NEWCARDIO INC

OOTC:NWCIOTC Markets

0.00

USD

0.00

(0.00%)

-0.28EPS

5.20MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-395.31	-286.87	-253.15	-273.18	-446.08
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	28.86	- -	- -	- -	- -	40.83
EBITDA Margin (%)	3.97	- -	- -	- -	- -	-3,643.89
Operating Margin (%)	3.77	- -	- -	- -	- -	-3,674.93
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	214.88
Pretax Margin (%)	- -	- -	- -	- -	- -	- -
Profit Margin (%)	3.77	- -	- -	- -	- -	-4,466.32
Net Income to Common Margin (%)	3.77	- -	- -	- -	- -	-4,466.32
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	5.05	7.56	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Total Debt	- -	- -	5	- -	- -	3
ST Debt	- -	- -	- -	- -	- -	3
LT Debt	- -	- -	5	- -	- -	- -
Total Debt/EBITDA	- -	-0.08	-2.34	- -	- -	-0.32
Net Debt/EBITDA	-0.23	-0.08	-1.63	0.3	0.14	-0.26
Total Debt/EBIT	- -	-0.08	-2.33	- -	- -	-0.32
Net Debt/EBIT	-0.25	-0.08	-1.63	0.3	0.14	-0.26
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	3.73	-5,960,783.33	-114.13	66.16	-64.02	-110.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-1.51	-194.69	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	85,966.67	75.29	- -	- -	- -
Total Debt/Equity (%)	- -	-4.11	-66.11	0.33	- -	-94.95
Total Debt/Capital (%)	- -	-4.29	-195.1	0.33	- -	-1,879.78
Total Debt/Total Assets (%)	- -	244,991.67	75.45	0.22	- -	105.15
Net Debt to Equity	-132.05	-4.11	-46.16	-74.11	94.07	-76.43
Net Debt/Capital (%)	411.99	-4.29	-85.73	-286.29	48.47	-324.35
EBITDA	- -	- -	-2	-8	-10	-9
EBITDA-CapEx	- -	- -	-2	-8	-10	-9
Operating Income (Loss)	- -	- -	-2	-8	-10	-9

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Cash Ratio	0.05	- -	0.71	2.8	1.15	0.16
Current Ratio	0.92	- -	0.71	2.87	1.7	0.72
Quick Ratio	0.66	- -	0.71	2.8	1.15	0.17
CFO/Avg Current Liab	- -	-0.11	-0.23	-0.88	-4	-1.88
Common Equity/Total Assets	3.73	-5,960,783.33	-114.13	66.16	-64.02	-110.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-1.51	-194.69	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	85,966.67	75.29	- -	- -	- -
Total Debt/Equity (%)	- -	-4.11	-66.11	0.33	- -	-94.95
Total Debt/Capital (%)	- -	-4.29	-195.1	0.33	- -	-1,879.78
Total Debt/Total Assets (%)	- -	244,991.67	75.45	0.22	- -	105.15
CFO/Total Liabilities	13.91	-6.91	-8.17	-293.66	-149.67	-75.83
CFO/CapEx	2.42	-6.71	-137	-38.56	-38.15	-49.25
Altman's Z-Score	- -	- -	- -	2.58	-29.95	-30.14

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Accounts Receivable Turnover	- -	- -	- -	- -	- -	12
Days Sales Outstanding	- -	- -	- -	- -	- -	30.42
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Market Capitalization	- -	- -	- -	36	17	26
- Cash & Cash Equivalents	- -	- -	1	2	1	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	5	- -	- -	3
Enterprise Value	- -	- -	- -	32	16	28
Total Capital	- -	-1	-3	3	-1	- -
Total Debt/Capital (%)	- -	-4.29	-195.1	0.33	- -	-1,879.78
Total Debt / EV	- -	- -	- -	- -	- -	0.11
EV/Sales	- -	- -	- -	- -	- -	110.19
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	35	17	24
Diluted Enterprise Value	- -	- -	- -	30	16	27
EV per Share	- -	- -	- -	1.45	0.66	0.93
TTM Sales	1	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	-2	-8	-10	-9
TTM Operating Income	- -	- -	-2	-8	-10	-9
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Price/Free Cash Flow	- -	- -	- -	-7.18	-2.95	-5.23
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	32	16	28
Low Price	- -	- -	- -	0.7	0.37	0.53
EV/Sales	- -	- -	- -	- -	- -	110.19
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	11.61	-11.87	-8.21
Price/Book Value Average	- -	- -	- -	18.23	-15.99	-9.85
Price/Book Value High	- -	- -	- -	35.74	-31.32	-20.99
Price/Book Value Low	- -	- -	- -	4.92	-6.1	-5.13
Price/Tangible Book Value	- -	- -	- -	11.61	-11.87	-8.07
Price/Tangible Book Value Average	- -	- -	- -	18.23	-15.99	-9.68
Price/Tangible Book Value High	- -	- -	- -	35.74	-31.32	-20.63
Price/Tangible Book Value Low	- -	- -	- -	4.92	-6.1	-5.04
Price/Sales	- -	- -	- -	- -	- -	94.46
Price/Sales Average	- -	- -	- -	- -	- -	113.25
Price/Sales High	- -	- -	- -	- -	- -	241.44
Price/Sales Low	- -	- -	- -	- -	- -	58.97
Price/Cash Flow	- -	- -	- -	-7.37	-3.02	-5.33
Price/Cash Flow Average	- -	- -	- -	-11.57	-4.07	-6.39
Price/Cash Flow High	- -	- -	- -	-22.69	-7.98	-13.63
Price/Cash Flow Low	- -	- -	- -	-3.13	-1.55	-3.33
Price/Free Cash Flow Average	- -	- -	- -	-11.28	-3.97	-6.27
Price/Free Cash Flow High	- -	- -	- -	-22.11	-7.78	-13.36
Price/Free Cash Flow Low	- -	- -	- -	-3.05	-1.51	-3.26
EV/Sales Average	- -	- -	- -	- -	- -	130.24
EV/Sales High	- -	- -	- -	- -	- -	267.05
EV/Sales Low	- -	- -	- -	- -	- -	72.32
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	1.65	0.72	0.85
High Price	- -	- -	- -	5.08	1.9	2.17
Enterprise Value Average	- -	- -	- -	52	22	34
Enterprise Value High	- -	- -	- -	107	45	69
Enterprise Value Low	- -	- -	- -	11	8	19

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Shares Outstanding	20	20	20	22	24	31
Diluted Weighted Avg Shares	10	8	15	21	24	29
Basic Weighted Avg Shares	10	4	11	21	24	29
Revenue per Share	0.1	- -	- -	- -	- -	0.01
EBITDA per Share	- -	-0.09	-0.19	-0.37	-0.42	-0.33
Operating Income per Share	- -	-0.09	-0.19	-0.37	-0.42	-0.33
Basic EPS, GAAP	- -	-0.09	-0.85	-0.71	-0.44	-0.4
Basic EPS from Cont Ops	- -	-0.09	-0.85	-0.68	-0.4	-0.4
Diluted EPS, GAAP	- -	-0.04	-0.63	-0.71	-0.44	-0.4
Diluted EPS from Cont Ops	- -	-0.04	-0.63	-0.68	-0.4	-0.4
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.01	-0.1	-0.22	-0.24	-0.16
Free Cash Flow per Basic Share	- -	-0.01	-0.1	-0.23	-0.24	-0.16
Cash & Equivalents per Share	- -	- -	0.32	0.2	0.06	0.02
Book Value per Share	- -	-0.04	-0.36	0.14	-0.06	-0.1
Tangible Book Value per Share	- -	-0.04	-0.36	0.14	-0.06	-0.11

Profitability (USD)

Profitability Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-395.31	-286.87	-253.15	-273.18	-446.08
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	28.86	- -	- -	- -	- -	40.83
EBITDA Margin (%)	3.97	- -	- -	- -	- -	-3,643.89
Operating Margin (%)	3.77	- -	- -	- -	- -	-3,674.93
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	214.88
Pretax Margin (%)	- -	- -	- -	- -	- -	- -
Profit Margin (%)	3.77	- -	- -	- -	- -	-4,466.32
Net Income to Common Margin (%)	3.77	- -	- -	- -	- -	-4,466.32
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	5.05	7.56	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Total Debt	- -	- -	5	- -	- -	3
ST Debt	- -	- -	- -	- -	- -	3
LT Debt	- -	- -	5	- -	- -	- -
Total Debt/EBITDA	- -	-0.08	-2.34	- -	- -	-0.32
Net Debt/EBITDA	-0.23	-0.08	-1.63	0.3	0.14	-0.26
Total Debt/EBIT	- -	-0.08	-2.33	- -	- -	-0.32
Net Debt/EBIT	-0.25	-0.08	-1.63	0.3	0.14	-0.26
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	3.73	-5,960,783.33	-114.13	66.16	-64.02	-110.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-1.51	-194.69	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	85,966.67	75.29	- -	- -	- -
Total Debt/Equity (%)	- -	-4.11	-66.11	0.33	- -	-94.95
Total Debt/Capital (%)	- -	-4.29	-195.1	0.33	- -	-1,879.78
Total Debt/Total Assets (%)	- -	244,991.67	75.45	0.22	- -	105.15
Net Debt to Equity	-132.05	-4.11	-46.16	-74.11	94.07	-76.43
Net Debt/Capital (%)	411.99	-4.29	-85.73	-286.29	48.47	-324.35
EBITDA	- -	- -	-2	-8	-10	-9
EBITDA-CapEx	- -	- -	-2	-8	-10	-9
Operating Income (Loss)	- -	- -	-2	-8	-10	-9

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Cash Ratio	0.05	- -	0.71	2.8	1.15	0.16
Current Ratio	0.92	- -	0.71	2.87	1.7	0.72
Quick Ratio	0.66	- -	0.71	2.8	1.15	0.17
CFO/Avg Current Liab	- -	-0.11	-0.23	-0.88	-4	-1.88
Common Equity/Total Assets	3.73	-5,960,783.33	-114.13	66.16	-64.02	-110.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-1.51	-194.69	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	85,966.67	75.29	- -	- -	- -
Total Debt/Equity (%)	- -	-4.11	-66.11	0.33	- -	-94.95
Total Debt/Capital (%)	- -	-4.29	-195.1	0.33	- -	-1,879.78
Total Debt/Total Assets (%)	- -	244,991.67	75.45	0.22	- -	105.15
CFO/Total Liabilities	13.91	-6.91	-8.17	-293.66	-149.67	-75.83
CFO/CapEx	2.42	-6.71	-137	-38.56	-38.15	-49.25
Altman's Z-Score	- -	- -	- -	2.58	-29.95	-30.14

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Accounts Receivable Turnover	- -	- -	- -	- -	- -	12
Days Sales Outstanding	- -	- -	- -	- -	- -	30.42
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Market Capitalization	- -	- -	- -	36	17	26
- Cash & Cash Equivalents	- -	- -	1	2	1	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	5	- -	- -	3
Enterprise Value	- -	- -	- -	32	16	28
Total Capital	- -	-1	-3	3	-1	- -
Total Debt/Capital (%)	- -	-4.29	-195.1	0.33	- -	-1,879.78
Total Debt / EV	- -	- -	- -	- -	- -	0.11
EV/Sales	- -	- -	- -	- -	- -	110.19
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	35	17	24
Diluted Enterprise Value	- -	- -	- -	30	16	27
EV per Share	- -	- -	- -	1.45	0.66	0.93
TTM Sales	1	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	-2	-8	-10	-9
TTM Operating Income	- -	- -	-2	-8	-10	-9
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Price/Free Cash Flow	- -	- -	- -	-7.18	-2.95	-5.23
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	32	16	28
Low Price	- -	- -	- -	0.7	0.37	0.53
EV/Sales	- -	- -	- -	- -	- -	110.19
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	11.61	-11.87	-8.21
Price/Book Value Average	- -	- -	- -	18.23	-15.99	-9.85
Price/Book Value High	- -	- -	- -	35.74	-31.32	-20.99
Price/Book Value Low	- -	- -	- -	4.92	-6.1	-5.13
Price/Tangible Book Value	- -	- -	- -	11.61	-11.87	-8.07
Price/Tangible Book Value Average	- -	- -	- -	18.23	-15.99	-9.68
Price/Tangible Book Value High	- -	- -	- -	35.74	-31.32	-20.63
Price/Tangible Book Value Low	- -	- -	- -	4.92	-6.1	-5.04
Price/Sales	- -	- -	- -	- -	- -	94.46
Price/Sales Average	- -	- -	- -	- -	- -	113.25
Price/Sales High	- -	- -	- -	- -	- -	241.44
Price/Sales Low	- -	- -	- -	- -	- -	58.97
Price/Cash Flow	- -	- -	- -	-7.37	-3.02	-5.33
Price/Cash Flow Average	- -	- -	- -	-11.57	-4.07	-6.39
Price/Cash Flow High	- -	- -	- -	-22.69	-7.98	-13.63
Price/Cash Flow Low	- -	- -	- -	-3.13	-1.55	-3.33
Price/Free Cash Flow Average	- -	- -	- -	-11.28	-3.97	-6.27
Price/Free Cash Flow High	- -	- -	- -	-22.11	-7.78	-13.36
Price/Free Cash Flow Low	- -	- -	- -	-3.05	-1.51	-3.26
EV/Sales Average	- -	- -	- -	- -	- -	130.24
EV/Sales High	- -	- -	- -	- -	- -	267.05
EV/Sales Low	- -	- -	- -	- -	- -	72.32
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	1.65	0.72	0.85
High Price	- -	- -	- -	5.08	1.9	2.17
Enterprise Value Average	- -	- -	- -	52	22	34
Enterprise Value High	- -	- -	- -	107	45	69
Enterprise Value Low	- -	- -	- -	11	8	19

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Shares Outstanding	20	20	20	22	24	31
Diluted Weighted Avg Shares	10	8	15	21	24	29
Basic Weighted Avg Shares	10	4	11	21	24	29
Revenue per Share	0.1	- -	- -	- -	- -	0.01
EBITDA per Share	- -	-0.09	-0.19	-0.37	-0.42	-0.33
Operating Income per Share	- -	-0.09	-0.19	-0.37	-0.42	-0.33
Basic EPS, GAAP	- -	-0.09	-0.85	-0.71	-0.44	-0.4
Basic EPS from Cont Ops	- -	-0.09	-0.85	-0.68	-0.4	-0.4
Diluted EPS, GAAP	- -	-0.04	-0.63	-0.71	-0.44	-0.4
Diluted EPS from Cont Ops	- -	-0.04	-0.63	-0.68	-0.4	-0.4
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.01	-0.1	-0.22	-0.24	-0.16
Free Cash Flow per Basic Share	- -	-0.01	-0.1	-0.23	-0.24	-0.16
Cash & Equivalents per Share	- -	- -	0.32	0.2	0.06	0.02
Book Value per Share	- -	-0.04	-0.36	0.14	-0.06	-0.1
Tangible Book Value per Share	- -	-0.04	-0.36	0.14	-0.06	-0.11