SPO Global Inc. Financial Ratios — SPOM Stock

Profitability (USD)

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-1,928.17	-139.31	-1,476.79	-239.2	-238.15	-48.44	-112.89	-35.35	-366.92	-657.26	-523.89	-191.58	-55.75	-244.81	-13,412.83
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	42.86	56.93	51.29	51.14	33.35	- -	21.35	50	15.82	26.08	92.3	95.65	100
EBITDA Margin (%)	- -	- -	1,355.95	98.58	40.36	25.64	-86.95	- -	-991.15	-8,480	-217.09	-63.49	-39.22	-95.32	-155.19
Operating Margin (%)	- -	- -	1,353.57	77.86	17.8	15.22	-88.44	- -	-1,009.9	-8,555	-217.09	-64.75	-40.84	-95.32	-155.19
Incremental Operating Margin (%)	- -	- -	1,365.11	-51.48	-40.23	7.81	- -	-43.53	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8,035	-281.01	-122.84	-46.58	-109.56	-13,123.27
Profit Margin (%)	- -	- -	-1,509.52	-111.67	-133.63	-32.03	-116.02	- -	-1,132.29	-8,035	-281.01	-122.84	-46.58	-102.92	-13,117.81
Net Income to Common Margin (%)	- -	- -	-1,509.52	-111.67	-133.63	-32.03	-116.02	- -	-1,132.29	-8,035	-281.01	-122.84	-46.58	-102.92	-13,117.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Total Debt	- -	- -	1	2	2	2	1	1	1	1	1	2	3	2	2
ST Debt	- -	- -	1	1	1	2	1	1	1	1	1	1	2	2	1
LT Debt	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
Total Debt/EBITDA	-0.21	-3.4	0.24	0.84	1.13	1.41	-0.47	-0.95	-0.41	-0.73	-2.12	-4.48	-17.29	-6.76	-9.51
Net Debt/EBITDA	-0.2	-3.4	0.24	0.57	0.57	0.45	-0.36	-0.63	-0.41	-0.71	-2.09	-3.67	-17.2	-6.27	-9.5
Total Debt/EBIT	-0.21	-3.4	0.24	1.07	2.56	2.38	-0.47	-0.92	-0.4	-0.73	-2.12	-4.39	-16.61	-6.76	-9.51
Net Debt/EBIT	-0.2	-3.4	0.24	0.72	1.3	0.75	-0.36	-0.6	-0.4	-0.71	-2.09	-3.6	-16.51	-6.27	-9.5
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-3.53	-4.53	-100.16	-13.79	-5.86	-2.8	-6.26	-6.46	-0.01
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-3.61	-4.53	-100.47	-13.79	-5.86	-3.03	-6.9	-6.46	-0.01
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-3.59	-4.71	-102.05	-13.91	-5.86	-2.86	-6.51	-6.46	-0.01
Interest Expense	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	15
Common Equity/Total Assets	-296,518.22	-367,495.96	-1,054.43	-429.63	-388.96	-324.67	-848.15	-1,871.83	-5,576.69	-12,118.4	-11,915.91	-4,027.93	-488.38	-1,240.23	-4,712.11
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	-11.35	-10.73	- -	- -	- -	- -	-0.38	-1.92	-4.4	15.61	-158.26	-27.94
Long-Term Debt/Total Assets (%)	- -	- -	- -	36.24	35.22	- -	- -	- -	- -	43.56	213.07	164.25	398.84	221.23	480.18
Total Debt/Equity (%)	-10.64	-10.22	-71.45	-115.95	-187.69	-339.7	-83.37	-67.72	-37.02	-50.26	-55.94	-59.5	-691.74	-89.44	-67.61
Total Debt/Capital (%)	-0.11	-0.11	-19.1	-34.55	-18.48	-17.07	-7.87	-7.6	-4.51	-6.73	-7.46	-7.89	119.11	-814.03	-181.65
Total Debt/Total Assets (%)	323.36	400.61	169.11	110.31	60.66	47.35	61.85	132.13	240.49	764.42	827.27	294.6	3,044.18	1,137.96	3,122.08
Net Debt to Equity	-10	-10.22	-70.28	-78.32	-95.01	-107.12	-64.1	-44.69	-37.02	-48.77	-55.01	-48.74	-687.86	-82.91	-67.58
Net Debt/Capital (%)	-0.1	-0.11	-18.73	-20.98	-8.57	-4.82	-5.94	-4.89	-4.51	-6.52	-7.33	-6.37	119.24	-473.46	-181.43
EBITDA	- -	- -	2	2	1	1	-2	-1	-2	-2	-1	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	2	2	1	1	-2	-1	-2	-2	-1	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	2	1	1	1	-2	-1	-2	-2	-1	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Cash Ratio	0.01	- -	0.04	0.25	0.35	0.32	0.1	0.17	- -	0.02	0.01	0.14	0.12	0.08	- -
Current Ratio	0.03	0.02	0.22	0.62	1.04	0.85	0.5	0.25	0.02	0.02	0.02	0.17	0.71	0.09	0.02
Quick Ratio	0.01	- -	0.22	0.38	0.61	0.54	0.18	0.18	- -	0.02	0.01	0.14	0.57	0.08	0.02
CFO/Avg Current Liab	-0.06	-0.03	-0.59	-0.83	-0.21	-0.18	-0.35	0.05	-0.48	-0.17	-0.15	-0.13	-0.64	0.01	-0.12
Common Equity/Total Assets	-296,518.22	-367,495.96	-1,054.43	-429.63	-388.96	-324.67	-848.15	-1,871.83	-5,576.69	-12,118.4	-11,915.91	-4,027.93	-488.38	-1,240.23	-4,712.11
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	-11.35	-10.73	- -	- -	- -	- -	-0.38	-1.92	-4.4	15.61	-158.26	-27.94
Long-Term Debt/Total Assets (%)	- -	- -	- -	36.24	35.22	- -	- -	- -	- -	43.56	213.07	164.25	398.84	221.23	480.18
Total Debt/Equity (%)	-10.64	-10.22	-71.45	-115.95	-187.69	-339.7	-83.37	-67.72	-37.02	-50.26	-55.94	-59.5	-691.74	-89.44	-67.61
Total Debt/Capital (%)	-0.11	-0.11	-19.1	-34.55	-18.48	-17.07	-7.87	-7.6	-4.51	-6.73	-7.46	-7.89	119.11	-814.03	-181.65
Total Debt/Total Assets (%)	323.36	400.61	169.11	110.31	60.66	47.35	61.85	132.13	240.49	764.42	827.27	294.6	3,044.18	1,137.96	3,122.08
CFO/Total Liabilities	-4.78	-3.01	-43.78	-44.99	-12	-12.81	-36.13	5.21	-40.63	-13.7	-12.09	-8.57	-155.57	0.25	-9.99
CFO/CapEx	- -	- -	-68.86	-35.56	-5.4	-5.43	-21.85	- -	-165.5	- -	- -	-9.45	-46.27	- -	- -
Altman's Z-Score	-4,237.82	-5,196.42	3.33	-2.1	3.67	-0.24	-15.12	-33.26	-104.66	-224.1	-192.35	-61.47	-15.91	-37.47	-515.9

Working Capital (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Accounts Receivable Turnover	- -	- -	2.2	10.37	9.11	6.68	4.98	- -	25.6	- -	- -	- -	14.01	8.98	4.03
Days Sales Outstanding	- -	- -	166.21	35.2	40.05	54.63	73.22	- -	14.26	- -	- -	- -	26.06	40.63	90.47
Inventory Turnover	- -	- -	- -	3.42	2.85	2.59	1.9	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	106.81	128.22	141.11	191.63	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	0.56	6.65	6.06	5.11	5.58	- -	6.71	0.39	48.36	19.12	0.39	0.07	- -
Accounts Payable Turnover Days	- -	- -	650.49	54.93	60.24	71.47	65.37	- -	54.39	930.75	7.55	19.09	935.57	4,946.5	- -
Cash Conversion Cycle	- -	- -	-484.29	87.08	108.03	124.27	199.48	- -	-40.13	-930.75	-7.55	-19.09	-909.51	-4,905.87	- -
Inventory to Cash Days	- -	- -	166.21	-71.61	-88.18	-86.48	-118.41	- -	14.26	- -	- -	- -	26.06	40.63	- -
Inventories	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Market Capitalization	- -	- -	- -	- -	43	19	4	2	3	- -	1	- -	1	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	2	2	2	1	1	1	1	1	2	3	2	2
Enterprise Value	- -	- -	1	1	44	20	5	3	4	2	2	1	3	2	2
Total Capital	-60	-60	-3	-4	-9	-11	-14	-15	-17	-19	-20	-20	2	- -	-1
Total Debt/Capital (%)	-0.11	-0.11	-19.1	-34.55	-18.48	-17.07	-7.87	-7.6	-4.51	-6.73	-7.46	-7.89	119.11	-814.03	-181.65
Total Debt / EV	1.06	1	1.08	1.48	0.04	0.09	0.25	0.41	0.2	0.77	0.63	1.11	0.78	0.88	1
EV/Sales	- -	- -	3.04	0.56	11.94	3.9	1.66	- -	20.33	80.59	7.34	2.55	8.64	7.36	14.78
EV/EBITDA	- -	- -	0.22	0.57	29.57	15.22	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	0.22	0.72	67.06	25.65	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.12	0.12
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.12	0.12
Diluted Market Cap	- -	- -	- -	- -	43	19	4	2	3	- -	1	- -	1	- -	- -
Diluted Enterprise Value	- -	- -	1	1	44	20	5	3	4	2	2	1	3	2	2
EV per Share	15,482.25	16.37	127,750	1,205.64	45,887.16	18,542.69	3,710.23	2,091.76	2,752.89	960.5	1,040.15	345.87	68.22	46.17	6.87
TTM Sales	- -	- -	- -	2	4	5	3	- -	- -	- -	- -	1	- -	- -	- -
TTM EBITDA	- -	- -	2	2	1	1	-2	-1	-2	-2	-1	- -	- -	- -	- -
TTM Operating Income	- -	- -	2	1	1	1	-2	-1	-2	-2	-1	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	15
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	15

Multiples (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Price/Free Cash Flow	- -	- -	- -	- -	-120.42	-41.61	-3.34	15.08	-3.16	-1.11	-2.64	-0.5	-1.04	83	-0.29
EV/EBIT	- -	- -	0.22	0.72	67.06	25.65	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	1	1	44	20	5	3	4	2	2	1	3	2	2
Low Price	- -	- -	- -	- -	4.26	10,600	2,800	500	440	200	32	30	3.2	7.8	0.1
EV/Sales	- -	- -	3.04	0.56	11.94	3.9	1.66	- -	20.33	80.59	7.34	2.55	8.64	7.36	14.78
EV/EBITDA	- -	- -	0.22	0.57	29.57	15.22	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-5.68	-20.82	-4.16	-8.47	-2.69	-2.03	-0.63	-1.24	-6.38	-1.78	-0.06
Price/Earnings High	- -	- -	- -	- -	-9.73	-29.57	-7.77	-21.42	-4.57	-3.76	-2.01	-3.42	-17.68	-5.5	-0.25
Price/Earnings Low	- -	- -	- -	- -	- -	-6.97	-1.08	-1.37	-0.29	-0.21	-0.08	-0.18	-0.87	-1.21	- -
Price/Book Value	- -	- -	- -	- -	-4	-1.53	-0.24	-0.12	-0.17	-0.02	-0.04	-0.01	-1.75	-0.23	-0.03
Price/Book Value Average	- -	- -	- -	- -	-2.59	-2.69	-0.85	-0.25	-0.32	-0.16	-0.03	-0.04	-2.73	-0.26	-0.38
Price/Book Value High	- -	- -	- -	- -	-4.45	-3.81	-1.59	-0.64	-0.55	-0.31	-0.09	-0.11	-7.57	-0.81	-1.45
Price/Book Value Low	- -	- -	- -	- -	- -	-0.9	-0.22	-0.04	-0.03	-0.02	- -	-0.01	-0.37	-0.18	-0.01
Price/Tangible Book Value	- -	- -	- -	- -	-48.19	-35.53	-2.71	-1.19	-1.47	-0.16	-0.34	-0.05	-1.94	-0.22	-0.03
Price/Tangible Book Value Average	- -	- -	- -	- -	-31.23	-62.55	-9.75	-2.41	-2.76	-1.31	-0.22	-0.32	-3.03	-0.25	-0.39
Price/Tangible Book Value High	- -	- -	- -	- -	-53.55	-88.82	-18.23	-6.1	-4.69	-2.44	-0.69	-0.88	-8.4	-0.78	-1.48
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	-20.92	-2.53	-0.39	-0.29	-0.14	-0.03	-0.05	-0.41	-0.17	-0.01
Price/Sales	- -	- -	- -	- -	11.7	3.79	1.34	- -	16.25	20.14	2.81	0.22	1.9	1.59	0.65
Price/Sales Average	- -	- -	- -	- -	7.58	6.67	4.82	- -	30.42	162.88	1.78	1.53	2.97	1.83	8.43
Price/Sales High	- -	- -	- -	- -	13	9.47	9.02	- -	51.7	302.04	5.65	4.21	8.24	5.66	32.3
Price/Sales Low	- -	- -	- -	- -	- -	2.23	1.25	- -	3.25	16.78	0.23	0.22	0.41	1.24	0.22
Price/Cash Flow	- -	- -	- -	- -	-98.13	-33.94	-3.19	15.08	-3.14	-1.11	-2.64	-0.45	-1.02	83	-0.29
Price/Cash Flow Average	- -	- -	- -	- -	-63.58	-59.75	-11.49	30.59	-5.88	-9	-1.68	-3.1	-1.59	95.29	-3.79
Price/Cash Flow High	- -	- -	- -	- -	-109.03	-84.85	-21.49	77.41	-10	-16.69	-5.31	-8.54	-4.4	294.66	-14.5
Price/Cash Flow Low	- -	- -	- -	- -	-0.01	-19.99	-2.98	4.96	-0.63	-0.93	-0.21	-0.45	-0.22	64.74	-0.1
Price/Free Cash Flow Average	- -	- -	- -	- -	-78.02	-73.25	-12.04	30.59	-5.92	-9	-1.68	-3.46	-1.62	95.29	-3.79
Price/Free Cash Flow High	- -	- -	- -	- -	-133.8	-104.01	-22.52	77.41	-10.06	-16.69	-5.31	-9.55	-4.5	294.66	-14.5
Price/Free Cash Flow Low	- -	- -	- -	- -	-0.01	-24.5	-3.12	4.96	-0.63	-0.93	-0.21	-0.5	-0.22	64.74	-0.1
EV/Sales Average	- -	- -	3.24	0.56	7.81	6.78	5.14	- -	34.5	223.33	6.31	3.86	9.72	7.59	22.57
EV/Sales High	- -	- -	3.24	0.56	13.24	9.59	9.34	- -	55.78	362.49	10.18	6.54	14.98	11.42	46.44
EV/Sales Low	- -	- -	3.24	0.56	0.23	2.35	1.57	- -	7.33	77.23	4.76	2.55	7.15	7.01	14.35
EV/EBITDA Average	-0.2	-3.4	0.24	0.57	19.36	26.46	-5.91	-4.02	-3.48	-2.63	-2.91	-6.08	-24.78	-7.97	-14.54
EV/EBITDA High	-0.2	-3.4	0.24	0.57	32.79	37.38	-10.74	-9.21	-5.63	-4.27	-4.69	-10.3	-38.2	-11.98	-29.92
EV/EBITDA Low	-0.2	-3.4	0.24	0.57	0.57	9.15	-1.8	-1.18	-0.74	-0.91	-2.19	-4.02	-18.23	-7.35	-9.25
EV/EBIT Average	-0.2	-3.4	0.24	0.72	43.91	44.59	-5.81	-3.86	-3.42	-2.61	-2.91	-5.96	-23.8	-7.97	-14.54
EV/EBIT High	-0.2	-3.4	0.24	0.72	74.37	62.99	-10.56	-8.85	-5.52	-4.24	-4.69	-10.1	-36.68	-11.98	-29.92
EV/EBIT Low	-0.2	-3.4	0.24	0.72	1.3	15.41	-1.77	-1.13	-0.73	-0.9	-2.19	-3.94	-17.51	-7.35	-9.25
Last Price	- -	- -	- -	- -	45,000	18,000	3,000	1,520	2,200	240	398	30	15	10	0.3
High Price	- -	- -	- -	- -	50,000	45,000	20,200	7,800	7,000	3,600	800	570	65	35.5	15
Enterprise Value Average	- -	- -	1	1	29	34	14	5	7	4	2	2	4	2	3
Enterprise Value High	- -	- -	1	1	49	48	26	11	11	7	3	4	6	3	5
Enterprise Value Low	- -	- -	1	1	1	12	4	1	1	2	2	1	3	2	2

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	42,000	2,144.54	3,844.72	4,751.42	2,239.45	- -	135.4	11.92	141.7	135.51	7.89	6.27	0.46
EBITDA per Share	-76,894.75	-4.82	569,500	2,113.98	1,551.76	1,218.22	-1,947.24	-909.16	-1,342.03	-1,010.73	-307.62	-86.03	-3.1	-5.98	-0.72
Operating Income per Share	-76,894.75	-4.82	568,500	1,669.8	684.27	722.96	-1,980.52	-945.8	-1,367.42	-1,019.67	-307.62	-87.74	-3.22	-5.98	-0.72
Basic EPS, GAAP	-78,459.5	-6.37	-634,000	-2,394.83	-5,137.68	-1,521.82	-2,598.21	-364.12	-1,533.15	-957.69	-398.21	-166.46	-3.68	-6.46	-60.92
Basic EPS from Cont Ops	-78,459.5	-6.37	-634,000	-2,394.83	-5,137.68	-1,521.82	-2,598.21	-744.27	-1,533.15	-957.69	-398.21	-166.46	-3.68	-6.87	-60.95
Diluted EPS, GAAP	-78,459.5	-6.37	-634,000	-2,394.83	-5,137.68	-1,521.82	-2,598.21	-364.12	-1,533.15	-957.69	-398.21	-166.46	-3.68	-6.46	-60.92
Diluted EPS from Cont Ops	-78,459.5	-6.37	-634,000	-2,394.83	-5,137.68	-1,521.82	-2,598.21	-744.27	-1,533.15	-957.69	-398.21	-166.46	-3.68	-6.87	-60.95
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-7,638.25	-4.94	-120,500	-1,420.68	-458.59	-530.36	-939.94	100.76	-700.28	-215.73	-150.67	-66.78	-14.77	0.12	-1.03
Free Cash Flow per Basic Share	-7,638.25	-4.94	-122,250	-1,460.63	-543.48	-628.08	-982.95	100.76	-704.51	-215.73	-150.67	-73.85	-15.09	0.12	-1.03
Cash & Equivalents per Share	996.75	- -	10,500	579.32	865.42	1,178.37	213.47	294.66	- -	22.05	10.76	69.71	0.3	2.95	- -
Book Value per Share	-15,104,638.25	-15,020.39	-862,000	-6,951.82	-11,238.1	-11,800.76	-12,667.21	-12,274.05	-12,820.87	-11,771.75	-9,404.48	-5,271.75	-8.59	-44.09	-10.34
Tangible Book Value per Share	-154,755.5	-160.2	-193,500	-1,539.37	-933.75	-506.64	-1,107.95	-1,279.39	-1,493.65	-1,477.35	-1,167.26	-648.06	-7.74	-45.23	-10.13

SPO Global Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)