Wealthcraft Capital, Inc.

OOTC:WCCPOTC Markets

0.03

USD

-0.03

(-49.15%)

-0.06EPS

11.99MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	- -	-56.6	-607.74	-83.65
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	34.5	71.97	16.37	44.64
EBITDA Margin (%)	- -	- -	-85.4	-45.47	-707.27	-32.26
Operating Margin (%)	- -	- -	-90.11	-50.38	-715.93	-40.42
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	872.83
Pretax Margin (%)	- -	- -	- -	- -	- -	-40.8
Profit Margin (%)	- -	- -	-89.98	-51.01	-714.7	-40.8
Net Income to Common Margin (%)	- -	- -	-89.98	-51.01	-714.7	-40.8
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Total Debt	- -	- -	- -	- -	1	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	-1.3	-0.1	-0.77
Net Debt/EBITDA	- -	- -	- -	0.86	-0.1	-0.57
Total Debt/EBIT	- -	- -	- -	-1.17	-0.1	-0.62
Net Debt/EBIT	- -	- -	- -	0.78	-0.1	-0.46
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-184.14
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-184.73
EBIT to Interest Expense	- -	- -	- -	- -	- -	-230.72
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	- -	- -	36.14	-49.06	-137.66
Long-Term Debt/Equity (%)	- -	- -	- -	79.38	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	41.66	161.61	-63.3
Long-Term Debt/Total Assets (%)	- -	- -	- -	28.69	49.33	53.36
Total Debt/Equity (%)	- -	- -	- -	90.54	-162.22	-38.76
Total Debt/Capital (%)	- -	- -	- -	47.52	260.73	-63.3
Total Debt/Total Assets (%)	- -	- -	- -	32.72	79.59	53.36
Net Debt to Equity	- -	- -	- -	-59.98	-159.97	-28.62
Net Debt/Capital (%)	- -	- -	- -	-149.86	266.76	-40.1
EBITDA	- -	- -	- -	- -	-6	-1
EBITDA-CapEx	- -	- -	- -	-1	-7	-1
Operating Income (Loss)	- -	- -	- -	- -	-7	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Cash Ratio	- -	- -	- -	1.55	0.01	0.08
Current Ratio	- -	- -	- -	2.22	0.59	0.39
Quick Ratio	- -	- -	- -	1.66	0.55	0.38
CFO/Avg Current Liab	- -	-0.97	-66.75	-0.79	-2.28	- -
Common Equity/Total Assets	- -	- -	- -	36.14	-49.06	-137.66
Long-Term Debt/Equity (%)	- -	- -	- -	79.38	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	41.66	161.61	-63.3
Long-Term Debt/Total Assets (%)	- -	- -	- -	28.69	49.33	53.36
Total Debt/Equity (%)	- -	- -	- -	90.54	-162.22	-38.76
Total Debt/Capital (%)	- -	- -	- -	47.52	260.73	-63.3
Total Debt/Total Assets (%)	- -	- -	- -	32.72	79.59	53.36
CFO/Total Liabilities	-7.42	-65.51	-5,089.34	-21.97	-120.8	-0.22
CFO/CapEx	- -	- -	-6.63	-0.68	-12.13	-2.42
Altman's Z-Score	- -	- -	- -	39.93	-25.15	-17

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Accounts Receivable Turnover	- -	- -	- -	- -	3.76	3.76
Days Sales Outstanding	- -	- -	- -	- -	97.04	96.98
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

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Market Capitalization	- -	- -	2	58	57	12
- Cash & Cash Equivalents	- -	- -	- -	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	- -
Enterprise Value	- -	- -	2	58	57	12
Total Capital	- -	- -	- -	1	- -	-1
Total Debt/Capital (%)	- -	- -	- -	47.52	260.73	-63.3
Total Debt / EV	- -	- -	- -	0.01	0.01	0.03
EV/Sales	- -	- -	5.46	77.96	62.74	7.73
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1	43	54	12
Diluted Enterprise Value	- -	- -	1	43	55	12
EV per Share	- -	- -	0.17	5.32	5.26	1.13
TTM Sales	- -	- -	- -	1	1	2
TTM EBITDA	- -	- -	- -	- -	-6	-1
TTM Operating Income	- -	- -	- -	- -	-7	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Price/Free Cash Flow	- -	- -	-3.56	-92.63	-34.56	-2,141.45
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	2	58	57	12
Low Price	- -	- -	0.17	4.4	4.21	0.39
EV/Sales	- -	- -	5.46	77.96	62.74	7.73
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	-295.43	120.28	-143.19	-11.72
Price/Book Value Average	- -	- -	-295.43	113.65	-147.93	-40.92
Price/Book Value High	- -	- -	-295.43	120.28	-290.51	-61.69
Price/Book Value Low	- -	- -	-295.43	98.92	-115.93	-4.16
Price/Tangible Book Value	- -	- -	-295.43	202.55	-92.31	-10.36
Price/Tangible Book Value Average	- -	- -	-295.43	191.39	-95.36	-36.16
Price/Tangible Book Value High	- -	- -	-295.43	202.55	-187.28	-54.52
Price/Tangible Book Value Low	- -	- -	-295.43	166.59	-74.73	-3.67
Price/Sales	- -	- -	3.86	58.1	59.49	7.55
Price/Sales Average	- -	- -	3.86	54.9	61.46	26.34
Price/Sales High	- -	- -	3.86	58.1	120.7	39.72
Price/Sales Low	- -	- -	3.86	47.78	48.16	2.68
Price/Cash Flow	- -	- -	-4.1	-229.72	-37.4	-3,027.78
Price/Cash Flow Average	- -	- -	-4.1	-217.05	-38.64	-10,570.75
Price/Cash Flow High	- -	- -	-4.1	-229.72	-75.89	-15,937.12
Price/Cash Flow Low	- -	- -	-4.1	-188.93	-30.28	-1,073.48
Price/Free Cash Flow Average	- -	- -	-3.56	-87.52	-35.7	-7,476.36
Price/Free Cash Flow High	- -	- -	-3.56	-92.63	-70.11	-11,271.83
Price/Free Cash Flow Low	- -	- -	-3.56	-76.18	-27.98	-759.24
EV/Sales Average	- -	- -	5.46	73.64	64.8	26.53
EV/Sales High	- -	- -	5.46	77.96	126.59	39.9
EV/Sales Low	- -	- -	5.46	64.04	50.93	2.86
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	0.17	5.35	5.2	1.1
High Price	- -	- -	0.17	5.35	10.55	5.79
Enterprise Value Average	- -	- -	2	55	59	42
Enterprise Value High	- -	- -	2	58	116	63
Enterprise Value Low	- -	- -	2	48	47	5

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Shares Outstanding	11	11	11	11	11	11
Diluted Weighted Avg Shares	8	8	8	8	10	11
Basic Weighted Avg Shares	8	8	8	8	10	11
Revenue per Share	- -	- -	0.04	0.09	0.09	0.15
EBITDA per Share	- -	- -	-0.04	-0.04	-0.62	-0.05
Operating Income per Share	- -	- -	-0.04	-0.05	-0.63	-0.06
Basic EPS, GAAP	- -	- -	-0.04	-0.05	-0.62	-0.06
Basic EPS from Cont Ops	- -	- -	-0.04	-0.05	-0.62	-0.06
Diluted EPS, GAAP	- -	- -	-0.04	-0.05	-0.62	-0.06
Diluted EPS from Cont Ops	- -	- -	-0.04	-0.05	-0.62	-0.06
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.04	-0.02	-0.14	- -
Free Cash Flow per Basic Share	- -	- -	-0.05	-0.06	-0.15	- -
Cash & Equivalents per Share	- -	- -	- -	0.07	- -	0.01
Book Value per Share	- -	- -	- -	0.04	-0.04	-0.09
Tangible Book Value per Share	- -	- -	- -	0.03	-0.06	-0.11

Profitability (USD)

Profitability Ratios API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	- -	-56.6	-607.74	-83.65
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	34.5	71.97	16.37	44.64
EBITDA Margin (%)	- -	- -	-85.4	-45.47	-707.27	-32.26
Operating Margin (%)	- -	- -	-90.11	-50.38	-715.93	-40.42
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	872.83
Pretax Margin (%)	- -	- -	- -	- -	- -	-40.8
Profit Margin (%)	- -	- -	-89.98	-51.01	-714.7	-40.8
Net Income to Common Margin (%)	- -	- -	-89.98	-51.01	-714.7	-40.8
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Total Debt	- -	- -	- -	- -	1	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	-1.3	-0.1	-0.77
Net Debt/EBITDA	- -	- -	- -	0.86	-0.1	-0.57
Total Debt/EBIT	- -	- -	- -	-1.17	-0.1	-0.62
Net Debt/EBIT	- -	- -	- -	0.78	-0.1	-0.46
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-184.14
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-184.73
EBIT to Interest Expense	- -	- -	- -	- -	- -	-230.72
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	- -	- -	36.14	-49.06	-137.66
Long-Term Debt/Equity (%)	- -	- -	- -	79.38	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	41.66	161.61	-63.3
Long-Term Debt/Total Assets (%)	- -	- -	- -	28.69	49.33	53.36
Total Debt/Equity (%)	- -	- -	- -	90.54	-162.22	-38.76
Total Debt/Capital (%)	- -	- -	- -	47.52	260.73	-63.3
Total Debt/Total Assets (%)	- -	- -	- -	32.72	79.59	53.36
Net Debt to Equity	- -	- -	- -	-59.98	-159.97	-28.62
Net Debt/Capital (%)	- -	- -	- -	-149.86	266.76	-40.1
EBITDA	- -	- -	- -	- -	-6	-1
EBITDA-CapEx	- -	- -	- -	-1	-7	-1
Operating Income (Loss)	- -	- -	- -	- -	-7	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Cash Ratio	- -	- -	- -	1.55	0.01	0.08
Current Ratio	- -	- -	- -	2.22	0.59	0.39
Quick Ratio	- -	- -	- -	1.66	0.55	0.38
CFO/Avg Current Liab	- -	-0.97	-66.75	-0.79	-2.28	- -
Common Equity/Total Assets	- -	- -	- -	36.14	-49.06	-137.66
Long-Term Debt/Equity (%)	- -	- -	- -	79.38	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	41.66	161.61	-63.3
Long-Term Debt/Total Assets (%)	- -	- -	- -	28.69	49.33	53.36
Total Debt/Equity (%)	- -	- -	- -	90.54	-162.22	-38.76
Total Debt/Capital (%)	- -	- -	- -	47.52	260.73	-63.3
Total Debt/Total Assets (%)	- -	- -	- -	32.72	79.59	53.36
CFO/Total Liabilities	-7.42	-65.51	-5,089.34	-21.97	-120.8	-0.22
CFO/CapEx	- -	- -	-6.63	-0.68	-12.13	-2.42
Altman's Z-Score	- -	- -	- -	39.93	-25.15	-17

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Accounts Receivable Turnover	- -	- -	- -	- -	3.76	3.76
Days Sales Outstanding	- -	- -	- -	- -	97.04	96.98
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

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Market Capitalization	- -	- -	2	58	57	12
- Cash & Cash Equivalents	- -	- -	- -	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	- -
Enterprise Value	- -	- -	2	58	57	12
Total Capital	- -	- -	- -	1	- -	-1
Total Debt/Capital (%)	- -	- -	- -	47.52	260.73	-63.3
Total Debt / EV	- -	- -	- -	0.01	0.01	0.03
EV/Sales	- -	- -	5.46	77.96	62.74	7.73
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1	43	54	12
Diluted Enterprise Value	- -	- -	1	43	55	12
EV per Share	- -	- -	0.17	5.32	5.26	1.13
TTM Sales	- -	- -	- -	1	1	2
TTM EBITDA	- -	- -	- -	- -	-6	-1
TTM Operating Income	- -	- -	- -	- -	-7	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Price/Free Cash Flow	- -	- -	-3.56	-92.63	-34.56	-2,141.45
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	2	58	57	12
Low Price	- -	- -	0.17	4.4	4.21	0.39
EV/Sales	- -	- -	5.46	77.96	62.74	7.73
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	-295.43	120.28	-143.19	-11.72
Price/Book Value Average	- -	- -	-295.43	113.65	-147.93	-40.92
Price/Book Value High	- -	- -	-295.43	120.28	-290.51	-61.69
Price/Book Value Low	- -	- -	-295.43	98.92	-115.93	-4.16
Price/Tangible Book Value	- -	- -	-295.43	202.55	-92.31	-10.36
Price/Tangible Book Value Average	- -	- -	-295.43	191.39	-95.36	-36.16
Price/Tangible Book Value High	- -	- -	-295.43	202.55	-187.28	-54.52
Price/Tangible Book Value Low	- -	- -	-295.43	166.59	-74.73	-3.67
Price/Sales	- -	- -	3.86	58.1	59.49	7.55
Price/Sales Average	- -	- -	3.86	54.9	61.46	26.34
Price/Sales High	- -	- -	3.86	58.1	120.7	39.72
Price/Sales Low	- -	- -	3.86	47.78	48.16	2.68
Price/Cash Flow	- -	- -	-4.1	-229.72	-37.4	-3,027.78
Price/Cash Flow Average	- -	- -	-4.1	-217.05	-38.64	-10,570.75
Price/Cash Flow High	- -	- -	-4.1	-229.72	-75.89	-15,937.12
Price/Cash Flow Low	- -	- -	-4.1	-188.93	-30.28	-1,073.48
Price/Free Cash Flow Average	- -	- -	-3.56	-87.52	-35.7	-7,476.36
Price/Free Cash Flow High	- -	- -	-3.56	-92.63	-70.11	-11,271.83
Price/Free Cash Flow Low	- -	- -	-3.56	-76.18	-27.98	-759.24
EV/Sales Average	- -	- -	5.46	73.64	64.8	26.53
EV/Sales High	- -	- -	5.46	77.96	126.59	39.9
EV/Sales Low	- -	- -	5.46	64.04	50.93	2.86
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	0.17	5.35	5.2	1.1
High Price	- -	- -	0.17	5.35	10.55	5.79
Enterprise Value Average	- -	- -	2	55	59	42
Enterprise Value High	- -	- -	2	58	116	63
Enterprise Value Low	- -	- -	2	48	47	5

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Shares Outstanding	11	11	11	11	11	11
Diluted Weighted Avg Shares	8	8	8	8	10	11
Basic Weighted Avg Shares	8	8	8	8	10	11
Revenue per Share	- -	- -	0.04	0.09	0.09	0.15
EBITDA per Share	- -	- -	-0.04	-0.04	-0.62	-0.05
Operating Income per Share	- -	- -	-0.04	-0.05	-0.63	-0.06
Basic EPS, GAAP	- -	- -	-0.04	-0.05	-0.62	-0.06
Basic EPS from Cont Ops	- -	- -	-0.04	-0.05	-0.62	-0.06
Diluted EPS, GAAP	- -	- -	-0.04	-0.05	-0.62	-0.06
Diluted EPS from Cont Ops	- -	- -	-0.04	-0.05	-0.62	-0.06
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.04	-0.02	-0.14	- -
Free Cash Flow per Basic Share	- -	- -	-0.05	-0.06	-0.15	- -
Cash & Equivalents per Share	- -	- -	- -	0.07	- -	0.01
Book Value per Share	- -	- -	- -	0.04	-0.04	-0.09
Tangible Book Value per Share	- -	- -	- -	0.03	-0.06	-0.11