Sibannac, Inc.

OOTC:SNNCOTC Markets

0.00

USD

+0.00

(-11.65%)

-0.02EPS

3.86MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-107.39	-87.66	-212.28	-756.37	-79.09
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	85.19	78.98	88.8	- -	- -	- -
EBITDA Margin (%)	-3.73	-72.08	-63.11	- -	- -	- -
Operating Margin (%)	-5	-76.82	-70.13	- -	- -	- -
Incremental Operating Margin (%)	- -	21.33	- -	- -	- -	- -
Pretax Margin (%)	-5.75	-81.28	-80.84	- -	- -	- -
Profit Margin (%)	-5.75	-81.28	-80.84	- -	- -	- -
Net Income to Common Margin (%)	-5.75	-81.28	-80.84	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	-1.66	- -	-0.11	-1.57
Net Debt/EBITDA	0.39	- -	-1.63	0.9	0.01	-1.52
Total Debt/EBIT	- -	- -	-1.49	- -	-0.11	-1.57
Net Debt/EBIT	0.29	- -	-1.47	0.9	0.01	-1.52
EBITDA to Interest Expense	-5	-16.18	-5.89	- -	- -	-6.5
EBITDA-CapEx/Interest Expense	-5	-16.23	-5.89	- -	- -	-6.5
EBIT to Interest Expense	-6.7	-17.24	-6.55	- -	- -	-4.32
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-19.38	-156.83	-223.84	-118.77	10.3	-90.72
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	-48.04	- -	436.84	-106.58
Total Debt/Capital (%)	- -	- -	-92.46	- -	81.37	1,620.16
Total Debt/Total Assets (%)	- -	- -	107.54	- -	45	96.69
Net Debt to Equity	31.8	0.23	-47.26	84.2	-33.71	-103.6
Net Debt/Capital (%)	24.13	0.23	-89.59	45.71	-50.84	2,878.79
EBITDA	- -	- -	- -	- -	-2	- -
EBITDA-CapEx	- -	- -	- -	- -	-2	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Cash Ratio	0.05	- -	0.01	0.46	1.07	0.02
Current Ratio	0.63	0.1	0.07	0.46	1.07	0.02
Quick Ratio	0.21	0.03	0.04	0.46	1.07	0.19
CFO/Avg Current Liab	- -	-0.37	-0.04	0.15	-1.36	-0.85
Common Equity/Total Assets	-19.38	-156.83	-223.84	-118.77	10.3	-90.72
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	-48.04	- -	436.84	-106.58
Total Debt/Capital (%)	- -	- -	-92.46	- -	81.37	1,620.16
Total Debt/Total Assets (%)	- -	- -	107.54	- -	45	96.69
CFO/Total Liabilities	-17.87	-30.45	-3.43	43.14	-52.93	-43.06
CFO/CapEx	- -	-209.51	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	10.92	6.66	-2.5

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Accounts Receivable Turnover	- -	9.47	12.26	- -	- -	- -
Days Sales Outstanding	- -	38.52	29.78	- -	- -	- -
Inventory Turnover	- -	0.76	0.88	- -	- -	- -
Days Inventory Outstanding	- -	479.54	413.81	- -	- -	- -
Accounts Payable Turnover	- -	-0.41	0.06	-0.11	- -	- -
Accounts Payable Turnover Days	- -	-888.93	5,915.98	-3,436.06	- -	- -
Cash Conversion Cycle	- -	1,406.99	-5,472.39	- -	- -	- -
Inventory to Cash Days	- -	-441.01	-384.03	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Market Capitalization	- -	- -	- -	8	6	2
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	8	6	2
Total Capital	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	-92.46	- -	81.37	1,620.16
Total Debt / EV	- -	- -	- -	- -	0.04	0.15
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	20	4	2
Diluted Enterprise Value	- -	- -	- -	20	4	2
EV per Share	- -	- -	- -	3.97	0.35	0.12
TTM Sales	1	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	-2	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Price/Free Cash Flow	- -	- -	- -	332.43	-15.83	-6.61
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	8	6	2
Low Price	- -	- -	- -	1	0.35	0.05
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	-108.36	105.42	-5.99
Price/Book Value Average	- -	- -	- -	-54.36	529.2	-12.07
Price/Book Value High	- -	- -	- -	-108.63	1,280.13	-20.95
Price/Book Value Low	- -	- -	- -	-27.09	105.42	-2.99
Price/Tangible Book Value	- -	- -	- -	-108.36	338.23	-5.99
Price/Tangible Book Value Average	- -	- -	- -	-54.36	1,697.87	-12.07
Price/Tangible Book Value High	- -	- -	- -	-108.63	4,107.11	-20.95
Price/Tangible Book Value Low	- -	- -	- -	-27.09	338.23	-2.99
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	332.43	-15.83	-6.61
Price/Cash Flow Average	- -	- -	- -	166.77	-79.45	-13.33
Price/Cash Flow High	- -	- -	- -	333.26	-192.19	-23.14
Price/Cash Flow Low	- -	- -	- -	83.11	-15.83	-3.31
Price/Free Cash Flow Average	- -	- -	- -	166.77	-79.45	-13.33
Price/Free Cash Flow High	- -	- -	- -	333.26	-192.19	-23.14
Price/Free Cash Flow Low	- -	- -	- -	83.11	-15.83	-3.31
EV/Sales Average	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	4	0.35	0.1
High Price	- -	- -	- -	4.01	4.25	0.35
Enterprise Value Average	- -	- -	- -	4	31	4
Enterprise Value High	- -	- -	- -	8	74	6
Enterprise Value Low	- -	- -	- -	2	6	1

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Shares Outstanding	5	5	5	2	18	18
Diluted Weighted Avg Shares	5	5	5	5	12	18
Basic Weighted Avg Shares	5	5	5	5	12	18
Revenue per Share	0.22	0.06	0.04	- -	- -	- -
EBITDA per Share	-0.01	-0.04	-0.03	-0.01	-0.2	-0.01
Operating Income per Share	-0.01	-0.04	-0.03	-0.01	-0.01	-0.01
Basic EPS, GAAP	-0.01	-0.05	-0.03	-0.06	-0.2	-0.02
Basic EPS from Cont Ops	-0.01	-0.05	-0.03	-0.06	-0.01	-0.01
Diluted EPS, GAAP	-0.01	-0.05	-0.03	-0.06	-0.2	-0.02
Diluted EPS from Cont Ops	-0.01	-0.05	-0.03	-0.06	-0.01	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.03	- -	0.01	-0.02	-0.02
Free Cash Flow per Basic Share	-0.01	-0.03	- -	0.01	-0.02	-0.02
Cash & Equivalents per Share	- -	- -	- -	0.03	0.02	- -
Book Value per Share	-0.01	-0.06	-0.09	-0.04	- -	-0.02
Tangible Book Value per Share	-0.01	-0.06	-0.09	-0.04	- -	-0.02

Profitability (USD)

Profitability Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-107.39	-87.66	-212.28	-756.37	-79.09
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	85.19	78.98	88.8	- -	- -	- -
EBITDA Margin (%)	-3.73	-72.08	-63.11	- -	- -	- -
Operating Margin (%)	-5	-76.82	-70.13	- -	- -	- -
Incremental Operating Margin (%)	- -	21.33	- -	- -	- -	- -
Pretax Margin (%)	-5.75	-81.28	-80.84	- -	- -	- -
Profit Margin (%)	-5.75	-81.28	-80.84	- -	- -	- -
Net Income to Common Margin (%)	-5.75	-81.28	-80.84	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	-1.66	- -	-0.11	-1.57
Net Debt/EBITDA	0.39	- -	-1.63	0.9	0.01	-1.52
Total Debt/EBIT	- -	- -	-1.49	- -	-0.11	-1.57
Net Debt/EBIT	0.29	- -	-1.47	0.9	0.01	-1.52
EBITDA to Interest Expense	-5	-16.18	-5.89	- -	- -	-6.5
EBITDA-CapEx/Interest Expense	-5	-16.23	-5.89	- -	- -	-6.5
EBIT to Interest Expense	-6.7	-17.24	-6.55	- -	- -	-4.32
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-19.38	-156.83	-223.84	-118.77	10.3	-90.72
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	-48.04	- -	436.84	-106.58
Total Debt/Capital (%)	- -	- -	-92.46	- -	81.37	1,620.16
Total Debt/Total Assets (%)	- -	- -	107.54	- -	45	96.69
Net Debt to Equity	31.8	0.23	-47.26	84.2	-33.71	-103.6
Net Debt/Capital (%)	24.13	0.23	-89.59	45.71	-50.84	2,878.79
EBITDA	- -	- -	- -	- -	-2	- -
EBITDA-CapEx	- -	- -	- -	- -	-2	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Cash Ratio	0.05	- -	0.01	0.46	1.07	0.02
Current Ratio	0.63	0.1	0.07	0.46	1.07	0.02
Quick Ratio	0.21	0.03	0.04	0.46	1.07	0.19
CFO/Avg Current Liab	- -	-0.37	-0.04	0.15	-1.36	-0.85
Common Equity/Total Assets	-19.38	-156.83	-223.84	-118.77	10.3	-90.72
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	-48.04	- -	436.84	-106.58
Total Debt/Capital (%)	- -	- -	-92.46	- -	81.37	1,620.16
Total Debt/Total Assets (%)	- -	- -	107.54	- -	45	96.69
CFO/Total Liabilities	-17.87	-30.45	-3.43	43.14	-52.93	-43.06
CFO/CapEx	- -	-209.51	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	10.92	6.66	-2.5

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Accounts Receivable Turnover	- -	9.47	12.26	- -	- -	- -
Days Sales Outstanding	- -	38.52	29.78	- -	- -	- -
Inventory Turnover	- -	0.76	0.88	- -	- -	- -
Days Inventory Outstanding	- -	479.54	413.81	- -	- -	- -
Accounts Payable Turnover	- -	-0.41	0.06	-0.11	- -	- -
Accounts Payable Turnover Days	- -	-888.93	5,915.98	-3,436.06	- -	- -
Cash Conversion Cycle	- -	1,406.99	-5,472.39	- -	- -	- -
Inventory to Cash Days	- -	-441.01	-384.03	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Market Capitalization	- -	- -	- -	8	6	2
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	8	6	2
Total Capital	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	-92.46	- -	81.37	1,620.16
Total Debt / EV	- -	- -	- -	- -	0.04	0.15
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	20	4	2
Diluted Enterprise Value	- -	- -	- -	20	4	2
EV per Share	- -	- -	- -	3.97	0.35	0.12
TTM Sales	1	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	-2	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Price/Free Cash Flow	- -	- -	- -	332.43	-15.83	-6.61
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	8	6	2
Low Price	- -	- -	- -	1	0.35	0.05
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	-108.36	105.42	-5.99
Price/Book Value Average	- -	- -	- -	-54.36	529.2	-12.07
Price/Book Value High	- -	- -	- -	-108.63	1,280.13	-20.95
Price/Book Value Low	- -	- -	- -	-27.09	105.42	-2.99
Price/Tangible Book Value	- -	- -	- -	-108.36	338.23	-5.99
Price/Tangible Book Value Average	- -	- -	- -	-54.36	1,697.87	-12.07
Price/Tangible Book Value High	- -	- -	- -	-108.63	4,107.11	-20.95
Price/Tangible Book Value Low	- -	- -	- -	-27.09	338.23	-2.99
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	332.43	-15.83	-6.61
Price/Cash Flow Average	- -	- -	- -	166.77	-79.45	-13.33
Price/Cash Flow High	- -	- -	- -	333.26	-192.19	-23.14
Price/Cash Flow Low	- -	- -	- -	83.11	-15.83	-3.31
Price/Free Cash Flow Average	- -	- -	- -	166.77	-79.45	-13.33
Price/Free Cash Flow High	- -	- -	- -	333.26	-192.19	-23.14
Price/Free Cash Flow Low	- -	- -	- -	83.11	-15.83	-3.31
EV/Sales Average	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	4	0.35	0.1
High Price	- -	- -	- -	4.01	4.25	0.35
Enterprise Value Average	- -	- -	- -	4	31	4
Enterprise Value High	- -	- -	- -	8	74	6
Enterprise Value Low	- -	- -	- -	2	6	1

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016

Shares Outstanding	5	5	5	2	18	18
Diluted Weighted Avg Shares	5	5	5	5	12	18
Basic Weighted Avg Shares	5	5	5	5	12	18
Revenue per Share	0.22	0.06	0.04	- -	- -	- -
EBITDA per Share	-0.01	-0.04	-0.03	-0.01	-0.2	-0.01
Operating Income per Share	-0.01	-0.04	-0.03	-0.01	-0.01	-0.01
Basic EPS, GAAP	-0.01	-0.05	-0.03	-0.06	-0.2	-0.02
Basic EPS from Cont Ops	-0.01	-0.05	-0.03	-0.06	-0.01	-0.01
Diluted EPS, GAAP	-0.01	-0.05	-0.03	-0.06	-0.2	-0.02
Diluted EPS from Cont Ops	-0.01	-0.05	-0.03	-0.06	-0.01	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.03	- -	0.01	-0.02	-0.02
Free Cash Flow per Basic Share	-0.01	-0.03	- -	0.01	-0.02	-0.02
Cash & Equivalents per Share	- -	- -	- -	0.03	0.02	- -
Book Value per Share	-0.01	-0.06	-0.09	-0.04	- -	-0.02
Tangible Book Value per Share	-0.01	-0.06	-0.09	-0.04	- -	-0.02