Greenshift Corp. Financial Ratios — GERS Stock

Profitability (USD)

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	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	12/31/2013	12/31/2014	12/31/2015

Return on Common Equity (%)	-9.2	-154.13	-344.82	-245.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-4.85	-76	-118.71	-49.64	-51.25	-115.32	-72.87	-89.98	-64.07	-71.58	72.98	31.63	-60.02	22.32	350.02
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-250.82	-73.85	- -	-18.68	-164.15
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	22.96	5	18.88	22.87	25.06	23.32	10.85	-2.52	31.59	18.28	55.5	58.66	56.24	64.04	66.44
EBITDA Margin (%)	3.15	-110.64	-73.34	-32.28	-5.8	5.89	-84.56	-650.59	-402.14	-78.43	25.47	18.41	-15.13	6.05	-3.07
Operating Margin (%)	-8.34	-121.91	-89.19	-42.97	-8.27	-28.72	-135.67	-340.81	-243.05	-64.23	29.93	12.48	-0.3	6.02	-2.67
Incremental Operating Margin (%)	843.16	- -	- -	409.03	546.12	- -	393.45	- -	- -	114.89	89.12	75.69	- -	- -	31.01
Pretax Margin (%)	-9.32	-137.23	-118.75	-52.71	-12.75	-72.06	-173.86	-871.73	-623.11	-152.44	38.56	16.56	-28.32	7.43	168.53
Profit Margin (%)	-9.05	-137.28	-118.79	-52.83	-37.85	-71.56	-165.58	-935.37	-509.64	-156.92	39.41	17.02	-28.6	7.37	166.98
Net Income to Common Margin (%)	-9.05	-137.28	-118.79	-52.83	-63.86	-75.26	-166.61	-935.37	-516.61	-156.92	39.41	17.02	-28.6	7.37	166.98
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.95	- -	0.72	0.92
Dvd Payout Ratio (%)	- -	- -	- -	- -	66.88	4.8	0.59	-2.29	1.11	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-9.2	-154.13	-344.82	-245.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	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	12/31/2013	12/31/2014	12/31/2015

Total Debt	2	2	6	6	7	6	54	55	54	53	37	34	29	18	5
ST Debt	- -	1	3	2	4	5	23	34	11	8	32	34	29	18	4
LT Debt	2	2	3	4	3	1	31	22	43	46	5	- -	- -	- -	- -
Total Debt/EBITDA	20.66	-0.55	-0.72	-1.47	-8.33	5.69	-4.32	-1.87	-3.48	-8.8	7.18	12.66	-12.48	23.05	-16.31
Net Debt/EBITDA	18.33	-0.51	-0.7	-1.21	-7.92	5.27	-4.28	-1.87	-3.48	-8.8	6.91	11.9	-10.82	22.29	-9.85
Total Debt/EBIT	-7.8	-0.5	-0.59	-1.11	-5.84	-1.17	-2.69	-1.67	-3.22	-7.35	7.38	13.15	-12.47	23.14	-16.13
Net Debt/EBIT	-6.92	-0.46	-0.57	-0.91	-5.55	-1.08	-2.67	-1.67	-3.22	-7.35	7.11	12.36	-10.81	22.38	-9.74
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-4.96	-4.21	-1.56	1.41	1.09	-1.35	0.32	-0.06
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	-7.11	-4.24	-1.56	1.4	1.09	-1.35	0.32	-0.06
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-2.6	-2.54	-1.27	1.65	0.74	-0.03	0.32	-0.05
Interest Expense	- -	- -	- -	- -	- -	- -	- -	6	4	4	4	2	2	2	5
Common Equity/Total Assets	54.18	45.57	28.71	9.22	-50.51	-61.14	-57.19	-142.33	-328.06	-381.59	-613.41	-469.11	-672.59	-1,907.96	-120.85
Long-Term Debt/Equity (%)	51.03	45.51	58.39	205.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	31.32	27.59	27.04	49.05	75.57	-74.03	119.33	-462.27	-447.95	-2,661.53	-60.63	-3.4	-1.3	-0.8	-10.97
Long-Term Debt/Total Assets (%)	27.65	20.74	20.19	32.91	29.79	9.5	58.47	51.57	221.73	316.47	62.96	2.29	2.75	8.41	5.76
Total Debt/Equity (%)	62.93	64.97	115.99	319.7	-196.86	-76.98	-191.72	-92.16	-84.91	-96.88	-83.07	-85.65	-68.51	-44.77	-56.5
Total Debt/Capital (%)	38.62	39.38	53.7	76.17	203.24	-334.38	209.03	-1,175.64	-562.75	-3,109.04	-490.7	-596.84	-217.55	-81.07	-129.89
Total Debt/Total Assets (%)	34.1	29.6	40.1	51.11	80.12	42.91	102.42	131.15	278.55	369.68	509.52	401.75	460.75	854.2	68.25
Net Debt to Equity	55.83	60.2	112.1	263.76	-187.15	-71.36	-189.98	-92.15	-84.85	-96.85	-79.98	-80.51	-59.39	-43.3	-34.14
Net Debt/Capital (%)	34.47	36.5	52.3	72.51	214.75	-249.12	211.14	-1,173.49	-560.05	-3,075	-399.46	-413.01	-146.24	-76.35	-51.83
EBITDA	- -	-4	-9	-4	-1	1	-12	-30	-16	-6	5	3	-2	1	- -
EBITDA-CapEx	- -	-5	-9	-4	-1	-1	-16	-42	-16	-6	5	3	-2	1	- -
Operating Income (Loss)	- -	-5	-11	-6	-1	-5	-20	-15	-9	-5	6	2	- -	1	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	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	12/31/2013	12/31/2014	12/31/2015

Cash Ratio	0.03	- -	0.01	0.18	0.04	0.02	0.01	- -	- -	- -	0.03	0.04	0.08	0.01	0.13
Current Ratio	0.8	0.2	0.3	0.64	0.29	0.25	0.16	0.05	0.04	0.1	0.1	0.12	0.13	0.05	0.23
Quick Ratio	0.67	0.16	0.29	0.54	0.27	0.15	0.03	- -	0.01	0.01	0.07	0.08	0.11	0.03	0.18
CFO/Avg Current Liab	-0.04	-0.23	-0.16	- -	-0.06	-0.28	0.08	0.06	-0.07	-0.06	0.04	0.05	0.11	0.06	0.08
Common Equity/Total Assets	54.18	45.57	28.71	9.22	-50.51	-61.14	-57.19	-142.33	-328.06	-381.59	-613.41	-469.11	-672.59	-1,907.96	-120.85
Long-Term Debt/Equity (%)	51.03	45.51	58.39	205.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	31.32	27.59	27.04	49.05	75.57	-74.03	119.33	-462.27	-447.95	-2,661.53	-60.63	-3.4	-1.3	-0.8	-10.97
Long-Term Debt/Total Assets (%)	27.65	20.74	20.19	32.91	29.79	9.5	58.47	51.57	221.73	316.47	62.96	2.29	2.75	8.41	5.76
Total Debt/Equity (%)	62.93	64.97	115.99	319.7	-196.86	-76.98	-191.72	-92.16	-84.91	-96.88	-83.07	-85.65	-68.51	-44.77	-56.5
Total Debt/Capital (%)	38.62	39.38	53.7	76.17	203.24	-334.38	209.03	-1,175.64	-562.75	-3,109.04	-490.7	-596.84	-217.55	-81.07	-129.89
Total Debt/Total Assets (%)	34.1	29.6	40.1	51.11	80.12	42.91	102.42	131.15	278.55	369.68	509.52	401.75	460.75	854.2	68.25
CFO/Total Liabilities	-1.59	-10.16	-7.83	0.3	-4.08	-18.36	3.57	3.35	-4.45	-2.46	2.55	4.82	10.87	6.41	15.37
CFO/CapEx	-0.2	-2.11	-2.22	1.8	-21.31	-1.67	0.8	0.27	-37.9	- -	95.33	- -	- -	- -	- -
Altman's Z-Score	- -	1,004,901.64	146,846.27	28,397.38	6,543.24	7,826.63	284.11	14.1	-15.16	-19.32	-33.29	-29.89	-41.6	-125.43	-30.29

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	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	12/31/2013	12/31/2014	12/31/2015

Accounts Receivable Turnover	5.94	8.78	10.33	6.41	6.49	8.47	9.12	8.66	159.74	63.67	18.64	9.82	14.27	14.02	19.8
Days Sales Outstanding	61.43	41.57	35.33	56.95	56.28	43.11	40.03	42.16	2.28	5.73	19.58	37.17	25.58	26.04	18.44
Inventory Turnover	195.45	398.03	1,251.48	1,807.47	- -	- -	4.65	1.65	4.55	6.94	7.34	4.01	4.55	5	5.54
Days Inventory Outstanding	1.87	0.92	0.29	0.2	- -	- -	78.49	220.69	80.15	52.62	49.71	90.98	80.28	73.06	65.88
Accounts Payable Turnover	3.58	2.89	4.09	4.4	- -	- -	3.09	0.03	0.34	1.33	2.11	1.75	1.12	0.58	0.71
Accounts Payable Turnover Days	101.82	126.23	89.33	83	- -	- -	118.02	12,777.08	1,080.04	274.68	173.32	208.34	326.23	624.25	515.07
Cash Conversion Cycle	-38.52	-83.75	-53.71	-25.84	- -	- -	0.5	-12,514.23	-997.61	-216.33	-104.03	-80.2	-220.37	-525.14	-430.76
Inventory to Cash Days	59.56	40.66	35.03	56.75	- -	- -	-38.46	-178.53	-77.86	-46.88	-30.12	-53.81	-54.7	-47.03	-47.44
Inventories	- -	- -	- -	- -	- -	1	5	1	1	1	1	2	1	1	- -
Raw Materials	- -	- -	- -	- -	- -	- -	3	1	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	1	1	-2	1	1	1	2	1	1	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	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	12/31/2013	12/31/2014	12/31/2015

Market Capitalization	- -	7,410,000	2,535,000	487,500	130,000	292,500	39,000	3,900	52	3	1	2	- -	1	- -
- Cash & Cash Equivalents	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	1	2	4	1	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1	1	1	1	2	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	2	6	6	7	6	54	55	54	53	37	34	29	18	5
Enterprise Value	- -	7,410,002	2,535,007	487,506	130,007	292,506	39,055	3,955	106	56	36	34	26	18	3
Total Capital	6	6	12	8	3	-2	26	-5	-10	-2	-7	-6	-13	-22	-4
Total Debt/Capital (%)	38.62	39.38	53.7	76.17	203.24	-334.38	209.03	-1,175.64	-562.75	-3,109.04	-490.7	-596.84	-217.55	-81.07	-129.89
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.01	0.51	0.95	1.01	1	1.15	0.97	1.61
EV/Sales	- -	1,861,626.76	211,760.66	36,945.8	9,272.29	15,897.65	2,660.36	870.48	27.43	7.24	1.81	2.33	1.65	1.43	0.31
EV/EBITDA	- -	- -	- -	- -	- -	269,702.85	- -	- -	- -	- -	7.11	12.63	- -	23.72	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.31	13.12	- -	23.82	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.36	7.19	- -	3.63	0.39
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.38	7.19	- -	3.63	0.39
Diluted Market Cap	- -	7,410,000	2,535,000	487,500	130,000	100,395,620,550	3	600	188	3	84	115	- -	8	7
Diluted Enterprise Value	- -	7,410,002	2,535,007	487,506	130,007	100,395,620,556	58	655	242	56	119	147	26	25	10
EV per Share	- -	570,000,185,028.77	195,000,552,725.38	37,500,461,410.69	10,000,559,074.46	22,500,499,751.77	3,004,237,520.15	304,250,102.69	8,168,260.54	4,308,651.38	2,017,481.11	535,657.3	27,457.75	149.16	2.51
TTM Sales	3	4	12	13	14	18	15	5	4	8	20	15	15	13	9
TTM EBITDA	- -	-4	-9	-4	-1	1	-12	-30	-16	-6	5	3	-2	1	- -
TTM Operating Income	- -	-5	-11	-6	-1	-5	-20	-15	-9	-5	6	2	- -	1	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	5	- -	5	8
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	5	- -	5	8

Multiples (USD)

Valuation Multiples API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	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	12/31/2013	12/31/2014	12/31/2015

Price/Free Cash Flow	- -	-11,172,510.5	-2,156,714.44	35,550,207.83	-256,068.33	-15,273,574,825.07	-3.7	-63.95	-49.36	-1.52	64.9	49.75	0.03	2.93	2.94
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.31	13.12	- -	23.82	- -
Enterprise Value	- -	7,410,002	2,535,007	487,506	130,007	292,506	39,055	3,955	106	56	36	34	26	18	3
Low Price	- -	340,000,000,000	65,000,000,000	25,000,000,000	6,000,000,000	2,750,000,000	1,620,000,000	62,000,000	3,000,000	100,000	50,000	7,000	100	5	0.06
EV/Sales	- -	1,861,626.76	211,760.66	36,945.8	9,272.29	15,897.65	2,660.36	870.48	27.43	7.24	1.81	2.33	1.65	1.43	0.31
EV/EBITDA	- -	- -	- -	- -	- -	269,702.85	- -	- -	- -	- -	7.11	12.63	- -	23.72	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.13	0.79	- -	0.08	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.31	1.38	- -	1.88	0.02
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.91	6.12	- -	13.62	0.18
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.18	- -	0.04	- -
Price/Book Value	- -	2,000,759.8	557,845.37	431,291.89	-30,446.85	-33,266.94	-1,303.02	-65.04	-0.81	-0.05	-0.02	-0.05	- -	-0.03	-0.01
Price/Book Value Average	- -	2,496,506.41	1,260,334.36	1,403,829.1	-93,022.72	-55,947.37	-3,675.85	-196.12	-10.7	-0.37	-0.05	-0.09	-0.12	-0.68	-0.16
Price/Book Value High	- -	5,616,167.87	2,574,670.96	2,875,279.23	-213,127.98	-236,564.93	-16,287.73	-867.27	-61.07	-1.41	-0.16	-0.38	-0.98	-4.94	-1.26
Price/Book Value Low	- -	1,193,435.67	185,948.46	287,527.92	-18,268.11	-4,065.96	-703.63	-13.44	-0.61	-0.02	-0.02	-0.01	- -	-0.02	-0.01
Price/Tangible Book Value	- -	-5,007,880.15	-516,913.79	-158,598.37	-15,349.08	-22,451.76	-771.03	-57.96	-0.81	-0.05	-0.02	-0.05	- -	-0.03	-0.01
Price/Tangible Book Value Average	- -	-6,248,728.53	-1,167,858.04	-516,228.15	-46,895.27	-37,758.72	-2,175.09	-174.77	-10.59	-0.37	-0.05	-0.09	-0.12	-0.68	-0.16
Price/Tangible Book Value High	- -	-14,057,207.43	-2,385,755.94	-1,057,322.5	-107,443.59	-159,657	-9,637.84	-772.85	-60.48	-1.4	-0.16	-0.38	-0.98	-4.94	-1.26
Price/Tangible Book Value Low	- -	-2,987,156.58	-172,304.6	-105,732.25	-9,209.45	-2,744.1	-416.35	-11.98	-0.6	-0.02	-0.02	-0.01	- -	-0.02	-0.01
Price/Sales	- -	1,861,626.16	211,760.06	36,945.35	9,271.77	5,456,473,515.93	0.19	132.05	48.56	0.34	0.05	0.13	0.01	0.01	- -
Price/Sales Average	- -	2,322,898.34	478,427.34	120,254.87	28,327.56	9,176,537,257.12	0.52	398.15	637.83	2.64	0.12	0.24	0.32	0.14	0.04
Price/Sales High	- -	5,225,617.28	977,354.12	246,302.3	64,902.39	38,801,589,446.59	2.32	1,760.65	3,642	10.08	0.36	1.04	2.7	1	0.3
Price/Sales Low	- -	1,110,443.67	70,586.69	24,630.23	5,563.06	666,902,318.61	0.1	27.29	36.42	0.17	0.04	0.03	0.01	- -	- -
Price/Cash Flow	- -	-16,479,410.74	-3,126,965.92	15,847,989.34	-268,082.69	-24,423,367,017.48	0.95	175.46	-50.67	-1.52	0.77	0.85	0.03	0.03	0.01
Price/Cash Flow Average	- -	-20,562,665.46	-7,064,722.15	51,584,250.59	-819,059.37	-41,074,502,923.17	2.69	529.05	-665.5	-11.96	1.85	1.48	0.93	0.66	0.15
Price/Cash Flow High	- -	-46,257,995.07	-14,432,150.39	105,653,262.25	-1,876,578.85	-173,677,276,568.75	11.91	2,339.52	-3,799.98	-45.62	5.5	6.55	7.86	4.78	1.19
Price/Cash Flow Low	- -	-9,829,823.95	-1,042,321.97	10,565,326.22	-160,849.62	-2,985,078,191.03	0.51	36.26	-38	-0.76	0.69	0.19	0.02	0.01	0.01
Price/Free Cash Flow Average	- -	-13,940,825.88	-4,872,642.91	115,713,784.91	-782,352.49	-25,686,650,548.66	-10.44	-192.82	-648.39	-11.96	155.61	86.96	0.93	71.76	48.99
Price/Free Cash Flow High	- -	-31,361,432.98	-9,954,066.66	237,001,385.55	-1,792,478.29	-108,612,087,644.93	-46.24	-852.66	-3,702.31	-45.62	463.56	385.19	7.86	520.86	378.16
Price/Free Cash Flow Low	- -	-6,664,304.51	-718,904.81	23,700,138.55	-153,641	-1,866,770,256.4	-2	-13.22	-37.02	-0.76	57.94	11.23	0.02	1.63	2.52
EV/Sales Average	- -	2,322,898.95	478,427.94	120,255.33	28,328.08	26,735.95	7,498.11	2,600.14	190.42	9.55	1.88	2.43	1.96	3.47	0.45
EV/Sales High	- -	5,225,617.89	977,354.72	246,302.76	64,902.91	113,047.76	33,211.32	11,456.4	1,021.36	16.99	2.12	3.23	4.34	16.73	1.42
EV/Sales Low	- -	1,110,444.28	70,587.29	24,630.68	5,563.58	1,943.36	1,438.32	189.55	24.07	7.07	1.81	2.22	1.64	1.4	0.31
EV/EBITDA Average	- -	- -	- -	- -	- -	453,574.27	- -	- -	- -	- -	7.39	13.18	- -	57.35	- -
EV/EBITDA High	- -	- -	- -	- -	- -	1,917,850.33	- -	- -	- -	- -	8.33	17.56	- -	276.75	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	32,968.94	- -	- -	- -	- -	7.09	12.07	- -	23.09	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.6	13.69	- -	57.59	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.56	18.24	- -	277.9	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.29	12.53	- -	23.18	- -
Last Price	- -	570,000,000,000	195,000,000,000	37,500,000,000	10,000,000,000	22,500,000,000	3,000,000,000	300,000,000	4,000,000	200,000	56,000	31,000	200	9	0.07
High Price	- -	1,600,000,000,000	900,000,000,000	250,000,000,000	70,000,000,000	160,000,000,000	37,500,000,000	4,000,000,000	300,000,000	6,000,000	400,000	240,000	45,000	1,600	9
Enterprise Value Average	- -	9,246,046	5,727,307	1,586,789	397,190	491,924	110,075	11,814	737	74	38	35	30	44	4
Enterprise Value High	- -	20,800,002	11,700,007	3,250,006	910,007	2,080,006	487,555	52,055	3,954	131	43	47	67	214	13
Enterprise Value Low	- -	4,420,002	845,007	325,006	78,007	35,756	21,115	861	93	55	36	32	25	18	3

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	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	12/31/2013	12/31/2014	12/31/2015

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	4	- -	- -	- -	- -	- -	- -	- -	1	99
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	4	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	252,199.38	306,183.92	920,853.54	1,015,012.85	1,078,542.77	4.12	16,132,293,406.59	2,271,885.5	82,372.23	595,133.92	1,113,554.28	230,357.75	16,646.84	1,593.37	30.44
EBITDA per Share	7,935.08	-338,761.69	-675,351	-327,632.92	-62,512.31	0.24	-13,641,989,010.99	-14,780,551.5	-331,254.66	-466,773.38	283,631.28	42,401.75	-2,518.27	96.34	-0.94
Operating Income per Share	-21,023.08	-373,283.31	-821,266.77	-436,126.85	-89,177.46	-1.18	-21,886,020,879.12	-7,742,891.5	-200,208.4	-382,240.92	333,249.61	28,757.6	-49.84	95.94	-0.81
Basic EPS, GAAP	-22,827.08	-420,315.23	-1,093,849.23	-536,237.08	-688,794.15	-3.1	-26,877,953,846.15	-21,250,563.5	-425,546.53	-933,876.31	438,894.33	39,200.7	-4,761.61	117.5	50.82
Basic EPS from Cont Ops	-22,827.08	-420,315.23	-1,093,849.23	-536,237.08	-138,945.08	-3.03	-29,494,914,285.71	-18,380,696	-513,273.49	-907,223.92	429,359.17	37,026.1	-4,761.61	117.5	50.82
Diluted EPS, GAAP	-22,827.08	-420,315.23	-1,093,849.23	-536,237.08	-688,794.15	-3.1	-26,877,953,846.15	-21,250,563.5	-425,546.53	-933,876.31	5,259.72	666.21	-4,761.61	1.08	0.16
Diluted EPS from Cont Ops	-22,827.08	-420,315.23	-1,093,849.23	-536,237.08	-138,945.08	-3.03	-29,494,914,285.71	-18,380,696	-513,273.49	-907,223.92	5,145.45	629.25	-4,761.61	1.08	0.16
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	421,694	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-3,512.85	-34,588.62	-62,360.77	2,366.23	-37,301.92	-0.92	3,147,810,989.01	1,709,755.5	-78,947.77	-131,508	72,766.89	36,661.95	5,728.41	334.65	7.58
Free Cash Flow per Basic Share	-21,316.85	-51,018.08	-90,415.31	1,054.85	-39,052.08	-1.47	-811,002,197.8	-4,691,211.5	-81,030.55	-131,508	72,003.61	36,661.95	5,728.41	334.65	7.58
Cash & Equivalents per Share	2,496.92	55.46	6,876.31	84,332.85	25,702.15	34,663.62	37,461	609.23	3,031.92	1,416.92	75,833	32,231.38	4,185.08	4.78	1.6
Book Value per Share	260,514.77	284,891.77	349,559.23	86,948.08	-328,441.15	-676,347.08	-2,302,346.77	-4,612,193.15	-4,912,487.46	-4,242,257.69	-2,452,465.67	-626,835.4	-45,894.28	-323.69	-7.14
Tangible Book Value per Share	257,033.08	-113,820.62	-377,238.92	-236,446.31	-651,504.69	-1,002,148.38	-3,890,911.38	-5,175,651	-4,960,678	-4,281,960.08	-2,459,533.17	-627,273.24	-45,920.47	-323.86	-7.15