Big Sky Industrial Inc. Financial Ratios — USEG 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 (%)	-3.73	-9.26	-6.55	-1.93	-151.21	-149.25	-26.67	-14.9	-9.74	-72.22	-16.09	-2.1	-51.82	-72.49	-59.4
Return on Assets (%)	-3.02	-7.42	-5.51	-1.67	-118.6	-56.59	-8.48	-6.91	-3.89	-49.86	-11.79	-1.42	-32.56	-39.4	-31.84
Return on Capital (%)	- -	- -	- -	-1.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	0.61	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	17.47	21.06	28.4	21.79	-53.11	8.51	36.52	51.56	54.82	9.44	48.06	32.98	9.79	-1.03	-27.55
EBITDA Margin (%)	30.29	39.15	53.27	48	-22.6	0.03	-6.42	-6.52	0.64	-83	-11.35	29.96	9.44	-1.74	-88.94
Operating Margin (%)	-16.85	-8.36	12.34	2.19	-105.71	-43.98	-20.02	-16.01	-12.69	-105.32	-21.55	7.94	-25.87	-42.57	-140.35
Incremental Operating Margin (%)	- -	- -	617.61	271.69	- -	- -	- -	- -	- -	- -	- -	13.12	- -	- -	- -
Pretax Margin (%)	-19.16	-29.18	-13.42	3.14	-653.5	-203.13	-20.79	-18.78	-8.37	-278.15	-26.58	-6.41	-102.88	-124.22	-195.4
Profit Margin (%)	-15.53	-34.56	-21.93	-6.46	-902.25	-245.74	-20.79	-18.78	-8.37	-276.35	-26.58	-2.16	-100.12	-124.32	-195.48
Net Income to Common Margin (%)	-15.53	-34.56	-21.93	-6.46	-902.25	-249.77	-25.3	-24.72	-14.03	-275.49	-26.58	-2.16	-100.12	-124.32	-195.48
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	1.95	17.81	24.03	40.35	-0.31	- -	-180.17	-3.68	- -	- -
Sustainable Growth Rate (%)	-3.73	-9.26	-6.55	-1.93	-151.21	-146.34	-21.92	-11.32	-5.81	-72.44	-16.09	-5.88	-53.73	-72.49	-59.4

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	12	10	9	6	6	6	2	1	- -	1	- -	13	6	1	3
ST Debt	- -	- -	- -	- -	6	6	1	1	- -	- -	- -	- -	- -	- -	- -
LT Debt	12	10	9	6	- -	- -	1	- -	- -	- -	- -	13	6	- -	3
Total Debt/EBITDA	1.32	0.8	0.5	0.39	-2.58	3,000	-3.66	-2.6	4.76	-0.27	-0.18	0.97	1.9	-1.7	-0.45
Net Debt/EBITDA	-0.05	0.58	0.18	0.13	-1.14	1,741	4.14	3.89	-36.48	1.28	5.85	0.57	0.54	21.51	-0.32
Total Debt/EBIT	-2.38	-3.75	2.17	8.47	-0.55	-2.37	-1.17	-1.06	-0.24	-0.21	-0.09	3.67	-0.69	-0.07	-0.28
Net Debt/EBIT	0.09	-2.71	0.76	2.81	-0.24	-1.38	1.33	1.58	1.84	1.01	3.08	2.14	-0.2	0.88	-0.2
EBITDA to Interest Expense	28.76	37.68	41.78	40.37	-8.85	- -	-0.82	-3.41	- -	- -	- -	24.54	2.74	-0.81	-31.44
EBITDA-CapEx/Interest Expense	-126.23	-87.8	-6.7	-40.27	-8.85	- -	-0.82	-3.51	- -	- -	- -	1.3	2.74	-6.64	-41.67
EBIT to Interest Expense	-16	-8.05	9.68	1.84	-41.38	-5.72	-2.55	-8.37	- -	- -	- -	6.5	-7.5	-19.86	-49.62
Interest Expense	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	1	1	- -	- -
Common Equity/Total Assets	78.05	82.45	86.01	86.94	46.71	22.41	56.55	65.77	68.39	69.3	76.06	66.22	57.83	48.73	59.55
Long-Term Debt/Equity (%)	9.62	8.61	8.25	5.59	- -	- -	8.79	- -	1.27	0.91	0.14	16.33	12.06	1.71	11.18
Long-Term Debt/Capital (%)	8.77	7.92	7.62	5.29	- -	- -	7.68	- -	1.24	0.86	0.14	14.01	10.73	1.67	9.98
Long-Term Debt/Total Assets (%)	7.51	7.1	7.1	4.86	- -	- -	6.12	- -	1.05	0.63	0.11	10.81	6.98	0.84	6.66
Total Debt/Equity (%)	9.78	8.78	8.25	5.59	38.77	159.66	14.42	8	1.78	6.05	0.99	16.57	12.45	2.52	12.05
Total Debt/Capital (%)	8.91	8.07	7.62	5.29	27.94	61.49	12.6	7.4	1.75	5.7	0.98	14.21	11.07	2.46	10.76
Total Debt/Total Assets (%)	7.63	7.24	7.1	4.86	18.11	35.78	10.04	6.34	1.49	4.19	0.75	10.97	7.2	1.23	7.18
Net Debt to Equity	-0.37	6.35	2.88	1.85	17.1	92.66	-16.32	-11.97	-13.67	-28.94	-32.91	9.69	3.54	-31.91	8.56
Net Debt/Capital (%)	-0.38	5.97	2.8	1.82	14.6	48.09	-19.5	-13.6	-15.51	-39.78	-48.35	8.73	3.37	-45.19	7.76
EBITDA	9	13	18	16	-2	- -	- -	- -	- -	-2	-1	13	3	- -	-7
EBITDA-CapEx	-41	-30	-3	-16	-2	- -	- -	- -	- -	-3	-1	1	3	-3	-9
Operating Income (Loss)	-5	-3	4	1	-11	-3	-1	-1	-1	-2	-1	4	-8	-9	-10

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	0.62	0.23	0.82	0.49	0.2	0.32	2.62	1.72	1.5	1.37	1.68	0.39	0.32	0.64	0.1
Current Ratio	1.99	1.96	1.83	0.92	0.41	0.45	3.74	2.21	2.2	2.13	2.18	0.73	0.76	0.79	0.33
Quick Ratio	0.89	0.62	1.77	0.88	0.27	0.37	3.06	2.14	2.09	1.61	2.05	0.7	0.56	0.77	0.17
CFO/Avg Current Liab	0.13	0.77	1.97	3.09	0.2	-0.1	-0.14	-0.3	0.44	-0.42	-0.06	1.53	0.48	0.39	-0.78
Common Equity/Total Assets	78.05	82.45	86.01	86.94	46.71	22.41	56.55	65.77	68.39	69.3	76.06	66.22	57.83	48.73	59.55
Long-Term Debt/Equity (%)	9.62	8.61	8.25	5.59	- -	- -	8.79	- -	1.27	0.91	0.14	16.33	12.06	1.71	11.18
Long-Term Debt/Capital (%)	8.77	7.92	7.62	5.29	- -	- -	7.68	- -	1.24	0.86	0.14	14.01	10.73	1.67	9.98
Long-Term Debt/Total Assets (%)	7.51	7.1	7.1	4.86	- -	- -	6.12	- -	1.05	0.63	0.11	10.81	6.98	0.84	6.66
Total Debt/Equity (%)	9.78	8.78	8.25	5.59	38.77	159.66	14.42	8	1.78	6.05	0.99	16.57	12.45	2.52	12.05
Total Debt/Capital (%)	8.91	8.07	7.62	5.29	27.94	61.49	12.6	7.4	1.75	5.7	0.98	14.21	11.07	2.46	10.76
Total Debt/Total Assets (%)	7.63	7.24	7.1	4.86	18.11	35.78	10.04	6.34	1.49	4.19	0.75	10.97	7.2	1.23	7.18
CFO/Total Liabilities	7.2	53.17	113.52	147.18	14.18	-10.8	-19.16	-16.02	28.27	-18.89	-3.62	27.27	16.13	18.01	-43.43
CFO/CapEx	0.05	0.31	0.97	0.76	- -	- -	- -	-44.55	1.7	-1.03	- -	0.86	- -	1.78	-3.35
Altman's Z-Score	1.61	1.21	3.79	1.63	-5.61	-10.56	-8.67	-9.94	-11.79	-13.48	-8.27	-0.33	-2.53	-4.73	-6.92

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	6.49	6.09	5.62	6.49	4.77	6.74	10.48	8	9.3	3.79	9.2	21.6	11.69	11.35	8.39
Days Sales Outstanding	56.25	59.9	65	56.24	76.57	54.15	34.83	45.6	39.23	96.34	39.66	16.9	31.22	32.16	43.48
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	2.1	4.26	5.44	4.46	3.37	1.53	2.43	3.9	8.87	- -	7.76	17.27	12.93	10.06	6.18
Accounts Payable Turnover Days	173.47	85.72	67.11	81.84	108.22	238.46	150.08	93.66	41.17	- -	47.02	21.13	28.23	36.28	59.04
Cash Conversion Cycle	-117.22	-25.82	-2.11	-25.6	-31.65	-184.31	-115.26	-48.06	-1.94	96.34	-7.36	-4.23	2.99	-4.11	-15.55
Inventory to Cash Days	56.25	59.9	65	56.24	76.57	54.15	34.83	45.6	39.23	96.34	39.66	16.9	31.22	32.16	43.48
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	80	41	104	42	5	8	18	9	4	12	15	58	25	45	32
- Cash & Cash Equivalents	13	3	6	4	3	3	3	2	2	3	4	4	3	8	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	2	2	2	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	12	10	9	6	6	6	2	1	- -	1	- -	13	6	1	3
Enterprise Value	79	49	107	43	7	10	17	9	4	10	11	66	28	38	34
Total Capital	139	126	118	113	21	10	12	13	11	9	14	91	52	25	27
Total Debt/Capital (%)	8.91	8.07	7.62	5.29	27.94	61.49	12.6	7.4	1.75	5.7	0.98	14.21	11.07	2.46	10.76
Total Debt / EV	0.16	0.21	0.08	0.14	0.84	0.58	0.09	0.1	0.05	0.05	0.01	0.2	0.21	0.02	0.09
EV/Sales	2.56	1.5	3.19	1.34	0.7	1.81	2.61	1.63	0.67	4.16	1.62	1.48	0.85	1.85	4.64
EV/EBITDA	8.44	3.82	5.99	2.8	- -	5,194.08	- -	- -	104.35	- -	- -	4.95	9.05	- -	- -
EV/EBIT	- -	- -	25.85	61.41	- -	- -	- -	- -	- -	- -	- -	18.66	- -	- -	- -
EV/Cash Flow to Firm	29.45	3.61	5.22	1.8	2.59	- -	- -	- -	6.87	- -	- -	5.96	4.21	7.6	- -
EV/Free Cash Flow to Firm	1.49	0.87	2.6	0.79	2.59	- -	- -	- -	4.32	- -	- -	2.78	4.21	5.03	- -
Diluted Market Cap	79	41	104	41	4	6	9	9	4	6	15	57	25	44	31
Diluted Enterprise Value	79	49	107	43	7	10	9	9	5	4	10	65	28	36	34
EV per Share	173.2	105.61	232.25	93	15.23	16.93	14.48	6.75	3.27	2.92	2.31	2.64	1.09	1.37	0.99
TTM Sales	31	33	34	32	10	6	7	6	7	2	7	45	32	21	7
TTM EBITDA	9	13	18	16	-2	- -	- -	- -	- -	-2	-1	13	3	- -	-7
TTM Operating Income	-5	-3	4	1	-11	-3	-1	-1	-1	-2	-1	4	-8	-9	-10
TTM Cash Flow to Firm	3	13	21	24	3	-1	- -	- -	1	-1	- -	11	7	5	-7
TTM Free Cash Flow to Firm	53	56	41	55	3	-1	- -	- -	1	- -	- -	24	7	8	-5

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	1.49	0.74	2.54	0.75	1.79	-4.34	-9.92	-18.03	3.97	-332.74	-96.01	2.41	4.63	6.08	-6.23
EV/EBIT	- -	- -	25.85	61.41	- -	- -	- -	- -	- -	- -	- -	18.66	- -	- -	- -
Enterprise Value	79	49	107	43	7	10	17	9	4	10	11	66	28	38	34
Low Price	112.2	88.8	87	69	6.6	7.2	6	6.3	1.4	2.44	3.11	2.17	0.83	0.81	0.92
EV/Sales	2.56	1.5	3.19	1.34	0.7	1.81	2.61	1.63	0.67	4.16	1.62	1.48	0.85	1.85	4.64
EV/EBITDA	8.44	3.82	5.99	2.8	- -	5,194.08	- -	- -	104.35	- -	- -	4.95	9.05	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-24.15	-6	-8.32	-47.18	-0.24	-0.63	-3.32	-10.73	-7.97	-1.18	-10.69	-92.73	-1.23	-1.23	-3.2
Price/Earnings High	-38.53	-9.31	-14.55	-67.62	-0.53	-1.02	-6.27	-18.45	-13.67	-4.71	-20.18	-356.57	-2.11	-1.99	-15.06
Price/Earnings Low	-10.6	-3.61	-5.44	-15.31	-0.03	-0.24	-2.14	-5.93	-2.04	-0.62	-7.89	-55.59	-0.65	-0.84	-2.15
Price/Book Value	0.63	0.36	0.96	0.39	0.29	2.09	2.05	0.92	0.44	1.43	1.14	0.73	0.54	1.88	1.31
Price/Book Value Average	0.92	0.59	0.56	0.93	1.45	3.08	1.27	1.57	0.8	1.81	1.47	1.16	0.85	1.36	1.94
Price/Book Value High	1.47	0.91	0.99	1.33	3.23	5	2.4	2.7	1.37	7.19	2.77	4.45	1.46	2.2	9.1
Price/Book Value Low	0.4	0.35	0.37	0.3	0.2	1.18	0.82	0.87	0.2	0.94	1.08	0.69	0.45	0.93	1.3
Price/Tangible Book Value	0.63	0.36	0.96	0.39	0.29	2.09	2.05	0.92	0.44	1.43	1.14	0.73	0.54	1.88	1.31
Price/Tangible Book Value Average	0.92	0.59	0.56	0.93	1.45	3.08	1.27	1.57	0.8	1.81	1.47	1.16	0.85	1.36	1.94
Price/Tangible Book Value High	1.47	0.91	0.99	1.33	3.23	5	2.4	2.7	1.37	7.19	2.77	4.45	1.46	2.2	9.1
Price/Tangible Book Value Low	0.4	0.35	0.37	0.3	0.2	1.18	0.82	0.87	0.2	0.94	1.08	0.69	0.45	0.93	1.3
Price/Sales	2.56	1.27	3.09	1.27	0.44	1.06	1.35	1.56	0.61	2.57	2.21	1.27	0.78	2.11	4.25
Price/Sales Average	3.75	2.07	1.82	3.05	2.17	1.57	0.84	2.65	1.12	3.26	2.84	2	1.23	1.53	6.26
Price/Sales High	5.98	3.22	3.19	4.37	4.82	2.54	1.59	4.56	1.92	12.97	5.36	7.71	2.11	2.48	29.44
Price/Sales Low	1.65	1.25	1.19	0.99	0.3	0.6	0.54	1.47	0.29	1.7	2.1	1.2	0.65	1.05	4.21
Price/Cash Flow	30.88	3.14	5.17	1.74	1.79	-4.34	-9.92	-17.62	6.3	-8.35	-96.01	5.21	4.63	9.5	-4.38
Price/Cash Flow Average	45.23	5.14	3.05	4.16	8.91	-6.41	-6.16	-29.98	11.52	-10.6	-123.64	8.19	7.24	6.87	-6.45
Price/Cash Flow High	72.16	7.96	5.33	5.96	19.84	-10.38	-11.64	-51.55	19.75	-42.15	-233.41	31.51	12.45	11.13	-30.32
Price/Cash Flow Low	19.84	3.09	1.99	1.35	1.23	-2.44	-3.97	-16.57	2.94	-5.54	-91.31	4.91	3.84	4.72	-4.34
Price/Free Cash Flow Average	2.19	1.21	1.5	1.8	8.91	-6.41	-6.16	-30.67	7.25	-422.18	-123.64	3.79	7.24	4.4	-9.19
Price/Free Cash Flow High	3.49	1.88	2.62	2.58	19.84	-10.38	-11.64	-52.74	12.43	-1,679.06	-233.41	14.59	12.45	7.12	-43.2
Price/Free Cash Flow Low	0.96	0.73	0.98	0.58	1.23	-2.44	-3.97	-16.95	1.85	-220.62	-91.31	2.27	3.84	3.02	-6.18
EV/Sales Average	3.76	2.32	1.92	3.13	2.44	2.62	1.72	2.87	1.22	5.65	2.31	2.23	1.3	1.25	6.71
EV/Sales High	6.01	3.47	3.29	4.46	5.1	3.87	3.22	4.85	2.02	25.44	4.94	8.01	2.18	2.24	30.28
EV/Sales Low	1.64	1.48	1.29	1.06	0.56	1.37	1.12	1.63	0.39	2.47	1.54	1.41	0.73	0.75	4.62
EV/EBITDA Average	12.41	5.91	3.61	6.53	-10.78	7,531.18	-26.84	-43.98	190.86	-6.8	-20.38	7.43	13.8	-71.85	-7.54
EV/EBITDA High	19.83	8.85	6.18	9.3	-22.59	11,127.28	-50.15	-74.44	315.94	-30.65	-43.5	26.73	23.14	-128.64	-34.05
EV/EBITDA Low	5.42	3.79	2.42	2.2	-2.47	3,949.92	-17.5	-25.05	60.59	-2.98	-13.56	4.71	7.69	-43.15	-5.19
EV/EBIT Average	-22.31	-27.68	15.56	143.24	-2.3	-5.96	-8.61	-17.9	-9.61	-5.36	-10.73	28.03	-5.04	-2.94	-4.78
EV/EBIT High	-35.64	-41.43	26.67	204.06	-4.83	-8.81	-16.08	-30.3	-15.91	-24.16	-22.92	100.88	-8.44	-5.26	-21.58
EV/EBIT Low	-9.74	-17.75	10.44	48.37	-0.53	-3.13	-5.61	-10.19	-3.05	-2.35	-7.15	17.77	-2.81	-1.76	-3.29
Last Price	174.6	90	225.6	88.8	9.6	12.8	15	6.7	3	3.68	3.27	2.3	1	1.63	0.92
High Price	408	228.6	232.8	304.8	106.2	30.6	17.6	19.6	9.4	18.57	7.95	13.92	2.69	1.91	6.4
Enterprise Value Average	116	75	65	101	25	15	11	16	8	13	15	99	42	26	49
Enterprise Value High	186	113	111	144	53	22	21	27	13	59	33	357	71	46	223
Enterprise Value Low	51	48	43	34	6	8	7	9	3	6	10	63	23	15	34

Shares Outstanding	- -	- -	- -	- -	- -	1	1	1	1	3	5	25	25	28	34
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	1	1	2	4	25	25	27	34
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	1	1	2	4	25	25	27	34
Revenue per Share	68.19	71.07	72.94	69.8	22.01	12.05	11.09	4.3	4.9	1.43	1.48	1.81	1.28	0.77	0.22
EBITDA per Share	20.66	27.82	38.86	33.5	-4.97	- -	-0.71	-0.28	0.03	-1.19	-0.17	0.54	0.12	-0.01	-0.19
Operating Income per Share	-11.49	-5.94	9	1.53	-23.27	-5.3	-2.22	-0.69	-0.62	-1.51	-0.32	0.14	-0.33	-0.33	-0.31
Basic EPS, GAAP	-10.59	-24.56	-16	-4.51	-198.6	-30.1	-2.81	-1.06	-0.69	-3.94	-0.39	-0.04	-1.28	-0.96	-0.43
Basic EPS from Cont Ops	-4.8	-20.65	-9.79	2.19	-143.85	-24.48	-2.31	-0.81	-0.41	-3.96	-0.39	-0.04	-1.28	-0.96	-0.43
Diluted EPS, GAAP	-10.59	-24.56	-16	-4.51	-198.6	-30.1	-2.81	-1.06	-0.69	-3.94	-0.39	-0.04	-1.28	-0.96	-0.43
Diluted EPS from Cont Ops	-4.8	-20.65	-9.79	2.19	-143.85	-24.48	-2.31	-0.81	-0.41	-3.96	-0.39	-0.04	-1.28	-0.96	-0.43
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.07	0.05	- -	- -
Cash Flow per Share	5.65	28.7	43.66	51.17	5.35	-2.95	-1.51	-0.38	0.48	-0.44	-0.03	0.44	0.22	0.17	-0.21
Free Cash Flow per Basic Share	-105.65	-63.95	-1.42	-15.75	5.35	-2.95	-1.51	-0.39	0.2	-0.87	-0.03	-0.07	0.22	0.08	-0.27
Cash & Equivalents per Share	28.54	6.53	12.82	8.63	7.14	5.65	3.51	2.15	1.37	0.91	0.99	0.18	0.14	0.28	0.02
Book Value per Share	277.52	251.95	235.92	229.74	32.93	6.12	7.33	7.25	6.87	2.58	2.87	3.13	1.84	0.87	0.7
Tangible Book Value per Share	277.52	251.95	235.92	229.74	32.93	6.12	7.33	7.25	6.87	2.58	2.87	3.13	1.84	0.87	0.7

Big Sky Industrial Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)