SeaChange International, Inc. Financial Ratios — SEAC Stock

Profitability (USD)

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	01/31/2009	01/31/2010	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023

Return on Common Equity (%)	- -	- -	- -	-45.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	4.41	0.53	10.3	-1.33	-6.8	-1.17	-11.78	-24.46	-48.51	11.47	-38.37	-11.77	-35.29	-14.07	-23.31
Return on Capital (%)	-42.76	-8.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	5.69	1.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	51.18	51.2	55.05	56.61	52.99	54.13	49.47	43.78	52.87	67.21	59.82	64.78	45.14	59.87	63.17
EBITDA Margin (%)	9.63	6.77	10.66	10.26	7.16	5.63	-12.12	-16.37	-19.95	5.02	-21.61	3.09	-83.54	-21.13	-1.42
Operating Margin (%)	5.05	1.09	4.19	3.16	0.12	-0.53	-19.78	-24	-27.42	-0.83	-26.29	0.09	-91.11	-26.36	-2.2
Incremental Operating Margin (%)	82.91	4,673.68	-18.1	23.31	65.91	- -	- -	- -	- -	- -	- -	346.57	- -	- -	- -
Pretax Margin (%)	5.61	1.16	16.23	-1.01	-2.89	-1.51	-24.79	-45.57	-67.57	1.53	-64.13	-13.21	-98.65	-27.26	-35.7
Profit Margin (%)	4.94	0.66	16.97	-2.44	-12.19	-2.07	-23.81	-44.58	-85.03	16.82	-60.9	-13.28	-98.91	-27.21	-35.1
Net Income to Common Margin (%)	4.94	0.66	16.97	-2.44	-12.19	-2.07	-23.81	-44.58	-85.03	16.82	-60.9	-13.28	-98.91	-27.21	-35.1
Effective Tax Rate (%)	5.08	15.81	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-45.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	01/31/2009	01/31/2010	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	8	2	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	3	1	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	5	1	1
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.44	-0.43	-0.37	-3.04
Net Debt/EBITDA	-3.21	-2.76	-3.95	-4.76	-9.48	-14.04	6.43	3.35	1.69	-10.84	1.51	-4.34	0.19	3.04	29.04
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	81.77	-0.39	-0.29	-1.96
Net Debt/EBIT	-6.13	-17.1	-10.06	-15.48	-547.29	148.76	3.94	2.29	1.23	65.15	1.24	-145.37	0.17	2.43	18.74
EBITDA to Interest Expense	340.96	87.55	771.33	307.51	73.12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	113.81	33.99	648	280.02	47.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	178.84	14.12	303.04	94.67	1.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-7.89	-6.41	3.55	2.29	-4.66	-6.04	-20.18	-50.95	-139.37	-124.25	-233.6	-264.58	-425.74	-402.06	-546.93
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.71	16.31	3.2	2.21
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.32	-2.49	-0.62	-0.3
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.97	10.2	2.47	1.62
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.15	24.95	4.99	4.5
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.7	-3.81	-0.97	-0.61
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.96	15.61	3.85	3.29
Net Debt to Equity	-36.26	-21.16	-34.97	-38.2	-52.78	-56.61	-52.63	-44.83	-40.7	-50.92	-36.87	-18.05	-10.92	-41.22	-42.98
Net Debt/Capital (%)	77.19	68.74	117.4	109.26	89.64	88.28	67.75	39.35	14.89	22.75	9.95	4.58	1.62	7.39	5.47
EBITDA	19	14	19	17	11	8	-14	-18	-17	4	-13	2	-18	-6	- -
EBITDA-CapEx	6	5	16	15	7	6	-16	-19	-17	4	-14	2	-19	-6	-1
Operating Income (Loss)	10	2	7	5	- -	-1	-23	-26	-23	-1	-16	- -	-20	-7	-1

Liquidity (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	01/31/2009	01/31/2010	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023

Cash Ratio	1.4	0.65	1.17	1.33	2.06	2.82	2.78	1.4	1.22	1.62	1.19	0.75	0.5	1.58	1.39
Current Ratio	2.75	2	2.34	2.55	3.14	3.93	3.88	2.39	2.53	2.64	2.75	2.6	2.13	3.4	3.34
Quick Ratio	2.3	1.55	1.96	2.03	2.8	3.65	3.68	2.26	2.41	2.49	2.41	2.3	1.77	3.19	3.12
CFO/Avg Current Liab	0.44	0.15	0.25	0.21	0.29	0.15	-0.34	-0.48	-0.81	0.46	-0.86	-0.79	-0.64	-0.41	-0.19
Common Equity/Total Assets	-7.89	-6.41	3.55	2.29	-4.66	-6.04	-20.18	-50.95	-139.37	-124.25	-233.6	-264.58	-425.74	-402.06	-546.93
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.71	16.31	3.2	2.21
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.32	-2.49	-0.62	-0.3
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.97	10.2	2.47	1.62
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.15	24.95	4.99	4.5
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.7	-3.81	-0.97	-0.61
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.96	15.61	3.85	3.29
CFO/Total Liabilities	35.08	9.64	16.95	16.36	27.78	14.83	-32.3	-40	-60.9	38.52	-91.04	-64.44	-49.58	-37.46	-17.65
CFO/CapEx	1.67	1.03	5.5	9.51	4.37	3.18	-7.12	-13.36	-41.49	24.61	-59.13	-52.65	-28.52	-7.35	-28.86
Altman's Z-Score	3.34	2.73	3.17	2.93	4.87	6.12	3.98	2.43	-0.78	1.32	-1.52	1.46	-7.12	-3.3	-4.97

Working Capital (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	01/31/2009	01/31/2010	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023

Accounts Receivable Turnover	5.78	4.39	3.5	3.6	3.8	4.17	4.19	4.17	3.2	3.31	2.99	4.28	2.42	3.67	3.38
Days Sales Outstanding	63.19	83.12	104.23	101.5	96.03	87.43	87.21	87.49	113.94	110.32	122.26	85.32	150.79	99.36	107.84
Inventory Turnover	6.24	5.61	4.85	5.81	8.4	9.59	12.28	26.46	32.21	36.66	31.54	51.19	- -	- -	- -
Days Inventory Outstanding	58.46	65.06	75.33	62.81	43.44	38.08	29.71	13.79	11.33	9.96	11.57	7.13	- -	- -	- -
Accounts Payable Turnover	9.4	8.87	6.9	6.92	8.85	9.16	9.27	10.47	6.94	7.08	7.31	5.34	4.14	4.58	5.32
Accounts Payable Turnover Days	38.82	41.15	52.87	52.75	41.25	39.83	39.37	34.85	52.56	51.57	49.96	68.33	88.19	79.68	68.65
Cash Conversion Cycle	82.83	107.02	126.69	111.56	98.22	85.68	77.56	66.43	72.71	68.71	83.87	24.11	62.61	19.68	39.2
Inventory to Cash Days	4.73	18.07	28.9	38.69	52.58	49.36	57.5	73.7	102.61	100.37	110.69	78.19	150.79	99.36	107.84
Inventories	17	18	14	10	7	7	3	2	1	1	1	- -	- -	- -	- -
Raw Materials	9	11	8	6	3	2	1	1	- -	- -	1	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	9	7	6	4	4	4	1	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	01/31/2009	01/31/2010	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023

Market Capitalization	182	200	260	230	362	391	231	208	85	118	57	163	44	59	25
- Cash & Cash Equivalents	62	38	73	81	107	116	90	59	28	44	20	9	6	18	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	8	2	1
Enterprise Value	110	160	180	142	250	270	134	148	51	70	32	155	46	43	12
Total Capital	-18	-17	11	7	-12	-15	-43	-91	-162	-148	-184	-188	-207	-220	-232
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.7	-3.81	-0.97	-0.61
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.17	0.05	0.12
EV/Sales	0.54	0.79	1.04	0.86	1.59	1.85	1.16	1.38	0.61	0.88	0.52	2.31	2.09	1.59	0.36
EV/EBITDA	5.66	11.71	9.71	8.4	22.16	32.77	- -	- -	- -	17.46	- -	74.67	- -	- -	- -
EV/EBIT	10.79	72.62	24.72	27.27	1,279.68	- -	- -	- -	- -	- -	- -	2,502.67	- -	- -	- -
EV/Cash Flow to Firm	5.06	18.32	11.03	9.79	14.29	36.67	- -	- -	- -	5.43	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	3.17	9.36	9.33	8.87	11.64	27.9	- -	- -	- -	5.22	- -	- -	- -	- -	- -
Diluted Market Cap	185	203	265	230	362	391	231	208	85	119	57	163	44	59	25
Diluted Enterprise Value	122	166	192	150	256	276	141	150	56	75	36	159	46	43	13
EV per Share	71.59	103.63	114.39	88.49	153.59	165.06	81.68	88.44	29.21	39.69	18.16	84.56	24.54	18.45	4.67
TTM Sales	202	202	174	165	157	146	115	107	84	80	62	67	22	27	32
TTM EBITDA	19	14	19	17	11	8	-14	-18	-17	4	-13	2	-18	-6	- -
TTM Operating Income	10	2	7	5	- -	-1	-23	-26	-23	-1	-16	- -	-20	-7	-1
TTM Cash Flow to Firm	22	9	16	14	17	7	-13	-19	-28	13	-22	-15	-9	-5	-2
TTM Free Cash Flow to Firm	35	17	19	16	21	10	-11	-17	-28	13	-21	-15	-9	-4	-2

Multiples (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	01/31/2009	01/31/2010	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023

Price/Free Cash Flow	5.34	12	13.76	14.5	16.99	40.43	-20.18	-12.07	-3.06	8.82	-2.68	-11.23	-4.9	-14.33	-12.76
EV/EBIT	10.79	72.62	24.72	27.27	1,279.68	- -	- -	- -	- -	- -	- -	2,502.67	- -	- -	- -
Enterprise Value	110	160	180	142	250	270	134	148	51	70	32	155	46	43	12
Low Price	109.2	84	127	125.8	135.4	196.4	106	113	41	43.2	22.6	23	13.8	13.2	7.4
EV/Sales	0.54	0.79	1.04	0.86	1.59	1.85	1.16	1.38	0.61	0.88	0.52	2.31	2.09	1.59	0.36
EV/EBITDA	5.66	11.71	9.71	8.4	22.16	32.77	- -	- -	- -	17.46	- -	74.67	- -	- -	- -
Price/Earnings	18.24	150.92	8.83	- -	- -	- -	- -	- -	- -	8.74	- -	- -	- -	- -	- -
Price/Earnings Average	22.39	162.19	8.6	-70.81	-14.17	-128.52	-9.79	-4.82	-1.72	7.22	-2.28	-9.59	-3.17	-7.34	-3.06
Price/Earnings High	30.31	232.79	10.14	-93.22	-19.18	-164.67	-14.73	-6.01	-3.12	10.57	-3.26	-20.49	-8.09	-21.77	-6.89
Price/Earnings Low	16.82	97.97	6.77	-50.29	-11.48	-106.04	-6.32	-3.97	-1.01	5.67	-1.06	-4.73	-1.19	-4.18	-1.61
Price/Book Value	-9.86	-11.66	24.01	33.72	-29.38	-25.48	-5.4	-2.3	-0.52	-0.8	-0.31	-0.84	-0.21	-0.26	-0.11
Price/Book Value Average	-12.1	-12.53	23.37	41.6	-22.03	-25.36	-6.28	-2.54	-0.76	-0.66	-0.47	-0.44	-0.32	-0.25	-0.15
Price/Book Value High	-16.38	-17.99	27.58	54.76	-29.8	-32.49	-9.45	-3.16	-1.37	-0.96	-0.67	-0.95	-0.82	-0.73	-0.34
Price/Book Value Low	-9.09	-7.57	18.41	29.54	-17.84	-20.92	-4.05	-2.09	-0.44	-0.52	-0.22	-0.22	-0.12	-0.14	-0.08
Price/Tangible Book Value	1.3	2.08	2.29	1.6	2.6	2.67	1.89	2.4	1.94	2	1.22	4.3	2.25	1.8	0.8
Price/Tangible Book Value Average	1.59	2.24	2.23	1.97	1.95	2.66	2.19	2.65	2.8	1.66	1.87	2.26	3.5	1.67	1.12
Price/Tangible Book Value High	2.16	3.22	2.63	2.6	2.63	3.41	3.3	3.3	5.1	2.43	2.67	4.83	8.94	4.96	2.52
Price/Tangible Book Value Low	1.2	1.35	1.76	1.4	1.58	2.19	1.42	2.18	1.64	1.3	0.87	1.11	1.31	0.95	0.59
Price/Sales	0.9	0.99	1.5	1.4	2.3	2.67	2	1.95	1.01	1.47	0.91	2.43	2.01	2.15	0.77
Price/Sales Average	1.11	1.06	1.46	1.72	1.73	2.66	2.33	2.15	1.46	1.21	1.39	1.27	3.14	2	1.07
Price/Sales High	1.5	1.53	1.72	2.27	2.34	3.41	3.51	2.68	2.65	1.78	1.98	2.72	8.01	5.92	2.42
Price/Sales Low	0.83	0.64	1.15	1.22	1.4	2.2	1.5	1.77	0.86	0.95	0.65	0.63	1.18	1.14	0.57
Price/Cash Flow	8.4	23.22	15.99	16.03	20.87	53.14	-17.35	-11.17	-2.99	9.11	-2.64	-11.01	-4.73	-12.38	-12.31
Price/Cash Flow Average	10.31	24.95	15.56	19.77	15.65	52.88	-20.18	-12.32	-4.31	7.53	-4.03	-5.79	-7.38	-11.49	-17.25
Price/Cash Flow High	13.96	35.82	18.36	26.02	21.17	67.76	-30.34	-15.35	-7.85	11.02	-5.75	-12.35	-18.83	-34.08	-38.91
Price/Cash Flow Low	7.74	15.07	12.26	14.04	12.67	43.63	-13.02	-10.14	-2.53	5.91	-1.87	-2.85	-2.76	-6.54	-9.11
Price/Free Cash Flow Average	6.55	12.89	13.39	17.89	12.74	40.23	-23.47	-13.32	-4.42	7.29	-4.1	-5.9	-7.64	-13.3	-17.87
Price/Free Cash Flow High	8.87	18.5	15.81	23.55	17.23	51.55	-35.3	-16.59	-8.04	10.67	-5.85	-12.59	-19.51	-39.45	-40.31
Price/Free Cash Flow Low	4.92	7.79	10.56	12.7	10.31	33.19	-15.15	-10.96	-2.59	5.72	-1.91	-2.91	-2.86	-7.57	-9.44
EV/Sales Average	0.8	0.88	1.04	1.24	1.05	1.87	1.55	1.6	1.12	0.67	1.07	1.22	3.23	1.43	0.7
EV/Sales High	1.19	1.34	1.3	1.78	1.66	2.62	2.73	2.13	2.32	1.23	1.66	2.66	8.1	5.36	2.05
EV/Sales Low	0.52	0.46	0.73	0.74	0.72	1.4	0.72	1.22	0.52	0.41	0.32	0.57	1.27	0.57	0.2
EV/EBITDA Average	8.28	12.95	9.73	12.04	14.65	33.21	-12.8	-9.78	-5.62	13.37	-4.93	39.29	-3.86	-6.78	-49.42
EV/EBITDA High	12.34	19.79	12.2	17.36	23.16	46.5	-22.49	-13	-11.61	24.6	-7.68	86.05	-9.69	-25.36	-144.14
EV/EBITDA Low	5.42	6.73	6.83	7.17	10.06	24.94	-5.98	-7.46	-2.6	8.16	-1.48	18.41	-1.52	-2.71	-13.85
EV/EBIT Average	15.78	80.35	24.77	39.11	845.8	-351.76	-7.84	-6.67	-4.09	-80.34	-4.05	1,316.8	-3.54	-5.44	-31.89
EV/EBIT High	23.53	122.77	31.05	56.39	1,337.36	-492.56	-13.79	-8.87	-8.45	-147.85	-6.31	2,884.16	-8.89	-20.33	-93.01
EV/EBIT Low	10.33	41.76	17.39	23.29	580.84	-264.21	-3.67	-5.09	-1.89	-49.01	-1.22	617.11	-1.39	-2.17	-8.93
Last Price	118.4	129.4	165.6	143.6	223	239.2	141.2	124.4	48.4	66.6	31.8	88.8	23.6	25	10
High Price	196.8	199.6	190.2	233.2	226.2	305	247	171	127.2	80.6	69.4	99.6	94	68.8	31.6
Enterprise Value Average	161	177	180	204	165	274	179	171	94	54	67	82	71	39	23
Enterprise Value High	240	270	226	294	261	383	315	228	194	99	104	179	178	146	67
Enterprise Value Low	105	92	126	121	113	206	84	131	43	33	20	38	28	16	6

Shares Outstanding	2	2	2	2	2	2	2	2	2	2	2	2	2	2	3
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Revenue per Share	131.39	130.7	110.49	102.7	96.75	89.44	70.45	63.86	47.92	45.33	34.97	36.6	11.74	11.61	13.06
EBITDA per Share	12.65	8.85	11.78	10.54	6.93	5.04	-8.54	-10.45	-9.56	2.27	-7.56	1.13	-9.81	-2.45	-0.19
Operating Income per Share	6.64	1.43	4.63	3.24	0.12	-0.48	-13.93	-15.33	-13.14	-0.38	-9.19	0.03	-10.7	-3.06	-0.29
Basic EPS, GAAP	6.49	0.86	18.75	-2.5	-11.8	-1.85	-16.77	-28.47	-40.75	7.62	-21.3	-4.86	-11.61	-3.16	-4.58
Basic EPS from Cont Ops	6.49	0.86	19.45	-2.12	-1.72	-1.36	-16.78	-28.47	-40.75	7.62	-21.3	-4.86	-11.61	-3.16	-4.58
Diluted EPS, GAAP	6.4	0.84	18.43	-2.5	-11.8	-1.85	-16.77	-28.47	-40.75	7.57	-21.3	-4.86	-11.61	-3.16	-4.58
Diluted EPS from Cont Ops	6.4	0.84	19.12	-2.12	-1.72	-1.36	-16.78	-28.47	-40.75	7.57	-21.3	-4.86	-11.61	-3.16	-4.58
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	14.1	5.57	10.36	8.96	10.68	4.5	-8.14	-11.14	-16.21	7.31	-12.06	-8.06	-4.99	-2.02	-0.81
Free Cash Flow per Basic Share	5.67	0.16	8.48	8.02	8.24	3.09	-9.28	-11.97	-16.6	7.02	-12.27	-8.22	-5.17	-2.29	-0.84
Cash & Equivalents per Share	46.81	25.77	51.21	55.11	69.41	74.14	59.52	35.96	19.19	26.91	13.64	7	3.26	7.45	5.89
Book Value per Share	-12.01	-11.1	6.9	4.26	-7.59	-9.39	-26.15	-54.04	-92.52	-83.74	-103.08	-105.1	-114.54	-94.37	-93.79
Tangible Book Value per Share	91.26	62.08	72.25	89.8	85.91	89.51	74.9	51.76	24.96	33.23	25.97	20.63	10.51	13.88	12.55

SeaChange International, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)