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)

Credit Ratios 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	-3,038	-3,919.52	-236.7	-95.13	-32.32	-13.94	-74.18	-195.11	-649.69	-1,520.86	-1,478.98	-495.16	-440.07	-1,234.8	-4,488.81
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	238.76	124.27	- -	- -	- -	- -	-5.76	-32.69	-81.89	15.32	-164.66	-32.11
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 (%)	-11.91	-11.38	-250.23	726.79	214.03	141.72	-501.32	-209.8	-58.77	-101.05	-126.94	-146.89	116.9	-846.94	-208.78
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 (%)	-11.11	-11.38	-236.52	-361.27	-1,904.44	1,505.26	-178.57	-80.8	-58.77	-95.2	-122.29	-95.08	117.01	-485.29	-208.49
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)

Liquidity Ratios 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	-3,038	-3,919.52	-236.7	-95.13	-32.32	-13.94	-74.18	-195.11	-649.69	-1,520.86	-1,478.98	-495.16	-440.07	-1,234.8	-4,488.81
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	238.76	124.27	- -	- -	- -	- -	-5.76	-32.69	-81.89	15.32	-164.66	-32.11
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 (%)	-11.91	-11.38	-250.23	726.79	214.03	141.72	-501.32	-209.8	-58.77	-101.05	-126.94	-146.89	116.9	-846.94	-208.78
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	3.68	-0.18	-15.12	-33.28	-104.55	-224.09	-192.3	-61.47	-16.73	-37.45	-515.81

Working Capital (USD)

Working Capital Ratios 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)

Enterprise Value 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	- -	- -	- -	- -	44	19	4	2	4	- -	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	3	1	3	2	2
Total Capital	-1	-1	- -	- -	1	1	- -	-1	-1	-1	-1	-1	2	- -	-1
Total Debt/Capital (%)	-11.91	-11.38	-250.23	726.79	214.03	141.72	-501.32	-209.8	-58.77	-101.05	-126.94	-146.89	116.9	-846.94	-208.78
Total Debt / EV	1.06	1	1.08	1.48	0.04	0.09	0.25	0.43	0.18	0.76	0.57	1.09	0.97	0.85	0.81
EV/Sales	- -	- -	3.04	0.56	11.95	3.99	1.67	- -	22.69	82.15	8.09	2.62	7	7.62	18.1
EV/EBITDA	- -	- -	0.22	0.57	29.6	15.57	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	0.22	0.72	67.13	26.24	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.72	0.14
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.72	0.14
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	16,472	127,750	1,205.64	45,886.25	18,530.12	3,705.08	2,114.92	2,682.76	908.69	905.26	274.3	404.58	40.99	1.37
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)

Valuation Multiples 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	67.13	26.24	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	1	1	44	20	5	3	4	2	3	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	11.95	3.99	1.67	- -	22.69	82.15	8.09	2.62	7	7.62	18.1
EV/EBITDA	- -	- -	0.22	0.57	29.6	15.57	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	- -	- -	-48.24	-36.37	-2.73	-1.14	-1.69	-0.18	-0.43	-0.06	-0.26	-0.27	-0.19
Price/Book Value Average	- -	- -	- -	- -	-31.26	-64.03	-9.82	-2.32	-3.16	-1.42	-0.27	-0.41	-0.41	-0.31	-2.44
Price/Book Value High	- -	- -	- -	- -	-53.6	-90.93	-18.36	-5.86	-5.37	-2.63	-0.87	-1.14	-1.15	-0.94	-9.35
Price/Book Value Low	- -	- -	- -	- -	- -	-21.42	-2.55	-0.38	-0.34	-0.15	-0.03	-0.06	-0.06	-0.21	-0.06
Price/Tangible Book Value	- -	- -	- -	- -	-48.24	-36.37	-2.73	-1.14	-1.69	-0.18	-0.43	-0.06	-0.26	-0.27	-0.19
Price/Tangible Book Value Average	- -	- -	- -	- -	-31.26	-64.03	-9.82	-2.32	-3.16	-1.42	-0.27	-0.41	-0.41	-0.31	-2.44
Price/Tangible Book Value High	- -	- -	- -	- -	-53.6	-90.93	-18.36	-5.86	-5.37	-2.63	-0.87	-1.14	-1.15	-0.94	-9.35
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	-21.42	-2.55	-0.38	-0.34	-0.15	-0.03	-0.06	-0.06	-0.21	-0.06
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	7.82	6.94	5.17	- -	38.92	235.95	6.79	4.3	7.15	7.9	65.9
EV/Sales High	- -	- -	3.24	0.56	13.25	9.81	9.4	- -	63.29	385.89	11.68	7.77	7.87	12.37	212.37
EV/Sales Low	- -	- -	3.24	0.56	0.23	2.4	1.58	- -	7.8	78.53	4.82	2.62	6.8	7.21	15.46
EV/EBITDA Average	-0.2	-3.4	0.24	0.57	19.38	27.08	-5.95	-3.89	-3.93	-2.78	-3.13	-6.78	-18.23	-8.29	-42.47
EV/EBITDA High	-0.2	-3.4	0.24	0.57	32.83	38.26	-10.81	-8.87	-6.39	-4.55	-5.38	-12.24	-20.06	-12.97	-136.85
EV/EBITDA Low	-0.2	-3.4	0.24	0.57	0.57	9.35	-1.81	-1.16	-0.79	-0.93	-2.22	-4.12	-17.34	-7.57	-9.96
EV/EBIT Average	-0.2	-3.4	0.24	0.72	43.95	45.63	-5.85	-3.74	-3.85	-2.76	-3.13	-6.65	-17.51	-8.29	-42.47
EV/EBIT High	-0.2	-3.4	0.24	0.72	74.44	64.47	-10.63	-8.53	-6.27	-4.51	-5.38	-12	-19.27	-12.97	-136.85
EV/EBIT Low	-0.2	-3.4	0.24	0.72	1.3	15.76	-1.78	-1.11	-0.77	-0.92	-2.22	-4.04	-16.65	-7.57	-9.96
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	35	14	5	7	5	2	2	3	2	8
Enterprise Value High	- -	- -	1	1	49	49	26	11	12	8	4	4	3	4	24
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	864.53	1,151.07	211.93	306.59	- -	20.46	8.5	53.91	2.2	2.53	- -
Book Value per Share	-154,755.5	-161,160.75	-193,500	-1,539.37	-932.78	-494.9	-1,099.92	-1,331.22	-1,304.19	-1,371.13	-922.07	-501.23	-56.64	-37.62	-1.6
Tangible Book Value per Share	-154,755.5	-161,160.75	-193,500	-1,539.37	-932.78	-494.9	-1,099.92	-1,331.22	-1,304.19	-1,371.13	-922.07	-501.23	-56.64	-37.62	-1.6

SPO Global Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)