AXT Inc Financial Ratios — AHV Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	16.28	2.13	-5.89	-1.16	-1.83	4.23	6.44	5.16	-1.49	1.64	7.25	7.34	-8.63	-6.06	-9.34
Return on Assets (%)	13.42	1.88	-4.8	-0.85	-1.42	3.68	5.55	4.44	-1.16	1.24	4.62	4.5	-4.91	-3.33	-5.5
Return on Capital (%)	11.1	0.05	- -	- -	- -	4.59	6.28	4.34	- -	0.66	4.54	4.36	- -	- -	- -
Return on Invested Capital (%)	18.57	3.51	- -	- -	- -	4.09	7.21	5.85	- -	1.19	4.27	3.53	- -	- -	- -
Gross Margin (%)	43.01	28.12	13.86	20.56	21.71	32.43	34.94	36.18	29.82	31.75	34.51	36.93	17.57	23.99	12.73
EBITDA Margin (%)	29.66	11.19	-2.57	3.34	0.77	13.88	17.29	16.62	6.27	8.68	14.54	14.65	-16.95	-5.86	-14.57
Operating Margin (%)	26.39	6.75	-8.98	-2.33	-6.32	8.18	12.81	11.86	0.59	8.12	10.21	10.11	-25.08	-12.64	-23.34
Incremental Operating Margin (%)	84.48	136.58	448.4	- -	49.22	300.23	34.56	- -	60.88	59.86	14.95	6.5	50.94	27.36	72.96
Pretax Margin (%)	27.49	7.92	-7.76	-0.58	-2.58	7.01	11	11.67	-1.23	7.42	12.81	14.83	-25.11	-10.73	-24.39
Profit Margin (%)	19.52	3.52	-9.33	-1.66	-2.87	6.93	10.28	9.43	-3.12	3.4	10.61	11.2	-23.59	-11.7	-24.07
Net Income to Common Margin (%)	19.35	3.32	-9.53	-1.87	-3.1	6.71	10.11	9.26	-3.34	3.21	10.48	11.08	-23.82	-11.88	-24.27
Effective Tax Rate (%)	9.77	12.18	- -	- -	- -	12.86	7.3	7.85	- -	28.72	6.21	10.44	- -	- -	- -
Dvd Payout Ratio (%)	4.68	-1.96	3.03	96.72	5.87	-4.3	-1.81	-1.45	23.51	-2.65	-0.97	-0.82	0.86	1.46	0.7
Sustainable Growth Rate (%)	15.52	2.17	-5.71	-0.04	-1.72	4.42	6.55	5.23	-1.14	1.68	7.32	7.4	-8.56	-5.97	-9.28

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	9	13	17	49	56	50	65
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	6	11	15	48	53	48	63
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	3	2	2	1	2	2	1
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	1.68	1.6	0.83	2.36	-4.34	-8.55	-5.04
Net Debt/EBITDA	-0.85	-3.1	11.39	-10.35	-41.81	-3.2	-2.6	-0.97	-4.05	-7.52	-1.13	0.59	-1.18	-4.19	4.47
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	-27.9	3.36	1.28	3.89	-2.58	-3.36	-2.95
Net Debt/EBIT	-0.95	-5.14	3.26	10.1	5.08	-5.63	-3.51	-1.36	67.34	-15.78	-1.76	0.97	-0.7	-1.65	2.62
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.22	93.78	19.3	-8.41	-4.35	-10.24
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	-64.7	-45.4	-7.28	-15.27	-8.65	-15.01
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.24	65.83	13.32	-12.45	-9.38	-16.4
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	1	1
Common Equity/Total Assets	83.24	83.59	83.1	83.42	84.56	83.94	85.36	83.8	82.54	63.27	62.57	58.93	55.88	55.77	62.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.4	0.93	0.69	0.46	0.87	0.78	0.43
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.34	0.88	0.65	0.39	0.72	0.65	0.36
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.21	0.79	0.58	0.36	0.66	0.58	0.33
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.54	5.18	5.9	16.87	20.71	19.53	19.37
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.35	4.92	5.57	14.44	17.15	16.34	16.23
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.92	4.43	4.98	13.21	15.54	14.67	14.94
Net Debt to Equity	-17.79	-20.3	-17.15	-19.91	-18.08	-26.31	-23.55	-8.5	-10.97	-24.34	-8.08	4.19	5.64	9.58	-17.17
Net Debt/Capital (%)	-21.64	-25.47	-20.7	-24.87	-22.07	-35.71	-30.81	-9.28	-12.11	-31.7	-8.71	3.99	5.28	8.67	-20.59
EBITDA	31	10	-2	3	1	11	17	17	5	8	20	21	-13	-6	-13
EBITDA-CapEx	18	3	-8	1	-4	9	-4	-24	-17	-12	-10	-8	-23	-12	-19
Operating Income (Loss)	27	6	-8	-2	-5	7	13	12	- -	8	14	14	-19	-13	-21

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.91	3.12	2.43	2.79	2.83	2.98	2.85	1.35	1.32	1.86	0.88	0.59	0.49	0.31	1.33
Current Ratio	9.47	8.13	6.45	6.99	7.55	6.73	6.22	4.48	4.11	4.21	3.35	2.44	2.09	2.13	2.72
Quick Ratio	4.6	4.65	3.4	4.01	4.27	3.89	3.86	2.03	2.01	2.49	1.61	0.98	0.73	0.65	1.62
CFO/Avg Current Liab	1.41	1.78	0.21	0.23	0.14	0.87	0.45	0.13	0.45	0.18	-0.08	-0.14	0.04	-0.16	-0.16
Common Equity/Total Assets	83.24	83.59	83.1	83.42	84.56	83.94	85.36	83.8	82.54	63.27	62.57	58.93	55.88	55.77	62.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.4	0.93	0.69	0.46	0.87	0.78	0.43
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.34	0.88	0.65	0.39	0.72	0.65	0.36
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.21	0.79	0.58	0.36	0.66	0.58	0.33
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.54	5.18	5.9	16.87	20.71	19.53	19.37
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.35	4.92	5.57	14.44	17.15	16.34	16.23
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.92	4.43	4.98	13.21	15.54	14.67	14.94
CFO/Total Liabilities	117.44	127.75	16.37	20.78	13.1	74.18	37.65	11.1	41.38	13.54	-6.33	-10.91	3.8	-14.35	-12.9
CFO/CapEx	1.38	3.01	0.55	1.77	0.45	4.58	0.4	0.08	0.58	0.3	-0.11	-0.31	0.32	-2.1	-2.13
Altman's Z-Score	6.53	4.12	3.1	3.71	3.76	6.56	9.91	4.29	3.72	6.1	5	2.25	0.89	1.01	5.13

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	5.07	4.93	5.19	5.09	4.27	4.94	5.3	4.83	4.31	4.38	4.63	4.4	3.13	4.43	3.37
Days Sales Outstanding	71.94	74.09	70.26	71.7	85.55	73.86	68.86	75.5	84.65	83.42	78.9	82.89	116.8	82.46	108.45
Inventory Turnover	1.45	1.47	1.85	1.71	1.58	1.41	1.49	1.25	1.08	1.29	1.53	1.14	0.71	0.88	0.92
Days Inventory Outstanding	252.19	248.13	197.33	213.78	230.37	259.51	244.46	291.58	336.46	282.27	238.17	318.96	514.49	414.61	394.74
Accounts Payable Turnover	13.37	12.61	10.3	8.61	8.84	8.68	7.71	6.3	4.18	5.93	7.12	8.43	6.03	6.74	5.82
Accounts Payable Turnover Days	27.31	28.95	35.43	42.39	41.28	42.03	47.36	57.93	87.27	61.6	51.26	43.28	60.58	54.12	62.69
Cash Conversion Cycle	296.82	293.26	232.16	243.1	274.64	291.34	265.96	309.16	333.84	304.09	265.81	358.56	570.71	442.95	440.5
Inventory to Cash Days	-180.25	-174.03	-127.06	-142.07	-144.81	-185.66	-175.59	-216.08	-251.81	-198.85	-159.27	-236.07	-397.7	-332.15	-286.28
Inventories	46	40	39	39	38	40	46	59	49	52	66	90	87	85	82
Raw Materials	25	20	21	19	20	17	24	27	21	25	30	46	33	32	24
Work In Process	16	16	14	16	16	20	20	28	25	24	33	40	50	51	54
Finished Goods	5	5	4	3	2	2	2	3	4	3	4	3	4	3	4
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	134	92	82	89	80	162	341	164	162	390	362	192	102	101	804
- Cash & Cash Equivalents	26	31	25	29	25	36	44	17	27	73	37	35	38	23	120
+ Preferred Equity and Hybrid Capital	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4
+ Minority/Non Controlling Interest	8	7	6	6	6	4	4	4	5	63	69	68	65	62	61
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	9	13	17	49	56	50	65
Enterprise Value	114	62	54	58	53	122	284	133	143	397	409	268	186	194	813
Total Capital	147	151	146	145	138	137	188	195	202	269	297	339	325	305	399
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.35	4.92	5.57	14.44	17.15	16.34	16.23
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.03	0.04	0.18	0.3	0.26	0.08
EV/Sales	1.09	0.7	0.63	0.69	0.68	1.5	2.88	1.3	1.72	4.16	2.97	1.9	2.46	1.95	9.21
EV/EBITDA	3.68	6.24	- -	20.71	88.53	10.84	16.66	7.81	27.39	47.95	20.45	12.98	- -	- -	- -
EV/EBIT	4.14	10.35	- -	- -	- -	19.05	22.49	10.94	- -	100.67	31.68	21.38	- -	- -	- -
EV/Cash Flow to Firm	6.27	2.9	- -	- -	- -	9.79	33	41.29	- -	66.19	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	22.6	4.34	- -	- -	- -	12.52	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	137	93	82	88	79	161	337	165	157	381	361	188	98	96	638
Diluted Enterprise Value	117	63	54	57	52	122	280	134	138	388	407	265	182	189	647
EV per Share	3.53	1.9	1.65	1.76	1.62	3.7	7.21	3.32	3.52	9.45	9.53	6.16	4.21	4.27	14.69
TTM Sales	104	88	85	83	78	81	99	102	83	95	137	141	76	99	88
TTM EBITDA	31	10	-2	3	1	11	17	17	5	8	20	21	-13	-6	-13
TTM Operating Income	27	6	-8	-2	-5	7	13	12	- -	8	14	14	-19	-13	-21
TTM Cash Flow to Firm	18	21	- -	- -	- -	13	9	3	- -	6	-3	-8	- -	- -	- -
TTM Free Cash Flow to Firm	5	14	- -	- -	- -	10	-13	-37	- -	-14	-33	-36	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	27.24	6.53	-33.79	57.56	-34.76	16.5	-26.43	-4.43	-17.24	-27.24	-10.94	-5.06	-13.84	-5.37	-33.98
EV/EBIT	4.14	10.35	- -	- -	- -	19.05	22.49	10.94	- -	100.67	31.68	21.38	- -	- -	- -
Enterprise Value	114	62	54	58	53	122	284	133	143	397	409	268	186	194	813
Low Price	3.66	2.67	2.12	2	1.83	2.2	4.55	3.96	2.69	1.82	7.18	4.16	1.88	1.7	1.12
EV/Sales	1.09	0.7	0.63	0.69	0.68	1.5	2.88	1.3	1.72	4.16	2.97	1.9	2.46	1.95	9.21
EV/EBITDA	3.68	6.24	- -	20.71	88.53	10.84	16.66	7.81	27.39	47.95	20.45	12.98	- -	- -	- -
Price/Earnings	6.56	30.99	- -	- -	- -	28.88	32.46	16.93	- -	121.84	24.25	11.88	- -	- -	- -
Price/Earnings Average	10.98	43.88	- -	- -	- -	21.21	26.95	28.34	- -	68.85	28.47	17.28	- -	- -	- -
Price/Earnings High	18.68	72.31	- -	- -	- -	34.5	38.4	38.52	- -	140.3	42.98	26	- -	- -	- -
Price/Earnings Low	5.8	29.31	- -	- -	- -	12.92	17.1	16.31	- -	23.92	20.63	11.21	- -	- -	- -
Price/Book Value	0.99	0.66	0.6	0.66	0.62	1.25	1.89	0.88	0.88	2.06	1.74	0.88	0.51	0.53	2.98
Price/Book Value Average	1.65	0.93	0.62	0.56	0.6	0.92	1.57	1.47	0.86	1.17	2.04	1.28	0.72	0.71	0.79
Price/Book Value High	2.81	1.53	0.77	0.68	0.73	1.49	2.24	2	1.26	2.37	3.08	1.93	1.41	1.3	3.35
Price/Book Value Low	0.87	0.62	0.51	0.49	0.46	0.56	1	0.84	0.59	0.4	1.48	0.83	0.42	0.41	0.23
Price/Tangible Book Value	0.99	0.66	0.6	0.66	0.62	1.25	1.9	0.88	0.88	2.08	1.76	0.89	0.51	0.54	3
Price/Tangible Book Value Average	1.65	0.93	0.62	0.56	0.6	0.92	1.58	1.48	0.87	1.18	2.06	1.29	0.72	0.71	0.79
Price/Tangible Book Value High	2.81	1.53	0.77	0.68	0.73	1.49	2.25	2.01	1.26	2.4	3.12	1.95	1.42	1.31	3.37
Price/Tangible Book Value Low	0.87	0.62	0.51	0.49	0.46	0.56	1	0.85	0.6	0.41	1.5	0.84	0.42	0.41	0.23
Price/Sales	1.27	1.03	0.96	1.05	1.02	1.94	3.28	1.57	1.89	3.91	2.54	1.32	1.29	0.97	7.22
Price/Sales Average	2.12	1.46	0.99	0.89	0.98	1.42	2.72	2.62	1.85	2.21	2.98	1.91	1.82	1.28	1.9
Price/Sales High	3.61	2.4	1.24	1.08	1.19	2.31	3.88	3.57	2.7	4.5	4.5	2.88	3.59	2.35	8.12
Price/Sales Low	1.12	0.97	0.81	0.78	0.76	0.87	1.73	1.51	1.27	0.77	2.16	1.24	1.06	0.74	0.56
Price/Cash Flow	7.28	4.27	27.46	25.12	42.05	12.61	37.57	49.86	12.44	63.59	-105.64	-21.19	28.77	-7.93	-49.91
Price/Cash Flow Average	12.2	6.04	28.26	21.31	40.4	9.26	31.2	83.47	12.18	35.94	-124.05	-30.83	40.61	-10.49	-13.15
Price/Cash Flow High	20.75	9.96	35.26	25.78	49.07	15.06	44.44	113.45	17.76	73.23	-187.22	-46.37	80	-19.31	-56.1
Price/Cash Flow Low	6.44	4.03	23.16	18.52	31.36	5.64	19.79	48.02	8.39	12.48	-89.88	-20	23.58	-6.05	-3.84
Price/Free Cash Flow Average	45.6	9.25	-34.76	48.83	-33.39	12.12	-21.95	-7.42	-16.88	-15.39	-12.85	-7.36	-19.54	-7.11	-8.95
Price/Free Cash Flow High	77.58	15.25	-43.37	59.09	-40.56	19.72	-31.27	-10.09	-24.62	-31.37	-19.39	-11.08	-38.5	-13.08	-38.19
Price/Free Cash Flow Low	24.08	6.18	-28.5	42.44	-25.92	7.39	-13.93	-4.27	-11.62	-5.35	-9.31	-4.78	-11.35	-4.1	-2.62
EV/Sales Average	1.96	1.13	0.66	0.53	0.64	0.98	2.3	2.38	1.68	2.38	3.43	2.52	3.01	2.28	2.5
EV/Sales High	3.46	2.08	0.9	0.72	0.85	1.89	3.51	3.34	2.55	4.78	5.01	3.52	4.84	3.41	10.33
EV/Sales Low	0.94	0.64	0.48	0.41	0.42	0.4	1.25	1.24	1.08	0.87	2.58	1.83	2.21	1.71	0.81
EV/EBITDA Average	6.6	10.1	- -	15.87	83.27	7.03	13.28	14.32	26.73	27.45	23.61	17.21	- -	- -	- -
EV/EBITDA High	11.67	18.62	- -	21.56	110.95	13.63	20.32	20.12	40.68	55.09	34.45	24.03	- -	- -	- -
EV/EBITDA Low	3.18	5.74	- -	12.33	54.41	2.91	7.22	7.45	17.26	10.08	17.75	12.46	- -	- -	- -
EV/EBIT Average	7.41	16.75	- -	- -	- -	12.35	17.92	20.06	- -	57.64	36.57	28.34	- -	- -	- -
EV/EBIT High	13.12	30.88	- -	- -	- -	23.95	27.42	28.19	- -	115.66	53.35	39.57	- -	- -	- -
EV/EBIT Low	3.57	9.51	- -	- -	- -	5.11	9.74	10.44	- -	21.16	27.49	20.52	- -	- -	- -
Last Price	4.14	2.83	2.51	2.71	2.45	4.91	8.64	4.11	3.99	9.29	8.44	4.41	2.3	2.23	14.52
High Price	11.8	6.6	3.23	2.78	2.86	5.86	10.22	9.35	5.69	10.7	14.96	9.65	6.38	5.42	16.32
Enterprise Value Average	204	100	56	44	50	79	227	244	139	227	472	356	228	226	221
Enterprise Value High	360	184	77	60	66	154	347	342	212	456	688	497	367	338	913
Enterprise Value Low	98	57	41	34	32	33	123	127	90	83	355	258	168	170	71

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	32	32	33	33	33	33	39	40	41	42	43	44	44	45	55
Diluted Weighted Avg Shares	33	33	33	32	32	33	39	40	39	41	43	43	43	43	44
Basic Weighted Avg Shares	32	32	33	32	32	32	37	39	39	40	41	42	43	43	44
Revenue per Share	3.27	2.75	2.61	2.57	2.41	2.53	2.64	2.62	2.11	2.38	3.32	3.35	1.78	2.3	2.01
EBITDA per Share	0.97	0.31	-0.07	0.09	0.02	0.35	0.46	0.44	0.13	0.21	0.48	0.49	-0.3	-0.13	-0.29
Operating Income per Share	0.86	0.19	-0.23	-0.06	-0.15	0.21	0.34	0.31	0.01	0.19	0.34	0.34	-0.45	-0.29	-0.47
Basic EPS, GAAP	0.63	0.09	-0.25	-0.05	-0.07	0.17	0.27	0.24	-0.07	0.08	0.35	0.37	-0.42	-0.27	-0.49
Basic EPS from Cont Ops	0.81	0.19	-0.21	-0.02	-0.08	0.15	0.27	0.28	-0.04	0.13	0.4	0.45	-0.45	-0.27	-0.53
Diluted EPS, GAAP	0.61	0.09	-0.25	-0.05	-0.07	0.17	0.26	0.24	-0.07	0.07	0.34	0.37	-0.42	-0.27	-0.49
Diluted EPS from Cont Ops	0.78	0.19	-0.21	-0.02	-0.08	0.15	0.26	0.27	-0.04	0.12	0.39	0.44	-0.45	-0.27	-0.53
Dividend per Share	0.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.57	0.66	0.09	0.11	0.06	0.39	0.23	0.08	0.32	0.15	-0.08	-0.21	0.08	-0.28	-0.29
Free Cash Flow per Basic Share	0.16	0.44	-0.07	0.05	-0.07	0.3	-0.34	-0.96	-0.23	-0.35	-0.8	-0.88	-0.17	-0.41	-0.43
Cash & Equivalents per Share	0.98	1.26	1.15	1.25	1.12	1.44	1.63	0.97	0.89	1.74	0.98	1.02	0.9	0.5	2.17
Book Value per Share	4.2	4.31	4.18	4.1	3.95	3.92	4.57	4.68	4.54	4.51	4.85	5.01	4.53	4.17	4.87
Tangible Book Value per Share	4.2	4.31	4.18	4.1	3.95	3.92	4.55	4.66	4.51	4.47	4.8	4.96	4.49	4.13	4.84