Summer Energy Holdings, Inc. Financial Ratios — SUME Stock

Profitability (USD)

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2010	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	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-229.81	- -	- -	-187.43	- -	- -	-31.63	14.47	-78.44	-161.69	137.42	-185.43	85.15	-270.21	- -
Return on Assets (%)	-157.69	-270.56	-108.88	-48.8	-42.34	10.88	-6.9	4.75	-19.89	-22.39	17.96	-15.4	2.04	-5.9	-99.09
Return on Capital (%)	- -	- -	- -	- -	- -	65.85	- -	16.03	- -	- -	74.54	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	97.83	- -	19.53	- -	- -	102.23	- -	- -	- -	- -
Gross Margin (%)	39.21	- -	19.14	10.18	11.67	18.87	14.93	15.11	8.94	8.2	25.23	7.67	5.27	6.01	-14.66
EBITDA Margin (%)	-1,350.96	- -	-24.23	-7.6	-3.68	4.25	0.27	2.5	-3.32	-4.56	12.19	-2.94	-3.83	-3.75	-29.78
Operating Margin (%)	-1,851.96	- -	-24.69	-8.24	-4.17	3.89	0.04	2.95	-3.37	-4.48	12.26	-1.68	-2.65	-3.01	-28.74
Incremental Operating Margin (%)	- -	286.79	- -	- -	0.25	16.76	- -	12.49	- -	- -	50.1	- -	3.07	- -	21.54
Pretax Margin (%)	- -	- -	-25.72	-9.34	-7.71	1.87	-1.21	1.22	-5.04	-6.41	6.03	-4.95	-6.56	-3.3	-29.41
Profit Margin (%)	-1,851.96	- -	-25.72	-9.34	-7.71	1.71	-1.3	1.08	-5.1	-6.45	5.73	-4.99	0.76	-1.9	-29.57
Net Income to Common Margin (%)	-1,851.96	- -	-25.72	-9.51	-8.14	1.42	-1.42	1.08	-5.1	-6.45	5.73	-4.99	0.76	-1.9	-29.57
Effective Tax Rate (%)	- -	- -	- -	- -	- -	8.69	- -	12.07	- -	- -	5.09	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	1.86	3.3	-3.21	1.8	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-229.81	- -	- -	-183.95	- -	- -	-31.06	14.47	-78.44	-161.69	137.42	-185.43	85.15	-270.21	- -

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2010	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	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	1	3	3	3	12	17	15	14	22	19	17
ST Debt	- -	- -	- -	- -	1	3	- -	3	- -	7	6	14	21	18	17
LT Debt	- -	- -	- -	- -	- -	- -	3	- -	12	10	9	- -	1	1	- -
Total Debt/EBITDA	- -	- -	- -	- -	-0.55	0.9	10.09	1.12	-2.37	-2.28	0.51	-1.66	-2.35	-1.99	-0.46
Net Debt/EBITDA	0.13	0.18	0.18	0.38	-0.25	0.79	3.94	1.02	-2.28	-2.15	0.4	-1.39	-2.1	-1.68	-0.46
Total Debt/EBIT	- -	- -	- -	- -	-0.49	0.99	67.17	1.28	-1.89	-1.96	0.51	-1.61	-2.25	-1.97	-0.46
Net Debt/EBIT	0.1	0.14	0.18	0.35	-0.22	0.87	26.25	1.16	-1.82	-1.85	0.41	-1.35	-2.01	-1.66	-0.46
EBITDA to Interest Expense	- -	- -	- -	-16.96	-8.52	5.67	0.45	4.3	-3.86	-3.98	4.84	-1.26	-1.5	-1.39	-6.28
EBITDA-CapEx/Interest Expense	- -	- -	- -	-20.31	-9.81	5.35	0.31	4.19	-3.89	-3.99	4.84	-1.29	-1.5	-1.4	-6.29
EBIT to Interest Expense	- -	- -	- -	-18.39	-9.65	5.18	0.07	5.07	-3.91	-3.91	4.87	-0.72	-1.04	-1.12	-6.07
Interest Expense	- -	- -	- -	- -	- -	1	1	1	1	2	6	7	6	7	6
Common Equity/Total Assets	41.78	-80.01	62.87	11.12	-3.37	15.01	30.24	34.32	18.56	9.78	14.75	0.97	3.77	0.01	-698.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	41.79	- -	145.06	203.91	61.24	- -	37.5	30,010.27	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	29.47	- -	59.19	45.97	30.64	- -	5.17	5.52	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	12.64	- -	26.93	19.93	9.03	- -	1.41	1.53	- -
Total Debt/Equity (%)	- -	- -	- -	- -	-269.84	145.49	41.79	28.7	145.06	343.62	99.86	1,652.89	625.27	543,229.66	-45.94
Total Debt/Capital (%)	- -	- -	- -	- -	158.88	59.26	29.47	22.3	59.19	77.46	49.96	94.3	86.21	99.98	-84.97
Total Debt/Total Assets (%)	- -	- -	- -	- -	9.05	21.86	12.64	9.85	26.93	33.59	14.73	16.09	23.58	27.66	320.75
Net Debt to Equity	-43.04	60.9	-15.12	-95.3	-122.81	127.6	16.33	25.97	139.58	324.57	79.13	1,380.33	558.17	458,026.23	-45.86
Net Debt/Capital (%)	-75.57	37.85	-17.81	-2,028.92	538.47	56.06	14.04	20.62	58.26	75.93	43.88	92.09	79.51	92.12	-84.69
EBITDA	- -	- -	-2	-2	-2	3	- -	3	-5	-8	29	-9	-9	-9	-36
EBITDA-CapEx	- -	- -	-2	-2	-2	3	- -	3	-5	-8	29	-9	-9	-9	-36
Operating Income (Loss)	- -	- -	-2	-2	-2	3	- -	3	-5	-7	29	-5	-6	-8	-35

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2010	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	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.31	0.27	0.26	0.12	0.05	0.03	0.13	0.01	0.02	0.02	0.04	0.02	0.01	0.02	- -
Current Ratio	0.31	0.27	1.91	0.93	0.93	1.15	1.72	1.36	1.74	1.37	1.3	1.01	1.04	1	0.13
Quick Ratio	0.31	0.27	1.66	0.74	0.8	1.08	1.52	1.24	1.43	1.18	1.23	0.89	0.94	0.85	0.03
CFO/Avg Current Liab	-2.56	-1.38	-3.41	0.04	-0.29	-0.18	-0.07	-0.11	-0.45	-0.32	0.17	0.01	-0.06	0.08	-0.12
Common Equity/Total Assets	41.78	-80.01	62.87	11.12	-3.37	15.01	30.24	34.32	18.56	9.78	14.75	0.97	3.77	0.01	-698.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	41.79	- -	145.06	203.91	61.24	- -	37.5	30,010.27	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	29.47	- -	59.19	45.97	30.64	- -	5.17	5.52	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	12.64	- -	26.93	19.93	9.03	- -	1.41	1.53	- -
Total Debt/Equity (%)	- -	- -	- -	- -	-269.84	145.49	41.79	28.7	145.06	343.62	99.86	1,652.89	625.27	543,229.66	-45.94
Total Debt/Capital (%)	- -	- -	- -	- -	158.88	59.26	29.47	22.3	59.19	77.46	49.96	94.3	86.21	99.98	-84.97
Total Debt/Total Assets (%)	- -	- -	- -	- -	9.05	21.86	12.64	9.85	26.93	33.59	14.73	16.09	23.58	27.66	320.75
CFO/Total Liabilities	-164.47	-105.72	-174.74	2.61	-22.19	-17.18	-6.24	-8.23	-28.7	-21.08	11.12	1.24	-5.94	9.29	-15.47
CFO/CapEx	- -	- -	-8.06	0.41	-9.18	-10.67	-11.22	-23.93	-318.72	-756.57	742.06	7.31	-827.21	233.91	-257.66
Altman's Z-Score	- -	- -	14.38	4.52	3.2	6.9	5.83	5.95	3.82	3.11	3.34	2.77	2.03	2.85	-26.63

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2010	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	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	9.59	7.93	7.57	6.35	10.18	19.31	18.92	15.57	12.27	9.33	12.07	14.59
Days Sales Outstanding	- -	- -	- -	38.05	46.01	48.24	57.46	35.85	18.91	19.3	23.44	29.75	39.11	30.25	25.02
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2010	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	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	27	29	10	21	32	63	37	55	- -	27	11	31	13
- Cash & Cash Equivalents	- -	- -	- -	1	1	- -	2	- -	- -	1	3	2	1	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	3	3	3	12	17	15	14	22	19	17
Enterprise Value	- -	- -	26	28	10	24	33	66	49	71	12	39	33	48	30
Total Capital	- -	- -	2	1	1	5	8	15	20	22	30	15	25	19	-20
Total Debt/Capital (%)	- -	- -	- -	- -	158.88	59.26	29.47	22.3	59.19	77.46	49.96	94.3	86.21	99.98	-84.97
Total Debt / EV	- -	- -	- -	- -	0.1	0.13	0.08	0.05	0.25	0.24	1.24	0.37	0.67	0.39	0.56
EV/Sales	- -	- -	4.17	1.07	0.2	0.29	0.36	0.56	0.32	0.43	0.05	0.13	0.13	0.19	0.24
EV/EBITDA	- -	- -	- -	- -	- -	6.91	132.09	22.29	- -	- -	0.41	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	7.55	879.06	25.34	- -	- -	0.42	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.79	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.79	- -	- -	- -	- -
Diluted Market Cap	- -	- -	22	27	9	20	27	60	36	53	- -	27	11	31	13
Diluted Enterprise Value	- -	- -	22	26	10	23	28	63	48	70	12	39	33	48	30
EV per Share	- -	- -	2.03	2	0.68	1.47	1.46	2.62	1.77	2.26	0.37	1.21	0.99	1.3	0.79
TTM Sales	- -	- -	6	26	50	81	90	118	152	166	240	294	244	250	122
TTM EBITDA	- -	- -	-2	-2	-2	3	- -	3	-5	-8	29	-9	-9	-9	-36
TTM Operating Income	- -	- -	-2	-2	-2	3	- -	3	-5	-7	29	-5	-6	-8	-35
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	-2	- -	-1	- -	- -	15	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	-2	- -	-1	- -	- -	15	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2010	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	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-10.13	-119.15	-3.28	-8.94	-29.24	-31.47	-3.47	-5.45	0.01	28.33	-2.15	5	-2.06
EV/EBIT	- -	- -	- -	- -	- -	7.55	879.06	25.34	- -	- -	0.42	- -	- -	- -	- -
Enterprise Value	- -	- -	26	28	10	24	33	66	49	71	12	39	33	48	30
Low Price	- -	- -	2.05	2.05	0.4	0.2	1	1	1.35	1.38	- -	0.1	0.16	0.3	0.25
EV/Sales	- -	- -	4.17	1.07	0.2	0.29	0.36	0.56	0.32	0.43	0.05	0.13	0.13	0.19	0.24
EV/EBITDA	- -	- -	- -	- -	- -	6.91	132.09	22.29	- -	- -	0.41	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	17.5	- -	45.47	- -	- -	- -	- -	6.15	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	14.83	- -	30.21	- -	- -	1.95	- -	8.7	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	23.56	- -	55.48	- -	- -	3.52	- -	17.76	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	2.69	- -	18.19	- -	- -	- -	- -	2.87	- -	- -
Price/Book Value	- -	- -	14.27	36.91	-25.82	9.87	5.31	5.43	4.5	10.87	- -	30.89	3.27	9,082.21	-0.36
Price/Book Value Average	- -	- -	14.27	71.79	-38.32	8.37	5.49	3.61	7.35	11.45	1.79	28.41	4.62	5,296.15	-0.64
Price/Book Value High	- -	- -	14.27	147.09	-99.31	13.28	9.39	6.63	16.67	15.6	3.23	55.83	9.43	10,704.03	-1.08
Price/Book Value Low	- -	- -	14.27	36.91	-15.89	1.52	3.76	2.17	4.5	8.61	- -	3.76	1.52	3,243.65	-0.26
Price/Tangible Book Value	- -	- -	14.27	36.91	-25.82	9.87	5.31	7.66	6.11	13.51	- -	30.89	3.27	9,082.21	-0.36
Price/Tangible Book Value Average	- -	- -	14.27	71.79	-38.32	8.37	5.49	5.09	9.96	14.23	1.79	28.41	4.62	5,296.15	-0.64
Price/Tangible Book Value High	- -	- -	14.27	147.09	-99.31	13.28	9.39	9.34	22.61	19.39	3.23	55.83	9.43	10,704.03	-1.08
Price/Tangible Book Value Low	- -	- -	14.27	36.91	-15.89	1.52	3.76	3.06	6.11	10.71	- -	3.76	1.52	3,243.65	-0.26
Price/Sales	- -	- -	3.47	1.05	0.19	0.25	0.3	0.49	0.24	0.32	- -	0.09	0.05	0.13	0.11
Price/Sales Average	- -	- -	3.47	2.04	0.28	0.21	0.31	0.33	0.39	0.34	0.11	0.08	0.07	0.07	0.19
Price/Sales High	- -	- -	3.47	4.18	0.72	0.34	0.54	0.6	0.88	0.46	0.2	0.16	0.14	0.15	0.32
Price/Sales Low	- -	- -	3.47	1.05	0.12	0.04	0.22	0.2	0.24	0.25	- -	0.01	0.02	0.04	0.08
Price/Cash Flow	- -	- -	-11.39	167.99	-3.64	-9.72	-31.85	-31.71	-3.48	-5.46	0.01	24.46	-2.15	4.98	-2.07
Price/Cash Flow Average	- -	- -	-11.39	326.78	-5.4	-8.24	-32.93	-21.07	-5.67	-5.75	2.78	22.49	-3.05	2.9	-3.65
Price/Cash Flow High	- -	- -	-11.39	669.51	-14	-13.08	-56.35	-38.69	-12.88	-7.84	5.02	44.2	-6.22	5.87	-6.21
Price/Cash Flow Low	- -	- -	-11.39	167.99	-2.24	-1.5	-22.54	-12.68	-3.48	-4.33	- -	2.98	-1	1.78	-1.47
Price/Free Cash Flow Average	- -	- -	-10.13	-231.77	-4.87	-7.58	-30.24	-20.91	-5.66	-5.75	2.78	26.06	-3.04	2.92	-3.64
Price/Free Cash Flow High	- -	- -	-10.13	-474.84	-12.62	-12.04	-51.74	-38.39	-12.84	-7.83	5.03	51.21	-6.21	5.9	-6.19
Price/Free Cash Flow Low	- -	- -	-10.13	-119.15	-2.02	-1.38	-20.7	-12.59	-3.47	-4.32	- -	3.45	-1	1.79	-1.46
EV/Sales Average	- -	- -	4.17	2.12	0.3	0.25	0.37	0.38	0.47	0.45	0.16	0.13	0.15	0.14	0.32
EV/Sales High	- -	- -	4.17	4.36	0.76	0.38	0.63	0.67	0.98	0.57	0.25	0.21	0.22	0.22	0.46
EV/Sales Low	- -	- -	4.17	1.07	0.13	0.07	0.26	0.24	0.32	0.36	0.05	0.05	0.11	0.11	0.21
EV/EBITDA Average	- -	- -	- -	- -	- -	5.98	136.44	15.15	- -	- -	1.33	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	9.02	230.66	26.97	- -	- -	2.06	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	1.73	94.63	9.52	- -	- -	0.41	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	6.54	908.04	17.22	- -	- -	1.33	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	9.87	1,535.12	30.67	- -	- -	2.08	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	1.89	629.8	10.83	- -	- -	0.41	- -	- -	- -	- -
Last Price	- -	- -	2.05	2.05	0.65	1.3	1.41	2.5	1.35	1.74	- -	0.83	0.35	0.84	0.35
High Price	- -	- -	2.05	8.17	2.5	1.75	2.5	3.05	5	2.49	1.5	1.5	1.01	0.99	1.05
Enterprise Value Average	- -	- -	26	55	15	21	34	45	72	74	39	37	37	35	40
Enterprise Value High	- -	- -	26	113	38	31	57	79	149	95	60	61	54	54	56
Enterprise Value Low	- -	- -	26	28	6	6	23	28	49	60	12	15	26	28	26

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2010	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	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	1	1	13	14	15	16	22	25	27	32	32	32	33	37	37
Diluted Weighted Avg Shares	1	1	11	13	14	16	19	24	27	31	32	32	33	37	38
Basic Weighted Avg Shares	1	1	11	13	14	16	19	23	27	31	32	32	33	37	38
Revenue per Share	- -	- -	0.59	1.96	3.48	5.22	4.64	5.11	5.68	5.39	7.43	9.09	7.44	6.71	3.23
EBITDA per Share	-0.03	-0.04	-0.14	-0.15	-0.13	0.22	0.01	0.13	-0.19	-0.25	0.9	-0.27	-0.28	-0.25	-0.96
Operating Income per Share	-0.05	-0.05	-0.15	-0.16	-0.15	0.2	- -	0.15	-0.19	-0.24	0.91	-0.15	-0.2	-0.2	-0.93
Basic EPS, GAAP	-0.05	-0.05	-0.15	-0.19	-0.28	0.07	-0.07	0.05	-0.29	-0.35	0.43	-0.45	0.06	-0.13	-0.96
Basic EPS from Cont Ops	-0.05	-0.05	-0.15	-0.18	-0.27	0.09	-0.06	0.05	-0.29	-0.35	0.43	-0.45	-0.5	-0.22	-0.96
Diluted EPS, GAAP	-0.05	-0.05	-0.15	-0.19	-0.28	0.07	-0.07	0.05	-0.29	-0.35	0.43	-0.45	0.06	-0.13	-0.96
Diluted EPS from Cont Ops	-0.05	-0.05	-0.15	-0.18	-0.27	0.09	-0.06	0.05	-0.29	-0.35	0.43	-0.45	-0.5	-0.22	-0.96
Dividend per Share	- -	- -	- -	- -	0.01	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.02	-0.03	-0.18	0.01	-0.18	-0.13	-0.04	-0.08	-0.39	-0.32	0.3	0.03	-0.16	0.17	-0.17
Free Cash Flow per Basic Share	-0.02	-0.03	-0.2	-0.02	-0.2	-0.15	-0.05	-0.08	-0.39	-0.32	0.3	0.03	-0.16	0.17	-0.17
Cash & Equivalents per Share	- -	0.01	0.02	0.05	0.04	0.02	0.07	0.01	0.02	0.03	0.09	0.07	0.02	0.04	- -
Book Value per Share	0.01	-0.01	0.14	0.06	-0.03	0.13	0.27	0.46	0.3	0.16	0.46	0.03	0.11	- -	-0.97
Tangible Book Value per Share	0.01	-0.01	0.14	0.06	-0.03	0.13	0.27	0.33	0.22	0.13	0.46	0.03	0.11	- -	-0.97