ARROW RESOURCES DEVELOPMENT INC Financial Ratios — ARWD

Profitability (USD)

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Return on Common Equity (%)	-9.45	- -	- -	- -	- -	- -	-39.35	-1.99	-2.91	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-0.73	-8.95	-111.95	-107.54	204.12	-21.35	-23.62	-1.89	-2.81	-206.44	-1,015,260.61	-12,187,014.95	-17,217,935.92	-23,829,278.38	-27,832,690.32
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	45.24	41.94	- -	- -	- -	100	- -	- -	- -	- -
EBITDA Margin (%)	65.63	-180.6	-146.79	-295.2	113.07	-49.67	-53.24	- -	- -	- -	-8,892.59	- -	- -	- -	- -
Operating Margin (%)	65.63	-192.04	-158.49	-344.92	-402.49	-78.81	-68.05	- -	- -	- -	-8,892.59	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	142.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	89.94	- -	- -	- -
Pretax Margin (%)	-10.94	-200.68	-177.19	-337.36	-887.38	-78.58	-87.21	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-9.37	-275.41	-210.83	-349.57	671.76	-52.08	-87.21	- -	- -	- -	-10,308.8	- -	- -	- -	- -
Net Income to Common Margin (%)	-9.37	-275.41	-210.83	-349.57	671.76	-52.08	-87.21	- -	- -	- -	-10,308.8	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-9.45	- -	- -	- -	- -	- -	-39.35	-1.99	-2.91	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Total Debt	73	- -	2	2	2	3	2	- -	- -	- -	1	2	2	3	3
ST Debt	- -	- -	- -	- -	2	- -	2	- -	- -	- -	1	2	2	3	3
LT Debt	73	- -	2	2	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	17.33	- -	-0.39	-0.73	8.93	-2.39	-1.47	-0.17	-0.06	-0.06	-0.27	-0.45	-0.38	-0.46	-0.41
Net Debt/EBITDA	- -	- -	-0.13	-0.64	8.24	-1.96	-1.41	-0.17	- -	-0.06	-0.27	-0.45	-0.38	-0.46	-0.41
Total Debt/EBIT	17.33	- -	-0.36	-0.62	-2.51	-1.51	-1.15	-0.17	-0.06	-0.06	-0.27	-0.45	-0.38	-0.46	-0.41
Net Debt/EBIT	- -	- -	-0.12	-0.55	-2.32	-1.23	-1.1	-0.17	- -	-0.06	-0.27	-0.45	-0.38	-0.46	-0.41
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.89	-4.6	-464.74	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.89	-4.6	-464.74	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.89	-4.6	-464.74	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -
Common Equity/Total Assets	7.19	-4.19	-79.92	-463.59	-1,235.5	61.62	58.34	97.57	95.55	-866,660.1	-89,311,906.25	-20,354,981.32	-211,273,083.33	-52,560,650	- -
Long-Term Debt/Equity (%)	1,213.33	- -	- -	- -	- -	33.4	0.39	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	92.39	- -	-114.71	-41.82	- -	23.74	0.29	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	87.19	- -	42.7	136.7	- -	20.58	0.23	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	1,213.33	- -	-53.43	-29.49	-61.57	40.69	37.36	0.18	0.21	-2.81	-8.83	-11.28	-8.42	-7.85	-6.35
Total Debt/Capital (%)	92.39	- -	-114.71	-41.82	-160.2	28.92	27.2	0.18	0.2	-2.89	-9.68	-12.71	-9.2	-8.52	-6.78
Total Debt/Total Assets (%)	87.19	- -	42.7	136.7	760.68	25.07	21.8	0.18	0.2	23,557.69	7,675,000	2,295,604.4	17,796,283.33	4,128,479.03	- -
Net Debt to Equity	- -	- -	-17.57	-26.02	-56.87	33.34	35.85	0.18	- -	-2.79	-8.83	-11.28	-8.42	-7.85	-6.35
Net Debt/Capital (%)	- -	- -	-21.32	-35.17	-131.85	25	26.39	0.18	- -	-2.87	-9.68	-12.71	-9.2	-8.52	-6.78
EBITDA	4	-3	-4	-2	- -	-1	-1	-1	-4	-4	-5	-5	-6	-6	-6
EBITDA-CapEx	-10	-3	-5	-2	- -	-1	-1	-1	-4	-4	-5	-5	-6	-6	-6
Operating Income (Loss)	4	-3	-5	-3	-1	-2	-2	-1	-4	-4	-5	-5	-6	-6	-6

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Cash Ratio	- -	- -	0.41	0.04	0.05	0.31	0.02	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	0.48	0.12	0.07	0.63	0.14	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	0.44	0.12	0.07	0.45	0.07	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	-0.53	-0.19	- -	-0.5	-0.47	0.07	-0.53	-0.36	-0.21	-0.15	-0.15	-0.13	-0.13
Common Equity/Total Assets	7.19	-4.19	-79.92	-463.59	-1,235.5	61.62	58.34	97.57	95.55	-866,660.1	-89,311,906.25	-20,354,981.32	-211,273,083.33	-52,560,650	- -
Long-Term Debt/Equity (%)	1,213.33	- -	- -	- -	- -	33.4	0.39	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	92.39	- -	-114.71	-41.82	- -	23.74	0.29	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	87.19	- -	42.7	136.7	- -	20.58	0.23	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	1,213.33	- -	-53.43	-29.49	-61.57	40.69	37.36	0.18	0.21	-2.81	-8.83	-11.28	-8.42	-7.85	-6.35
Total Debt/Capital (%)	92.39	- -	-114.71	-41.82	-160.2	28.92	27.2	0.18	0.2	-2.89	-9.68	-12.71	-9.2	-8.52	-6.78
Total Debt/Total Assets (%)	87.19	- -	42.7	136.7	760.68	25.07	21.8	0.18	0.2	23,557.69	7,675,000	2,295,604.4	17,796,283.33	4,128,479.03	- -
CFO/Total Liabilities	0.65	-32.66	-20.06	-14.65	-0.42	-34.89	-30.55	7.85	-40.96	-29.74	-16.93	-13.16	-12.86	-11.64	-11.41
CFO/CapEx	0.04	-3.07	-2.37	-599.34	- -	-38.39	-40.37	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.17	0.05	-9.23	-32.72	-102.57	-21.16	-38.82	- -	- -	- -	-14,263,318.24	-2,671,244.38	-22,230,467.18	-4,640,247.81	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Accounts Receivable Turnover	- -	- -	- -	6.49	4.47	17.65	14.07	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	56.24	81.72	20.68	25.94	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	6.13	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	59.58	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	1.3	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	281.33	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	-195.81	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	-33.63	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Market Capitalization	5	28	9	4	3	5	4	260	123	42	60	19	46	12	12
- Cash & Cash Equivalents	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	73	- -	2	2	2	3	2	- -	- -	- -	1	2	2	3	3
Enterprise Value	78	30	8	6	5	7	6	260	124	43	61	21	48	14	14
Total Capital	79	2	-1	-4	-1	9	8	122	120	-8	-13	-16	-23	-30	-39
Total Debt/Capital (%)	92.39	- -	-114.71	-41.82	-160.2	28.92	27.2	0.18	0.2	-2.89	-9.68	-12.71	-9.2	-8.52	-6.78
Total Debt / EV	0.93	- -	0.2	0.3	0.48	0.37	0.33	- -	- -	0.01	0.02	0.1	0.04	0.18	0.19
EV/Sales	12.22	20.46	2.88	7.14	21.08	3.16	2.36	- -	- -	- -	1,176.78	- -	- -	- -	- -
EV/EBITDA	18.63	- -	- -	- -	18.64	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	18.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	5	28	9	4	3	6	4	170	123	42	59	19	44	12	12
Diluted Enterprise Value	78	30	8	6	5	8	6	170	124	42	60	21	46	14	14
EV per Share	14.39	5.54	1.53	1.02	0.9	0.77	0.59	0.4	0.19	0.07	0.09	0.03	0.07	0.02	0.02
TTM Sales	6	1	3	1	- -	2	3	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	4	-3	-4	-2	- -	-1	-1	-1	-4	-4	-5	-5	-6	-6	-6
TTM Operating Income	4	-3	-5	-3	-1	-2	-2	-1	-4	-4	-5	-5	-6	-6	-6
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Price/Free Cash Flow	-0.41	-12.59	-4.38	-4	-158.85	-4	-3.37	711.52	-54.17	-16.14	-24.87	-7.67	-13.54	-3.06	-2.45
EV/EBIT	18.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	78	30	8	6	5	7	6	260	124	43	61	21	48	14	14
Low Price	0.63	1	0.88	0.15	0.1	0.2	0.23	0.02	0.06	0.02	0.02	0.02	0.01	- -	- -
EV/Sales	12.22	20.46	2.88	7.14	21.08	3.16	2.36	- -	- -	- -	1,176.78	- -	- -	- -	- -
EV/EBITDA	18.63	- -	- -	- -	18.64	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	1.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	1.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	5.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	0.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	0.91	-94.08	-2.85	-0.72	-0.72	0.75	0.77	2.13	1.03	-4.68	-4.17	-1.03	-1.81	-0.36	-0.28
Price/Book Value Average	1.35	-64.88	-3.89	-0.99	-0.68	0.87	1.06	1.59	1.36	-8.34	-4.17	-1.88	-1.09	-0.61	-0.29
Price/Book Value High	2.83	-174.4	-8.76	-1.92	-2.08	2.06	2.68	3.46	2.77	-16.57	-7.18	-4.03	-2.78	-1.58	-0.56
Price/Book Value Low	0.57	-18.36	-1.53	-0.14	-0.14	0.28	0.44	0.11	0.33	-1.44	-0.93	-0.55	-0.15	-0.05	-0.06
Price/Tangible Book Value	0.91	-94.08	-2.85	-0.72	-0.72	-1.89	-1.41	-85.66	-22.19	-4.68	-4.17	-1.03	-1.81	-0.36	-0.28
Price/Tangible Book Value Average	1.35	-64.88	-3.89	-0.99	-0.68	-2.19	-1.95	-64.09	-29.15	-8.34	-4.17	-1.88	-1.09	-0.61	-0.29
Price/Tangible Book Value High	2.83	-174.4	-8.76	-1.92	-2.08	-5.17	-4.91	-139.2	-59.56	-16.57	-7.18	-4.03	-2.78	-1.58	-0.56
Price/Tangible Book Value Low	0.57	-18.36	-1.53	-0.14	-0.14	-0.71	-0.81	-4.28	-7.01	-1.44	-0.93	-0.55	-0.15	-0.05	-0.06
Price/Sales	0.85	18.93	3.03	5.19	11.75	1.77	1.58	- -	- -	- -	1,126.68	- -	- -	- -	- -
Price/Sales Average	1.27	13.06	4.14	7.16	11.19	2.05	2.17	- -	- -	- -	1,127.38	- -	- -	- -	- -
Price/Sales High	2.66	35.09	9.32	13.84	34.06	4.83	5.48	- -	- -	- -	1,940.39	- -	- -	- -	- -
Price/Sales Low	0.53	3.69	1.63	1.04	2.35	0.67	0.91	- -	- -	- -	250.37	- -	- -	- -	- -
Price/Cash Flow	10.91	-16.7	-6.23	-4.01	-158.85	-2.79	-3.46	711.52	-54.17	-15.92	-24.87	-7.67	-13.54	-3.06	-2.45
Price/Cash Flow Average	16.29	-11.52	-8.51	-5.52	-151.41	-3.23	-4.77	532.33	-71.17	-28.35	-24.89	-13.99	-8.2	-5.14	-2.51
Price/Cash Flow High	34.09	-30.96	-19.17	-10.69	-460.68	-7.62	-12.01	1,156.21	-145.42	-56.32	-42.84	-29.91	-20.83	-13.39	-4.9
Price/Cash Flow Low	6.82	-3.26	-3.36	-0.8	-31.77	-1.05	-1.99	35.58	-17.11	-4.9	-5.53	-4.08	-1.15	-0.38	-0.49
Price/Free Cash Flow Average	-0.61	-8.68	-5.98	-5.52	-151.41	-4.63	-4.65	532.33	-71.17	-28.75	-24.89	-13.99	-8.2	-5.14	-2.51
Price/Free Cash Flow High	-1.27	-23.34	-13.48	-10.67	-460.68	-10.94	-11.72	1,156.21	-145.42	-57.13	-42.84	-29.91	-20.83	-13.39	-4.9
Price/Free Cash Flow Low	-0.25	-2.46	-2.36	-0.8	-31.77	-1.51	-1.94	35.58	-17.11	-4.97	-5.53	-4.08	-1.15	-0.38	-0.49
EV/Sales Average	12.64	14.58	4	9.12	20.53	3.51	2.97	- -	- -	- -	1,177.49	- -	- -	- -	- -
EV/Sales High	14.03	36.62	9.25	15.87	43.41	6.97	6.35	- -	- -	- -	2,004.34	- -	- -	- -	- -
EV/Sales Low	11.91	5.22	1.47	2.94	11.67	1.8	1.68	- -	- -	- -	285.56	- -	- -	- -	- -
EV/EBITDA Average	19.27	- -	- -	- -	18.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	21.38	- -	- -	- -	38.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	18.14	- -	- -	- -	10.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	19.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	21.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	18.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	1	5.13	1.63	0.75	0.5	0.53	0.4	0.4	0.19	0.07	0.09	0.03	0.07	0.02	0.02
High Price	3.13	9.5	5	2	1.45	1.45	1.39	0.65	0.51	0.23	0.16	0.11	0.1	0.07	0.03
Enterprise Value Average	81	21	12	7	5	8	8	195	162	76	61	37	30	22	14
Enterprise Value High	90	54	27	13	10	15	17	422	332	150	104	77	73	54	26
Enterprise Value Low	76	8	4	2	3	4	4	13	39	14	15	12	6	4	5

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Shares Outstanding	5	5	6	6	6	9	11	649	650	649	662	678	705	737	768
Diluted Weighted Avg Shares	5	5	5	6	6	11	11	424	650	645	651	663	679	726	767
Basic Weighted Avg Shares	5	5	5	6	6	7	11	424	650	636	651	663	679	726	767
Revenue per Share	1.17	0.27	0.54	0.14	0.04	0.3	0.25	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	0.77	-0.49	-0.79	-0.43	0.05	-0.15	-0.14	- -	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01
Operating Income per Share	0.77	-0.52	-0.85	-0.5	-0.17	-0.24	-0.17	- -	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01
Basic EPS, GAAP	-0.11	-0.75	-1.13	-0.51	0.29	-0.16	-0.22	- -	-0.01	-0.2	-0.01	-0.01	-0.01	-0.01	-0.01
Basic EPS from Cont Ops	-0.11	-0.55	-0.95	-0.49	-0.38	-0.24	-0.22	- -	-0.01	-0.2	-0.01	-0.01	-0.01	-0.01	-0.01
Diluted EPS, GAAP	-0.11	-0.75	-1.13	-0.51	0.29	-0.11	-0.22	- -	-0.01	-0.2	-0.01	-0.01	-0.01	-0.01	-0.01
Diluted EPS from Cont Ops	-0.11	-0.55	-0.95	-0.49	-0.38	-0.16	-0.22	- -	-0.01	-0.2	-0.01	-0.01	-0.01	-0.01	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.09	-0.31	-0.26	-0.19	- -	-0.19	-0.12	- -	- -	- -	- -	- -	- -	-0.01	-0.01
Free Cash Flow per Basic Share	-2.46	-0.41	-0.37	-0.19	- -	-0.2	-0.12	- -	- -	- -	- -	- -	- -	-0.01	-0.01
Cash & Equivalents per Share	- -	- -	0.4	0.04	0.03	0.05	0.01	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	1.1	-0.05	-0.57	-1.04	-0.7	0.7	0.52	0.19	0.18	-0.01	-0.02	-0.03	-0.04	-0.04	-0.05
Tangible Book Value per Share	1.1	-0.05	-0.57	-1.04	-0.7	-0.28	-0.28	- -	-0.01	-0.01	-0.02	-0.03	-0.04	-0.04	-0.05