Team, Inc. Financial Ratios — TISI Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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 (%)	23.26	18.6	14.97	17.55	- -	-5.22	-45.36	-53.75	-43.71	- -	- -	- -	- -	- -	- -
Return on Assets (%)	8.67	7.51	6.32	7.94	- -	-1.3	-7.67	-6.21	-3.3	-27.64	-25.88	10.59	-12.81	-6.99	-9.71
Return on Capital (%)	15.05	13.03	11.21	13.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	11.22	9.78	8.51	10.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	31.27	29.81	29.61	30.64	- -	27.45	25.83	26.33	28.17	28	22.37	24	24.48	26.18	25.85
EBITDA Margin (%)	11.67	10.4	9.6	10.84	- -	4.45	1.15	2.6	4.18	2.78	-3.4	-0.26	2.85	5.45	5.37
Operating Margin (%)	8.87	7.65	6.73	8.13	- -	0.38	-3.2	-2.6	-0.04	-2.61	-8.63	-4.74	-1.54	1.19	1.57
Incremental Operating Margin (%)	11.98	-0.78	-11.78	19.46	8.13	0.38	- -	- -	- -	- -	- -	- -	- -	-226.36	8.9
Pretax Margin (%)	8.42	7.27	6.19	7.52	- -	-1.31	-11.46	-7.56	-2.82	-29.55	-22.17	-17.47	-8.25	-4.11	-5.2
Profit Margin (%)	5.28	4.54	3.98	4.76	- -	-1.06	-7.04	-5.06	-2.79	-27.82	-23.42	8.34	-8.78	-4.49	-5.49
Net Income to Common Margin (%)	5.28	4.54	3.98	4.76	- -	-1.06	-7.04	-5.06	-2.79	-27.82	-23.42	8.34	-8.78	-4.49	-5.87
Effective Tax Rate (%)	37	37	35	36.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.55
Sustainable Growth Rate (%)	23.26	18.6	14.97	17.55	- -	-5.22	-45.36	-53.75	-43.71	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	86	75	76	80	351	369	389	359	402	382	469	339	356	369	350
ST Debt	- -	2	2	2	- -	22	2	2	22	18	16	295	19	21	20
LT Debt	86	73	74	78	351	347	388	357	380	364	453	44	336	347	329
Total Debt/EBITDA	1.18	1.01	1.05	0.88	- -	6.93	28.32	11.06	8.28	16.12	-17.37	-154.53	14.46	7.94	7.26
Net Debt/EBITDA	0.87	0.52	0.54	0.5	- -	6.02	26.27	10.46	6.55	12.15	-12.99	-104	11.22	6.24	5.8
Total Debt/EBIT	1.55	1.37	1.5	1.17	- -	80.59	-10.14	-11.05	-855.59	-17.2	-6.84	-8.51	-26.79	36.36	24.84
Net Debt/EBIT	1.15	0.71	0.77	0.66	- -	70.04	-9.41	-10.45	-677.49	-12.96	-5.12	-5.73	-20.79	28.57	19.83
EBITDA to Interest Expense	30.58	27.17	25.23	36.66	- -	4.2	0.64	1.05	1.64	0.79	-0.59	-0.03	0.45	0.97	1.08
EBITDA-CapEx/Interest Expense	30.58	27.17	25.23	36.66	- -	4.2	0.64	1.05	1.64	0.79	-0.59	-0.03	0.45	0.97	1.08
EBIT to Interest Expense	23.24	19.97	17.7	27.51	- -	0.36	-1.79	-1.05	-0.02	-0.74	-1.49	-0.47	-0.24	0.21	0.31
Interest Expense	2	3	3	2	- -	13	21	31	30	30	46	85	55	48	45
Common Equity/Total Assets	39.14	41.43	42.93	47.41	32.23	19.86	13.68	9.26	5.87	-24.67	-53.03	-48.71	-66.48	-78.42	-95.48
Long-Term Debt/Equity (%)	35.05	24.97	23.25	23.4	- -	64.77	81.26	78.06	86.96	169.79	873	37.16	737.29	19,980.26	- -
Long-Term Debt/Capital (%)	34.49	26.93	25.47	23.46	57.71	58.12	72.63	79.46	82.56	180.58	480.52	114.55	-1,642.61	-758.42	-289
Long-Term Debt/Total Assets (%)	21.27	15.85	15.2	14.98	43.98	30.23	36.72	36.49	38.54	49.85	64.09	7.1	59.42	65.72	67.82
Total Debt/Equity (%)	35.05	25.62	23.85	23.91	- -	68.9	81.6	78.44	92.09	178.04	904	287.51	779.94	21,204.37	-1,427.99
Total Debt/Capital (%)	34.49	27.64	26.12	23.97	57.71	61.82	72.94	79.84	87.43	189.36	497.58	886.3	-1,737.61	-804.88	-306.84
Total Debt/Total Assets (%)	21.27	16.27	15.59	15.31	43.98	32.16	36.88	36.67	40.82	52.27	66.36	54.91	62.86	69.75	72.01
Net Debt to Equity	25.88	13.26	12.32	13.5	- -	59.87	75.7	74.18	72.92	134.16	676.07	193.5	605.31	16,660.87	-1,139.89
Net Debt/Capital (%)	27.99	16.37	15.33	15.02	54.35	58.23	71.2	78.72	71.11	162.49	898.22	-1,146.52	-493.8	-356.03	-211.29
EBITDA	73	74	72	91	- -	53	14	32	49	24	-27	-2	25	46	48
EBITDA-CapEx	73	74	72	91	- -	53	14	32	49	24	-27	-2	25	46	48
Operating Income (Loss)	55	55	50	68	- -	5	-38	-32	- -	-22	-69	-40	-13	10	14

Liquidity (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	0.36	0.47	0.46	0.36	0.49	0.31	0.18	0.13	0.08	0.18	0.29	0.13	0.2	0.21	0.15
Current Ratio	3.55	3.39	3.31	3.16	3.41	2.72	2.69	2.54	2.11	2.13	2.14	0.77	1.84	1.78	2.22
Quick Ratio	2.92	2.83	2.8	2.7	2.85	2.1	2.23	2.05	1.71	1.66	1.42	0.63	1.46	1.45	1.72
CFO/Avg Current Liab	0.6	0.87	0.71	0.52	- -	0.66	-0.09	0.29	0.41	0.37	-0.22	-0.18	-0.04	0.13	-0.08
Common Equity/Total Assets	39.14	41.43	42.93	47.41	32.23	19.86	13.68	9.26	5.87	-24.67	-53.03	-48.71	-66.48	-78.42	-95.48
Long-Term Debt/Equity (%)	35.05	24.97	23.25	23.4	- -	64.77	81.26	78.06	86.96	169.79	873	37.16	737.29	19,980.26	- -
Long-Term Debt/Capital (%)	34.49	26.93	25.47	23.46	57.71	58.12	72.63	79.46	82.56	180.58	480.52	114.55	-1,642.61	-758.42	-289
Long-Term Debt/Total Assets (%)	21.27	15.85	15.2	14.98	43.98	30.23	36.72	36.49	38.54	49.85	64.09	7.1	59.42	65.72	67.82
Total Debt/Equity (%)	35.05	25.62	23.85	23.91	- -	68.9	81.6	78.44	92.09	178.04	904	287.51	779.94	21,204.37	-1,427.99
Total Debt/Capital (%)	34.49	27.64	26.12	23.97	57.71	61.82	72.94	79.84	87.43	189.36	497.58	886.3	-1,737.61	-804.88	-306.84
Total Debt/Total Assets (%)	21.27	16.27	15.59	15.31	43.98	32.16	36.88	36.67	40.82	52.27	66.36	54.91	62.86	69.75	72.01
CFO/Total Liabilities	23.08	34.9	31.48	23.07	- -	13.01	-2.37	8.04	10.73	10.22	-5.42	-11.61	-2.11	4.32	-2.23
CFO/CapEx	4,072.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	6.14	6.72	7.11	6.75	- -	4.04	3.02	3.18	2.97	1.68	0.51	0.33	0.97	1.05	1.14

Working Capital (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	8.82	4.87	4.72	4.64	- -	5.96	5.05	5.52	5.82	4.87	5.29	5.54	5.53	5.74	6.19
Days Sales Outstanding	41.39	74.99	77.31	78.63	- -	61.25	72.23	66.07	62.75	74.98	69.05	65.93	65.98	63.61	58.97
Inventory Turnover	18.51	19.47	20.28	22.66	- -	22.4	17.93	18.7	19.05	16.14	17.07	17.81	17.33	16.4	16.77
Days Inventory Outstanding	19.72	18.74	18	16.11	- -	16.29	20.35	19.52	19.16	22.61	21.38	20.49	21.06	22.26	21.76
Accounts Payable Turnover	20.2	24.63	23.85	21.41	0.07	25.36	17.27	18.46	19.28	14.6	14.27	16.7	18.98	16.01	15.89
Accounts Payable Turnover Days	18.07	14.82	15.31	17.05	5,218.69	14.39	21.14	19.77	18.93	25.01	25.58	21.85	19.23	22.8	22.97
Cash Conversion Cycle	43.05	78.91	80.01	77.69	- -	63.15	71.44	65.81	62.98	72.58	64.85	64.57	67.82	63.07	57.76
Inventory to Cash Days	21.67	56.24	59.31	62.53	- -	44.96	51.88	46.55	43.59	52.37	47.67	45.44	44.92	41.35	37.21
Inventories	25	27	26	26	28	50	50	49	39	37	35	36	39	38	41
Raw Materials	4	3	3	3	3	7	9	8	8	7	8	9	10	9	10
Work In Process	1	1	1	1	1	3	3	4	3	3	3	3	2	2	4
Finished Goods	21	22	22	22	24	40	38	36	29	27	25	24	27	27	28
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	525	729	857	816	664	1,103	445	440	484	334	34	22	29	56	64
- Cash & Cash Equivalents	22	34	35	33	45	46	27	18	12	25	55	58	35	36	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	5	5	6	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	86	75	76	80	351	369	389	359	402	382	469	339	356	369	350
Enterprise Value	593	775	903	869	971	1,426	808	780	874	691	447	302	349	389	395
Total Capital	249	271	289	335	609	597	534	449	460	202	94	38	-20	-46	-114
Total Debt/Capital (%)	34.49	27.64	26.12	23.97	57.71	61.82	72.94	79.84	87.43	189.36	497.58	886.3	-1,737.61	-804.88	-306.84
Total Debt / EV	0.14	0.1	0.08	0.09	0.36	0.26	0.48	0.46	0.46	0.55	1.05	1.12	1.02	0.95	0.88
EV/Sales	0.95	1.08	1.21	1.03	- -	1.19	0.67	0.63	0.75	0.81	0.56	0.36	0.4	0.46	0.44
EV/EBITDA	8.15	10.43	12.56	9.52	- -	26.77	58.73	24.06	17.99	29.18	- -	- -	14.19	8.38	8.2
EV/EBIT	10.72	14.19	17.9	12.69	- -	311.32	- -	- -	- -	- -	- -	- -	- -	38.39	28.07
EV/Cash Flow to Firm	15.55	12.83	16.51	19.28	- -	15.89	- -	12.47	9.91	8.55	34.63	10.42	7.31	5.19	11.03
EV/Free Cash Flow to Firm	15.55	12.83	16.51	19.28	- -	15.89	- -	12.47	9.91	8.55	34.63	10.42	7.31	5.19	11.03
Diluted Market Cap	551	763	892	862	683	1,103	445	440	484	334	34	22	29	56	64
Diluted Enterprise Value	620	810	939	915	990	1,426	808	780	874	691	447	302	349	389	395
EV per Share	301.63	383.5	442.01	423.86	467.13	507.4	270.55	259.8	288.36	225.68	144.46	72.24	79.85	87.86	87.77
TTM Sales	624	714	750	842	- -	1,197	1,200	1,247	1,163	853	794	840	863	852	896
TTM EBITDA	73	74	72	91	- -	53	14	32	49	24	-27	-2	25	46	48
TTM Operating Income	55	55	50	68	- -	5	-38	-32	- -	-22	-69	-40	-13	10	14
TTM Cash Flow to Firm	38	60	55	45	- -	90	-1	63	88	81	13	29	48	75	36
TTM Free Cash Flow to Firm	38	60	55	45	- -	90	-1	63	88	81	13	29	48	75	36

Multiples (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	15.04	13.02	16.88	19.82	- -	13.86	-32.4	10.51	8.23	6.33	-0.95	-0.38	-2.63	2.47	-5.6
EV/EBIT	10.72	14.19	17.9	12.69	- -	311.32	- -	- -	- -	- -	- -	- -	- -	38.39	28.07
Enterprise Value	593	775	903	869	971	1,426	808	780	874	691	447	302	349	389	395
Low Price	199.8	256.1	323.3	351.8	308.1	216.1	104.5	128.5	139.2	37.5	10.4	5.06	3.53	5.05	12.12
EV/Sales	0.95	1.08	1.21	1.03	- -	1.19	0.67	0.63	0.75	0.81	0.56	0.36	0.4	0.46	0.44
EV/EBITDA	8.15	10.43	12.56	9.52	- -	26.77	58.73	24.06	17.99	29.18	- -	- -	14.19	8.38	8.2
Price/Earnings	15.94	22.47	28.7	20.36	- -	- -	- -	- -	- -	- -	- -	0.31	- -	- -	- -
Price/Earnings Average	15.87	22.38	27.78	20.25	- -	-65.35	-7.58	-9.11	-15.3	-1.02	-1.11	0.63	-0.43	-1.27	-1.48
Price/Earnings High	20.02	29.06	32.92	22.69	- -	-87.77	-14.03	-12.15	-18.36	-2.08	-2.3	1.83	-0.65	-3.1	-2.07
Price/Earnings Low	11.94	15.95	22.13	18	- -	-47.9	-3.69	-6.11	-13.02	-0.48	-0.17	0.3	-0.2	-0.58	-1.04
Price/Book Value	3.32	3.82	4.12	3.28	2.58	4.84	3.08	4.86	8.37	-1.85	-0.09	-0.07	-0.08	-0.14	-0.14
Price/Book Value Average	3.31	3.81	3.98	3.27	3.16	3.64	4.43	6.36	8.58	-1.34	-0.55	-0.15	-0.09	-0.12	-0.17
Price/Book Value High	4.17	4.94	4.72	3.66	3.84	4.88	8.2	8.48	10.29	-2.73	-1.14	-0.43	-0.13	-0.29	-0.24
Price/Book Value Low	2.49	2.71	3.17	2.9	2.49	2.66	2.16	4.26	7.3	-0.64	-0.09	-0.07	-0.04	-0.05	-0.12
Price/Tangible Book Value	3.99	4.48	4.77	3.94	-1.87	294.3	13.81	9.98	12.86	16.72	-0.93	0.52	-1.28	-0.97	-0.89
Price/Tangible Book Value Average	3.97	4.46	4.61	3.91	-2.29	221.07	19.88	13.06	13.17	12.07	-5.66	1.05	-1.43	-0.84	-1.09
Price/Tangible Book Value High	5.01	5.79	5.47	4.39	-2.78	296.92	36.79	17.41	15.81	24.67	-11.76	3.03	-2.18	-2.05	-1.52
Price/Tangible Book Value Low	2.99	3.18	3.68	3.48	-1.8	162.03	9.68	8.75	11.21	5.75	-0.88	0.5	-0.68	-0.39	-0.76
Price/Sales	0.84	1.02	1.14	0.97	- -	0.92	0.37	0.35	0.42	0.39	0.04	0.03	0.03	0.07	0.07
Price/Sales Average	0.84	1.02	1.11	0.96	- -	0.69	0.53	0.46	0.43	0.28	0.26	0.05	0.04	0.06	0.09
Price/Sales High	1.06	1.32	1.31	1.08	- -	0.93	0.99	0.62	0.51	0.58	0.54	0.15	0.06	0.14	0.12
Price/Sales Low	0.63	0.72	0.88	0.86	- -	0.51	0.26	0.31	0.36	0.13	0.04	0.03	0.02	0.03	0.06
Price/Cash Flow	14.32	12.43	16.21	18.77	- -	13.86	-32.4	10.51	8.23	6.33	-0.95	-0.38	-2.63	2.47	-5.6
Price/Cash Flow Average	14.25	12.38	15.69	18.67	- -	10.41	-46.64	13.75	8.43	4.57	-5.82	-0.77	-2.94	2.13	-6.88
Price/Cash Flow High	17.98	16.07	18.59	20.92	- -	13.98	-86.32	18.33	10.12	9.34	-12.09	-2.22	-4.48	5.21	-9.62
Price/Cash Flow Low	10.72	8.82	12.5	16.59	- -	7.63	-22.72	9.22	7.17	2.18	-0.91	-0.37	-1.4	0.98	-4.81
Price/Free Cash Flow Average	14.97	12.97	16.34	19.72	- -	10.41	-46.64	13.75	8.43	4.57	-5.82	-0.77	-2.94	2.13	-6.88
Price/Free Cash Flow High	18.88	16.84	19.36	22.09	- -	13.98	-86.32	18.33	10.12	9.34	-12.09	-2.22	-4.48	5.21	-9.62
Price/Free Cash Flow Low	11.26	9.24	13.02	17.52	- -	7.63	-22.72	9.22	7.17	2.18	-0.91	-0.37	-1.4	0.98	-4.81
EV/Sales Average	0.95	1.08	1.17	1.03	- -	0.96	0.84	0.73	0.76	0.7	0.78	0.39	0.41	0.45	0.46
EV/Sales High	1.17	1.38	1.37	1.14	- -	1.2	1.29	0.89	0.85	1	1.06	0.49	0.43	0.53	0.49
EV/Sales Low	0.74	0.79	0.94	0.92	- -	0.78	0.56	0.58	0.7	0.55	0.56	0.36	0.39	0.42	0.43
EV/EBITDA Average	8.12	10.39	12.18	9.47	- -	21.62	72.95	28.24	18.23	25.25	-22.97	-148.3	14.33	8.22	8.5
EV/EBITDA High	9.99	13.31	14.31	10.55	- -	26.95	112.56	34.16	20.28	35.87	-31.21	-186.69	15.02	9.73	9.15
EV/EBITDA Low	6.34	7.59	9.83	8.48	- -	17.46	49.07	22.39	16.71	19.93	-16.52	-137.69	13.65	7.65	8.02
EV/EBIT Average	10.68	14.14	17.36	12.63	- -	251.4	-26.13	-28.23	-1,884.88	-26.95	-9.05	-8.17	-26.55	37.64	29.1
EV/EBIT High	13.15	18.11	20.4	14.06	- -	313.47	-40.32	-34.15	-2,096.26	-38.28	-12.3	-10.28	-27.82	44.55	31.31
EV/EBIT Low	8.34	10.32	14.02	11.31	- -	203.09	-17.57	-22.39	-1,727.38	-21.27	-6.51	-7.58	-25.28	35.06	27.43
Last Price	266.8	360.7	419.2	398	319.6	392.5	149	146.5	159.7	109	10.9	5.25	6.6	12.68	14.13
High Price	335	466.6	480.9	443.6	475.5	396	397	255.54	196.4	160.8	138.4	30.7	11.25	26.77	24.25
Enterprise Value Average	591	772	876	865	1,120	1,151	1,003	916	886	598	620	325	352	382	410
Enterprise Value High	727	989	1,030	962	1,295	1,435	1,548	1,108	985	850	842	409	369	452	441
Enterprise Value Low	461	563	707	774	947	930	675	726	812	472	446	302	336	355	386

Shares Outstanding	2	2	2	2	21	3	3	3	3	3	3	4	4	4	5
Diluted Weighted Avg Shares	2	2	2	2	2	3	3	3	3	3	3	4	4	4	5
Basic Weighted Avg Shares	2	2	2	2	2	3	3	3	3	3	3	4	4	4	5
Revenue per Share	317.15	353.57	366.71	410.75	- -	425.95	402.09	415.21	383.81	278.26	256.4	200.67	197.35	192.43	199.17
EBITDA per Share	37.01	36.76	35.19	44.51	- -	18.95	4.61	10.8	16.03	7.74	-8.71	-0.52	5.63	10.48	10.7
Operating Income per Share	28.13	27.03	24.69	33.4	- -	1.63	-12.86	-10.8	-0.16	-7.25	-22.12	-9.5	-3.04	2.29	3.13
Basic EPS, GAAP	16.73	16.06	14.61	19.55	- -	-4.51	-28.29	-21.03	-10.7	-77.42	-60.05	16.74	-17.32	-8.64	-11.7
Basic EPS from Cont Ops	16.81	16.19	14.75	19.75	- -	-4.47	-28.29	-21.03	-10.7	-77.42	-59.68	-35.85	-17.32	-8.64	-10.93
Diluted EPS, GAAP	15.93	15.32	14.03	18.51	- -	-4.51	-28.29	-21.03	-10.7	-77.42	-60.05	16.74	-17.32	-8.64	-11.7
Diluted EPS from Cont Ops	16.01	15.46	14.16	18.7	- -	-4.47	-28.29	-21.03	-10.7	-77.42	-59.68	-35.85	-17.32	-8.64	-10.93
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	18.64	29.03	25.86	21.21	- -	28.32	-4.6	13.94	19.41	17.22	-11.45	-13.84	-2.51	5.14	-2.52
Free Cash Flow per Basic Share	18.63	29.03	25.86	21.21	- -	28.32	-4.6	13.94	19.41	17.22	-11.45	-13.84	-2.51	5.14	-2.52
Cash & Equivalents per Share	11.43	16.93	16.96	16.2	21.57	16.45	8.9	6.09	4.02	8.02	17.82	13.87	8.11	8.03	4.03
Book Value per Share	80.35	94.37	101.85	121.16	123.93	81.11	48.4	30.14	19.08	-58.85	-120.95	-71.74	-86.04	-93.55	-102.98
Tangible Book Value per Share	66.86	80.57	87.95	101.14	-171.21	1.33	10.79	14.68	12.42	6.52	-11.77	10.12	-5.16	-13.04	-15.95

Team, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)