GSRX INDUSTRIES INC Financial Ratios — GSRX Stock

Profitability (USD)

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	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	12/31/2016	12/31/2017	12/31/2018	12/31/2019

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-219.73	-599.88
Return on Assets (%)	- -	-6,422.25	-439,826.09	- -	- -	- -	- -	- -	- -	- -	- -	-692.72	-201.34	-435.59
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.63	44.83
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-626.69	-226.89
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-630.73	-204.16
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	341.96	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-628.41	-335.46
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-605.6	-329.48
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-605.6	-329.48
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-219.73	-599.88

Credit (USD)

Credit Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	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	12/31/2016	12/31/2017	12/31/2018	12/31/2019

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2
Total Debt/EBITDA	0.23	- -	-0.69	-1.62	-2.59	-3.45	4.62	5.4	6.36	7.32	8.21	- -	- -	-0.09
Net Debt/EBITDA	0.06	- -	-0.69	-1.62	-2.59	-3.45	4.62	5.4	6.36	7.32	8.21	- -	0.08	- -
Total Debt/EBIT	0.23	- -	-0.69	-1.62	-2.59	-3.45	4.62	5.4	6.36	7.32	8.21	- -	- -	-0.09
Net Debt/EBIT	0.06	- -	-0.69	-1.62	-2.59	-3.45	4.62	5.4	6.36	7.32	8.21	- -	0.08	- -
EBITDA to Interest Expense	- -	- -	-169.3	-16.25	-8.52	-5.72	4.28	3.57	2.94	2.49	2.19	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	-169.3	-16.25	-8.52	-5.72	4.28	3.57	2.94	2.49	2.19	- -	- -	- -
EBIT to Interest Expense	- -	- -	-169.3	-16.25	-8.52	-5.72	-4.28	-3.57	-2.94	-2.49	-2.19	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-36.61	-32,443.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	97.03	86.9	57.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.25
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.73
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.76
Total Debt/Equity (%)	-373.13	- -	-99.15	-96.03	-93.19	-88.89	-88.57	-85.83	-83.83	-81.34	-79.84	- -	- -	52.59
Total Debt/Capital (%)	136.61	- -	-11,621.89	-2,418.48	-1,368.21	-799.96	-774.81	-605.65	-518.37	-436.04	-395.98	- -	- -	34.46
Total Debt/Total Assets (%)	136.61	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.16
Net Debt to Equity	-100	0.31	-99.15	-96.03	-93.19	-88.89	-88.57	-85.83	-83.83	-81.34	-79.84	-0.06	-16.68	-1.7
Net Debt/Capital (%)	- -	0.31	-11,621.89	-2,418.48	-1,368.21	-799.96	-774.81	-605.65	-518.37	-436.04	-395.98	-0.06	-20.02	-1.12
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-26	-17	-25
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-27	-21	-26
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-26	-17	-22

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	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	12/31/2016	12/31/2017	12/31/2018	12/31/2019

Cash Ratio	0.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	1.81	0.04
Current Ratio	0.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.33	3.1	1.42
Quick Ratio	0.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	1.86	0.05
CFO/Avg Current Liab	- -	-3.95	-2.73	-0.87	-0.45	-0.28	-0.23	-0.17	-0.14	-0.11	-0.11	-2.44	-12.36	-1.73
Common Equity/Total Assets	-36.61	-32,443.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	97.03	86.9	57.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.25
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.73
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.76
Total Debt/Equity (%)	-373.13	- -	-99.15	-96.03	-93.19	-88.89	-88.57	-85.83	-83.83	-81.34	-79.84	- -	- -	52.59
Total Debt/Capital (%)	136.61	- -	-11,621.89	-2,418.48	-1,368.21	-799.96	-774.81	-605.65	-518.37	-436.04	-395.98	- -	- -	34.46
Total Debt/Total Assets (%)	136.61	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.16
CFO/Total Liabilities	-26.8	-223.9	-165.93	-59.38	-35.76	-23.89	-20.7	-15.26	-13.15	-10.57	-10.01	-461.2	-808.49	-61.66
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.38	-1.34	-3.91
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	531.53	41.45	-23.58

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	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	12/31/2016	12/31/2017	12/31/2018	12/31/2019

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	144.6	377.92
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.52	0.97
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.54	15.12
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.76	24.13
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.02	7.7
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	90.77	47.41
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-45.49	-22.31
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-40.24	-23.17
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	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	12/31/2016	12/31/2017	12/31/2018	12/31/2019

Market Capitalization	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	204	72	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2
Enterprise Value	- -	1	- -	- -	- -	1	1	1	1	1	1	204	71	3
Total Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	8	7
Total Debt/Capital (%)	136.61	- -	-11,621.89	-2,418.48	-1,368.21	-799.96	-774.81	-605.65	-518.37	-436.04	-395.98	- -	- -	34.46
Total Debt / EV	- -	- -	0.53	0.55	0.48	0.32	0.46	0.51	0.5	0.62	0.73	- -	- -	0.68
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.65	0.31
EV/EBITDA	- -	30.63	- -	- -	- -	- -	10.08	10.69	12.62	11.75	11.18	- -	- -	- -
EV/EBIT	- -	30.63	- -	- -	- -	- -	10.08	10.69	12.62	11.75	11.18	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	98	70	1
Diluted Enterprise Value	- -	6	- -	- -	- -	1	1	1	1	1	1	98	69	3
EV per Share	- -	3	0.26	0.67	1.24	2.56	2.31	2.55	3.03	2.81	2.73	5	1.58	0.04
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	11
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-26	-17	-25
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-26	-17	-22
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	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	12/31/2016	12/31/2017	12/31/2018	12/31/2019

Price/Free Cash Flow	- -	-360.77	-0.52	-1.33	-2.86	-8.03	-5.06	-5.51	-6.26	-4.65	-2.88	-55.26	-6.82	-0.39
EV/EBIT	- -	30.63	- -	- -	- -	- -	10.08	10.69	12.62	11.75	11.18	- -	- -	- -
Enterprise Value	- -	1	- -	- -	- -	1	1	1	1	1	1	204	71	3
Low Price	- -	0.21	0.12	0.12	0.55	1.25	1.25	1.26	1.35	1.06	0.5	0.73	1.11	0.02
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.65	0.31
EV/EBITDA	- -	30.63	- -	- -	- -	- -	10.08	10.69	12.62	11.75	11.18	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	-99.52	-0.87	-0.79	-1.02	-1.92	-1.05	-0.84	-0.82	-0.49	-0.29	27.93	9.68	0.29
Price/Book Value Average	- -	-37.82	-13.79	-0.95	-0.98	-2.28	-1.15	-0.84	-1.19	-0.53	-0.32	50.61	18.23	14.17
Price/Book Value High	- -	-99.52	-42.66	-1.58	-1.18	-3.29	-1.26	-0.84	-1.65	-0.58	-0.4	139.65	34.8	31.54
Price/Book Value Low	- -	-6.97	-0.85	-0.32	-0.86	-1.37	-1.05	-0.84	-0.74	-0.49	-0.2	4.05	6.72	0.28
Price/Tangible Book Value	- -	-99.52	-0.87	-0.79	-1.02	-1.92	-1.05	-0.84	-0.82	-0.49	-0.29	30	14.91	0.35
Price/Tangible Book Value Average	- -	-37.82	-13.79	-0.95	-0.98	-2.28	-1.15	-0.84	-1.19	-0.53	-0.32	54.36	28.08	17.2
Price/Tangible Book Value High	- -	-99.52	-42.66	-1.58	-1.18	-3.29	-1.26	-0.84	-1.65	-0.58	-0.4	149.98	53.59	38.28
Price/Tangible Book Value Low	- -	-6.97	-0.85	-0.32	-0.86	-1.37	-1.05	-0.84	-0.74	-0.49	-0.2	4.35	10.35	0.34
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.99	0.1
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	48.94	4.78
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	93.39	10.65
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.03	0.1
Price/Cash Flow	- -	-40.01	-0.52	-1.33	-2.86	-8.03	-5.06	-5.51	-6.26	-4.65	-2.88	-95.18	-11.9	-0.49
Price/Cash Flow Average	- -	-15.2	-8.31	-1.6	-2.75	-9.54	-5.56	-5.51	-9.06	-4.98	-3.17	-172.48	-22.4	-23.81
Price/Cash Flow High	- -	-40.01	-25.71	-2.66	-3.3	-13.76	-6.07	-5.51	-12.53	-5.48	-3.98	-475.89	-42.75	-52.99
Price/Cash Flow Low	- -	-2.8	-0.51	-0.53	-2.42	-5.73	-5.06	-5.51	-5.64	-4.65	-1.99	-13.8	-8.25	-0.48
Price/Free Cash Flow Average	- -	-137.09	-8.31	-1.6	-2.75	-9.54	-5.56	-5.51	-9.06	-4.98	-3.17	-100.14	-12.84	-18.96
Price/Free Cash Flow High	- -	-360.77	-25.71	-2.66	-3.3	-13.76	-6.07	-5.51	-12.53	-5.48	-3.98	-276.3	-24.5	-42.19
Price/Free Cash Flow Low	- -	-25.25	-0.51	-0.53	-2.42	-5.73	-5.06	-5.51	-5.64	-4.65	-1.99	-8.01	-4.73	-0.38
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.49	6.14
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	96.66	13.42
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.38	0.31
EV/EBITDA Average	- -	11.64	- -	- -	- -	- -	10.63	10.69	15.41	12.06	11.47	- -	- -	- -
EV/EBITDA High	- -	30.63	- -	- -	- -	- -	11.17	10.69	18.87	12.54	12.3	- -	- -	- -
EV/EBITDA Low	- -	2.14	- -	- -	- -	- -	10.08	10.69	11.99	11.75	10.26	- -	- -	- -
EV/EBIT Average	- -	11.64	- -	- -	- -	- -	10.63	10.69	15.41	12.06	11.47	- -	- -	- -
EV/EBIT High	- -	30.63	- -	- -	- -	- -	11.17	10.69	18.87	12.54	12.3	- -	- -	- -
EV/EBIT Low	- -	2.14	- -	- -	- -	- -	10.08	10.69	11.99	11.75	10.26	- -	- -	- -
Last Price	- -	3	0.12	0.3	0.65	1.75	1.25	1.26	1.5	1.06	0.73	5	1.6	0.02
High Price	- -	3	6	0.6	0.75	3	1.5	1.26	3	1.25	1	25	5.75	1.8
Enterprise Value Average	- -	- -	1	- -	- -	1	1	1	1	1	1	370	135	68
Enterprise Value High	- -	1	2	- -	- -	1	1	1	1	1	1	1,020	259	148
Enterprise Value Low	- -	- -	- -	- -	- -	1	1	1	1	1	1	30	49	3

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	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	12/31/2016	12/31/2017	12/31/2018	12/31/2019

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41	45	81
Diluted Weighted Avg Shares	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	44	65
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	44	65
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.17
EBITDA per Share	0.02	0.11	-0.2	-0.23	-0.23	-0.23	0.23	0.24	0.24	0.24	0.24	-1.33	-0.39	-0.38
Operating Income per Share	-0.02	-0.11	-0.2	-0.23	-0.23	-0.23	-0.23	-0.24	-0.24	-0.24	-0.24	-1.33	-0.39	-0.35
Basic EPS, GAAP	-0.02	-0.11	-0.2	-0.24	-0.26	-0.28	-0.28	-0.3	-0.32	-0.34	-0.36	-1.33	-0.37	-0.56
Basic EPS from Cont Ops	-0.02	-0.11	-0.2	-0.24	-0.26	-0.28	-0.28	-0.3	-0.32	-0.34	-0.36	-1.33	-0.39	-0.57
Diluted EPS, GAAP	-0.02	-0.01	-0.2	-0.24	-0.26	-0.28	-0.28	-0.3	-0.32	-0.34	-0.36	-1.33	-0.37	-0.56
Diluted EPS from Cont Ops	-0.02	-0.01	-0.2	-0.24	-0.26	-0.28	-0.28	-0.3	-0.32	-0.34	-0.36	-1.33	-0.39	-0.57
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.07	-0.23	-0.23	-0.23	-0.22	-0.25	-0.23	-0.24	-0.23	-0.25	-0.05	-0.13	-0.03
Free Cash Flow per Basic Share	- -	-0.07	-0.23	-0.23	-0.23	-0.22	-0.25	-0.23	-0.24	-0.23	-0.25	-0.09	-0.23	-0.04
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	- -
Book Value per Share	- -	-0.03	-0.14	-0.38	-0.64	-0.91	-1.19	-1.5	-1.82	-2.16	-2.51	0.18	0.17	0.06
Tangible Book Value per Share	- -	-0.03	-0.14	-0.38	-0.64	-0.91	-1.19	-1.5	-1.82	-2.16	-2.51	0.17	0.11	0.05