Revolution Medicines, Inc.

167.80

EUR

+0.20

(+0.12%)

-7.79EPS

35.36BMarket Cap

Nov 04Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	-34.74	-38.63	-34.75	-29.33	-58.07
Return on Assets (%)	- -	-45.02	-24.37	-27.45	-28.66	-32.09	-30.37	-25.98	-46.06
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	-191.25	-101.47	-242.31	-614.75	-702.72	-4,126.74	- -	- -
Operating Margin (%)	- -	-200	-108.15	-257.54	-639.7	-730.01	-4,207.12	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	801.6	568.76	- -	961.79	1,747.31	- -
Pretax Margin (%)	- -	-207.24	-103.99	-252.5	-636.58	-704.14	-3,798.71	- -	- -
Profit Margin (%)	- -	-207.24	-95.25	-251.63	-636.58	-702.95	-3,768.28	- -	- -
Net Income to Common Margin (%)	- -	-242.1	-123.7	-256.79	-636.58	-702.95	-3,768.28	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	10.79	14.4	23	2.01	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-34.74	-38.63	-34.75	-29.33	-58.07

Credit (USD)

Credit Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	33	67	64	88	136	159
ST Debt	- -	- -	- -	4	6	7	7	13	16
LT Debt	- -	- -	- -	29	60	57	81	123	142
Total Debt/EBITDA	- -	- -	- -	-0.31	-0.37	-0.26	-0.18	-0.2	-0.14
Net Debt/EBITDA	0.3	1.8	0.33	1	0.6	0.65	1.46	0.8	0.33
Total Debt/EBIT	- -	- -	- -	-0.3	-0.35	-0.25	-0.18	-0.2	-0.13
Net Debt/EBIT	0.29	1.73	0.31	0.94	0.58	0.62	1.43	0.79	0.32
EBITDA to Interest Expense	-290.69	-332.46	-479.04	-1,466.93	-15,056.33	- -	- -	- -	-48.11
EBITDA-CapEx/Interest Expense	-305.98	-345.38	-503.46	-1,508.24	-15,600.33	- -	- -	- -	-48.77
EBIT to Interest Expense	-302.22	-347.66	-510.57	-1,559.11	-15,667.33	- -	- -	- -	-48.8
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	24
Common Equity/Total Assets	-449.14	-63.56	-69.19	83.66	81.65	84.39	88.58	88.54	69.28
Long-Term Debt/Equity (%)	- -	- -	- -	6.11	10.03	8.38	4.41	5.43	8.72
Long-Term Debt/Capital (%)	- -	- -	- -	5.71	9.03	7.66	4.21	5.12	7.95
Long-Term Debt/Total Assets (%)	- -	- -	- -	5.11	8.19	7.07	3.91	4.81	6.04
Total Debt/Equity (%)	- -	0.15	0.11	6.88	11.06	9.37	4.82	6	9.73
Total Debt/Capital (%)	- -	0.15	0.11	6.44	9.96	8.57	4.59	5.66	8.87
Total Debt/Total Assets (%)	- -	0.09	0.08	5.76	9.03	7.91	4.27	5.31	6.74
Net Debt to Equity	-200.38	-71.99	-10.92	-21.97	-18.01	-23.56	-38.12	-23.97	-23.52
Net Debt/Capital (%)	199.63	-255.64	-12.24	-25.87	-19.35	-27.45	-57.16	-29.23	-27.29
EBITDA	-30	-39	-51	-104	-181	-249	-478	-678	-1,166
EBITDA-CapEx	-32	-40	-53	-107	-187	-259	-486	-688	-1,182
Operating Income (Loss)	-31	-40	-54	-111	-188	-258	-487	-690	-1,182

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	1.19	2.28	2.85	9.34	9.56	10.4	12.88	13.97	6.97
Current Ratio	1.24	2.8	3.11	9.63	9.77	10.65	13.06	14.2	7.14
Quick Ratio	1.19	2.52	3.05	9.48	9.66	10.48	12.89	13.97	6.97
CFO/Avg Current Liab	- -	0.06	-1.35	-2.22	-2.74	-3.67	-3.41	-3.62	-3.95
Common Equity/Total Assets	-449.14	-63.56	-69.19	83.66	81.65	84.39	88.58	88.54	69.28
Long-Term Debt/Equity (%)	- -	- -	- -	6.11	10.03	8.38	4.41	5.43	8.72
Long-Term Debt/Capital (%)	- -	- -	- -	5.71	9.03	7.66	4.21	5.12	7.95
Long-Term Debt/Total Assets (%)	- -	- -	- -	5.11	8.19	7.07	3.91	4.81	6.04
Total Debt/Equity (%)	- -	0.15	0.11	6.88	11.06	9.37	4.82	6	9.73
Total Debt/Capital (%)	- -	0.15	0.11	6.44	9.96	8.57	4.59	5.66	8.87
Total Debt/Total Assets (%)	- -	0.09	0.08	5.76	9.03	7.91	4.27	5.31	6.74
CFO/Total Liabilities	-238.46	1.64	-72.97	-107.91	-108.68	-177.05	-148.86	-190.19	-124.13
CFO/CapEx	-15.97	0.81	-19.16	-34.12	-22.55	-20.75	-45.36	-54.08	-56.14
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	5.52	6.24	5.68	4.77	6.67	3.91	- -	- -
Days Sales Outstanding	- -	66.09	58.5	64.24	76.51	54.69	93.41	- -	- -
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

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	9	70	17	104	108	161	696	543	384
+ Preferred Equity and Hybrid Capital	72	205	305	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	33	67	64	88	136	159
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	5	97	153	507	669	749	1,914	2,401	1,790
Total Debt/Capital (%)	- -	0.15	0.11	6.44	9.96	8.57	4.59	5.66	8.87
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	20	50	43	29	35	12	- -	- -
TTM EBITDA	-30	-39	-51	-104	-181	-249	-478	-678	-1,166
TTM Operating Income	-31	-40	-54	-111	-188	-258	-487	-690	-1,182
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	53	53	53	67	74	90	165	186	197
Diluted Weighted Avg Shares	36	36	53	55	73	81	113	168	190
Basic Weighted Avg Shares	36	36	53	55	73	81	113	168	190
Revenue per Share	- -	0.55	0.95	0.78	0.4	0.44	0.1	- -	- -
EBITDA per Share	-0.82	-1.06	-0.96	-1.9	-2.48	-3.08	-4.22	-4.04	-6.13
Operating Income per Share	-0.85	-1.11	-1.02	-2.02	-2.58	-3.2	-4.31	-4.11	-6.22
Basic EPS, GAAP	-0.96	-1.34	-1.17	-2.01	-2.57	-3.08	-3.86	-3.58	-5.95
Basic EPS from Cont Ops	-0.85	-1.15	-0.9	-1.97	-2.57	-3.08	-3.86	-3.58	-5.95
Diluted EPS, GAAP	-0.96	-1.34	-1.17	-2.01	-2.57	-3.08	-3.86	-3.58	-5.95
Diluted EPS from Cont Ops	-0.85	-1.15	-0.9	-1.97	-2.57	-3.08	-3.86	-3.58	-5.95
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.69	0.03	-0.94	-1.82	-2.02	-2.78	-3.1	-3.32	-4.72
Free Cash Flow per Basic Share	-0.73	-0.01	-0.99	-1.88	-2.11	-2.92	-3.17	-3.38	-4.81
Cash & Equivalents per Share	0.17	1.32	2.32	6.62	7.78	7.13	11.25	12.31	10.28
Book Value per Share	-1.28	-2.05	-2.88	7.13	8.13	7.58	11.09	12.19	8.28
Tangible Book Value per Share	-1.28	-3.52	-4.33	5.99	7.12	6.77	10.65	11.8	7.92

Profitability (USD)

Profitability Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	-34.74	-38.63	-34.75	-29.33	-58.07
Return on Assets (%)	- -	-45.02	-24.37	-27.45	-28.66	-32.09	-30.37	-25.98	-46.06
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	-191.25	-101.47	-242.31	-614.75	-702.72	-4,126.74	- -	- -
Operating Margin (%)	- -	-200	-108.15	-257.54	-639.7	-730.01	-4,207.12	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	801.6	568.76	- -	961.79	1,747.31	- -
Pretax Margin (%)	- -	-207.24	-103.99	-252.5	-636.58	-704.14	-3,798.71	- -	- -
Profit Margin (%)	- -	-207.24	-95.25	-251.63	-636.58	-702.95	-3,768.28	- -	- -
Net Income to Common Margin (%)	- -	-242.1	-123.7	-256.79	-636.58	-702.95	-3,768.28	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	10.79	14.4	23	2.01	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-34.74	-38.63	-34.75	-29.33	-58.07

Credit (USD)

Credit Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	33	67	64	88	136	159
ST Debt	- -	- -	- -	4	6	7	7	13	16
LT Debt	- -	- -	- -	29	60	57	81	123	142
Total Debt/EBITDA	- -	- -	- -	-0.31	-0.37	-0.26	-0.18	-0.2	-0.14
Net Debt/EBITDA	0.3	1.8	0.33	1	0.6	0.65	1.46	0.8	0.33
Total Debt/EBIT	- -	- -	- -	-0.3	-0.35	-0.25	-0.18	-0.2	-0.13
Net Debt/EBIT	0.29	1.73	0.31	0.94	0.58	0.62	1.43	0.79	0.32
EBITDA to Interest Expense	-290.69	-332.46	-479.04	-1,466.93	-15,056.33	- -	- -	- -	-48.11
EBITDA-CapEx/Interest Expense	-305.98	-345.38	-503.46	-1,508.24	-15,600.33	- -	- -	- -	-48.77
EBIT to Interest Expense	-302.22	-347.66	-510.57	-1,559.11	-15,667.33	- -	- -	- -	-48.8
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	24
Common Equity/Total Assets	-449.14	-63.56	-69.19	83.66	81.65	84.39	88.58	88.54	69.28
Long-Term Debt/Equity (%)	- -	- -	- -	6.11	10.03	8.38	4.41	5.43	8.72
Long-Term Debt/Capital (%)	- -	- -	- -	5.71	9.03	7.66	4.21	5.12	7.95
Long-Term Debt/Total Assets (%)	- -	- -	- -	5.11	8.19	7.07	3.91	4.81	6.04
Total Debt/Equity (%)	- -	0.15	0.11	6.88	11.06	9.37	4.82	6	9.73
Total Debt/Capital (%)	- -	0.15	0.11	6.44	9.96	8.57	4.59	5.66	8.87
Total Debt/Total Assets (%)	- -	0.09	0.08	5.76	9.03	7.91	4.27	5.31	6.74
Net Debt to Equity	-200.38	-71.99	-10.92	-21.97	-18.01	-23.56	-38.12	-23.97	-23.52
Net Debt/Capital (%)	199.63	-255.64	-12.24	-25.87	-19.35	-27.45	-57.16	-29.23	-27.29
EBITDA	-30	-39	-51	-104	-181	-249	-478	-678	-1,166
EBITDA-CapEx	-32	-40	-53	-107	-187	-259	-486	-688	-1,182
Operating Income (Loss)	-31	-40	-54	-111	-188	-258	-487	-690	-1,182

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	1.19	2.28	2.85	9.34	9.56	10.4	12.88	13.97	6.97
Current Ratio	1.24	2.8	3.11	9.63	9.77	10.65	13.06	14.2	7.14
Quick Ratio	1.19	2.52	3.05	9.48	9.66	10.48	12.89	13.97	6.97
CFO/Avg Current Liab	- -	0.06	-1.35	-2.22	-2.74	-3.67	-3.41	-3.62	-3.95
Common Equity/Total Assets	-449.14	-63.56	-69.19	83.66	81.65	84.39	88.58	88.54	69.28
Long-Term Debt/Equity (%)	- -	- -	- -	6.11	10.03	8.38	4.41	5.43	8.72
Long-Term Debt/Capital (%)	- -	- -	- -	5.71	9.03	7.66	4.21	5.12	7.95
Long-Term Debt/Total Assets (%)	- -	- -	- -	5.11	8.19	7.07	3.91	4.81	6.04
Total Debt/Equity (%)	- -	0.15	0.11	6.88	11.06	9.37	4.82	6	9.73
Total Debt/Capital (%)	- -	0.15	0.11	6.44	9.96	8.57	4.59	5.66	8.87
Total Debt/Total Assets (%)	- -	0.09	0.08	5.76	9.03	7.91	4.27	5.31	6.74
CFO/Total Liabilities	-238.46	1.64	-72.97	-107.91	-108.68	-177.05	-148.86	-190.19	-124.13
CFO/CapEx	-15.97	0.81	-19.16	-34.12	-22.55	-20.75	-45.36	-54.08	-56.14
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	5.52	6.24	5.68	4.77	6.67	3.91	- -	- -
Days Sales Outstanding	- -	66.09	58.5	64.24	76.51	54.69	93.41	- -	- -
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

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	9	70	17	104	108	161	696	543	384
+ Preferred Equity and Hybrid Capital	72	205	305	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	33	67	64	88	136	159
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	5	97	153	507	669	749	1,914	2,401	1,790
Total Debt/Capital (%)	- -	0.15	0.11	6.44	9.96	8.57	4.59	5.66	8.87
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	20	50	43	29	35	12	- -	- -
TTM EBITDA	-30	-39	-51	-104	-181	-249	-478	-678	-1,166
TTM Operating Income	-31	-40	-54	-111	-188	-258	-487	-690	-1,182
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	53	53	53	67	74	90	165	186	197
Diluted Weighted Avg Shares	36	36	53	55	73	81	113	168	190
Basic Weighted Avg Shares	36	36	53	55	73	81	113	168	190
Revenue per Share	- -	0.55	0.95	0.78	0.4	0.44	0.1	- -	- -
EBITDA per Share	-0.82	-1.06	-0.96	-1.9	-2.48	-3.08	-4.22	-4.04	-6.13
Operating Income per Share	-0.85	-1.11	-1.02	-2.02	-2.58	-3.2	-4.31	-4.11	-6.22
Basic EPS, GAAP	-0.96	-1.34	-1.17	-2.01	-2.57	-3.08	-3.86	-3.58	-5.95
Basic EPS from Cont Ops	-0.85	-1.15	-0.9	-1.97	-2.57	-3.08	-3.86	-3.58	-5.95
Diluted EPS, GAAP	-0.96	-1.34	-1.17	-2.01	-2.57	-3.08	-3.86	-3.58	-5.95
Diluted EPS from Cont Ops	-0.85	-1.15	-0.9	-1.97	-2.57	-3.08	-3.86	-3.58	-5.95
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.69	0.03	-0.94	-1.82	-2.02	-2.78	-3.1	-3.32	-4.72
Free Cash Flow per Basic Share	-0.73	-0.01	-0.99	-1.88	-2.11	-2.92	-3.17	-3.38	-4.81
Cash & Equivalents per Share	0.17	1.32	2.32	6.62	7.78	7.13	11.25	12.31	10.28
Book Value per Share	-1.28	-2.05	-2.88	7.13	8.13	7.58	11.09	12.19	8.28
Tangible Book Value per Share	-1.28	-3.52	-4.33	5.99	7.12	6.77	10.65	11.8	7.92