SENTRY TECHNOLOGY CORP Financial Ratios — SKVY Stock

Profitability (USD)

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Return on Common Equity (%)	- -	-140.74	- -	- -	- -	- -	- -	- -	- -	-47.99	-137.72	- -	- -	- -	- -
Return on Assets (%)	- -	-52.03	-12.97	-39.76	-45.31	191.19	-34.33	3	0.38	-15.62	-25.28	-42.36	-14.16	-33.42	-29.26
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-0.87	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.06	- -	- -	- -	- -	- -	- -
Gross Margin (%)	41.2	39.43	36.07	21.65	44.02	48.67	20.96	30.86	37.58	36.52	37.51	35.63	34.09	35.68	38.33
EBITDA Margin (%)	2.58	-6.5	-4.42	-25.29	-12.66	-10.62	-15.21	-0.2	6.09	-7.07	-10.25	-7.22	3.32	-6.87	-0.44
Operating Margin (%)	-2.58	-17.89	-14.01	-35.78	-20.93	-13.73	-18.72	-2.85	3.94	-9.2	-13.04	-9.43	-4.48	-6.55	-1.15
Incremental Operating Margin (%)	- -	- -	12.82	68.58	- -	- -	14.57	- -	28.81	58.09	23.28	22.67	- -	2.1	208.43
Pretax Margin (%)	8.15	-71.95	- -	- -	-39.37	- -	-22.82	-7.92	1.5	-11.65	-16.93	-27.82	-7.34	-18.62	-15.65
Profit Margin (%)	5.15	-72.76	-15.98	-49.52	-40.89	140.4	-22.82	1.37	0.18	-12.45	-18.99	-27.25	-8.08	-19.14	-15.44
Net Income to Common Margin (%)	5.15	-77.24	-20.6	-55.47	-47.62	140.25	-22.82	1.37	0.18	-12.45	-18.99	-27.25	-8.08	-19.14	-15.44
Effective Tax Rate (%)	36.84	- -	- -	- -	- -	- -	- -	- -	55.34	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	5.79	22.41	10.73	14.6	-0.1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-132.59	- -	- -	- -	- -	- -	- -	- -	-47.99	-137.72	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Total Debt	4	3	6	6	6	5	5	2	5	4	5	7	5	6	7
ST Debt	- -	- -	3	3	3	3	2	2	3	2	3	7	5	6	7
LT Debt	3	3	3	3	3	3	3	- -	2	2	2	- -	- -	- -	- -
Total Debt/EBITDA	6	-2.06	-4.82	-1.09	-2.31	-2.91	-2.11	-68.27	4.58	-4.12	-4.01	-6.72	12.85	-9.01	-155.73
Net Debt/EBITDA	-6.83	-0.75	-4.1	-0.92	-1.94	-2.68	-1.99	-59.69	2.65	-3.24	-3.71	-8.49	11.32	-8.54	-150.25
Total Debt/EBIT	-6	-0.75	-1.52	-0.77	-1.4	-2.25	-1.71	-4.7	7.07	-3.17	-3.15	-5.14	21.86	-7.54	-35.32
Net Debt/EBIT	6.83	-0.27	-1.29	-0.65	-1.18	-2.07	-1.62	-4.11	4.1	-2.49	-2.92	-6.5	19.25	-7.14	-34.08
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.36	-0.66	-0.03
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.34	-0.72	-0.07
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.48	-0.63	-0.08
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1
Common Equity/Total Assets	76.6	5.01	-11.94	-74.23	-397.07	25.01	-5.64	-3.05	35.48	28.72	7.34	-26.23	-73.4	-90.18	-97.05
Long-Term Debt/Equity (%)	12.45	11.27	13.54	24.52	- -	90.97	- -	- -	38.2	49.64	103.61	- -	- -	- -	- -
Long-Term Debt/Capital (%)	10.92	10.06	10.73	16.13	-13.99	31.91	59.86	15.76	20.41	24.46	28.42	0.13	0.17	- -	- -
Long-Term Debt/Total Assets (%)	9.73	8.64	9.25	13.15	19.99	22.75	31.97	6.35	16.81	20.28	22.11	0.08	0.07	- -	- -
Total Debt/Equity (%)	14.01	12	26.2	51.98	-22.71	185.06	-1,046.34	-1,420	87.18	102.92	264.51	-630.64	-176.55	-193.34	-188.5
Total Debt/Capital (%)	12.29	10.71	20.76	34.2	-29.38	64.92	110.57	107.58	46.58	50.72	72.57	118.85	230.63	207.13	212.99
Total Debt/Total Assets (%)	10.94	9.19	17.91	27.87	41.98	46.28	59.05	43.37	38.37	42.04	56.44	76.72	90.82	117.29	127.76
Net Debt to Equity	-15.95	4.36	22.27	43.92	-19.09	170.43	-987.36	-1,241.6	50.58	80.95	244.99	-796.63	-155.49	-183.17	-181.87
Net Debt/Capital (%)	-18.98	4.18	18.21	30.52	-23.59	63.02	111.27	107.78	33.55	44.73	70.93	157.44	279.57	220.24	222.14
EBITDA	1	-2	-1	-6	-3	-2	-2	- -	1	-1	-1	-1	- -	-1	- -
EBITDA-CapEx	- -	-4	-1	-6	-3	-2	-2	- -	1	-1	-1	-1	- -	-1	- -
Operating Income (Loss)	-1	-4	-4	-8	-4	-2	-3	- -	1	-1	-2	-1	-1	-1	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Cash Ratio	1.93	0.39	0.12	0.13	0.12	0.07	0.05	0.05	0.41	0.23	0.13	0.05	0.12	0.06	0.05
Current Ratio	5.68	3.3	2.69	1.86	1.29	1.37	0.87	0.93	1.96	1.85	1.26	0.81	0.69	0.54	0.53
Quick Ratio	3.48	1.56	1.36	1.06	0.55	0.52	0.3	0.43	1.15	1	0.59	0.37	0.25	0.2	0.21
CFO/Avg Current Liab	- -	-0.11	-0.57	-0.25	0.04	-0.34	0.09	0.08	-0.19	-0.06	-0.26	-0.23	0.18	-0.05	-0.06
Common Equity/Total Assets	76.6	5.01	-11.94	-74.23	-397.07	25.01	-5.64	-3.05	35.48	28.72	7.34	-26.23	-73.4	-90.18	-97.05
Long-Term Debt/Equity (%)	12.45	11.27	13.54	24.52	- -	90.97	- -	- -	38.2	49.64	103.61	- -	- -	- -	- -
Long-Term Debt/Capital (%)	10.92	10.06	10.73	16.13	-13.99	31.91	59.86	15.76	20.41	24.46	28.42	0.13	0.17	- -	- -
Long-Term Debt/Total Assets (%)	9.73	8.64	9.25	13.15	19.99	22.75	31.97	6.35	16.81	20.28	22.11	0.08	0.07	- -	- -
Total Debt/Equity (%)	14.01	12	26.2	51.98	-22.71	185.06	-1,046.34	-1,420	87.18	102.92	264.51	-630.64	-176.55	-193.34	-188.5
Total Debt/Capital (%)	12.29	10.71	20.76	34.2	-29.38	64.92	110.57	107.58	46.58	50.72	72.57	118.85	230.63	207.13	212.99
Total Debt/Total Assets (%)	10.94	9.19	17.91	27.87	41.98	46.28	59.05	43.37	38.37	42.04	56.44	76.72	90.82	117.29	127.76
CFO/Total Liabilities	44.44	-5.95	-34.91	-18.35	0.76	-26.76	6.42	9.39	-12.34	-4.35	-16.09	-17.24	17.35	-4.33	-5.8
CFO/CapEx	8	-0.19	-37	-6.37	- -	-18.71	13.22	4.08	-2.85	-1.91	-9.98	-31.13	82.58	-5.73	-11.11
Altman's Z-Score	3.7	1.74	0.66	-2.12	-3.32	-3.43	-7.37	-11.23	-1.61	-5.44	-7.98	-7.02	-11.51	-14.51	-13.74

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Accounts Receivable Turnover	- -	- -	- -	- -	- -	5.87	7.03	8.97	6.77	4.33	4.84	5.13	6.38	9.29	7.81
Days Sales Outstanding	- -	- -	- -	- -	- -	62.15	51.94	40.71	53.92	84.22	75.39	71.19	57.23	39.28	46.74
Inventory Turnover	- -	1.96	2.29	2.76	2.11	1.77	2.95	3.66	4.07	2.86	2.65	2.76	2.77	2.59	3.03
Days Inventory Outstanding	- -	186.17	159.18	132.32	172.85	205.83	123.82	99.66	89.62	127.61	137.52	132.41	131.56	140.93	120.32
Accounts Payable Turnover	- -	10.52	10.36	12.83	8.73	6.38	6.78	6.63	17.56	12.44	14.35	9.81	7.61	6.4	6.37
Accounts Payable Turnover Days	- -	34.71	35.22	28.45	41.81	57.21	53.87	55.06	20.79	29.35	25.43	37.22	47.94	57.06	57.32
Cash Conversion Cycle	- -	- -	- -	- -	- -	210.77	121.89	85.31	122.75	182.47	187.48	166.37	140.85	123.15	109.74
Inventory to Cash Days	- -	- -	- -	- -	- -	-143.68	-71.88	-58.95	-35.7	-43.39	-62.13	-61.22	-74.33	-101.66	-73.58
Inventories	7	8	7	5	5	5	3	2	3	3	3	3	3	2	2
Raw Materials	- -	- -	- -	- -	- -	1	1	- -	1	1	1	1	1	1	1
Work In Process	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	2	2	1	2	1	2	2	2	1	1
Other Inventory	7	8	7	5	5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Market Capitalization	27	22	9	1	1	9	2	12	22	11	7	16	2	9	4
- Cash & Cash Equivalents	8	2	1	1	1	- -	- -	- -	2	1	- -	- -	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	25	27	28	29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	2	2
+ Total Debt	4	3	6	6	6	5	5	2	5	4	5	7	5	6	7
Enterprise Value	23	49	41	35	35	14	6	13	26	15	13	23	8	16	12
Total Capital	29	31	29	18	-20	8	4	2	10	8	7	6	2	3	3
Total Debt/Capital (%)	12.29	10.71	20.76	34.2	-29.38	64.92	110.57	107.58	46.58	50.72	72.57	118.85	230.63	207.13	212.99
Total Debt / EV	0.16	0.07	0.14	0.18	0.17	0.38	0.78	0.14	0.18	0.26	0.4	0.28	0.71	0.37	0.56
EV/Sales	0.99	2	1.47	1.56	1.77	0.82	0.41	0.99	1.55	1.12	1.04	1.7	0.6	1.66	1.24
EV/EBITDA	38.5	- -	- -	- -	- -	- -	- -	- -	25.4	- -	- -	- -	18.1	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	39.22	- -	- -	- -	30.8	- -	- -
EV/Cash Flow to Firm	7.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	8.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	28	13	6	1	1	9	1	11	20	11	7	16	2	9	4
Diluted Enterprise Value	24	40	38	34	35	14	6	13	23	15	13	23	8	16	12
EV per Share	4	3.31	2.75	2.3	2.33	0.23	0.08	0.15	0.22	0.13	0.1	0.19	0.06	0.13	0.09
TTM Sales	23	25	28	22	20	17	15	13	17	14	12	13	13	10	10
TTM EBITDA	1	-2	-1	-6	-3	-2	-2	- -	1	-1	-1	-1	- -	-1	- -
TTM Operating Income	-1	-4	-4	-8	-4	-2	-3	- -	1	-1	-2	-1	-1	-1	- -
TTM Cash Flow to Firm	3	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	3	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Price/Free Cash Flow	9.97	-4.18	-1.6	-0.42	2.03	-3.81	2.8	38	-17.24	-29.74	-5.69	-9.22	1.17	-21.72	-6.54
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	39.22	- -	- -	- -	30.8	- -	- -
Enterprise Value	23	49	41	35	35	14	6	13	26	15	13	23	8	16	12
Low Price	4.38	1.31	0.5	0.06	0.04	0.04	0.01	0.01	0.1	0.08	0.04	0.04	0.02	- -	0.01
EV/Sales	0.99	2	1.47	1.56	1.77	0.82	0.41	0.99	1.55	1.12	1.04	1.7	0.6	1.66	1.24
EV/EBITDA	38.5	- -	- -	- -	- -	- -	- -	- -	25.4	- -	- -	- -	18.1	- -	- -
Price/Earnings	23.26	- -	- -	- -	- -	0.37	- -	62.77	635.76	- -	- -	- -	- -	- -	- -
Price/Earnings Average	38.07	- -	- -	- -	- -	0.3	- -	27.78	562.89	- -	- -	- -	- -	- -	- -
Price/Earnings High	73.54	- -	- -	- -	- -	0.64	- -	97.64	996.59	- -	- -	- -	- -	- -	- -
Price/Earnings Low	22	- -	- -	- -	- -	0.1	- -	3.72	326.47	- -	- -	- -	- -	- -	- -
Price/Book Value	1.06	12.36	-2.36	-0.09	-0.02	3.19	-3.46	-92.61	5.13	4.07	10.81	-7.01	-0.41	-1.97	-0.83
Price/Book Value Average	1.73	25.77	-4.12	-0.37	-0.05	2.6	-17.25	-40.98	4.54	5.97	16.49	-4.58	-1.94	-0.54	-1.19
Price/Book Value High	3.35	50.46	-7.54	-0.69	-0.19	5.42	-38.07	-144.06	8.05	12.31	27.95	-9.17	-3.31	-2.36	-2.21
Price/Book Value Low	1	10.81	-1.89	-0.06	-0.01	0.85	-1.9	-5.49	2.64	3.58	7.45	-2.21	-0.41	-0.03	-0.33
Price/Tangible Book Value	1.08	-2.78	-0.77	-0.07	-0.02	3.47	-2.37	-44.87	8.02	9.69	-5.71	-6.29	-0.39	-1.89	-0.83
Price/Tangible Book Value Average	1.76	-5.8	-1.35	-0.29	-0.05	2.83	-11.82	-19.86	7.1	14.2	-8.71	-4.11	-1.84	-0.52	-1.19
Price/Tangible Book Value High	3.4	-11.35	-2.47	-0.55	-0.19	5.9	-26.09	-69.8	12.57	29.28	-14.76	-8.23	-3.15	-2.26	-2.21
Price/Tangible Book Value Low	1.02	-2.43	-0.62	-0.05	-0.01	0.93	-1.3	-2.66	4.12	8.52	-3.94	-1.98	-0.39	-0.03	-0.33
Price/Sales	1.2	0.54	0.22	0.04	0.03	0.52	0.09	0.86	1.17	0.81	0.58	1.16	0.14	0.94	0.38
Price/Sales Average	1.96	1.13	0.38	0.18	0.09	0.43	0.46	0.38	1.03	1.19	0.88	0.76	0.67	0.26	0.54
Price/Sales High	3.79	2.22	0.69	0.33	0.34	0.89	1	1.33	1.83	2.44	1.49	1.52	1.14	1.12	1
Price/Sales Low	1.13	0.48	0.17	0.03	0.02	0.14	0.05	0.05	0.6	0.71	0.4	0.37	0.14	0.01	0.15
Price/Cash Flow	8.72	-26.75	-1.65	-0.49	2.03	-3.91	2.48	28.69	-23.3	-45.35	-6.26	-9.51	1.15	-25.51	-7.13
Price/Cash Flow Average	14.28	-55.77	-2.88	-2.08	6.2	-3.19	12.34	12.7	-20.63	-66.45	-9.55	-6.21	5.41	-7.01	-10.25
Price/Cash Flow High	27.58	-109.22	-5.27	-3.9	22.35	-6.65	27.24	44.63	-36.52	-137.04	-16.2	-12.44	9.23	-30.61	-19.01
Price/Cash Flow Low	8.25	-23.4	-1.32	-0.33	1.14	-1.04	1.36	1.7	-11.96	-39.87	-4.32	-3	1.15	-0.41	-2.85
Price/Free Cash Flow Average	16.32	-8.71	-2.81	-1.8	6.2	-3.1	13.98	16.82	-15.27	-43.58	-8.68	-6.02	5.47	-5.97	-9.41
Price/Free Cash Flow High	31.52	-17.06	-5.13	-3.37	22.35	-6.47	30.85	59.1	-27.03	-89.87	-14.72	-12.05	9.35	-26.06	-17.44
Price/Free Cash Flow Low	9.43	-3.66	-1.28	-0.28	1.14	-1.01	1.54	2.25	-8.85	-26.15	-3.93	-2.91	1.17	-0.35	-2.62
EV/Sales Average	1.72	2.98	1.72	1.77	1.87	0.72	0.83	0.51	1.4	1.5	1.34	1.3	1.13	0.98	1.43
EV/Sales High	3.47	4.79	2.21	2	2.25	1.19	1.47	1.48	2.3	2.76	1.95	2.06	1.6	1.85	1.96
EV/Sales Low	0.93	1.88	1.4	1.54	1.75	0.43	0.36	0.17	0.9	1.02	0.86	0.91	0.6	0.74	0.98
EV/EBITDA Average	66.85	- -	- -	- -	- -	- -	- -	- -	22.91	- -	- -	- -	33.91	- -	- -
EV/EBITDA High	134.72	- -	- -	- -	- -	- -	- -	- -	37.72	- -	- -	- -	48.14	- -	- -
EV/EBITDA Low	36.09	- -	- -	- -	- -	- -	- -	- -	14.83	- -	- -	- -	18.1	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	35.38	- -	- -	- -	57.7	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	58.26	- -	- -	- -	81.92	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	22.91	- -	- -	- -	30.8	- -	- -
Last Price	4.63	1.5	0.63	0.09	0.06	0.15	0.02	0.14	0.19	0.09	0.06	0.13	0.02	0.08	0.03
High Price	14.63	6.13	2	0.75	0.69	0.26	0.22	0.21	0.29	0.28	0.15	0.17	0.12	0.09	0.08
Enterprise Value Average	40	73	48	39	37	12	12	7	24	20	16	18	14	9	14
Enterprise Value High	81	118	62	45	45	21	22	20	39	37	24	28	20	18	19
Enterprise Value Low	22	46	40	34	35	7	5	2	15	14	10	12	8	7	10

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	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

Shares Outstanding	6	15	15	15	15	61	78	86	121	121	121	121	121	121	144
Diluted Weighted Avg Shares	6	9	10	10	10	62	70	84	107	121	121	121	121	121	124
Basic Weighted Avg Shares	6	9	10	10	10	60	67	84	107	121	121	121	121	121	124
Revenue per Share	3.86	2.76	2.89	2.28	2.04	0.29	0.22	0.16	0.16	0.11	0.1	0.11	0.11	0.08	0.08
EBITDA per Share	0.1	-0.18	-0.13	-0.58	-0.26	-0.03	-0.03	- -	0.01	-0.01	-0.01	-0.01	- -	-0.01	- -
Operating Income per Share	-0.1	-0.49	-0.4	-0.82	-0.43	-0.04	-0.04	- -	0.01	-0.01	-0.01	-0.01	- -	-0.01	- -
Basic EPS, GAAP	0.2	-2.13	-0.59	-1.27	-0.97	0.4	-0.05	- -	- -	-0.01	-0.02	-0.03	-0.01	-0.02	-0.01
Basic EPS from Cont Ops	0.2	-2.01	-0.46	-1.13	-0.8	0.4	-0.05	-0.01	- -	-0.01	-0.02	-0.03	-0.01	-0.01	-0.01
Diluted EPS, GAAP	0.2	-2.13	-0.59	-1.27	-0.97	0.39	-0.05	- -	- -	-0.01	-0.02	-0.03	-0.01	-0.02	-0.01
Diluted EPS from Cont Ops	0.2	-2.01	-0.46	-1.13	-0.8	0.39	-0.05	-0.01	- -	-0.01	-0.02	-0.03	-0.01	-0.01	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.53	-0.06	-0.38	-0.19	0.03	-0.04	0.01	- -	-0.01	- -	-0.01	-0.01	0.01	- -	- -
Free Cash Flow per Basic Share	0.46	-0.36	-0.39	-0.22	0.03	-0.04	0.01	- -	-0.01	- -	-0.01	-0.01	0.01	- -	- -
Cash & Equivalents per Share	1.33	0.14	0.06	0.06	0.06	0.01	- -	- -	0.02	0.01	0.01	- -	0.01	- -	- -
Book Value per Share	4.37	0.12	-0.27	-1.08	-3.64	0.05	-0.01	- -	0.04	0.02	0.01	-0.02	-0.04	-0.04	-0.04
Tangible Book Value per Share	4.3	-0.54	-0.81	-1.36	-3.66	0.04	-0.01	- -	0.02	0.01	-0.01	-0.02	-0.04	-0.04	-0.04