Creatd, Inc. Financial Ratios — CRTD Stock

Profitability (USD)

	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	2025 Y
As of date	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	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-278.1	-628.41	-10.28	-25.93	-28.63	-1,044.18	-3,150.7	-6,218.88	-577.88	-362.56	-373.72	-461.56	-1,115.69	-95.56	-72.68
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	87.21	90.25	- -	100	100	80.65	100	100	100	-23.26	-23.26	-13.33	57.82	95.79	61.07
EBITDA Margin (%)	-58.16	-93.97	- -	-2,361.89	-428.32	-1,629.6	-5,774.93	-6,976.73	-1,580.44	-1,329.54	-726.73	-853.51	-1,405.95	-810.57	-402.16
Operating Margin (%)	-59.88	-95.74	- -	-2,421.6	-451.91	-1,648.64	-5,815.11	-7,028.92	-1,593.13	-1,342.55	-735.97	-860.26	-1,420.46	-823.1	-410.99
Incremental Operating Margin (%)	- -	- -	264.56	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-59.88	-105.66	- -	-2,933.01	-612.09	-3,301.03	-9,149.31	-14,850.23	-1,773.79	-1,996.32	-869.34	-1,151.72	-1,985.96	-311.57	-276.98
Profit Margin (%)	-59.88	-105.66	- -	-3,312.65	-588.71	-3,301.03	-9,149.31	-14,850.23	-1,773.79	-1,996.32	-867.33	-1,389.96	-2,032.87	-141.1	-241.1
Net Income to Common Margin (%)	-59.88	-105.66	- -	-3,312.65	-588.71	-3,301.03	-9,460.14	-15,065.61	-1,773.79	-2,254.86	-876.89	-1,389.96	-2,032.87	-141.1	-241.1
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	3.29	0.71	- -	11.47	1.08	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Total Debt	- -	- -	- -	- -	- -	2	6	1	9	3	2	9	9	4	1
ST Debt	- -	- -	- -	- -	- -	2	2	1	9	2	1	7	7	3	1
LT Debt	- -	- -	- -	- -	- -	- -	4	- -	- -	- -	- -	2	2	1	- -
Total Debt/EBITDA	- -	- -	- -	-0.25	- -	-0.52	-1.1	-0.25	-1.29	-0.16	-0.05	-0.47	-0.33	-0.33	-0.12
Net Debt/EBITDA	- -	0.02	21.68	3.35	2.3	-0.47	-1.08	-0.25	-1.25	0.35	0.07	-0.31	-0.25	-0.18	-0.05
Total Debt/EBIT	- -	- -	- -	-0.24	- -	-0.51	-1.09	-0.25	-1.28	-0.16	-0.05	-0.46	-0.32	-0.32	-0.12
Net Debt/EBIT	- -	0.02	21.41	3.27	2.18	-0.47	-1.07	-0.25	-1.24	0.34	0.07	-0.31	-0.24	-0.17	-0.05
EBITDA to Interest Expense	- -	-9.47	-39.32	-9.41	-3.24	-0.98	-2.4	-1.87	-7.45	-2.84	-7.84	-3.62	-4.11	-4.98	-17.78
EBITDA-CapEx/Interest Expense	- -	-9.47	-67.76	-20.82	-4.59	-1	-2.4	-1.88	-7.48	-2.85	-7.87	-3.73	-4.11	-4.98	-17.8
EBIT to Interest Expense	- -	-9.65	-39.82	-9.64	-3.42	-1	-2.41	-1.89	-7.51	-2.87	-7.94	-3.65	-4.15	-5.06	-18.17
Interest Expense	- -	- -	- -	- -	- -	4	2	3	1	6	4	5	7	2	1
Common Equity/Total Assets	-5,526.32	-8,768.01	-19.63	-50.86	-99.58	-3,502.79	-12,250.09	-17,488.85	-1,733.15	-666.89	-1,194.95	-3,032.16	-10,057.43	-11,174.25	-1,408.94
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.81	1.74	- -	- -	- -	4.53
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-0.01	-24.64	-0.35	-0.57	-0.53	-0.06	-1.54	-0.76	-0.52	-0.17
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	0.32	2,174.09	59.25	7.85	3.44	0.7	43.9	73.23	56.26	2.37
Total Debt/Equity (%)	- -	- -	- -	5.22	- -	-59.97	-82.56	-57.43	-107.95	47.19	41.22	-74.17	-34.3	-38.48	15.3
Total Debt/Capital (%)	- -	- -	- -	-10.6	- -	-16.75	-38.86	-4.07	-26.14	-3.71	-1.43	-6.74	-4.22	-1.62	-0.58
Total Debt/Total Assets (%)	- -	- -	- -	4.88	- -	502.5	3,428.15	684.63	359.2	23.83	16.57	192.41	405.69	175.17	8.01
Net Debt to Equity	- -	0.54	-95.39	-71.25	-55.42	-54.31	-80.99	-57.43	-104.22	-102.38	-62.17	-49.55	-25.86	-20.86	6.95
Net Debt/Capital (%)	- -	0.19	82.86	56.67	35.69	-14.94	-37.85	-4.07	-25.23	7.22	2.08	-4.48	-3.18	-0.88	-0.27
EBITDA	- -	- -	- -	- -	- -	-4	-6	-6	-7	-16	-31	-20	-27	-12	-13
EBITDA-CapEx	- -	- -	- -	-1	- -	-4	-6	-6	-7	-16	-31	-20	-27	-12	-13
Operating Income (Loss)	- -	- -	- -	- -	- -	-4	-6	-6	-7	-16	-32	-20	-27	-12	-13

Liquidity (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Cash Ratio	- -	0.01	197.12	10.9	430.61	0.05	0.03	- -	- -	1.6	0.7	0.04	- -	0.01	0.06
Current Ratio	0.04	0.02	199.63	10.92	430.86	0.05	0.03	- -	0.01	1.61	0.83	0.1	- -	0.01	0.1
Quick Ratio	- -	0.01	197.15	10.9	430.7	0.05	0.03	- -	0.01	1.62	0.76	0.05	- -	0.01	0.06
CFO/Avg Current Liab	-0.13	-0.01	-2.53	-5.53	-6.36	-1.42	-1.07	-1.59	-0.88	-0.92	-3.95	-1.63	-0.16	-0.02	-0.33
Common Equity/Total Assets	-5,526.32	-8,768.01	-19.63	-50.86	-99.58	-3,502.79	-12,250.09	-17,488.85	-1,733.15	-666.89	-1,194.95	-3,032.16	-10,057.43	-11,174.25	-1,408.94
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.81	1.74	- -	- -	- -	4.53
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-0.01	-24.64	-0.35	-0.57	-0.53	-0.06	-1.54	-0.76	-0.52	-0.17
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	0.32	2,174.09	59.25	7.85	3.44	0.7	43.9	73.23	56.26	2.37
Total Debt/Equity (%)	- -	- -	- -	5.22	- -	-59.97	-82.56	-57.43	-107.95	47.19	41.22	-74.17	-34.3	-38.48	15.3
Total Debt/Capital (%)	- -	- -	- -	-10.6	- -	-16.75	-38.86	-4.07	-26.14	-3.71	-1.43	-6.74	-4.22	-1.62	-0.58
Total Debt/Total Assets (%)	- -	- -	- -	4.88	- -	502.5	3,428.15	684.63	359.2	23.83	16.57	192.41	405.69	175.17	8.01
CFO/Total Liabilities	-11.7	-1.01	-1,576.03	-294.97	-10,693.4	-70.98	-51.06	-184.21	-53.52	-137.48	-374.09	-97.01	-11.7	-3.43	-36.6
CFO/CapEx	- -	- -	-2.4	-0.81	-2.77	-57.26	-262.76	-180.14	-213.61	-163.17	-191.45	-26.99	-175.25	- -	-175.25
Altman's Z-Score	-103.71	-178.35	0.72	-0.6	-1.52	-91.46	-298.9	-349.04	-220.05	-12.94	-44.59	-58.84	-195.89	-188.77	-150.02

Working Capital (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	27.77	175.99	3,582.83	144.38	20.68	15.8	17.18	20.1	9.48	25.12	1,498.87	465.46
Days Sales Outstanding	- -	- -	- -	13.15	2.07	0.1	2.53	17.65	23.1	21.25	18.16	38.49	14.53	0.24	0.78
Inventory Turnover	2.06	1.03	- -	- -	- -	- -	- -	- -	- -	- -	99.62	38.57	53.66	- -	- -
Days Inventory Outstanding	177.3	353.48	- -	- -	- -	- -	- -	- -	- -	- -	3.66	9.46	6.8	- -	- -
Accounts Payable Turnover	0.19	0.02	0.71	-1.04	- -	0.06	- -	- -	- -	0.68	4.1	- -	- -	- -	- -
Accounts Payable Turnover Days	1,912.15	16,946.56	512.7	-351.13	- -	5,848.96	- -	- -	- -	537.34	89.07	- -	- -	- -	- -
Cash Conversion Cycle	-1,734.85	-16,593.08	- -	- -	- -	-5,848.85	- -	- -	- -	-516.09	-67.25	47.95	21.33	0.24	0.78
Inventory to Cash Days	-177.3	-353.48	- -	- -	- -	0.1	- -	- -	- -	21.25	14.49	29.03	7.73	0.24	0.78
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	36	26	15	1	1	6
- Cash & Cash Equivalents	- -	- -	1	1	1	- -	- -	- -	- -	8	4	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	-1	1	4	5
+ Total Debt	- -	- -	- -	- -	- -	2	6	1	9	3	2	9	9	4	1
Enterprise Value	- -	- -	-1	-1	-1	2	6	1	9	31	26	23	10	8	13
Total Capital	- -	- -	- -	-1	-1	-11	-16	-35	-35	-69	-106	-138	-208	-245	-255
Total Debt/Capital (%)	- -	- -	- -	-10.6	- -	-16.75	-38.86	-4.07	-26.14	-3.71	-1.43	-6.74	-4.22	-1.62	-0.58
Total Debt / EV	- -	- -	- -	-0.07	- -	1.1	1.02	1	1	0.08	0.06	0.41	0.84	0.47	0.12
EV/Sales	- -	0.01	- -	31,154.29	- -	7.71	62.43	17.68	20.37	25.46	6.06	9.73	5.42	5.62	4.1
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	0.14	- -	- -	- -	1.45	- -	- -	- -	- -	- -	- -	3.14	4.19	- -
EV/Free Cash Flow to Firm	- -	0.14	- -	3,984.36	- -	1.39	- -	- -	- -	- -	- -	- -	3.12	4.19	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	36	26	15	1	1	6
Diluted Enterprise Value	- -	- -	-1	-1	-1	2	6	1	9	31	26	23	10	8	13
EV per Share	- -	73.5	- -	7,406,932.42	- -	30,812.75	91,871.09	6,652.87	30,757.41	35,407.59	20,589.15	10,263.43	876.1	65.61	23.24
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	4	2	2	1	3
TTM EBITDA	- -	- -	- -	- -	- -	-4	-6	-6	-7	-16	-31	-20	-27	-12	-13
TTM Operating Income	- -	- -	- -	- -	- -	-4	-6	-6	-7	-16	-32	-20	-27	-12	-13
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	1	-2	-2	-5	-2	-17	-11	3	2	-3
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	1	-2	-2	-5	-2	-16	-11	3	2	-3

Multiples (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.97	-1.3	-0.91	-0.26	-1.96	-1.96
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	-1	-1	-1	2	6	1	9	31	26	23	10	8	13
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	21,000	20,500	446	45	4	3.62
EV/Sales	- -	0.01	- -	31,154.29	- -	7.71	62.43	17.68	20.37	25.46	6.06	9.73	5.42	5.62	4.1
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.98	-1.21	-0.64	-0.44	-2.24	-0.67
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.39	-3.29	-1.61	-2.71	-12.41	-1.97
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.67	-0.69	-0.03	-0.01	-0.24	-0.26
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.5	-0.24	-0.1	- -	- -	-0.02
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.37	-0.41	-0.14	-0.08	-0.02	-0.02
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.53	-1.13	-0.36	-0.48	-0.1	-0.06
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.25	-0.24	-0.01	- -	- -	-0.01
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.52	-221.38	-1.18	-0.03	-0.08	-1.02
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.74	-380.81	-1.65	-0.67	-0.45	-0.83
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.05	-1,038.07	-4.15	-4.12	-2.5	-2.42
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.31	-217.15	-0.08	-0.02	-0.05	-0.32
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.91	6.15	6.35	0.43	0.56	2.01
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	22	10.58	8.9	8.94	3.17	1.62
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.42	28.83	22.38	55.02	17.51	4.76
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.1	6.03	0.42	0.28	0.34	0.64
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.94	-1.29	-0.88	-0.26	-1.96	-1.95
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.63	-2.22	-1.23	-5.28	-11.01	-1.57
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.19	-6.04	-3.09	-32.45	-60.9	-4.61
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.49	-1.26	-0.06	-0.16	-1.19	-0.62
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.66	-2.23	-1.28	-5.31	-11.01	-1.58
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.22	-6.07	-3.21	-32.64	-60.9	-4.64
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.51	-1.27	-0.06	-0.17	-1.19	-0.62
EV/Sales Average	- -	0.06	- -	39,538.54	723.39	7.71	62.43	17.68	20.37	17.6	10.49	12.28	13.93	8.26	3.79
EV/Sales High	- -	7.72	- -	503,125.77	8,488.42	7.71	62.43	17.68	20.37	27.02	28.74	25.76	60	22.61	6.93
EV/Sales Low	- -	- -	- -	- -	- -	7.71	62.43	17.68	20.37	10.7	5.94	3.8	5.27	5.44	2.81
EV/EBITDA Average	- -	0.02	21.68	3.35	2.3	-0.47	-1.08	-0.25	-1.29	-1.32	-1.44	-1.44	-0.99	-1.02	-0.94
EV/EBITDA High	- -	0.02	21.68	3.35	2.3	-0.47	-1.08	-0.25	-1.29	-2.03	-3.95	-3.02	-4.27	-2.79	-1.72
EV/EBITDA Low	- -	0.02	21.68	3.35	2.3	-0.47	-1.08	-0.25	-1.29	-0.8	-0.82	-0.45	-0.37	-0.67	-0.7
EV/EBIT Average	- -	0.02	21.41	3.27	2.18	-0.47	-1.07	-0.25	-1.28	-1.31	-1.42	-1.43	-0.98	-1	-0.92
EV/EBIT High	- -	0.02	21.41	3.27	2.18	-0.47	-1.07	-0.25	-1.28	-2.01	-3.91	-2.99	-4.22	-2.75	-1.69
EV/EBIT Low	- -	0.02	21.41	3.27	2.18	-0.47	-1.07	-0.25	-1.28	-0.8	-0.81	-0.44	-0.37	-0.66	-0.68
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	41,600	20,900	6,701	70	6.6	11.4
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	43,700	98,000	23,600	8,890	204.6	27
Enterprise Value Average	- -	- -	-1	-1	-1	2	6	1	9	21	45	29	27	12	12
Enterprise Value High	- -	- -	-1	-1	-1	2	6	1	9	33	124	60	115	34	22
Enterprise Value Low	- -	- -	-1	-1	-1	2	6	1	9	13	26	9	10	8	9

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Revenue per Share	9,873.5	9,588.5	- -	5,706	29,126.5	3,998.7	1,471.58	376.27	1,510.02	1,390.91	3,398.99	1,054.62	161.59	11.68	5.67
EBITDA per Share	-5,742.5	-9,010.5	-34,113.5	-134,769.5	-124,756	-65,162.89	-84,982.97	-26,251.33	-23,864.95	-18,492.63	-24,701.47	-9,001.27	-2,271.87	-94.7	-22.81
Operating Income per Share	-5,912.5	-9,180.5	-34,548	-138,176.5	-131,625.5	-65,924.21	-85,574.28	-26,447.7	-24,056.59	-18,673.55	-25,015.65	-9,072.51	-2,295.32	-96.16	-23.31
Basic EPS, GAAP	-5,912.5	-10,131.5	-40,114	-189,020	-171,469.5	-131,998.34	-139,213.98	-56,687.32	-26,784.57	-31,362.94	-29,805.26	-14,658.77	-3,284.92	-16.48	-13.67
Basic EPS from Cont Ops	-5,912.5	-10,131.5	-35,415.5	-167,357.5	-178,279.5	-131,998.34	-134,639.78	-55,876.94	-26,784.57	-27,766.95	-29,548.74	-12,146.29	-3,209.1	-36.4	-15.71
Diluted EPS, GAAP	-5,912.5	-10,131.5	-40,114	-189,020	-171,469.5	-131,998.34	-139,213.98	-56,687.32	-26,784.57	-31,362.94	-29,805.26	-14,658.77	-3,284.92	-16.48	-13.67
Diluted EPS from Cont Ops	-5,912.5	-10,131.5	-35,415.5	-167,357.5	-178,279.5	-131,998.34	-134,639.78	-55,876.94	-26,784.57	-27,766.95	-29,548.74	-12,146.29	-3,209.1	-36.4	-15.71
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	405.17	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-3,922.5	-433	-59,132.5	-133,290.5	-143,398.5	-44,948.45	-59,270.03	-23,129.37	-19,856.76	-8,417.99	-16,220.4	-7,628.43	-273.92	-3.36	-5.85
Free Cash Flow per Basic Share	-3,922.5	-433	-83,796.5	-296,868	-195,156.5	-45,733.39	-59,495.6	-23,257.76	-19,949.71	-8,469.58	-16,305.12	-7,911.05	-275.48	-3.36	-5.88
Cash & Equivalents per Share	- -	223.5	739,576	484,547	286,786	3,115.96	1,708.48	- -	38.79	9,139.35	2,999.79	305.84	6	0.65	0.9
Book Value per Share	-105,387	-115,518.5	-152,953	-345,238.5	-516,682	-236,501.54	-334,393.63	-169,946.93	-148,591.26	-82,477.28	-86,652.87	-66,337.86	-18,352.05	-1,970.37	-472.75
Tangible Book Value per Share	-31,606.5	-41,738	775,291.5	633,582.5	517,513	-56,574.02	-113,343.78	-11,584.2	-35,606	3,955.03	-94.41	-5,685.87	-2,158.53	-81.78	-11.16

Creatd, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)