Remote Dynamics, Inc. Financial Ratios — RMTD Stock

Profitability (USD)

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	12/31/2006	12/31/2007	12/31/2008

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-70.48	-32.78	-28.09	-13.01	-26.49	41.28	- -	-23.3	-1.18	-54.52	-110.49	-31.14	-95.77	-47.5
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-0.18	7.07	20.32	28.03	35.74	31.19	26.65	- -	41.37	53.26	49.93	24.13	3.32	62.7	62.44
EBITDA Margin (%)	-70.88	-85.59	-47.36	-55.7	4.27	1.36	-13.09	- -	-33.03	3.51	-76.34	-201.25	-192.61	-4.53	3.56
Operating Margin (%)	-82.73	-93.26	-52.52	-65.69	-2.98	-4.81	-22.97	- -	-31	-8.26	-92.83	-272.1	-221.27	-26.44	-11.83
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-22.97	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-98.3	-96.88	-56.83	-85.04	-12.05	-20.12	-31.81	- -	-35.67	-16.79	-95.54	-307.4	-423.23	-131.77	-51.03
Profit Margin (%)	-124.29	-97.91	-56.83	-55.29	-12.05	-20.12	44.93	- -	-35.67	-16.79	-95.67	-307.4	-423.23	-131.77	-51.03
Net Income to Common Margin (%)	-124.29	-97.91	-56.83	-55.29	-12.05	-20.12	44.93	- -	-35.67	-16.79	-97.92	-361.78	-907.69	-199.81	-51.03
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.3	15.03	53.37	34.05	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	12/31/2006	12/31/2007	12/31/2008

Total Debt	11	- -	121	92	92	92	14	14	14	3	4	4	4	9	10
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	4	2	9	10
LT Debt	11	- -	121	92	92	92	14	14	14	3	2	- -	2	- -	- -
Total Debt/EBITDA	-0.6	- -	-4.67	-2.6	22.52	66.54	-1.39	- -	-0.97	29.16	-0.33	-0.32	-2.9	-42.55	52.03
Net Debt/EBITDA	0.66	0.75	-2.88	-1.86	18.17	51.69	0.08	- -	-0.62	17.55	-0.29	-0.28	-2.74	-41.43	52.03
Total Debt/EBIT	-0.52	- -	-4.22	-2.2	-32.27	-18.83	-0.79	- -	-1.03	-12.39	-0.27	-0.24	-2.52	-7.3	-15.64
Net Debt/EBIT	0.56	0.69	-2.6	-1.57	-26.04	-14.63	0.04	- -	-0.66	-7.45	-0.24	-0.21	-2.39	-7.1	-15.64
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.09
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.08
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.3
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2
Common Equity/Total Assets	-181.53	-255.35	-96.03	-170.4	-252.79	-256.39	-197.21	-224.23	-353.92	-1.3	-75.97	-334.55	-44.76	-151.53	-230.76
Long-Term Debt/Equity (%)	87.69	- -	1,462.59	- -	- -	- -	31.94	40.25	73.45	14.06	41.06	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-20.04	- -	-613.74	-109.13	-96.78	-80.21	-8.89	-8.47	-7.77	96.89	-19.67	-0.63	251.66	-5.95	- -
Long-Term Debt/Total Assets (%)	27.11	- -	82.58	88.92	124.32	114.12	16.11	17.51	25.52	7.67	11.16	1.89	23.15	0.18	- -
Total Debt/Equity (%)	87.69	- -	1,462.59	-342.27	-242.02	-158.52	31.94	40.25	73.45	16.9	70.72	-88.39	-163.37	-108.48	-94.98
Total Debt/Capital (%)	-20.04	- -	-613.74	-109.13	-96.78	-80.21	-8.89	-8.47	-7.77	116.47	-33.88	-11.54	586.69	-4,921.62	-444.5
Total Debt/Total Assets (%)	27.11	- -	82.58	88.92	124.32	114.12	16.11	17.51	25.52	9.22	19.23	34.6	53.96	148.51	188.38
Net Debt to Equity	-95.27	-56.9	900.48	-244.59	-195.32	-123.14	-1.77	10.84	47.26	10.17	62.19	-76.63	-154.55	-105.64	-94.98
Net Debt/Capital (%)	15.35	15.25	-112.5	-59.46	-65.82	-52.85	0.45	-2.15	-4.86	130.72	-28.63	-9.91	686.67	-2,146.73	-444.5
EBITDA	-19	-26	-26	-35	4	1	-10	- -	-15	- -	-12	-12	-1	- -	- -
EBITDA-CapEx	-22	-31	-33	-45	2	- -	-12	- -	-15	- -	-13	-12	-1	- -	- -
Operating Income (Loss)	-22	-29	-29	-42	-3	-5	-18	- -	-14	- -	-15	-16	-1	-1	-1

Liquidity (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	12/31/2006	12/31/2007	12/31/2008

Cash Ratio	2.48	2.39	3.84	0.68	0.89	0.59	0.63	0.65	0.37	0.13	0.07	0.04	0.02	0.02	- -
Current Ratio	3.67	3.98	4.75	1.76	2.78	1.6	1.53	1.3	1.05	0.72	0.75	0.32	0.24	0.13	0.12
Quick Ratio	3.18	3.53	4.65	1.07	1.55	0.96	1.12	0.92	0.7	0.51	0.52	0.14	0.17	0.09	0.07
CFO/Avg Current Liab	- -	-3.33	-1.95	-1.28	-0.61	-0.27	-0.42	- -	-0.62	-0.09	-0.58	-0.58	-0.1	-0.09	-0.02
Common Equity/Total Assets	-181.53	-255.35	-96.03	-170.4	-252.79	-256.39	-197.21	-224.23	-353.92	-1.3	-75.97	-334.55	-44.76	-151.53	-230.76
Long-Term Debt/Equity (%)	87.69	- -	1,462.59	- -	- -	- -	31.94	40.25	73.45	14.06	41.06	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-20.04	- -	-613.74	-109.13	-96.78	-80.21	-8.89	-8.47	-7.77	96.89	-19.67	-0.63	251.66	-5.95	- -
Long-Term Debt/Total Assets (%)	27.11	- -	82.58	88.92	124.32	114.12	16.11	17.51	25.52	7.67	11.16	1.89	23.15	0.18	- -
Total Debt/Equity (%)	87.69	- -	1,462.59	-342.27	-242.02	-158.52	31.94	40.25	73.45	16.9	70.72	-88.39	-163.37	-108.48	-94.98
Total Debt/Capital (%)	-20.04	- -	-613.74	-109.13	-96.78	-80.21	-8.89	-8.47	-7.77	116.47	-33.88	-11.54	586.69	-4,921.62	-444.5
Total Debt/Total Assets (%)	27.11	- -	82.58	88.92	124.32	114.12	16.11	17.51	25.52	9.22	19.23	34.6	53.96	148.51	188.38
CFO/Total Liabilities	-88.05	-360.76	-18.04	-27.41	-15.74	-5.37	-28.53	- -	-35.68	-6.29	-31.77	-29.3	-7.8	-6.11	-1.6
CFO/CapEx	-8.62	-6.11	-3.53	-3.87	-7.58	-4.74	-7.8	- -	-22.72	-3.38	-5.22	-79.81	-237.33	-887	-15.44
Altman's Z-Score	-2.92	-4.38	-1.09	-2.77	-1.8	-2.23	-4.2	-5.43	-12.33	-0.12	-5.51	-12.27	-5.52	-10.19	-12.13

Working Capital (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	12/31/2006	12/31/2007	12/31/2008

Accounts Receivable Turnover	- -	4.24	4.86	4.44	6.85	7.83	6.4	- -	7.24	0.87	6.07	3.6	1.18	8.91	7.91
Days Sales Outstanding	- -	86.11	75.16	82.16	53.27	46.6	57.02	- -	50.43	419.72	60.14	101.39	308.3	40.98	46.13
Inventory Turnover	- -	7.45	13.18	5.68	5.54	6.24	7.05	- -	13.97	1.05	11.19	7.79	1.98	7.91	12.7
Days Inventory Outstanding	- -	48.98	27.68	64.24	65.94	58.45	51.79	- -	26.14	347.07	32.61	46.88	184.21	46.12	28.74
Accounts Payable Turnover	- -	6.56	8.9	6.29	8.39	14.24	8.85	-0.49	11.77	-0.01	4.47	3.06	0.45	1.07	1.28
Accounts Payable Turnover Days	- -	55.68	41.01	58.04	43.52	25.64	41.22	-738.77	31.01	-70,627.5	81.74	119.28	813.22	340.62	285.14
Cash Conversion Cycle	- -	79.41	61.83	88.36	75.7	79.42	67.6	- -	45.55	71,394.28	11.02	28.98	-320.71	-253.53	-210.28
Inventory to Cash Days	- -	37.13	47.48	17.92	-12.67	-11.85	5.23	- -	24.29	72.65	27.53	54.51	124.09	-5.14	17.39
Inventories	4	3	3	13	9	13	3	2	2	1	1	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	1	2	- -	1	- -	- -	- -	- -
Other Inventory	4	3	3	13	9	13	3	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	12/31/2006	12/31/2007	12/31/2008

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	24	20	46	26	18	21	15	10	5	1	1	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	11	- -	121	92	92	92	14	14	14	3	4	4	4	9	10
Enterprise Value	-4	-20	55	66	74	72	-1	-4	9	2	4	4	4	9	10
Total Capital	-57	-110	-20	-84	-95	-115	-159	-168	-184	3	-12	-33	1	- -	-2
Total Debt/Capital (%)	-20.04	- -	-613.74	-109.13	-96.78	-80.21	-8.89	-8.47	-7.77	116.47	-33.88	-11.54	586.69	-4,921.62	-444.5
Total Debt / EV	-2.62	- -	2.21	1.4	1.24	1.29	-18.09	-3.72	1.55	1.54	1.09	1.08	1.03	1.03	1
EV/Sales	- -	- -	1	1.03	0.78	0.7	- -	- -	0.21	0.66	0.23	0.6	5.4	1.88	1.85
EV/EBITDA	- -	- -	- -	- -	18.17	51.69	- -	- -	- -	18.91	- -	- -	- -	- -	52.03
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.25
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.2
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	-4	-20	74	66	74	72	-1	4	9	2	4	4	4	9	10
EV per Share	- -	- -	1,117,571.43	1,337,306.12	1,486,440	1,436,860	- -	- -	19,070.39	5,822.87	10,427.32	7,494.79	3,428.03	2,680.42	0.67
TTM Sales	27	31	55	63	96	102	77	- -	45	3	16	6	1	5	5
TTM EBITDA	-19	-26	-26	-35	4	1	-10	- -	-15	- -	-12	-12	-1	- -	- -
TTM Operating Income	-22	-29	-29	-42	-3	-5	-18	- -	-14	- -	-15	-16	-1	-1	-1
TTM Cash Flow to Firm	-26	-30	-25	-36	-18	-7	-12	- -	-13	-1	-5	-5	-1	-1	2
TTM Free Cash Flow to Firm	-23	-25	-18	-26	-15	-6	-11	- -	-12	-1	-4	-4	-1	-1	2

Multiples (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	08/31/2002	08/31/2003	08/31/2004	08/31/2005	08/31/2006	12/31/2006	12/31/2007	12/31/2008

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.21	-0.04	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-4	-20	55	66	74	72	-1	-4	9	2	4	4	4	9	10
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	320	168	16	1.08	0.16	- -
EV/Sales	- -	- -	1	1.03	0.78	0.7	- -	- -	0.21	0.66	0.23	0.6	5.4	1.88	1.85
EV/EBITDA	- -	- -	- -	- -	18.17	51.69	- -	- -	- -	18.91	- -	- -	- -	- -	52.03
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.42	-0.01	- -	-0.01	- -	-0.38
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.25	-0.03	-0.01	-0.08	-0.01	-12.08
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.22	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.33	-0.01	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.49	-0.01	- -	-0.01	- -	-0.09
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.61	-0.03	-0.01	-0.15	-0.01	-2.72
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.25	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.06	-0.03	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.09	-0.03	-0.01	-0.01	- -	-0.08
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.48	-0.08	-0.04	-0.07	- -	-2.49
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.05	-0.01	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	0.01	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.07	0.01	0.01	0.07	- -	0.19
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.38	0.03	0.05	0.69	0.01	6.17
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.04	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.15	-0.03	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.22	-0.03	-0.02	-0.06	- -	-4.12
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.19	-0.08	-0.06	-0.65	-0.06	-131.26
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.11	-0.01	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.31	-0.04	-0.02	-0.06	- -	-4.41
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.69	-0.1	-0.06	-0.65	-0.06	-140.35
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.16	-0.02	- -	- -	- -	- -
EV/Sales Average	- -	- -	1.36	1.03	0.78	0.7	- -	- -	0.21	0.69	0.23	0.61	5.47	1.88	2.04
EV/Sales High	- -	- -	1.36	1.03	0.78	0.7	- -	- -	0.21	0.99	0.25	0.65	6.09	1.89	8.02
EV/Sales Low	- -	- -	1.36	1.03	0.78	0.7	- -	- -	0.21	0.65	0.23	0.6	5.4	1.88	1.85
EV/EBITDA Average	0.23	0.75	-2.88	-1.86	18.17	51.69	0.08	- -	-0.62	19.55	-0.31	-0.31	-2.84	-41.5	57.48
EV/EBITDA High	0.23	0.75	-2.88	-1.86	18.17	51.69	0.08	- -	-0.62	28.33	-0.33	-0.32	-3.16	-41.72	225.41
EV/EBITDA Low	0.23	0.75	-2.88	-1.86	18.17	51.69	0.08	- -	-0.62	18.59	-0.3	-0.3	-2.81	-41.48	52.03
EV/EBIT Average	0.2	0.69	-2.6	-1.57	-26.04	-14.63	0.04	- -	-0.66	-8.31	-0.25	-0.23	-2.47	-7.12	-17.28
EV/EBIT High	0.2	0.69	-2.6	-1.57	-26.04	-14.63	0.04	- -	-0.66	-12.04	-0.27	-0.24	-2.75	-7.15	-67.77
EV/EBIT Low	0.2	0.69	-2.6	-1.57	-26.04	-14.63	0.04	- -	-0.66	-7.9	-0.25	-0.22	-2.44	-7.11	-15.64
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	419.6	400	20	1.24	0.17	- -
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,320	1,156	584	440	15.2	2.24
Enterprise Value Average	-4	-20	74	66	74	72	-1	4	9	2	4	4	4	9	11
Enterprise Value High	-4	-20	74	66	74	72	-1	4	9	3	4	4	4	9	42
Enterprise Value Low	-4	-20	74	66	74	72	-1	4	9	2	4	4	4	9	10

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14
Revenue per Share	610,318.18	626,551.02	1,114,938.78	1,294,142.86	1,913,460	2,042,600	161,416.67	- -	92,983.44	8,779.29	44,732.24	12,407.56	634.45	1,425.42	0.36
EBITDA per Share	-432,568.18	-536,285.71	-528,061.22	-720,897.96	81,800	27,800	-21,122.92	- -	-30,708.07	307.9	-34,147.54	-24,970.59	-1,222.01	-64.61	0.01
Operating Income per Share	-504,886.36	-584,306.12	-585,510.2	-850,122.45	-57,080	-98,220	-37,075	- -	-28,826.09	-724.8	-41,524.59	-33,760.5	-1,403.83	-376.81	-0.04
Basic EPS, GAAP	-758,568.18	-613,469.39	-633,612.24	-715,530.61	-230,480	-410,900	72,522.92	- -	-33,167.7	-1,474.11	-43,800.55	-44,888.66	-5,758.85	-2,848.13	-0.19
Basic EPS from Cont Ops	-599,931.82	-607,000	-633,612.24	-1,100,571.43	-230,480	-306,780	-51,354.17	- -	-33,167.7	-1,474.11	-42,795.08	-38,140.76	-2,685.17	-1,878.32	-0.19
Diluted EPS, GAAP	-758,568.18	-613,469.39	-633,612.24	-715,530.61	-230,480	-410,900	72,522.92	- -	-33,167.7	-1,474.11	-43,800.55	-44,888.66	-5,758.85	-2,848.13	-0.19
Diluted EPS from Cont Ops	-599,931.82	-607,000	-633,612.24	-1,100,571.43	-230,480	-306,780	-51,354.17	- -	-33,167.7	-1,474.11	-42,795.08	-38,140.76	-2,685.17	-1,878.32	-0.19
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-585,681.82	-608,510.2	-508,775.51	-726,775.51	-352,900	-149,740	-25,802.08	- -	-27,043.48	-2,787.47	-13,721.31	-9,556.72	-681.34	-267.81	-0.02
Free Cash Flow per Basic Share	-653,636.36	-708,040.82	-653,102.04	-914,571.43	-399,480	-181,360	-29,108.33	- -	-28,233.95	-3,613.08	-16,349.73	-9,676.47	-684.21	-268.12	-0.02
Cash & Equivalents per Share	544,750	402,551.02	1,350,918.37	534,061.22	355,360	412,820	31,018.75	- -	10,569.36	3,574.93	1,374.32	636.55	115.79	68.84	- -
Book Value per Share	-1,748,000	-2,237,102.04	-2,870,693.88	-3,586,224.49	-3,744,920	-4,155,800	-359,904.17	- -	-411,074.53	-1,269.75	-45,051.91	-78,422.27	-2,938.76	-2,804.95	-0.82
Tangible Book Value per Share	113,659.09	707,428.57	168,775.51	-546,755.1	-761,020	-1,166,820	13,189.58	- -	-28,975.16	-6,858.31	-13,852.46	-14,407.56	-6,289.95	-3,594.2	-0.9

Remote Dynamics, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)