Nuburu, Inc.

AAMEX:BURUNYSE American

0.41

USD

-0.03

(-5.83%)

-0.67EPS

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	9.38	- -	- -	- -	- -
Return on Assets (%)	- -	10.2	-16.96	-174.87	-393.68	-278.47
Return on Capital (%)	- -	11.17	- -	- -	- -	- -
Return on Invested Capital (%)	- -	-3.5	- -	- -	- -	- -
Gross Margin (%)	-300.68	- -	-237.37	-173.09	-1,349.76	- -
EBITDA Margin (%)	-1,381.53	- -	-940.5	-1,017.67	-8,125.03	- -
Operating Margin (%)	-1,450.63	- -	-971.78	-1,041.93	-8,644.68	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	3,435.09
Pretax Margin (%)	-1,592.09	- -	-2,049.2	-993.05	-22,688.78	- -
Profit Margin (%)	-1,592.09	- -	-2,049.2	-993.05	-22,688.78	- -
Net Income to Common Margin (%)	-1,896.23	- -	-2,049.2	-993.05	-22,688.78	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	16.04	-19.13	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	11.17	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	23	10	9	26
ST Debt	- -	- -	23	3	9	26
LT Debt	- -	- -	- -	7	- -	- -
Total Debt/EBITDA	- -	- -	-1.73	-0.46	-0.77	-1.44
Net Debt/EBITDA	0.88	0.1	-1.51	-0.33	-0.73	-0.07
Total Debt/EBIT	- -	- -	-1.67	-0.45	-0.72	-1.41
Net Debt/EBIT	0.84	0.09	-1.46	-0.32	-0.69	-0.07
EBITDA to Interest Expense	-5.79	- -	-77.29	-24.55	-3.69	-1.65
EBITDA-CapEx/Interest Expense	-6.31	- -	-80.34	-25.9	-3.69	-1.65
EBIT to Interest Expense	-6.08	- -	-79.86	-25.13	-3.93	-1.69
Interest Expense	2	- -	- -	1	3	11
Common Equity/Total Assets	94.04	91.22	-131.31	-308.05	-542.84	-30.47
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	6.06	-31.55	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	2.85	68.2	- -	- -
Total Debt/Equity (%)	- -	- -	-135.84	-29.83	-25.05	-170.42
Total Debt/Capital (%)	- -	- -	379.05	-42.51	-33.43	242
Total Debt/Total Assets (%)	- -	- -	178.36	91.89	136	51.94
Net Debt to Equity	-65.18	-0.16	-118.44	-21.41	-23.87	-7.99
Net Debt/Capital (%)	-187.15	-0.16	619.46	-27.88	-31.62	-8.68
EBITDA	-10	-5	-14	-21	-12	-18
EBITDA-CapEx	-10	-5	-14	-22	-12	-18
Operating Income (Loss)	-10	-6	-14	-22	-13	-18

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	11.92	0.12	0.1	0.22	0.01	0.4
Current Ratio	13.08	0.15	0.28	0.44	0.09	0.75
Quick Ratio	11.99	0.18	0.11	0.27	0.01	0.41
CFO/Avg Current Liab	- -	-0.75	-0.6	-0.88	-0.43	-0.39
Common Equity/Total Assets	94.04	91.22	-131.31	-308.05	-542.84	-30.47
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	6.06	-31.55	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	2.85	68.2	- -	- -
Total Debt/Equity (%)	- -	- -	-135.84	-29.83	-25.05	-170.42
Total Debt/Capital (%)	- -	- -	379.05	-42.51	-33.43	242
Total Debt/Total Assets (%)	- -	- -	178.36	91.89	136	51.94
CFO/Total Liabilities	-1,035.65	-5.95	-33.7	-40.69	-14.77	-24.75
CFO/CapEx	-9.7	-4.1	-19.08	-15.02	- -	- -
Altman's Z-Score	10,512.17	274.75	211.95	-17.02	-28.69	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	5.23	5.15	0.63	- -
Days Sales Outstanding	- -	- -	69.74	70.84	578.57	- -
Inventory Turnover	- -	3.07	7.03	4.69	1.48	0.24
Days Inventory Outstanding	- -	119.01	51.93	77.83	246.82	1,535.95
Accounts Payable Turnover	- -	0.7	1.3	1.34	0.41	-0.32
Accounts Payable Turnover Days	- -	523.12	280.16	271.76	885.84	-1,144.04
Cash Conversion Cycle	- -	- -	-158.48	-123.09	-60.45	- -
Inventory to Cash Days	- -	- -	17.81	-7	331.75	- -
Inventories	1	- -	1	1	2	- -
Raw Materials	1	1	1	2	2	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	1	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	14,228	13,475	11,407	221	541	- -
- Cash & Cash Equivalents	8	- -	3	2	- -	25
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	23	10	9	26
Enterprise Value	14,220	13,474	11,428	229	550	- -
Total Capital	13	306	6	-23	-28	11
Total Debt/Capital (%)	- -	- -	379.05	-42.51	-33.43	242
Total Debt / EV	- -	- -	- -	0.04	0.02	- -
EV/Sales	20,535.16	- -	7,933.54	109.77	3,615.21	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	14,228	13,475	11,407	198	156	- -
Diluted Enterprise Value	14,220	13,474	11,428	206	165	- -
EV per Share	83,070.98	78,717.2	66,759.9	1,238.5	135.36	- -
TTM Sales	1	- -	1	2	- -	- -
TTM EBITDA	-10	-5	-14	-21	-12	-18
TTM Operating Income	-10	-6	-14	-22	-13	-18
TTM Cash Flow to Firm	- -	-2	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	-2	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-1,534.47	-6,193.83	-1,059.77	-10.6	-23.53	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	14,220	13,474	11,428	229	550	- -
Low Price	76,400	69,440	60,476	1,013.6	32	- -
EV/Sales	20,535.16	- -	7,933.54	109.77	3,615.21	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	902.34	- -	- -	- -	- -
Price/Earnings Average	- -	916.69	- -	- -	- -	- -
Price/Earnings High	- -	1,068.31	- -	- -	- -	- -
Price/Earnings Low	- -	795.96	- -	- -	- -	- -
Price/Book Value	1,105.01	44.09	-662.04	-6.8	-14.29	- -
Price/Book Value Average	1,051.58	44.79	-789.38	-92.7	-72.12	- -
Price/Book Value High	1,156.76	52.2	-818.61	-636.09	-335.03	- -
Price/Book Value Low	1,015.68	38.89	-600.8	-5.76	-3.44	- -
Price/Tangible Book Value	1,105.01	44.09	-662.04	-6.8	-14.29	- -
Price/Tangible Book Value Average	1,051.58	44.79	-789.38	-92.7	-72.12	- -
Price/Tangible Book Value High	1,156.76	52.2	-818.61	-636.09	-335.03	- -
Price/Tangible Book Value Low	1,015.68	38.89	-600.8	-5.76	-3.44	- -
Price/Sales	20,547.28	- -	7,919.29	95.12	1,023.34	- -
Price/Sales Average	19,553.61	- -	9,442.56	1,296.4	5,164.76	- -
Price/Sales High	21,509.38	- -	9,792.16	8,896.06	23,991.66	- -
Price/Sales Low	18,886.09	- -	7,186.78	80.51	246.07	- -
Price/Cash Flow	-1,692.59	-7,703.93	-1,115.32	-11.31	-23.53	- -
Price/Cash Flow Average	-1,610.74	-7,826.49	-1,329.85	-154.14	-118.74	- -
Price/Cash Flow High	-1,771.85	-9,121.01	-1,379.08	-1,057.75	-551.58	- -
Price/Cash Flow Low	-1,555.75	-6,795.74	-1,012.15	-9.57	-5.66	- -
Price/Free Cash Flow Average	-1,460.26	-6,292.37	-1,263.62	-144.52	-118.74	- -
Price/Free Cash Flow High	-1,606.32	-7,333.14	-1,310.41	-991.72	-551.58	- -
Price/Free Cash Flow Low	-1,410.41	-5,463.66	-961.75	-8.98	-5.66	- -
EV/Sales Average	19,541.49	- -	9,456.81	1,450.2	17,999.28	- -
EV/Sales High	21,497.27	- -	9,806.41	9,930.2	83,389.18	- -
EV/Sales Low	18,873.98	- -	7,201.03	93.46	915.59	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	83,120	78,720	66,640	1,197.6	133.08	- -
High Price	87,012	93,200	82,400	112,000	3,120	- -
Enterprise Value Average	13,532	13,689	13,622	3,024	2,738	- -
Enterprise Value High	14,886	15,953	14,125	20,710	12,686	- -
Enterprise Value Low	13,069	11,886	10,373	195	139	- -

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	- -	- -	- -	- -	4	93
Diluted Weighted Avg Shares	- -	- -	- -	- -	1	32
Basic Weighted Avg Shares	- -	- -	- -	- -	1	32
Revenue per Share	4.05	- -	8.41	12.59	0.13	- -
EBITDA per Share	-55.89	-29.36	-79.14	-128.12	-10.57	-0.56
Operating Income per Share	-58.68	-32.55	-81.77	-131.18	-11.24	-0.58
Basic EPS, GAAP	-76.71	87.24	-172.44	-125.02	-29.51	-2.48
Basic EPS from Cont Ops	-64.4	103.93	-172.44	-125.02	-29.51	-2.48
Diluted EPS, GAAP	-76.71	87.24	-172.44	-125.02	-29.51	-2.48
Diluted EPS from Cont Ops	-64.4	103.93	-172.44	-125.02	-29.51	-2.48
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-49.11	-10.22	-59.75	-105.89	-5.66	-0.5
Free Cash Flow per Basic Share	-54.17	-12.71	-62.88	-112.94	-5.66	-0.5
Cash & Equivalents per Share	49.04	2.8	16.83	11.62	0.05	0.27
Book Value per Share	75.22	1,785.44	-100.66	-176.08	-9.31	-0.16
Tangible Book Value per Share	75.22	1,785.44	-100.66	-176.08	-9.31	-0.16

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	9.38	- -	- -	- -	- -
Return on Assets (%)	- -	10.2	-16.96	-174.87	-393.68	-278.47
Return on Capital (%)	- -	11.17	- -	- -	- -	- -
Return on Invested Capital (%)	- -	-3.5	- -	- -	- -	- -
Gross Margin (%)	-300.68	- -	-237.37	-173.09	-1,349.76	- -
EBITDA Margin (%)	-1,381.53	- -	-940.5	-1,017.67	-8,125.03	- -
Operating Margin (%)	-1,450.63	- -	-971.78	-1,041.93	-8,644.68	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	3,435.09
Pretax Margin (%)	-1,592.09	- -	-2,049.2	-993.05	-22,688.78	- -
Profit Margin (%)	-1,592.09	- -	-2,049.2	-993.05	-22,688.78	- -
Net Income to Common Margin (%)	-1,896.23	- -	-2,049.2	-993.05	-22,688.78	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	16.04	-19.13	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	11.17	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	23	10	9	26
ST Debt	- -	- -	23	3	9	26
LT Debt	- -	- -	- -	7	- -	- -
Total Debt/EBITDA	- -	- -	-1.73	-0.46	-0.77	-1.44
Net Debt/EBITDA	0.88	0.1	-1.51	-0.33	-0.73	-0.07
Total Debt/EBIT	- -	- -	-1.67	-0.45	-0.72	-1.41
Net Debt/EBIT	0.84	0.09	-1.46	-0.32	-0.69	-0.07
EBITDA to Interest Expense	-5.79	- -	-77.29	-24.55	-3.69	-1.65
EBITDA-CapEx/Interest Expense	-6.31	- -	-80.34	-25.9	-3.69	-1.65
EBIT to Interest Expense	-6.08	- -	-79.86	-25.13	-3.93	-1.69
Interest Expense	2	- -	- -	1	3	11
Common Equity/Total Assets	94.04	91.22	-131.31	-308.05	-542.84	-30.47
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	6.06	-31.55	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	2.85	68.2	- -	- -
Total Debt/Equity (%)	- -	- -	-135.84	-29.83	-25.05	-170.42
Total Debt/Capital (%)	- -	- -	379.05	-42.51	-33.43	242
Total Debt/Total Assets (%)	- -	- -	178.36	91.89	136	51.94
Net Debt to Equity	-65.18	-0.16	-118.44	-21.41	-23.87	-7.99
Net Debt/Capital (%)	-187.15	-0.16	619.46	-27.88	-31.62	-8.68
EBITDA	-10	-5	-14	-21	-12	-18
EBITDA-CapEx	-10	-5	-14	-22	-12	-18
Operating Income (Loss)	-10	-6	-14	-22	-13	-18

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	11.92	0.12	0.1	0.22	0.01	0.4
Current Ratio	13.08	0.15	0.28	0.44	0.09	0.75
Quick Ratio	11.99	0.18	0.11	0.27	0.01	0.41
CFO/Avg Current Liab	- -	-0.75	-0.6	-0.88	-0.43	-0.39
Common Equity/Total Assets	94.04	91.22	-131.31	-308.05	-542.84	-30.47
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	6.06	-31.55	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	2.85	68.2	- -	- -
Total Debt/Equity (%)	- -	- -	-135.84	-29.83	-25.05	-170.42
Total Debt/Capital (%)	- -	- -	379.05	-42.51	-33.43	242
Total Debt/Total Assets (%)	- -	- -	178.36	91.89	136	51.94
CFO/Total Liabilities	-1,035.65	-5.95	-33.7	-40.69	-14.77	-24.75
CFO/CapEx	-9.7	-4.1	-19.08	-15.02	- -	- -
Altman's Z-Score	10,512.17	274.75	211.95	-17.02	-28.69	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	5.23	5.15	0.63	- -
Days Sales Outstanding	- -	- -	69.74	70.84	578.57	- -
Inventory Turnover	- -	3.07	7.03	4.69	1.48	0.24
Days Inventory Outstanding	- -	119.01	51.93	77.83	246.82	1,535.95
Accounts Payable Turnover	- -	0.7	1.3	1.34	0.41	-0.32
Accounts Payable Turnover Days	- -	523.12	280.16	271.76	885.84	-1,144.04
Cash Conversion Cycle	- -	- -	-158.48	-123.09	-60.45	- -
Inventory to Cash Days	- -	- -	17.81	-7	331.75	- -
Inventories	1	- -	1	1	2	- -
Raw Materials	1	1	1	2	2	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	1	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	14,228	13,475	11,407	221	541	- -
- Cash & Cash Equivalents	8	- -	3	2	- -	25
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	23	10	9	26
Enterprise Value	14,220	13,474	11,428	229	550	- -
Total Capital	13	306	6	-23	-28	11
Total Debt/Capital (%)	- -	- -	379.05	-42.51	-33.43	242
Total Debt / EV	- -	- -	- -	0.04	0.02	- -
EV/Sales	20,535.16	- -	7,933.54	109.77	3,615.21	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	14,228	13,475	11,407	198	156	- -
Diluted Enterprise Value	14,220	13,474	11,428	206	165	- -
EV per Share	83,070.98	78,717.2	66,759.9	1,238.5	135.36	- -
TTM Sales	1	- -	1	2	- -	- -
TTM EBITDA	-10	-5	-14	-21	-12	-18
TTM Operating Income	-10	-6	-14	-22	-13	-18
TTM Cash Flow to Firm	- -	-2	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	-2	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-1,534.47	-6,193.83	-1,059.77	-10.6	-23.53	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	14,220	13,474	11,428	229	550	- -
Low Price	76,400	69,440	60,476	1,013.6	32	- -
EV/Sales	20,535.16	- -	7,933.54	109.77	3,615.21	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	902.34	- -	- -	- -	- -
Price/Earnings Average	- -	916.69	- -	- -	- -	- -
Price/Earnings High	- -	1,068.31	- -	- -	- -	- -
Price/Earnings Low	- -	795.96	- -	- -	- -	- -
Price/Book Value	1,105.01	44.09	-662.04	-6.8	-14.29	- -
Price/Book Value Average	1,051.58	44.79	-789.38	-92.7	-72.12	- -
Price/Book Value High	1,156.76	52.2	-818.61	-636.09	-335.03	- -
Price/Book Value Low	1,015.68	38.89	-600.8	-5.76	-3.44	- -
Price/Tangible Book Value	1,105.01	44.09	-662.04	-6.8	-14.29	- -
Price/Tangible Book Value Average	1,051.58	44.79	-789.38	-92.7	-72.12	- -
Price/Tangible Book Value High	1,156.76	52.2	-818.61	-636.09	-335.03	- -
Price/Tangible Book Value Low	1,015.68	38.89	-600.8	-5.76	-3.44	- -
Price/Sales	20,547.28	- -	7,919.29	95.12	1,023.34	- -
Price/Sales Average	19,553.61	- -	9,442.56	1,296.4	5,164.76	- -
Price/Sales High	21,509.38	- -	9,792.16	8,896.06	23,991.66	- -
Price/Sales Low	18,886.09	- -	7,186.78	80.51	246.07	- -
Price/Cash Flow	-1,692.59	-7,703.93	-1,115.32	-11.31	-23.53	- -
Price/Cash Flow Average	-1,610.74	-7,826.49	-1,329.85	-154.14	-118.74	- -
Price/Cash Flow High	-1,771.85	-9,121.01	-1,379.08	-1,057.75	-551.58	- -
Price/Cash Flow Low	-1,555.75	-6,795.74	-1,012.15	-9.57	-5.66	- -
Price/Free Cash Flow Average	-1,460.26	-6,292.37	-1,263.62	-144.52	-118.74	- -
Price/Free Cash Flow High	-1,606.32	-7,333.14	-1,310.41	-991.72	-551.58	- -
Price/Free Cash Flow Low	-1,410.41	-5,463.66	-961.75	-8.98	-5.66	- -
EV/Sales Average	19,541.49	- -	9,456.81	1,450.2	17,999.28	- -
EV/Sales High	21,497.27	- -	9,806.41	9,930.2	83,389.18	- -
EV/Sales Low	18,873.98	- -	7,201.03	93.46	915.59	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	83,120	78,720	66,640	1,197.6	133.08	- -
High Price	87,012	93,200	82,400	112,000	3,120	- -
Enterprise Value Average	13,532	13,689	13,622	3,024	2,738	- -
Enterprise Value High	14,886	15,953	14,125	20,710	12,686	- -
Enterprise Value Low	13,069	11,886	10,373	195	139	- -

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	- -	- -	- -	- -	4	93
Diluted Weighted Avg Shares	- -	- -	- -	- -	1	32
Basic Weighted Avg Shares	- -	- -	- -	- -	1	32
Revenue per Share	4.05	- -	8.41	12.59	0.13	- -
EBITDA per Share	-55.89	-29.36	-79.14	-128.12	-10.57	-0.56
Operating Income per Share	-58.68	-32.55	-81.77	-131.18	-11.24	-0.58
Basic EPS, GAAP	-76.71	87.24	-172.44	-125.02	-29.51	-2.48
Basic EPS from Cont Ops	-64.4	103.93	-172.44	-125.02	-29.51	-2.48
Diluted EPS, GAAP	-76.71	87.24	-172.44	-125.02	-29.51	-2.48
Diluted EPS from Cont Ops	-64.4	103.93	-172.44	-125.02	-29.51	-2.48
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-49.11	-10.22	-59.75	-105.89	-5.66	-0.5
Free Cash Flow per Basic Share	-54.17	-12.71	-62.88	-112.94	-5.66	-0.5
Cash & Equivalents per Share	49.04	2.8	16.83	11.62	0.05	0.27
Book Value per Share	75.22	1,785.44	-100.66	-176.08	-9.31	-0.16
Tangible Book Value per Share	75.22	1,785.44	-100.66	-176.08	-9.31	-0.16