Hop-On Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2013	FY 2012	FY 2011	FY 2010	FY 2009
Period Ending	Jun '26 Jun 23, 2026	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010	Dec '09 Dec 31, 2009
Market Capitalization	7	1	1	0	0	0
Market Cap Growth	131.04%	37.14%	22.96%	119.37%	-27.73%	-72.00%
Enterprise Value	-	10	10	10	10	11
Last Close Price	0.00	0.00	0.00	0.00	0.00	0.00
PS Ratio	8.70	0.94	0.79	1.69	4.27	-
PB Ratio	-0.82	-0.09	-0.06	-0.05	-0.02	-0.03
P/FCF Ratio	-	19.81	18.44	-	-	-
P/OCF Ratio	183.55	19.81	18.44	-	-	-
EV/Sales Ratio	-	12.48	15.11	39.51	212.28	-
EV/FCF Ratio	-	263.22	353.28	-	-	-
Debt / Equity Ratio	-0.86	-0.86	-0.88	-0.90	-0.92	-0.90
Debt / FCF Ratio	190.54	190.54	252.89	-	-	-
Net Debt / Equity Ratio	-0.86	-0.86	-0.88	-0.90	-0.92	-0.89
Net Debt / FCF Ratio	190.53	190.53	252.89	-101.18	-16.32	-224.24
Asset Turnover	4.57	4.57	3.87	1.55	0.30	-
Quick Ratio	0.03	0.03	0.04	0.05	0.02	0.02
Current Ratio	0.03	0.03	0.04	0.05	0.02	0.02
Return on Assets (ROA)	-48.83%	-48.83%	-49.93%	-68.07%	-79.46%	-
Return on Capital Employed (ROCE)	11.20%	11.20%	13.80%	21.30%	26.10%	21.60%
Earnings Yield	-1.96%	-18.18%	-26.19%	-41.49%	-98.08%	-82.91%
FCF Yield	-	5.05%	5.42%	-18.27%	-250.60%	-14.91%
Buyback Yield / Dilution	-68.62%	-	-37.14%	-35.20%	-418.97%	-29.71%