UnderSea Recovery Corporation

UNDR

UNDRUnderSea Recovery Corporation US flag

Other OTC

0.00

USD

- -

1.05MMarket Cap

Profitability (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	3.86	-40.01	-110.13	-123.15	-199.5
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	24.35	- -	- -	- -	- -
Gross Margin (%)	-95.26	100	100	-4.24	12.33	- -
EBITDA Margin (%)	172.38	15.19	-253.24	-165.84	-95.25	- -
Operating Margin (%)	-55.1	13.11	-261.34	-188.56	-95.25	- -
Incremental Operating Margin (%)	- -	-401.54	- -	- -	- -	105.04
Pretax Margin (%)	-261.24	2.68	- -	- -	- -	- -
Profit Margin (%)	-164.03	2.86	-256.3	-383.97	-578.71	- -
Net Income to Common Margin (%)	-164.03	2.86	-256.3	-383.97	-578.71	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Total Debt	9	9	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	9	9	- -	- -	- -	- -
Total Debt/EBITDA	0.63	8.58	-0.15	-0.28	-1.77	-1.06
Net Debt/EBITDA	0.62	8.22	0.54	-0.18	-1.41	-1.06
Total Debt/EBIT	-1.97	9.94	-0.15	-0.25	-1.77	-1.06
Net Debt/EBIT	-1.93	9.53	0.52	-0.16	-1.41	-1.06
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-533.91	-454.76	-111.08	-579.66	-1,397.74	-1,723,356
Long-Term Debt/Equity (%)	- -	- -	9.58	70.66	- -	- -
Long-Term Debt/Capital (%)	-55.47	-56.17	-7.84	-5	- -	- -
Long-Term Debt/Total Assets (%)	190.45	163.5	8.08	27.58	- -	- -
Total Debt/Equity (%)	-167.25	-173.74	9.58	70.66	-86.24	-85.46
Total Debt/Capital (%)	-55.49	-56.24	-7.84	-5	-4.13	-60.81
Total Debt/Total Assets (%)	190.55	163.69	8.08	27.58	55.39	651,708
Net Debt to Equity	-163.75	-166.47	-34.44	45.97	-68.73	-85.45
Net Debt/Capital (%)	-53.71	-52.65	20.72	-3.19	-3.26	-60.8
EBITDA	14	1	-2	-1	- -	- -
EBITDA-CapEx	14	1	-2	-1	- -	- -
Operating Income (Loss)	-4	1	-2	-1	- -	- -

Liquidity (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Cash Ratio	0.17	0.22	4.87	0.29	0.07	- -
Current Ratio	2.17	1.96	11.53	2	0.4	- -
Quick Ratio	2.1	1.96	11.43	2	0.4	- -
CFO/Avg Current Liab	- -	0.14	-1.99	-4.47	-0.97	-0.2
Common Equity/Total Assets	-533.91	-454.76	-111.08	-579.66	-1,397.74	-1,723,356
Long-Term Debt/Equity (%)	- -	- -	9.58	70.66	- -	- -
Long-Term Debt/Capital (%)	-55.47	-56.17	-7.84	-5	- -	- -
Long-Term Debt/Total Assets (%)	190.45	163.5	8.08	27.58	- -	- -
Total Debt/Equity (%)	-167.25	-173.74	9.58	70.66	-86.24	-85.46
Total Debt/Capital (%)	-55.49	-56.24	-7.84	-5	-4.13	-60.81
Total Debt/Total Assets (%)	190.55	163.69	8.08	27.58	55.39	651,708
CFO/Total Liabilities	-3	1.84	-382.36	-210.87	-68.91	-29.97
CFO/CapEx	- -	- -	-21.77	-14.74	-607.45	- -
Altman's Z-Score	-13.18	-6.02	1,104.14	409.13	163.43	-54,758.42

Working Capital (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Accounts Receivable Turnover	- -	4.71	0.3	0.55	0.38	- -
Days Sales Outstanding	- -	77.48	1,218.76	658.61	965.61	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	4.68	1.14	- -
Accounts Payable Turnover Days	- -	- -	- -	78.01	319.87	- -
Cash Conversion Cycle	- -	- -	- -	580.6	645.75	- -
Inventory to Cash Days	- -	- -	- -	658.61	965.61	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Market Capitalization	- -	- -	894	420	248	72
- Cash & Cash Equivalents	- -	- -	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	9	9	- -	- -	- -	- -
Enterprise Value	9	8	893	420	248	72
Total Capital	-16	-15	-3	-5	-6	-1
Total Debt/Capital (%)	-55.49	-56.24	-7.84	-5	-4.13	-60.81
Total Debt / EV	1.02	1.04	- -	- -	- -	- -
EV/Sales	1.07	1.25	1,362.3	720.04	1,611.07	- -
EV/EBITDA	0.62	8.22	- -	- -	- -	- -
EV/EBIT	- -	9.53	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	43.93	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	43.93	- -	- -	- -	- -
Diluted Market Cap	- -	- -	894	420	248	72
Diluted Enterprise Value	9	8	893	420	248	72
EV per Share	2,199.35	2,079.1	4,499.99	2,072.94	1,202.21	16.07
TTM Sales	8	7	1	1	- -	- -
TTM EBITDA	14	1	-2	-1	- -	- -
TTM Operating Income	-4	1	-2	-1	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Price/Free Cash Flow	- -	- -	-505.53	-358.27	-467.16	-630.1
EV/EBIT	- -	9.53	- -	- -	- -	- -
Enterprise Value	9	8	893	420	248	72
Low Price	- -	- -	1,291.29	270.27	750.75	8
EV/Sales	1.07	1.25	1,362.3	720.04	1,611.07	- -
EV/EBITDA	0.62	8.22	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-507.43	-233.53	-829.82	-1,999.2
Price/Earnings High	- -	- -	-1,489.76	-540.6	-2,364.33	-12,980.4
Price/Earnings Low	- -	- -	-152.52	-24.45	-173.85	-76.84
Price/Book Value	- -	- -	-260.67	-74.03	-37.76	-83.57
Price/Book Value Average	- -	- -	-248.6	-92.23	-112.65	-1,087.08
Price/Book Value High	- -	- -	-729.88	-213.51	-320.98	-7,058.19
Price/Book Value Low	- -	- -	-74.73	-9.66	-23.6	-41.78
Price/Tangible Book Value	- -	- -	374.13	1,992.76	-578.1	-188.86
Price/Tangible Book Value Average	- -	- -	356.81	2,482.64	-1,724.64	-2,456.7
Price/Tangible Book Value High	- -	- -	1,047.57	5,747.23	-4,913.89	-15,950.83
Price/Tangible Book Value Low	- -	- -	107.25	259.93	-361.32	-94.43
Price/Sales	- -	- -	1,363.67	719.73	1,609.73	- -
Price/Sales Average	- -	- -	1,300.54	896.67	4,802.25	- -
Price/Sales High	- -	- -	3,818.28	2,075.76	13,682.68	- -
Price/Sales Low	- -	- -	390.92	93.88	1,006.08	- -
Price/Cash Flow	- -	- -	-482.31	-333.75	-466.39	-630.1
Price/Cash Flow Average	- -	- -	-459.99	-415.8	-1,391.36	-8,196.51
Price/Cash Flow High	- -	- -	-1,350.48	-962.56	-3,964.3	-53,218.27
Price/Cash Flow Low	- -	- -	-138.26	-43.53	-291.49	-315.05
Price/Free Cash Flow Average	- -	- -	-482.13	-446.34	-1,393.66	-8,196.51
Price/Free Cash Flow High	- -	- -	-1,415.5	-1,033.26	-3,970.84	-53,218.27
Price/Free Cash Flow Low	- -	- -	-144.92	-46.73	-291.97	-315.05
EV/Sales Average	1.07	1.25	1,299.17	896.97	4,803.6	- -
EV/Sales High	1.07	1.25	3,816.91	2,076.06	13,684.02	- -
EV/Sales Low	1.07	1.25	389.55	94.18	1,007.43	- -
EV/EBITDA Average	0.62	8.22	-513.03	-540.87	-5,043.12	-3,037.91
EV/EBITDA High	0.62	8.22	-1,507.25	-1,251.86	-14,366.34	-19,718.71
EV/EBITDA Low	0.62	8.22	-153.83	-56.79	-1,057.66	-117.78
EV/EBIT Average	-1.93	9.53	-497.11	-475.71	-5,043.12	-3,037.91
EV/EBIT High	-1.93	9.53	-1,460.49	-1,101.03	-14,366.34	-19,718.71
EV/EBIT Low	-1.93	9.53	-149.06	-49.95	-1,057.66	-117.78
Last Price	- -	- -	4,504.5	2,072.07	1,201.2	16
High Price	- -	- -	12,612.61	5,975.98	10,210.21	1,351.35
Enterprise Value Average	9	8	852	523	740	937
Enterprise Value High	9	8	2,502	1,210	2,107	6,082
Enterprise Value Low	9	8	255	55	155	36

Profitability (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	3.86	-40.01	-110.13	-123.15	-199.5
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	24.35	- -	- -	- -	- -
Gross Margin (%)	-95.26	100	100	-4.24	12.33	- -
EBITDA Margin (%)	172.38	15.19	-253.24	-165.84	-95.25	- -
Operating Margin (%)	-55.1	13.11	-261.34	-188.56	-95.25	- -
Incremental Operating Margin (%)	- -	-401.54	- -	- -	- -	105.04
Pretax Margin (%)	-261.24	2.68	- -	- -	- -	- -
Profit Margin (%)	-164.03	2.86	-256.3	-383.97	-578.71	- -
Net Income to Common Margin (%)	-164.03	2.86	-256.3	-383.97	-578.71	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Total Debt	9	9	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	9	9	- -	- -	- -	- -
Total Debt/EBITDA	0.63	8.58	-0.15	-0.28	-1.77	-1.06
Net Debt/EBITDA	0.62	8.22	0.54	-0.18	-1.41	-1.06
Total Debt/EBIT	-1.97	9.94	-0.15	-0.25	-1.77	-1.06
Net Debt/EBIT	-1.93	9.53	0.52	-0.16	-1.41	-1.06
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-533.91	-454.76	-111.08	-579.66	-1,397.74	-1,723,356
Long-Term Debt/Equity (%)	- -	- -	9.58	70.66	- -	- -
Long-Term Debt/Capital (%)	-55.47	-56.17	-7.84	-5	- -	- -
Long-Term Debt/Total Assets (%)	190.45	163.5	8.08	27.58	- -	- -
Total Debt/Equity (%)	-167.25	-173.74	9.58	70.66	-86.24	-85.46
Total Debt/Capital (%)	-55.49	-56.24	-7.84	-5	-4.13	-60.81
Total Debt/Total Assets (%)	190.55	163.69	8.08	27.58	55.39	651,708
Net Debt to Equity	-163.75	-166.47	-34.44	45.97	-68.73	-85.45
Net Debt/Capital (%)	-53.71	-52.65	20.72	-3.19	-3.26	-60.8
EBITDA	14	1	-2	-1	- -	- -
EBITDA-CapEx	14	1	-2	-1	- -	- -
Operating Income (Loss)	-4	1	-2	-1	- -	- -

Liquidity (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Cash Ratio	0.17	0.22	4.87	0.29	0.07	- -
Current Ratio	2.17	1.96	11.53	2	0.4	- -
Quick Ratio	2.1	1.96	11.43	2	0.4	- -
CFO/Avg Current Liab	- -	0.14	-1.99	-4.47	-0.97	-0.2
Common Equity/Total Assets	-533.91	-454.76	-111.08	-579.66	-1,397.74	-1,723,356
Long-Term Debt/Equity (%)	- -	- -	9.58	70.66	- -	- -
Long-Term Debt/Capital (%)	-55.47	-56.17	-7.84	-5	- -	- -
Long-Term Debt/Total Assets (%)	190.45	163.5	8.08	27.58	- -	- -
Total Debt/Equity (%)	-167.25	-173.74	9.58	70.66	-86.24	-85.46
Total Debt/Capital (%)	-55.49	-56.24	-7.84	-5	-4.13	-60.81
Total Debt/Total Assets (%)	190.55	163.69	8.08	27.58	55.39	651,708
CFO/Total Liabilities	-3	1.84	-382.36	-210.87	-68.91	-29.97
CFO/CapEx	- -	- -	-21.77	-14.74	-607.45	- -
Altman's Z-Score	-13.18	-6.02	1,104.14	409.13	163.43	-54,758.42

Working Capital (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Accounts Receivable Turnover	- -	4.71	0.3	0.55	0.38	- -
Days Sales Outstanding	- -	77.48	1,218.76	658.61	965.61	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	4.68	1.14	- -
Accounts Payable Turnover Days	- -	- -	- -	78.01	319.87	- -
Cash Conversion Cycle	- -	- -	- -	580.6	645.75	- -
Inventory to Cash Days	- -	- -	- -	658.61	965.61	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Market Capitalization	- -	- -	894	420	248	72
- Cash & Cash Equivalents	- -	- -	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	9	9	- -	- -	- -	- -
Enterprise Value	9	8	893	420	248	72
Total Capital	-16	-15	-3	-5	-6	-1
Total Debt/Capital (%)	-55.49	-56.24	-7.84	-5	-4.13	-60.81
Total Debt / EV	1.02	1.04	- -	- -	- -	- -
EV/Sales	1.07	1.25	1,362.3	720.04	1,611.07	- -
EV/EBITDA	0.62	8.22	- -	- -	- -	- -
EV/EBIT	- -	9.53	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	43.93	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	43.93	- -	- -	- -	- -
Diluted Market Cap	- -	- -	894	420	248	72
Diluted Enterprise Value	9	8	893	420	248	72
EV per Share	2,199.35	2,079.1	4,499.99	2,072.94	1,202.21	16.07
TTM Sales	8	7	1	1	- -	- -
TTM EBITDA	14	1	-2	-1	- -	- -
TTM Operating Income	-4	1	-2	-1	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	1999 Y	2000 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/1999	12/31/2000	04/30/2002	04/30/2003	04/30/2004	04/30/2005

Price/Free Cash Flow	- -	- -	-505.53	-358.27	-467.16	-630.1
EV/EBIT	- -	9.53	- -	- -	- -	- -
Enterprise Value	9	8	893	420	248	72
Low Price	- -	- -	1,291.29	270.27	750.75	8
EV/Sales	1.07	1.25	1,362.3	720.04	1,611.07	- -
EV/EBITDA	0.62	8.22	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-507.43	-233.53	-829.82	-1,999.2
Price/Earnings High	- -	- -	-1,489.76	-540.6	-2,364.33	-12,980.4
Price/Earnings Low	- -	- -	-152.52	-24.45	-173.85	-76.84
Price/Book Value	- -	- -	-260.67	-74.03	-37.76	-83.57
Price/Book Value Average	- -	- -	-248.6	-92.23	-112.65	-1,087.08
Price/Book Value High	- -	- -	-729.88	-213.51	-320.98	-7,058.19
Price/Book Value Low	- -	- -	-74.73	-9.66	-23.6	-41.78
Price/Tangible Book Value	- -	- -	374.13	1,992.76	-578.1	-188.86
Price/Tangible Book Value Average	- -	- -	356.81	2,482.64	-1,724.64	-2,456.7
Price/Tangible Book Value High	- -	- -	1,047.57	5,747.23	-4,913.89	-15,950.83
Price/Tangible Book Value Low	- -	- -	107.25	259.93	-361.32	-94.43
Price/Sales	- -	- -	1,363.67	719.73	1,609.73	- -
Price/Sales Average	- -	- -	1,300.54	896.67	4,802.25	- -
Price/Sales High	- -	- -	3,818.28	2,075.76	13,682.68	- -
Price/Sales Low	- -	- -	390.92	93.88	1,006.08	- -
Price/Cash Flow	- -	- -	-482.31	-333.75	-466.39	-630.1
Price/Cash Flow Average	- -	- -	-459.99	-415.8	-1,391.36	-8,196.51
Price/Cash Flow High	- -	- -	-1,350.48	-962.56	-3,964.3	-53,218.27
Price/Cash Flow Low	- -	- -	-138.26	-43.53	-291.49	-315.05
Price/Free Cash Flow Average	- -	- -	-482.13	-446.34	-1,393.66	-8,196.51
Price/Free Cash Flow High	- -	- -	-1,415.5	-1,033.26	-3,970.84	-53,218.27
Price/Free Cash Flow Low	- -	- -	-144.92	-46.73	-291.97	-315.05
EV/Sales Average	1.07	1.25	1,299.17	896.97	4,803.6	- -
EV/Sales High	1.07	1.25	3,816.91	2,076.06	13,684.02	- -
EV/Sales Low	1.07	1.25	389.55	94.18	1,007.43	- -
EV/EBITDA Average	0.62	8.22	-513.03	-540.87	-5,043.12	-3,037.91
EV/EBITDA High	0.62	8.22	-1,507.25	-1,251.86	-14,366.34	-19,718.71
EV/EBITDA Low	0.62	8.22	-153.83	-56.79	-1,057.66	-117.78
EV/EBIT Average	-1.93	9.53	-497.11	-475.71	-5,043.12	-3,037.91
EV/EBIT High	-1.93	9.53	-1,460.49	-1,101.03	-14,366.34	-19,718.71
EV/EBIT Low	-1.93	9.53	-149.06	-49.95	-1,057.66	-117.78
Last Price	- -	- -	4,504.5	2,072.07	1,201.2	16
High Price	- -	- -	12,612.61	5,975.98	10,210.21	1,351.35
Enterprise Value Average	9	8	852	523	740	937
Enterprise Value High	9	8	2,502	1,210	2,107	6,082
Enterprise Value Low	9	8	255	55	155	36

Shares Outstanding	- -	- -	- -	- -	- -	46
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	5
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	5
Revenue per Share	2,064.19	1,664.76	3.3	2.88	0.75	- -
EBITDA per Share	3,558.32	252.91	-8.36	-4.77	-0.71	-0.07
Operating Income per Share	-1,137.44	218.26	-8.63	-5.43	-0.71	-0.07
Basic EPS, GAAP	-3,385.98	47.56	-8.47	-11.05	-4.32	-0.1
Basic EPS from Cont Ops	-5,443.35	44.66	-8.7	-5.43	-0.81	-0.07
Diluted EPS, GAAP	-3,385.98	47.56	-8.47	-11.05	-4.32	-0.1
Diluted EPS from Cont Ops	-5,443.35	44.66	-8.7	-5.43	-0.81	-0.07
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-75.78	47.33	-9.34	-6.21	-2.58	-0.03
Free Cash Flow per Basic Share	-75.78	47.33	-9.77	-6.63	-2.58	-0.03
Cash & Equivalents per Share	47.02	90.78	5.77	0.47	0.26	- -
Book Value per Share	-6,294.34	-6,028.38	-17.28	-27.99	-31.81	-0.19
Tangible Book Value per Share	-1,754.26	-1,645.84	12.04	1.04	-2.08	-0.08

UnderSea Recovery Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)