MediciNova, Inc. Financial Ratios — 4875 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 (%)	-73.59	-57.13	-19.99	-38.77	-32.31	-32.3	-30.51	-26.26	-17.49	-18.95	-13.08	-18.28	-12.93	-19.24	-25.5
Return on Assets (%)	-34.2	-43.54	-16.4	-32.37	-27.14	-27.96	-26.82	-24.33	-16.55	-17.92	-12.45	-17.42	-12.21	-18.09	-23.65
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.58
EBITDA Margin (%)	- -	-1,355.11	-65.3	- -	- -	- -	- -	- -	- -	- -	-252.38	- -	-988	- -	-3,237.56
Operating Margin (%)	- -	-1,363.77	-66.97	- -	- -	- -	- -	- -	- -	- -	-253.02	- -	-990.03	- -	-3,242.47
Incremental Operating Margin (%)	- -	643.31	133.15	86.66	- -	- -	- -	- -	- -	- -	98.14	109.3	472.84	277.51	- -
Pretax Margin (%)	- -	-1,364.37	-67.04	- -	- -	- -	- -	- -	- -	- -	-250.94	- -	-856.85	- -	-2,927.32
Profit Margin (%)	- -	-1,365.76	-67.11	- -	- -	- -	- -	- -	- -	- -	-251	- -	-857.15	- -	-2,928.78
Net Income to Common Margin (%)	- -	-1,365.76	-67.11	- -	- -	- -	- -	- -	- -	- -	-251	- -	-857.15	- -	-2,928.78
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-73.59	-57.13	-19.99	-38.77	-32.31	-32.3	-30.51	-26.26	-17.49	-18.95	-13.08	-18.28	-12.93	-19.24	-25.5

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.01	-0.01	-0.02	-0.02	-0.01
Net Debt/EBITDA	0.94	0.37	1.71	1.27	2.51	2.22	2.15	4	4.55	4.24	7.01	1.27	5.16	3.19	2.32
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	-0.01	-0.01	-0.02	-0.02	-0.01
Net Debt/EBIT	0.94	0.37	1.67	1.27	2.5	2.22	2.15	4	4.55	4.23	6.99	1.27	5.15	3.18	2.32
EBITDA to Interest Expense	-10.07	- -	- -	-14,622.33	-17,112.22	-23,937.68	-43,620.79	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-10.08	- -	- -	-14,627.94	-17,116.74	-24,123.77	-43,620.79	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-10.1	- -	- -	-14,686.32	-17,164.18	-23,968.8	-43,715.08	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	76.31	76.03	86.05	80.7	86.4	86.74	89	94.67	94.56	94.57	95.73	94.72	94.13	93.96	91.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.16	0.22	0.35	0.37	0.47
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.16	0.22	0.34	0.37	0.47
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.25	0.15	0.21	0.33	0.35	0.43
Net Debt to Equity	-64.23	-26.95	-26.35	-53.02	-67.4	-69.84	-72.44	-85.24	-85.18	-84.17	-85.37	-26.35	-81.76	-76.87	-74.08
Net Debt/Capital (%)	-179.59	-36.9	-35.78	-112.84	-206.78	-231.59	-262.82	-577.29	-574.61	-523.16	-577.08	-35.66	-439.84	-327.13	-280.71
EBITDA	-16	-11	-4	-9	-9	-11	-13	-16	-14	-14	-10	-15	-10	-13	-13
EBITDA-CapEx	-16	-11	-4	-9	-9	-11	-13	-16	-14	-14	-10	-15	-10	-13	-13
Operating Income (Loss)	-16	-11	-4	-9	-9	-11	-13	-16	-14	-14	-10	-15	-10	-13	-13

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	4.08	3.86	14.55	7.32	14.81	14.8	9.72	28.43	28.63	27.36	25.21	18.35	15.55	13.64	8.11
Current Ratio	4.25	4.26	31.24	7.61	15.25	15.16	9.83	28.63	28.86	27.67	25.42	18.51	15.61	13.88	8.16
Quick Ratio	4.08	3.86	27.6	7.32	14.81	14.8	9.72	28.43	28.63	27.36	25.21	18.35	15.55	13.64	8.11
CFO/Avg Current Liab	-0.66	-5.01	-14.21	0.79	-4.64	-4.2	-3.07	-3.59	-4.13	-4.9	-3.73	-4.29	-2.3	-3.41	-2.9
Common Equity/Total Assets	76.31	76.03	86.05	80.7	86.4	86.74	89	94.67	94.56	94.57	95.73	94.72	94.13	93.96	91.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.16	0.22	0.35	0.37	0.47
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.16	0.22	0.34	0.37	0.47
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.25	0.15	0.21	0.33	0.35	0.43
CFO/Total Liabilities	-182.57	-253.08	-258.38	15.51	-138.79	-123.95	-144.95	-221.48	-211.69	-264.53	-251.56	-329.98	-190.95	-315.59	-244.25
CFO/CapEx	-2,187.12	-142.3	-256.21	231.77	-3,082.92	-77.49	- -	-893.54	-809.53	-296.68	-326.52	-2,577.16	-348.89	-11,891.58	-3,383.95
Altman's Z-Score	-24.15	-82.81	-20.32	-26.62	-6.59	5.96	13.05	42.32	33.44	25.96	14.8	8.45	0.54	4.28	-9.88

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	- -	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	182.66	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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

	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	31	30	48	75	108	215	238	342	294	234	134	115	73	104	68
- Cash & Cash Equivalents	15	4	7	12	22	24	28	62	64	60	71	19	51	40	31
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	16	26	41	63	86	191	210	280	231	175	63	57	22	64	37
Total Capital	23	15	25	22	33	35	39	73	75	72	84	70	63	53	42
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.16	0.22	0.34	0.37	0.47
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	- -	0.01
EV/Sales	- -	31.88	6.8	- -	- -	- -	- -	- -	- -	- -	15.6	- -	22.27	- -	91.22
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	29	29	44	74	96	206	230	335	289	231	133	115	73	104	68
Diluted Enterprise Value	14	25	37	62	74	182	202	272	226	171	62	57	22	64	37
EV per Share	1.01	1.47	1.81	2.59	2.87	5.54	5.77	6.66	5.25	3.88	1.28	1.16	0.45	1.31	0.76
TTM Sales	- -	1	6	- -	- -	- -	- -	- -	- -	- -	4	- -	1	- -	- -
TTM EBITDA	-16	-11	-4	-9	-9	-11	-13	-16	-14	-14	-10	-15	-10	-13	-13
TTM Operating Income	-16	-11	-4	-9	-9	-11	-13	-16	-14	-14	-10	-15	-10	-13	-13
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	-2.17	-2.46	-4.09	90.71	-13.41	-31.05	-33.2	-36.67	-31.67	-21.29	-14.14	-8.92	-9.8	-9.81	-6.91
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	16	26	41	63	86	191	210	280	231	175	63	57	22	64	37
Low Price	1.91	1.62	1.61	1.67	2.7	3.59	4.38	6.42	6.24	2.51	2.59	1.97	1.21	1.08	1.11
EV/Sales	- -	31.88	6.8	- -	- -	- -	- -	- -	- -	- -	15.6	- -	22.27	- -	91.22
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	1.34	1.99	1.87	3.4	3.3	6.24	6.17	4.68	3.93	3.29	1.6	1.64	1.17	1.99	1.63
Price/Book Value Average	1.93	2.52	2.22	2.77	3.25	6.53	5.59	5.84	5.22	3.44	2.53	1.69	1.71	1.47	1.73
Price/Book Value High	3.7	4.26	4.82	5.2	4.04	10.07	7.7	8.1	7.71	5.55	4.31	2.22	2.25	2.24	2.62
Price/Book Value Low	1.31	1.9	1.43	1.86	2.47	3.59	4.13	3.69	3.66	1.58	1.52	1.38	0.95	1.01	1.31
Price/Tangible Book Value	3.45	61.96	4.31	9.84	5.89	10.7	9.84	5.83	4.87	4.12	1.94	2.06	1.52	2.74	2.5
Price/Tangible Book Value Average	4.99	78.41	5.12	8	5.8	11.2	8.9	7.27	6.46	4.32	3.06	2.12	2.23	2.02	2.65
Price/Tangible Book Value High	9.55	132.85	11.12	15.05	7.21	17.26	12.27	10.09	9.55	6.95	5.21	2.79	2.92	3.09	4
Price/Tangible Book Value Low	3.39	59.08	3.29	5.37	4.41	6.15	6.58	4.6	4.53	1.98	1.84	1.73	1.24	1.38	2.01
Price/Sales	- -	36.57	7.28	- -	- -	- -	- -	- -	- -	- -	32.96	- -	73.05	- -	165.42
Price/Sales Average	- -	46.27	8.65	- -	- -	- -	- -	- -	- -	- -	52.02	- -	106.85	- -	175.2
Price/Sales High	- -	78.41	18.78	- -	- -	- -	- -	- -	- -	- -	88.53	- -	140.05	- -	264.62
Price/Sales Low	- -	34.87	5.56	- -	- -	- -	- -	- -	- -	- -	31.22	- -	59.31	- -	132.98
Price/Cash Flow	-2.17	-2.47	-4.11	90.32	-13.41	-31.45	-33.2	-36.71	-31.71	-21.36	-14.18	-8.93	-9.83	-9.82	-6.91
Price/Cash Flow Average	-3.14	-3.13	-4.88	73.44	-13.2	-32.91	-30.05	-45.76	-42.12	-22.39	-22.39	-9.17	-14.38	-7.24	-7.32
Price/Cash Flow High	-6.01	-5.3	-10.59	138.11	-16.42	-50.73	-41.4	-63.49	-62.24	-36.04	-38.1	-12.05	-18.85	-11.05	-11.05
Price/Cash Flow Low	-2.13	-2.36	-3.14	49.25	-10.03	-18.08	-22.22	-28.95	-29.49	-10.29	-13.43	-7.49	-7.98	-4.96	-5.55
Price/Free Cash Flow Average	-3.14	-3.11	-4.86	73.76	-13.2	-32.49	-30.05	-45.71	-42.07	-22.31	-22.32	-9.17	-14.34	-7.24	-7.31
Price/Free Cash Flow High	-6.01	-5.27	-10.55	138.71	-16.41	-50.08	-41.4	-63.42	-62.16	-35.92	-37.99	-12.05	-18.79	-11.05	-11.05
Price/Free Cash Flow Low	-2.13	-2.34	-3.12	49.46	-10.03	-17.85	-22.22	-28.92	-29.45	-10.26	-13.39	-7.48	-7.96	-4.96	-5.55
EV/Sales Average	- -	41.66	8.28	- -	- -	- -	- -	- -	- -	- -	34.84	- -	56.06	- -	101.04
EV/Sales High	- -	74.05	19.3	- -	- -	- -	- -	- -	- -	- -	71.69	- -	89.26	- -	190.75
EV/Sales Low	- -	30.16	4.93	- -	- -	- -	- -	- -	- -	- -	13.85	- -	8.53	- -	58.68
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	1.95	1.7	2.11	3.06	3.61	6.24	6.54	8.14	6.71	5.21	2.74	2.35	1.49	2.13	1.38
High Price	5.4	3.65	5.45	4.69	4.42	10.07	8.16	14.07	13.16	8.79	7.36	3.17	2.86	2.4	2.21
Enterprise Value Average	30	33	50	49	84	201	188	364	327	186	141	60	56	37	41
Enterprise Value High	72	59	116	103	110	323	269	530	514	336	289	97	89	77	78
Enterprise Value Low	16	24	30	29	59	100	132	208	210	53	56	38	9	13	24

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	16	17	22	24	30	35	36	42	44	45	49	49	49	49	49
Diluted Weighted Avg Shares	15	17	21	24	27	33	35	41	43	44	49	49	49	49	49
Basic Weighted Avg Shares	15	17	21	24	27	33	35	41	43	44	49	49	49	49	49
Revenue per Share	- -	0.05	0.29	- -	- -	- -	- -	- -	- -	- -	0.08	- -	0.02	- -	0.01
EBITDA per Share	-1.08	-0.63	-0.19	-0.38	-0.33	-0.33	-0.37	-0.38	-0.32	-0.32	-0.21	-0.3	-0.2	-0.26	-0.27
Operating Income per Share	-1.09	-0.63	-0.19	-0.38	-0.33	-0.33	-0.37	-0.38	-0.33	-0.32	-0.21	-0.3	-0.2	-0.26	-0.27
Basic EPS, GAAP	-1.2	-0.64	-0.19	-0.38	-0.33	-0.33	-0.32	-0.36	-0.3	-0.31	-0.21	-0.29	-0.17	-0.23	-0.24
Basic EPS from Cont Ops	-1.2	-0.64	-0.19	-0.38	-0.33	-0.33	-0.32	-0.36	-0.3	-0.31	-0.21	-0.29	-0.17	-0.23	-0.24
Diluted EPS, GAAP	-1.2	-0.64	-0.19	-0.38	-0.33	-0.33	-0.32	-0.36	-0.3	-0.31	-0.21	-0.29	-0.17	-0.23	-0.24
Diluted EPS from Cont Ops	-1.2	-0.64	-0.19	-0.38	-0.33	-0.33	-0.32	-0.36	-0.3	-0.31	-0.21	-0.29	-0.17	-0.23	-0.24
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.9	-0.69	-0.51	0.03	-0.27	-0.2	-0.2	-0.22	-0.21	-0.24	-0.19	-0.26	-0.15	-0.22	-0.2
Free Cash Flow per Basic Share	-0.9	-0.69	-0.52	0.03	-0.27	-0.2	-0.2	-0.22	-0.21	-0.24	-0.19	-0.26	-0.15	-0.22	-0.2
Cash & Equivalents per Share	0.94	0.23	0.3	0.48	0.74	0.7	0.77	1.48	1.45	1.33	1.46	1.19	1.04	0.82	0.63
Book Value per Share	1.46	0.85	1.13	0.9	1.09	1	1.06	1.74	1.71	1.58	1.71	1.43	1.27	1.07	0.84
Tangible Book Value per Share	0.57	0.03	0.49	0.31	0.61	0.58	0.67	1.4	1.38	1.26	1.41	1.14	0.98	0.78	0.55