PGI, Inc. Financial Ratios — PGAI Stock

Profitability (USD)

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	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	12/31/2020	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-236.43	-268.86	-312.22	-364.56	-439.24	-521.84	-566.51	-892.77	307.5	-173.81	-109.77	-352.76	-512.76	-1,732.52	253,549.33
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-10.13	- -	- -	- -	- -	- -	-205.72
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-205.73
Gross Margin (%)	100	- -	100	93.75	- -	100	- -	100	91.71	- -	- -	- -	100	84.04	92.89
EBITDA Margin (%)	-77.46	- -	-12,100	-662.5	- -	-700	6,918.75	1,037.5	89.33	-1,161.54	13,000	-5,233.33	15,600	26.6	40,404.18
Operating Margin (%)	-77.46	- -	-12,100	-662.5	- -	-700	-1,287.5	-1,575	89.33	-1,161.54	-4,500	-5,233.33	-4,900	26.6	69.87
Incremental Operating Margin (%)	- -	97.18	300	100	687.5	650	- -	- -	90.81	91.14	925	- -	- -	133.7	97.93
Pretax Margin (%)	- -	- -	-493,000	-34,268.75	- -	-43,150	-40,700	-105,737.5	32.11	-11,607.69	-14,720	-52,266.67	-55,250	-1,502.13	39,782.85
Profit Margin (%)	-5,649.3	- -	-493,000	-34,268.75	- -	-43,150	-40,700	-105,737.5	32.11	-12,046.15	-14,720	-52,266.67	-55,250	-1,502.13	39,782.85
Net Income to Common Margin (%)	-5,649.3	- -	-557,000	-34,268.75	- -	-47,150	-44,700	-113,737.5	25	-16,969.23	-27,520	-73,600	-87,250	-2,182.98	39,515.06
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	12.65	11.49	- -	- -	8.48	8.95	7.03	-28.42	29.01	46.51	28.99	36.68	31.19	-0.68
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	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	12/31/2020	12/31/2021	12/31/2022

Total Debt	12	12	56	62	12	12	12	12	10	26	27	1	1	1	- -
ST Debt	- -	- -	44	49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	12	12	12	12	12	12	12	12	10	26	27	1	1	1	- -
Total Debt/EBITDA	-222.85	-94.81	-465.93	-581.99	-54.43	-109.44	10.61	140.6	1.2	-173.71	41.45	-7.63	3.84	47.92	- -
Net Debt/EBITDA	-222.75	-94.81	-465.93	-581.98	-54.43	-109.43	10.61	140.59	1.08	-172.66	40.64	-5.66	3.58	45.6	- -
Total Debt/EBIT	-222.85	-94.81	-465.93	-581.99	-54.43	-109.44	10.61	140.6	1.2	-173.71	41.45	-7.63	3.84	47.92	- -
Net Debt/EBIT	-222.75	-94.81	-465.93	-581.98	-54.43	-109.43	10.61	140.59	1.08	-172.66	40.64	-5.66	3.58	45.6	- -
EBITDA to Interest Expense	-0.01	-0.03	-0.02	-0.02	-0.04	-0.02	0.15	0.01	1.56	-0.11	0.47	-0.11	0.22	0.02	65.03
EBITDA-CapEx/Interest Expense	-0.01	-0.03	-0.02	-0.02	-0.04	-0.02	0.15	0.01	1.56	-0.11	0.47	-0.11	0.22	0.02	65.03
EBIT to Interest Expense	-0.01	-0.03	-0.02	-0.02	-0.04	-0.02	-0.03	-0.01	1.56	-0.11	-0.16	-0.11	-0.07	0.02	0.11
Interest Expense	4	4	5	5	6	7	8	9	5	1	1	1	1	1	1
Common Equity/Total Assets	-3,033.67	-3,400.37	-3,897.47	-4,456.43	-5,215.35	-6,185.29	-8,280.84	-10,794.23	-8,944.18	-11,708.12	-16,816.64	-28,144.05	-100,704.21	-142,766.18	-28,571.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-33.7	-28.47	-764.15	-690.92	-20.29	-19.05	-16.46	-14.6	-12.24	-40.97	-42.06	-1.31	-1.3	-1.28	- -
Long-Term Debt/Total Assets (%)	734.39	726.19	796.43	834.38	855.05	964.36	1,143	1,346.02	953.65	3,328.68	4,871.97	356.55	1,261.05	1,761.76	- -
Total Debt/Equity (%)	-25.2	-22.16	-97.23	-97.2	-16.87	-16	-14.13	-12.74	-10.9	-29.06	-29.61	-1.29	-1.28	-1.26	- -
Total Debt/Capital (%)	-33.7	-28.47	-3,514.84	-3,477.51	-20.29	-19.05	-16.46	-14.6	-12.24	-40.97	-42.06	-1.31	-1.3	-1.28	- -
Total Debt/Total Assets (%)	734.39	726.19	3,663.29	4,199.52	855.05	964.36	1,143	1,346.02	953.65	3,328.68	4,871.97	356.55	1,261.05	1,761.76	- -
Net Debt to Equity	-25.19	-22.16	-97.23	-97.2	-16.86	-16	-14.13	-12.74	-9.82	-28.88	-29.03	-0.96	-1.19	-1.2	- -
Net Debt/Capital (%)	-33.67	-28.47	-3,512.59	-3,475.49	-20.28	-19.04	-16.46	-14.6	-10.89	-40.62	-40.9	-0.97	-1.21	-1.21	100
EBITDA	- -	- -	- -	- -	- -	- -	1	- -	8	- -	1	- -	- -	- -	97
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	1	- -	8	- -	1	- -	- -	- -	97
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	8	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	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	12/31/2020	12/31/2021	12/31/2022

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	0.01	- -	0.01	- -	- -	- -	1
Current Ratio	0.04	0.02	0.02	0.01	0.01	0.02	0.01	0.01	0.01	0.01	0.01	- -	- -	- -	1
Quick Ratio	0.02	0.02	0.01	0.01	0.01	0.01	- -	- -	0.01	0.01	0.01	- -	- -	- -	1
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	0.03	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-3,033.67	-3,400.37	-3,897.47	-4,456.43	-5,215.35	-6,185.29	-8,280.84	-10,794.23	-8,944.18	-11,708.12	-16,816.64	-28,144.05	-100,704.21	-142,766.18	-28,571.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-33.7	-28.47	-764.15	-690.92	-20.29	-19.05	-16.46	-14.6	-12.24	-40.97	-42.06	-1.31	-1.3	-1.28	- -
Long-Term Debt/Total Assets (%)	734.39	726.19	796.43	834.38	855.05	964.36	1,143	1,346.02	953.65	3,328.68	4,871.97	356.55	1,261.05	1,761.76	- -
Total Debt/Equity (%)	-25.2	-22.16	-97.23	-97.2	-16.87	-16	-14.13	-12.74	-10.9	-29.06	-29.61	-1.29	-1.28	-1.26	- -
Total Debt/Capital (%)	-33.7	-28.47	-3,514.84	-3,477.51	-20.29	-19.05	-16.46	-14.6	-12.24	-40.97	-42.06	-1.31	-1.3	-1.28	- -
Total Debt/Total Assets (%)	734.39	726.19	3,663.29	4,199.52	855.05	964.36	1,143	1,346.02	953.65	3,328.68	4,871.97	356.55	1,261.05	1,761.76	- -
CFO/Total Liabilities	-0.11	-0.09	-0.13	-0.11	-0.12	-0.13	- -	-0.17	3.09	-0.26	-0.21	-0.23	-0.24	-0.02	-728.57
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	-219.06	-284.92	-203.09	-287.03	- -	-780.36	-2,788.05	-3,941.74	-3,061.22

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	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	12/31/2020	12/31/2021	12/31/2022

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	2.29	- -	- -	- -	- -	1.25	3.4
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	159.53	- -	- -	- -	- -	292	107.35
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	7.39	- -	- -	- -	- -	7.33	2
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	49.36	- -	- -	- -	- -	49.77	182.5
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	1	1	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	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	12/31/2020	12/31/2021	12/31/2022

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	12	12	56	62	12	12	12	12	10	26	27	1	1	1	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	14	14	11	28	- -	3	3	4	2
Total Capital	-36	-41	-2	-2	-58	-64	-71	-80	-79	-64	-64	-91	-92	-94	- -
Total Debt/Capital (%)	-33.7	-28.47	-3,514.84	-3,477.51	-20.29	-19.05	-16.46	-14.6	-12.24	-40.97	-42.06	-1.31	-1.3	-1.28	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.85	0.85	0.9	0.93	- -	0.41	0.38	0.31	- -
EV/Sales	- -	- -	- -	- -	- -	- -	859.35	1,708.69	1.19	2,159.31	- -	963.18	1,588.28	40.48	9.9
EV/EBITDA	- -	- -	- -	- -	- -	- -	12.42	164.69	1.33	- -	- -	- -	10.18	152.19	0.02
EV/EBIT	- -	- -	- -	- -	- -	- -	12.42	164.69	1.33	- -	- -	- -	10.18	152.19	0.02
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	1.35	- -	- -	- -	- -	- -	1.65
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	1.35	- -	- -	- -	- -	- -	1.65
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	14	14	11	28	- -	3	3	4	2
EV per Share	- -	- -	- -	- -	- -	- -	2.59	2.57	2.01	5.28	- -	0.54	0.6	0.72	0.44
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	9	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	1	- -	8	- -	1	- -	- -	- -	97
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	8	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	8	- -	- -	- -	- -	- -	1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	8	- -	- -	- -	- -	- -	1

Multiples (USD)

Valuation Multiples API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	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	12/31/2020	12/31/2021	12/31/2022

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.26	-28.9	-7.3
EV/EBIT	- -	- -	- -	- -	- -	- -	12.42	164.69	1.33	- -	- -	- -	10.18	152.19	0.02
Enterprise Value	- -	- -	- -	- -	- -	- -	14	14	11	28	- -	3	3	4	2
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.02
EV/Sales	- -	- -	- -	- -	- -	- -	859.35	1,708.69	1.19	2,159.31	- -	963.18	1,588.28	40.48	9.9
EV/EBITDA	- -	- -	- -	- -	- -	- -	12.42	164.69	1.33	- -	- -	- -	10.18	152.19	0.02
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.19
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.38
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.02	-1.33
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.06
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.19
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.38
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.02	-1.33
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.06
Price/Sales	- -	- -	- -	- -	- -	- -	0.03	0.07	- -	- -	- -	0.18	29.78	7.07	1.56
Price/Sales Average	- -	- -	- -	- -	- -	- -	0.03	0.07	- -	- -	- -	0.21	27.74	2.9	3.16
Price/Sales High	- -	- -	- -	- -	- -	- -	0.03	0.07	- -	- -	- -	0.44	273.33	16.68	11.13
Price/Sales Low	- -	- -	- -	- -	- -	- -	0.03	0.07	- -	- -	- -	- -	0.53	0.63	0.47
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.26	-28.9	-7.3
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.24	-11.85	-14.79
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-2.4	-68.18	-52.13
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.59	-2.2
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.24	-11.85	-14.79
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-2.4	-68.18	-52.13
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.59	-2.2
EV/Sales Average	- -	- -	- -	- -	- -	- -	859.35	1,708.69	1.19	2,159.31	- -	963.21	1,586.24	36.3	11.5
EV/Sales High	- -	- -	- -	- -	- -	- -	859.35	1,708.69	1.19	2,159.31	- -	963.44	1,831.83	50.09	19.46
EV/Sales Low	- -	- -	- -	- -	- -	- -	859.35	1,708.69	1.19	2,159.31	- -	963	1,559.03	34.04	8.81
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	12.42	164.69	1.33	- -	- -	- -	10.17	136.5	0.03
EV/EBITDA High	- -	- -	- -	- -	- -	- -	12.42	164.69	1.33	- -	- -	- -	11.74	188.33	0.05
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	12.42	164.69	1.33	- -	- -	- -	9.99	127.98	0.02
EV/EBIT Average	- -	- -	- -	- -	- -	- -	12.42	164.69	1.33	- -	- -	- -	10.17	136.5	0.03
EV/EBIT High	- -	- -	- -	- -	- -	- -	12.42	164.69	1.33	- -	- -	- -	11.74	188.33	0.05
EV/EBIT Low	- -	- -	- -	- -	- -	- -	12.42	164.69	1.33	- -	- -	- -	9.99	127.98	0.02
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.13	0.07
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.1	0.29	0.5
Enterprise Value Average	- -	- -	- -	- -	- -	- -	14	14	11	28	- -	3	3	3	3
Enterprise Value High	- -	- -	- -	- -	- -	- -	14	14	11	28	- -	3	4	5	5
Enterprise Value Low	- -	- -	- -	- -	- -	- -	14	14	11	28	- -	3	3	3	2

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	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	12/31/2020	12/31/2021	12/31/2022

Shares Outstanding	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Diluted Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Basic Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Revenue per Share	0.01	- -	- -	- -	- -	- -	- -	- -	1.69	- -	- -	- -	- -	0.02	0.04
EBITDA per Share	-0.01	-0.02	-0.02	-0.02	-0.04	-0.02	0.21	0.02	1.51	-0.03	0.12	-0.03	0.06	- -	18.16
Operating Income per Share	-0.01	-0.02	-0.02	-0.02	-0.04	-0.02	-0.04	-0.02	1.51	-0.03	-0.04	-0.03	-0.02	- -	0.03
Basic EPS, GAAP	-0.75	-0.95	-1.05	-1.03	-1.17	-1.42	-1.34	-1.71	0.42	-0.41	-0.26	-0.42	-0.33	-0.39	17.76
Basic EPS from Cont Ops	-0.75	-0.83	-0.93	-1.03	-1.17	-1.3	-1.22	-1.59	0.54	-0.29	-0.14	-0.29	-0.21	-0.27	17.88
Diluted EPS, GAAP	-0.75	-0.95	-1.05	-1.03	-1.17	-1.42	-1.34	-1.71	0.42	-0.41	-0.26	-0.42	-0.33	-0.39	17.76
Diluted EPS from Cont Ops	-0.75	-0.83	-0.93	-1.03	-1.17	-1.3	-1.22	-1.59	0.54	-0.29	-0.14	-0.29	-0.21	-0.27	17.88
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.01	-0.01	-0.01	-0.02	-0.02	- -	-0.03	0.52	-0.04	-0.04	-0.04	-0.04	- -	-0.01
Free Cash Flow per Basic Share	-0.01	-0.01	-0.01	-0.01	-0.02	-0.02	- -	-0.03	0.52	-0.04	-0.04	-0.04	-0.04	- -	-0.01
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.03	0.1	0.06	0.02	0.01	- -
Book Value per Share	-9.52	-10.35	-11.28	-12.31	-13.49	-14.78	-16.01	-17.6	-17.05	-17.35	-17.49	-17.78	-17.99	-18.26	-0.38
Tangible Book Value per Share	-9.52	-10.35	-11.28	-12.31	-13.49	-14.78	-16.01	-17.6	-17.05	-17.35	-17.49	-17.78	-17.99	-18.26	-0.38