Upper Street Marketing, Inc.

OOTC:UPPROTC Markets

0.00

USD

+0.00

(-99.00%)

-3.09EPS

257.69MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Return on Common Equity (%)	- -	-37.62	-31.56	24.22	-0.92	-16.84
Return on Assets (%)	- -	-8.46	-6.52	4.94	-0.21	-3.6
Return on Capital (%)	- -	- -	- -	5.87	- -	- -
Return on Invested Capital (%)	- -	- -	- -	10.03	- -	- -
Gross Margin (%)	44.15	30.93	29.9	38.11	30.06	30.32
EBITDA Margin (%)	11.73	2.26	9.56	18.09	9.06	5.99
Operating Margin (%)	0.16	-8.42	-1.51	8.67	1.11	-1.53
Incremental Operating Margin (%)	- -	- -	- -	88.32	- -	311.44
Pretax Margin (%)	-3.7	-14.65	-7.78	5.07	-0.2	-3.32
Profit Margin (%)	-2.6	-10.24	-7.78	5.07	-0.2	-3.32
Net Income to Common Margin (%)	-2.6	-10.24	-7.78	5.07	-0.2	-3.32
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-37.62	-31.56	24.22	-0.92	-16.84

Credit (USD)

Credit Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Total Debt	5	5	5	5	5	4
ST Debt	1	1	1	1	1	- -
LT Debt	4	4	3	4	4	4
Total Debt/EBITDA	7.08	32.08	7.61	3.67	6.37	8.33
Net Debt/EBITDA	6.83	31.61	7.3	3.63	6.21	8.15
Total Debt/EBIT	507.25	-8.61	-48.23	7.66	51.97	-32.71
Net Debt/EBIT	489.39	-8.48	-46.31	7.58	50.68	-31.98
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	22.07	22.91	18.22	22.53	21.97	20.75
Long-Term Debt/Equity (%)	210.99	199.79	262.38	224.34	211.85	249.22
Long-Term Debt/Capital (%)	58.32	53.95	58.27	58.63	56.89	66.16
Long-Term Debt/Total Assets (%)	46.56	45.78	47.8	50.54	46.55	51.71
Total Debt/Equity (%)	261.77	270.34	350.24	282.66	272.37	276.67
Total Debt/Capital (%)	72.36	73	77.79	73.87	73.14	73.45
Total Debt/Total Assets (%)	57.77	61.94	63.81	63.68	59.85	57.41
Net Debt to Equity	252.55	266.37	336.32	279.82	265.63	270.46
Net Debt/Capital (%)	71.64	72.71	77.08	73.47	72.19	72.69
EBITDA	1	- -	1	1	1	- -
EBITDA-CapEx	- -	- -	1	1	- -	- -
Operating Income (Loss)	- -	-1	- -	1	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Cash Ratio	0.08	0.03	0.07	0.01	0.03	0.03
Current Ratio	0.95	0.81	0.83	1.27	1.12	1.33
Quick Ratio	0.28	0.29	0.35	0.49	0.44	0.63
CFO/Avg Current Liab	- -	0.18	0.18	0.05	0.36	0.24
Common Equity/Total Assets	22.07	22.91	18.22	22.53	21.97	20.75
Long-Term Debt/Equity (%)	210.99	199.79	262.38	224.34	211.85	249.22
Long-Term Debt/Capital (%)	58.32	53.95	58.27	58.63	56.89	66.16
Long-Term Debt/Total Assets (%)	46.56	45.78	47.8	50.54	46.55	51.71
Total Debt/Equity (%)	261.77	270.34	350.24	282.66	272.37	276.67
Total Debt/Capital (%)	72.36	73	77.79	73.87	73.14	73.45
Total Debt/Total Assets (%)	57.77	61.94	63.81	63.68	59.85	57.41
CFO/Total Liabilities	7.13	6.87	7.34	1.8	13.44	9.33
CFO/CapEx	0.49	1.77	9.66	0.44	1.84	2.63
Altman's Z-Score	45.78	32.09	26.67	19.04	28.84	29.74

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Accounts Receivable Turnover	- -	- -	9.53	8.77	8.16	7.59
Days Sales Outstanding	- -	- -	38.28	41.61	44.73	48.06
Inventory Turnover	- -	3.58	3.68	3.27	3.48	3.73
Days Inventory Outstanding	- -	101.94	99.24	111.72	104.76	97.97
Accounts Payable Turnover	- -	4.17	3.77	4.54	5.13	3.94
Accounts Payable Turnover Days	- -	87.53	96.75	80.41	71.15	92.56
Cash Conversion Cycle	- -	- -	40.77	72.92	78.34	53.47
Inventory to Cash Days	- -	- -	-60.95	-70.11	-60.02	-49.91
Inventories	1	1	1	2	2	1
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	1	1	1	1	1
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	1	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Market Capitalization	497	322	258	172	275	258
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	5	5	5	5	5	4
Enterprise Value	502	327	262	177	279	262
Total Capital	7	7	6	6	6	5
Total Debt/Capital (%)	72.36	73	77.79	73.87	73.14	73.45
Total Debt / EV	0.01	0.02	0.02	0.03	0.02	0.01
EV/Sales	84.71	48.1	41.09	24.54	35.36	33.38
EV/EBITDA	722.29	2,130.51	429.75	135.63	390.4	557.05
EV/EBIT	51,779.18	- -	- -	283.17	3,183.8	- -
EV/Cash Flow to Firm	- -	- -	- -	1,686.13	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	497	321	258	172	275	258
Diluted Enterprise Value	502	326	262	177	279	262
EV per Share	6,180.87	3,884.15	3,114.15	2,097.19	3,318.6	3,106.93
TTM Sales	6	7	6	7	8	8
TTM EBITDA	1	- -	1	1	1	- -
TTM Operating Income	- -	-1	- -	1	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Price/Free Cash Flow	-1,005.92	1,750.31	658.62	-1,297.23	755.48	824.64
EV/EBIT	51,779.18	- -	- -	283.17	3,183.8	- -
Enterprise Value	502	327	262	177	279	262
Low Price	2,040.82	3,826.53	1,836.73	1,632.65	1,836.73	1,734.69
EV/Sales	84.71	48.1	41.09	24.54	35.36	33.38
EV/EBITDA	722.29	2,130.51	429.75	135.63	390.4	557.05
Price/Earnings	- -	- -	- -	470.61	- -	- -
Price/Earnings Average	- -	- -	- -	519.26	- -	- -
Price/Earnings High	- -	- -	- -	941.23	- -	- -
Price/Earnings Low	- -	- -	- -	376.49	- -	- -
Price/Book Value	264.68	176.89	194.54	101.67	164.19	182.23
Price/Book Value Average	418.59	784.97	279.48	112.18	130.9	166.89
Price/Book Value High	1,102.85	3,036.54	1,053.75	203.35	205.23	255.12
Price/Book Value Low	88.23	176.89	116.72	81.34	92.36	103.26
Price/Tangible Book Value	264.68	176.89	194.54	101.67	164.19	182.23
Price/Tangible Book Value Average	418.59	784.97	279.48	112.18	130.9	166.89
Price/Tangible Book Value High	1,102.85	3,036.54	1,053.75	203.35	205.23	255.12
Price/Tangible Book Value Low	88.23	176.89	116.72	81.34	92.36	103.26
Price/Sales	83.91	47.28	40.4	23.88	34.79	32.89
Price/Sales Average	132.7	209.8	58.03	26.35	27.74	30.12
Price/Sales High	349.63	811.57	218.81	47.76	43.49	46.05
Price/Sales Low	27.97	47.28	24.24	19.1	19.57	18.64
Price/Cash Flow	1,051.08	763.03	590.42	1,640.8	344.16	511.52
Price/Cash Flow Average	1,662.24	3,386.13	848.23	1,810.4	274.39	468.46
Price/Cash Flow High	4,379.49	13,098.76	3,198.11	3,281.6	430.2	716.13
Price/Cash Flow Low	350.36	763.03	354.25	1,312.64	193.59	289.86
Price/Free Cash Flow Average	-1,590.83	7,767.35	946.2	-1,431.31	602.32	755.22
Price/Free Cash Flow High	-4,191.33	30,046.93	3,567.52	-2,594.45	944.34	1,154.49
Price/Free Cash Flow Low	-335.31	1,750.31	395.17	-1,037.78	424.96	467.29
EV/Sales Average	133.5	211.01	58.73	27.01	28.3	30.61
EV/Sales High	350.43	814.23	219.51	48.42	44.05	46.54
EV/Sales Low	28.77	48.1	24.94	19.76	20.14	19.13
EV/EBITDA Average	1,138.31	9,345.91	614.21	149.28	312.52	510.84
EV/EBITDA High	2,987.93	36,062.71	2,295.54	267.62	486.43	776.59
EV/EBITDA Low	245.32	2,130.51	260.77	109.24	222.34	319.21
EV/EBIT Average	81,602.38	- -	- -	311.65	2,548.71	- -
EV/EBIT High	214,196.86	- -	- -	558.72	3,966.97	- -
EV/EBIT Low	17,585.98	- -	- -	228.06	1,813.26	- -
Last Price	6,122.45	3,826.53	3,061.22	2,040.82	3,265.31	3,061.22
High Price	25,510.2	65,688.78	16,581.63	4,081.63	4,081.63	4,285.71
Enterprise Value Average	791	1,434	375	194	224	240
Enterprise Value High	2,077	5,534	1,400	348	348	365
Enterprise Value Low	171	327	159	142	159	150

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	72.96	80.94	75.78	85.46	93.86	93.07
EBITDA per Share	8.56	1.83	7.25	15.46	8.5	5.58
Operating Income per Share	0.12	-6.81	-1.14	7.41	1.04	-1.42
Basic EPS, GAAP	-1.9	-8.29	-5.9	4.34	-0.18	-3.09
Basic EPS from Cont Ops	-1.9	-8.29	-5.9	4.34	-0.18	-3.09
Diluted EPS, GAAP	-1.9	-8.29	-5.9	4.34	-0.18	-3.09
Diluted EPS from Cont Ops	-1.9	-8.29	-5.9	4.34	-0.18	-3.09
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	5.82	5.01	5.18	1.24	9.49	5.98
Free Cash Flow per Basic Share	-6.09	2.19	4.65	-1.57	4.32	3.71
Cash & Equivalents per Share	2.13	0.86	2.19	0.36	0.87	0.77
Book Value per Share	23.13	21.63	15.74	20.07	19.89	16.8
Tangible Book Value per Share	23.13	21.63	15.74	20.07	19.89	16.8

Profitability (USD)

Profitability Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Return on Common Equity (%)	- -	-37.62	-31.56	24.22	-0.92	-16.84
Return on Assets (%)	- -	-8.46	-6.52	4.94	-0.21	-3.6
Return on Capital (%)	- -	- -	- -	5.87	- -	- -
Return on Invested Capital (%)	- -	- -	- -	10.03	- -	- -
Gross Margin (%)	44.15	30.93	29.9	38.11	30.06	30.32
EBITDA Margin (%)	11.73	2.26	9.56	18.09	9.06	5.99
Operating Margin (%)	0.16	-8.42	-1.51	8.67	1.11	-1.53
Incremental Operating Margin (%)	- -	- -	- -	88.32	- -	311.44
Pretax Margin (%)	-3.7	-14.65	-7.78	5.07	-0.2	-3.32
Profit Margin (%)	-2.6	-10.24	-7.78	5.07	-0.2	-3.32
Net Income to Common Margin (%)	-2.6	-10.24	-7.78	5.07	-0.2	-3.32
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-37.62	-31.56	24.22	-0.92	-16.84

Credit (USD)

Credit Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Total Debt	5	5	5	5	5	4
ST Debt	1	1	1	1	1	- -
LT Debt	4	4	3	4	4	4
Total Debt/EBITDA	7.08	32.08	7.61	3.67	6.37	8.33
Net Debt/EBITDA	6.83	31.61	7.3	3.63	6.21	8.15
Total Debt/EBIT	507.25	-8.61	-48.23	7.66	51.97	-32.71
Net Debt/EBIT	489.39	-8.48	-46.31	7.58	50.68	-31.98
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	22.07	22.91	18.22	22.53	21.97	20.75
Long-Term Debt/Equity (%)	210.99	199.79	262.38	224.34	211.85	249.22
Long-Term Debt/Capital (%)	58.32	53.95	58.27	58.63	56.89	66.16
Long-Term Debt/Total Assets (%)	46.56	45.78	47.8	50.54	46.55	51.71
Total Debt/Equity (%)	261.77	270.34	350.24	282.66	272.37	276.67
Total Debt/Capital (%)	72.36	73	77.79	73.87	73.14	73.45
Total Debt/Total Assets (%)	57.77	61.94	63.81	63.68	59.85	57.41
Net Debt to Equity	252.55	266.37	336.32	279.82	265.63	270.46
Net Debt/Capital (%)	71.64	72.71	77.08	73.47	72.19	72.69
EBITDA	1	- -	1	1	1	- -
EBITDA-CapEx	- -	- -	1	1	- -	- -
Operating Income (Loss)	- -	-1	- -	1	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Cash Ratio	0.08	0.03	0.07	0.01	0.03	0.03
Current Ratio	0.95	0.81	0.83	1.27	1.12	1.33
Quick Ratio	0.28	0.29	0.35	0.49	0.44	0.63
CFO/Avg Current Liab	- -	0.18	0.18	0.05	0.36	0.24
Common Equity/Total Assets	22.07	22.91	18.22	22.53	21.97	20.75
Long-Term Debt/Equity (%)	210.99	199.79	262.38	224.34	211.85	249.22
Long-Term Debt/Capital (%)	58.32	53.95	58.27	58.63	56.89	66.16
Long-Term Debt/Total Assets (%)	46.56	45.78	47.8	50.54	46.55	51.71
Total Debt/Equity (%)	261.77	270.34	350.24	282.66	272.37	276.67
Total Debt/Capital (%)	72.36	73	77.79	73.87	73.14	73.45
Total Debt/Total Assets (%)	57.77	61.94	63.81	63.68	59.85	57.41
CFO/Total Liabilities	7.13	6.87	7.34	1.8	13.44	9.33
CFO/CapEx	0.49	1.77	9.66	0.44	1.84	2.63
Altman's Z-Score	45.78	32.09	26.67	19.04	28.84	29.74

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Accounts Receivable Turnover	- -	- -	9.53	8.77	8.16	7.59
Days Sales Outstanding	- -	- -	38.28	41.61	44.73	48.06
Inventory Turnover	- -	3.58	3.68	3.27	3.48	3.73
Days Inventory Outstanding	- -	101.94	99.24	111.72	104.76	97.97
Accounts Payable Turnover	- -	4.17	3.77	4.54	5.13	3.94
Accounts Payable Turnover Days	- -	87.53	96.75	80.41	71.15	92.56
Cash Conversion Cycle	- -	- -	40.77	72.92	78.34	53.47
Inventory to Cash Days	- -	- -	-60.95	-70.11	-60.02	-49.91
Inventories	1	1	1	2	2	1
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	1	1	1	1	1
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	1	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Market Capitalization	497	322	258	172	275	258
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	5	5	5	5	5	4
Enterprise Value	502	327	262	177	279	262
Total Capital	7	7	6	6	6	5
Total Debt/Capital (%)	72.36	73	77.79	73.87	73.14	73.45
Total Debt / EV	0.01	0.02	0.02	0.03	0.02	0.01
EV/Sales	84.71	48.1	41.09	24.54	35.36	33.38
EV/EBITDA	722.29	2,130.51	429.75	135.63	390.4	557.05
EV/EBIT	51,779.18	- -	- -	283.17	3,183.8	- -
EV/Cash Flow to Firm	- -	- -	- -	1,686.13	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	497	321	258	172	275	258
Diluted Enterprise Value	502	326	262	177	279	262
EV per Share	6,180.87	3,884.15	3,114.15	2,097.19	3,318.6	3,106.93
TTM Sales	6	7	6	7	8	8
TTM EBITDA	1	- -	1	1	1	- -
TTM Operating Income	- -	-1	- -	1	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Price/Free Cash Flow	-1,005.92	1,750.31	658.62	-1,297.23	755.48	824.64
EV/EBIT	51,779.18	- -	- -	283.17	3,183.8	- -
Enterprise Value	502	327	262	177	279	262
Low Price	2,040.82	3,826.53	1,836.73	1,632.65	1,836.73	1,734.69
EV/Sales	84.71	48.1	41.09	24.54	35.36	33.38
EV/EBITDA	722.29	2,130.51	429.75	135.63	390.4	557.05
Price/Earnings	- -	- -	- -	470.61	- -	- -
Price/Earnings Average	- -	- -	- -	519.26	- -	- -
Price/Earnings High	- -	- -	- -	941.23	- -	- -
Price/Earnings Low	- -	- -	- -	376.49	- -	- -
Price/Book Value	264.68	176.89	194.54	101.67	164.19	182.23
Price/Book Value Average	418.59	784.97	279.48	112.18	130.9	166.89
Price/Book Value High	1,102.85	3,036.54	1,053.75	203.35	205.23	255.12
Price/Book Value Low	88.23	176.89	116.72	81.34	92.36	103.26
Price/Tangible Book Value	264.68	176.89	194.54	101.67	164.19	182.23
Price/Tangible Book Value Average	418.59	784.97	279.48	112.18	130.9	166.89
Price/Tangible Book Value High	1,102.85	3,036.54	1,053.75	203.35	205.23	255.12
Price/Tangible Book Value Low	88.23	176.89	116.72	81.34	92.36	103.26
Price/Sales	83.91	47.28	40.4	23.88	34.79	32.89
Price/Sales Average	132.7	209.8	58.03	26.35	27.74	30.12
Price/Sales High	349.63	811.57	218.81	47.76	43.49	46.05
Price/Sales Low	27.97	47.28	24.24	19.1	19.57	18.64
Price/Cash Flow	1,051.08	763.03	590.42	1,640.8	344.16	511.52
Price/Cash Flow Average	1,662.24	3,386.13	848.23	1,810.4	274.39	468.46
Price/Cash Flow High	4,379.49	13,098.76	3,198.11	3,281.6	430.2	716.13
Price/Cash Flow Low	350.36	763.03	354.25	1,312.64	193.59	289.86
Price/Free Cash Flow Average	-1,590.83	7,767.35	946.2	-1,431.31	602.32	755.22
Price/Free Cash Flow High	-4,191.33	30,046.93	3,567.52	-2,594.45	944.34	1,154.49
Price/Free Cash Flow Low	-335.31	1,750.31	395.17	-1,037.78	424.96	467.29
EV/Sales Average	133.5	211.01	58.73	27.01	28.3	30.61
EV/Sales High	350.43	814.23	219.51	48.42	44.05	46.54
EV/Sales Low	28.77	48.1	24.94	19.76	20.14	19.13
EV/EBITDA Average	1,138.31	9,345.91	614.21	149.28	312.52	510.84
EV/EBITDA High	2,987.93	36,062.71	2,295.54	267.62	486.43	776.59
EV/EBITDA Low	245.32	2,130.51	260.77	109.24	222.34	319.21
EV/EBIT Average	81,602.38	- -	- -	311.65	2,548.71	- -
EV/EBIT High	214,196.86	- -	- -	558.72	3,966.97	- -
EV/EBIT Low	17,585.98	- -	- -	228.06	1,813.26	- -
Last Price	6,122.45	3,826.53	3,061.22	2,040.82	3,265.31	3,061.22
High Price	25,510.2	65,688.78	16,581.63	4,081.63	4,081.63	4,285.71
Enterprise Value Average	791	1,434	375	194	224	240
Enterprise Value High	2,077	5,534	1,400	348	348	365
Enterprise Value Low	171	327	159	142	159	150

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	72.96	80.94	75.78	85.46	93.86	93.07
EBITDA per Share	8.56	1.83	7.25	15.46	8.5	5.58
Operating Income per Share	0.12	-6.81	-1.14	7.41	1.04	-1.42
Basic EPS, GAAP	-1.9	-8.29	-5.9	4.34	-0.18	-3.09
Basic EPS from Cont Ops	-1.9	-8.29	-5.9	4.34	-0.18	-3.09
Diluted EPS, GAAP	-1.9	-8.29	-5.9	4.34	-0.18	-3.09
Diluted EPS from Cont Ops	-1.9	-8.29	-5.9	4.34	-0.18	-3.09
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	5.82	5.01	5.18	1.24	9.49	5.98
Free Cash Flow per Basic Share	-6.09	2.19	4.65	-1.57	4.32	3.71
Cash & Equivalents per Share	2.13	0.86	2.19	0.36	0.87	0.77
Book Value per Share	23.13	21.63	15.74	20.07	19.89	16.8
Tangible Book Value per Share	23.13	21.63	15.74	20.07	19.89	16.8