Authentic Holdings, Inc. Financial Ratios — AHRO Stock

Profitability (USD)

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	31,128.09	- -	- -	-324.37	-4,636.79	-83,193	-1,560.86	-1,660.01	-946.37	-612.37	-266.31	-523.04	-261.48	-54.11	-26.64
Return on Capital (%)	- -	-4.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	100	100	100	100	- -	- -	100	-572.46	-990.09	- -	- -	68.06
EBITDA Margin (%)	- -	- -	- -	-119	-513.46	-105,964.69	-6,696.82	- -	- -	-17,330.15	-6,280.42	-3,804.19	- -	- -	-50.44
Operating Margin (%)	- -	- -	- -	-119	-513.46	-105,976.06	-6,698.84	- -	- -	-17,990.42	-9,168.75	-5,831.4	- -	- -	-182.12
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-1,760.3	- -	- -	- -	- -	1,258.59	- -	- -
Pretax Margin (%)	- -	- -	- -	-201.47	-527.92	-472,776.86	-7,758.82	- -	- -	-44,228.92	-28,439.36	-23,936.4	- -	- -	-331.19
Profit Margin (%)	- -	- -	- -	-201.47	-757.54	-546,649.29	-4,368.08	- -	- -	-44,228.92	-28,439.36	-23,936.4	- -	- -	-331.19
Net Income to Common Margin (%)	- -	- -	- -	-201.47	-757.54	-546,649.29	-4,368.08	- -	- -	-44,228.92	-28,439.36	-23,936.4	- -	- -	-331.19
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Total Debt	2	2	1	1	2	- -	- -	- -	1	1	1	2	3	3	3
ST Debt	2	2	1	1	2	- -	- -	- -	1	1	1	2	3	3	3
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-15.7	-34.33	-25.05	-1.59	-0.04	-0.39	-0.49	-1.75	-2.07	-5.66	-6.98	-7.72	-7.25	-13.96
Net Debt/EBITDA	- -	-15.7	-34.33	-24.76	-1.59	-0.03	-0.37	-0.49	-1.66	-1.99	-5.63	-6.98	-7.72	-7.25	-13.94
Total Debt/EBIT	- -	-15.7	-34.33	-25.05	-1.59	-0.04	-0.39	-0.49	-1.75	-2	-3.88	-4.55	-6.02	-3.95	-3.87
Net Debt/EBIT	- -	-15.7	-34.33	-24.76	-1.59	-0.03	-0.37	-0.49	-1.66	-1.92	-3.85	-4.55	-6.02	-3.95	-3.86
EBITDA to Interest Expense	- -	-1.26	-0.4	-1.44	-35.49	-88.27	-6.32	-17.79	-3.07	-1.02	-1.39	-1.02	-1.63	-1.05	-0.68
EBITDA-CapEx/Interest Expense	- -	-1.26	-0.4	-1.44	-35.49	-88.33	-6.32	-17.79	-3.07	-1.14	-1.82	-1.02	-1.65	-1.05	-0.74
EBIT to Interest Expense	- -	-1.26	-0.4	-1.44	-35.49	-88.28	-6.32	-17.79	-3.07	-1.06	-2.03	-1.56	-2.09	-1.92	-2.47
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	- -	- -	-13,327.03	-1,295,019.07	-63,864.55	-49,764.36	-72,132.63	-59,926.08	-6,649.97	-8,998.74	-19,422.55	-4,893.06	-664.71	-825.89
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-62.42	-72.15	-77.94	-77.6	-53.09	-12.86	-37.76	-32.96	-35.63	-47.02	-51.11	-42.23	-55.36	-1,270.63	-269.86
Total Debt/Capital (%)	-31.56	-34.78	-22.04	-21.96	-18.3	-0.56	-1.69	-1.51	-1.95	-4.31	-4.56	-4.82	-7.74	-7.82	-8.19
Total Debt/Total Assets (%)	- -	- -	- -	2,399.67	209,058.15	358.77	828.74	1,075.07	1,147.84	274.74	392.34	893.68	351.34	48.2	62.51
Net Debt to Equity	-62.42	-72.15	-77.94	-76.69	-53.06	-10.25	-35	-32.96	-33.87	-45.22	-50.8	-42.23	-55.36	-1,270.63	-269.29
Net Debt/Capital (%)	-31.56	-34.78	-22.04	-21.65	-18.29	-0.45	-1.57	-1.51	-1.85	-4.14	-4.53	-4.82	-7.74	-7.82	-8.17
EBITDA	- -	- -	- -	- -	-1	-4	-1	-1	- -	-1	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	-1	-4	-1	-1	- -	-1	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	-1	-4	-1	-1	- -	-1	- -	- -	- -	-1	-1

Liquidity (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Cash Ratio	- -	- -	- -	0.01	- -	0.03	0.03	- -	0.02	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	0.03	- -	0.03	0.04	0.03	0.03	0.05	0.02	- -	0.12	0.11	0.04
Quick Ratio	- -	- -	- -	0.01	- -	0.03	0.03	- -	0.02	- -	- -	- -	- -	- -	0.04
CFO/Avg Current Liab	- -	-0.02	-0.02	-0.05	-0.24	-0.23	-0.17	-0.09	- -	-0.23	- -	-0.05	-0.22	-0.04	-0.02
Common Equity/Total Assets	- -	- -	- -	-13,327.03	-1,295,019.07	-63,864.55	-49,764.36	-72,132.63	-59,926.08	-6,649.97	-8,998.74	-19,422.55	-4,893.06	-664.71	-825.89
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-62.42	-72.15	-77.94	-77.6	-53.09	-12.86	-37.76	-32.96	-35.63	-47.02	-51.11	-42.23	-55.36	-1,270.63	-269.86
Total Debt/Capital (%)	-31.56	-34.78	-22.04	-21.96	-18.3	-0.56	-1.69	-1.51	-1.95	-4.31	-4.56	-4.82	-7.74	-7.82	-8.19
Total Debt/Total Assets (%)	- -	- -	- -	2,399.67	209,058.15	358.77	828.74	1,075.07	1,147.84	274.74	392.34	893.68	351.34	48.2	62.51
CFO/Total Liabilities	0.09	-2.34	-2.27	-5.11	-20.41	-37.31	-16.96	-8.63	-0.19	-17.44	-0.39	-4.52	-19.1	-4.04	-2.29
CFO/CapEx	- -	- -	- -	- -	- -	-184.01	- -	- -	- -	-7.79	-0.15	- -	-248.31	- -	-7.92
Altman's Z-Score	- -	- -	- -	-225.48	-26,940.06	-1,195.61	-791.24	-1,120.78	-898.68	-122.79	-224.57	-489.17	-83.22	-94.91	-305.66

Working Capital (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Accounts Receivable Turnover	- -	- -	- -	- -	- -	0.7	3.75	- -	- -	- -	- -	- -	- -	- -	3.95
Days Sales Outstanding	- -	- -	- -	- -	- -	521.43	97.33	- -	- -	- -	- -	- -	- -	- -	92.32
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.44	2.1	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	826.48	173.92	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.11	0.01	- -	- -	0.3
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,425.77	3,472.07	34,965.52	- -	- -	1,198.18
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2,645.6	-34,791.59	- -	- -	-1,105.87
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-826.48	-173.92	- -	- -	92.32
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Market Capitalization	2	2	2	2	1	7	3	3	4	- -	1	4	2	1	3
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	2	1	1	2	- -	- -	- -	1	1	1	2	3	3	3
Enterprise Value	4	4	3	3	2	7	4	3	4	2	2	5	4	3	5
Total Capital	-6	-6	-7	-7	-9	-29	-29	-30	-30	-31	-31	-32	-32	-33	-34
Total Debt/Capital (%)	-31.56	-34.78	-22.04	-21.96	-18.3	-0.56	-1.69	-1.51	-1.95	-4.31	-4.56	-4.82	-7.74	-7.82	-8.19
Total Debt / EV	0.56	0.55	0.45	0.44	0.69	0.02	0.13	0.15	0.14	0.79	0.64	0.29	0.59	0.78	0.52
EV/Sales	- -	- -	- -	67.58	11.76	1,960.31	196.65	- -	- -	452.97	559.53	909.53	- -	- -	13.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	99.66	49.87	- -	- -	- -	- -	- -	38.19	31.55	13.24	120.36	- -	28.59	32.45
EV/Free Cash Flow to Firm	- -	99.66	49.87	- -	- -	- -	- -	- -	38.19	13.18	9.05	120.36	- -	28.59	29.62
Diluted Market Cap	2	2	2	2	1	7	3	3	4	- -	1	4	2	1	3
Diluted Enterprise Value	4	4	3	3	2	7	4	3	4	2	2	5	4	3	5
EV per Share	19.21	11.68	9.56	6.83	2.03	0.51	0.2	0.15	0.2	0.06	- -	- -	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	-1	-4	-1	-1	- -	-1	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	-1	-4	-1	-1	- -	-1	- -	- -	- -	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -

Multiples (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Price/Free Cash Flow	562.03	-25.18	-41.82	-18.82	-1.85	-13.88	-13.9	-20.51	-1,089.12	-0.7	12.46	-21.63	-1.72	-3.25	-23.81
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	4	4	3	3	2	7	4	3	4	2	2	5	4	3	5
Low Price	0.35	4.55	5.25	1.75	0.52	0.11	0.14	0.05	0.06	0.01	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	67.58	11.76	1,960.31	196.65	- -	- -	452.97	559.53	909.53	- -	- -	13.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	11.46	6.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-2.58	22.94	6.53	-23.37	-1.9	-0.54	-10.58	-5.58	-8.05	-3.18	-0.83	-4.46	-4.51	-1.04	-1.8
Price/Earnings High	-12.79	32.85	6.53	-25.8	-3.57	-1.09	-33.56	-13.33	-18.68	-9.86	-8.9	-15.87	-11.43	-4.34	-4.99
Price/Earnings Low	-0.15	9.93	6.53	-8.6	-0.4	-0.08	-3.1	-1.19	-2.8	-0.13	-0.05	-0.93	-0.27	-0.11	-0.5
Price/Book Value	-0.19	-0.21	-0.22	-0.23	-0.11	-0.23	-0.11	-0.08	-0.11	-0.01	-0.03	-0.11	-0.05	-0.02	-0.07
Price/Book Value Average	-0.13	-0.42	-0.22	-0.28	-0.28	-0.36	-0.29	-0.15	-0.12	-0.16	-0.03	-0.19	-0.15	-0.05	-0.06
Price/Book Value High	-0.66	-0.6	-0.22	-0.31	-0.53	-0.72	-0.93	-0.37	-0.27	-0.5	-0.31	-0.66	-0.38	-0.2	-0.18
Price/Book Value Low	-0.01	-0.18	-0.22	-0.1	-0.06	-0.05	-0.09	-0.03	-0.04	-0.01	- -	-0.04	-0.01	-0.01	-0.02
Price/Tangible Book Value	-0.49	-0.59	-0.95	-0.99	-0.38	-5.33	-2.46	-1.82	-2.12	-0.12	-0.28	-1.01	-0.38	-0.15	-0.5
Price/Tangible Book Value Average	-0.35	-1.18	-0.95	-1.23	-0.94	-8.2	-6.61	-3.42	-2.15	-1.8	-0.32	-1.67	-1.15	-0.35	-0.45
Price/Tangible Book Value High	-1.72	-1.69	-0.95	-1.35	-1.76	-16.53	-20.97	-8.17	-4.99	-5.58	-3.48	-5.94	-2.92	-1.45	-1.24
Price/Tangible Book Value Low	-0.02	-0.51	-0.95	-0.45	-0.2	-1.17	-1.94	-0.73	-0.75	-0.07	-0.02	-0.35	-0.07	-0.04	-0.12
Price/Sales	- -	- -	- -	38.12	5.8	1,923.3	172.18	- -	- -	95.15	206.11	644.04	- -	- -	6.61
Price/Sales Average	- -	- -	- -	47.09	14.41	2,955.12	462.16	- -	- -	1,407.37	236.47	1,067.92	- -	- -	5.95
Price/Sales High	- -	- -	- -	51.98	27.01	5,962.23	1,465.81	- -	- -	4,360.97	2,532.36	3,797.62	- -	- -	16.54
Price/Sales Low	- -	- -	- -	17.33	3.05	423.13	135.54	- -	- -	55.5	14.07	222.08	- -	- -	1.65
Price/Cash Flow	562.03	-25.18	-41.82	-18.82	-1.85	-13.81	-13.9	-20.51	-1,089.12	-0.61	-68.02	-21.63	-1.72	-3.25	-20.81
Price/Cash Flow Average	401.86	-50.4	-41.82	-23.25	-4.59	-21.21	-37.3	-38.45	-1,104.87	-9.03	-78.04	-35.86	-5.23	-7.61	-18.73
Price/Cash Flow High	1,990.53	-72.18	-41.82	-25.67	-8.6	-42.8	-118.31	-91.9	-2,562.64	-27.97	-835.75	-127.54	-13.26	-31.71	-52.02
Price/Cash Flow Low	23.42	-21.82	-41.82	-8.56	-0.97	-3.04	-10.94	-8.21	-384.4	-0.36	-4.64	-7.46	-0.31	-0.81	-5.2
Price/Free Cash Flow Average	401.86	-50.4	-41.82	-23.25	-4.59	-21.33	-37.3	-38.45	-1,104.87	-10.36	14.29	-35.86	-5.25	-7.61	-21.43
Price/Free Cash Flow High	1,990.53	-72.18	-41.82	-25.67	-8.6	-43.03	-118.31	-91.9	-2,562.64	-32.09	153.08	-127.54	-13.31	-31.71	-59.53
Price/Free Cash Flow Low	23.42	-21.82	-41.82	-8.56	-0.97	-3.05	-10.94	-8.21	-384.4	-0.41	0.85	-7.46	-0.31	-0.81	-5.95
EV/Sales Average	- -	- -	- -	76.55	20.37	2,992.13	486.63	- -	- -	1,765.18	589.89	1,333.4	- -	- -	12.98
EV/Sales High	- -	- -	- -	81.45	32.97	5,999.24	1,490.28	- -	- -	4,718.79	2,885.78	4,063.11	- -	- -	23.57
EV/Sales Low	- -	- -	- -	46.79	9	460.13	160	- -	- -	413.32	367.49	487.57	- -	- -	8.68
EV/EBITDA Average	- -	-41.36	-76.16	-64.33	-3.97	-2.82	-7.27	-5.6	-12.22	-10.19	-9.39	-35.05	-23.86	-12.05	-25.74
EV/EBITDA High	- -	-52.45	-76.16	-68.44	-6.42	-5.66	-22.25	-12.69	-26.15	-27.23	-45.95	-106.81	-48.6	-27.25	-46.72
EV/EBITDA Low	- -	-26.81	-76.16	-39.32	-1.75	-0.43	-2.39	-1.58	-5.34	-2.38	-5.85	-12.82	-8.68	-7.76	-17.22
EV/EBIT Average	- -	-41.36	-76.16	-64.33	-3.97	-2.82	-7.26	-5.59	-12.21	-9.81	-6.43	-22.87	-18.62	-6.57	-7.13
EV/EBIT High	- -	-52.45	-76.16	-68.44	-6.42	-5.66	-22.25	-12.69	-26.12	-26.23	-31.47	-69.68	-37.92	-14.86	-12.94
EV/EBIT Low	- -	-26.81	-76.16	-39.32	-1.75	-0.43	-2.39	-1.58	-5.33	-2.3	-4.01	-8.36	-6.78	-4.23	-4.77
Last Price	8.4	5.25	5.25	3.85	1	0.5	0.17	0.12	0.17	0.01	- -	- -	- -	- -	- -
High Price	29.75	15.05	5.25	5.25	4.65	1.55	1.46	0.56	0.4	0.55	0.02	0.02	0.01	- -	- -
Enterprise Value Average	3	6	3	4	4	10	9	5	4	7	2	8	8	4	5
Enterprise Value High	8	7	3	4	6	21	28	12	9	18	12	24	16	10	9
Enterprise Value Low	2	4	3	2	2	2	3	1	2	2	1	3	3	3	3

Shares Outstanding	- -	- -	- -	1	2	18	20	19	20	28	1,253	1,450	1,557	2,024	2,262
Diluted Weighted Avg Shares	- -	- -	- -	- -	1	13	19	20	21	30	562	1,300	1,557	1,848	2,197
Basic Weighted Avg Shares	- -	- -	- -	- -	1	13	19	20	21	30	562	1,300	1,557	1,848	2,197
Revenue per Share	- -	- -	- -	0.1	0.17	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	-0.41	-0.13	-0.12	-0.88	-0.28	-0.07	-0.05	-0.02	-0.02	- -	- -	- -	- -	- -
Operating Income per Share	- -	-0.41	-0.13	-0.12	-0.88	-0.28	-0.07	-0.05	-0.02	-0.02	- -	- -	- -	- -	- -
Basic EPS, GAAP	-2.33	0.46	0.8	-0.2	-1.31	-1.42	-0.04	-0.04	-0.02	-0.06	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	0.46	-0.44	-0.2	-0.91	-1.23	-0.08	-0.04	-0.02	-0.06	- -	- -	- -	- -	- -
Diluted EPS, GAAP	-2.33	0.46	0.8	-0.2	-1.31	-1.42	-0.04	-0.04	-0.02	-0.06	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	0.46	-0.44	-0.2	-0.91	-1.23	-0.08	-0.04	-0.02	-0.06	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.01	-0.21	-0.13	-0.2	-0.54	-0.04	-0.01	-0.01	- -	-0.02	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	0.01	-0.21	-0.13	-0.2	-0.54	-0.04	-0.01	-0.01	- -	-0.02	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	0.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-45.04	-24.92	-23.87	-16.72	-8.72	-2.15	-1.58	-1.52	-1.49	-1.1	-0.06	-0.03	-0.02	-0.02	-0.02
Tangible Book Value per Share	-17.31	-8.91	-5.53	-3.88	-2.65	-0.09	-0.07	-0.07	-0.08	-0.1	-0.01	- -	- -	- -	- -

Authentic Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)