Cryoport, Inc. Financial Ratios — CYRX Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-90.84	-160.17	-1,129.07	-325.58	-232.97	-188.2	-55.67	-24.86	-19.05	-9.5	-33.09	-3.47	-9.98	-13.82	10.66
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-150.61	-44.28	16.43	29.7	32.14	40.39	49.91	52.18	51.12	46.17	43.38	43.78	44.67	44.43	47.14
EBITDA Margin (%)	-1,276.31	-538.87	-179.21	-137.09	-144.53	-109.29	-60.46	-39.67	-44.96	-25.59	1.09	-3.85	-13.92	-17.29	-5.16
Operating Margin (%)	-1,338.05	-574.67	-190.92	-142.12	-148.6	-114.16	-66.02	-44.05	-52.07	-38.13	-8.01	-13.45	-30.22	-36.91	-20.89
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-1,409.43	-579.79	-735.5	-178.52	-166.89	-170.7	-66.03	-48.59	-53.83	-41.6	-123.02	-14.79	-49.93	-66.56	-18.26
Profit Margin (%)	-1,409.72	-579.94	-735.56	-178.56	-166.95	-170.77	-66.08	-48.69	-54.01	-41.54	-123.77	-15.73	-59.05	-73.2	44.44
Net Income to Common Margin (%)	-1,409.72	-579.94	-735.56	-186.32	-179.92	-171.75	-66.08	-48.69	-54.01	-95.34	-127.45	-19.11	-63.79	-78.3	39.9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	4.16	7.21	0.57	- -	- -	- -	56.43	2.89	17.65	8.64	7.1	19.06
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	2	3	3	2	1	1	- -	15	5	131	427	436	416	243	231
ST Debt	- -	1	3	2	- -	1	- -	- -	1	2	4	4	6	18	190
LT Debt	1	1	- -	- -	1	- -	- -	15	4	129	423	432	410	224	41
Total Debt/EBITDA	-0.26	-0.46	-0.63	-0.29	-0.11	-0.08	- -	-1.9	-0.31	-6.5	176.61	-47.7	-17.72	-8.95	-25.37
Net Debt/EBITDA	0.4	-0.36	-0.55	-0.02	0.22	- -	2.08	2.9	3.1	-3.94	110.07	-40.54	-14.21	-6.1	7.05
Total Debt/EBIT	-0.24	-0.43	-0.59	-0.28	-0.11	-0.07	- -	-1.71	-0.27	-4.36	-23.95	-13.66	-8.16	-4.19	-6.27
Net Debt/EBIT	0.38	-0.34	-0.51	-0.02	0.21	- -	1.91	2.62	2.67	-2.65	-14.93	-11.61	-6.55	-2.86	1.74
EBITDA to Interest Expense	-13.44	-81.39	-6.08	-3.78	-7.98	-60.19	-460.57	-112.44	-11.16	-7.87	0.52	-1.49	-4.21	-6.82	-3.85
EBITDA-CapEx/Interest Expense	-14.17	-83.85	-6.25	-3.83	-9.03	-67.85	-575.3	-155.19	-15.12	-11.64	-4.82	-5.43	-12.25	-12.16	-12.11
EBIT to Interest Expense	-14.09	-86.8	-6.47	-3.92	-8.2	-62.88	-502.93	-124.83	-12.93	-11.72	-3.8	-5.19	-9.13	-14.55	-15.59
Interest Expense	1	- -	1	1	1	- -	- -	- -	1	3	5	6	6	4	2
Common Equity/Total Assets	-963.87	-3,774.56	-5,021.89	-3,750.53	-1,942.36	-1,522.87	-648.47	-248.95	-117.23	-34.75	-42	-52.25	-67.07	-107.62	-90.04
Long-Term Debt/Equity (%)	36.88	- -	- -	- -	17.9	- -	- -	38.25	3.25	33.61	65.98	77.72	83.88	55.83	8.14
Long-Term Debt/Capital (%)	-2.37	-2.08	- -	-0.03	-0.49	- -	- -	-11.68	-2.66	-220.97	-1,403.97	-487.58	-205	-46.72	-9.84
Long-Term Debt/Total Assets (%)	22.14	75.27	- -	1.01	9.52	- -	- -	26.04	3.02	23.29	38.05	41.59	42.83	31.9	5.35
Total Debt/Equity (%)	48.51	-131.93	-129.33	-369.58	30.59	11.48	- -	38.31	3.8	34.21	66.54	78.42	85.07	60.35	45.9
Total Debt/Capital (%)	-3.12	-4.28	-3.6	-1.6	-0.84	-0.53	- -	-11.7	-3.11	-224.91	-1,415.92	-491.99	-207.91	-50.5	-55.48
Total Debt/Total Assets (%)	29.12	155.03	174.3	59.02	16.26	8.04	- -	26.08	3.53	23.7	38.37	41.96	43.44	34.48	30.16
Net Debt to Equity	-75.3	-104.64	-113.3	-32.03	-59.61	- -	-84.1	-58.67	-37.4	20.74	41.47	66.66	68.24	41.14	-12.76
Net Debt/Capital (%)	4.48	-3.37	-3.14	-0.14	1.61	- -	10.27	13.83	23.42	-83.49	-157.24	-295.96	-135.41	-32.14	9.63
EBITDA	-7	-6	-5	-5	-9	-8	-7	-8	-15	-20	2	-9	-23	-27	-9
EBITDA-CapEx	-7	-6	-5	-5	-10	-9	-9	-11	-21	-30	-23	-33	-68	-48	-29
Operating Income (Loss)	-7	-6	-5	-6	-9	-9	-8	-9	-18	-30	-18	-32	-51	-58	-37

Liquidity (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	4.17	0.23	0.09	0.47	1.28	- -	6.83	15.44	17.27	2.66	14.74	12.81	10.01	3.88	1.88
Current Ratio	4.63	0.38	0.28	0.72	1.9	- -	7.85	16.91	18.85	4.2	16.26	14.79	11.73	5.29	2.17
Quick Ratio	4.3	0.31	0.22	0.67	1.75	0.54	7.57	16.59	18.57	3.56	15.67	13.88	10.94	4.27	2.03
CFO/Avg Current Liab	-3.12	-2.65	-1.35	-1.18	-2.44	-2.6	-1.62	-1.27	-0.31	-0.73	0.21	-0.04	-0.02	-0.3	-0.06
Common Equity/Total Assets	-963.87	-3,774.56	-5,021.89	-3,750.53	-1,942.36	-1,522.87	-648.47	-248.95	-117.23	-34.75	-42	-52.25	-67.07	-107.62	-90.04
Long-Term Debt/Equity (%)	36.88	- -	- -	- -	17.9	- -	- -	38.25	3.25	33.61	65.98	77.72	83.88	55.83	8.14
Long-Term Debt/Capital (%)	-2.37	-2.08	- -	-0.03	-0.49	- -	- -	-11.68	-2.66	-220.97	-1,403.97	-487.58	-205	-46.72	-9.84
Long-Term Debt/Total Assets (%)	22.14	75.27	- -	1.01	9.52	- -	- -	26.04	3.02	23.29	38.05	41.59	42.83	31.9	5.35
Total Debt/Equity (%)	48.51	-131.93	-129.33	-369.58	30.59	11.48	- -	38.31	3.8	34.21	66.54	78.42	85.07	60.35	45.9
Total Debt/Capital (%)	-3.12	-4.28	-3.6	-1.6	-0.84	-0.53	- -	-11.7	-3.11	-224.91	-1,415.92	-491.99	-207.91	-50.5	-55.48
Total Debt/Total Assets (%)	29.12	155.03	174.3	59.02	16.26	8.04	- -	26.08	3.53	23.7	38.37	41.96	43.44	34.48	30.16
CFO/Total Liabilities	-272.94	-125.3	-109.12	-136.55	-231.16	-235.2	-150.72	-18.55	-13.8	-8.76	1.72	-0.38	-0.16	-5.41	-3.27
CFO/CapEx	-17.47	-26.78	-31.54	-58.86	-5.63	-5.36	-1.99	-1.13	-0.24	-1.54	0.32	-0.08	-0.02	-0.77	-0.44
Altman's Z-Score	-12.86	-73.84	-86.01	-52.47	-27.26	-12.92	40.86	7.71	33.29	5.19	3.84	1.12	0.49	-0.66	0.1

Working Capital (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	5.5	6.06	7.26	7.12	7.3	6.93	8.48	7.59	6.38	4.09	6.29	5.7	3.93	4.65	6.01
Days Sales Outstanding	66.32	60.23	50.29	51.27	49.97	52.68	43.07	48.07	57.22	89.23	58.03	64.05	92.98	78.44	60.77
Inventory Turnover	29.02	34.91	64.51	55.67	57.24	131.16	104.32	55.99	47.77	7.7	9.32	6.04	3.46	3.65	4.17
Days Inventory Outstanding	12.58	10.46	5.66	6.56	6.38	2.78	3.5	6.52	7.64	47.43	39.15	60.44	105.37	99.89	87.53
Accounts Payable Turnover	3.08	2.5	3.08	4.19	3.93	7.09	10.14	6.52	8.01	3.83	4.94	5.11	3.34	3.84	6.08
Accounts Payable Turnover Days	118.4	145.99	118.59	87.04	92.83	51.5	35.99	56	45.59	95.19	73.87	71.48	109.35	95.01	60
Cash Conversion Cycle	-39.5	-75.3	-62.65	-29.21	-36.48	3.96	10.58	-1.42	19.27	41.47	23.32	53	89	83.32	88.3
Inventory to Cash Days	53.74	49.78	44.63	44.71	43.6	49.9	39.57	41.55	49.58	41.8	18.89	3.61	-12.39	-21.46	-26.76
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	11	17	28	26	21	23
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	11	17	28	26	21	23

Enterprise Value (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	20	21	27	47	16	46	197	311	550	1,693	2,718	850	755	384	481
- Cash & Cash Equivalents	5	1	- -	1	3	- -	15	37	47	37	139	37	46	34	250
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	10	18	26	34	42
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	3	3	2	1	1	- -	15	5	131	427	436	416	243	231
Enterprise Value	17	23	30	47	14	47	182	279	460	1,733	2,526	781	740	410	342
Total Capital	-58	-64	-83	-96	-112	-123	-131	-126	-154	-58	-30	-89	-200	-480	-416
Total Debt/Capital (%)	-3.12	-4.28	-3.6	-1.6	-0.84	-0.53	- -	-11.7	-3.11	-224.91	-1,415.92	-491.99	-207.91	-50.5	-55.48
Total Debt / EV	0.11	0.12	0.1	0.03	0.07	0.01	- -	0.05	0.01	0.08	0.17	0.56	0.56	0.59	0.67
EV/Sales	30.72	21.09	11.22	11.86	2.41	6.09	15.24	14.2	13.56	22.03	11.35	3.29	4.39	2.62	1.94
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,044.69	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	9,659.63	- -	196.67	166.73	152.8	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	84.33	- -	66.74	27.04	14.88	45.91	25.52
Diluted Market Cap	20	21	27	47	16	46	197	311	550	1,693	2,718	850	755	384	481
Diluted Enterprise Value	17	23	30	47	14	47	182	289	507	1,790	3,016	1,268	1,151	627	503
EV per Share	6.59	6.88	6.84	8.66	1.8	3.29	7.93	9.88	13.78	44.93	55	15.94	15.19	8.31	6.84
TTM Sales	1	1	3	4	6	8	12	20	34	79	223	237	169	157	176
TTM EBITDA	-7	-6	-5	-5	-9	-8	-7	-8	-15	-20	2	-9	-23	-27	-9
TTM Operating Income	-7	-6	-5	-6	-9	-9	-8	-9	-18	-30	-18	-32	-51	-58	-37
TTM Cash Flow to Firm	-6	-5	-4	-3	-5	-6	-4	-3	- -	-12	13	5	5	-12	-6
TTM Free Cash Flow to Firm	-6	-5	-3	-3	-4	-5	-2	- -	5	-3	38	29	50	9	13

Multiples (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	-3.11	-4.57	-6.42	-11.47	-3.09	-9.91	-110.66	-794.24	134.56	-325.76	82.02	38.03	17.1	77.66	44
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	17	23	30	47	14	47	182	279	460	1,733	2,526	781	740	410	342
Low Price	7.2	1.32	1.47	3.72	1.03	1.03	1.96	6.66	8.28	13.01	45.95	15.63	9	5.32	4.58
EV/Sales	30.72	21.09	11.22	11.86	2.41	6.09	15.24	14.2	13.56	22.03	11.35	3.29	4.39	2.62	1.94
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,044.69	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.84
Price/Earnings Average	-3.88	-2.39	-1.09	-4.01	-2.91	-2.2	-15.82	-32.98	-28.17	-16.52	-10.04	-32.39	-7.92	-4.49	5.54
Price/Earnings High	-6.86	-4.44	-1.58	-7.67	-7.05	-3.76	-30.23	-49.83	-45.58	-32.58	-13.97	-64.52	-11.78	-8.08	8.15
Price/Earnings Low	-2.38	-0.7	-0.33	-2.73	-0.77	-1.11	-5.7	-19.66	-15.08	-6.69	-7.44	-16.89	-4.08	-2.14	3.26
Price/Book Value	-0.33	-0.32	-0.32	-0.48	-0.14	-0.37	-1.5	-2.21	-3.45	-8.82	-5.81	-1.57	-1.18	-0.51	-0.7
Price/Book Value Average	-0.51	-0.23	-0.25	-0.3	-0.27	-0.24	-0.95	-2.24	-3.24	-6.46	-6.09	-2.71	-1.33	-0.73	-0.57
Price/Book Value High	-0.9	-0.43	-0.36	-0.58	-0.66	-0.4	-1.82	-3.38	-5.25	-12.73	-8.48	-5.39	-1.97	-1.31	-0.83
Price/Book Value Low	-0.31	-0.07	-0.07	-0.2	-0.07	-0.12	-0.34	-1.33	-1.74	-2.61	-4.51	-1.41	-0.68	-0.35	-0.33
Price/Tangible Book Value	5.93	-9.01	-10.96	-84.06	5.18	8.12	11.08	8.1	4.99	81.93	9.6	4.35	4.72	1.93	1.6
Price/Tangible Book Value Average	9.08	-6.53	-8.56	-53.09	9.98	5.12	7.02	8.21	4.69	59.99	10.06	7.51	5.32	2.77	1.3
Price/Tangible Book Value High	16.04	-12.13	-12.43	-101.57	24.16	8.74	13.42	12.4	7.59	118.3	14	14.97	7.92	4.98	1.91
Price/Tangible Book Value Low	5.56	-1.91	-2.57	-36.19	2.62	2.58	2.53	4.89	2.51	24.29	7.45	3.92	2.74	1.32	0.76
Price/Sales	35.77	19.12	10.24	11.83	2.72	6	16.5	15.85	16.19	21.51	12.21	3.58	4.48	2.45	2.73
Price/Sales Average	54.74	13.86	8	7.47	5.24	3.78	10.46	16.06	15.22	15.75	12.8	6.19	5.05	3.52	2.21
Price/Sales High	96.7	25.74	11.61	14.29	12.68	6.46	19.98	24.26	24.62	31.06	17.81	12.33	7.52	6.33	3.25
Price/Sales Low	33.54	4.05	2.4	5.09	1.38	1.91	3.77	9.57	8.15	6.38	9.48	3.23	2.6	1.67	1.3
Price/Cash Flow	-2.93	-4.4	-6.22	-11.28	-2.54	-8.06	-55.05	-92.82	-415.16	-113.88	334.42	-459.17	-997.28	-23.52	-56.02
Price/Cash Flow Average	-4.49	-3.19	-4.86	-7.12	-4.89	-5.08	-34.88	-94.02	-390.08	-83.38	350.59	-793.37	-1,124.91	-33.77	-45.36
Price/Cash Flow High	-7.92	-5.92	-7.05	-13.63	-11.83	-8.68	-66.65	-142.04	-631.06	-164.44	487.76	-1,580.24	-1,674.58	-60.8	-66.76
Price/Cash Flow Low	-2.75	-0.93	-1.46	-4.86	-1.29	-2.56	-12.56	-56.04	-208.84	-33.77	259.71	-413.65	-579.44	-16.08	-26.73
Price/Free Cash Flow Average	-4.76	-3.31	-5.02	-7.25	-5.94	-6.24	-70.12	-804.5	126.43	-238.51	85.98	65.72	19.29	111.51	35.62
Price/Free Cash Flow High	-8.41	-6.15	-7.28	-13.86	-14.38	-10.67	-133.98	-1,215.4	204.53	-470.38	119.63	130.9	28.72	200.73	52.43
Price/Free Cash Flow Low	-2.92	-0.97	-1.51	-4.94	-1.56	-3.15	-25.25	-479.57	67.69	-96.59	63.69	34.26	9.94	53.1	20.99
EV/Sales Average	49.69	15.82	8.98	7.5	4.92	3.87	9.2	14.91	13.97	16.98	14.14	7.95	7.4	5.06	2.34
EV/Sales High	91.64	27.71	12.6	14.33	12.37	6.55	18.72	23.11	23.37	32.29	19.14	14.09	9.86	7.88	3.38
EV/Sales Low	28.48	6.01	3.39	5.13	1.06	1.99	2.51	8.42	6.9	7.61	10.82	4.99	4.95	3.22	1.43
EV/EBITDA Average	-3.89	-2.94	-5.01	-5.47	-3.41	-3.54	-15.21	-37.58	-31.06	-66.35	1,301.53	-206.38	-53.13	-29.29	-45.27
EV/EBITDA High	-7.18	-5.14	-7.03	-10.45	-8.56	-5.99	-30.96	-58.25	-51.97	-126.18	1,762.52	-365.75	-70.85	-45.57	-65.46
EV/EBITDA Low	-2.23	-1.12	-1.89	-3.74	-0.74	-1.82	-4.15	-21.23	-15.34	-29.73	996.11	-129.47	-35.54	-18.64	-27.69
EV/EBIT Average	-3.71	-2.75	-4.7	-5.28	-3.31	-3.39	-13.93	-33.85	-26.82	-44.53	-176.52	-59.12	-24.48	-13.72	-11.19
EV/EBIT High	-6.85	-4.82	-6.6	-10.08	-8.32	-5.74	-28.35	-52.47	-44.87	-84.69	-239.04	-104.77	-32.64	-21.35	-16.17
EV/EBIT Low	-2.13	-1.05	-1.77	-3.61	-0.72	-1.75	-3.8	-19.12	-13.24	-19.95	-135.09	-37.09	-16.37	-8.73	-6.84
Last Price	7.68	6.24	6.24	8.64	2.03	3.24	8.59	11.03	16.46	43.88	59.17	17.35	15.49	7.78	9.6
High Price	20.76	8.4	7.08	10.44	9.48	3.49	10.4	16.88	25.02	63.36	86.3	59.71	26.01	20.11	11.44
Enterprise Value Average	28	17	24	30	29	30	110	293	474	1,336	3,147	1,886	1,247	794	412
Enterprise Value High	51	30	34	56	73	50	224	454	793	2,541	4,262	3,343	1,664	1,235	595
Enterprise Value Low	16	7	9	20	6	15	30	165	234	599	2,409	1,183	835	505	252

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	3	3	5	5	13	18	26	30	37	40	50	48	49	50	50
Diluted Weighted Avg Shares	3	3	4	5	8	14	23	28	33	39	46	49	49	49	50
Basic Weighted Avg Shares	3	3	4	5	8	14	23	28	33	39	46	49	49	49	50
Revenue per Share	0.21	0.33	0.61	0.73	0.75	0.54	0.52	0.7	1.02	2.04	4.85	4.84	3.46	3.18	3.52
EBITDA per Share	-2.74	-1.76	-1.09	-1	-1.08	-0.59	-0.31	-0.28	-0.46	-0.52	0.05	-0.19	-0.48	-0.55	-0.18
Operating Income per Share	-2.87	-1.88	-1.16	-1.04	-1.11	-0.62	-0.34	-0.31	-0.53	-0.78	-0.39	-0.65	-1.05	-1.17	-0.74
Basic EPS, GAAP	-3.03	-1.89	-4.48	-1.36	-1.35	-0.93	-0.34	-0.34	-0.55	-1.94	-6.18	-0.93	-2.21	-2.49	1.4
Basic EPS from Cont Ops	-3.03	-1.89	-4.48	-1.3	-1.25	-0.92	-0.34	-0.34	-0.55	-0.85	-6	-0.76	-1.73	-2.12	-0.68
Diluted EPS, GAAP	-3.03	-1.89	-4.48	-1.36	-1.35	-0.93	-0.34	-0.34	-0.55	-1.94	-6.18	-0.93	-2.21	-2.49	1.4
Diluted EPS from Cont Ops	-3.03	-1.89	-4.48	-1.3	-1.25	-0.92	-0.34	-0.34	-0.55	-0.85	-6	-0.76	-1.73	-2.12	-0.68
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.62	-1.42	-1	-0.77	-0.8	-0.4	-0.16	-0.12	-0.04	-0.39	0.18	-0.04	-0.02	-0.33	-0.17
Free Cash Flow per Basic Share	-2.77	-1.47	-1.04	-0.78	-0.94	-0.48	-0.23	-0.22	-0.2	-0.64	-0.37	-0.53	-0.94	-0.76	-0.56
Cash & Equivalents per Share	1.78	0.17	0.08	0.26	0.35	- -	0.66	1.68	2.82	2.42	13.69	10.68	9.37	5.08	8.21
Book Value per Share	-23.14	-19.65	-19.68	-18.15	-14.38	-8.69	-5.72	-5	-4.77	-4.98	-10.18	-11.08	-13.18	-15.34	-13.76
Tangible Book Value per Share	1.29	-0.69	-0.57	-0.1	0.39	0.4	0.77	1.36	3.3	0.54	6.17	3.99	3.28	4.04	5.99

Cryoport, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)