Empery Digital Inc.

EMPD

EMPDEmpery Digital Inc. US flag

NASDAQ Global Market

3.52

USD

+0.03

- -

98.95MMarket Cap

Profitability (USD)

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 (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-487.01	-183.32	-200.98	-321.03	-79.25
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	-2,241.13	-195	-249.31	-351.57	-37.19
EBITDA Margin (%)	- -	-8,599.06	-678.96	-894.63	-625.05	-3,088.5
Operating Margin (%)	- -	-8,729.54	-705.21	-913.61	-644.11	-3,161.23
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-8,940.15	-752.97	-1,382.13	-1,108.43	-15,790.61
Profit Margin (%)	- -	-8,940.15	-752.97	-1,382.13	-1,142.48	-15,390.36
Net Income to Common Margin (%)	- -	-8,940.15	-752.97	-1,382.13	-1,142.48	-15,390.36
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

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	1	2	19	31	1	101
ST Debt	- -	- -	18	31	- -	50
LT Debt	1	2	1	1	- -	50
Total Debt/EBITDA	- -	-0.06	-0.61	-1.08	-0.03	-3.34
Net Debt/EBITDA	- -	0.14	-0.21	-0.76	0.09	-3.02
Total Debt/EBIT	- -	-0.06	-0.59	-1.05	-0.03	-3.27
Net Debt/EBIT	- -	0.14	-0.2	-0.75	0.08	-2.95
EBITDA to Interest Expense	- -	-423.01	-13.66	-5.87	-38.68	-13.36
EBITDA-CapEx/Interest Expense	- -	-432.19	-14.02	-6.06	-39.16	-213.84
EBIT to Interest Expense	- -	-429.42	-14.19	-6	-39.86	-13.68
Interest Expense	- -	- -	2	5	1	2
Common Equity/Total Assets	-74.13	-283.77	-333.26	-545.98	-2,671.11	-84.95
Long-Term Debt/Equity (%)	- -	29.13	187.89	- -	882.6	18.73
Long-Term Debt/Capital (%)	-122.53	-4.69	-2.1	-0.94	-0.22	-23.38
Long-Term Debt/Total Assets (%)	36.34	12.56	5.25	3.82	5.78	13.54
Total Debt/Equity (%)	-72.21	36.64	2,985.24	-160	1,989.37	37.39
Total Debt/Capital (%)	-149.96	-5.89	-33.39	-35.13	-0.49	-46.66
Total Debt/Total Assets (%)	44.47	15.79	83.42	141.95	13.02	27.03
Net Debt to Equity	40.98	-87.02	1,013.51	-113.34	-5,293.93	33.77
Net Debt/Capital (%)	43.09	12.26	-9.5	-22.85	1.29	-40.46
EBITDA	- -	-39	-31	-29	-25	-30
EBITDA-CapEx	- -	-39	-32	-30	-25	-482
Operating Income (Loss)	- -	-39	-32	-30	-26	-31

Liquidity (USD)

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	0.23	0.86	0.53	0.2	0.47	0.21
Current Ratio	0.28	1.68	0.97	0.48	1.09	0.27
Quick Ratio	0.23	0.86	0.57	0.2	0.49	0.21
CFO/Avg Current Liab	- -	-5.49	-2.46	-0.96	-0.7	-0.62
Common Equity/Total Assets	-74.13	-283.77	-333.26	-545.98	-2,671.11	-84.95
Long-Term Debt/Equity (%)	- -	29.13	187.89	- -	882.6	18.73
Long-Term Debt/Capital (%)	-122.53	-4.69	-2.1	-0.94	-0.22	-23.38
Long-Term Debt/Total Assets (%)	36.34	12.56	5.25	3.82	5.78	13.54
Total Debt/Equity (%)	-72.21	36.64	2,985.24	-160	1,989.37	37.39
Total Debt/Capital (%)	-149.96	-5.89	-33.39	-35.13	-0.49	-46.66
Total Debt/Total Assets (%)	44.47	15.79	83.42	141.95	13.02	27.03
CFO/Total Liabilities	- -	-290.39	-152.31	-70.81	-259.27	-17.29
CFO/CapEx	- -	-28.83	-42.09	-31.13	-51.39	-0.04
Altman's Z-Score	-2.15	1.02	-8.52	-13.03	-50.27	-1.91

Working Capital (USD)

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	- -	35.08	10.21	6.11	27.33	4.87
Days Sales Outstanding	- -	10.4	35.75	59.78	13.36	74.94
Inventory Turnover	- -	9.51	3.42	1.56	3.45	1.5
Days Inventory Outstanding	- -	38.37	106.88	234.22	105.81	243.69
Accounts Payable Turnover	- -	16.56	13.53	15.76	17.21	0.38
Accounts Payable Turnover Days	- -	22.04	26.98	23.16	21.2	970.07
Cash Conversion Cycle	- -	26.73	115.65	270.84	97.96	-651.44
Inventory to Cash Days	- -	-27.96	-71.13	-174.43	-92.45	-168.75
Inventories	- -	2	6	9	1	- -
Raw Materials	- -	2	3	7	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	2	2	1	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	- -	187	23	5	1	84
- Cash & Cash Equivalents	1	6	11	8	2	9
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	1	2	19	31	1	101
Enterprise Value	- -	183	31	28	- -	174
Total Capital	-1	-39	-57	-89	-166	-216
Total Debt/Capital (%)	-149.96	-5.89	-33.39	-35.13	-0.49	-46.66
Total Debt / EV	2.86	0.01	0.61	1.12	-28.1	0.58
EV/Sales	- -	408.54	6.87	8.58	- -	178.58
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	0.4
Diluted Market Cap	- -	187	23	5	1	84
Diluted Enterprise Value	- -	183	31	28	- -	176
EV per Share	- -	15,280,125	1,952,529.38	174,920.94	- -	9.42
TTM Sales	- -	- -	5	3	4	1
TTM EBITDA	- -	-39	-31	-29	-25	-30
TTM Operating Income	- -	-39	-32	-30	-26	-31
TTM Cash Flow to Firm	- -	-24	-31	-25	-15	-16
TTM Free Cash Flow to Firm	- -	-23	-31	-24	-15	436

Multiples (USD)

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	- -	-8	-0.71	-0.16	-0.09	0.19
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	183	31	28	- -	174
Low Price	- -	9,950,400	1,310,400	19,008	27.92	4.03
EV/Sales	- -	408.54	6.87	8.58	- -	178.58
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-5.04	-1.51	-4.09	-3.74	-1.12
Price/Earnings High	- -	-7.73	-7.83	-10.22	-42.89	-9.95
Price/Earnings Low	- -	-2.98	-0.61	-0.07	-0.02	-0.5
Price/Book Value	- -	-4.5	-0.31	-0.04	-0.01	-0.27
Price/Book Value Average	- -	-4.87	-0.68	-1.53	-1.02	-0.53
Price/Book Value High	- -	-7.48	-3.54	-3.81	-11.74	-4.72
Price/Book Value Low	- -	-2.88	-0.28	-0.03	-0.01	-0.24
Price/Tangible Book Value	- -	29.69	36.98	-0.23	54.02	0.59
Price/Tangible Book Value Average	- -	32.18	81.9	-9.4	6,785.36	1.18
Price/Tangible Book Value High	- -	49.37	425.87	-23.47	77,873.36	10.5
Price/Tangible Book Value Low	- -	18.99	33.32	-0.15	43.14	0.52
Price/Sales	- -	415.81	5.12	1.4	0.34	86.63
Price/Sales Average	- -	450.74	11.33	56.59	42.69	172.32
Price/Sales High	- -	691.48	58.93	141.31	489.96	1,531.74
Price/Sales Low	- -	266.04	4.61	0.93	0.27	76.4
Price/Cash Flow	- -	-7.72	-0.69	-0.15	-0.08	-4.73
Price/Cash Flow Average	- -	-8.37	-1.53	-6.24	-10.6	-9.41
Price/Cash Flow High	- -	-12.85	-7.96	-15.58	-121.7	-83.67
Price/Cash Flow Low	- -	-4.94	-0.62	-0.1	-0.07	-4.17
Price/Free Cash Flow Average	- -	-8.67	-1.57	-6.45	-10.81	0.39
Price/Free Cash Flow High	- -	-13.31	-8.16	-16.1	-124.11	3.44
Price/Free Cash Flow Low	- -	-5.12	-0.64	-0.11	-0.07	0.17
EV/Sales Average	- -	443.47	13.09	63.77	42.34	266.37
EV/Sales High	- -	684.21	60.69	148.49	489.61	1,625.79
EV/Sales Low	- -	258.77	6.36	8.12	- -	170.45
EV/EBITDA Average	- -	-5.16	-1.93	-7.13	-6.77	-8.62
EV/EBITDA High	- -	-7.96	-8.94	-16.6	-78.33	-52.64
EV/EBITDA Low	- -	-3.01	-0.94	-0.91	0.01	-5.52
EV/EBIT Average	- -	-5.08	-1.86	-6.98	-6.57	-8.43
EV/EBIT High	- -	-7.84	-8.61	-16.25	-76.01	-51.43
EV/EBIT Low	- -	-2.96	-0.9	-0.89	0.01	-5.39
Last Price	- -	15,552,000	1,454,400	28,512	34.96	4.57
High Price	- -	25,862,400	16,747,200	2,880,000	50,400	80.8
Enterprise Value Average	- -	199	60	208	169	260
Enterprise Value High	- -	307	276	484	1,950	1,585
Enterprise Value Low	- -	116	29	26	- -	166

Profitability (USD)

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 (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-487.01	-183.32	-200.98	-321.03	-79.25
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	-2,241.13	-195	-249.31	-351.57	-37.19
EBITDA Margin (%)	- -	-8,599.06	-678.96	-894.63	-625.05	-3,088.5
Operating Margin (%)	- -	-8,729.54	-705.21	-913.61	-644.11	-3,161.23
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-8,940.15	-752.97	-1,382.13	-1,108.43	-15,790.61
Profit Margin (%)	- -	-8,940.15	-752.97	-1,382.13	-1,142.48	-15,390.36
Net Income to Common Margin (%)	- -	-8,940.15	-752.97	-1,382.13	-1,142.48	-15,390.36
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

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	1	2	19	31	1	101
ST Debt	- -	- -	18	31	- -	50
LT Debt	1	2	1	1	- -	50
Total Debt/EBITDA	- -	-0.06	-0.61	-1.08	-0.03	-3.34
Net Debt/EBITDA	- -	0.14	-0.21	-0.76	0.09	-3.02
Total Debt/EBIT	- -	-0.06	-0.59	-1.05	-0.03	-3.27
Net Debt/EBIT	- -	0.14	-0.2	-0.75	0.08	-2.95
EBITDA to Interest Expense	- -	-423.01	-13.66	-5.87	-38.68	-13.36
EBITDA-CapEx/Interest Expense	- -	-432.19	-14.02	-6.06	-39.16	-213.84
EBIT to Interest Expense	- -	-429.42	-14.19	-6	-39.86	-13.68
Interest Expense	- -	- -	2	5	1	2
Common Equity/Total Assets	-74.13	-283.77	-333.26	-545.98	-2,671.11	-84.95
Long-Term Debt/Equity (%)	- -	29.13	187.89	- -	882.6	18.73
Long-Term Debt/Capital (%)	-122.53	-4.69	-2.1	-0.94	-0.22	-23.38
Long-Term Debt/Total Assets (%)	36.34	12.56	5.25	3.82	5.78	13.54
Total Debt/Equity (%)	-72.21	36.64	2,985.24	-160	1,989.37	37.39
Total Debt/Capital (%)	-149.96	-5.89	-33.39	-35.13	-0.49	-46.66
Total Debt/Total Assets (%)	44.47	15.79	83.42	141.95	13.02	27.03
Net Debt to Equity	40.98	-87.02	1,013.51	-113.34	-5,293.93	33.77
Net Debt/Capital (%)	43.09	12.26	-9.5	-22.85	1.29	-40.46
EBITDA	- -	-39	-31	-29	-25	-30
EBITDA-CapEx	- -	-39	-32	-30	-25	-482
Operating Income (Loss)	- -	-39	-32	-30	-26	-31

Liquidity (USD)

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	0.23	0.86	0.53	0.2	0.47	0.21
Current Ratio	0.28	1.68	0.97	0.48	1.09	0.27
Quick Ratio	0.23	0.86	0.57	0.2	0.49	0.21
CFO/Avg Current Liab	- -	-5.49	-2.46	-0.96	-0.7	-0.62
Common Equity/Total Assets	-74.13	-283.77	-333.26	-545.98	-2,671.11	-84.95
Long-Term Debt/Equity (%)	- -	29.13	187.89	- -	882.6	18.73
Long-Term Debt/Capital (%)	-122.53	-4.69	-2.1	-0.94	-0.22	-23.38
Long-Term Debt/Total Assets (%)	36.34	12.56	5.25	3.82	5.78	13.54
Total Debt/Equity (%)	-72.21	36.64	2,985.24	-160	1,989.37	37.39
Total Debt/Capital (%)	-149.96	-5.89	-33.39	-35.13	-0.49	-46.66
Total Debt/Total Assets (%)	44.47	15.79	83.42	141.95	13.02	27.03
CFO/Total Liabilities	- -	-290.39	-152.31	-70.81	-259.27	-17.29
CFO/CapEx	- -	-28.83	-42.09	-31.13	-51.39	-0.04
Altman's Z-Score	-2.15	1.02	-8.52	-13.03	-50.27	-1.91

Working Capital (USD)

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	- -	35.08	10.21	6.11	27.33	4.87
Days Sales Outstanding	- -	10.4	35.75	59.78	13.36	74.94
Inventory Turnover	- -	9.51	3.42	1.56	3.45	1.5
Days Inventory Outstanding	- -	38.37	106.88	234.22	105.81	243.69
Accounts Payable Turnover	- -	16.56	13.53	15.76	17.21	0.38
Accounts Payable Turnover Days	- -	22.04	26.98	23.16	21.2	970.07
Cash Conversion Cycle	- -	26.73	115.65	270.84	97.96	-651.44
Inventory to Cash Days	- -	-27.96	-71.13	-174.43	-92.45	-168.75
Inventories	- -	2	6	9	1	- -
Raw Materials	- -	2	3	7	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	2	2	1	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	- -	187	23	5	1	84
- Cash & Cash Equivalents	1	6	11	8	2	9
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	1	2	19	31	1	101
Enterprise Value	- -	183	31	28	- -	174
Total Capital	-1	-39	-57	-89	-166	-216
Total Debt/Capital (%)	-149.96	-5.89	-33.39	-35.13	-0.49	-46.66
Total Debt / EV	2.86	0.01	0.61	1.12	-28.1	0.58
EV/Sales	- -	408.54	6.87	8.58	- -	178.58
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	0.4
Diluted Market Cap	- -	187	23	5	1	84
Diluted Enterprise Value	- -	183	31	28	- -	176
EV per Share	- -	15,280,125	1,952,529.38	174,920.94	- -	9.42
TTM Sales	- -	- -	5	3	4	1
TTM EBITDA	- -	-39	-31	-29	-25	-30
TTM Operating Income	- -	-39	-32	-30	-26	-31
TTM Cash Flow to Firm	- -	-24	-31	-25	-15	-16
TTM Free Cash Flow to Firm	- -	-23	-31	-24	-15	436

Multiples (USD)

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	- -	-8	-0.71	-0.16	-0.09	0.19
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	183	31	28	- -	174
Low Price	- -	9,950,400	1,310,400	19,008	27.92	4.03
EV/Sales	- -	408.54	6.87	8.58	- -	178.58
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-5.04	-1.51	-4.09	-3.74	-1.12
Price/Earnings High	- -	-7.73	-7.83	-10.22	-42.89	-9.95
Price/Earnings Low	- -	-2.98	-0.61	-0.07	-0.02	-0.5
Price/Book Value	- -	-4.5	-0.31	-0.04	-0.01	-0.27
Price/Book Value Average	- -	-4.87	-0.68	-1.53	-1.02	-0.53
Price/Book Value High	- -	-7.48	-3.54	-3.81	-11.74	-4.72
Price/Book Value Low	- -	-2.88	-0.28	-0.03	-0.01	-0.24
Price/Tangible Book Value	- -	29.69	36.98	-0.23	54.02	0.59
Price/Tangible Book Value Average	- -	32.18	81.9	-9.4	6,785.36	1.18
Price/Tangible Book Value High	- -	49.37	425.87	-23.47	77,873.36	10.5
Price/Tangible Book Value Low	- -	18.99	33.32	-0.15	43.14	0.52
Price/Sales	- -	415.81	5.12	1.4	0.34	86.63
Price/Sales Average	- -	450.74	11.33	56.59	42.69	172.32
Price/Sales High	- -	691.48	58.93	141.31	489.96	1,531.74
Price/Sales Low	- -	266.04	4.61	0.93	0.27	76.4
Price/Cash Flow	- -	-7.72	-0.69	-0.15	-0.08	-4.73
Price/Cash Flow Average	- -	-8.37	-1.53	-6.24	-10.6	-9.41
Price/Cash Flow High	- -	-12.85	-7.96	-15.58	-121.7	-83.67
Price/Cash Flow Low	- -	-4.94	-0.62	-0.1	-0.07	-4.17
Price/Free Cash Flow Average	- -	-8.67	-1.57	-6.45	-10.81	0.39
Price/Free Cash Flow High	- -	-13.31	-8.16	-16.1	-124.11	3.44
Price/Free Cash Flow Low	- -	-5.12	-0.64	-0.11	-0.07	0.17
EV/Sales Average	- -	443.47	13.09	63.77	42.34	266.37
EV/Sales High	- -	684.21	60.69	148.49	489.61	1,625.79
EV/Sales Low	- -	258.77	6.36	8.12	- -	170.45
EV/EBITDA Average	- -	-5.16	-1.93	-7.13	-6.77	-8.62
EV/EBITDA High	- -	-7.96	-8.94	-16.6	-78.33	-52.64
EV/EBITDA Low	- -	-3.01	-0.94	-0.91	0.01	-5.52
EV/EBIT Average	- -	-5.08	-1.86	-6.98	-6.57	-8.43
EV/EBIT High	- -	-7.84	-8.61	-16.25	-76.01	-51.43
EV/EBIT Low	- -	-2.96	-0.9	-0.89	0.01	-5.39
Last Price	- -	15,552,000	1,454,400	28,512	34.96	4.57
High Price	- -	25,862,400	16,747,200	2,880,000	50,400	80.8
Enterprise Value Average	- -	199	60	208	169	260
Enterprise Value High	- -	307	276	484	1,950	1,585
Enterprise Value Low	- -	116	29	26	- -	166

Shares Outstanding	- -	- -	- -	- -	- -	34
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	18
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	18
Revenue per Share	- -	37,401.58	284,167.88	20,381.18	102.87	0.05
EBITDA per Share	- -	-3,216,185.5	-1,929,384.69	-182,336.05	-642.96	-1.63
Operating Income per Share	- -	-3,264,987.5	-2,003,976.56	-186,204.68	-662.56	-1.67
Basic EPS, GAAP	- -	-3,343,759.08	-2,139,712.81	-281,695.07	-1,175.22	-8.12
Basic EPS from Cont Ops	- -	-3,343,759.08	-2,139,712.81	-281,695.07	-1,140.2	-8.04
Diluted EPS, GAAP	- -	-3,343,759.08	-2,139,712.81	-281,695.07	-1,175.22	-8.12
Diluted EPS from Cont Ops	- -	-3,343,759.08	-2,139,712.81	-281,695.07	-1,140.2	-8.04
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-2,013,377.17	-2,102,953.06	-184,800.58	-414.14	-0.97
Free Cash Flow per Basic Share	- -	-2,083,213	-2,152,916.31	-190,736.34	-422.2	-25.41
Cash & Equivalents per Share	- -	464,349.92	686,662	49,895.91	56.64	0.6
Book Value per Share	- -	-3,458,282.83	-4,733,432.88	-755,038.36	-4,294.81	-17.12
Tangible Book Value per Share	- -	523,849.67	39,325	-122,693.88	0.65	7.7

Empery Digital Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)