangible Book Value Low	83,038.14	361,090.08	309,505.78	412,674.38	- -	-32,856.24	-3,772.54	-948.68	-8,706.21	-6,494.8	-7,068.38	-5,815.69	-3,428.37	-3,038.21	-3,465.21
Price/Sales	20,026.82	18,345.07	21,854.09	36,159.54	21,030.17	16,935.22	6,916.86	5,121.91	6,273.2	5,607.22	5,306.96	4,320.09	2,150.08	2,968.66	3,772.4
Price/Sales Average	27,849.34	21,561.14	27,361.47	26,573.65	38,025.27	17,638.19	10,297.32	4,020.71	7,332.85	5,701.46	5,983.46	5,330.7	4,085.16	2,898.45	3,665.66
Price/Sales High	41,722.55	41,276.41	46,439.94	43,391.44	84,120.69	27,096.36	25,028.11	6,402.39	10,754.06	8,245.92	22,554.58	7,310.91	6,450.25	4,523.67	5,803.69
Price/Sales Low	18,357.92	16,051.94	16,390.57	19,285.09	19,528.02	11,854.66	2,184.27	295.5	4,480.86	5,277.39	4,245.57	4,320.09	2,150.08	2,261.83	3,046.94
Price/Cash Flow	- -	2,458,239.69	-499,001.67	332,667.74	-764,096.3	208,025.55	114,790.1	44,005.53	98,790.91	27,637.02	104,488.94	24,554.9	-163,939.48	419,346.85	-35,886.13
Price/Cash Flow Average	- -	2,889,193.1	-624,753.52	244,477.62	-1,381,584.77	216,660.57	170,891.24	34,544.42	115,478.43	28,101.51	117,808.6	30,299.12	-311,485.01	409,428.96	-34,870.79
Price/Cash Flow High	- -	5,531,039.31	-1,060,378.54	399,201.29	-3,056,385.21	332,840.87	415,358.91	55,006.91	169,355.85	40,642.67	444,077.99	41,554.45	-491,818.43	639,004.72	-55,209.44
Price/Cash Flow Low	- -	2,150,959.73	-374,251.25	177,422.8	-709,517.99	145,617.88	36,249.5	2,538.78	70,564.94	26,011.31	83,591.15	24,554.9	-163,939.48	319,502.36	-28,984.95
Price/Free Cash Flow Average	- -	-1,444,596.55	-374,852.11	305,597.03	-690,792.38	1,714,845.35	-204,092.97	51,440.6	172,887.71	29,857.85	304,395.62	35,023.81	-153,210.1	-101,946.17	-24,629.21
Price/Free Cash Flow High	- -	-2,765,519.66	-636,227.12	499,001.62	-1,528,192.6	2,634,400.1	-496,057.21	81,911.59	253,549.9	43,182.84	1,147,415.39	48,034.23	-241,910.69	-159,109.61	-38,994.38
Price/Free Cash Flow Low	- -	-1,075,479.87	-224,550.75	221,778.5	-354,759	1,152,550.04	-43,292.27	3,780.54	105,645.79	27,637.02	215,984.07	28,383.87	-80,636.9	-79,554.8	-20,472.05
EV/Sales Average	26,486.29	21,717.35	22,628.19	24,723.63	35,939.62	17,636.7	10,096.95	5,733.64	7,366.21	5,109.11	6,345.07	4,690.81	4,080.22	2,899.18	3,666.55
EV/Sales High	39,680.4	41,575.43	38,406.08	40,370.49	79,506.38	27,093.76	24,539.96	9,129.59	10,802.65	7,388.82	23,915.4	6,433.04	6,442.03	4,524.4	5,804.58
EV/Sales Low	17,459.47	16,168.23	13,555.25	17,942.53	18,457.08	11,853.84	2,142.4	422	4,501.51	4,729.16	4,502.39	3,801.65	2,147.83	2,262.57	3,047.82
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	155,650.17	24,959.04	104,264.06	27,111.59	30,218.07	30,891.49	369,059.66	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	378,297.16	39,741.89	152,904.69	39,208.92	113,895.79	42,365.04	582,687.71	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	33,026.27	1,836.99	63,716.06	25,095.37	21,442.39	25,035.89	194,273.08	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	101,899.3	- -	73,936.45	68,856.96	63,158.11	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	162,252.69	- -	106,927.26	259,530.72	86,615.97	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	7,499.8	- -	68,437.98	48,860.09	51,186.26	- -	- -	- -
Last Price	89,820.3	59,880.2	59,880.2	112,275.37	52,395.17	37,425.12	11,377.24	15,568.85	12,574.84	10,179.63	11,976.04	7,784.43	4,790.42	6,287.42	7,784.43
High Price	187,125.62	134,730.45	127,245.42	134,730.45	209,580.7	59,880.2	41,167.64	19,461.06	21,556.87	14,970.05	50,898.17	13,173.64	14,371.25	9,580.83	11,976.04
Enterprise Value Average	516,483	291,012	310,006	341,186	391,742	161,182	70,043	50,542	60,786	42,809	55,843	39,726	37,644	25,391	31,287
Enterprise Value High	773,768	557,111	526,163	557,113	866,620	247,610	170,234	80,477	89,143	61,911	210,479	54,481	59,434	39,625	49,530
Enterprise Value Low	340,460	216,654	185,707	247,607	201,182	108,332	14,862	3,720	37,146	39,626	39,626	32,196	19,816	19,816	26,007

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1990 Y	1991 Y	1992 Y	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	09/30/1990	09/30/1991	09/30/1992	09/30/1993	09/30/1994	09/30/1995	09/30/1996	09/30/1997	09/30/1998	09/30/1999	09/30/2000	09/30/2001	09/30/2002	09/30/2003	09/30/2004

Shares Outstanding	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Diluted Weighted Avg Shares	4	4	5	4	4	4	4	3	4	5	4	5	4	4	4
Basic Weighted Avg Shares	4	4	5	4	4	4	4	3	4	5	4	5	4	4	4
Revenue per Share	4.49	3.26	2.74	3.11	2.49	2.21	1.64	3.04	2	1.82	2.26	1.8	2.23	2.12	2.06
EBITDA per Share	-0.14	-1.02	- -	-0.05	-0.11	-0.12	0.11	0.7	0.14	0.34	0.47	0.27	0.02	-0.13	-0.11
Operating Income per Share	-0.28	-1.02	- -	-0.05	-0.11	-0.24	-0.16	0.17	-0.11	0.13	0.21	0.13	-0.07	-0.22	-0.21
Basic EPS, GAAP	-0.23	-0.95	-0.04	-0.09	-0.16	-0.31	-0.23	0.01	-0.24	-0.13	- -	0.01	-0.22	-0.27	-0.3
Basic EPS from Cont Ops	-0.23	-0.95	-0.04	-0.09	-0.16	-0.31	-0.23	0.01	-0.24	-0.04	- -	-0.02	-0.22	-0.27	-0.3
Diluted EPS, GAAP	-0.23	-0.95	-0.04	-0.09	-0.16	-0.31	-0.23	0.01	-0.24	-0.13	- -	0.01	-0.22	-0.27	-0.3
Diluted EPS from Cont Ops	-0.23	-0.95	-0.04	-0.09	-0.16	-0.31	-0.23	0.01	-0.24	-0.04	- -	-0.02	-0.22	-0.27	-0.3
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	0.02	-0.12	0.34	-0.07	0.18	0.1	0.35	0.13	0.37	0.11	0.32	-0.03	0.01	-0.22
Free Cash Flow per Basic Share	- -	-0.05	-0.2	0.27	-0.14	0.02	-0.08	0.24	0.09	0.35	0.04	0.27	-0.06	-0.06	-0.31
Cash & Equivalents per Share	- -	- -	0.02	0.07	0.02	0.03	- -	0.01	0.01	- -	- -	- -	0.01	- -	0.01
Book Value per Share	1.5	0.56	0.51	0.44	0.27	-0.04	-0.28	-0.27	-0.51	-0.63	-0.63	-0.62	-0.84	-1.11	-1.41
Tangible Book Value per Share	0.99	0.15	0.15	0.15	- -	-0.8	-0.95	-0.95	-1.03	-1.48	-1.36	-1.34	-1.4	-1.58	-1.81