Stewards, Inc

OOTC:SWRDOTC Markets

4.10

USD

+0.75

(+22.39%)

-0.19EPS

146.35MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Return on Common Equity (%)	- -	-99.12	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-41	-422.08	-1,436.46	-1,151.26	-197.26	-455.63	-14.84	-758.84	-6,631.42
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	-458.5	- -	78.38	-405.7	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	-643.53	- -	-10.62	-2,253.08	- -	- -	- -
Operating Margin (%)	- -	- -	- -	-646.14	- -	-10.62	-2,253.08	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	187.11	176.69	103.09	673.88	- -	- -
Pretax Margin (%)	- -	- -	- -	-677.62	- -	-367.45	-19,065.48	- -	- -	- -
Profit Margin (%)	- -	- -	- -	-677.62	- -	-367.45	-19,065.48	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	-677.62	- -	-367.45	-19,065.48	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-99.12	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-1.56	-0.42	-0.83	-1.09	- -	-41.38	-1.09	- -	-0.07	-0.09
Net Debt/EBITDA	-0.23	-0.4	-0.7	-1.06	- -	-40.82	-1.08	- -	-0.07	-0.09
Total Debt/EBIT	-1.52	-0.41	-0.82	-1.09	- -	-41.38	-1.09	- -	-0.07	-0.09
Net Debt/EBIT	-0.22	-0.38	-0.69	-1.05	- -	-40.82	-1.08	- -	-0.07	-0.09
EBITDA to Interest Expense	- -	- -	- -	-20.44	-16.78	-0.43	-6.38	-22.87	-180.3	-103.01
EBITDA-CapEx/Interest Expense	- -	- -	- -	-20.44	-16.78	-0.43	-6.38	-22.87	-180.3	-103.01
EBIT to Interest Expense	- -	- -	- -	-20.53	-16.78	-0.43	-6.38	-22.87	-180.3	-103.01
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	40.99	42.53	-588.8	-2,532.82	-7,644.9	3.04	-389.76	59.16	-1,325.89	-38,135.71
Long-Term Debt/Equity (%)	130.03	91.01	- -	- -	- -	1,955.26	- -	- -	- -	- -
Long-Term Debt/Capital (%)	56.53	47.65	10,238.32	- -	- -	48.75	-812.7	- -	- -	- -
Long-Term Debt/Total Assets (%)	53.29	38.71	594.6	- -	- -	59.41	347.05	- -	- -	- -
Total Debt/Equity (%)	130.03	91.01	-100.99	-69.62	- -	3,910.51	-89.04	- -	-60.6	-38.12
Total Debt/Capital (%)	56.53	47.65	10,238.32	-229.19	- -	97.51	-812.7	- -	-153.78	-61.61
Total Debt/Total Assets (%)	53.29	38.71	594.6	1,763.4	- -	118.82	347.05	- -	803.44	14,538.57
Net Debt to Equity	19.02	85.72	-85.62	-67.14	0.03	3,857.41	-88.96	-0.38	-53.33	-38.12
Net Debt/Capital (%)	15.98	46.16	-595.54	-204.35	0.03	97.47	-806.2	-0.38	-114.26	-61.61
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Cash Ratio	7.95	0.12	0.96	0.02	- -	2.23	- -	2.45	0.07	- -
Current Ratio	17.08	5.09	1.01	0.04	0.01	2.66	0.7	2.45	0.07	- -
Quick Ratio	17.05	4.93	0.96	0.02	- -	2.3	0.46	2.45	0.07	- -
CFO/Avg Current Liab	- -	-4.53	-9.08	-1.22	-0.13	-0.75	-0.8	-1.84	-4.6	-2.92
Common Equity/Total Assets	40.99	42.53	-588.8	-2,532.82	-7,644.9	3.04	-389.76	59.16	-1,325.89	-38,135.71
Long-Term Debt/Equity (%)	130.03	91.01	- -	- -	- -	1,955.26	- -	- -	- -	- -
Long-Term Debt/Capital (%)	56.53	47.65	10,238.32	- -	- -	48.75	-812.7	- -	- -	- -
Long-Term Debt/Total Assets (%)	53.29	38.71	594.6	- -	- -	59.41	347.05	- -	- -	- -
Total Debt/Equity (%)	130.03	91.01	-100.99	-69.62	- -	3,910.51	-89.04	- -	-60.6	-38.12
Total Debt/Capital (%)	56.53	47.65	10,238.32	-229.19	- -	97.51	-812.7	- -	-153.78	-61.61
Total Debt/Total Assets (%)	53.29	38.71	594.6	1,763.4	- -	118.82	347.05	- -	803.44	14,538.57
CFO/Total Liabilities	-43.47	-143.32	-92.32	-64.05	-13.53	-35.98	-45.1	-196.41	-445.99	-403.22
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Accounts Receivable Turnover	- -	- -	- -	- -	- -	22.17	0.31	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	16.46	1,176.8	- -	- -	- -
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

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	56.53	47.65	10,238.32	-229.19	- -	97.51	-812.7	- -	-153.78	-61.61
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	0.2	- -	0.89	0.03	- -	- -	- -
EBITDA per Share	-0.32	-0.25	-0.78	-1.29	-1.66	-0.09	-0.66	-0.53	-0.98	-0.23
Operating Income per Share	-0.33	-0.25	-0.79	-1.29	-1.66	-0.09	-0.66	-0.53	-0.98	-0.23
Basic EPS, GAAP	-0.3	-0.22	-0.79	-1.35	-0.6	-3.26	-5.61	-0.04	-1.16	-0.23
Basic EPS from Cont Ops	-0.3	-0.22	-0.79	-1.35	-0.6	-3.26	-5.61	-0.04	-1.16	-0.23
Diluted EPS, GAAP	-0.3	-0.22	-0.79	-1.35	-0.6	-3.26	-5.61	-0.04	-1.16	-0.23
Diluted EPS from Cont Ops	-0.3	-0.22	-0.79	-1.35	-0.6	-3.26	-5.61	-0.04	-1.16	-0.23
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.24	-0.22	-0.69	-1.35	-0.25	-1.15	-0.46	-0.31	-0.58	-0.22
Free Cash Flow per Basic Share	-0.24	-0.22	-0.69	-1.35	-0.25	-1.15	-0.46	-0.31	-0.58	-0.22
Cash & Equivalents per Share	0.37	0.01	0.1	0.05	- -	2.75	- -	0.34	0.01	- -
Book Value per Share	0.34	0.11	-0.64	-2.02	-1.8	0.1	-0.72	0.2	-0.1	-0.05
Tangible Book Value per Share	0.34	0.11	-0.64	-2.02	-1.8	0.1	-0.72	0.2	-0.1	-0.05

Profitability (USD)

Profitability Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Return on Common Equity (%)	- -	-99.12	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-41	-422.08	-1,436.46	-1,151.26	-197.26	-455.63	-14.84	-758.84	-6,631.42
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	-458.5	- -	78.38	-405.7	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	-643.53	- -	-10.62	-2,253.08	- -	- -	- -
Operating Margin (%)	- -	- -	- -	-646.14	- -	-10.62	-2,253.08	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	187.11	176.69	103.09	673.88	- -	- -
Pretax Margin (%)	- -	- -	- -	-677.62	- -	-367.45	-19,065.48	- -	- -	- -
Profit Margin (%)	- -	- -	- -	-677.62	- -	-367.45	-19,065.48	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	-677.62	- -	-367.45	-19,065.48	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-99.12	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-1.56	-0.42	-0.83	-1.09	- -	-41.38	-1.09	- -	-0.07	-0.09
Net Debt/EBITDA	-0.23	-0.4	-0.7	-1.06	- -	-40.82	-1.08	- -	-0.07	-0.09
Total Debt/EBIT	-1.52	-0.41	-0.82	-1.09	- -	-41.38	-1.09	- -	-0.07	-0.09
Net Debt/EBIT	-0.22	-0.38	-0.69	-1.05	- -	-40.82	-1.08	- -	-0.07	-0.09
EBITDA to Interest Expense	- -	- -	- -	-20.44	-16.78	-0.43	-6.38	-22.87	-180.3	-103.01
EBITDA-CapEx/Interest Expense	- -	- -	- -	-20.44	-16.78	-0.43	-6.38	-22.87	-180.3	-103.01
EBIT to Interest Expense	- -	- -	- -	-20.53	-16.78	-0.43	-6.38	-22.87	-180.3	-103.01
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	40.99	42.53	-588.8	-2,532.82	-7,644.9	3.04	-389.76	59.16	-1,325.89	-38,135.71
Long-Term Debt/Equity (%)	130.03	91.01	- -	- -	- -	1,955.26	- -	- -	- -	- -
Long-Term Debt/Capital (%)	56.53	47.65	10,238.32	- -	- -	48.75	-812.7	- -	- -	- -
Long-Term Debt/Total Assets (%)	53.29	38.71	594.6	- -	- -	59.41	347.05	- -	- -	- -
Total Debt/Equity (%)	130.03	91.01	-100.99	-69.62	- -	3,910.51	-89.04	- -	-60.6	-38.12
Total Debt/Capital (%)	56.53	47.65	10,238.32	-229.19	- -	97.51	-812.7	- -	-153.78	-61.61
Total Debt/Total Assets (%)	53.29	38.71	594.6	1,763.4	- -	118.82	347.05	- -	803.44	14,538.57
Net Debt to Equity	19.02	85.72	-85.62	-67.14	0.03	3,857.41	-88.96	-0.38	-53.33	-38.12
Net Debt/Capital (%)	15.98	46.16	-595.54	-204.35	0.03	97.47	-806.2	-0.38	-114.26	-61.61
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Cash Ratio	7.95	0.12	0.96	0.02	- -	2.23	- -	2.45	0.07	- -
Current Ratio	17.08	5.09	1.01	0.04	0.01	2.66	0.7	2.45	0.07	- -
Quick Ratio	17.05	4.93	0.96	0.02	- -	2.3	0.46	2.45	0.07	- -
CFO/Avg Current Liab	- -	-4.53	-9.08	-1.22	-0.13	-0.75	-0.8	-1.84	-4.6	-2.92
Common Equity/Total Assets	40.99	42.53	-588.8	-2,532.82	-7,644.9	3.04	-389.76	59.16	-1,325.89	-38,135.71
Long-Term Debt/Equity (%)	130.03	91.01	- -	- -	- -	1,955.26	- -	- -	- -	- -
Long-Term Debt/Capital (%)	56.53	47.65	10,238.32	- -	- -	48.75	-812.7	- -	- -	- -
Long-Term Debt/Total Assets (%)	53.29	38.71	594.6	- -	- -	59.41	347.05	- -	- -	- -
Total Debt/Equity (%)	130.03	91.01	-100.99	-69.62	- -	3,910.51	-89.04	- -	-60.6	-38.12
Total Debt/Capital (%)	56.53	47.65	10,238.32	-229.19	- -	97.51	-812.7	- -	-153.78	-61.61
Total Debt/Total Assets (%)	53.29	38.71	594.6	1,763.4	- -	118.82	347.05	- -	803.44	14,538.57
CFO/Total Liabilities	-43.47	-143.32	-92.32	-64.05	-13.53	-35.98	-45.1	-196.41	-445.99	-403.22
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Accounts Receivable Turnover	- -	- -	- -	- -	- -	22.17	0.31	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	16.46	1,176.8	- -	- -	- -
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

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	56.53	47.65	10,238.32	-229.19	- -	97.51	-812.7	- -	-153.78	-61.61
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	0.2	- -	0.89	0.03	- -	- -	- -
EBITDA per Share	-0.32	-0.25	-0.78	-1.29	-1.66	-0.09	-0.66	-0.53	-0.98	-0.23
Operating Income per Share	-0.33	-0.25	-0.79	-1.29	-1.66	-0.09	-0.66	-0.53	-0.98	-0.23
Basic EPS, GAAP	-0.3	-0.22	-0.79	-1.35	-0.6	-3.26	-5.61	-0.04	-1.16	-0.23
Basic EPS from Cont Ops	-0.3	-0.22	-0.79	-1.35	-0.6	-3.26	-5.61	-0.04	-1.16	-0.23
Diluted EPS, GAAP	-0.3	-0.22	-0.79	-1.35	-0.6	-3.26	-5.61	-0.04	-1.16	-0.23
Diluted EPS from Cont Ops	-0.3	-0.22	-0.79	-1.35	-0.6	-3.26	-5.61	-0.04	-1.16	-0.23
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.24	-0.22	-0.69	-1.35	-0.25	-1.15	-0.46	-0.31	-0.58	-0.22
Free Cash Flow per Basic Share	-0.24	-0.22	-0.69	-1.35	-0.25	-1.15	-0.46	-0.31	-0.58	-0.22
Cash & Equivalents per Share	0.37	0.01	0.1	0.05	- -	2.75	- -	0.34	0.01	- -
Book Value per Share	0.34	0.11	-0.64	-2.02	-1.8	0.1	-0.72	0.2	-0.1	-0.05
Tangible Book Value per Share	0.34	0.11	-0.64	-2.02	-1.8	0.1	-0.72	0.2	-0.1	-0.05