Celcuity Inc.

59.50

EUR

+5.50

(+10.19%)

-3.79EPS

3.56BMarket Cap

Nov 18Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

	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	12/31/2015	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 (%)	- -	-62.3	-33.79	-26.37	-32.97	-61.12	-73.63	-39.88	-46.63	-87.54	-163.8
Return on Assets (%)	- -	-58.3	-32.88	-25.8	-31.78	-57.01	-59.89	-30.86	-34.76	-51.23	-49.75
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-62.3	-33.79	-26.37	-32.97	-61.12	-73.63	-39.88	-46.63	-87.54	-163.8

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2015	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	- -	- -	- -	- -	- -	- -	15	35	37	98	322
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	15	35	37	98	322
Total Debt/EBITDA	- -	- -	- -	- -	-0.03	-0.03	-0.53	-0.9	-0.57	-0.87	-1.87
Net Debt/EBITDA	2.3	1.8	0.45	2.07	2.51	1.27	2.48	-0.27	-0.1	-0.66	-0.91
Total Debt/EBIT	- -	- -	- -	- -	-0.03	-0.03	-0.52	-0.89	-0.57	-0.86	-1.87
Net Debt/EBIT	2.24	1.76	0.44	2.01	2.4	1.22	2.46	-0.26	-0.1	-0.66	-0.91
EBITDA to Interest Expense	- -	- -	-12.95	-69,454.96	-46,957.89	-76,421.44	-22.22	-18.6	-12.41	-11.01	-10.03
EBITDA-CapEx/Interest Expense	- -	- -	-13.48	-75,127.11	-49,349.09	-77,166.2	-22.29	-18.68	-12.43	-11.03	-10.05
EBIT to Interest Expense	- -	- -	-13.18	-71,464.31	-49,089.94	-79,634.7	-22.46	-18.7	-12.43	-11.02	-10.04
Interest Expense	- -	- -	- -	- -	- -	- -	1	2	5	10	17
Common Equity/Total Assets	94.65	92.65	98.19	97.38	95.15	90.32	79.98	76.14	73.09	47.17	21.55
Long-Term Debt/Equity (%)	- -	- -	- -	0.08	0.37	0.59	21.38	26.2	26.66	84.57	320.07
Long-Term Debt/Capital (%)	- -	- -	- -	0.08	0.37	0.58	17.57	20.73	21.03	45.78	76.18
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.08	0.35	0.53	17.1	19.95	19.49	39.89	68.98
Total Debt/Equity (%)	- -	- -	- -	0.1	1.33	2.24	21.66	26.34	26.79	84.72	320.13
Total Debt/Capital (%)	- -	- -	- -	0.1	1.31	2.19	17.81	20.85	21.13	45.86	76.2
Total Debt/Total Assets (%)	- -	- -	- -	0.1	1.26	2.03	17.33	20.06	19.58	39.96	69
Net Debt to Equity	-101.01	-104.36	-8.41	-62.9	-97.08	-99.45	-101.38	7.78	4.56	65.05	155.29
Net Debt/Capital (%)	9,971.15	2,392.98	-9.18	-169.07	-2,288.37	-3,560.66	10,094.94	7.21	4.35	39.37	60.82
EBITDA	-2	-3	-6	-8	-7	-9	-28	-39	-66	-113	-172
EBITDA-CapEx	-2	-3	-6	-8	-8	-9	-28	-39	-66	-113	-172
Operating Income (Loss)	-2	-3	-6	-8	-8	-10	-28	-39	-66	-113	-172

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2015	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	17.87	13.15	41.86	37.59	20.56	9.82	33.64	24.5	12.73	7.41	10
Current Ratio	18.06	13.27	42.36	38.07	21.12	10.26	34.06	25.46	13.43	7.71	10.55
Quick Ratio	17.87	13.15	41.86	37.59	20.77	9.98	33.76	24.5	12.78	7.46	10
CFO/Avg Current Liab	- -	-7.92	-9.67	-9.8	-7.62	-6.82	-11.01	-7.67	-5.11	-3.64	-4.04
Common Equity/Total Assets	94.65	92.65	98.19	97.38	95.15	90.32	79.98	76.14	73.09	47.17	21.55
Long-Term Debt/Equity (%)	- -	- -	- -	0.08	0.37	0.59	21.38	26.2	26.66	84.57	320.07
Long-Term Debt/Capital (%)	- -	- -	- -	0.08	0.37	0.58	17.57	20.73	21.03	45.78	76.18
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.08	0.35	0.53	17.1	19.95	19.49	39.89	68.98
Total Debt/Equity (%)	- -	- -	- -	0.1	1.33	2.24	21.66	26.34	26.79	84.72	320.13
Total Debt/Capital (%)	- -	- -	- -	0.1	1.31	2.19	17.81	20.85	21.13	45.86	76.2
Total Debt/Total Assets (%)	- -	- -	- -	0.1	1.26	2.03	17.33	20.06	19.58	39.96	69
CFO/Total Liabilities	-697.73	-648.53	-855.97	-890.67	-610.1	-569.61	-118.12	-85.89	-104.59	-64.45	-41.88
CFO/CapEx	-25.05	-70.61	-20.63	-9.65	-15.78	-79.96	-248.02	-226.8	-551.11	-333.87	-615.58
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	12/31/2015	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	5	6	3	16	19	12	84	25	31	23	166
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	15	35	37	98	322
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	5	6	31	25	20	12	84	169	177	214	422
Total Debt/Capital (%)	- -	- -	- -	0.1	1.31	2.19	17.81	20.85	21.13	45.86	76.2
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-2	-3	-6	-8	-7	-9	-28	-39	-66	-113	-172
TTM Operating Income	-2	-3	-6	-8	-8	-10	-28	-39	-66	-113	-172
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

	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	12/31/2015	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

Shares Outstanding	9	9	10	10	10	10	15	22	26	37	48
Diluted Weighted Avg Shares	6	7	7	10	10	10	13	15	24	39	47
Basic Weighted Avg Shares	6	7	7	10	10	10	13	15	24	39	47
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.35	-0.48	-0.78	-0.76	-0.73	-0.89	-2.1	-2.54	-2.79	-2.87	-3.68
Operating Income per Share	-0.36	-0.5	-0.8	-0.78	-0.76	-0.93	-2.12	-2.55	-2.8	-2.87	-3.68
Basic EPS, GAAP	-0.36	-0.49	-0.84	-0.74	-0.72	-0.92	-2.21	-2.62	-2.69	-2.83	-3.79
Basic EPS from Cont Ops	-0.36	-0.49	-0.84	-0.74	-0.72	-0.92	-2.21	-2.62	-2.69	-2.83	-3.79
Diluted EPS, GAAP	-0.36	-0.49	-0.84	-0.74	-0.72	-0.92	-2.21	-2.62	-2.69	-2.83	-3.79
Diluted EPS from Cont Ops	-0.36	-0.49	-0.84	-0.74	-0.72	-0.92	-2.21	-2.62	-2.69	-2.83	-3.79
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.31	-0.43	-0.66	-0.6	-0.59	-0.7	-1.52	-2.34	-2.27	-2.12	-3.28
Free Cash Flow per Basic Share	-0.33	-0.44	-0.7	-0.66	-0.62	-0.7	-1.52	-2.35	-2.28	-2.12	-3.28
Cash & Equivalents per Share	0.54	0.62	2.4	2.44	1.83	1.13	5.65	7.78	7.08	6.33	9.15
Book Value per Share	0.54	0.6	3.11	2.49	1.88	1.14	4.61	6.17	5.48	3.11	2.08
Tangible Book Value per Share	0.54	0.6	3.11	2.49	1.88	1.14	4.61	6.17	5.48	3.11	2.08

Profitability (USD)

Profitability Ratios API ChatGPT

	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	12/31/2015	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 (%)	- -	-62.3	-33.79	-26.37	-32.97	-61.12	-73.63	-39.88	-46.63	-87.54	-163.8
Return on Assets (%)	- -	-58.3	-32.88	-25.8	-31.78	-57.01	-59.89	-30.86	-34.76	-51.23	-49.75
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-62.3	-33.79	-26.37	-32.97	-61.12	-73.63	-39.88	-46.63	-87.54	-163.8

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2015	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	- -	- -	- -	- -	- -	- -	15	35	37	98	322
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	15	35	37	98	322
Total Debt/EBITDA	- -	- -	- -	- -	-0.03	-0.03	-0.53	-0.9	-0.57	-0.87	-1.87
Net Debt/EBITDA	2.3	1.8	0.45	2.07	2.51	1.27	2.48	-0.27	-0.1	-0.66	-0.91
Total Debt/EBIT	- -	- -	- -	- -	-0.03	-0.03	-0.52	-0.89	-0.57	-0.86	-1.87
Net Debt/EBIT	2.24	1.76	0.44	2.01	2.4	1.22	2.46	-0.26	-0.1	-0.66	-0.91
EBITDA to Interest Expense	- -	- -	-12.95	-69,454.96	-46,957.89	-76,421.44	-22.22	-18.6	-12.41	-11.01	-10.03
EBITDA-CapEx/Interest Expense	- -	- -	-13.48	-75,127.11	-49,349.09	-77,166.2	-22.29	-18.68	-12.43	-11.03	-10.05
EBIT to Interest Expense	- -	- -	-13.18	-71,464.31	-49,089.94	-79,634.7	-22.46	-18.7	-12.43	-11.02	-10.04
Interest Expense	- -	- -	- -	- -	- -	- -	1	2	5	10	17
Common Equity/Total Assets	94.65	92.65	98.19	97.38	95.15	90.32	79.98	76.14	73.09	47.17	21.55
Long-Term Debt/Equity (%)	- -	- -	- -	0.08	0.37	0.59	21.38	26.2	26.66	84.57	320.07
Long-Term Debt/Capital (%)	- -	- -	- -	0.08	0.37	0.58	17.57	20.73	21.03	45.78	76.18
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.08	0.35	0.53	17.1	19.95	19.49	39.89	68.98
Total Debt/Equity (%)	- -	- -	- -	0.1	1.33	2.24	21.66	26.34	26.79	84.72	320.13
Total Debt/Capital (%)	- -	- -	- -	0.1	1.31	2.19	17.81	20.85	21.13	45.86	76.2
Total Debt/Total Assets (%)	- -	- -	- -	0.1	1.26	2.03	17.33	20.06	19.58	39.96	69
Net Debt to Equity	-101.01	-104.36	-8.41	-62.9	-97.08	-99.45	-101.38	7.78	4.56	65.05	155.29
Net Debt/Capital (%)	9,971.15	2,392.98	-9.18	-169.07	-2,288.37	-3,560.66	10,094.94	7.21	4.35	39.37	60.82
EBITDA	-2	-3	-6	-8	-7	-9	-28	-39	-66	-113	-172
EBITDA-CapEx	-2	-3	-6	-8	-8	-9	-28	-39	-66	-113	-172
Operating Income (Loss)	-2	-3	-6	-8	-8	-10	-28	-39	-66	-113	-172

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2015	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	17.87	13.15	41.86	37.59	20.56	9.82	33.64	24.5	12.73	7.41	10
Current Ratio	18.06	13.27	42.36	38.07	21.12	10.26	34.06	25.46	13.43	7.71	10.55
Quick Ratio	17.87	13.15	41.86	37.59	20.77	9.98	33.76	24.5	12.78	7.46	10
CFO/Avg Current Liab	- -	-7.92	-9.67	-9.8	-7.62	-6.82	-11.01	-7.67	-5.11	-3.64	-4.04
Common Equity/Total Assets	94.65	92.65	98.19	97.38	95.15	90.32	79.98	76.14	73.09	47.17	21.55
Long-Term Debt/Equity (%)	- -	- -	- -	0.08	0.37	0.59	21.38	26.2	26.66	84.57	320.07
Long-Term Debt/Capital (%)	- -	- -	- -	0.08	0.37	0.58	17.57	20.73	21.03	45.78	76.18
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.08	0.35	0.53	17.1	19.95	19.49	39.89	68.98
Total Debt/Equity (%)	- -	- -	- -	0.1	1.33	2.24	21.66	26.34	26.79	84.72	320.13
Total Debt/Capital (%)	- -	- -	- -	0.1	1.31	2.19	17.81	20.85	21.13	45.86	76.2
Total Debt/Total Assets (%)	- -	- -	- -	0.1	1.26	2.03	17.33	20.06	19.58	39.96	69
CFO/Total Liabilities	-697.73	-648.53	-855.97	-890.67	-610.1	-569.61	-118.12	-85.89	-104.59	-64.45	-41.88
CFO/CapEx	-25.05	-70.61	-20.63	-9.65	-15.78	-79.96	-248.02	-226.8	-551.11	-333.87	-615.58
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	12/31/2015	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	5	6	3	16	19	12	84	25	31	23	166
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	15	35	37	98	322
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	5	6	31	25	20	12	84	169	177	214	422
Total Debt/Capital (%)	- -	- -	- -	0.1	1.31	2.19	17.81	20.85	21.13	45.86	76.2
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-2	-3	-6	-8	-7	-9	-28	-39	-66	-113	-172
TTM Operating Income	-2	-3	-6	-8	-8	-10	-28	-39	-66	-113	-172
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

	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	12/31/2015	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

Shares Outstanding	9	9	10	10	10	10	15	22	26	37	48
Diluted Weighted Avg Shares	6	7	7	10	10	10	13	15	24	39	47
Basic Weighted Avg Shares	6	7	7	10	10	10	13	15	24	39	47
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.35	-0.48	-0.78	-0.76	-0.73	-0.89	-2.1	-2.54	-2.79	-2.87	-3.68
Operating Income per Share	-0.36	-0.5	-0.8	-0.78	-0.76	-0.93	-2.12	-2.55	-2.8	-2.87	-3.68
Basic EPS, GAAP	-0.36	-0.49	-0.84	-0.74	-0.72	-0.92	-2.21	-2.62	-2.69	-2.83	-3.79
Basic EPS from Cont Ops	-0.36	-0.49	-0.84	-0.74	-0.72	-0.92	-2.21	-2.62	-2.69	-2.83	-3.79
Diluted EPS, GAAP	-0.36	-0.49	-0.84	-0.74	-0.72	-0.92	-2.21	-2.62	-2.69	-2.83	-3.79
Diluted EPS from Cont Ops	-0.36	-0.49	-0.84	-0.74	-0.72	-0.92	-2.21	-2.62	-2.69	-2.83	-3.79
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.31	-0.43	-0.66	-0.6	-0.59	-0.7	-1.52	-2.34	-2.27	-2.12	-3.28
Free Cash Flow per Basic Share	-0.33	-0.44	-0.7	-0.66	-0.62	-0.7	-1.52	-2.35	-2.28	-2.12	-3.28
Cash & Equivalents per Share	0.54	0.62	2.4	2.44	1.83	1.13	5.65	7.78	7.08	6.33	9.15
Book Value per Share	0.54	0.6	3.11	2.49	1.88	1.14	4.61	6.17	5.48	3.11	2.08
Tangible Book Value per Share	0.54	0.6	3.11	2.49	1.88	1.14	4.61	6.17	5.48	3.11	2.08