Metro One Telecommunications, Inc. Financial Ratios — WOWI

Profitability (USD)

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2021 Y	2022 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -	- -	- -	- -	25.17	29.49	16.19	-20.97	-56.96	- -	- -	- -	- -	- -
Return on Assets (%)	- -	7.23	5.22	11.01	3.73	11.32	20.57	14.18	-18.32	-48.46	-53.78	-48.28	-61.12	-26.1	-65.52
Return on Capital (%)	- -	- -	- -	-37.5	7.77	13.84	24.53	16.19	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	12.7	5.66	18.13	24.31	15.82	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	52.67	60.67	59	57.21	48.2	44.6	43.49	44.11	41.91	39.92	23.86	37.13	15.75	100	33.93
EBITDA Margin (%)	6.87	17.98	14.18	16.63	11.31	15.36	22.31	23.31	-13.34	-34.64	-35.07	-30.98	-65.24	-1,199.54	-3,012.89
Operating Margin (%)	-0.76	10.67	5.36	8.2	3.34	8.7	15.52	16.02	-24.04	-50.13	-42.93	-43.32	-77.16	-1,199.73	-3,644.67
Incremental Operating Margin (%)	- -	42.55	-6.02	12.11	-3.36	13.96	29.57	20.72	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	8.2	2.57	6.64	15.66	16.4	-23.71	-47.41	-50.41	-63.19	-80.76	-1,958.7	-5,256.76
Profit Margin (%)	-12.98	6.74	5.36	7.98	2.44	6.21	12.18	10.13	-16.52	-45	-51.1	-63.35	-80.6	-1,958.7	-5,256.76
Net Income to Common Margin (%)	-12.98	6.74	5.36	7.98	2.44	6.21	12.18	10.13	-16.52	-45	-51.1	-63.35	-92.42	-1,958.7	-5,256.76
Effective Tax Rate (%)	- -	- -	- -	2.7	5	6.51	22.21	38.22	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.79	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	25.17	29.49	16.19	-20.97	-56.96	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2021 Y	2022 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2021	12/31/2022

Total Debt	4	2	2	3	24	39	- -	- -	- -	- -	- -	- -	- -	- -	2
ST Debt	3	1	1	2	6	14	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	2	1	1	1	19	25	- -	- -	- -	- -	- -	- -	- -	- -	2
Total Debt/EBITDA	4.78	0.59	0.57	0.36	2.77	1.62	- -	- -	- -	- -	- -	- -	- -	-0.02	-0.88
Net Debt/EBITDA	3.56	-3.81	-1.76	-0.45	1.68	1.35	-1.05	-1.27	1.65	0.5	0.65	1.27	0.69	0.55	-0.77
Total Debt/EBIT	-43	1	1.5	0.73	9.38	2.86	- -	- -	- -	- -	- -	- -	- -	-0.02	-0.73
Net Debt/EBIT	-32	-6.42	-4.64	-0.92	5.69	2.38	-1.51	-1.85	0.92	0.34	0.53	0.91	0.58	0.55	-0.63
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.58	-1.71
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.22	-2.48
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.58	-2.06
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
Common Equity/Total Assets	-188.51	-62.45	-47.42	-28.1	48.85	42.58	86.81	88.27	86.33	82.89	-154.31	-360.32	-595.79	-2,243.14	-2,348.01
Long-Term Debt/Equity (%)	45.45	5.71	5.91	2.48	59.06	54.47	- -	- -	- -	- -	- -	- -	- -	0.42	60.25
Long-Term Debt/Capital (%)	-12.4	-8.96	-11.97	-9.33	33.51	29.3	- -	- -	- -	- -	- -	- -	- -	-0.02	-1.43
Long-Term Debt/Total Assets (%)	17.24	4.9	4.81	1.93	28.85	23.19	- -	- -	- -	- -	- -	- -	- -	0.37	33.1
Total Debt/Equity (%)	130.3	9.05	8.86	9.57	76.25	85.88	- -	- -	- -	- -	- -	- -	- -	0.67	60.62
Total Debt/Capital (%)	-35.54	-14.18	-17.95	-36	43.26	46.2	- -	- -	- -	- -	- -	- -	- -	-0.03	-1.44
Total Debt/Total Assets (%)	49.43	7.76	7.22	7.44	37.25	36.56	- -	- -	- -	- -	- -	- -	- -	0.58	33.3
Net Debt to Equity	96.97	-58.1	-27.43	-12.06	46.25	71.64	-37.04	-43.63	-31.18	-30.33	-44.8	-58.15	-141.15	-21.52	52.92
Net Debt/Capital (%)	-24.24	44.36	32.02	25	31.62	41.74	-58.84	-77.41	-45.31	-43.53	18.12	10.74	6.42	0.83	-1.25
EBITDA	1	3	4	8	9	24	52	60	-27	-49	-27	-9	-12	-2	-2
EBITDA-CapEx	1	- -	-6	-2	-16	-3	24	39	-39	-53	-29	-10	-12	-5	-3
Operating Income (Loss)	- -	2	1	4	3	14	36	41	-48	-70	-33	-13	-14	-2	-3

Liquidity (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2021 Y	2022 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2021	12/31/2022

Cash Ratio	0.28	5.88	2.15	0.84	0.68	0.2	2.94	5.47	2.46	3.25	1.52	1.82	1.92	1.94	0.43
Current Ratio	1.02	7.25	3.48	2.16	1.8	1.53	4.98	8.41	5.38	5.04	3.27	3.02	3.36	2.68	1.02
Quick Ratio	0.92	7	3.3	1.85	1.74	1.34	4.71	7.71	4.23	4.4	2.54	2.15	2.5	2.32	0.81
CFO/Avg Current Liab	- -	0.91	1.03	1.15	0.3	0.23	1.97	2.79	-1.2	0.54	-2.1	-0.94	-2.73	-0.34	-3.21
Common Equity/Total Assets	-188.51	-62.45	-47.42	-28.1	48.85	42.58	86.81	88.27	86.33	82.89	-154.31	-360.32	-595.79	-2,243.14	-2,348.01
Long-Term Debt/Equity (%)	45.45	5.71	5.91	2.48	59.06	54.47	- -	- -	- -	- -	- -	- -	- -	0.42	60.25
Long-Term Debt/Capital (%)	-12.4	-8.96	-11.97	-9.33	33.51	29.3	- -	- -	- -	- -	- -	- -	- -	-0.02	-1.43
Long-Term Debt/Total Assets (%)	17.24	4.9	4.81	1.93	28.85	23.19	- -	- -	- -	- -	- -	- -	- -	0.37	33.1
Total Debt/Equity (%)	130.3	9.05	8.86	9.57	76.25	85.88	- -	- -	- -	- -	- -	- -	- -	0.67	60.62
Total Debt/Capital (%)	-35.54	-14.18	-17.95	-36	43.26	46.2	- -	- -	- -	- -	- -	- -	- -	-0.03	-1.44
Total Debt/Total Assets (%)	49.43	7.76	7.22	7.44	37.25	36.56	- -	- -	- -	- -	- -	- -	- -	0.58	33.3
CFO/Total Liabilities	-42.59	82.86	61.11	80.25	9.85	8.74	222.7	194.45	-85.11	54.37	-229.48	-122.43	-105.43	-100.77	-67.3
CFO/CapEx	-23	0.85	0.33	0.71	0.14	0.2	1.78	2.12	-1.65	2.18	-16.5	-71.78	-94.55	-0.24	-1.76
Altman's Z-Score	-1.16	1.62	1.43	2.14	1.52	2.28	4.05	3.33	1.16	-0.74	-2.39	-5.86	-11.52	-118.95	-330.68

Working Capital (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2021 Y	2022 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2021	12/31/2022

Accounts Receivable Turnover	- -	- -	- -	- -	- -	8.59	6.73	8.05	6.36	5.66	5.27	4.28	7.78	0.14	3.2
Days Sales Outstanding	- -	- -	- -	- -	- -	42.5	54.25	45.36	57.38	64.49	69.21	85.18	46.93	2,609.72	113.9
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	8.75	12.59	13.79	18.32	31.44	67.46	109.13	51.92	39.66	72.2	25.15	23.84	- -	- -
Accounts Payable Turnover Days	- -	41.71	29	26.48	19.93	11.61	5.41	3.34	7.03	9.2	5.06	14.51	15.31	- -	- -
Cash Conversion Cycle	- -	-41.71	-29	-26.48	-19.93	30.89	48.84	42.02	50.35	55.29	64.15	70.67	31.62	- -	113.9
Inventory to Cash Days	- -	- -	- -	- -	- -	42.5	54.25	45.36	57.38	64.49	69.21	85.18	46.93	- -	113.9
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2021 Y	2022 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2021	12/31/2022

Market Capitalization	- -	5	6	9	9	18	45	10	4	2	1	1	1	2	5
- Cash & Cash Equivalents	1	14	9	6	10	6	55	77	44	24	18	12	8	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	2	2	3	24	39	- -	- -	- -	- -	- -	- -	- -	- -	2
Enterprise Value	3	-8	-1	6	23	51	-10	-67	-40	-47	-17	-11	-7	1	7
Total Capital	-12	-13	-12	-8	56	84	147	175	142	79	-80	-99	-117	-136	-138
Total Debt/Capital (%)	-35.54	-14.18	-17.95	-36	43.26	46.2	- -	- -	- -	- -	- -	- -	- -	-0.03	-1.44
Total Debt / EV	1.34	-0.25	-2.43	0.48	1.04	0.77	- -	- -	- -	- -	- -	- -	- -	0.04	0.29
EV/Sales	0.24	3.4	3.21	0.12	0.3	0.32	2.84	0.32	0.09	- -	- -	0.14	0.14	4.63	91.04
EV/EBITDA	3.56	18.89	22.62	0.75	2.67	2.1	12.72	1.36	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	31.82	59.78	1.52	9.03	3.71	18.27	1.98	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	0.87	7.12	9.47	13.27	1.81	- -	- -	- -	- -	- -	1.61	- -
EV/Free Cash Flow to Firm	- -	- -	- -	0.36	0.85	1.56	8.5	1.23	- -	- -	- -	- -	- -	0.2	12.61
Diluted Market Cap	- -	5	6	9	10	19	47	10	4	2	1	1	1	2	5
Diluted Enterprise Value	3	-7	-1	6	24	51	-8	-66	-40	-22	-17	-11	-7	1	7
EV per Share	76.76	1,310.54	1,554.19	103.29	420.2	873.47	8,383.52	1,000.81	226.09	- -	- -	49.5	30.5	0.63	1.95
TTM Sales	13	18	26	45	78	157	233	258	202	140	78	30	18	- -	- -
TTM EBITDA	1	3	4	8	9	24	52	60	-27	-49	-27	-9	-12	-2	-2
TTM Operating Income	- -	2	1	4	3	14	36	41	-48	-70	-33	-13	-14	-2	-3
TTM Cash Flow to Firm	- -	- -	- -	6	3	5	50	45	-19	9	-28	-9	-15	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	16	28	33	78	67	-8	13	-27	-8	-14	4	1

Multiples (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2021 Y	2022 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2021	12/31/2022

Price/Free Cash Flow	- -	0.78	0.42	0.6	0.35	0.58	0.6	0.15	-0.52	0.19	-0.02	-0.12	-0.05	0.72	-6.48
EV/EBIT	- -	31.82	59.78	1.52	9.03	3.71	18.27	1.98	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3	-8	-1	6	23	51	-10	-67	-40	-47	-17	-11	-7	1	7
Low Price	- -	84.38	65.63	59.38	100	112.5	271.11	75.94	30.94	21	6.38	6	5.77	0.11	0.4
EV/Sales	0.24	3.4	3.21	0.12	0.3	0.32	2.84	0.32	0.09	- -	- -	0.14	0.14	4.63	91.04
EV/EBITDA	3.56	18.89	22.62	0.75	2.67	2.1	12.72	1.36	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	3.78	4.03	2.51	4.78	1.86	1.58	0.38	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	5.25	3.76	1.82	5.38	1.01	1.52	0.91	-0.21	-0.05	-0.04	-0.05	-0.05	-0.63	-1.35
Price/Earnings High	- -	7.81	5.29	2.64	7.35	1.86	2.38	1.86	-0.34	-0.09	-0.06	-0.09	-0.06	-3.03	-2.33
Price/Earnings Low	- -	3.24	2.52	0.9	2.94	0.67	0.75	0.24	-0.08	-0.03	-0.01	-0.03	-0.03	-0.04	-0.35
Price/Book Value	- -	-0.3	-0.41	-0.89	0.28	0.4	0.3	0.06	0.03	0.03	-0.01	-0.01	-0.01	-0.01	-0.04
Price/Book Value Average	- -	-0.41	-0.38	-0.64	0.32	0.22	0.29	0.14	0.05	0.04	-0.02	-0.01	-0.01	-0.02	-0.04
Price/Book Value High	- -	-0.61	-0.54	-0.93	0.44	0.4	0.46	0.28	0.08	0.07	-0.03	-0.02	-0.01	-0.07	-0.07
Price/Book Value Low	- -	-0.25	-0.26	-0.32	0.17	0.14	0.15	0.04	0.02	0.02	-0.01	-0.01	- -	- -	-0.01
Price/Tangible Book Value	- -	0.22	0.24	0.32	0.28	0.4	0.3	0.06	0.03	0.03	0.02	0.06	0.41	2.29	-2.45
Price/Tangible Book Value Average	- -	0.3	0.22	0.23	0.32	0.22	0.29	0.14	0.05	0.04	0.04	0.05	0.49	2.57	-2.56
Price/Tangible Book Value High	- -	0.45	0.31	0.34	0.44	0.4	0.46	0.28	0.08	0.07	0.07	0.11	0.65	12.3	-4.45
Price/Tangible Book Value Low	- -	0.19	0.15	0.11	0.17	0.14	0.15	0.04	0.02	0.02	0.02	0.03	0.3	0.17	-0.67
Price/Sales	- -	0.26	0.22	0.2	0.12	0.12	0.19	0.04	0.02	0.02	0.01	0.03	0.04	11.04	67.65
Price/Sales Average	- -	0.35	0.2	0.15	0.13	0.06	0.19	0.09	0.03	0.02	0.02	0.03	0.04	12.42	70.71
Price/Sales High	- -	0.53	0.28	0.21	0.18	0.12	0.29	0.19	0.06	0.04	0.03	0.06	0.06	59.32	122.7
Price/Sales Low	- -	0.22	0.14	0.07	0.07	0.04	0.09	0.02	0.01	0.01	0.01	0.02	0.03	0.83	18.43
Price/Cash Flow	- -	1.57	1.71	1.39	2.75	3.39	0.9	0.22	-0.21	0.28	-0.02	-0.12	-0.04	-2.34	-2.8
Price/Cash Flow Average	- -	2.17	1.59	1.01	3.1	1.84	0.87	0.53	-0.37	0.32	-0.05	-0.1	-0.05	-2.63	-2.93
Price/Cash Flow High	- -	3.23	2.24	1.46	4.23	3.39	1.36	1.08	-0.58	0.61	-0.09	-0.21	-0.07	-12.57	-5.09
Price/Cash Flow Low	- -	1.34	1.07	0.5	1.69	1.22	0.43	0.14	-0.13	0.2	-0.02	-0.06	-0.03	-0.18	-0.76
Price/Free Cash Flow Average	- -	1.08	0.39	0.43	0.39	0.31	0.58	0.36	-0.93	0.22	-0.05	-0.1	-0.05	0.81	-6.77
Price/Free Cash Flow High	- -	1.61	0.55	0.63	0.54	0.58	0.91	0.74	-1.48	0.42	-0.1	-0.21	-0.07	3.87	-11.75
Price/Free Cash Flow Low	- -	0.67	0.26	0.21	0.21	0.21	0.29	0.1	-0.34	0.13	-0.02	-0.06	-0.03	0.05	-1.77
EV/Sales Average	0.24	4.98	2.97	0.07	0.32	0.27	2.73	1.18	0.34	0.15	0.06	0.06	0.26	6.01	94.09
EV/Sales High	0.24	7.74	0.03	0.14	0.37	0.32	0.06	2.72	0.67	0.44	0.29	0.54	0.49	52.91	146.09
EV/Sales Low	0.24	2.81	1.92	1.07	0.26	0.25	1.23	0.09	- -	0.03	- -	- -	- -	- -	41.82
EV/EBITDA Average	3.56	-1.84	-0.34	0.42	2.84	1.76	-0.22	-0.88	1.39	0.44	0.6	1.18	0.62	-0.5	-3.12
EV/EBITDA High	3.56	-0.88	0.24	0.81	3.27	2.1	0.25	-0.46	1.23	0.38	0.56	1.08	0.6	-4.41	-4.85
EV/EBITDA Low	3.56	-2.6	-0.8	-0.02	2.32	1.62	-0.64	-1.17	1.56	0.46	0.63	1.22	0.64	0.47	-1.39
EV/EBIT Average	-32	-3.1	-0.89	0.86	9.62	3.1	-0.31	-1.28	0.77	0.3	0.49	0.84	0.52	-0.5	-2.58
EV/EBIT High	-32	-1.49	0.65	1.65	11.07	3.71	0.36	-0.67	0.68	0.27	0.46	0.78	0.5	-4.41	-4.01
EV/EBIT Low	-32	-4.37	-2.12	-0.04	7.84	2.86	-0.92	-1.7	0.86	0.32	0.52	0.87	0.54	0.47	-1.15
Last Price	- -	98.44	104.68	165.62	162.51	312.51	567.19	120.94	47.81	29.81	6.75	12.1	7.92	1.5	1.45
High Price	- -	203.12	137.5	174.23	250	312.51	857.81	594.56	135.75	65.25	30.38	21.38	12.61	8.06	2.63
Enterprise Value Average	3	-6	-1	3	25	42	-11	-53	-37	-21	-16	-11	-7	1	7
Enterprise Value High	3	-3	1	6	29	51	13	-28	-33	-19	-15	-10	-7	9	11
Enterprise Value Low	3	-8	-3	- -	20	39	-33	-70	-42	-22	-17	-11	-8	-1	3

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	3
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	3
Revenue per Share	314.23	385.86	484.72	826.84	1,392.22	2,707.13	2,955.26	3,148.85	2,448.44	1,693.31	933.58	365.12	215.24	0.14	0.02
EBITDA per Share	21.59	69.37	68.71	137.5	157.47	415.88	659.21	733.9	-326.53	-586.58	-327.42	-113.11	-140.42	-1.63	-0.65
Operating Income per Share	-2.4	41.19	26	67.83	46.53	235.41	458.78	504.47	-588.64	-848.81	-400.76	-158.17	-166.09	-1.63	-0.78
Basic EPS, GAAP	-40.78	26.01	26	66	34	168	360	318.96	-404.47	-761.99	-477.04	-231.32	-198.93	-2.66	-1.13
Basic EPS from Cont Ops	-40.78	26.01	26	66	34	168	360	318.96	-404.47	-761.99	-477.04	-231.32	-173.48	-2.66	-1.13
Diluted EPS, GAAP	-40.78	24.01	26	64	32	162	345	312.57	-404.47	-761.99	-475.78	-231.28	-198.93	-2.66	-1.13
Diluted EPS from Cont Ops	-40.78	24.01	26	64	32	162	345	312.57	-404.47	-761.99	-475.78	-231.28	-173.48	-2.66	-1.13
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-55.17	62.86	61.29	119.17	59.05	92.26	631.56	553.07	-233.01	107.52	-340.04	-103.67	-176.34	-0.64	-0.52
Free Cash Flow per Basic Share	-57.57	-10.84	-126.29	-47.67	-377.58	-376.25	277.34	291.64	-374.35	58.25	-360.65	-105.11	-178.21	-3.36	-0.81
Cash & Equivalents per Share	26.39	305.65	159.71	111.83	178.95	111.45	691.48	934.19	538.91	596.75	213.2	144	96.25	0.9	0.07
Book Value per Share	-393.39	-331.66	-256.29	-187	572.64	782.99	1,866.61	2,141.01	1,728.39	958.27	-963.09	-1,197.35	-1,402.77	-107.98	-40.03
Tangible Book Value per Share	79.16	455.23	440.14	517	572.64	782.99	1,866.61	2,086.9	1,669.87	886.91	411.36	191.47	19.4	0.66	-0.59

Metro One Telecommunications, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)