Speedus Corp. Financial Ratios — SPDE 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	2007 Y	2008 Y	2009 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	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Return on Common Equity (%)	- -	- -	-79.07	65.28	27.97	-16.69	-14.48	-28.52	-40.08	25.1	-22.77	-30.13	-31.61	-124.08	-150.94
Return on Assets (%)	- -	-47.44	-51.78	44.81	25.95	-15.99	-13.03	-21.35	-27.2	21	-21.38	-28.36	-29.04	-94.73	-68.83
Return on Capital (%)	- -	- -	- -	52.88	27.75	- -	- -	- -	- -	26.84	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	-67.86	-19.32	- -	- -	- -	- -	-40.22	- -	- -	- -	- -	- -
Gross Margin (%)	66.67	50	55.1	61.11	100	100	100	43.1	68.67	69.22	66.74	63.73	59.43	80.53	63.93
EBITDA Margin (%)	-625	-431.82	-228.57	-227.78	-782.16	-6,722.72	-10,037.4	-572.89	-803.57	-885.65	-477.27	-644.93	-682.63	-5,006.31	-758.03
Operating Margin (%)	-758.33	-540.91	-310.2	-402.78	-1,239.57	-11,180.07	-23,652.16	-1,154.93	-966.6	-1,075.1	-567.86	-734.44	-718.86	-5,078.65	-763.35
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	313.89	1,780.65	-8,604.46	-10,550.69	- -	- -	661.37	-557.57	-663.47	-602.56	- -	- -
Profit Margin (%)	-941.67	-527.27	-312.24	305.56	1,731.64	-8,604.46	-10,550.69	-1,224.95	-1,505.95	654.61	-526.6	-663.47	-602.56	-5,903.56	-616.64
Net Income to Common Margin (%)	-941.67	-527.27	-312.24	305.56	1,731.64	-8,604.46	-10,550.69	-1,224.95	-1,505.95	654.61	-526.6	-663.47	-602.56	-5,903.56	-616.64
Effective Tax Rate (%)	- -	- -	- -	2.65	2.75	- -	- -	- -	- -	1.02	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-79.07	65.28	27.97	-16.69	-14.48	-28.52	-40.08	25.1	-22.77	-30.13	-31.61	-124.08	-150.94

Credit (USD)

Credit Ratios 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	2007 Y	2008 Y	2009 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	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Total Debt	22	6	8	- -	- -	- -	6	- -	- -	- -	- -	- -	- -	1	1
ST Debt	4	2	5	- -	- -	- -	6	- -	- -	- -	- -	- -	- -	1	- -
LT Debt	19	5	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Total Debt/EBITDA	-2.99	-0.66	-0.67	-0.05	-0.04	- -	-0.91	- -	- -	- -	- -	- -	- -	-0.09	-0.16
Net Debt/EBITDA	-2.52	1.4	-0.63	1.52	9.27	5.45	4.87	6.36	3.4	2.18	3.75	1.87	1.77	0.68	-0.11
Total Debt/EBIT	-2.46	-0.53	-0.49	-0.03	-0.03	- -	-0.39	- -	- -	- -	- -	- -	- -	-0.09	-0.15
Net Debt/EBIT	-2.08	1.12	-0.47	0.86	5.85	3.28	2.07	3.16	2.83	1.8	3.15	1.64	1.68	0.67	-0.11
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-153.9	-36.24
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-154.16	-36.38
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-156.13	-36.49
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-102.31	75.21	50.43	84.94	96.42	95.19	84.39	64.6	73.62	93.61	94.28	93.97	89.19	48.56	37.07
Long-Term Debt/Equity (%)	- -	17.04	21.37	0.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	283.05
Long-Term Debt/Capital (%)	207.69	13.81	13.02	0.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.89
Long-Term Debt/Total Assets (%)	145.38	12.81	10.78	0.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.58
Total Debt/Equity (%)	-168.42	23.33	64.1	1.82	0.37	- -	13.8	- -	- -	- -	- -	- -	- -	23.72	283.05
Total Debt/Capital (%)	246.15	18.92	39.06	1.79	0.37	- -	12.13	- -	- -	- -	- -	- -	- -	19.17	73.89
Total Debt/Total Assets (%)	172.31	17.55	32.33	1.54	0.36	- -	11.65	- -	- -	- -	- -	- -	- -	11.52	25.58
Net Debt to Equity	-142.11	-49.26	60.68	-56.82	-82.53	-70.36	-74	-97.19	-90.24	-65.69	-87.66	-63.37	-74.63	-177.86	204.94
Net Debt/Capital (%)	337.5	-97.08	37.77	-131.58	-472.34	-237.35	-284.6	-3,454.52	-924.26	-191.42	-710.46	-173.02	-294.16	228.44	67.21
EBITDA	-8	-10	-11	-8	-5	-7	-7	-5	-6	-8	-5	-5	-5	-8	-3
EBITDA-CapEx	-14	-20	-22	-9	-6	-8	-7	-5	-6	-9	-5	-6	-5	-8	-4
Operating Income (Loss)	-9	-12	-15	-14	-8	-12	-16	-10	-7	-10	-6	-6	-5	-8	-4

Liquidity (USD)

Liquidity Ratios 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	2007 Y	2008 Y	2009 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	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Cash Ratio	0.47	4.45	0.04	3.49	22.3	13.94	4.75	2.1	3.08	11.24	15.37	15.04	8.3	2.16	3.3
Current Ratio	0.78	4.8	0.21	3.51	22.4	14.26	5.46	2.83	3.63	14.94	15.51	15.18	8.6	2.18	3.58
Quick Ratio	0.53	4.57	0.18	3.49	22.3	13.98	4.83	2.1	3.08	11.26	15.37	15.04	8.3	2.17	3.4
CFO/Avg Current Liab	- -	-1.54	-1.51	-1.46	-2.39	-1.23	0.71	-0.41	-1.12	1.52	-3.43	-2.5	-2.68	-2.88	-2.62
Common Equity/Total Assets	-102.31	75.21	50.43	84.94	96.42	95.19	84.39	64.6	73.62	93.61	94.28	93.97	89.19	48.56	37.07
Long-Term Debt/Equity (%)	- -	17.04	21.37	0.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	283.05
Long-Term Debt/Capital (%)	207.69	13.81	13.02	0.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.89
Long-Term Debt/Total Assets (%)	145.38	12.81	10.78	0.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.58
Total Debt/Equity (%)	-168.42	23.33	64.1	1.82	0.37	- -	13.8	- -	- -	- -	- -	- -	- -	23.72	283.05
Total Debt/Capital (%)	246.15	18.92	39.06	1.79	0.37	- -	12.13	- -	- -	- -	- -	- -	- -	19.17	73.89
Total Debt/Total Assets (%)	172.31	17.55	32.33	1.54	0.36	- -	11.65	- -	- -	- -	- -	- -	- -	11.52	25.58
CFO/Total Liabilities	-17.11	-102.25	-87.83	-238.46	-340	-105.97	46.89	-30.89	-185.06	392.57	-394.7	-280.48	-230.33	-192.23	-227.58
CFO/CapEx	-0.66	-0.89	-0.98	-7.75	-7.56	-2.83	41.54	- -	-140.51	12.25	-191.82	-10.72	-82.22	-466.37	-307.52
Altman's Z-Score	-4.53	5.84	-0.17	-0.88	28.52	2.09	-0.13	-1.09	-1.55	13.5	4.94	5.4	-5.1	-22.25	-56.53

Working Capital (USD)

Working Capital Ratios 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	2007 Y	2008 Y	2009 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	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Accounts Receivable Turnover	- -	- -	- -	- -	- -	2.22	0.18	2.55	17.21	20.02	41.84	3,385.37	- -	17.93	12.75
Days Sales Outstanding	- -	- -	- -	- -	- -	164.18	2,027.7	142.94	21.21	18.23	8.72	0.11	- -	20.36	28.64
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.02	2.59
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	180.38	140.69
Accounts Payable Turnover	- -	1.69	1.57	0.64	- -	- -	- -	2.37	1.17	1.21	1.8	4.67	5.45	0.55	0.89
Accounts Payable Turnover Days	- -	215.68	232.27	573.57	- -	- -	- -	153.87	310.97	301.83	203.15	78.19	67.01	667.4	408.25
Cash Conversion Cycle	- -	-215.68	-232.27	-573.57	- -	- -	- -	-10.93	-289.76	-283.6	-194.43	-78.08	-67.01	-466.65	-238.92
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	142.94	21.21	18.23	8.72	0.11	- -	-160.02	-112.05
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	2007 Y	2008 Y	2009 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	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Market Capitalization	- -	112	96	16	96	14	17	13	23	46	19	19	7	2	15
- Cash & Cash Equivalents	4	20	- -	13	45	39	40	33	19	18	19	10	9	6	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	2	1	- -	- -	- -	- -	- -	-1
+ Total Debt	22	6	8	- -	- -	- -	6	- -	- -	- -	- -	- -	- -	1	1
Enterprise Value	19	99	103	3	51	-25	-17	-19	2	28	-1	4	-5	-4	13
Total Capital	9	33	19	22	54	55	52	34	22	27	21	16	12	4	1
Total Debt/Capital (%)	246.15	18.92	39.06	1.79	0.37	- -	12.13	- -	- -	- -	- -	- -	- -	19.17	73.89
Total Debt / EV	1.19	0.06	0.07	0.13	- -	- -	-0.37	- -	- -	- -	- -	- -	- -	-0.19	0.04
EV/Sales	15.75	44.86	21.04	0.85	83.71	- -	- -	- -	2.2	30.25	- -	4.46	- -	- -	27.23
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.22	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.9	- -	- -	- -	- -	- -
Diluted Market Cap	- -	108	96	16	89	13	18	14	23	48	19	19	7	2	10
Diluted Enterprise Value	19	95	103	3	45	-25	-16	-18	4	31	- -	9	-2	-4	10
EV per Share	4.72	24.68	25.78	0.71	10.25	- -	- -	- -	0.39	6.84	- -	0.95	- -	- -	2.28
TTM Sales	1	2	5	4	1	- -	- -	1	1	1	1	1	1	- -	- -
TTM EBITDA	-8	-10	-11	-8	-5	-7	-7	-5	-6	-8	-5	-5	-5	-8	-3
TTM Operating Income	-9	-12	-15	-14	-8	-12	-16	-10	-7	-10	-6	-6	-5	-8	-4
TTM Cash Flow to Firm	- -	- -	- -	-9	-7	-3	4	- -	- -	7	-5	-3	-3	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	-8	-6	-2	4	- -	- -	7	-5	-3	-3	- -	- -

Multiples (USD)

Valuation Multiples 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	2007 Y	2008 Y	2009 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	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Price/Free Cash Flow	- -	98.42	480	-1.97	-15.14	-7.07	4.4	-2.77	-1.79	6.77	-3.78	-7.39	-2.16	-0.26	-2.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	19	99	103	3	51	-25	-17	-19	2	28	-1	4	-5	-4	13
Low Price	- -	17.5	22.25	0.38	3.62	2.25	2.52	2.76	2.84	5.56	4.24	4.08	1.4	0.25	0.27
EV/Sales	15.75	44.86	21.04	0.85	83.71	- -	- -	- -	2.2	30.25	- -	4.46	- -	- -	27.23
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	1.36	8.33	- -	- -	- -	- -	7.74	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-13.71	-8.68	3.51	7.1	-11.36	-2.9	-1.42	-1.64	6.27	-4.91	-3.64	-3.09	-0.47	-2.5
Price/Earnings High	- -	-22.33	-12.42	12.41	16.11	-55.8	-5.49	-2.21	-2.54	11.58	-8.64	-5.86	-5.39	-1.4	-12.25
Price/Earnings Low	- -	-5.83	-5.82	0.14	1.58	-1.27	-1.73	-1.11	-1.09	3.76	-3.14	-2.92	-1.27	-0.11	-0.37
Price/Book Value	- -	4.15	8.21	0.71	1.78	0.25	0.36	0.4	1.07	1.73	0.9	1.2	0.6	0.51	18.42
Price/Book Value Average	- -	6.09	11.35	1.82	1.51	1.93	0.43	0.46	0.82	1.4	1.26	1.26	1.15	1.42	12.56
Price/Book Value High	- -	9.93	16.24	6.43	3.44	9.49	0.82	0.71	1.27	2.59	2.22	2.03	2.01	4.29	61.62
Price/Book Value Low	- -	2.59	7.61	0.07	0.34	0.22	0.26	0.36	0.55	0.84	0.81	1.01	0.47	0.33	1.88
Price/Tangible Book Value	- -	4.18	8.35	0.71	1.78	0.3	0.38	0.45	1.23	1.82	0.92	1.2	0.6	0.51	18.42
Price/Tangible Book Value Average	- -	6.14	11.54	1.82	1.51	2.27	0.45	0.51	0.94	1.48	1.3	1.27	1.15	1.42	12.56
Price/Tangible Book Value High	- -	10	16.52	6.43	3.44	11.17	0.85	0.79	1.46	2.73	2.29	2.04	2.01	4.29	61.62
Price/Tangible Book Value Low	- -	2.61	7.74	0.07	0.34	0.25	0.27	0.4	0.63	0.89	0.83	1.01	0.47	0.33	1.88
Price/Sales	- -	49.21	19.59	4.17	144.23	127.26	257.87	15.24	32.26	50.65	18.34	22.95	9.64	9.95	22.59
Price/Sales Average	- -	72.29	27.09	10.74	122.89	977.68	306.35	17.33	24.67	41.05	25.86	24.17	18.65	27.5	15.4
Price/Sales High	- -	117.76	38.78	37.93	279.04	4,801.25	579.48	27.08	38.3	75.8	45.51	38.88	32.45	82.87	75.56
Price/Sales Low	- -	30.76	18.16	0.43	27.33	109.22	182.83	13.64	16.48	24.62	16.52	19.35	7.62	6.38	2.31
Price/Cash Flow	- -	-11.9	-9.5	-1.61	-12.98	-4.56	4.5	-2.77	-1.77	7.07	-3.76	-6.7	-2.13	-0.26	-2.37
Price/Cash Flow Average	- -	-17.48	-13.14	-4.16	-11.06	-35.07	5.35	-3.15	-1.36	5.73	-5.3	-7.05	-4.13	-0.71	-1.61
Price/Cash Flow High	- -	-28.47	-18.81	-14.68	-25.12	-172.22	10.12	-4.92	-2.1	10.58	-9.32	-11.35	-7.19	-2.13	-7.92
Price/Cash Flow Low	- -	-7.44	-8.81	-0.17	-2.46	-3.92	3.19	-2.48	-0.91	3.44	-3.38	-5.65	-1.69	-0.16	-0.24
Price/Free Cash Flow Average	- -	144.59	663.76	-5.08	-12.9	-54.28	5.22	-3.15	-1.37	5.49	-5.32	-7.78	-4.18	-0.71	-1.62
Price/Free Cash Flow High	- -	235.52	950	-17.94	-29.29	-266.57	9.88	-4.92	-2.12	10.13	-9.37	-12.51	-7.28	-2.13	-7.95
Price/Free Cash Flow Low	- -	61.52	445.04	-0.2	-2.87	-6.06	3.12	-2.48	-0.91	3.29	-3.4	-6.23	-1.71	-0.16	-0.24
EV/Sales Average	15.75	68.74	28.54	7.66	60.6	639.66	- -	- -	- -	21.82	7.86	11.99	6.59	- -	21.02
EV/Sales High	15.75	115.77	40.22	35.85	229.76	4,573.44	52.99	- -	11.07	56.51	27.41	26.62	20.39	48.02	104.83
EV/Sales Low	15.75	25.77	19.61	- -	- -	- -	- -	- -	- -	5.41	- -	7.19	- -	- -	2.78
EV/EBITDA Average	-2.52	-15.92	-12.49	-3.36	-7.75	-9.51	2.02	3.22	0.29	-2.46	-1.65	-1.86	-0.96	0.14	-2.77
EV/EBITDA High	-2.52	-26.81	-17.6	-15.74	-29.38	-68.03	-0.53	1.62	-1.38	-6.38	-5.74	-4.13	-2.99	-0.96	-13.83
EV/EBITDA Low	-2.52	-5.97	-8.58	1.33	5.49	3.78	3.17	3.82	1.29	-0.61	0.3	-1.11	0.65	0.55	-0.37
EV/EBIT Average	-2.08	-12.71	-9.2	-1.9	-4.89	-5.72	0.86	1.6	0.24	-2.03	-1.38	-1.63	-0.92	0.13	-2.75
EV/EBIT High	-2.08	-21.4	-12.97	-8.9	-18.54	-40.91	-0.22	0.8	-1.14	-5.26	-4.83	-3.62	-2.84	-0.95	-13.73
EV/EBIT Low	-2.08	-4.76	-6.32	0.75	3.46	2.27	1.34	1.9	1.07	-0.5	0.25	-0.98	0.62	0.55	-0.36
Last Price	- -	28	24	3.62	19.12	2.62	3.56	3.08	5.56	11.44	4.71	4.84	1.77	0.39	2.64
High Price	- -	67	47.5	33	37	99	8	5.48	6.6	17.12	11.68	8.2	5.96	3.25	8.83
Enterprise Value Average	19	151	140	28	37	67	-14	-17	-2	20	8	10	5	-1	10
Enterprise Value High	19	255	197	129	141	482	4	-8	8	52	28	23	15	7	48
Enterprise Value Low	19	57	96	-11	-26	-27	-22	-20	-7	5	-1	6	-3	-4	1

Shares Outstanding	4	4	4	4	5	5	5	4	4	4	4	4	4	4	5
Diluted Weighted Avg Shares	3	4	4	4	5	5	5	4	4	4	4	4	4	4	4
Basic Weighted Avg Shares	3	4	4	4	5	5	5	4	4	4	4	4	4	4	4
Revenue per Share	0.39	0.57	1.23	0.87	0.13	0.02	0.01	0.2	0.17	0.23	0.26	0.21	0.18	0.04	0.12
EBITDA per Share	-2.42	-2.46	-2.8	-1.98	-1.04	-1.39	-1.39	-1.16	-1.38	-2	-1.22	-1.36	-1.25	-1.96	-0.89
Operating Income per Share	-2.93	-3.08	-3.8	-3.5	-1.64	-2.31	-3.27	-2.34	-1.67	-2.43	-1.46	-1.55	-1.32	-1.99	-0.89
Basic EPS, GAAP	-3.64	-3	-3.82	2.66	2.3	-1.77	-1.46	-2.48	-2.6	1.48	-1.35	-1.4	-1.11	-2.31	-0.72
Basic EPS from Cont Ops	-3.64	-3	-3.82	2.66	2.3	-1.77	-1.46	-2.48	-2.6	1.48	-1.35	-1.4	-1.11	-2.2	-0.87
Diluted EPS, GAAP	-3.64	-3	-3.82	2.5	2.27	-1.77	-1.46	-2.48	-2.6	1.43	-1.35	-1.4	-1.11	-2.31	-0.72
Diluted EPS from Cont Ops	-3.64	-3	-3.82	2.5	2.27	-1.77	-1.46	-2.48	-2.6	1.43	-1.35	-1.4	-1.11	-2.2	-0.87
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.45	-2.35	-2.52	-2.25	-1.47	-0.57	0.79	-1.11	-3.14	1.62	-1.25	-0.72	-0.83	-1.53	-1.11
Free Cash Flow per Basic Share	-3.64	-4.99	-5.1	-2.54	-1.67	-0.78	0.77	-1.11	-3.16	1.49	-1.26	-0.79	-0.84	-1.53	-1.12
Cash & Equivalents per Share	0.88	4.9	0.1	3.01	8.92	7.35	8.57	8.07	5.31	4.64	4.9	3.89	2.99	1.53	0.35
Book Value per Share	-3.32	6.75	2.92	5.13	10.76	10.43	9.75	7.71	5.18	6.62	5.26	4.03	2.97	0.76	0.14
Tangible Book Value per Share	-3.35	6.7	2.88	5.13	10.76	8.86	9.37	6.9	4.52	6.27	5.11	4.03	2.97	0.76	0.14

Speedus Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)