Oncologix Tech, Inc. Financial Ratios — OCLG Stock

Profitability (USD)

	2000 Y	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
As of date	08/31/2000	08/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	08/31/2007	08/31/2008	08/31/2009	08/31/2010	08/31/2011	08/31/2012	08/31/2013	08/31/2014

Return on Common Equity (%)	-39.29	-32.44	-66.16	-76.86	-258.56	-213.28	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-38.04	-30.27	-53.07	-63.48	-204.79	-111.97	-1,079.16	-1,192.83	-1,075.89	-1,967.66	-3,713.95	-1,387.29	-2,622.66	-64.06	-62.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-80.4	-0.89	-35.04	12.51	36.67	36.89	38.64	- -	- -	- -	- -	- -	- -	19.88	16.71
EBITDA Margin (%)	-4,224.22	-415.42	-226.32	-114.51	-166.07	-37.26	-501.46	- -	- -	- -	- -	- -	- -	-115.1	-14.93
Operating Margin (%)	-9,615.35	-816.83	-441.07	-266.17	-260.16	-48.7	-514.52	- -	- -	- -	- -	- -	- -	-117.33	-15.55
Incremental Operating Margin (%)	- -	- -	- -	185.4	- -	- -	1,420.57	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-267.54	-38.28
Profit Margin (%)	-10,240.02	-770.95	-519.5	-328.34	-316.28	-50.06	-518.37	- -	- -	- -	- -	- -	- -	-267.55	-35.68
Net Income to Common Margin (%)	-10,240.02	-813.93	-609.9	-346.35	-316.98	-50.06	-518.37	- -	- -	- -	- -	- -	- -	-267.55	-35.68
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	5.28	14.83	5.2	0.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-39.29	-30.73	-56.34	-72.86	-257.98	-213.28	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2000 Y	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
As of date	08/31/2000	08/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	08/31/2007	08/31/2008	08/31/2009	08/31/2010	08/31/2011	08/31/2012	08/31/2013	08/31/2014

Total Debt	- -	- -	- -	1	- -	- -	1	2	2	1	- -	- -	- -	1	2
ST Debt	- -	- -	- -	1	- -	- -	1	2	1	1	- -	- -	- -	1	2
LT Debt	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	1	- -
Total Debt/EBITDA	- -	- -	-0.08	-0.36	-0.06	-0.15	-0.15	-3.08	-3.82	-4.1	-2.3	-0.77	-2.75	-4.86	-3.48
Net Debt/EBITDA	2.13	0.14	0.06	-0.22	0.06	0.01	-0.09	-2.9	-3.8	-4.1	-2.24	-0.71	-2.74	-4.72	-3.45
Total Debt/EBIT	- -	- -	-0.04	-0.15	-0.04	-0.11	-0.15	-3.07	-3.81	-4.09	-2.28	-0.76	-2.74	-4.77	-3.34
Net Debt/EBIT	0.94	0.07	0.03	-0.09	0.04	- -	-0.09	-2.89	-3.79	-4.08	-2.22	-0.71	-2.73	-4.63	-3.31
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-0.6	-0.36	-0.56	-2.38	-5.92	-3.62	-1.51	-0.68
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	-0.6	-0.36	-0.56	-2.38	-5.92	-3.67	-1.51	-0.68
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-0.6	-0.36	-0.56	-2.39	-5.97	-3.64	-1.54	-0.71
Interest Expense	- -	- -	- -	- -	- -	- -	- -	1	2	1	- -	- -	- -	- -	1
Common Equity/Total Assets	98.48	98.54	88.99	84.04	50.51	56.51	-90.03	-330.4	-1,038.66	-8,467.97	-3,191.95	-4,187.85	-9,118.74	-17.57	-31.14
Long-Term Debt/Equity (%)	- -	- -	- -	0.15	0.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	0.14	0.4	- -	- -	174.8	-326.32	-104.52	-228.19	- -	-158.34	80.71	31.72
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.13	0.29	- -	- -	112.29	337.38	1,692.82	1,950.83	- -	5,621	39.9	18.53
Total Debt/Equity (%)	0.01	- -	2.4	12.53	43.64	32.19	-149.89	-119.45	-90.04	-80.9	-73.36	-23.18	-61.29	-378.72	-287.67
Total Debt/Capital (%)	0.01	- -	2.35	11.13	30.38	24.35	300.43	614.24	-904.48	-423.67	-275.37	-30.18	-158.34	135.88	153.28
Total Debt/Total Assets (%)	0.01	- -	2.14	10.54	22.11	18.22	134.85	394.57	935.15	6,861.64	2,354.18	975.86	5,621	67.17	89.55
Net Debt to Equity	-18.91	-2.57	-1.76	7.67	-43.55	-1.16	-89.16	-112.45	-89.65	-80.86	-71.58	-21.47	-60.96	-367.78	-285.04
Net Debt/Capital (%)	-23.31	-2.64	-1.79	7.11	-76.36	-1.17	-822.58	903.24	-865.94	-422.55	-251.92	-27.34	-156.16	137.34	154.04
EBITDA	-1	-2	-2	-2	-4	-1	-6	-1	-1	- -	- -	- -	- -	- -	-1
EBITDA-CapEx	-2	-3	-3	-2	-4	-1	-6	-1	-1	- -	- -	- -	- -	- -	-1
Operating Income (Loss)	-3	-4	-5	-4	-6	-1	-6	-1	-1	- -	- -	- -	- -	- -	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2000 Y	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
As of date	08/31/2000	08/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	08/31/2007	08/31/2008	08/31/2009	08/31/2010	08/31/2011	08/31/2012	08/31/2013	08/31/2014

Cash Ratio	12.26	1.87	0.36	0.25	0.89	0.44	0.29	0.07	0.01	- -	0.04	0.02	0.01	0.02	0.01
Current Ratio	12.37	2.2	0.5	0.39	1.15	0.86	0.36	0.19	0.05	0.01	0.07	0.02	0.02	0.14	0.11
Quick Ratio	12.26	1.98	0.43	0.33	1.07	0.75	0.34	0.07	0.01	- -	0.04	0.02	0.01	0.09	0.1
CFO/Avg Current Liab	-5.85	-5.97	-2.87	-1.71	-0.65	-1.71	-0.76	-1.91	-0.67	-0.08	-0.26	-0.39	-0.27	-0.12	-0.32
Common Equity/Total Assets	98.48	98.54	88.99	84.04	50.51	56.51	-90.03	-330.4	-1,038.66	-8,467.97	-3,191.95	-4,187.85	-9,118.74	-17.57	-31.14
Long-Term Debt/Equity (%)	- -	- -	- -	0.15	0.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	0.14	0.4	- -	- -	174.8	-326.32	-104.52	-228.19	- -	-158.34	80.71	31.72
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.13	0.29	- -	- -	112.29	337.38	1,692.82	1,950.83	- -	5,621	39.9	18.53
Total Debt/Equity (%)	0.01	- -	2.4	12.53	43.64	32.19	-149.89	-119.45	-90.04	-80.9	-73.36	-23.18	-61.29	-378.72	-287.67
Total Debt/Capital (%)	0.01	- -	2.35	11.13	30.38	24.35	300.43	614.24	-904.48	-423.67	-275.37	-30.18	-158.34	135.88	153.28
Total Debt/Total Assets (%)	0.01	- -	2.14	10.54	22.11	18.22	134.85	394.57	935.15	6,861.64	2,354.18	975.86	5,621	67.17	89.55
CFO/Total Liabilities	-681.65	-680.85	-166.31	-183.28	-96.61	-280.4	-43.74	-116.76	-47.41	-7.11	-36.95	-26.95	-20.1	-4.42	-22.5
CFO/CapEx	-2.59	-0.8	-9.92	-12.32	-5.3	-15.69	-13.68	-1,068.89	- -	- -	-400.26	- -	-71.19	- -	-717.47
Altman's Z-Score	38.35	110.61	1.19	-27.31	-60.52	-80.91	-110.83	-117.09	-333.63	-3,903.07	-4,398.5	-5,376.57	-108.74	-276.61	-207.87

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2000 Y	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
As of date	08/31/2000	08/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	08/31/2007	08/31/2008	08/31/2009	08/31/2010	08/31/2011	08/31/2012	08/31/2013	08/31/2014

Accounts Receivable Turnover	- -	- -	23.21	19.99	28.22	21.96	19.88	- -	- -	- -	- -	- -	- -	4.51	22.86
Days Sales Outstanding	- -	- -	15.72	18.26	12.94	16.62	18.36	- -	- -	- -	- -	- -	- -	80.94	15.97
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.52	97.95
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.16	3.73
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.44	3.76
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	835.15	97.03
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-725.05	-77.34
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	51.77	12.24
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2000 Y	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
As of date	08/31/2000	08/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	08/31/2007	08/31/2008	08/31/2009	08/31/2010	08/31/2011	08/31/2012	08/31/2013	08/31/2014

Market Capitalization	15	33	24	17	8	10	15	18	5	6	4	4	2	1	1
- Cash & Cash Equivalents	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1	- -	- -	1	2	2	1	- -	- -	- -	1	2
Enterprise Value	12	32	24	17	8	10	16	21	7	8	5	4	2	2	3
Total Capital	14	11	9	5	1	- -	- -	- -	- -	- -	- -	- -	- -	1	1
Total Debt/Capital (%)	0.01	- -	2.35	11.13	30.38	24.35	300.43	614.24	-904.48	-423.67	-275.37	-30.18	-158.34	135.88	153.28
Total Debt / EV	- -	- -	0.01	0.04	0.03	0.01	0.06	0.12	0.31	0.19	0.09	0.04	0.17	0.64	0.71
EV/Sales	435.13	65.62	22.75	11.7	3.69	6.77	13.29	- -	- -	- -	- -	- -	- -	8.75	0.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	14	25	23	13	7	10	15	17	4	5	4	4	2	1	1
Diluted Enterprise Value	12	25	23	14	7	10	16	20	6	7	4	4	2	2	3
EV per Share	14.92	11.09	5.84	2.33	0.9	0.96	1.33	1.17	0.26	0.2	0.1	0.08	0.04	0.03	0.02
TTM Sales	- -	- -	1	1	2	2	1	- -	- -	- -	- -	- -	- -	- -	4
TTM EBITDA	-1	-2	-2	-2	-4	-1	-6	-1	-1	- -	- -	- -	- -	- -	-1
TTM Operating Income	-3	-4	-5	-4	-6	-1	-6	-1	-1	- -	- -	- -	- -	- -	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2000 Y	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
As of date	08/31/2000	08/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	08/31/2007	08/31/2008	08/31/2009	08/31/2010	08/31/2011	08/31/2012	08/31/2013	08/31/2014

Price/Free Cash Flow	-7.29	-10.03	-12.23	-7.42	-13.62	-17.23	-25.59	-5.6	-2.8	-39.36	-17.78	-21.47	-13.49	-6.37	-0.98
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	12	32	24	17	8	10	16	21	7	8	5	4	2	2	3
Low Price	6	2.2	1.44	0.96	0.44	0.4	0.6	0.8	0.06	0.04	0.05	0.04	0.01	0.01	- -
EV/Sales	435.13	65.62	22.75	11.7	3.69	6.77	13.29	- -	- -	- -	- -	- -	- -	8.75	0.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	1.1	2.94	2.87	3.5	17.43	40.4	-25.02	-9.12	-2.05	-3.43	-7.06	-6.34	-2.96	-2.27	-1.21
Price/Book Value Average	1.53	2.27	2.46	4.02	22.83	33.47	-22.87	-13.06	-7	-3.01	-12.75	-7.82	-5.39	-3.67	-2
Price/Book Value High	2.57	6.32	5.92	9.89	53.06	48.81	-35.19	-17.54	-17.31	-6.01	-28.6	-12.04	-12.81	-55.92	-5.87
Price/Book Value Low	0.37	0.58	0.7	1.47	8.34	16.83	-11.73	-7.02	-0.73	-0.86	-3.81	-3.17	-1.18	-1.06	-0.57
Price/Tangible Book Value	2.93	8.22	8.97	37.89	17.43	40.4	-25.02	-9.12	-2.05	-3.43	-7.06	-6.34	-2.96	-0.39	-0.33
Price/Tangible Book Value Average	4.05	6.33	7.68	43.5	22.83	33.47	-22.87	-13.06	-7	-3.01	-12.75	-7.82	-5.39	-0.63	-0.54
Price/Tangible Book Value High	6.83	17.65	18.48	107.03	53.06	48.81	-35.19	-17.54	-17.31	-6.01	-28.6	-12.04	-12.81	-9.59	-1.58
Price/Tangible Book Value Low	0.98	1.62	2.2	15.96	8.34	16.83	-11.73	-7.02	-0.73	-0.86	-3.81	-3.17	-1.18	-0.18	-0.15
Price/Sales	505.6	51.17	22.08	9.08	3.31	6.62	13	- -	- -	- -	- -	- -	- -	2.76	0.17
Price/Sales Average	699.98	39.37	18.91	10.43	4.34	5.48	11.88	- -	- -	- -	- -	- -	- -	4.46	0.28
Price/Sales High	1,179.73	109.82	45.52	25.65	10.09	8	18.28	- -	- -	- -	- -	- -	- -	67.88	0.81
Price/Sales Low	168.53	10.05	5.41	3.82	1.58	2.76	6.09	- -	- -	- -	- -	- -	- -	1.29	0.08
Price/Cash Flow	-10.1	-22.58	-13.46	-8.02	-16.19	-18.33	-27.46	-5.61	-2.8	-39.36	-17.83	-21.47	-13.68	-6.37	-0.98
Price/Cash Flow Average	-13.98	-17.37	-11.53	-9.21	-21.2	-15.18	-25.09	-8.03	-9.55	-34.57	-32.22	-26.5	-24.93	-10.29	-1.61
Price/Cash Flow High	-23.57	-48.46	-27.75	-22.66	-49.27	-22.14	-38.61	-10.79	-23.61	-69.06	-72.27	-40.79	-59.29	-156.68	-4.72
Price/Cash Flow Low	-3.37	-4.43	-3.3	-3.38	-7.74	-7.64	-12.87	-4.31	-1	-9.87	-9.64	-10.74	-5.47	-2.98	-0.46
Price/Free Cash Flow Average	-10.09	-7.72	-10.47	-8.52	-17.84	-14.27	-23.38	-8.03	-9.55	-34.57	-32.14	-26.5	-24.59	-10.29	-1.61
Price/Free Cash Flow High	-17	-21.53	-25.21	-20.96	-41.45	-20.82	-35.98	-10.78	-23.61	-69.06	-72.09	-40.79	-58.47	-156.68	-4.71
Price/Free Cash Flow Low	-2.43	-1.97	-3	-3.12	-6.51	-7.18	-11.99	-4.31	-1	-9.87	-9.61	-10.74	-5.4	-2.98	-0.46
EV/Sales Average	637.01	50.35	19.45	13.39	4.86	5.61	12.19	- -	- -	- -	- -	- -	- -	10.8	0.88
EV/Sales High	1,135.28	141.57	47.06	32.57	11.42	8.19	18.51	- -	- -	- -	- -	- -	- -	87.26	1.58
EV/Sales Low	85.05	12.39	5.45	5.08	1.72	2.82	6.47	- -	- -	- -	- -	- -	- -	6.98	0.62
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	18	11.2	5.88	2.28	0.92	0.96	1.28	1.04	0.18	0.16	0.09	0.08	0.03	0.01	0.01
High Price	42	24.04	12.12	6.44	2.8	1.16	1.8	2	1.52	0.28	0.36	0.15	0.13	0.27	0.03
Enterprise Value Average	18	25	21	20	10	9	14	29	20	7	8	5	4	3	3
Enterprise Value High	33	70	50	48	25	13	22	38	45	12	17	8	8	21	6
Enterprise Value Low	2	6	6	7	4	4	8	16	4	3	3	2	1	2	2

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2000 Y	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
As of date	08/31/2000	08/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	08/31/2007	08/31/2008	08/31/2009	08/31/2010	08/31/2011	08/31/2012	08/31/2013	08/31/2014

Shares Outstanding	1	3	4	7	9	11	12	18	28	39	47	51	58	75	135
Diluted Weighted Avg Shares	1	2	4	6	8	11	12	17	20	32	46	48	54	62	103
Basic Weighted Avg Shares	1	2	4	6	8	11	12	17	20	32	46	48	54	62	103
Revenue per Share	0.04	0.22	0.27	0.25	0.28	0.15	0.1	- -	- -	- -	- -	- -	- -	- -	0.04
EBITDA per Share	-1.5	-0.91	-0.6	-0.29	-0.46	-0.05	-0.49	-0.05	-0.03	-0.01	- -	- -	- -	- -	-0.01
Operating Income per Share	-3.42	-1.79	-1.17	-0.67	-0.72	-0.07	-0.51	-0.05	-0.03	-0.01	- -	- -	- -	- -	-0.01
Basic EPS, GAAP	-3.65	-1.78	-1.62	-0.87	-0.88	-0.07	-0.51	-0.46	-0.23	-0.08	-0.02	- -	-0.01	-0.01	-0.01
Basic EPS from Cont Ops	-3.65	-1.69	-1.38	-0.82	-0.88	-0.07	-0.51	-0.13	-0.23	-0.08	-0.02	- -	-0.01	-0.01	-0.01
Diluted EPS, GAAP	-3.65	-1.78	-1.62	-0.87	-0.88	-0.07	-0.51	-0.46	-0.23	-0.08	-0.02	- -	-0.01	-0.01	-0.01
Diluted EPS from Cont Ops	-3.65	-1.69	-1.38	-0.82	-0.88	-0.07	-0.51	-0.13	-0.23	-0.08	-0.02	- -	-0.01	-0.01	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.78	-0.5	-0.44	-0.28	-0.06	-0.05	-0.05	-0.19	-0.06	- -	- -	- -	- -	- -	-0.01
Free Cash Flow per Basic Share	-2.47	-1.12	-0.48	-0.31	-0.07	-0.06	-0.05	-0.19	-0.06	- -	- -	- -	- -	- -	-0.01
Cash & Equivalents per Share	3.09	0.11	0.09	0.03	0.05	0.01	0.03	0.01	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	16.32	3.8	2.05	0.65	0.05	0.02	-0.05	-0.11	-0.09	-0.05	-0.01	-0.01	-0.01	- -	- -
Tangible Book Value per Share	6.15	1.36	0.66	0.06	0.05	0.02	-0.05	-0.11	-0.09	-0.05	-0.01	-0.01	-0.01	-0.03	-0.02