Salon Media Group, Inc. Financial Ratios — SLNM Stock

Profitability (USD)

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-8.4	-19.73	-28.71	-66.71	-118.27	-196.13	-158.38	-256.69	-275.63	-131.21	-216.6	-107.72	-566.78	-271.18	-278.25
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	32.92	30.86	32.59	26.21	22.69	13.82	31.38	8.71	9.15	42.59	20.3	43.57	7	- -	- -
EBITDA Margin (%)	-9.01	-15.36	-19.08	-43.52	-53.3	-102.35	-52.16	-107.39	-107.33	-35.19	-78.16	-27.09	-82.82	- -	- -
Operating Margin (%)	-16.48	-17.56	-20.22	-44.88	-56.36	-107.64	-57.09	-110.04	-108.9	-35.79	-78.87	-27.58	-83.59	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-33.44	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	-63.15	-119.59	-114.5	-36.41	-79.66	-28.16	-209.41	- -	- -
Profit Margin (%)	-7.82	-17.22	-20.21	-45.37	-68.36	-113.28	-61.44	-117.86	-108.1	-36.41	-79.66	-28.16	-209.41	- -	- -
Net Income to Common Margin (%)	-31.96	-33.18	-24.02	-46.09	-68.36	-113.28	-61.44	-117.86	-108.1	-36.41	-79.66	-28.16	-228.23	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	75.54	48.1	15.85	1.56	- -	- -	- -	- -	- -	- -	- -	- -	8.25	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019

Total Debt	- -	- -	- -	2	4	4	2	4	1	1	1	1	1	2	3
ST Debt	- -	- -	- -	1	1	1	1	4	1	1	1	1	1	2	3
LT Debt	- -	- -	- -	1	3	3	1	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	-0.48	-0.97	-0.84	-0.98	-1.1	-0.26	-0.47	-0.26	-0.53	-0.37	-0.99	-1.13
Net Debt/EBITDA	1.15	0.44	0.56	-0.21	-0.85	-0.79	-0.81	-1.06	-0.23	-0.42	-0.2	-0.43	-0.32	-0.96	-1.02
Total Debt/EBIT	- -	- -	- -	-0.46	-0.92	-0.8	-0.9	-1.07	-0.25	-0.47	-0.26	-0.52	-0.36	-0.95	-1.13
Net Debt/EBIT	0.63	0.39	0.53	-0.2	-0.81	-0.75	-0.74	-1.04	-0.23	-0.41	-0.2	-0.42	-0.31	-0.92	-1.02
EBITDA to Interest Expense	- -	- -	- -	-88.38	-18.89	-18.15	-8.6	-11.25	-19.16	-57.11	-99.13	-45.98	-72.79	-27.51	-15.09
EBITDA-CapEx/Interest Expense	- -	- -	- -	-96.84	-20.16	-18.49	-8.75	-11.42	-19.35	-58.22	-100.18	-47.02	-78.21	-27.51	-15.09
EBIT to Interest Expense	- -	- -	- -	-91.14	-19.97	-19.09	-9.42	-11.52	-19.44	-58.08	-100.03	-46.8	-73.46	-28.65	-15.09
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1,504	-1,761.61	-1,656.06	-2,085.9	-3,032.55	-6,505.53	-6,627.63	-7,227.1	-8,963.43	-5,832.51	-7,633.33	-6,119.71	-10,039.54	-14,565.47	-14,495.05
Long-Term Debt/Equity (%)	- -	- -	- -	54.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	-0.59	-2.6	-2.63	-1.09	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	12.05	76.1	165.15	70.66	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	153	-147.4	-53.9	-23.95	-32.11	-9.97	-33.67	-15.09	-12.07	-14.13	-66.56	-68.17
Total Debt/Capital (%)	- -	- -	- -	-1.64	-3.66	-3.61	-2.03	-3.79	-0.87	-0.85	-0.82	-0.81	-1.04	-1.6	-2.12
Total Debt/Total Assets (%)	- -	- -	- -	33.71	107.12	226.61	131.78	263.71	76.98	49.19	62.31	49.16	102.9	229.57	301.34
Net Debt to Equity	-16.52	-12.19	-20.9	67.06	-129.3	-50.75	-19.66	-31.09	-9.02	-29.66	-11.64	-9.79	-12.26	-64.51	-61.89
Net Debt/Capital (%)	0.75	0.47	0.89	-0.71	-3.2	-3.39	-1.66	-3.66	-0.78	-0.75	-0.63	-0.66	-0.9	-1.55	-1.92
EBITDA	-1	-1	-1	-3	-4	-4	-2	-4	-4	-2	-4	-2	-4	-2	-3
EBITDA-CapEx	-1	-1	-2	-4	-4	-4	-2	-4	-4	-2	-4	-2	-4	-2	-3
Operating Income (Loss)	-1	-1	-2	-3	-4	-5	-2	-4	-4	-2	-4	-2	-4	-2	-3

Liquidity (USD)

MCP API Chat

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019

Cash Ratio	0.37	0.28	0.53	0.27	0.12	0.04	0.04	0.01	0.01	0.02	0.03	0.02	0.04	0.02	0.05
Current Ratio	0.84	0.72	1.22	0.62	0.83	0.18	0.13	0.08	0.1	0.38	0.15	0.16	0.24	0.13	0.14
Quick Ratio	0.71	0.6	1.18	0.56	0.41	0.17	0.12	0.06	0.07	0.32	0.14	0.15	0.2	0.12	0.05
CFO/Avg Current Liab	-0.4	-0.34	-0.8	-0.68	-0.8	-0.61	-0.28	-0.28	-0.33	-0.31	-0.44	-0.23	-0.21	-0.23	-0.11
Common Equity/Total Assets	-1,504	-1,761.61	-1,656.06	-2,085.9	-3,032.55	-6,505.53	-6,627.63	-7,227.1	-8,963.43	-5,832.51	-7,633.33	-6,119.71	-10,039.54	-14,565.47	-14,495.05
Long-Term Debt/Equity (%)	- -	- -	- -	54.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	-0.59	-2.6	-2.63	-1.09	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	12.05	76.1	165.15	70.66	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	153	-147.4	-53.9	-23.95	-32.11	-9.97	-33.67	-15.09	-12.07	-14.13	-66.56	-68.17
Total Debt/Capital (%)	- -	- -	- -	-1.64	-3.66	-3.61	-2.03	-3.79	-0.87	-0.85	-0.82	-0.81	-1.04	-1.6	-2.12
Total Debt/Total Assets (%)	- -	- -	- -	33.71	107.12	226.61	131.78	263.71	76.98	49.19	62.31	49.16	102.9	229.57	301.34
CFO/Total Liabilities	-43.04	-34.5	-76.21	-42.9	-41.97	-30.62	-19.21	-22.65	-37.61	-50.91	-35.04	-20.96	-13.41	-22.53	-9.95
CFO/CapEx	-3.8	-11.19	-26.02	-4.93	-9.77	-31.62	-55.24	-57	-106.5	-62.12	-70.34	-50.28	-5.29	- -	- -
Altman's Z-Score	-65.84	-92.73	-59.35	-31.62	-47.25	-115.27	-115.04	-134.43	-142.19	-84.01	-117	-106.18	-153.27	-225.76	-217.53

Working Capital (USD)

MCP API Chat

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019

Accounts Receivable Turnover	14.27	11.58	10.27	8.03	7.86	5.39	5.87	4.6	4.84	5.47	4.21	6.26	4.55	- -	- -
Days Sales Outstanding	25.58	31.51	35.54	45.45	46.46	67.71	62.22	79.31	75.34	66.72	86.67	58.27	80.31	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	4.65	5.87	6.92	9.31	14.86	11.76	8.49	7.77	8.27	11.7	11.17	9.46	5.23	3.09	- -
Accounts Payable Turnover Days	78.53	62.18	52.73	39.21	24.56	31.04	43	46.98	44.14	31.18	32.69	38.57	69.74	118.27	- -
Cash Conversion Cycle	-52.95	-30.67	-17.18	6.24	21.91	36.67	19.22	32.33	31.2	35.54	53.99	19.7	10.57	- -	- -
Inventory to Cash Days	25.58	31.51	35.54	45.45	46.46	67.71	62.22	79.31	75.34	66.72	86.67	58.27	80.31	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1	- -	- -
- Cash & Cash Equivalents	1	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	2	4	4	2	4	1	1	1	1	1	2	3
Enterprise Value	- -	- -	-1	1	3	3	2	4	1	2	1	1	2	3	3
Total Capital	-91	-93	-93	-95	-97	-102	-106	-108	-115	-118	-122	-123	-133	-136	-138
Total Debt/Capital (%)	- -	- -	- -	-1.64	-3.66	-3.61	-2.03	-3.79	-0.87	-0.85	-0.82	-0.81	-1.04	-1.6	-2.12
Total Debt / EV	- -	- -	- -	1.72	1.1	1.06	1.17	1.01	1.03	0.66	0.72	0.84	0.7	0.84	1.05
EV/Sales	0.48	0.55	0.2	0.12	0.47	0.81	0.44	1.17	0.27	0.25	0.28	0.17	0.43	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	3	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1	- -	- -
Diluted Enterprise Value	2	- -	-1	1	3	3	2	4	1	2	1	1	2	3	3
EV per Share	4.45	4.46	0.91	0.47	1.61	1.64	0.6	1.24	0.18	0.02	0.02	0.02	0.02	0.02	0.02
TTM Sales	7	7	8	8	7	4	4	3	4	6	5	7	5	- -	- -
TTM EBITDA	-1	-1	-1	-3	-4	-4	-2	-4	-4	-2	-4	-2	-4	-2	-3
TTM Operating Income	-1	-1	-2	-3	-4	-5	-2	-4	-4	-2	-4	-2	-4	-2	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-2	-3	-4	-3	-3	-2	-1	-1	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-2	-3	-4	-2	-3	-2	-1	-1	- -

Multiples (USD)

MCP API Chat

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019

Price/Free Cash Flow	-4.5	-0.38	-0.1	-0.13	-0.02	- -	-0.04	-0.03	-0.02	-0.25	-0.21	-0.18	-0.64	-0.49	-0.26
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	-1	1	3	3	2	4	1	2	1	1	2	3	3
Low Price	0.09	0.1	0.04	0.06	0.01	- -	- -	- -	- -	- -	0.01	- -	- -	- -	- -
EV/Sales	0.48	0.55	0.2	0.12	0.47	0.81	0.44	1.17	0.27	0.25	0.28	0.17	0.43	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-0.06	-0.09	-0.11	-0.04	-0.01	- -	-0.01	-0.01	-0.01	-0.33	-0.2	-0.26	-0.09	-0.25	-0.09
Price/Earnings High	-0.23	-0.21	-0.26	-0.06	-0.04	-0.01	-0.05	-0.03	-0.03	-0.96	-0.39	-0.39	-0.17	-0.49	-0.28
Price/Earnings Low	-0.03	-0.04	-0.04	-0.03	- -	- -	- -	- -	- -	-0.05	-0.13	-0.19	-0.03	-0.12	-0.04
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	- -	-0.01	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.01	- -	-0.01	-0.01	- -
Price/Book Value High	-0.01	- -	-0.01	- -	- -	- -	- -	- -	- -	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	-10.79	-0.67	0.24	0.2	-0.02	- -	-0.01	-0.01	-0.01	-0.21	-0.09	-0.04	-0.08	-0.14	-0.03
Price/Tangible Book Value Average	-6.59	-0.64	0.43	0.18	-0.02	- -	- -	- -	- -	-0.24	-0.12	-0.06	-0.1	-0.23	-0.06
Price/Tangible Book Value High	-27.58	-1.48	0.98	0.24	-0.08	-0.01	-0.01	-0.01	-0.01	-0.71	-0.23	-0.09	-0.19	-0.46	-0.18
Price/Tangible Book Value Low	-3.6	-0.28	0.15	0.13	-0.01	- -	- -	- -	- -	-0.04	-0.07	-0.04	-0.03	-0.12	-0.02
Price/Sales	0.03	0.03	0.02	0.02	0.01	- -	0.02	0.02	0.02	0.1	0.12	0.05	0.17	- -	- -
Price/Sales Average	0.02	0.03	0.03	0.02	0.01	- -	0.01	0.01	0.01	0.12	0.16	0.07	0.21	- -	- -
Price/Sales High	0.07	0.07	0.06	0.03	0.03	0.02	0.03	0.04	0.04	0.35	0.31	0.11	0.4	- -	- -
Price/Sales Low	0.01	0.01	0.01	0.01	- -	- -	- -	- -	- -	0.02	0.1	0.05	0.07	- -	- -
Price/Cash Flow	-0.24	-0.35	-0.09	-0.11	-0.02	- -	-0.04	-0.03	-0.02	-0.25	-0.21	-0.18	-0.52	-0.49	-0.26
Price/Cash Flow Average	-0.14	-0.33	-0.17	-0.09	-0.03	-0.01	-0.01	-0.01	-0.01	-0.28	-0.28	-0.24	-0.64	-0.81	-0.47
Price/Cash Flow High	-0.6	-0.76	-0.39	-0.13	-0.08	-0.03	-0.06	-0.04	-0.03	-0.83	-0.53	-0.35	-1.22	-1.59	-1.44
Price/Cash Flow Low	-0.08	-0.15	-0.06	-0.07	-0.01	- -	- -	- -	- -	-0.04	-0.17	-0.18	-0.21	-0.41	-0.19
Price/Free Cash Flow Average	-2.75	-0.36	-0.18	-0.12	-0.03	-0.01	-0.01	-0.01	-0.01	-0.29	-0.28	-0.24	-0.79	-0.81	-0.47
Price/Free Cash Flow High	-11.51	-0.84	-0.41	-0.16	-0.09	-0.03	-0.06	-0.04	-0.03	-0.84	-0.54	-0.36	-1.5	-1.59	-1.44
Price/Free Cash Flow Low	-1.5	-0.16	-0.06	-0.09	-0.01	- -	- -	- -	- -	-0.04	-0.17	-0.18	-0.26	-0.41	-0.19
EV/Sales Average	0.25	0.52	0.44	0.12	0.47	0.81	0.43	1.15	0.26	0.27	0.32	0.19	0.47	- -	- -
EV/Sales High	1.39	- -	1.16	0.12	0.49	0.82	0.45	1.18	0.29	0.5	0.46	0.23	0.66	- -	- -
EV/Sales Low	0.09	0.19	0.09	0.11	0.47	0.81	0.42	1.14	0.25	0.17	0.26	0.17	0.33	- -	- -
EV/EBITDA Average	0.95	0.25	0.42	-0.27	-0.89	-0.79	-0.82	-1.07	-0.24	-0.76	-0.4	-0.7	-0.57	-1.31	-1.12
EV/EBITDA High	0.32	- -	0.23	-0.29	-0.93	-0.81	-0.86	-1.1	-0.27	-1.41	-0.59	-0.83	-0.8	-1.64	-1.31
EV/EBITDA Low	1.04	0.36	0.51	-0.26	-0.88	-0.79	-0.81	-1.07	-0.23	-0.47	-0.33	-0.63	-0.4	-1.13	-1.06
EV/EBIT Average	0.52	0.22	0.39	-0.26	-0.84	-0.76	-0.75	-1.05	-0.24	-0.74	-0.4	-0.69	-0.56	-1.26	-1.12
EV/EBIT High	0.17	- -	0.22	-0.28	-0.88	-0.77	-0.79	-1.07	-0.26	-1.39	-0.59	-0.82	-0.79	-1.58	-1.31
EV/EBIT Low	0.57	0.31	0.48	-0.25	-0.83	-0.75	-0.74	-1.04	-0.23	-0.46	-0.32	-0.62	-0.4	-1.09	-1.06
Last Price	0.27	0.25	0.07	0.08	0.02	- -	0.02	0.02	0.01	0.01	0.01	- -	0.01	- -	- -
High Price	0.69	0.55	0.29	0.1	0.1	0.03	0.04	0.04	0.02	0.03	0.02	0.01	0.02	0.01	- -
Enterprise Value Average	-1	- -	-1	1	3	3	2	4	1	2	2	1	2	3	3
Enterprise Value High	- -	- -	- -	1	3	4	2	4	1	3	2	2	3	4	3
Enterprise Value Low	-1	- -	-1	1	3	3	2	4	1	1	1	1	2	2	3

Shares Outstanding	1	1	2	2	2	2	3	3	30	76	76	76	150	151	151
Diluted Weighted Avg Shares	10	1	2	2	2	2	3	3	5	74	76	76	104	151	151
Basic Weighted Avg Shares	1	1	2	2	2	2	3	3	5	74	76	76	104	151	151
Revenue per Share	9.21	8.05	4.58	3.87	3.42	2.03	1.36	1.06	0.67	0.08	0.06	0.09	0.04	- -	- -
EBITDA per Share	-0.83	-1.24	-0.87	-1.69	-1.82	-2.08	-0.71	-1.14	-0.72	-0.03	-0.05	-0.02	-0.04	-0.01	-0.02
Operating Income per Share	-1.52	-1.41	-0.93	-1.74	-1.93	-2.18	-0.78	-1.17	-0.73	-0.03	-0.05	-0.03	-0.04	-0.02	-0.02
Basic EPS, GAAP	-2.94	-2.67	-1.1	-1.79	-2.34	-2.3	-0.84	-1.25	-0.72	-0.03	-0.05	-0.03	-0.1	-0.02	-0.02
Basic EPS from Cont Ops	-0.72	-1.39	-0.93	-1.76	-2.34	-2.3	-0.86	-1.27	-0.77	-0.03	-0.05	-0.03	-0.09	-0.02	-0.02
Diluted EPS, GAAP	-0.21	-2.67	-1.1	-1.79	-2.34	-2.3	-0.84	-1.25	-0.72	-0.03	-0.05	-0.03	-0.1	-0.02	-0.02
Diluted EPS from Cont Ops	-0.05	-1.39	-0.93	-1.76	-2.34	-2.3	-0.86	-1.27	-0.77	-0.03	-0.05	-0.03	-0.09	-0.02	-0.02
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.15	-0.72	-0.74	-0.8	-1.2	-1.23	-0.66	-0.99	-0.78	-0.03	-0.04	-0.03	-0.01	-0.01	- -
Free Cash Flow per Basic Share	-1.45	-0.78	-0.77	-0.96	-1.32	-1.26	-0.67	-1.01	-0.79	-0.04	-0.04	-0.03	-0.02	-0.01	- -
Cash & Equivalents per Share	0.95	0.54	0.49	0.42	0.18	0.1	0.13	0.04	0.02	- -	- -	- -	- -	- -	- -
Book Value per Share	-126.86	-115.44	-54.86	-49.63	-50.29	-50.02	-35.14	-34.28	-21.39	-1.6	-1.61	-1.63	-1.3	-0.92	-0.93
Tangible Book Value per Share	-0.03	-0.37	0.29	0.42	-1.3	-3.33	-2.98	-3.96	-1.84	-0.04	-0.09	-0.11	-0.09	-0.02	-0.03

Salon Media Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)