BITCOIN GENERATION INC Financial Ratios — BTGN Stock

Profitability (USD)

	1998 Y	1999 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	2017 Y
As of date	12/31/1998	12/31/1999	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017

Return on Common Equity (%)	13.33	12.94	-0.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	6.41	6.68	-0.4	-290.53	-937.02	-1,039.76	-2,499.16	-3,709.09	-205.96	-383.87	-2,787.12	-9,123.38	-1,662,062.14	-1,366.83	750.84
Return on Capital (%)	7.49	8.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-240.87
Return on Invested Capital (%)	9.48	9.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	77.25
Gross Margin (%)	25.85	30.56	32.85	-78.33	78.09	4	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	8	9.18	-1,066.67	-750.03	-786.08	-4,107.76	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	8.93	9.44	-1,100.06	-781.74	-799.9	-4,248	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	11.7	21.51	9.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	6.32	7.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	5.61	6.4	-1,107.16	-781.48	-793.96	-3,986.12	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	5.61	6.4	-1,107.16	-781.48	-793.96	-3,986.12	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	11.28	19.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	1.32	0.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	13.15	12.85	-0.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1998 Y	1999 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	2017 Y
As of date	12/31/1998	12/31/1999	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017

Total Debt	89	64	- -	1	- -	- -	- -	- -	1	1	1	1	1	1	1
ST Debt	16	13	- -	1	- -	- -	- -	- -	- -	- -	1	1	- -	- -	1
LT Debt	74	51	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1	1	1
Total Debt/EBITDA	2.74	1.64	-0.09	-0.41	-0.01	-0.12	-0.07	-0.77	-0.41	-0.3	-0.36	-0.21	-0.79	-2.14	-1.8
Net Debt/EBITDA	1.47	0.75	0.08	-0.4	-0.01	-0.12	-0.06	-0.63	-0.29	-0.27	-0.36	-0.21	-0.79	-2.13	-1.8
Total Debt/EBIT	2.74	1.64	-0.09	-0.4	-0.01	-0.11	-0.05	-0.77	-0.41	-0.3	-0.36	-0.21	-0.79	-2.14	-1.8
Net Debt/EBIT	1.47	0.75	0.07	-0.38	-0.01	-0.11	-0.04	-0.63	-0.29	-0.27	-0.36	-0.21	-0.79	-2.13	-1.8
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-30.12	-73.16	-19.64	-27.23	-7.3	-31.85	-21.61	-9.13	-65.69
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-30.12	-73.16	-19.64	-27.23	-7.3	-31.85	-21.61	-9.13	-65.69
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-27.52	-72.16	-18.64	-27.23	-7.3	-31.85	-21.61	-9.13	-65.69
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	50.46	52.69	76.71	-13.68	-245.69	-688.82	-1,732.92	-687.26	46	-1,678.88	-4,453.59	-95,115,633.33	-3,282,314	-6,140.04	-107.92
Long-Term Debt/Equity (%)	31.41	19.12	7.02	- -	- -	- -	- -	- -	43.72	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	22.76	15.42	5.8	- -	- -	- -	- -	-431.72	22.49	-86.88	- -	- -	-21.57	-24.94	153.95
Long-Term Debt/Total Assets (%)	19.22	11.9	5.38	- -	- -	- -	- -	481.63	20.11	759.44	- -	- -	568,252	1,202.5	125.13
Total Debt/Equity (%)	38.03	23.95	21.05	-622.17	-6.95	-30.04	-27.01	-83.77	94.38	-47.94	-24.47	-19.31	-19.72	-21.47	-175.31
Total Debt/Capital (%)	27.55	19.32	17.39	119.15	-7.47	-42.94	-37	-516.04	48.55	-92.07	-32.4	-23.93	-24.57	-27.34	232.78
Total Debt/Total Assets (%)	23.27	14.91	16.15	85.11	17.07	206.91	468.01	575.7	43.41	804.79	1,089.92	18,367,600	647,210	1,318.2	189.19
Net Debt to Equity	20.38	10.87	-17.86	-599.95	-6.9	-30.01	-21.24	-69.22	66.86	-43.88	-24.47	-19.31	-19.72	-21.41	-174.67
Net Debt/Capital (%)	16.93	9.8	-21.75	120	-7.41	-42.88	-26.96	-224.85	40.07	-78.19	-32.4	-23.93	-24.56	-27.25	233.93
EBITDA	33	39	-1	-2	-5	-2	-1	- -	-1	-2	-2	-3	-1	- -	-1
EBITDA-CapEx	-4	-7	-1	-2	-6	-2	-1	- -	-1	-2	-2	-3	-1	- -	-1
Operating Income (Loss)	36	40	-1	-2	-6	-2	-1	- -	-1	-2	-2	-3	-1	- -	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1998 Y	1999 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	2017 Y
As of date	12/31/1998	12/31/1999	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017

Cash Ratio	0.66	0.47	1.28	0.03	- -	- -	0.05	0.33	0.37	0.07	- -	- -	- -	- -	0.01
Current Ratio	2.64	2.37	1.69	0.04	- -	- -	0.05	0.33	2.95	0.1	0.02	- -	- -	0.02	1.21
Quick Ratio	1.22	0.95	1.69	0.04	- -	- -	0.05	0.33	0.37	0.07	- -	- -	- -	- -	0.01
CFO/Avg Current Liab	0.66	0.79	-0.01	-1.76	-0.16	-0.69	-0.92	-0.48	-0.99	-0.51	- -	- -	-0.15	0.09	-0.16
Common Equity/Total Assets	50.46	52.69	76.71	-13.68	-245.69	-688.82	-1,732.92	-687.26	46	-1,678.88	-4,453.59	-95,115,633.33	-3,282,314	-6,140.04	-107.92
Long-Term Debt/Equity (%)	31.41	19.12	7.02	- -	- -	- -	- -	- -	43.72	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	22.76	15.42	5.8	- -	- -	- -	- -	-431.72	22.49	-86.88	- -	- -	-21.57	-24.94	153.95
Long-Term Debt/Total Assets (%)	19.22	11.9	5.38	- -	- -	- -	- -	481.63	20.11	759.44	- -	- -	568,252	1,202.5	125.13
Total Debt/Equity (%)	38.03	23.95	21.05	-622.17	-6.95	-30.04	-27.01	-83.77	94.38	-47.94	-24.47	-19.31	-19.72	-21.47	-175.31
Total Debt/Capital (%)	27.55	19.32	17.39	119.15	-7.47	-42.94	-37	-516.04	48.55	-92.07	-32.4	-23.93	-24.57	-27.34	232.78
Total Debt/Total Assets (%)	23.27	14.91	16.15	85.11	17.07	206.91	468.01	575.7	43.41	804.79	1,089.92	18,367,600	647,210	1,318.2	189.19
CFO/Total Liabilities	35.69	38.22	-588.71	-96.59	-19.43	-68.39	-170.47	-28.93	-40.06	-23.48	- -	- -	-13.02	6.3	-20.25
CFO/CapEx	1.46	1.34	-15.32	-6.11	-3.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8,716,425.71	-214,132.6	-326.38	43.38

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1998 Y	1999 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	2017 Y
As of date	12/31/1998	12/31/1999	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	2.86	2.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	127.46	125.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	12.6	10.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	28.97	36.21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	96	106	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	96	106	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1998 Y	1999 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	2017 Y
As of date	12/31/1998	12/31/1999	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	169
- Cash & Cash Equivalents	41	35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	41	41	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	89	64	- -	1	- -	- -	- -	- -	1	1	1	1	1	1	1
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	171
Total Capital	323	331	- -	1	- -	- -	- -	- -	1	-1	-2	-2	-3	-3	1
Total Debt/Capital (%)	27.55	19.32	17.39	119.15	-7.47	-42.94	-37	-516.04	48.55	-92.07	-32.4	-23.93	-24.57	-27.34	232.78
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.56	0.88	0.86	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	169
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	171
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	135.28	24.71	20.84	2.77
TTM Sales	407	424	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	33	39	-1	-2	-5	-2	-1	- -	-1	-2	-2	-3	-1	- -	-1
TTM Operating Income	36	40	-1	-2	-6	-2	-1	- -	-1	-2	-2	-3	-1	- -	-1
TTM Cash Flow to Firm	53	62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	17	16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1998 Y	1999 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	2017 Y
As of date	12/31/1998	12/31/1999	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	143,640	-0.07	0.56	-515.12
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	171
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9	2.88	0.03	0.03
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	53.12
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.94
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	579.51
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.58
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.15	-0.03	-0.04	-200.96
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.71	-0.19	-0.04	-230.52
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15.47	-0.68	-0.07	-2,192.3
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.02	-0.03	- -	-2.19
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.15	-0.03	-0.04	-200.96
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.71	-0.19	-0.04	-230.52
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15.47	-0.68	-0.07	-2,192.3
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.02	-0.03	- -	-2.19
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	143,640	-0.07	0.56	-515.12
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	661,548.38	-0.47	0.65	-590.9
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,435,820	-1.69	1.12	-5,619.53
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21,546	-0.06	0.01	-5.62
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	661,548.38	-0.47	0.65	-590.9
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,435,820	-1.69	1.12	-5,619.53
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21,546	-0.06	0.01	-5.62
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	60	3	3	2.75
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6,030	75	6	30
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	1	1	196
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45	3	1	1,848
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	3

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1998 Y	1999 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	2017 Y
As of date	12/31/1998	12/31/1999	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017

Shares Outstanding	- -	- -	- -	- -	- -	- -	1	1	3	- -	- -	- -	- -	- -	62
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	1	2	- -	- -	- -	- -	- -	62
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	1	2	- -	- -	- -	- -	- -	62
Revenue per Share	203,250,000	211,850,000	39,100	132,995	711,444,897,959.18	155,308,765.32	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	16,250,000	19,450,000	-417,069	-997,506.5	-5,592,506,122,448.98	-6,379,717,941.82	-3.7	-0.34	-0.67	-855,961,181.43	-970.71	-357.22	-84.86	-8.37	-0.01
Operating Income per Share	18,150,000	20,000,000	-430,122	-1,039,673.5	-5,690,827,551,020.41	-6,597,509,895.09	-3.38	-0.34	-0.64	-855,961,181.43	-970.71	-357.22	-84.86	-8.37	-0.01
Basic EPS, GAAP	11,400,000	13,550,000	-432,901.5	-1,039,329.5	-5,648,586,734,693.88	-6,190,796,603.01	-5.24	-1.14	-0.67	-1,151,953,164.56	-1,075.22	-341.42	-88.78	-9.28	0.05
Basic EPS from Cont Ops	11,400,000	13,550,000	-432,901.5	-1,039,329.5	-5,648,586,734,693.88	-6,190,796,603.01	-5.24	-1.14	-0.67	-1,151,953,164.56	-1,075.22	-341.42	-88.78	-9.28	0.05
Diluted EPS, GAAP	11,400,000	13,550,000	-432,901.5	-1,039,329.5	-5,648,586,734,693.88	-6,190,796,603.01	-5.24	-1.14	-0.67	-15,076,921.8	-1,075.22	-341.42	-88.78	-9.28	0.05
Diluted EPS from Cont Ops	11,400,000	13,550,000	-432,901.5	-1,039,329.5	-5,648,586,734,693.88	-6,190,796,603.01	-5.24	-1.14	-0.67	-15,076,921.8	-1,075.22	-341.42	-88.78	-9.28	0.05
Dividend per Share	150,000	100,000	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	26,500,000	30,900,000	-318,495.5	-530,592	-147,442,857,142.86	-1,965,269,184.95	-1.8	-0.1	-0.14	-132,071,308.02	- -	- -	-44.34	5.33	-0.01
Free Cash Flow per Basic Share	8,300,000	7,850,000	-339,281	-617,411.5	-190,341,836,734.69	-1,965,269,184.95	-1.8	-0.1	-0.14	-132,071,308.02	- -	- -	-44.34	5.33	-0.01
Cash & Equivalents per Share	23,250,000	20,200,000	69,323	14,692.5	166,666,666.67	548,289.07	0.02	0.03	0.05	13,793,783.78	- -	- -	- -	0.05	- -
Book Value per Share	96,500,000	112,900,000	178,156.5	-66,104	-320,265,454,545.45	-2,156,840,401.64	-0.4	-0.21	0.18	-340,072,162.16	-1,812.11	-389.82	-110.04	-83.27	-0.01
Tangible Book Value per Share	96,500,000	112,900,000	178,156.5	-495,809	-411,968,484,848.48	-2,469,411,414.98	-0.4	-0.21	0.18	-340,072,162.16	-1,812.11	-389.82	-110.04	-83.27	-0.01