KIWIBOX COM INC Financial Ratios — KIWB Stock

Profitability (USD)

	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	2016 Y
As of date	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	12/31/2016

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-206.39	-252.26	-309.54	-371.38	-1,137.71	-228.97	-327.79	-1,793.89	-2,580.71	-140.32	-185.31	-197.7	-2,217.56	-1,541.43	-1,598.27
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	56.19	3.94	-27.97	19.96	-205.02	- -	37.72	23.16	-86.12	17.1	12.08	36.6	14.55	22.54	32.72
EBITDA Margin (%)	-715.3	-1,398.94	-2,025.09	-1,190.65	-7,082.24	-5,269.47	-10,248.89	-3,079.76	-55,876.61	-225.23	-92.92	-777.85	-3,684.02	-4,752.06	-10,666.99
Operating Margin (%)	-770.89	-1,508.87	-2,161.4	-1,271.77	-7,792.01	-8,229.39	-5,163.36	-3,191.19	-57,951.25	-250.26	-113.71	-135.59	-3,704.06	-4,767.39	-10,686.49
Incremental Operating Margin (%)	- -	- -	457.43	330.71	920.82	- -	- -	- -	- -	- -	- -	- -	10.55	- -	1,093.19
Pretax Margin (%)	-770.39	-1,565.45	-2,213.72	-1,280.66	-8,236.73	-13,049.76	-9,245.49	-4,837.39	-194,799.51	-990.56	-879.76	-743.55	-13,172.64	-18,667.02	-41,346.73
Profit Margin (%)	-715.31	-1,440.16	-2,037.64	-1,170.26	-8,166	-13,049.76	-9,245.49	-4,837.39	-194,819.62	-984.05	-953.28	-744.31	-13,172.64	-18,667.02	-41,346.73
Net Income to Common Margin (%)	-747.91	-1,517.96	-3,517.51	-1,235.28	-9,378.68	-13,229.56	-9,331.88	-4,939	-197,333.74	-992.6	-956.76	-749.8	-13,312.11	-18,882.84	-41,780.54
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	4.36	5.13	40.7	5.26	12.93	1.36	0.93	2.06	1.27	0.86	0.36	0.73	1.05	1.14	1.04
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	2016 Y
As of date	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	12/31/2016

Total Debt	- -	- -	- -	- -	- -	- -	- -	1	2	- -	- -	10	12	13	14
ST Debt	- -	- -	- -	- -	- -	- -	- -	1	2	- -	- -	10	12	13	14
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.16	-0.2	-0.1	-0.1	-0.14	-0.31	-0.06	-0.75	-2.19	-0.13	-0.29	-1.44	-8.62	-11.36	-11.23
Net Debt/EBITDA	-0.16	-0.15	-0.08	-0.05	-0.12	-0.01	-0.06	-0.75	-2.19	0.02	-0.24	-1.44	-8.62	-11.36	-11.21
Total Debt/EBIT	-0.15	-0.18	-0.09	-0.1	-0.13	-0.2	-0.06	-0.72	-2.11	-0.12	-0.23	-1.41	-8.57	-11.33	-11.21
Net Debt/EBIT	-0.15	-0.14	-0.07	-0.05	-0.11	-0.01	-0.06	-0.72	-2.11	0.01	-0.2	-1.41	-8.57	-11.33	-11.19
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-381.46	-2.2	-0.51	-0.34	-0.16	-2.2	-0.38	-0.31	-0.34
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-388.16	-2.24	-0.57	-0.36	-0.17	-2.2	-0.39	-0.31	-0.34
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-192.18	-2.28	-0.52	-0.38	-0.2	-0.38	-0.39	-0.31	-0.34
Interest Expense	- -	- -	- -	- -	- -	- -	- -	1	2	4	8	3	4	4	4
Common Equity/Total Assets	-36.33	-40.85	-70.76	-128.91	-1,481.48	-96.1	-3,863.68	-1,534.53	-3,613.82	-99.61	-276.76	-16,433.09	-11,010.97	-11,904.21	-12,734.94
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	206.16	148.63	-0.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	21.56	11.15	0.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-128.79	-118.38	-49.28	-35.17	-19	-15.62	-7	-53.62	-41.44	-2.11	-2.06	-40.34	-37.94	-36.4	-35.23
Total Debt/Capital (%)	447.3	644	-97.16	-54.25	-23.45	-18.51	-7.53	-115.61	-70.75	-2.16	-2.1	-67.62	-61.13	-57.24	-54.39
Total Debt/Total Assets (%)	46.77	48.32	34.85	45.32	281.43	15.01	270.55	822.78	1,497.37	2.1	5.69	6,629.28	4,177.4	4,333.68	4,486.34
Net Debt to Equity	-125.83	-91.6	-40.03	-17.31	-15.75	-0.43	-6.9	-53.5	-41.43	0.27	-1.76	-40.33	-37.94	-36.4	-35.19
Net Debt/Capital (%)	487.1	-1,213.52	-66.82	-20.93	-18.7	-0.43	-7.42	-115.07	-70.73	0.27	-1.79	-67.58	-61.13	-57.24	-54.3
EBITDA	-3	-2	-2	-2	-3	-2	-6	-2	-1	-1	-1	-7	-1	-1	-1
EBITDA-CapEx	-3	-2	-2	-2	-3	-2	-6	-2	-1	-1	-1	-7	-1	-1	-1
Operating Income (Loss)	-3	-2	-3	-2	-4	-2	-3	-2	-1	-2	-2	-1	-1	-1	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2016 Y
As of date	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	12/31/2016

Cash Ratio	0.01	0.08	0.04	0.1	0.03	0.07	- -	- -	- -	0.01	- -	- -	- -	- -	- -
Current Ratio	0.09	0.19	0.16	0.14	0.05	0.08	0.01	0.04	0.01	0.05	0.02	- -	0.01	0.01	0.01
Quick Ratio	0.06	0.11	0.07	0.12	0.03	0.08	- -	- -	- -	0.05	0.01	- -	- -	- -	- -
CFO/Avg Current Liab	-1.56	-1.63	-1.43	-1.29	-0.82	-0.28	-0.49	-0.42	-0.23	-0.09	-0.05	-0.05	-0.05	-0.03	-0.03
Common Equity/Total Assets	-36.33	-40.85	-70.76	-128.91	-1,481.48	-96.1	-3,863.68	-1,534.53	-3,613.82	-99.61	-276.76	-16,433.09	-11,010.97	-11,904.21	-12,734.94
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	206.16	148.63	-0.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	21.56	11.15	0.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-128.79	-118.38	-49.28	-35.17	-19	-15.62	-7	-53.62	-41.44	-2.11	-2.06	-40.34	-37.94	-36.4	-35.23
Total Debt/Capital (%)	447.3	644	-97.16	-54.25	-23.45	-18.51	-7.53	-115.61	-70.75	-2.16	-2.1	-67.62	-61.13	-57.24	-54.39
Total Debt/Total Assets (%)	46.77	48.32	34.85	45.32	281.43	15.01	270.55	822.78	1,497.37	2.1	5.69	6,629.28	4,177.4	4,333.68	4,486.34
CFO/Total Liabilities	-162.77	-141.23	-145.43	-127.96	-59.41	-19.97	-54.05	-68.64	-15.73	-5.83	-3.74	-4.54	-4.66	-3.03	-3.21
CFO/CapEx	-156.01	-498.26	-323.65	-270.25	-176.7	-94.33	-26.18	-59.94	-6.98	-11.18	-14.05	-323.8	-364.63	-627.47	-362.53
Altman's Z-Score	-38.41	-40.74	-63.85	-96.6	-384.13	-125.47	-1,012.4	-611.72	-1,387.48	-47.18	-225.09	-932.98	-566.96	-571.83	-578.7

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2016 Y
As of date	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	12/31/2016

Accounts Receivable Turnover	1.72	3.98	3.67	7.16	4.27	7.47	6.72	8.55	1.78	3.12	4.78	7.92	2.2	0.59	0.2
Days Sales Outstanding	211.89	91.77	99.53	50.96	85.56	48.83	54.34	42.69	205.41	116.89	76.3	46.09	165.81	615.02	1,785.51
Inventory Turnover	- -	5.79	9.42	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	63.04	38.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.46	0.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	801.89	1,076.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	-647.08	-938.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	28.74	60.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2016 Y
As of date	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	12/31/2016

Market Capitalization	10	11	16	11	6	9	10	9	8	20	5	3	1	1	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	1	2	- -	- -	10	12	13	14
Enterprise Value	10	11	16	11	6	9	10	10	11	20	5	14	12	14	15
Total Capital	- -	- -	- -	- -	-2	-3	-5	-1	-4	-8	-19	-15	-19	-22	-26
Total Debt/Capital (%)	447.3	644	-97.16	-54.25	-23.45	-18.51	-7.53	-115.61	-70.75	-2.16	-2.1	-67.62	-61.13	-57.24	-54.39
Total Debt / EV	0.04	0.04	0.01	0.02	0.08	0.05	0.03	0.11	0.23	0.01	0.08	0.77	0.94	0.95	0.96
EV/Sales	27.49	67.99	131.98	57.12	125.21	310.61	173	203.1	5,253.99	34.08	3.32	14.46	337.89	568.94	1,247.29
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	7	10	13	11	5	9	9	8	8	18	4	3	1	1	1
Diluted Enterprise Value	8	10	13	11	5	9	9	10	11	18	5	13	12	14	15
EV per Share	0.17	0.15	0.13	0.08	0.03	0.04	0.02	0.02	0.02	0.03	0.01	0.02	0.02	0.02	0.02
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -
TTM EBITDA	-3	-2	-2	-2	-3	-2	-6	-2	-1	-1	-1	-7	-1	-1	-1
TTM Operating Income	-3	-2	-3	-2	-4	-2	-3	-2	-1	-2	-2	-1	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2016 Y
As of date	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	12/31/2016

Price/Free Cash Flow	-3.44	-5.26	-7.45	-7.02	-3.1	-6.69	-3.08	-5.27	-7.34	-17.42	-4.2	-2.59	-0.52	-0.63	-0.46
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	10	11	16	11	6	9	10	10	11	20	5	14	12	14	15
Low Price	0.08	0.06	0.09	0.04	0.02	0.02	0.01	0.01	- -	0.01	- -	- -	- -	- -	- -
EV/Sales	27.49	67.99	131.98	57.12	125.21	310.61	173	203.1	5,253.99	34.08	3.32	14.46	337.89	568.94	1,247.29
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	-28.87	-28.26	-33.08	-16.11	-2.23	-2.98	-1.97	-4.19	-1.37	-2.49	-0.24	-0.12	-0.02	-0.02	-0.02
Price/Book Value Average	-28.94	-18.34	-31.99	-17.21	-4.65	-3.94	-1.58	-3.45	-0.86	-2.61	-0.86	-0.15	-0.08	-0.03	-0.02
Price/Book Value High	-52.33	-29.23	-50.9	-37.67	-9.44	-7.15	-3.03	-8.59	-1.74	-4.28	-1.78	-0.39	-0.2	-0.1	-0.04
Price/Book Value Low	-14.44	-10.91	-21.63	-8.58	-1.84	-1.32	-0.74	-1.32	-0.34	-0.61	-0.14	-0.03	-0.02	-0.02	-0.01
Price/Tangible Book Value	-28.87	-28.26	-33.08	-16.11	-2.23	-1.6	-1.95	-4.15	-1.34	-1.43	-0.18	-0.12	-0.02	-0.02	-0.02
Price/Tangible Book Value Average	-28.94	-18.34	-31.99	-17.21	-4.65	-2.12	-1.56	-3.42	-0.85	-1.5	-0.64	-0.15	-0.08	-0.03	-0.02
Price/Tangible Book Value High	-52.33	-29.23	-50.9	-37.67	-9.44	-3.84	-3	-8.52	-1.71	-2.46	-1.34	-0.39	-0.2	-0.1	-0.04
Price/Tangible Book Value Low	-14.44	-10.91	-21.63	-8.58	-1.84	-0.71	-0.73	-1.31	-0.33	-0.35	-0.11	-0.03	-0.02	-0.02	-0.01
Price/Sales	19.28	59.81	103.42	56.1	103.77	286.65	150.72	168.38	4,000.1	30.39	2.97	3.28	20.46	28.8	51.07
Price/Sales Average	19.32	38.81	100.01	59.91	216.62	379.33	121.09	138.95	2,531.21	31.9	10.63	4.01	69.34	44.21	54.4
Price/Sales High	34.94	61.87	159.11	131.14	440.14	687.96	232.36	345.62	5,091.04	52.24	22.14	10.86	165.55	144.01	128.1
Price/Sales Low	9.64	23.1	67.62	29.87	85.88	126.94	56.52	53.17	993.96	7.4	1.77	0.87	20.46	25.92	23.29
Price/Cash Flow	-3.46	-5.27	-7.48	-7.04	-3.12	-6.76	-3.2	-5.35	-8.39	-18.98	-4.5	-2.6	-0.52	-0.63	-0.46
Price/Cash Flow Average	-3.47	-3.42	-7.23	-7.52	-6.5	-8.94	-2.57	-4.42	-5.31	-19.92	-16.11	-3.17	-1.76	-0.97	-0.49
Price/Cash Flow High	-6.27	-5.46	-11.5	-16.46	-13.21	-16.22	-4.93	-10.99	-10.68	-32.63	-33.57	-8.6	-4.21	-3.17	-1.17
Price/Cash Flow Low	-1.73	-2.04	-4.89	-3.75	-2.58	-2.99	-1.2	-1.69	-2.08	-4.62	-2.69	-0.69	-0.52	-0.57	-0.21
Price/Free Cash Flow Average	-3.45	-3.42	-7.21	-7.49	-6.47	-8.85	-2.48	-4.35	-4.64	-18.29	-15.04	-3.16	-1.76	-0.97	-0.49
Price/Free Cash Flow High	-6.23	-5.44	-11.47	-16.4	-13.14	-16.05	-4.75	-10.81	-9.34	-29.95	-31.34	-8.57	-4.2	-3.17	-1.16
Price/Free Cash Flow Low	-1.72	-2.03	-4.87	-3.74	-2.56	-2.96	-1.16	-1.66	-1.82	-4.24	-2.51	-0.69	-0.52	-0.57	-0.21
EV/Sales Average	27.55	44.88	127.67	60.96	252.37	410.89	140.15	171.62	3,773.43	35.77	11.32	15.18	386.76	584.39	1,250.63
EV/Sales High	48.9	70.26	202.2	132.71	504.24	744.82	263.53	392.66	6,353.59	58.62	23.34	22.07	482.98	684.48	1,324.37
EV/Sales Low	14.32	27.58	86.84	30.7	105.05	137.81	68.54	79.88	2,223.96	8.27	2.08	12.04	337.89	566.05	1,219.5
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	0.16	0.14	0.13	0.08	0.03	0.04	0.02	0.02	0.02	0.03	0.01	- -	- -	- -	- -
High Price	0.29	0.15	0.2	0.18	0.12	0.08	0.04	0.04	0.02	0.06	0.05	0.01	0.01	0.01	- -
Enterprise Value Average	10	7	16	12	12	12	8	9	8	21	17	14	14	14	15
Enterprise Value High	18	11	25	25	24	22	16	20	13	35	34	21	18	16	16
Enterprise Value Low	5	4	11	6	5	4	4	4	5	5	3	11	12	13	14

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2016 Y
As of date	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	12/31/2016

Shares Outstanding	61	74	122	139	192	264	414	478	498	586	679	684	684	686	688
Diluted Weighted Avg Shares	45	67	97	138	171	244	373	447	494	522	651	681	684	684	688
Basic Weighted Avg Shares	45	67	97	138	171	244	373	447	494	522	651	681	684	684	688
Revenue per Share	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.06	-0.03	-0.03	-0.02	-0.02	-0.01	-0.02	- -	- -	- -	- -	-0.01	- -	- -	- -
Operating Income per Share	-0.06	-0.04	-0.03	-0.02	-0.02	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.06	-0.04	-0.04	-0.02	-0.03	-0.02	-0.01	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.01	-0.01
Basic EPS from Cont Ops	-0.06	-0.03	-0.03	-0.02	-0.02	-0.02	-0.01	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.01	-0.01
Diluted EPS, GAAP	-0.06	-0.04	-0.04	-0.02	-0.03	-0.02	-0.01	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.01	-0.01
Diluted EPS from Cont Ops	-0.06	-0.03	-0.03	-0.02	-0.02	-0.02	-0.01	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.01	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.05	-0.03	-0.02	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.05	-0.03	-0.02	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-0.01	-0.01	- -	- -	-0.01	-0.01	-0.01	- -	-0.01	-0.01	-0.03	-0.04	-0.04	-0.05	-0.06
Tangible Book Value per Share	-0.01	-0.01	- -	- -	-0.01	-0.02	-0.01	- -	-0.01	-0.02	-0.04	-0.04	-0.04	-0.05	-0.06