Battleshares TSLA vs F ETF Financial Ratios — ELON Stock

Profitability (USD)

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	0.9	2.41	-9.39	-12.46	-7.47	-13.67	-18.31	-20.2	-8.75	-9.31	-15.33	-27.38	-24.13	-11.57	-14.35
Return on Capital (%)	-2.72	-7.95	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	0.11	1.62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	55.94	56.23	55.56	58.19	36.53	38.4	42.68	44	42.92	42.13	50.09	56.58	57.41	55.84	55.74
EBITDA Margin (%)	5.01	7.86	-27.72	-44.54	-10.95	-14.66	-23.35	-20.81	-3.38	-2.6	-11.17	-18.3	-7.18	-12.21	-11.68
Operating Margin (%)	0.24	3.38	-33.31	-52.22	-14.38	-20.18	-29.61	-26.87	-7.16	-7.51	-15.84	-26.95	-11.73	-13.72	-13.11
Incremental Operating Margin (%)	302.48	-41.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2.11	5.33	-26.29	-42.06	-10.22	-19.05	-31.25	-27.93	-8.1	-9.67	-21.02	-39.78	-33.97	-12.11	-14.69
Profit Margin (%)	1.61	4.8	-26.49	-42.67	-10.55	-19.27	-31	-28.2	-8.31	-9.56	-20.44	-62.83	-34.1	-12.67	-14.6
Net Income to Common Margin (%)	1.61	4.8	-26.49	-42.67	-10.55	-19.27	-31	-28.2	-8.31	-9.56	-20.44	-62.83	-34.1	-12.67	-14.6
Effective Tax Rate (%)	24.03	10	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Total Debt	- -	- -	- -	- -	- -	27	25	24	22	20	18	16	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	1	2	2	2	2	2	2	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	25	24	22	20	18	16	14	- -	- -	- -
Total Debt/EBITDA	0.08	- -	- -	- -	- -	-1.36	-1.05	-1.03	-4.17	-5.81	-1.89	-2.27	- -	- -	- -
Net Debt/EBITDA	-3.15	-4.11	2.86	1.47	5.05	1.84	0.71	0.33	3.34	5.41	1.52	1.88	2.76	2.48	1.96
Total Debt/EBIT	1.77	- -	- -	- -	- -	-0.99	-0.83	-0.8	-1.97	-2.01	-1.33	-1.54	- -	- -	- -
Net Debt/EBIT	-67.15	-9.55	2.38	1.25	3.85	1.34	0.56	0.26	1.58	1.88	1.07	1.28	1.69	2.21	1.75
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-14.23	-14.7	-3.6	-2.03	-4.97	-6.44	-7.2	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-14.23	-14.7	-3.6	-2.03	-4.97	-6.44	-7.2	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-18.04	-18.98	-7.64	-5.85	-7.05	-9.49	-11.76	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	2	2	1	2	2	1	- -	- -	- -
Common Equity/Total Assets	-32.32	-28.55	-42.69	-55.07	-63.88	-82.81	-112.91	-149.04	-151.58	-196.44	-245.34	-397.37	-784.2	-921.15	-975.79
Long-Term Debt/Equity (%)	0.24	- -	- -	- -	- -	19.12	20.53	23.47	22.66	21.7	23.43	31.64	- -	- -	- -
Long-Term Debt/Capital (%)	-0.71	- -	- -	- -	- -	-19.99	-14.85	-11.42	-9.71	-8.23	-6.6	-5.09	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.23	- -	- -	- -	- -	13.66	14.47	15.16	13.31	14.71	15.01	19.07	- -	- -	- -
Total Debt/Equity (%)	0.24	- -	- -	- -	- -	20.21	21.9	25.31	24.76	24.16	26.75	37.34	- -	- -	- -
Total Debt/Capital (%)	-0.71	- -	- -	- -	- -	-21.12	-15.84	-12.32	-10.61	-9.16	-7.53	-6.01	- -	- -	- -
Total Debt/Total Assets (%)	0.23	- -	- -	- -	- -	14.44	15.44	16.34	14.54	16.38	17.13	22.5	- -	- -	- -
Net Debt to Equity	-9.29	-16.82	-32.59	-23.89	-48.72	-27.33	-14.85	-8.17	-19.82	-22.53	-21.55	-30.9	-26.59	-39.72	-33.17
Net Debt/Capital (%)	21.36	35.71	41.39	25.71	38.22	22.02	9.69	3.82	7.83	7.87	5.72	4.74	2.52	3.14	2.31
EBITDA	6	9	-21	-26	-15	-20	-24	-23	-5	-3	-10	-7	-3	-4	-4
EBITDA-CapEx	-1	6	-23	-30	-23	-24	-24	-23	-5	-3	-10	-7	-3	-4	-4
Operating Income (Loss)	- -	4	-25	-30	-20	-27	-31	-30	-11	-10	-14	-10	-5	-4	-4

Liquidity (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Cash Ratio	11.4	13.33	11.41	3.23	3.17	3.4	3.49	2.31	1.44	3.07	2.72	3.33	3.03	3.05	2.28
Current Ratio	13.64	15.41	12.63	4.45	4.85	5.24	5.19	3.76	2.84	4.6	3.69	4.08	4.09	4.06	3.26
Quick Ratio	12.98	14.76	12.22	3.59	4.16	4.31	4.42	3.2	2.31	3.85	3.21	3.64	3.5	3.45	2.58
CFO/Avg Current Liab	1.89	1.08	-0.36	-0.79	-0.43	-0.12	-0.24	-0.36	-0.01	0.18	-0.05	-0.63	-0.37	-0.37	-0.27
Common Equity/Total Assets	-32.32	-28.55	-42.69	-55.07	-63.88	-82.81	-112.91	-149.04	-151.58	-196.44	-245.34	-397.37	-784.2	-921.15	-975.79
Long-Term Debt/Equity (%)	0.24	- -	- -	- -	- -	19.12	20.53	23.47	22.66	21.7	23.43	31.64	- -	- -	- -
Long-Term Debt/Capital (%)	-0.71	- -	- -	- -	- -	-19.99	-14.85	-11.42	-9.71	-8.23	-6.6	-5.09	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.23	- -	- -	- -	- -	13.66	14.47	15.16	13.31	14.71	15.01	19.07	- -	- -	- -
Total Debt/Equity (%)	0.24	- -	- -	- -	- -	20.21	21.9	25.31	24.76	24.16	26.75	37.34	- -	- -	- -
Total Debt/Capital (%)	-0.71	- -	- -	- -	- -	-21.12	-15.84	-12.32	-10.61	-9.16	-7.53	-6.01	- -	- -	- -
Total Debt/Total Assets (%)	0.23	- -	- -	- -	- -	14.44	15.44	16.34	14.54	16.38	17.13	22.5	- -	- -	- -
CFO/Total Liabilities	179.42	103.84	-31.47	-52.03	-43.04	-6.62	-11.99	-17.81	-0.36	13.57	-2.83	-37.96	-44.5	-36.73	-23.05
CFO/CapEx	3.64	6	-2.19	-4.4	-1.94	-0.77	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	203.88	162.32	129.99	47.56	136.24	37.3	57.28	47.58	18.86	14.43	11.96	10.2	-8.19	-10.35	-11.07

Working Capital (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Accounts Receivable Turnover	5.49	5.88	5.27	4.6	5.81	4.71	4.6	4.77	5.19	5.26	6.57	5.35	9.73	9.19	11.04
Days Sales Outstanding	66.48	62.05	69.31	79.42	62.86	77.53	79.43	76.59	70.34	69.37	55.6	68.18	37.52	39.7	33.06
Inventory Turnover	7.49	8.37	7.5	3.28	6.88	5.41	4.31	6.24	8.88	6.79	4.73	3.47	5.39	5.24	4.82
Days Inventory Outstanding	48.72	43.58	48.68	111.25	53.02	67.47	84.61	58.52	41.1	53.77	77.13	105.13	67.75	69.71	75.79
Accounts Payable Turnover	7.74	7.91	6.73	5.9	9.07	7.2	5.99	6.82	6.37	5.7	5.19	3.01	5.5	7.05	7.32
Accounts Payable Turnover Days	47.17	46.13	54.21	61.83	40.24	50.67	60.97	53.49	57.29	64.05	70.37	121.14	66.34	51.75	49.84
Cash Conversion Cycle	68.03	59.5	63.79	128.83	75.65	94.33	103.07	81.62	54.15	59.1	62.36	52.17	38.93	57.66	59.01
Inventory to Cash Days	17.76	18.46	20.63	-31.83	9.84	10.07	-5.18	18.06	29.24	15.59	-21.53	-36.94	-30.23	-30.01	-42.74
Inventories	6	6	3	11	14	17	11	9	11	12	6	3	3	3	3
Raw Materials	2	1	- -	3	4	7	4	4	2	2	1	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	4	4	- -	8	9	10	7	5	9	10	5	3	3	2	3
Other Inventory	- -	- -	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Market Capitalization	4,464	3,453	3,162	3,159	8,234	3,312	4,708	4,215	2,049	1,045	926	740	25	21	25
- Cash & Cash Equivalents	19	36	59	37	76	38	17	8	18	19	15	13	8	10	7
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	27	25	24	22	20	18	16	- -	- -	- -
Enterprise Value	4,319	3,293	3,007	3,035	8,126	3,251	4,653	4,174	2,013	1,005	888	712	-1	-2	5
Total Capital	-69	-64	-84	-108	-123	-127	-160	-193	-208	-221	-241	-268	-298	-303	-308
Total Debt/Capital (%)	-0.71	- -	- -	- -	- -	-21.12	-15.84	-12.32	-10.61	-9.16	-7.53	-6.01	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	0.02	0.02	0.02	- -	- -	- -
EV/Sales	36.56	29.96	40.4	52.99	59.07	24.25	45.03	37.59	12.86	7.5	10.3	18.39	- -	- -	0.14
EV/EBITDA	729.38	381.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	15,537.29	885.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	182.33	246.71	- -	- -	- -	- -	- -	- -	1,571.17	140.58	996.13	- -	- -	- -	- -
EV/Free Cash Flow to Firm	143.07	211.48	- -	- -	- -	3,058.61	- -	- -	1,571.17	140.58	996.13	- -	- -	- -	- -
Diluted Market Cap	4,544	3,461	3,162	3,159	8,234	3,312	4,708	4,215	2,049	1,045	926	740	25	21	25
Diluted Enterprise Value	4,526	3,425	3,102	3,122	8,157	3,301	4,716	4,231	2,054	1,048	931	743	17	11	18
EV per Share	1,077.96	804.81	744.74	768.56	2,037.13	800.11	1,142.56	1,009.13	478.3	235.62	206.03	163.75	- -	- -	1.01
TTM Sales	118	110	74	57	138	134	103	111	156	134	86	39	39	32	32
TTM EBITDA	6	9	-21	-26	-15	-20	-24	-23	-5	-3	-10	-7	-3	-4	-4
TTM Operating Income	- -	4	-25	-30	-20	-27	-31	-30	-11	-10	-14	-10	-5	-4	-4
TTM Cash Flow to Firm	24	13	-5	-21	-16	-4	-4	-8	1	7	1	-10	-4	-3	-2
TTM Free Cash Flow to Firm	30	16	-3	-16	-8	1	-4	-8	1	7	1	-10	-4	-3	-2

Multiples (USD)

API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Price/Free Cash Flow	150.52	222.26	-1,262.08	-197.92	-1,085.35	3,115.55	-809.16	-458.91	-9,108.63	193.58	-858.65	-68.44	-6.12	-6.88	-11.11
EV/EBIT	15,537.29	885.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	4,319	3,293	3,007	3,035	8,126	3,251	4,653	4,174	2,013	1,005	888	712	-1	-2	5
Low Price	101.5	60.4	59.6	69.2	71.9	49.2	51.3	68.5	43.9	21	19.9	16.7	4.8	4.17	4.26
EV/Sales	36.56	29.96	40.4	52.99	59.07	24.25	45.03	37.59	12.86	7.5	10.3	18.39	- -	- -	0.14
EV/EBITDA	729.38	381.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	2,353.08	655.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	2,671.32	734.76	-153.16	-134.26	-471.25	-182.45	-119.88	-114.69	-264.98	-127.17	-56.54	-43.23	-26.96	-5.58	-5.11
Price/Earnings High	3,956.31	98.18	-19.88	-15.35	-89.31	-35.38	-19.55	-15.97	-34.69	-21.1	-7.27	-7.47	-5.66	-7.23	-6.95
Price/Earnings Low	214.4	46.88	-12.2	-11.18	-19.76	-7.74	-6.52	-9.05	-14.21	-6.99	-4.87	-2.99	-1.6	-4.49	-4.11
Price/Book Value	-64.49	-54.02	-37.79	-29.22	-66.97	-21.56	-25.36	-19.43	-8.91	-4.3	-3.56	-2.6	-0.08	-0.07	-0.08
Price/Book Value Average	-73.21	-60.59	-36.1	-30.36	-55.63	-30.68	-20.68	-16.55	-14.98	-6.71	-3.82	-3.7	-1.2	-0.08	-0.08
Price/Book Value High	-108.43	-8.1	-4.69	-3.47	-10.54	-5.95	-3.37	-2.31	-1.96	-1.11	-0.49	-0.64	-0.25	-0.1	-0.1
Price/Book Value Low	-5.88	-3.87	-2.88	-2.53	-2.33	-1.3	-1.13	-1.31	-0.8	-0.37	-0.33	-0.26	-0.07	-0.06	-0.06
Price/Tangible Book Value	23.16	17.04	17.44	21.3	55.8	26.68	43.83	49.2	25.34	13.84	15.55	20.64	0.9	0.88	1.17
Price/Tangible Book Value Average	26.29	19.11	16.66	22.13	46.35	37.96	35.76	41.92	42.59	21.59	16.71	29.36	12.86	0.97	1.12
Price/Tangible Book Value High	38.93	2.55	2.16	2.53	8.78	7.36	5.83	5.84	5.58	3.58	2.15	5.08	2.7	1.25	1.52
Price/Tangible Book Value Low	2.11	1.22	1.33	1.84	1.94	1.61	1.95	3.31	2.28	1.19	1.44	2.03	0.76	0.78	0.9
Price/Sales	37.78	31.42	42.48	55.15	59.85	24.71	45.56	37.96	13.1	7.8	10.75	19.09	0.64	0.64	0.78
Price/Sales Average	42.89	35.24	40.58	57.29	49.71	35.16	37.16	32.34	22.01	12.16	11.56	27.16	9.19	0.71	0.75
Price/Sales High	63.52	4.71	5.27	6.55	9.42	6.82	6.06	4.5	2.88	2.02	1.49	4.7	1.93	0.92	1.02
Price/Sales Low	3.44	2.25	3.23	4.77	2.08	1.49	2.02	2.55	1.18	0.67	1	1.88	0.55	0.57	0.6
Price/Cash Flow	188.43	258.73	-686.69	-152.92	-526.47	-944.35	-809.16	-458.91	-9,108.63	193.58	-858.65	-68.44	-6.12	-6.88	-11.11
Price/Cash Flow Average	213.91	290.2	-655.99	-158.85	-437.29	-1,343.87	-660.05	-390.98	-15,309.7	301.98	-922.77	-97.36	-87.85	-7.58	-10.62
Price/Cash Flow High	316.81	38.78	-85.16	-18.16	-82.87	-260.59	-107.65	-54.45	-2,004.27	50.09	-118.61	-16.83	-18.46	-9.81	-14.45
Price/Cash Flow Low	17.17	18.52	-52.27	-13.23	-18.34	-57.01	-35.91	-30.85	-821.09	16.59	-79.47	-6.72	-5.21	-6.1	-8.55
Price/Free Cash Flow Average	170.88	249.3	-1,205.66	-205.59	-901.5	4,433.62	-660.05	-390.98	-15,309.7	301.98	-922.77	-97.36	-87.85	-7.58	-10.62
Price/Free Cash Flow High	253.08	33.31	-156.51	-23.5	-170.85	859.74	-107.65	-54.45	-2,004.27	50.09	-118.61	-16.83	-18.46	-9.81	-14.45
Price/Free Cash Flow Low	13.71	15.91	-96.07	-17.12	-37.81	188.08	-35.91	-30.85	-821.09	16.59	-79.47	-6.72	-5.21	-6.1	-8.55
EV/Sales Average	42.74	34.92	39.78	56.64	49.16	35.08	37.24	32.49	22.04	12.19	11.61	27.24	9	0.41	0.52
EV/Sales High	63.37	4.39	4.47	5.9	8.87	6.74	6.14	4.65	2.91	2.04	1.54	4.77	1.74	0.62	0.79
EV/Sales Low	3.29	1.93	2.44	4.12	1.53	1.41	2.1	2.7	1.21	0.69	1.05	1.95	0.35	0.27	0.38
EV/EBITDA Average	852.64	444.23	-143.55	-127.16	-449.05	-239.3	-159.5	-156.09	-652.25	-468.46	-103.86	-148.87	-125.43	-3.38	-4.49
EV/EBITDA High	1,264.26	55.8	-16.14	-13.24	-81.01	-45.96	-26.3	-22.34	-86.11	-78.42	-13.74	-26.09	-24.24	-5.08	-6.8
EV/EBITDA Low	65.61	24.49	-8.8	-9.24	-13.99	-9.62	-9	-12.96	-35.77	-26.54	-9.36	-10.68	-4.93	-2.25	-3.25
EV/EBIT Average	18,163.02	1,032.31	-119.45	-108.47	-341.95	-173.8	-125.78	-120.92	-307.71	-162.25	-73.27	-101.09	-76.74	-3.01	-4
EV/EBIT High	26,931.42	129.67	-13.43	-11.29	-61.69	-33.38	-20.74	-17.3	-40.63	-27.16	-9.69	-17.71	-14.83	-4.52	-6.05
EV/EBIT Low	1,397.61	56.92	-7.32	-7.89	-10.66	-6.99	-7.1	-10.04	-16.87	-9.19	-6.6	-7.25	-3.02	-2	-2.89
Last Price	1,114	844	783	800	2,064	815	1,156	1,019	487	245	215	170	5.64	4.7	5.54
High Price	1,873	126.5	97.1	95	324.9	224.9	153.8	120.9	107.16	63.4	29.7	41.8	17	6.7	7.2
Enterprise Value Average	5,049	3,838	2,961	3,244	6,763	4,702	3,848	3,607	3,449	1,633	1,000	1,055	349	13	17
Enterprise Value High	7,487	482	333	338	1,220	903	635	516	455	273	132	185	68	20	25
Enterprise Value Low	389	212	182	236	211	189	217	299	189	93	90	76	14	9	12

Shares Outstanding	4	4	4	4	4	4	4	4	4	4	4	4	4	4	5
Diluted Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Basic Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Revenue per Share	29.49	26.86	18.43	14.51	34.49	32.99	25.38	26.84	37.19	31.42	19.99	8.9	8.8	7.32	7.09
EBITDA per Share	1.48	2.11	-5.11	-6.46	-3.78	-4.84	-5.92	-5.59	-1.26	-0.82	-2.23	-1.63	-0.63	-0.89	-0.83
Operating Income per Share	0.07	0.91	-6.14	-7.57	-4.96	-6.66	-7.51	-7.21	-2.66	-2.36	-3.17	-2.4	-1.03	-1	-0.93
Basic EPS, GAAP	0.47	1.29	-4.88	-6.19	-3.64	-6.36	-7.87	-7.57	-3.09	-3.01	-4.09	-5.59	-3	-0.93	-1.04
Basic EPS from Cont Ops	0.47	1.29	-4.88	-6.19	-3.64	-6.36	-7.87	-7.57	-3.09	-3.09	-4.27	-3.59	-3	-0.93	-1.04
Diluted EPS, GAAP	0.47	1.29	-4.88	-6.19	-3.64	-6.36	-7.87	-7.57	-3.09	-3.01	-4.09	-5.59	-3	-0.93	-1.04
Diluted EPS from Cont Ops	0.47	1.29	-4.88	-6.19	-3.64	-6.36	-7.87	-7.57	-3.09	-3.09	-4.27	-3.59	-3	-0.93	-1.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	5.91	3.26	-1.14	-5.23	-3.92	-0.86	-1.43	-2.22	-0.05	1.27	-0.25	-2.48	-0.92	-0.68	-0.5
Free Cash Flow per Basic Share	4.29	2.72	-1.66	-6.42	-5.94	-1.99	-1.43	-2.22	-0.05	1.27	-0.25	-2.48	-0.92	-0.68	-0.5
Cash & Equivalents per Share	36.17	39.19	38.26	31.44	26.87	21.49	19.67	15.62	13.94	14.5	13.37	10.02	5.91	5.21	4.59
Book Value per Share	-17.27	-15.63	-20.72	-27.37	-30.82	-37.81	-45.59	-52.45	-54.64	-56.92	-60.42	-65.44	-67.67	-68.5	-68.93
Tangible Book Value per Share	48.11	49.54	44.9	37.56	36.99	30.55	26.37	20.71	19.22	17.71	13.83	8.24	6.29	5.36	4.74

Battleshares TSLA vs F ETF

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)