1ST NRG CORP

OOTC:FNRCOTC Markets

0.00

USD

0.00

(0.00%)

-767.70EPS

Profitability (USD)

Profitability Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-20,316.81	-35,963.06	-54,686.05	-6,784.73	-1,906.17	-3,545.76	-3,474.28	-13,531.34	-12,929.5
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-18,782,400	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	23,649,400	-10,423,900	-5,802,800	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-37,470,200	-10,423,900	-5,802,800	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	10,889,700	-11,722,800	-7,983,800	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	10,889,700	-11,722,800	-7,983,800	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	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

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	0.4	-1.8	-2.14	-1.35	-1.13	-0.24	-0.22	-0.4	-0.09	-0.04
Net Debt/EBITDA	0.4	-1.8	-2.13	-1.35	-1.13	-0.16	-0.22	-0.4	-0.09	-0.04
Total Debt/EBIT	0.4	-1.8	-2.14	-1.35	-1.13	-0.24	-0.22	-0.4	-0.09	-0.04
Net Debt/EBIT	0.4	-1.8	-2.13	-1.35	-1.13	-0.16	-0.22	-0.4	-0.09	-0.04
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-10,589.05	-241.24
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-16,062.38	-241.24
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-8,269.55	-241.24
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-61,621.02	-649,686.61	-252,758.13	-976,053.06	-30,377.37	-1,933.29	-700,651.02	-4,770.47	- -	-6,831.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-2.3	-2.38
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	157.2
Total Debt/Equity (%)	-14.81	-25.78	-14.77	-13.79	-12.17	-16	-10.23	-14.43	-10.15	-3.43
Total Debt/Capital (%)	-17.39	-34.74	-17.32	-16	-13.86	-19.05	-11.39	-16.87	-11.3	-3.55
Total Debt/Total Assets (%)	9,128.41	167,510.71	37,320.48	134,621.43	3,698.14	309.4	71,659.18	688.58	- -	234.29
Net Debt to Equity	-14.65	-25.77	-14.73	-13.78	-12.17	-10.83	-10.21	-14.41	-10.15	-3.41
Net Debt/Capital (%)	-17.17	-34.71	-17.27	-15.99	-13.86	-12.15	-11.37	-16.84	-11.3	-3.53
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	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

Cash Ratio	- -	- -	- -	- -	- -	0.05	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	0.05	- -	0.02	- -	0.01
Quick Ratio	- -	- -	- -	- -	- -	0.05	- -	- -	- -	- -
CFO/Avg Current Liab	- -	-0.04	-0.04	-0.03	-0.01	-0.03	-0.06	-0.08	-0.26	-0.29
Common Equity/Total Assets	-61,621.02	-649,686.61	-252,758.13	-976,053.06	-30,377.37	-1,933.29	-700,651.02	-4,770.47	- -	-6,831.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-2.3	-2.38
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	157.2
Total Debt/Equity (%)	-14.81	-25.78	-14.77	-13.79	-12.17	-16	-10.23	-14.43	-10.15	-3.43
Total Debt/Capital (%)	-17.39	-34.74	-17.32	-16	-13.86	-19.05	-11.39	-16.87	-11.3	-3.55
Total Debt/Total Assets (%)	9,128.41	167,510.71	37,320.48	134,621.43	3,698.14	309.4	71,659.18	688.58	- -	234.29
CFO/Total Liabilities	-22.52	-4.23	-3.81	-2.92	-1.18	-10.56	-4.58	-6.99	-22.58	-21.75
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	-0.41	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	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

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	-1	-1	-1	-1	-1	- -	- -	- -	-1	-1
Total Debt/Capital (%)	-17.39	-34.74	-17.32	-16	-13.86	-19.05	-11.39	-16.87	-11.3	-3.55
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	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

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	0.14	0.14	0.14	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	33,784.86	-14,891.29	-8,289.71	-13,980.57	-16,570.71	-17,346.43	-23,285.86	-1,022.32	-98,326.86	-2,065.15
Operating Income per Share	-53,528.86	-14,891.29	-8,289.71	-13,980.57	-16,570.71	-17,346.43	-23,285.86	-1,022.32	-76,788.71	-2,065.15
Basic EPS, GAAP	15,556.71	-16,746.86	-11,405.43	-16,796.43	-17,713	-17,423.71	-23,526.14	-1,027.08	-97,715.57	-2,073.71
Basic EPS from Cont Ops	15,556.71	-16,746.86	-11,405.43	-16,796.43	-17,713	-17,423.71	-23,526.14	-1,027.08	-97,715.57	-2,073.71
Diluted EPS, GAAP	15,556.71	-16,746.86	-11,405.43	-16,796.43	-17,713	-17,423.71	-23,526.14	-1,027.08	-97,715.57	-2,073.71
Diluted EPS from Cont Ops	15,556.71	-16,746.86	-11,405.43	-16,796.43	-17,713	-17,423.71	-23,526.14	-1,027.08	-97,715.57	-2,073.71
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-20,688	-4,400.43	-4,566.14	-3,995.71	-1,820.29	-2,833.29	-2,245	-200.44	-20,693.86	-483.59
Free Cash Flow per Basic Share	-20,688	-4,400.43	-4,566.14	-3,995.71	-1,820.29	-2,833.29	-2,245	-200.44	-71,517.71	-483.59
Cash & Equivalents per Share	148.86	16	47.43	14	4.57	1,320	7	15.71	- -	0.53
Book Value per Share	-91,727.29	-103,949.86	-119,879.57	-136,647.43	-154,360.43	-25,519.43	-49,045.57	-68,899.29	-91,658	-2,191.21
Tangible Book Value per Share	-91,727.29	-103,949.86	-119,879.57	-136,647.43	-154,360.43	-25,519.43	-49,045.57	-68,899.29	-91,658	-2,191.21

Profitability (USD)

Profitability Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-20,316.81	-35,963.06	-54,686.05	-6,784.73	-1,906.17	-3,545.76	-3,474.28	-13,531.34	-12,929.5
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-18,782,400	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	23,649,400	-10,423,900	-5,802,800	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-37,470,200	-10,423,900	-5,802,800	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	10,889,700	-11,722,800	-7,983,800	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	10,889,700	-11,722,800	-7,983,800	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	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

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	0.4	-1.8	-2.14	-1.35	-1.13	-0.24	-0.22	-0.4	-0.09	-0.04
Net Debt/EBITDA	0.4	-1.8	-2.13	-1.35	-1.13	-0.16	-0.22	-0.4	-0.09	-0.04
Total Debt/EBIT	0.4	-1.8	-2.14	-1.35	-1.13	-0.24	-0.22	-0.4	-0.09	-0.04
Net Debt/EBIT	0.4	-1.8	-2.13	-1.35	-1.13	-0.16	-0.22	-0.4	-0.09	-0.04
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-10,589.05	-241.24
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-16,062.38	-241.24
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-8,269.55	-241.24
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-61,621.02	-649,686.61	-252,758.13	-976,053.06	-30,377.37	-1,933.29	-700,651.02	-4,770.47	- -	-6,831.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-2.3	-2.38
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	157.2
Total Debt/Equity (%)	-14.81	-25.78	-14.77	-13.79	-12.17	-16	-10.23	-14.43	-10.15	-3.43
Total Debt/Capital (%)	-17.39	-34.74	-17.32	-16	-13.86	-19.05	-11.39	-16.87	-11.3	-3.55
Total Debt/Total Assets (%)	9,128.41	167,510.71	37,320.48	134,621.43	3,698.14	309.4	71,659.18	688.58	- -	234.29
Net Debt to Equity	-14.65	-25.77	-14.73	-13.78	-12.17	-10.83	-10.21	-14.41	-10.15	-3.41
Net Debt/Capital (%)	-17.17	-34.71	-17.27	-15.99	-13.86	-12.15	-11.37	-16.84	-11.3	-3.53
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	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

Cash Ratio	- -	- -	- -	- -	- -	0.05	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	0.05	- -	0.02	- -	0.01
Quick Ratio	- -	- -	- -	- -	- -	0.05	- -	- -	- -	- -
CFO/Avg Current Liab	- -	-0.04	-0.04	-0.03	-0.01	-0.03	-0.06	-0.08	-0.26	-0.29
Common Equity/Total Assets	-61,621.02	-649,686.61	-252,758.13	-976,053.06	-30,377.37	-1,933.29	-700,651.02	-4,770.47	- -	-6,831.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-2.3	-2.38
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	157.2
Total Debt/Equity (%)	-14.81	-25.78	-14.77	-13.79	-12.17	-16	-10.23	-14.43	-10.15	-3.43
Total Debt/Capital (%)	-17.39	-34.74	-17.32	-16	-13.86	-19.05	-11.39	-16.87	-11.3	-3.55
Total Debt/Total Assets (%)	9,128.41	167,510.71	37,320.48	134,621.43	3,698.14	309.4	71,659.18	688.58	- -	234.29
CFO/Total Liabilities	-22.52	-4.23	-3.81	-2.92	-1.18	-10.56	-4.58	-6.99	-22.58	-21.75
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	-0.41	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	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

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	-1	-1	-1	-1	-1	- -	- -	- -	-1	-1
Total Debt/Capital (%)	-17.39	-34.74	-17.32	-16	-13.86	-19.05	-11.39	-16.87	-11.3	-3.55
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	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

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	0.14	0.14	0.14	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	33,784.86	-14,891.29	-8,289.71	-13,980.57	-16,570.71	-17,346.43	-23,285.86	-1,022.32	-98,326.86	-2,065.15
Operating Income per Share	-53,528.86	-14,891.29	-8,289.71	-13,980.57	-16,570.71	-17,346.43	-23,285.86	-1,022.32	-76,788.71	-2,065.15
Basic EPS, GAAP	15,556.71	-16,746.86	-11,405.43	-16,796.43	-17,713	-17,423.71	-23,526.14	-1,027.08	-97,715.57	-2,073.71
Basic EPS from Cont Ops	15,556.71	-16,746.86	-11,405.43	-16,796.43	-17,713	-17,423.71	-23,526.14	-1,027.08	-97,715.57	-2,073.71
Diluted EPS, GAAP	15,556.71	-16,746.86	-11,405.43	-16,796.43	-17,713	-17,423.71	-23,526.14	-1,027.08	-97,715.57	-2,073.71
Diluted EPS from Cont Ops	15,556.71	-16,746.86	-11,405.43	-16,796.43	-17,713	-17,423.71	-23,526.14	-1,027.08	-97,715.57	-2,073.71
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-20,688	-4,400.43	-4,566.14	-3,995.71	-1,820.29	-2,833.29	-2,245	-200.44	-20,693.86	-483.59
Free Cash Flow per Basic Share	-20,688	-4,400.43	-4,566.14	-3,995.71	-1,820.29	-2,833.29	-2,245	-200.44	-71,517.71	-483.59
Cash & Equivalents per Share	148.86	16	47.43	14	4.57	1,320	7	15.71	- -	0.53
Book Value per Share	-91,727.29	-103,949.86	-119,879.57	-136,647.43	-154,360.43	-25,519.43	-49,045.57	-68,899.29	-91,658	-2,191.21
Tangible Book Value per Share	-91,727.29	-103,949.86	-119,879.57	-136,647.43	-154,360.43	-25,519.43	-49,045.57	-68,899.29	-91,658	-2,191.21