Tombstone Exploration Corporation Financial Ratios — TMBXF

Profitability (USD)

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	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	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-501.54	-1,277.37	-2,151.01	-3,325.09	-271.65	-176.19	-1,373.59	-2,178.61	-785.31	-1,257.7	-2,724.11	-1,226.24	-258.33	-63.25	-60.61
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	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	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	-0.04	- -	- -	- -	-0.73	-0.11	-0.28	-0.01	- -	-0.21	-0.38	-0.22	-0.55
Net Debt/EBITDA	0.08	- -	-0.03	- -	0.61	- -	-0.54	-0.1	0.2	0.01	0.06	-0.14	0.07	-0.09	-0.39
Total Debt/EBIT	- -	- -	-0.03	- -	- -	- -	-0.72	-0.11	-0.28	-0.01	- -	-0.21	-0.38	-0.22	-0.55
Net Debt/EBIT	0.08	- -	-0.03	- -	0.6	- -	-0.53	-0.1	0.19	0.01	0.06	-0.14	0.07	-0.09	-0.39
EBITDA to Interest Expense	-897.34	- -	- -	- -	- -	- -	-1.95	-1.55	-2.07	-11.76	-9.25	-15.67	-15.84	-26.63	-49.78
EBITDA-CapEx/Interest Expense	-927.46	- -	- -	- -	- -	- -	-1.95	-1.55	-2.07	-11.76	-9.25	-15.67	-21.18	-26.63	-49.78
EBIT to Interest Expense	-903.37	- -	- -	- -	- -	- -	-1.99	-1.56	-2.09	-11.79	-9.25	-15.67	-15.84	-26.63	-49.79
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-4,737.65	-22,536.62	-32,672.25	-22,827.77	-5,580.96	-145,422.27	-38,466.4	-38,767.38	-3,212.35	-30,727.52	-10,537.67	-13,651.88	-331.32	-98.05	-125.71
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.51	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.12	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.38	- -	- -
Total Debt/Equity (%)	- -	- -	-17.02	- -	- -	- -	-50.88	-18.23	-35.99	-3.24	-0.86	-23.24	67.59	11.91	26.32
Total Debt/Capital (%)	- -	- -	-0.29	- -	- -	- -	-0.7	-1.01	-1.82	-0.14	-0.05	-2.07	-10.36	-11.08	-17.8
Total Debt/Total Assets (%)	- -	- -	95.54	- -	- -	- -	268.89	387.57	57.49	43.15	5.36	277.23	31.1	9.78	19
Net Debt to Equity	-116.92	3.06	-16.58	0.3	-209.48	0.33	-37.26	-17.07	25.1	4.27	15.12	-14.86	-11.71	4.88	18.72
Net Debt/Capital (%)	1.55	0.05	-0.29	0.01	1.66	- -	-0.51	-0.95	1.23	0.18	0.89	-1.32	1.6	-4.26	-12.04
EBITDA	-3	-3	-2	-1	-1	- -	- -	- -	- -	-1	-1	-1	-1	-1	-1
EBITDA-CapEx	-3	-3	-2	-1	-1	- -	- -	- -	- -	-1	-1	-1	-1	-1	-1
Operating Income (Loss)	-3	-3	-2	-1	-1	- -	- -	- -	- -	-1	-1	-1	-1	-1	-1

Liquidity (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	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	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Cash Ratio	2.07	0.02	- -	- -	1.71	- -	0.11	0.01	0.38	0.07	0.14	0.08	1.37	0.32	0.2
Current Ratio	2.07	0.02	- -	0.02	1.71	- -	0.11	0.01	0.38	0.07	0.14	0.08	1.37	0.32	0.41
Quick Ratio	2.07	0.02	- -	0.02	1.71	- -	0.11	0.01	0.38	0.07	0.14	0.08	1.37	0.32	0.41
CFO/Avg Current Liab	-9.06	-4.5	-1.25	-1.54	-1.61	-1.79	-0.82	-1.1	-0.84	-0.72	-1.23	-0.4	-0.81	-0.84	-0.46
Common Equity/Total Assets	-4,737.65	-22,536.62	-32,672.25	-22,827.77	-5,580.96	-145,422.27	-38,466.4	-38,767.38	-3,212.35	-30,727.52	-10,537.67	-13,651.88	-331.32	-98.05	-125.71
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.51	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.12	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.38	- -	- -
Total Debt/Equity (%)	- -	- -	-17.02	- -	- -	- -	-50.88	-18.23	-35.99	-3.24	-0.86	-23.24	67.59	11.91	26.32
Total Debt/Capital (%)	- -	- -	-0.29	- -	- -	- -	-0.7	-1.01	-1.82	-0.14	-0.05	-2.07	-10.36	-11.08	-17.8
Total Debt/Total Assets (%)	- -	- -	95.54	- -	- -	- -	268.89	387.57	57.49	43.15	5.36	277.23	31.1	9.78	19
CFO/Total Liabilities	-753.95	-300.51	-117.47	-191.02	-183.04	-193.44	-61.51	-124.21	-70.82	-100.81	-102.23	-34.33	-49.95	-67.9	-37.69
CFO/CapEx	-8.61	- -	- -	- -	-22.42	- -	- -	- -	- -	- -	- -	- -	-0.98	- -	- -
Altman's Z-Score	-59.16	-414.1	-550.63	-1,377.13	-76.69	-2,127.1	-553.18	-2,608.49	-210.51	-2,335.58	-793.37	-1,022.52	-24.51	11.34	-16.29

Working Capital (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	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	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	0.27	0.15	0.14	0.08	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	1,354.88	2,482.68	2,666.57	4,566.52	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	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	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Market Capitalization	8	6	3	7	2	2	3	4	3	2	3	2	12	25	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Enterprise Value	7	6	3	7	2	2	3	4	3	2	2	3	12	25	- -
Total Capital	-16	-19	-20	-6	-22	-23	-23	-5	-5	-5	-5	-5	-4	-3	-3
Total Debt/Capital (%)	- -	- -	-0.29	- -	- -	- -	-0.7	-1.01	-1.82	-0.14	-0.05	-2.07	-10.36	-11.08	-17.8
Total Debt / EV	- -	- -	0.02	- -	- -	- -	0.06	0.01	0.03	- -	- -	0.04	0.03	0.01	1.41
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	158.38	- -	- -
Diluted Market Cap	8	6	3	7	2	2	3	4	3	2	3	2	12	25	- -
Diluted Enterprise Value	7	6	3	7	2	2	3	4	3	2	2	3	12	25	- -
EV per Share	50.3	31.56	13.02	22.4	5	3.4	5.21	4.46	2.74	1.39	1.18	0.82	2.39	2.81	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-3	-3	-2	-1	-1	- -	- -	- -	- -	-1	-1	-1	-1	-1	-1
TTM Operating Income	-3	-3	-2	-1	-1	- -	- -	- -	- -	-1	-1	-1	-1	-1	-1
TTM Cash Flow to Firm	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	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	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Price/Free Cash Flow	-9.51	-5.8	-7.07	-13.17	-5.87	-4.74	-11.93	-10	-10.9	-8.52	-6.6	-13.99	1,619.53	-66.37	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	7	6	3	7	2	2	3	4	3	2	2	3	12	25	- -
Low Price	40	10	9	4	5.2	3.4	2.2	2.6	0.4	1	0.4	0.4	0.2	0.5	0.51
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-3.15	-3.62	-3.09	-3.52	-9.41	-8.25	-5.24	-7.47	-4.81	-2.81	-3.52	-4.85	-4.54	-14.92	- -
Price/Earnings High	-7.32	-7.18	-8.88	-7.2	-17	-15.46	-19.2	-16.37	-11.81	-4.36	-6.75	-8.86	-8.66	-19.82	- -
Price/Earnings Low	-1.85	-0.75	-1.54	-0.87	-3.4	-4.78	-2.35	-2.76	-0.67	-1.28	-0.9	-2.22	-0.57	-3.21	- -
Price/Book Value	-0.48	-0.34	-0.17	-1.27	-0.1	-0.08	-0.12	-0.71	-0.62	-0.4	-0.47	-0.46	-2.75	-8.22	- -
Price/Book Value Average	-0.63	-0.52	-0.24	-0.91	-0.24	-0.13	-0.12	-1.14	-0.64	-0.63	-0.61	-0.5	-1.82	-6.83	- -
Price/Book Value High	-1.47	-1.03	-0.68	-1.87	-0.44	-0.25	-0.43	-2.5	-1.56	-0.97	-1.16	-0.91	-3.48	-9.07	- -
Price/Book Value Low	-0.37	-0.11	-0.12	-0.23	-0.09	-0.08	-0.05	-0.42	-0.09	-0.29	-0.16	-0.23	-0.23	-1.47	- -
Price/Tangible Book Value	35.81	-22.63	-9.79	-27.55	12.58	-10	-8.73	-13	-12.55	-9.24	-7.83	-5.21	19.79	9.81	- -
Price/Tangible Book Value Average	46.9	-34.61	-13.83	-19.83	30.2	-17.25	-8.58	-20.75	-12.79	-14.49	-10.2	-5.7	13.13	8.15	- -
Price/Tangible Book Value High	108.81	-68.76	-39.77	-40.59	54.53	-32.34	-31.42	-45.5	-31.37	-22.43	-19.57	-10.42	25.07	10.83	- -
Price/Tangible Book Value Low	27.55	-7.16	-6.88	-4.92	10.91	-10	-3.84	-7.68	-1.79	-6.6	-2.61	-2.6	1.65	1.75	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-8.4	-5.8	-7.07	-13.17	-5.61	-4.74	-11.93	-10	-10.9	-8.52	-6.6	-13.99	-33.77	-66.37	- -
Price/Cash Flow Average	-11	-8.88	-10	-9.48	-13.45	-8.19	-11.73	-15.96	-11.11	-13.37	-8.6	-15.32	-22.41	-55.12	- -
Price/Cash Flow High	-25.53	-17.64	-28.73	-19.4	-24.29	-15.35	-42.95	-34.98	-27.24	-20.69	-16.51	-27.99	-42.78	-73.24	- -
Price/Cash Flow Low	-6.46	-1.84	-4.97	-2.35	-4.86	-4.74	-5.25	-5.91	-1.56	-6.09	-2.2	-7	-2.81	-11.85	- -
Price/Free Cash Flow Average	-12.45	-8.88	-10	-9.48	-14.08	-8.19	-11.73	-15.96	-11.11	-13.37	-8.6	-15.32	1,074.84	-55.12	- -
Price/Free Cash Flow High	-28.88	-17.64	-28.73	-19.4	-25.43	-15.35	-42.95	-34.98	-27.24	-20.69	-16.51	-27.99	2,051.4	-73.24	- -
Price/Free Cash Flow Low	-7.31	-1.84	-4.97	-2.35	-5.09	-4.74	-5.25	-5.91	-1.56	-6.09	-2.2	-7	134.96	-11.85	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-3.1	-3.72	-2.9	-5.63	-8.18	-7.96	-12.92	-12.73	-9.82	-3.42	-3.9	-5.35	-7.34	-14.81	-0.39
EV/EBITDA High	-7.3	-7.39	-8.26	-11.53	-15.26	-14.92	-45.86	-27.78	-24.38	-5.31	-7.54	-9.66	-14.06	-19.65	-0.39
EV/EBITDA Low	-1.79	-0.77	-1.46	-1.4	-2.56	-4.61	-6.08	-4.78	-1.21	-1.55	-0.95	-2.52	-0.86	-3.25	-0.39
EV/EBIT Average	-3.08	-3.69	-2.87	-5.56	-8.04	-7.78	-12.62	-12.62	-9.72	-3.42	-3.9	-5.35	-7.34	-14.81	-0.39
EV/EBIT High	-7.25	-7.34	-8.19	-11.37	-15.01	-14.59	-44.81	-27.55	-24.13	-5.29	-7.54	-9.66	-14.06	-19.64	-0.39
EV/EBIT Low	-1.78	-0.76	-1.45	-1.38	-2.52	-4.51	-5.94	-4.74	-1.2	-1.55	-0.95	-2.52	-0.86	-3.25	-0.39
Last Price	52	31.6	12.8	22.4	6	3.4	5	4.4	2.8	1.4	1.2	0.8	2.4	2.8	1.67
High Price	158	96	52	33	26	11	18	15.4	7	3.4	3	1.6	3.04	3.09	2.85
Enterprise Value Average	10	10	5	5	5	3	3	6	3	3	3	3	8	21	- -
Enterprise Value High	23	19	14	10	9	6	10	13	8	5	6	5	15	27	- -
Enterprise Value Low	6	2	2	1	2	2	1	2	- -	1	1	1	1	5	- -

Shares Outstanding	- -	- -	- -	- -	1	1	1	1	1	2	2	3	7	10	12
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	1	1	1	1	1	2	3	5	9	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	1	1	1	1	1	2	3	5	9	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-21.42	-12.99	-6.32	-2.86	-1.64	-0.74	-0.4	-0.56	-0.28	-0.64	-0.39	-0.17	-0.22	-0.16	- -
Operating Income per Share	-21.56	-13.08	-6.37	-2.9	-1.67	-0.75	-0.41	-0.56	-0.29	-0.64	-0.39	-0.17	-0.22	-0.16	- -
Basic EPS, GAAP	-21.59	-13.37	-5.86	-4.58	-1.53	-0.71	-0.94	-0.94	-0.59	-0.78	-0.44	-0.18	-0.35	-0.16	- -
Basic EPS from Cont Ops	-21.59	-13.37	-5.86	-4.58	-1.53	-0.71	-0.94	-0.94	-0.59	-0.78	-0.44	-0.18	-0.35	-0.16	- -
Diluted EPS, GAAP	-21.59	-13.37	-5.86	-4.58	-1.53	-0.71	-0.94	-0.94	-0.59	-0.78	-0.44	-0.18	-0.35	-0.16	- -
Diluted EPS from Cont Ops	-21.59	-13.37	-5.86	-4.58	-1.53	-0.71	-0.94	-0.94	-0.59	-0.78	-0.44	-0.18	-0.35	-0.16	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-6.19	-5.44	-1.81	-1.7	-1.07	-0.72	-0.42	-0.44	-0.26	-0.16	-0.18	-0.06	-0.07	-0.04	- -
Free Cash Flow per Basic Share	-6.91	-5.44	-1.81	-1.7	-1.12	-0.72	-0.42	-0.44	-0.26	-0.16	-0.18	-0.06	-0.14	-0.04	- -
Cash & Equivalents per Share	1.7	0.04	0.01	- -	1	- -	0.08	- -	0.14	0.01	0.02	0.01	0.1	0.02	- -
Book Value per Share	-107.69	-93.59	-76.1	-17.67	-59.25	-44.09	-41.7	-6.17	-4.49	-3.5	-2.58	-1.76	-0.87	-0.34	- -
Tangible Book Value per Share	1.45	-1.4	-1.31	-0.81	0.48	-0.34	-0.57	-0.34	-0.22	-0.15	-0.15	-0.15	0.12	0.29	- -

Tombstone Exploration Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)