Fusion Interactive Corp.

OOTC:FUIGOTC Markets

0.00

USD

0.00

(0.00%)

-93.69EPS

1.93MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-749.74	-224.44	-586.48	-442.89	-598.39
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	26.67	26.51	30.68	24.85	20.97
EBITDA Margin (%)	- -	-78.26	-83.6	-247.16	-249.7	-1,149.95
Operating Margin (%)	- -	-79.42	-86.73	-249.74	-266.08	-1,166.51
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	432.12
Pretax Margin (%)	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	-135.38	-91.01	-254.18	-299.11	-1,197.62
Net Income to Common Margin (%)	- -	-135.38	-91.01	-255.02	-301.06	-1,202.08
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	0.33	0.65	0.37
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-2.78	- -	-0.42	-0.28	-0.59	-0.16
Net Debt/EBITDA	-1.64	0.01	-0.4	-0.26	-0.59	-0.16
Total Debt/EBIT	-2.78	- -	-0.41	-0.28	-0.55	-0.16
Net Debt/EBIT	-1.64	0.01	-0.38	-0.26	-0.55	-0.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-210.26	-30.09	-211.6	-152.42	-400.55	-107.6
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-71.25	-1,220.18	-14.6	-652.53
Long-Term Debt/Total Assets (%)	- -	- -	88.04	76.08	19.11	74.27
Total Debt/Equity (%)	-116.49	- -	-41.61	-94.73	-63.89	-86.71
Total Debt/Capital (%)	706.54	- -	-71.25	-1,796	-176.94	-652.53
Total Debt/Total Assets (%)	244.93	- -	88.04	111.99	231.5	74.27
Net Debt to Equity	-68.93	4.68	-39.41	-89.52	-63.71	-83.58
Net Debt/Capital (%)	-221.82	4.48	-65.06	-853.75	-175.55	-509.08
EBITDA	- -	- -	- -	-1	-1	-2
EBITDA-CapEx	- -	- -	- -	-1	-1	-2
Operating Income (Loss)	- -	- -	- -	-1	-1	-2

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Cash Ratio	- -	0.01	0.02	0.04	- -	0.02
Current Ratio	- -	0.43	0.27	0.18	0.06	0.38
Quick Ratio	- -	0.27	0.14	0.08	0.03	0.03
CFO/Avg Current Liab	- -	- -	-0.47	-1.34	-0.4	-1.14
Common Equity/Total Assets	-210.26	-30.09	-211.6	-152.42	-400.55	-107.6
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-71.25	-1,220.18	-14.6	-652.53
Long-Term Debt/Total Assets (%)	- -	- -	88.04	76.08	19.11	74.27
Total Debt/Equity (%)	-116.49	- -	-41.61	-94.73	-63.89	-86.71
Total Debt/Capital (%)	706.54	- -	-71.25	-1,796	-176.94	-652.53
Total Debt/Total Assets (%)	244.93	- -	88.04	111.99	231.5	74.27
CFO/Total Liabilities	-23.7	-108.55	-27.11	-71.66	-25.9	-112.65
CFO/CapEx	- -	-40.63	-214.9	-4.68	-64.38	-9.46
Altman's Z-Score	- -	- -	- -	-0.36	-32.22	-28.33

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Accounts Receivable Turnover	- -	- -	8.33	21.58	20.16	12.62
Days Sales Outstanding	- -	- -	43.82	16.91	18.11	28.93
Inventory Turnover	- -	- -	7.24	8.51	7.37	1.28
Days Inventory Outstanding	- -	- -	50.39	42.89	49.55	284.69
Accounts Payable Turnover	- -	- -	1.12	1.62	1.62	1.87
Accounts Payable Turnover Days	- -	- -	324.96	224.9	225.46	195.03
Cash Conversion Cycle	- -	- -	-230.75	-165.1	-157.81	118.59
Inventory to Cash Days	- -	- -	-6.57	-25.97	-31.44	-255.77
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Market Capitalization	- -	- -	- -	20	5	5
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	20	5	5
Total Capital	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	706.54	- -	-71.25	-1,796	-176.94	-652.53
Total Debt / EV	- -	- -	- -	0.01	0.09	0.05
EV/Sales	- -	- -	- -	52.42	16.5	35.62
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	17	5	4
Diluted Enterprise Value	- -	- -	- -	18	5	4
EV per Share	- -	- -	- -	1,074.67	265.63	165.02
TTM Sales	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	-1	-1	-2
TTM Operating Income	- -	- -	- -	-1	-1	-2
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Price/Free Cash Flow	- -	- -	- -	-39.21	-18.33	-4.65
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	20	5	5
Low Price	- -	- -	- -	210	91	73.5
EV/Sales	- -	- -	- -	52.42	16.5	35.62
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	-54.94	-5.79	-12.15
Price/Book Value Average	- -	- -	- -	-39.18	-7.61	-27.78
Price/Book Value High	- -	- -	- -	-111.71	-30.63	-70.7
Price/Book Value Low	- -	- -	- -	-10.92	-2.21	-5.8
Price/Tangible Book Value	- -	- -	- -	-54.94	-5.79	-12.15
Price/Tangible Book Value Average	- -	- -	- -	-39.18	-7.61	-27.78
Price/Tangible Book Value High	- -	- -	- -	-111.71	-30.63	-70.7
Price/Tangible Book Value Low	- -	- -	- -	-10.92	-2.21	-5.8
Price/Sales	- -	- -	- -	45.81	14.22	27.35
Price/Sales Average	- -	- -	- -	32.67	18.7	62.51
Price/Sales High	- -	- -	- -	93.14	75.27	159.11
Price/Sales Low	- -	- -	- -	9.1	5.44	13.05
Price/Cash Flow	- -	- -	- -	-47.58	-18.62	-5.14
Price/Cash Flow Average	- -	- -	- -	-33.93	-24.48	-11.76
Price/Cash Flow High	- -	- -	- -	-96.74	-98.56	-29.93
Price/Cash Flow Low	- -	- -	- -	-9.45	-7.12	-2.45
Price/Free Cash Flow Average	- -	- -	- -	-27.96	-24.11	-10.63
Price/Free Cash Flow High	- -	- -	- -	-79.71	-97.05	-27.07
Price/Free Cash Flow Low	- -	- -	- -	-7.79	-7.01	-2.22
EV/Sales Average	- -	- -	- -	37.63	21.16	78.36
EV/Sales High	- -	- -	- -	105.69	79.98	195.78
EV/Sales Low	- -	- -	- -	11.11	7.37	18.24
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	1,057	238	154
High Price	- -	- -	- -	2,149	1,260	896
Enterprise Value Average	- -	- -	- -	14	7	11
Enterprise Value High	- -	- -	- -	40	26	28
Enterprise Value Low	- -	- -	- -	4	2	3

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Shares Outstanding	12	12	12	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	45.74	14.85	23.07	16.74	5.63
EBITDA per Share	-3.39	-35.79	-12.42	-57.03	-41.8	-64.76
Operating Income per Share	-3.39	-36.32	-12.88	-57.62	-44.54	-65.69
Basic EPS, GAAP	-3.39	-61.92	-13.52	-58.84	-50.4	-67.69
Basic EPS from Cont Ops	-3.39	-61.92	-13.52	-58.65	-50.07	-67.44
Diluted EPS, GAAP	-3.39	-61.92	-13.52	-58.84	-50.4	-67.69
Diluted EPS from Cont Ops	-3.39	-61.92	-13.52	-58.65	-50.07	-67.44
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.82	-20.89	-5.01	-22.21	-12.78	-29.94
Free Cash Flow per Basic Share	-2.82	-21.41	-5.04	-26.96	-12.98	-33.1
Cash & Equivalents per Share	- -	- -	- -	0.78	0.07	0.32
Book Value per Share	- -	- -	-0.02	-19.24	-41.13	-12.67
Tangible Book Value per Share	- -	- -	-0.02	-19.24	-41.13	-12.67

Profitability (USD)

Profitability Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-749.74	-224.44	-586.48	-442.89	-598.39
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	26.67	26.51	30.68	24.85	20.97
EBITDA Margin (%)	- -	-78.26	-83.6	-247.16	-249.7	-1,149.95
Operating Margin (%)	- -	-79.42	-86.73	-249.74	-266.08	-1,166.51
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	432.12
Pretax Margin (%)	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	-135.38	-91.01	-254.18	-299.11	-1,197.62
Net Income to Common Margin (%)	- -	-135.38	-91.01	-255.02	-301.06	-1,202.08
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	0.33	0.65	0.37
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-2.78	- -	-0.42	-0.28	-0.59	-0.16
Net Debt/EBITDA	-1.64	0.01	-0.4	-0.26	-0.59	-0.16
Total Debt/EBIT	-2.78	- -	-0.41	-0.28	-0.55	-0.16
Net Debt/EBIT	-1.64	0.01	-0.38	-0.26	-0.55	-0.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-210.26	-30.09	-211.6	-152.42	-400.55	-107.6
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-71.25	-1,220.18	-14.6	-652.53
Long-Term Debt/Total Assets (%)	- -	- -	88.04	76.08	19.11	74.27
Total Debt/Equity (%)	-116.49	- -	-41.61	-94.73	-63.89	-86.71
Total Debt/Capital (%)	706.54	- -	-71.25	-1,796	-176.94	-652.53
Total Debt/Total Assets (%)	244.93	- -	88.04	111.99	231.5	74.27
Net Debt to Equity	-68.93	4.68	-39.41	-89.52	-63.71	-83.58
Net Debt/Capital (%)	-221.82	4.48	-65.06	-853.75	-175.55	-509.08
EBITDA	- -	- -	- -	-1	-1	-2
EBITDA-CapEx	- -	- -	- -	-1	-1	-2
Operating Income (Loss)	- -	- -	- -	-1	-1	-2

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Cash Ratio	- -	0.01	0.02	0.04	- -	0.02
Current Ratio	- -	0.43	0.27	0.18	0.06	0.38
Quick Ratio	- -	0.27	0.14	0.08	0.03	0.03
CFO/Avg Current Liab	- -	- -	-0.47	-1.34	-0.4	-1.14
Common Equity/Total Assets	-210.26	-30.09	-211.6	-152.42	-400.55	-107.6
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-71.25	-1,220.18	-14.6	-652.53
Long-Term Debt/Total Assets (%)	- -	- -	88.04	76.08	19.11	74.27
Total Debt/Equity (%)	-116.49	- -	-41.61	-94.73	-63.89	-86.71
Total Debt/Capital (%)	706.54	- -	-71.25	-1,796	-176.94	-652.53
Total Debt/Total Assets (%)	244.93	- -	88.04	111.99	231.5	74.27
CFO/Total Liabilities	-23.7	-108.55	-27.11	-71.66	-25.9	-112.65
CFO/CapEx	- -	-40.63	-214.9	-4.68	-64.38	-9.46
Altman's Z-Score	- -	- -	- -	-0.36	-32.22	-28.33

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Accounts Receivable Turnover	- -	- -	8.33	21.58	20.16	12.62
Days Sales Outstanding	- -	- -	43.82	16.91	18.11	28.93
Inventory Turnover	- -	- -	7.24	8.51	7.37	1.28
Days Inventory Outstanding	- -	- -	50.39	42.89	49.55	284.69
Accounts Payable Turnover	- -	- -	1.12	1.62	1.62	1.87
Accounts Payable Turnover Days	- -	- -	324.96	224.9	225.46	195.03
Cash Conversion Cycle	- -	- -	-230.75	-165.1	-157.81	118.59
Inventory to Cash Days	- -	- -	-6.57	-25.97	-31.44	-255.77
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Market Capitalization	- -	- -	- -	20	5	5
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	20	5	5
Total Capital	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	706.54	- -	-71.25	-1,796	-176.94	-652.53
Total Debt / EV	- -	- -	- -	0.01	0.09	0.05
EV/Sales	- -	- -	- -	52.42	16.5	35.62
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	17	5	4
Diluted Enterprise Value	- -	- -	- -	18	5	4
EV per Share	- -	- -	- -	1,074.67	265.63	165.02
TTM Sales	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	-1	-1	-2
TTM Operating Income	- -	- -	- -	-1	-1	-2
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Price/Free Cash Flow	- -	- -	- -	-39.21	-18.33	-4.65
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	20	5	5
Low Price	- -	- -	- -	210	91	73.5
EV/Sales	- -	- -	- -	52.42	16.5	35.62
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	-54.94	-5.79	-12.15
Price/Book Value Average	- -	- -	- -	-39.18	-7.61	-27.78
Price/Book Value High	- -	- -	- -	-111.71	-30.63	-70.7
Price/Book Value Low	- -	- -	- -	-10.92	-2.21	-5.8
Price/Tangible Book Value	- -	- -	- -	-54.94	-5.79	-12.15
Price/Tangible Book Value Average	- -	- -	- -	-39.18	-7.61	-27.78
Price/Tangible Book Value High	- -	- -	- -	-111.71	-30.63	-70.7
Price/Tangible Book Value Low	- -	- -	- -	-10.92	-2.21	-5.8
Price/Sales	- -	- -	- -	45.81	14.22	27.35
Price/Sales Average	- -	- -	- -	32.67	18.7	62.51
Price/Sales High	- -	- -	- -	93.14	75.27	159.11
Price/Sales Low	- -	- -	- -	9.1	5.44	13.05
Price/Cash Flow	- -	- -	- -	-47.58	-18.62	-5.14
Price/Cash Flow Average	- -	- -	- -	-33.93	-24.48	-11.76
Price/Cash Flow High	- -	- -	- -	-96.74	-98.56	-29.93
Price/Cash Flow Low	- -	- -	- -	-9.45	-7.12	-2.45
Price/Free Cash Flow Average	- -	- -	- -	-27.96	-24.11	-10.63
Price/Free Cash Flow High	- -	- -	- -	-79.71	-97.05	-27.07
Price/Free Cash Flow Low	- -	- -	- -	-7.79	-7.01	-2.22
EV/Sales Average	- -	- -	- -	37.63	21.16	78.36
EV/Sales High	- -	- -	- -	105.69	79.98	195.78
EV/Sales Low	- -	- -	- -	11.11	7.37	18.24
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	1,057	238	154
High Price	- -	- -	- -	2,149	1,260	896
Enterprise Value Average	- -	- -	- -	14	7	11
Enterprise Value High	- -	- -	- -	40	26	28
Enterprise Value Low	- -	- -	- -	4	2	3

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Shares Outstanding	12	12	12	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	45.74	14.85	23.07	16.74	5.63
EBITDA per Share	-3.39	-35.79	-12.42	-57.03	-41.8	-64.76
Operating Income per Share	-3.39	-36.32	-12.88	-57.62	-44.54	-65.69
Basic EPS, GAAP	-3.39	-61.92	-13.52	-58.84	-50.4	-67.69
Basic EPS from Cont Ops	-3.39	-61.92	-13.52	-58.65	-50.07	-67.44
Diluted EPS, GAAP	-3.39	-61.92	-13.52	-58.84	-50.4	-67.69
Diluted EPS from Cont Ops	-3.39	-61.92	-13.52	-58.65	-50.07	-67.44
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.82	-20.89	-5.01	-22.21	-12.78	-29.94
Free Cash Flow per Basic Share	-2.82	-21.41	-5.04	-26.96	-12.98	-33.1
Cash & Equivalents per Share	- -	- -	- -	0.78	0.07	0.32
Book Value per Share	- -	- -	-0.02	-19.24	-41.13	-12.67
Tangible Book Value per Share	- -	- -	-0.02	-19.24	-41.13	-12.67