SAVWATT USA INC

OOTC:SAVWOTC Markets

0.00

USD

0.00

(0.00%)

-3.71EPS

1.06MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-260,548.06	- -	- -	-6,353.73	-859.32
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	100	56
EBITDA Margin (%)	- -	- -	- -	- -	-56,353.17	-4,833.78
Operating Margin (%)	- -	- -	- -	- -	-56,353.17	-4,884.19
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-69,994.63	-13,599.23
Profit Margin (%)	- -	- -	- -	- -	-69,577.16	-13,627.05
Net Income to Common Margin (%)	- -	- -	- -	- -	-69,577.16	-13,627.05
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Total Debt	- -	- -	- -	- -	1	1
ST Debt	- -	- -	- -	- -	1	1
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	-0.6	-0.5
Net Debt/EBITDA	- -	- -	- -	- -	-0.6	-0.5
Total Debt/EBIT	- -	- -	- -	- -	-0.6	-0.5
Net Debt/EBIT	- -	- -	- -	- -	-0.6	-0.5
EBITDA to Interest Expense	-8.9	-335	-58.33	-4.12	-4.51	-9.16
EBITDA-CapEx/Interest Expense	-8.9	-335	-58.33	-4.12	-4.53	-14.49
EBIT to Interest Expense	-8.9	-335	-58.33	-4.12	-4.51	-9.26
Interest Expense	- -	- -	- -	- -	1	- -
Common Equity/Total Assets	-434.57	- -	- -	- -	-2,324.45	-100.82
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	-66.23	-79.38
Total Debt/Capital (%)	- -	- -	- -	- -	-196.09	-384.88
Total Debt/Total Assets (%)	- -	- -	- -	- -	1,552.02	79.99
Net Debt to Equity	- -	- -	- -	- -	-66.11	-79.32
Net Debt/Capital (%)	- -	- -	- -	- -	-195.07	-383.64
EBITDA	- -	-26	-9	-1	-2	-3
EBITDA-CapEx	- -	-26	-9	-1	-2	-5
Operating Income (Loss)	- -	-26	-9	-1	-2	-3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Cash Ratio	- -	- -	- -	- -	- -	- -
Current Ratio	0.19	- -	- -	- -	0.04	0.05
Quick Ratio	0.19	- -	- -	- -	- -	0.01
CFO/Avg Current Liab	- -	-0.09	- -	- -	-0.21	-0.01
Common Equity/Total Assets	-434.57	- -	- -	- -	-2,324.45	-100.82
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	-66.23	-79.38
Total Debt/Capital (%)	- -	- -	- -	- -	-196.09	-384.88
Total Debt/Total Assets (%)	- -	- -	- -	- -	1,552.02	79.99
CFO/Total Liabilities	- -	-6.18	- -	- -	-16.19	-0.5
CFO/CapEx	- -	- -	- -	- -	-32.56	-0.01
Altman's Z-Score	- -	- -	- -	- -	-729.95	-106.82

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Accounts Receivable Turnover	- -	- -	- -	- -	13.11	8.22
Days Sales Outstanding	- -	- -	- -	- -	27.83	44.38
Inventory Turnover	- -	- -	- -	- -	- -	0.56
Days Inventory Outstanding	- -	- -	- -	- -	- -	656
Accounts Payable Turnover	- -	- -	- -	- -	0.11	0.06
Accounts Payable Turnover Days	- -	- -	- -	- -	3,398.77	5,745.23
Cash Conversion Cycle	- -	- -	- -	- -	- -	-5,044.85
Inventory to Cash Days	- -	- -	- -	- -	- -	-611.62
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
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Market Capitalization	- -	25	10	- -	2	2
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	1
Enterprise Value	- -	25	10	- -	3	3
Total Capital	- -	- -	-1	-1	-1	- -
Total Debt/Capital (%)	- -	- -	- -	- -	-196.09	-384.88
Total Debt / EV	- -	- -	- -	- -	0.4	0.49
EV/Sales	- -	- -	- -	- -	851.07	49.72
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	20	9	- -	1	1
Diluted Enterprise Value	- -	20	9	- -	3	2
EV per Share	- -	863.73	249.52	6.91	39.58	1.87
TTM Sales	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	-26	-9	-1	-2	-3
TTM Operating Income	- -	-26	-9	-1	-2	-3
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
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Price/Free Cash Flow	- -	-999.9	- -	- -	-3.63	-0.35
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	25	10	- -	3	3
Low Price	- -	345.49	38.39	4.03	3.26	0.58
EV/Sales	- -	- -	- -	- -	851.07	49.72
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	-78.47	-16.97	-0.26	-1.01	-0.84
Price/Book Value Average	- -	-102.75	-19.29	-1.38	-3.08	-5.7
Price/Book Value High	- -	-200.53	-52.23	-9.27	-8.11	-33.46
Price/Book Value Low	- -	-31.39	-2.61	-0.15	-0.14	-0.5
Price/Tangible Book Value	- -	-78.47	-16.97	-0.26	-1.01	-0.53
Price/Tangible Book Value Average	- -	-102.75	-19.29	-1.38	-3.08	-3.58
Price/Tangible Book Value High	- -	-200.53	-52.23	-9.27	-8.11	-21.02
Price/Tangible Book Value Low	- -	-31.39	-2.61	-0.15	-0.14	-0.32
Price/Sales	- -	- -	- -	- -	324.3	10.09
Price/Sales Average	- -	- -	- -	- -	984.6	68.81
Price/Sales High	- -	- -	- -	- -	2,594.38	403.7
Price/Sales Low	- -	- -	- -	- -	44.1	6.06
Price/Cash Flow	- -	-999.9	- -	- -	-3.74	-33.33
Price/Cash Flow Average	- -	-1,309.39	- -	- -	-11.36	-227.22
Price/Cash Flow High	- -	-2,555.29	- -	- -	-29.94	-1,333.19
Price/Cash Flow Low	- -	-399.96	- -	- -	-0.51	-20
Price/Free Cash Flow Average	- -	-1,309.39	- -	- -	-11.02	-2.42
Price/Free Cash Flow High	- -	-2,555.29	- -	- -	-29.04	-14.2
Price/Free Cash Flow Low	- -	-399.96	- -	- -	-0.49	-0.21
EV/Sales Average	- -	- -	- -	- -	1,901.55	198.18
EV/Sales High	- -	- -	- -	- -	4,462.58	1,044.98
EV/Sales Low	- -	- -	- -	- -	405.31	39.51
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	863.73	249.52	6.91	23.99	0.96
High Price	- -	2,207.31	767.76	249.52	191.94	38.39
Enterprise Value Average	- -	33	11	2	8	12
Enterprise Value High	- -	65	30	10	18	64
Enterprise Value Low	- -	10	1	- -	2	2

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Shares Outstanding	- -	- -	- -	- -	- -	2
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	1
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	1
Revenue per Share	- -	- -	- -	- -	0.07	0.1
EBITDA per Share	-4.61	-1,121.98	-241.69	-18.45	-41.69	-4.6
Operating Income per Share	-4.61	-1,121.98	-241.69	-18.45	-41.69	-4.64
Basic EPS, GAAP	-5.13	-1,125.33	-245.83	-22.93	-51.48	-12.96
Basic EPS from Cont Ops	-5.13	-1,125.33	-245.83	-22.93	-51.78	-12.93
Diluted EPS, GAAP	-5.13	-1,125.33	-245.83	-22.93	-51.48	-12.96
Diluted EPS from Cont Ops	-5.13	-1,125.33	-245.83	-22.93	-51.78	-12.93
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.86	- -	- -	-6.41	-0.03
Free Cash Flow per Basic Share	- -	-0.86	- -	- -	-6.61	-2.7
Cash & Equivalents per Share	- -	- -	- -	- -	0.03	- -
Book Value per Share	-4.17	-11.01	-14.7	-26.92	-23.67	-1.15
Tangible Book Value per Share	-4.17	-11.01	-14.7	-26.92	-23.67	-1.83

Profitability (USD)

Profitability Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-260,548.06	- -	- -	-6,353.73	-859.32
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	100	56
EBITDA Margin (%)	- -	- -	- -	- -	-56,353.17	-4,833.78
Operating Margin (%)	- -	- -	- -	- -	-56,353.17	-4,884.19
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-69,994.63	-13,599.23
Profit Margin (%)	- -	- -	- -	- -	-69,577.16	-13,627.05
Net Income to Common Margin (%)	- -	- -	- -	- -	-69,577.16	-13,627.05
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Total Debt	- -	- -	- -	- -	1	1
ST Debt	- -	- -	- -	- -	1	1
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	-0.6	-0.5
Net Debt/EBITDA	- -	- -	- -	- -	-0.6	-0.5
Total Debt/EBIT	- -	- -	- -	- -	-0.6	-0.5
Net Debt/EBIT	- -	- -	- -	- -	-0.6	-0.5
EBITDA to Interest Expense	-8.9	-335	-58.33	-4.12	-4.51	-9.16
EBITDA-CapEx/Interest Expense	-8.9	-335	-58.33	-4.12	-4.53	-14.49
EBIT to Interest Expense	-8.9	-335	-58.33	-4.12	-4.51	-9.26
Interest Expense	- -	- -	- -	- -	1	- -
Common Equity/Total Assets	-434.57	- -	- -	- -	-2,324.45	-100.82
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	-66.23	-79.38
Total Debt/Capital (%)	- -	- -	- -	- -	-196.09	-384.88
Total Debt/Total Assets (%)	- -	- -	- -	- -	1,552.02	79.99
Net Debt to Equity	- -	- -	- -	- -	-66.11	-79.32
Net Debt/Capital (%)	- -	- -	- -	- -	-195.07	-383.64
EBITDA	- -	-26	-9	-1	-2	-3
EBITDA-CapEx	- -	-26	-9	-1	-2	-5
Operating Income (Loss)	- -	-26	-9	-1	-2	-3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Cash Ratio	- -	- -	- -	- -	- -	- -
Current Ratio	0.19	- -	- -	- -	0.04	0.05
Quick Ratio	0.19	- -	- -	- -	- -	0.01
CFO/Avg Current Liab	- -	-0.09	- -	- -	-0.21	-0.01
Common Equity/Total Assets	-434.57	- -	- -	- -	-2,324.45	-100.82
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	-66.23	-79.38
Total Debt/Capital (%)	- -	- -	- -	- -	-196.09	-384.88
Total Debt/Total Assets (%)	- -	- -	- -	- -	1,552.02	79.99
CFO/Total Liabilities	- -	-6.18	- -	- -	-16.19	-0.5
CFO/CapEx	- -	- -	- -	- -	-32.56	-0.01
Altman's Z-Score	- -	- -	- -	- -	-729.95	-106.82

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Accounts Receivable Turnover	- -	- -	- -	- -	13.11	8.22
Days Sales Outstanding	- -	- -	- -	- -	27.83	44.38
Inventory Turnover	- -	- -	- -	- -	- -	0.56
Days Inventory Outstanding	- -	- -	- -	- -	- -	656
Accounts Payable Turnover	- -	- -	- -	- -	0.11	0.06
Accounts Payable Turnover Days	- -	- -	- -	- -	3,398.77	5,745.23
Cash Conversion Cycle	- -	- -	- -	- -	- -	-5,044.85
Inventory to Cash Days	- -	- -	- -	- -	- -	-611.62
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
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Market Capitalization	- -	25	10	- -	2	2
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	1
Enterprise Value	- -	25	10	- -	3	3
Total Capital	- -	- -	-1	-1	-1	- -
Total Debt/Capital (%)	- -	- -	- -	- -	-196.09	-384.88
Total Debt / EV	- -	- -	- -	- -	0.4	0.49
EV/Sales	- -	- -	- -	- -	851.07	49.72
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	20	9	- -	1	1
Diluted Enterprise Value	- -	20	9	- -	3	2
EV per Share	- -	863.73	249.52	6.91	39.58	1.87
TTM Sales	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	-26	-9	-1	-2	-3
TTM Operating Income	- -	-26	-9	-1	-2	-3
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
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Price/Free Cash Flow	- -	-999.9	- -	- -	-3.63	-0.35
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	25	10	- -	3	3
Low Price	- -	345.49	38.39	4.03	3.26	0.58
EV/Sales	- -	- -	- -	- -	851.07	49.72
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	-78.47	-16.97	-0.26	-1.01	-0.84
Price/Book Value Average	- -	-102.75	-19.29	-1.38	-3.08	-5.7
Price/Book Value High	- -	-200.53	-52.23	-9.27	-8.11	-33.46
Price/Book Value Low	- -	-31.39	-2.61	-0.15	-0.14	-0.5
Price/Tangible Book Value	- -	-78.47	-16.97	-0.26	-1.01	-0.53
Price/Tangible Book Value Average	- -	-102.75	-19.29	-1.38	-3.08	-3.58
Price/Tangible Book Value High	- -	-200.53	-52.23	-9.27	-8.11	-21.02
Price/Tangible Book Value Low	- -	-31.39	-2.61	-0.15	-0.14	-0.32
Price/Sales	- -	- -	- -	- -	324.3	10.09
Price/Sales Average	- -	- -	- -	- -	984.6	68.81
Price/Sales High	- -	- -	- -	- -	2,594.38	403.7
Price/Sales Low	- -	- -	- -	- -	44.1	6.06
Price/Cash Flow	- -	-999.9	- -	- -	-3.74	-33.33
Price/Cash Flow Average	- -	-1,309.39	- -	- -	-11.36	-227.22
Price/Cash Flow High	- -	-2,555.29	- -	- -	-29.94	-1,333.19
Price/Cash Flow Low	- -	-399.96	- -	- -	-0.51	-20
Price/Free Cash Flow Average	- -	-1,309.39	- -	- -	-11.02	-2.42
Price/Free Cash Flow High	- -	-2,555.29	- -	- -	-29.04	-14.2
Price/Free Cash Flow Low	- -	-399.96	- -	- -	-0.49	-0.21
EV/Sales Average	- -	- -	- -	- -	1,901.55	198.18
EV/Sales High	- -	- -	- -	- -	4,462.58	1,044.98
EV/Sales Low	- -	- -	- -	- -	405.31	39.51
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	863.73	249.52	6.91	23.99	0.96
High Price	- -	2,207.31	767.76	249.52	191.94	38.39
Enterprise Value Average	- -	33	11	2	8	12
Enterprise Value High	- -	65	30	10	18	64
Enterprise Value Low	- -	10	1	- -	2	2

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011

Shares Outstanding	- -	- -	- -	- -	- -	2
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	1
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	1
Revenue per Share	- -	- -	- -	- -	0.07	0.1
EBITDA per Share	-4.61	-1,121.98	-241.69	-18.45	-41.69	-4.6
Operating Income per Share	-4.61	-1,121.98	-241.69	-18.45	-41.69	-4.64
Basic EPS, GAAP	-5.13	-1,125.33	-245.83	-22.93	-51.48	-12.96
Basic EPS from Cont Ops	-5.13	-1,125.33	-245.83	-22.93	-51.78	-12.93
Diluted EPS, GAAP	-5.13	-1,125.33	-245.83	-22.93	-51.48	-12.96
Diluted EPS from Cont Ops	-5.13	-1,125.33	-245.83	-22.93	-51.78	-12.93
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.86	- -	- -	-6.41	-0.03
Free Cash Flow per Basic Share	- -	-0.86	- -	- -	-6.61	-2.7
Cash & Equivalents per Share	- -	- -	- -	- -	0.03	- -
Book Value per Share	-4.17	-11.01	-14.7	-26.92	-23.67	-1.15
Tangible Book Value per Share	-4.17	-11.01	-14.7	-26.92	-23.67	-1.83