Victor Mining Industry Group Inc.

VMTG

VMTGVictor Mining Industry Group Inc. US flag

Other OTC

0.02

USD

- -

29.55MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Return on Common Equity (%)	- -	-54	-161.82	- -	- -	- -
Return on Assets (%)	- -	-45.98	-118.07	-521.9	-826.2	-298.7
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	21.76	10.09	49.69	7.88	12.33	33.71
EBITDA Margin (%)	-160	-58.76	-214.32	-155.18	-430.4	-156.03
Operating Margin (%)	-151.69	-49.54	-227.71	-220.46	-553.78	-206
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-159.18	-46.27	-376	-220.46	-553.78	-206
Net Income to Common Margin (%)	-159.18	-46.27	-376	-220.46	-553.78	-206
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-54	-161.82	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Total Debt	- -	- -	- -	- -	1	1
ST Debt	- -	- -	- -	- -	1	1
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.01	-0.12	-0.05	-0.18	-0.36	-0.71
Net Debt/EBITDA	0.42	0.41	0.09	-0.14	-0.34	-0.61
Total Debt/EBIT	-0.01	-0.14	-0.04	-0.13	-0.28	-0.54
Net Debt/EBIT	0.45	0.49	0.09	-0.1	-0.27	-0.46
EBITDA to Interest Expense	-17.06	-88.64	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-17.07	-102.79	- -	- -	- -	- -
EBIT to Interest Expense	-16.17	-74.73	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	91.34	76.16	60.03	-200.94	-138.74	-155.59
Long-Term Debt/Equity (%)	- -	11.32	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	10.17	- -	- -	3,868.67	-10.87
Long-Term Debt/Total Assets (%)	- -	8.65	- -	- -	4.64	2.32
Total Debt/Equity (%)	1.61	11.32	13.3	-40.15	-100.09	-86.26
Total Debt/Capital (%)	1.58	10.17	11.74	-67.08	115,845.59	-627.99
Total Debt/Total Assets (%)	1.47	8.65	7.98	80.68	138.86	134.22
Net Debt to Equity	-67.17	-38.34	-25.76	-32.25	-95.07	-74.59
Net Debt/Capital (%)	-204.64	-62.17	-34.71	-47.6	-5,993.23	-311.79
EBITDA	-2	-1	- -	-1	-3	-2
EBITDA-CapEx	-2	-1	- -	-1	-3	-2
Operating Income (Loss)	-2	-1	- -	-1	-4	-3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Cash Ratio	13.09	2.54	0.59	0.05	0.01	0.06
Current Ratio	14.56	3.66	1.71	0.18	0.21	0.27
Quick Ratio	14.56	3.66	1.71	0.18	0.07	0.15
CFO/Avg Current Liab	- -	-4.24	-3.5	-1.87	-0.55	-0.42
Common Equity/Total Assets	91.34	76.16	60.03	-200.94	-138.74	-155.59
Long-Term Debt/Equity (%)	- -	11.32	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	10.17	- -	- -	3,868.67	-10.87
Long-Term Debt/Total Assets (%)	- -	8.65	- -	- -	4.64	2.32
Total Debt/Equity (%)	1.61	11.32	13.3	-40.15	-100.09	-86.26
Total Debt/Capital (%)	1.58	10.17	11.74	-67.08	115,845.59	-627.99
Total Debt/Total Assets (%)	1.47	8.65	7.98	80.68	138.86	134.22
CFO/Total Liabilities	-327.29	-196.86	-440.25	-111.82	-33.75	-33.34
CFO/CapEx	-366.12	-4.07	-12.52	-389.22	-150.19	-142.89
Altman's Z-Score	472.59	54.74	-20.41	-133.63	-44.5	-31.79

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Accounts Receivable Turnover	- -	11.26	3.35	- -	13.16	8.01
Days Sales Outstanding	- -	32.41	108.99	- -	27.74	45.59
Inventory Turnover	- -	- -	- -	- -	5.26	3.36
Days Inventory Outstanding	- -	- -	- -	- -	69.39	108.6
Accounts Payable Turnover	- -	14.23	1.13	2.87	1.69	0.94
Accounts Payable Turnover Days	- -	25.66	324.3	127.27	216.22	386.69
Cash Conversion Cycle	- -	6.76	-215.31	-127.27	-119.09	-232.49
Inventory to Cash Days	- -	32.41	108.99	- -	-41.65	-63.01
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Market Capitalization	92	29	9	2	5	1
- Cash & Cash Equivalents	1	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	1
Enterprise Value	91	28	9	3	6	2
Total Capital	1	1	- -	- -	- -	- -
Total Debt/Capital (%)	1.58	10.17	11.74	-67.08	115,845.59	-627.99
Total Debt / EV	- -	- -	- -	0.05	0.17	0.6
EV/Sales	77.95	26.09	53.2	5.91	9.02	1.85
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	73	29	9	- -	1	3
Diluted Enterprise Value	72	28	9	- -	2	5
EV per Share	8,803.37	2,734.98	896.72	249.35	577.51	236.93
TTM Sales	1	1	- -	- -	1	1
TTM EBITDA	-2	-1	- -	-1	-3	-2
TTM Operating Income	-2	-1	- -	-1	-4	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Price/Free Cash Flow	-200.68	-91.42	-26.17	-0.6	-1.33	-3.63
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	91	28	9	3	6	2
Low Price	1,500	312	300	120	160	72
EV/Sales	77.95	26.09	53.2	5.91	9.02	1.85
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-26.27	-107.02	-27.54	-0.63	-0.36	-3.22
Price/Earnings High	-43.25	-189.25	-54.91	-1.47	-0.67	-10.52
Price/Earnings Low	-6.65	-6.43	-4.73	-0.16	-0.07	-0.79
Price/Book Value	77.84	42.09	70.59	-8.27	-4.84	-0.68
Price/Book Value Average	51.92	79.16	136.89	-16.81	-8.13	-1.79
Price/Book Value High	85.47	139.98	272.96	-39.3	-15.14	-5.85
Price/Book Value Low	13.15	4.76	23.53	-4.14	-1.61	-0.44
Price/Tangible Book Value	116	73.73	75.54	-8.27	-4.84	-0.68
Price/Tangible Book Value Average	77.38	138.68	146.48	-16.81	-8.13	-1.79
Price/Tangible Book Value High	127.37	245.23	292.08	-39.3	-15.14	-5.85
Price/Tangible Book Value Low	19.59	8.33	25.18	-4.14	-1.61	-0.44
Price/Sales	62.7	26.33	53.4	0.68	1.19	2.53
Price/Sales Average	41.82	49.52	103.54	1.39	2	6.63
Price/Sales High	68.84	87.56	206.46	3.25	3.72	21.67
Price/Sales Low	10.59	2.98	17.8	0.34	0.4	1.63
Price/Cash Flow	-200.14	-68.96	-24.08	-0.59	-1.32	-3.61
Price/Cash Flow Average	-133.5	-129.71	-46.7	-1.21	-2.22	-9.45
Price/Cash Flow High	-219.74	-229.37	-93.12	-2.82	-4.14	-30.91
Price/Cash Flow Low	-33.81	-7.8	-8.03	-0.3	-0.44	-2.32
Price/Free Cash Flow Average	-133.87	-171.96	-50.76	-1.21	-2.24	-9.52
Price/Free Cash Flow High	-220.35	-304.09	-101.21	-2.83	-4.17	-31.13
Price/Free Cash Flow Low	-33.9	-10.33	-8.72	-0.3	-0.44	-2.33
EV/Sales Average	51.77	49.28	103.35	11.77	14.1	3.26
EV/Sales High	85.65	87.33	206.27	27.22	24.95	8.46
EV/Sales Low	12.6	2.74	17.6	3.06	4.02	1.54
EV/EBITDA Average	-32.36	-83.86	-48.22	-7.59	-3.28	-2.09
EV/EBITDA High	-53.53	-148.61	-96.24	-17.54	-5.8	-5.42
EV/EBITDA Low	-7.88	-4.66	-8.21	-1.97	-0.93	-0.98
EV/EBIT Average	-34.13	-99.47	-45.39	-5.34	-2.55	-1.58
EV/EBIT High	-56.47	-176.28	-90.58	-12.35	-4.5	-4.11
EV/EBIT Low	-8.31	-5.53	-7.73	-1.39	-0.73	-0.75
Last Price	8,880	2,760	900	240	480	112
High Price	9,750	9,180	3,480	1,140	1,500	960
Enterprise Value Average	60	53	18	5	9	4
Enterprise Value High	100	95	36	12	16	11
Enterprise Value Low	15	3	3	1	3	2

Profitability (USD)

Profitability Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Return on Common Equity (%)	- -	-54	-161.82	- -	- -	- -
Return on Assets (%)	- -	-45.98	-118.07	-521.9	-826.2	-298.7
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	21.76	10.09	49.69	7.88	12.33	33.71
EBITDA Margin (%)	-160	-58.76	-214.32	-155.18	-430.4	-156.03
Operating Margin (%)	-151.69	-49.54	-227.71	-220.46	-553.78	-206
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-159.18	-46.27	-376	-220.46	-553.78	-206
Net Income to Common Margin (%)	-159.18	-46.27	-376	-220.46	-553.78	-206
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-54	-161.82	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Total Debt	- -	- -	- -	- -	1	1
ST Debt	- -	- -	- -	- -	1	1
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.01	-0.12	-0.05	-0.18	-0.36	-0.71
Net Debt/EBITDA	0.42	0.41	0.09	-0.14	-0.34	-0.61
Total Debt/EBIT	-0.01	-0.14	-0.04	-0.13	-0.28	-0.54
Net Debt/EBIT	0.45	0.49	0.09	-0.1	-0.27	-0.46
EBITDA to Interest Expense	-17.06	-88.64	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-17.07	-102.79	- -	- -	- -	- -
EBIT to Interest Expense	-16.17	-74.73	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	91.34	76.16	60.03	-200.94	-138.74	-155.59
Long-Term Debt/Equity (%)	- -	11.32	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	10.17	- -	- -	3,868.67	-10.87
Long-Term Debt/Total Assets (%)	- -	8.65	- -	- -	4.64	2.32
Total Debt/Equity (%)	1.61	11.32	13.3	-40.15	-100.09	-86.26
Total Debt/Capital (%)	1.58	10.17	11.74	-67.08	115,845.59	-627.99
Total Debt/Total Assets (%)	1.47	8.65	7.98	80.68	138.86	134.22
Net Debt to Equity	-67.17	-38.34	-25.76	-32.25	-95.07	-74.59
Net Debt/Capital (%)	-204.64	-62.17	-34.71	-47.6	-5,993.23	-311.79
EBITDA	-2	-1	- -	-1	-3	-2
EBITDA-CapEx	-2	-1	- -	-1	-3	-2
Operating Income (Loss)	-2	-1	- -	-1	-4	-3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Cash Ratio	13.09	2.54	0.59	0.05	0.01	0.06
Current Ratio	14.56	3.66	1.71	0.18	0.21	0.27
Quick Ratio	14.56	3.66	1.71	0.18	0.07	0.15
CFO/Avg Current Liab	- -	-4.24	-3.5	-1.87	-0.55	-0.42
Common Equity/Total Assets	91.34	76.16	60.03	-200.94	-138.74	-155.59
Long-Term Debt/Equity (%)	- -	11.32	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	10.17	- -	- -	3,868.67	-10.87
Long-Term Debt/Total Assets (%)	- -	8.65	- -	- -	4.64	2.32
Total Debt/Equity (%)	1.61	11.32	13.3	-40.15	-100.09	-86.26
Total Debt/Capital (%)	1.58	10.17	11.74	-67.08	115,845.59	-627.99
Total Debt/Total Assets (%)	1.47	8.65	7.98	80.68	138.86	134.22
CFO/Total Liabilities	-327.29	-196.86	-440.25	-111.82	-33.75	-33.34
CFO/CapEx	-366.12	-4.07	-12.52	-389.22	-150.19	-142.89
Altman's Z-Score	472.59	54.74	-20.41	-133.63	-44.5	-31.79

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Accounts Receivable Turnover	- -	11.26	3.35	- -	13.16	8.01
Days Sales Outstanding	- -	32.41	108.99	- -	27.74	45.59
Inventory Turnover	- -	- -	- -	- -	5.26	3.36
Days Inventory Outstanding	- -	- -	- -	- -	69.39	108.6
Accounts Payable Turnover	- -	14.23	1.13	2.87	1.69	0.94
Accounts Payable Turnover Days	- -	25.66	324.3	127.27	216.22	386.69
Cash Conversion Cycle	- -	6.76	-215.31	-127.27	-119.09	-232.49
Inventory to Cash Days	- -	32.41	108.99	- -	-41.65	-63.01
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Market Capitalization	92	29	9	2	5	1
- Cash & Cash Equivalents	1	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	1
Enterprise Value	91	28	9	3	6	2
Total Capital	1	1	- -	- -	- -	- -
Total Debt/Capital (%)	1.58	10.17	11.74	-67.08	115,845.59	-627.99
Total Debt / EV	- -	- -	- -	0.05	0.17	0.6
EV/Sales	77.95	26.09	53.2	5.91	9.02	1.85
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	73	29	9	- -	1	3
Diluted Enterprise Value	72	28	9	- -	2	5
EV per Share	8,803.37	2,734.98	896.72	249.35	577.51	236.93
TTM Sales	1	1	- -	- -	1	1
TTM EBITDA	-2	-1	- -	-1	-3	-2
TTM Operating Income	-2	-1	- -	-1	-4	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005

Price/Free Cash Flow	-200.68	-91.42	-26.17	-0.6	-1.33	-3.63
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	91	28	9	3	6	2
Low Price	1,500	312	300	120	160	72
EV/Sales	77.95	26.09	53.2	5.91	9.02	1.85
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-26.27	-107.02	-27.54	-0.63	-0.36	-3.22
Price/Earnings High	-43.25	-189.25	-54.91	-1.47	-0.67	-10.52
Price/Earnings Low	-6.65	-6.43	-4.73	-0.16	-0.07	-0.79
Price/Book Value	77.84	42.09	70.59	-8.27	-4.84	-0.68
Price/Book Value Average	51.92	79.16	136.89	-16.81	-8.13	-1.79
Price/Book Value High	85.47	139.98	272.96	-39.3	-15.14	-5.85
Price/Book Value Low	13.15	4.76	23.53	-4.14	-1.61	-0.44
Price/Tangible Book Value	116	73.73	75.54	-8.27	-4.84	-0.68
Price/Tangible Book Value Average	77.38	138.68	146.48	-16.81	-8.13	-1.79
Price/Tangible Book Value High	127.37	245.23	292.08	-39.3	-15.14	-5.85
Price/Tangible Book Value Low	19.59	8.33	25.18	-4.14	-1.61	-0.44
Price/Sales	62.7	26.33	53.4	0.68	1.19	2.53
Price/Sales Average	41.82	49.52	103.54	1.39	2	6.63
Price/Sales High	68.84	87.56	206.46	3.25	3.72	21.67
Price/Sales Low	10.59	2.98	17.8	0.34	0.4	1.63
Price/Cash Flow	-200.14	-68.96	-24.08	-0.59	-1.32	-3.61
Price/Cash Flow Average	-133.5	-129.71	-46.7	-1.21	-2.22	-9.45
Price/Cash Flow High	-219.74	-229.37	-93.12	-2.82	-4.14	-30.91
Price/Cash Flow Low	-33.81	-7.8	-8.03	-0.3	-0.44	-2.32
Price/Free Cash Flow Average	-133.87	-171.96	-50.76	-1.21	-2.24	-9.52
Price/Free Cash Flow High	-220.35	-304.09	-101.21	-2.83	-4.17	-31.13
Price/Free Cash Flow Low	-33.9	-10.33	-8.72	-0.3	-0.44	-2.33
EV/Sales Average	51.77	49.28	103.35	11.77	14.1	3.26
EV/Sales High	85.65	87.33	206.27	27.22	24.95	8.46
EV/Sales Low	12.6	2.74	17.6	3.06	4.02	1.54
EV/EBITDA Average	-32.36	-83.86	-48.22	-7.59	-3.28	-2.09
EV/EBITDA High	-53.53	-148.61	-96.24	-17.54	-5.8	-5.42
EV/EBITDA Low	-7.88	-4.66	-8.21	-1.97	-0.93	-0.98
EV/EBIT Average	-34.13	-99.47	-45.39	-5.34	-2.55	-1.58
EV/EBIT High	-56.47	-176.28	-90.58	-12.35	-4.5	-4.11
EV/EBIT Low	-8.31	-5.53	-7.73	-1.39	-0.73	-0.75
Last Price	8,880	2,760	900	240	480	112
High Price	9,750	9,180	3,480	1,140	1,500	960
Enterprise Value Average	60	53	18	5	9	4
Enterprise Value High	100	95	36	12	16	11
Enterprise Value Low	15	3	3	1	3	2

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	141.63	104.84	16.86	350.82	403.26	44.3
EBITDA per Share	-226.6	-61.6	-36.12	-544.41	-1,735.61	-69.13
Operating Income per Share	-214.83	-51.93	-38.38	-773.42	-2,233.16	-91.27
Basic EPS, GAAP	-225.45	-48.51	-63.38	-773.42	-2,233.16	-91.27
Basic EPS from Cont Ops	-225.45	-50.3	-38.33	-773.42	-2,233.16	-91.27
Diluted EPS, GAAP	-225.45	-48.51	-63.38	-773.42	-2,233.16	-91.27
Diluted EPS from Cont Ops	-225.45	-50.3	-38.33	-773.42	-2,233.16	-91.27
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-44.37	-40.02	-37.37	-403.62	-362.37	-31.06
Free Cash Flow per Basic Share	-44.49	-49.86	-40.35	-404.66	-364.79	-31.28
Cash & Equivalents per Share	78.47	32.67	4.98	2.29	1.66	16.73
Book Value per Share	114.08	65.58	12.75	-29.01	-99.08	-164.22
Tangible Book Value per Share	76.55	37.43	11.91	-29.01	-99.08	-164.22

Victor Mining Industry Group Inc.

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)