Dynatronics Corp. Financial Ratios — DYNTQ Stock

Profitability (USD)

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Return on Common Equity (%)	6.41	4.04	-0.37	-0.71	-4.44	-85.28	-74.59	-150.56	-51.62	-18.21	-42.66	8.44	-30.25	-50.14	-45.55
Return on Assets (%)	2.64	1.81	-0.16	-0.29	-1.84	-13.46	-11.05	-9.03	-4.7	-2.26	-8.87	5.22	-10.71	-15.19	-9.63
Return on Capital (%)	5.13	3.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	4.96	3.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	38.36	38.19	37.72	37.53	36.51	31.15	34.05	32.18	31.7	30.65	28.27	26.96	24.07	24.99	23.47
EBITDA Margin (%)	4.44	3.44	1.5	2.23	1.25	-2.2	-3.89	-3.03	0.09	1.3	-2.35	-4.51	-7.52	-8.63	-2.98
Operating Margin (%)	3.3	2.05	0.08	0.35	-0.68	-3.73	-5.57	-4.68	-1.94	-1.27	-5.6	-7.87	-10.73	-11.95	-6.99
Incremental Operating Margin (%)	76.95	155.53	62.53	- -	13.87	- -	- -	0.38	1.48	- -	24	13.68	28.78	2.56	- -
Pretax Margin (%)	2.12	1.28	-0.6	-0.44	-1.45	-4.81	-6.47	-5.22	-2.6	-1.46	-6.43	4.17	-9.01	-12.25	-8.29
Profit Margin (%)	1.29	0.83	-0.07	-0.15	-0.99	-7.73	-6.26	-5.22	-2.49	-1.47	-6.41	4.19	-9.01	-12.25	-8.29
Net Income to Common Margin (%)	1.29	0.83	-0.07	-0.15	-0.99	-14.98	-7.48	-12.01	-5.43	-2.74	-8.08	2.53	-10.66	-13.95	-10.54
Effective Tax Rate (%)	39.44	35.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	48.4	16.37	56.15	51.21	46.29	20.65	-65.5	15.52	12.2	21.32
Sustainable Growth Rate (%)	6.41	4.04	-0.37	-0.71	-4.44	-44.01	-62.38	-66.02	-25.18	-9.78	-33.85	13.97	-25.56	-44.02	-35.84

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Total Debt	6	5	6	5	5	6	4	6	10	10	11	5	4	6	7
ST Debt	3	3	4	4	4	2	- -	3	7	7	2	1	1	1	3
LT Debt	3	2	2	2	1	4	4	4	3	3	9	4	3	4	3
Total Debt/EBITDA	3.93	4.62	12.22	8.17	14.77	-9.88	-3.51	-5.59	163.07	12.32	-8.67	-2.36	-1.15	-1.61	-6.9
Net Debt/EBITDA	3.67	4.28	11.63	7.71	13.81	1.94	0.23	-2.33	84.51	8.2	-1.91	2.82	0.16	0.11	-1.69
Total Debt/EBIT	5.29	7.75	220.31	51.37	-27.34	-5.82	-2.45	-3.62	-7.96	-12.62	-3.64	-1.35	-0.81	-1.16	-2.94
Net Debt/EBIT	4.93	7.18	209.76	48.48	-25.54	1.14	0.16	-1.51	-4.12	-8.4	-0.8	1.62	0.11	0.08	-0.72
EBITDA to Interest Expense	3.38	3.82	1.81	2.53	1.48	-1.93	-4.09	-3.91	0.14	1.59	-2.88	-9.99	-22.53	-29.61	-2.32
EBITDA-CapEx/Interest Expense	3.38	3.82	0.56	2.14	0.72	-2.13	-4.77	-4.33	-0.42	1.15	-3.55	-10.67	-24.68	-31.19	-2.9
EBIT to Interest Expense	2.51	2.27	0.1	0.4	-0.8	-3.29	-5.86	-6.03	-2.92	-1.55	-6.87	-17.44	-32.14	-41.01	-5.44
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	45.06	44.64	41.03	41.11	42.03	22.03	12.31	14.67	23.15	23	29.59	44.79	38.71	29.52	23.82
Long-Term Debt/Equity (%)	38.31	33.84	30.58	25.15	20.89	56.33	68.62	28.8	15.32	14.67	43.22	15.17	12.29	25.43	23.01
Long-Term Debt/Capital (%)	20.75	18.96	15.87	13.48	11.32	30.2	39.36	19.3	10.46	9.89	27.93	12.65	10.44	19.05	15.63
Long-Term Debt/Total Assets (%)	17.26	15.1	12.55	10.34	8.78	21.49	25.11	13.62	7.79	7.68	22.87	9.89	7.52	14.26	12.56
Total Debt/Equity (%)	84.64	78.46	92.7	86.66	84.52	86.52	74.36	49.23	46.56	48.39	54.73	19.93	17.69	33.51	47.23
Total Debt/Capital (%)	45.84	43.97	48.11	46.43	45.81	46.39	42.65	32.99	31.77	32.61	35.37	16.62	15.03	25.1	32.08
Total Debt/Total Assets (%)	38.14	35.03	38.04	35.62	35.53	33	27.21	23.28	23.67	25.34	28.96	12.99	10.83	18.79	25.78
Net Debt to Equity	79	72.65	88.26	81.8	78.98	-17.01	-4.93	20.54	24.13	32.22	12.07	-23.84	-2.51	-2.37	11.57
Net Debt/Capital (%)	44.13	42.08	46.88	44.99	44.13	-12.81	-3.14	13.95	17.35	21.83	8.41	-24.84	-2.18	-1.8	8.04
EBITDA	1	1	- -	1	- -	-1	-1	-1	- -	1	-1	-2	-3	-4	-1
EBITDA-CapEx	1	1	- -	1	- -	-1	-1	-1	- -	1	-2	-2	-4	-4	-1
Operating Income (Loss)	1	1	- -	- -	- -	-1	-2	-2	-1	-1	-3	-4	-5	-5	-2

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Cash Ratio	0.07	0.07	0.04	0.04	0.05	0.7	0.25	0.03	0.11	0.01	0.29	0.72	0.06	0.05	0.06
Current Ratio	1.87	1.77	1.5	1.48	1.48	2.39	2.48	1.76	1.47	1.39	2.09	2.47	1.94	1.56	1.37
Quick Ratio	0.74	0.69	0.56	0.49	0.5	1.31	1.14	0.73	0.66	0.54	0.93	1.53	0.65	0.52	0.57
CFO/Avg Current Liab	0.43	0.28	0.01	0.09	0.07	-0.17	-0.11	-0.26	0.07	0.02	0.28	0.05	-0.53	0.04	-0.21
Common Equity/Total Assets	45.06	44.64	41.03	41.11	42.03	22.03	12.31	14.67	23.15	23	29.59	44.79	38.71	29.52	23.82
Long-Term Debt/Equity (%)	38.31	33.84	30.58	25.15	20.89	56.33	68.62	28.8	15.32	14.67	43.22	15.17	12.29	25.43	23.01
Long-Term Debt/Capital (%)	20.75	18.96	15.87	13.48	11.32	30.2	39.36	19.3	10.46	9.89	27.93	12.65	10.44	19.05	15.63
Long-Term Debt/Total Assets (%)	17.26	15.1	12.55	10.34	8.78	21.49	25.11	13.62	7.79	7.68	22.87	9.89	7.52	14.26	12.56
Total Debt/Equity (%)	84.64	78.46	92.7	86.66	84.52	86.52	74.36	49.23	46.56	48.39	54.73	19.93	17.69	33.51	47.23
Total Debt/Capital (%)	45.84	43.97	48.11	46.43	45.81	46.39	42.65	32.99	31.77	32.61	35.37	16.62	15.03	25.1	32.08
Total Debt/Total Assets (%)	38.14	35.03	38.04	35.62	35.53	33	27.21	23.28	23.67	25.34	28.96	12.99	10.83	18.79	25.78
CFO/Total Liabilities	34.8	19.6	0.4	7.23	6.11	-8.99	-5.52	-11.12	3.68	1.73	17.46	2.81	-35.56	2.81	-13.67
CFO/CapEx	- -	- -	0.11	6.4	2.86	-16.06	-2.73	-12.97	3.14	1.45	10.57	2.61	-15.37	1.99	-6.62
Altman's Z-Score	19.03	37.58	12.91	4.44	5.47	3.75	4.16	4.21	5.31	4.11	3.3	5.66	2.93	-0.16	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Accounts Receivable Turnover	7.78	8.83	8.63	8.54	8.56	8.94	8.85	8.12	9.84	8.18	8.62	9.07	8.02	8.89	9.08
Days Sales Outstanding	46.92	41.35	42.3	42.72	42.64	40.82	41.23	44.94	37.09	44.65	42.33	40.23	45.52	41.07	40.2
Inventory Turnover	3.4	3.54	3.36	2.95	2.77	3.46	3.85	3.91	4.79	3.85	3.85	4.69	3.62	3.13	3.83
Days Inventory Outstanding	107.49	103.09	108.7	123.69	131.61	105.41	94.8	93.28	76.27	94.7	94.79	77.88	100.82	116.68	95.26
Accounts Payable Turnover	12.43	11.38	8.89	7.26	6.62	7.8	8.85	12.54	16.56	11.87	10.04	9.79	7.92	4.82	6.38
Accounts Payable Turnover Days	29.37	32.08	41.08	50.25	55.1	46.81	41.22	29.1	22.04	30.75	36.36	37.26	46.11	75.7	57.24
Cash Conversion Cycle	125.04	112.36	109.92	116.17	119.15	99.41	94.81	109.12	91.32	108.59	100.77	80.84	100.23	82.04	78.22
Inventory to Cash Days	-60.56	-61.74	-66.4	-80.98	-88.97	-64.59	-53.57	-48.34	-39.18	-50.05	-52.46	-37.64	-55.3	-75.62	-55.06
Inventories	6	6	6	6	6	5	5	7	11	12	8	7	12	7	6
Raw Materials	2	2	2	3	3	2	2	4	6	6	5	4	7	5	4
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1	- -	- -	- -
Finished Goods	4	4	4	4	4	4	3	4	5	5	4	3	6	3	2
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Market Capitalization	224	477	159	33	47	43	42	65	116	69	61	104	56	3	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	4	1	- -	2	- -	2	6	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	3	4	9	12	12	9	8	8	8	8
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	5	6	5	5	6	4	6	10	10	11	5	4	6	7
Enterprise Value	230	482	164	38	52	48	49	79	136	91	78	111	67	16	- -
Total Capital	13	12	12	12	11	14	10	18	31	31	31	31	26	23	21
Total Debt/Capital (%)	45.84	43.97	48.11	46.43	45.81	46.39	42.65	32.99	31.77	32.61	35.37	16.62	15.03	25.1	32.08
Total Debt / EV	0.03	0.01	0.04	0.14	0.1	0.13	0.09	0.08	0.07	0.11	0.14	0.05	0.06	0.35	- -
EV/Sales	6.97	14.73	5.19	1.28	1.88	1.65	1.6	2.22	2.12	1.45	1.46	2.33	1.51	0.4	- -
EV/EBITDA	156.93	428.55	345.41	57.64	150.18	- -	- -	- -	2,232.99	111.59	- -	- -	- -	- -	- -
EV/EBIT	210.89	719.05	6,227.57	362.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	72.95	267.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	72.95	267.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	225	488	160	33	47	41	40	44	95	68	45	93	54	3	- -
Diluted Enterprise Value	231	493	166	38	52	46	47	58	115	90	63	100	66	16	- -
EV per Share	422.38	921.7	323.52	75.33	102.41	91.12	86.54	85.38	84.24	54.04	28.32	32	18.35	4.02	- -
TTM Sales	33	33	32	30	27	29	30	36	64	63	53	48	44	41	33
TTM EBITDA	1	1	- -	1	- -	-1	-1	-1	- -	1	-1	-2	-3	-4	-1
TTM Operating Income	1	1	- -	- -	- -	-1	-2	-2	-1	-1	-3	-4	-5	-5	-2
TTM Cash Flow to Firm	3	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	3	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Price/Free Cash Flow	78.04	303.35	-546.96	60.76	142.2	-35.97	-54.99	-26.81	183.46	669.83	16.14	392.93	-10.47	15.76	- -
EV/EBIT	210.89	719.05	6,227.57	362.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	230	482	164	38	52	48	49	79	136	91	78	111	67	16	- -
Low Price	356.25	374.94	294.75	51.75	58.25	67.5	63.75	57.18	52.5	30.25	15.76	13.07	10.64	0.73	- -
EV/Sales	6.97	14.73	5.19	1.28	1.88	1.65	1.6	2.22	2.12	1.45	1.46	2.33	1.51	0.4	- -
EV/EBITDA	156.93	428.55	345.41	57.64	150.18	- -	- -	- -	2,232.99	111.59	- -	- -	- -	- -	- -
Price/Earnings	530.57	1,796.46	- -	- -	- -	- -	- -	- -	- -	- -	- -	76.72	- -	- -	- -
Price/Earnings Average	692.44	1,197.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	62.14	- -	- -	- -
Price/Earnings High	1,157.54	2,633.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	163.66	- -	- -	- -
Price/Earnings Low	458.22	738.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.43	- -	- -	- -
Price/Book Value	32.98	72.06	25.32	5.29	7.8	10.12	22.16	17.04	11.95	7.62	5.46	5.94	4.05	0.34	- -
Price/Book Value Average	43.04	48.04	43.49	14.93	7.26	11.27	22.27	16.64	11.31	11.12	6.36	4.81	6.81	3.76	- -
Price/Book Value High	71.96	105.63	89.6	32.96	16.65	18.04	33.13	22.82	14.75	16.63	22.95	12.68	11.87	9.8	- -
Price/Book Value Low	28.48	29.61	23.87	4.2	4.89	8.46	19.03	13.92	8.73	5.59	3.91	2.59	2.82	0.33	- -
Price/Tangible Book Value	35.33	76.32	26.71	5.54	8.12	10.59	24.22	-20.15	-25.76	-15.75	-36.27	18.99	23.52	-1.63	- -
Price/Tangible Book Value Average	46.11	50.88	45.86	15.64	7.55	11.8	24.34	-19.68	-24.39	-22.97	-42.28	15.38	39.58	-17.94	- -
Price/Tangible Book Value High	77.09	111.87	94.5	34.52	17.33	18.89	36.21	-26.98	-31.81	-34.36	-152.5	40.51	69	-46.78	- -
Price/Tangible Book Value Low	30.52	31.36	25.18	4.4	5.09	8.86	20.8	-16.46	-18.82	-11.55	-25.98	8.28	16.41	-1.59	- -
Price/Sales	6.82	14.89	5.06	1.12	1.71	1.4	1.32	1.23	1.48	1.09	0.85	1.94	1.23	0.07	- -
Price/Sales Average	8.91	9.92	8.69	3.15	1.59	1.56	1.33	1.21	1.4	1.59	0.99	1.57	2.07	0.79	- -
Price/Sales High	14.89	21.82	17.9	6.95	3.64	2.49	1.98	1.65	1.82	2.37	3.55	4.14	3.6	2.05	- -
Price/Sales Low	5.89	6.12	4.77	0.89	1.07	1.17	1.13	1.01	1.08	0.8	0.61	0.85	0.86	0.07	- -
Price/Cash Flow	77.96	302.57	4,473.4	51.27	92.52	-38.21	-75.13	-28.88	124.96	208.89	14.62	242.24	-11.15	7.83	- -
Price/Cash Flow Average	101.75	201.71	7,682.64	144.6	86.07	-42.55	-75.49	-28.2	118.31	304.73	17.04	196.21	-18.77	85.99	- -
Price/Cash Flow High	170.09	443.49	15,829.52	319.2	197.47	-68.13	-112.31	-38.67	154.3	455.76	61.45	516.77	-32.71	224.24	- -
Price/Cash Flow Low	67.33	124.32	4,217.63	40.66	57.95	-31.94	-64.5	-23.59	91.28	153.19	10.47	105.57	-7.78	7.61	- -
Price/Free Cash Flow Average	101.85	202.23	-939.35	171.36	132.29	-40.06	-55.25	-26.18	173.7	977.12	18.82	318.27	-17.62	173.19	- -
Price/Free Cash Flow High	170.27	444.63	-1,935.46	378.28	303.5	-64.14	-82.2	-35.91	226.54	1,461.44	67.87	838.25	-30.72	451.64	- -
Price/Free Cash Flow Low	67.4	124.64	-515.69	48.19	89.06	-30.07	-47.21	-21.9	134.01	491.21	11.56	171.25	-7.3	15.33	- -
EV/Sales Average	9.04	9.87	8.78	3.31	1.76	1.82	1.6	2.18	2.02	1.96	1.65	1.91	2.36	1.15	- -
EV/Sales High	15.01	21.52	17.91	7.1	3.82	2.8	2.27	2.84	2.54	2.77	5.11	4.8	3.93	2.47	- -
EV/Sales Low	6.04	6.14	4.9	1.05	1.24	1.41	1.4	1.89	1.63	1.16	1.14	1.1	1.13	0.4	- -
EV/EBITDA Average	203.69	287.12	584.87	148.51	140.68	- -	- -	- -	2,131.61	150.66	- -	- -	- -	- -	- -
EV/EBITDA High	338.03	626.15	1,192.74	318.53	304.88	- -	- -	- -	2,680.32	212.25	- -	- -	- -	- -	- -
EV/EBITDA Low	136.03	178.61	326.33	47.31	99.22	- -	- -	- -	1,719.38	88.87	- -	- -	- -	- -	- -
EV/EBIT Average	273.72	481.74	10,544.76	933.54	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	454.26	1,050.6	21,504.28	2,002.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	182.8	299.68	5,883.49	297.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	412.5	912.5	312.63	65.25	93	80.75	74.25	70	71.88	41.25	22	30	15.25	0.75	- -
High Price	899.94	1,337.5	1,106.25	406.25	198.5	144	111	93.75	88.75	90	92.5	64	44.75	21.5	- -
Enterprise Value Average	298	323	278	98	48	53	49	78	130	123	88	91	105	47	- -
Enterprise Value High	495	704	567	210	105	82	69	102	164	173	273	229	174	100	- -
Enterprise Value Low	199	201	155	31	34	41	43	68	105	72	61	52	50	16	- -

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Shares Outstanding	1	1	1	1	1	1	1	1	2	2	3	3	4	4	5
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	2	2	3	4	4	3
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	2	2	3	4	4	3
Revenue per Share	60.44	61.3	61.79	58.46	54.46	57.76	56.18	56.72	48.63	37.94	26.02	15.46	12.42	10.49	9.51
EBITDA per Share	2.68	2.11	0.93	1.3	0.68	-1.27	-2.18	-1.72	0.05	0.49	-0.61	-0.7	-0.93	-0.9	-0.28
Operating Income per Share	2	1.26	0.05	0.21	-0.37	-2.16	-3.13	-2.66	-0.94	-0.48	-1.46	-1.22	-1.33	-1.25	-0.66
Basic EPS, GAAP	0.78	0.51	-0.05	-0.09	-0.54	-8.65	-4.2	-6.81	-2.64	-1.04	-2.1	0.39	-1.32	-1.46	-1
Basic EPS from Cont Ops	0.78	0.51	-0.05	-0.09	-0.54	-4.46	-3.51	-2.96	-1.21	-0.56	-1.67	0.65	-1.12	-1.28	-0.79
Diluted EPS, GAAP	0.78	0.51	-0.05	-0.09	-0.54	-8.65	-4.2	-6.81	-2.64	-1.04	-2.1	0.39	-1.32	-1.46	-1
Diluted EPS from Cont Ops	0.78	0.51	-0.05	-0.09	-0.54	-4.46	-3.51	-2.96	-1.21	-0.56	-1.67	0.65	-1.12	-1.28	-0.79
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	0.03	0.08	- -	- -	- -	- -	- -	- -
Cash Flow per Share	5.29	3.02	0.07	1.27	1.01	-2.11	-0.99	-2.42	0.58	0.2	1.51	0.12	-1.37	0.1	-0.47
Free Cash Flow per Basic Share	5.29	3.02	-0.57	1.07	0.65	-2.25	-1.35	-2.61	0.39	0.06	1.36	0.08	-1.46	0.05	-0.54
Cash & Equivalents per Share	0.71	0.74	0.55	0.6	0.66	7.43	1.72	0.27	0.99	0.09	0.8	1.76	0.15	0.1	0.09
Book Value per Share	12.51	12.66	12.35	12.32	11.92	7.98	3.35	4.11	6.02	5.41	4.03	5.05	3.77	2.19	1.16
Tangible Book Value per Share	11.67	11.96	11.71	11.77	11.45	7.62	3.07	-3.47	-2.79	-2.62	-0.61	1.58	0.65	-0.46	-0.74