Future FinTech Group Inc. Financial Ratios — FTFT 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 (%)	22.75	24.64	13.69	7.96	2.83	-5.14	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	8.59	10.22	5.68	3.07	1.07	-1.99	-45.36	-134.05	-28.2	134.83	-25.27	-15.43	-46.11	-68.36	-10.41
Return on Capital (%)	17.9	19.94	10.26	6.6	2.5	-3.68	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	10.09	12.07	7.14	4.81	2.23	-0.66	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	32.7	32.31	34.88	29.55	30.22	26.66	16.58	-9.72	47.81	90.5	7.19	22.59	5.17	58.55	10.66
EBITDA Margin (%)	27.96	30.97	31.2	22.65	22.06	22.3	-78.11	-1,375.07	-805.41	-3,581.33	-46.26	-55.76	-42.28	-1,547.12	-883.97
Operating Margin (%)	23.73	26.48	24.65	17	13.24	6.53	-84.55	-1,375.07	-805.76	-3,603.62	-46.51	-56.81	-43.47	-1,555.31	-887.96
Incremental Operating Margin (%)	129.39	39.06	32.65	-13.1	42.75	17.68	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	22.88	25.45	22.55	13.09	9.16	2.81	-975.19	-21,352.37	-1,180.48	-8,210.92	-46.88	-56.5	-151.26	-1,595.67	-808.04
Profit Margin (%)	15.72	17.75	15.41	7.95	3.41	-15.38	-980.43	-19,129.38	-2,680.74	24,118.26	-54.27	-57.06	-155.1	-1,558.63	-120.63
Net Income to Common Margin (%)	15.72	17.75	15.41	7.95	3.41	-15.38	-980.43	-19,129.38	-2,680.74	24,118.26	-54.27	-57.06	-155.1	-1,558.63	-120.63
Effective Tax Rate (%)	26.48	26.37	26.05	33.42	53.92	165.47	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	22.75	24.64	13.69	7.96	2.83	-5.14	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	7	12	41	55	50	44	46	38	1	2	1	5	2	1	2
ST Debt	7	12	33	39	34	29	6	6	1	1	1	4	1	1	2
LT Debt	- -	- -	8	16	17	14	40	32	- -	- -	- -	1	1	- -	- -
Total Debt/EBITDA	0.29	0.37	1.68	2.45	2.63	5.72	-5.61	-3.13	-0.13	-0.12	-0.11	-0.35	-0.25	-0.03	-0.06
Net Debt/EBITDA	-2.32	-2.08	-1.03	0.86	-0.87	3.68	-2.91	-3.11	-0.1	0.61	4.23	1.69	1.78	0.13	0.02
Total Debt/EBIT	0.34	0.43	2.13	3.26	4.39	19.51	-5.19	-3.13	-0.13	-0.12	-0.11	-0.34	-0.24	-0.03	-0.06
Net Debt/EBIT	-2.73	-2.43	-1.3	1.14	-1.44	12.55	-2.69	-3.11	-0.1	0.61	4.21	1.66	1.73	0.13	0.02
EBITDA to Interest Expense	27.65	35.67	12.42	4.93	4.91	4.62	-2.66	-7.52	-14.48	-35.48	-781.93	- -	-10,283.15	-303.65	-264.14
EBITDA-CapEx/Interest Expense	18.48	24.47	-17.83	-3.99	4.84	-6.26	-2.66	-7.52	-14.57	-35.49	-998.25	- -	-10,356.75	-303.96	-264.17
EBIT to Interest Expense	23.47	30.5	9.82	3.7	2.95	1.35	-2.88	-7.52	-14.48	-35.7	-786.17	- -	-10,572.84	-305.25	-265.33
Interest Expense	1	1	2	5	4	2	3	2	1	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	40.33	42.42	40.75	36.81	39.13	38.31	-1.23	-298.75	-183.89	-780.42	-151.21	-179.09	-305.07	-616.9	-419.43
Long-Term Debt/Equity (%)	- -	- -	4.4	8.4	9.14	8.52	120.68	- -	- -	3.37	0.23	1.16	1.88	1.53	0.07
Long-Term Debt/Capital (%)	- -	- -	5.52	9.61	10.39	8.09	62.24	-22.35	- -	-0.24	-0.14	-0.51	-0.43	-0.09	-0.01
Long-Term Debt/Total Assets (%)	- -	- -	3.43	5.59	6.18	5.54	20.85	51.55	- -	1.85	0.21	0.9	1.31	0.54	0.06
Total Debt/Equity (%)	4.67	7.13	22.79	29.55	27.45	25.77	139.26	-44.16	-1.09	18.77	1.63	7.07	5.31	7.34	4.41
Total Debt/Capital (%)	8.69	11.5	28.63	33.83	31.21	24.47	71.82	-26.37	-0.46	-1.33	-0.96	-3.12	-1.22	-0.42	-0.88
Total Debt/Total Assets (%)	4.19	5.97	17.79	19.68	18.57	16.76	24.06	60.81	0.83	10.28	1.44	5.46	3.69	2.61	3.64
Net Debt to Equity	-37.85	-40.32	-13.97	10.34	-9.02	16.58	72.19	-43.87	-0.87	-92.52	-60.68	-34.23	-38.46	-33.44	-1.51
Net Debt/Capital (%)	-337.95	-276.18	-32.58	14	-14.87	15.84	40.11	-26.15	-0.37	6.11	26.08	12.85	8.05	1.88	0.3
EBITDA	23	32	25	22	19	8	-8	-12	-8	-13	-12	-13	-9	-33	-34
EBITDA-CapEx	16	22	-35	-18	19	-10	-8	-12	-8	-13	-15	-14	-9	-33	-34
Operating Income (Loss)	20	27	19	17	11	2	-9	-12	-8	-13	-12	-14	-9	-33	-34

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	3.71	2.44	1.55	0.36	0.71	0.01	0.04	- -	- -	1.36	7.26	1.46	1.04	0.21	0.29
Current Ratio	6.31	4.24	2.67	1.5	1.6	1.32	0.53	0.21	0.49	2.26	10.06	3.51	3.07	1.34	6.18
Quick Ratio	5.91	4	2.35	1.32	1.42	0.48	0.5	0.21	- -	1.38	9.65	3.05	2.55	0.78	1.69
CFO/Avg Current Liab	1.28	0.82	0.66	0.07	1.48	-0.47	0.24	-0.04	-0.06	-0.06	-2.46	-0.21	-0.87	-0.59	-0.16
Common Equity/Total Assets	40.33	42.42	40.75	36.81	39.13	38.31	-1.23	-298.75	-183.89	-780.42	-151.21	-179.09	-305.07	-616.9	-419.43
Long-Term Debt/Equity (%)	- -	- -	4.4	8.4	9.14	8.52	120.68	- -	- -	3.37	0.23	1.16	1.88	1.53	0.07
Long-Term Debt/Capital (%)	- -	- -	5.52	9.61	10.39	8.09	62.24	-22.35	- -	-0.24	-0.14	-0.51	-0.43	-0.09	-0.01
Long-Term Debt/Total Assets (%)	- -	- -	3.43	5.59	6.18	5.54	20.85	51.55	- -	1.85	0.21	0.9	1.31	0.54	0.06
Total Debt/Equity (%)	4.67	7.13	22.79	29.55	27.45	25.77	139.26	-44.16	-1.09	18.77	1.63	7.07	5.31	7.34	4.41
Total Debt/Capital (%)	8.69	11.5	28.63	33.83	31.21	24.47	71.82	-26.37	-0.46	-1.33	-0.96	-3.12	-1.22	-0.42	-0.88
Total Debt/Total Assets (%)	4.19	5.97	17.79	19.68	18.57	16.76	24.06	60.81	0.83	10.28	1.44	5.46	3.69	2.61	3.64
CFO/Total Liabilities	157.69	62.02	48.68	4.47	119.24	-37.65	15	-3.26	-4.97	-90.62	-160.82	-13.81	-85.03	-51.85	-27.29
CFO/CapEx	3.33	1.98	0.42	0.1	372.78	-1.91	- -	- -	-211.23	-2,216.39	-5.42	-2.31	-239.93	-348.44	-684.5
Altman's Z-Score	9.21	6.28	3.79	1.92	1.82	1.6	-0.26	-9.77	-3.68	10.81	17.64	0.78	-0.24	-10.87	-5.43

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	2.05	2.4	1.89	1.97	1.48	1.2	0.85	0.1	24.07	148.86	6.31	3.28	4.39	0.79	2.84
Days Sales Outstanding	178.17	152.33	193.2	185.61	246.24	304.39	427.02	3,538.28	15.16	2.45	57.83	111.29	83.07	460.98	128.39
Inventory Turnover	9.78	10.34	8.82	16.42	15.95	7.78	3.4	0.9	14.75	19.49	- -	- -	- -	- -	- -
Days Inventory Outstanding	37.32	35.31	41.37	22.23	22.88	46.91	107.44	404.35	24.75	18.73	- -	- -	- -	- -	- -
Accounts Payable Turnover	17.83	8.11	5.4	6.33	3.25	1.42	0.56	-0.09	0.08	0.25	611,814.11	10.31	9.54	0.59	1.25
Accounts Payable Turnover Days	20.47	45.01	67.58	57.63	112.34	256.53	652.84	-3,847.63	4,778.33	1,445.8	- -	35.39	38.25	613.69	292.36
Cash Conversion Cycle	195.02	142.63	166.99	150.21	156.79	94.77	-118.38	7,790.25	-4,738.42	-1,424.61	57.83	75.9	44.82	-152.72	-163.97
Inventory to Cash Days	140.86	117.02	151.82	163.38	223.36	257.48	319.58	3,133.93	-9.59	-16.28	57.83	111.29	83.07	460.98	128.39
Inventories	6	7	4	4	3	3	2	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	1	1	1	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	6	6	3	3	2	2	1	3	- -	- -	- -	- -	- -	- -	- -
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	191	211	187	104	73	104	81	52	58	286	348	107	108	26	25
- Cash & Cash Equivalents	61	78	67	25	50	1	5	- -	- -	9	50	26	17	5	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	6	7	8	5	5	35	20	5	4	- -	-1	-1	-2	-2	- -
+ Total Debt	7	12	41	55	50	44	46	38	1	2	1	5	2	1	2
Enterprise Value	143	152	170	139	78	182	143	95	63	278	296	83	90	20	24
Total Capital	77	101	145	163	161	179	64	-145	-208	-123	-138	-149	-185	-220	-222
Total Debt/Capital (%)	8.69	11.5	28.63	33.83	31.21	24.47	71.82	-26.37	-0.46	-1.33	-0.96	-3.12	-1.22	-0.42	-0.88
Total Debt / EV	0.05	0.08	0.24	0.4	0.64	0.24	0.32	0.4	0.02	0.01	- -	0.06	0.02	0.05	0.08
EV/Sales	1.7	1.48	2.15	1.4	0.9	5.28	13.64	106.88	66.66	754.91	11.83	3.47	4.16	9.57	6.31
EV/EBITDA	6.07	4.79	6.88	6.18	4.1	23.68	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	7.15	5.61	8.71	8.23	6.82	80.85	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	5.36	7.47	6.43	19.24	0.74	- -	5.34	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	4.15	5.01	1.96	2.9	0.73	- -	5.34	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	198	215	187	104	73	104	93	53	58	324	363	108	108	26	25
Diluted Enterprise Value	150	156	170	139	78	182	155	96	63	317	313	85	92	20	24
EV per Share	8,880.87	9,314.6	10,180.4	8,316.66	4,657.11	9,239.47	5,872.83	878.03	392.14	1,462.83	905.89	231.43	244.82	38.69	12.13
TTM Sales	84	102	79	99	86	34	10	1	1	- -	25	24	22	2	4
TTM EBITDA	23	32	25	22	19	8	-8	-12	-8	-13	-12	-13	-9	-33	-34
TTM Operating Income	20	27	19	17	11	2	-9	-12	-8	-13	-12	-14	-9	-33	-34
TTM Cash Flow to Firm	27	20	26	7	106	-36	27	-3	-10	-6	-17	-3	-16	-12	-2
TTM Free Cash Flow to Firm	34	30	86	48	106	-17	27	-3	-10	-6	-14	-2	-16	-12	-2

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	5.87	7.26	2.2	2.32	0.7	-6.34	3.94	-10.89	-5.71	-49.75	-25.62	-71.52	-6.9	-2.2	-9.69
EV/EBIT	7.15	5.61	8.71	8.23	6.82	80.85	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	143	152	170	139	78	182	143	95	63	278	296	83	90	20	24
Low Price	10,240	8,384	10,880	5,390.08	3,200	1,297.12	1,040	392	336	356	784.68	264	108.8	41.64	12.32
EV/Sales	1.7	1.48	2.15	1.4	0.9	5.28	13.64	106.88	66.66	754.91	11.83	3.47	4.16	9.57	6.31
EV/EBITDA	6.07	4.79	6.88	6.18	4.1	23.68	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	14.47	11.61	15.34	13.22	24.75	- -	- -	- -	- -	3.22	- -	- -	- -	- -	- -
Price/Earnings Average	23.69	9.57	18.66	19.01	39.08	-16.33	-0.62	-0.99	-4.69	2.77	-65.58	-11.98	-2.37	-1.65	-12.88
Price/Earnings High	41.81	12.87	25.41	28.59	60.05	-62.29	-1.55	-3.36	-14.46	6.4	-217.38	-31.32	-5.17	-5.59	-34.5
Price/Earnings Low	12.45	7.53	14.9	11.41	18.2	-4.82	-0.25	-0.25	-2.13	0.76	-18.89	-6.94	-1.19	-0.66	-5.32
Price/Book Value	2.96	2.55	1.96	1.01	0.69	1.04	-34.62	-0.28	-0.27	-2.3	-2.51	-0.7	-0.58	-0.12	-0.11
Price/Book Value Average	4.84	2.1	2.39	1.45	1.09	0.86	-27.25	-0.9	-0.56	-1.98	-6.43	-1.07	-0.43	-0.25	-0.27
Price/Book Value High	8.54	2.82	3.26	2.19	1.67	3.29	-68.08	-3.04	-1.71	-4.58	-21.32	-2.8	-0.94	-0.84	-0.71
Price/Book Value Low	2.54	1.65	1.91	0.87	0.51	0.25	-10.79	-0.23	-0.25	-0.54	-1.85	-0.62	-0.22	-0.1	-0.11
Price/Tangible Book Value	1.39	1.35	1.06	0.58	0.46	0.75	-480.76	-0.48	-0.65	32.93	5.34	2.08	2.58	2.15	0.57
Price/Tangible Book Value Average	2.28	1.12	1.29	0.83	0.73	0.62	-378.36	-1.56	-1.34	28.34	13.68	3.19	1.9	4.5	1.37
Price/Tangible Book Value High	4.03	1.5	1.76	1.25	1.13	2.38	-945.38	-5.28	-4.14	65.52	45.33	8.34	4.16	15.27	3.67
Price/Tangible Book Value Low	1.2	0.88	1.03	0.5	0.34	0.18	-149.88	-0.39	-0.61	7.8	3.94	1.85	0.96	1.81	0.56
Price/Sales	2.27	2.06	2.36	1.05	0.84	3.02	7.75	58.92	61.21	776.16	13.9	4.46	4.98	12.27	6.43
Price/Sales Average	3.72	1.7	2.87	1.51	1.33	2.51	6.1	189.99	125.8	667.86	35.59	6.84	3.67	25.69	15.54
Price/Sales High	6.57	2.29	3.92	2.27	2.05	9.58	15.23	642.75	387.58	1,544.05	117.97	17.87	8.02	87.1	41.62
Price/Sales Low	1.96	1.34	2.3	0.91	0.62	0.74	2.42	47.72	57.12	183.72	10.25	3.96	1.85	10.3	6.41
Price/Cash Flow	7.36	10.71	7.49	24.91	0.7	-3.02	3.43	-10.73	-5.68	-43.86	-20.04	-39.92	-6.85	-2.19	-9.68
Price/Cash Flow Average	12.04	8.83	9.11	35.83	1.11	-2.51	2.7	-34.6	-11.67	-37.74	-51.32	-61.15	-5.06	-4.58	-23.37
Price/Cash Flow High	21.25	11.87	12.42	53.88	1.7	-9.57	6.74	-117.04	-35.97	-87.25	-170.1	-159.91	-11.05	-15.52	-62.6
Price/Cash Flow Low	6.33	6.94	7.28	21.51	0.51	-0.74	1.07	-8.69	-5.3	-10.38	-14.78	-35.42	-2.55	-1.84	-9.64
Price/Free Cash Flow Average	9.62	5.99	2.67	3.34	1.1	-5.28	3.1	-35.13	-11.73	-42.81	-65.61	-109.56	-5.09	-4.6	-23.4
Price/Free Cash Flow High	16.97	8.05	3.64	5.02	1.69	-20.13	7.75	-118.83	-36.14	-98.97	-217.49	-286.48	-11.12	-15.6	-62.69
Price/Free Cash Flow Low	5.05	4.71	2.13	2.01	0.51	-1.56	1.23	-8.82	-5.33	-11.78	-18.89	-63.45	-2.56	-1.84	-9.66
EV/Sales Average	3.15	1.12	2.66	1.86	1.39	4.77	11.99	237.95	131.25	646.61	33.61	5.88	2.9	22.99	15.42
EV/Sales High	5.99	1.71	3.7	2.62	2.11	11.84	21.13	690.71	393.03	1,522.81	115.99	16.92	7.25	84.4	41.5
EV/Sales Low	1.38	0.76	2.08	1.26	0.68	3	8.31	95.69	62.57	162.47	8.27	3.01	1.08	7.6	6.29
EV/EBITDA Average	11.25	3.63	8.52	8.21	6.31	21.41	-15.35	-17.3	-16.3	-18.06	-72.65	-10.55	-6.86	-1.49	-1.74
EV/EBITDA High	21.44	5.52	11.86	11.57	9.55	53.11	-27.05	-50.23	-48.8	-42.52	-250.73	-30.35	-17.15	-5.46	-4.69
EV/EBITDA Low	4.93	2.46	6.67	5.54	3.08	13.47	-10.63	-6.96	-7.77	-4.54	-17.88	-5.39	-2.55	-0.49	-0.71
EV/EBIT Average	13.26	4.24	10.79	10.93	10.51	73.08	-14.18	-17.3	-16.29	-17.94	-72.26	-10.36	-6.67	-1.48	-1.74
EV/EBIT High	25.25	6.46	15.01	15.41	15.91	181.3	-24.99	-50.23	-48.78	-42.26	-249.38	-29.79	-16.68	-5.43	-4.67
EV/EBIT Low	5.81	2.87	8.44	7.38	5.13	46	-9.82	-6.96	-7.76	-4.51	-17.78	-5.29	-2.48	-0.49	-0.71
Last Price	11,904	12,928	11,200	6,243.2	4,352	5,280	3,336	484	360.08	1,504	1,064	297.6	292.8	49.6	12.36
High Price	34,389.12	14,336	18,560	13,504	10,560	16,760	6,560	5,280	2,280	2,992	9,032	1,192	472	352	79.96
Enterprise Value Average	264	115	210	184	120	164	125	211	124	238	842	141	63	49	59
Enterprise Value High	504	175	292	260	182	408	221	614	370	561	2,906	404	157	178	159
Enterprise Value Low	116	78	164	124	59	103	87	85	59	60	207	72	23	16	24

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	5
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2
Revenue per Share	5,233.02	6,272.97	4,740.22	5,944.92	5,155.39	1,749.32	430.6	8.21	5.88	1.94	76.56	66.69	58.85	4.04	1.92
EBITDA per Share	1,463.3	1,942.73	1,478.88	1,346.75	1,137.14	390.15	-336.33	-112.96	-47.38	-69.4	-35.42	-37.19	-24.88	-62.52	-16.98
Operating Income per Share	1,242.02	1,661.05	1,168.64	1,010.85	682.81	114.28	-364.08	-112.96	-47.4	-69.83	-35.61	-37.88	-25.58	-62.85	-17.06
Basic EPS, GAAP	822.44	1,113.57	730.28	472.39	175.87	-269.08	-4,221.73	-1,571.43	-157.7	467.35	-41.55	-38.06	-91.28	-62.99	-2.32
Basic EPS from Cont Ops	880.13	1,175.64	790.35	517.96	217.5	-32.23	-4,210.11	-1,754.04	-69.44	-159.11	-36.12	-39.12	-89.04	-64.49	-15.52
Diluted EPS, GAAP	792.48	1,090.45	730.28	472.39	175.87	-269.08	-3,669.08	-1,547.78	-157.7	412.21	-39.85	-37.51	-91.02	-62.86	-2.32
Diluted EPS from Cont Ops	848.07	1,151.23	790.35	517.96	217.5	-32.23	-3,658.98	-1,727.64	-69.44	-140.34	-34.64	-38.56	-88.79	-64.36	-15.52
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1,617.95	1,207.56	1,494.77	250.64	6,218.33	-1,750.74	973.56	-45.11	-63.39	-34.29	-53.1	-7.45	-42.73	-22.68	-1.28
Free Cash Flow per Basic Share	1,132.65	597.4	-2,106.54	-2,186.24	6,201.65	-2,668.93	973.56	-45.11	-63.69	-34.31	-62.9	-10.69	-42.91	-22.75	-1.28
Cash & Equivalents per Share	3,808.79	4,753.34	4,014.22	1,508.15	2,982.46	58.14	188.76	2.35	1.19	49.53	160.34	75.57	49.83	9.11	1.2
Book Value per Share	4,026.48	5,075.7	5,700.59	6,172.98	6,310.59	5,096.4	-96.36	-1,738.35	-1,333.16	-653.41	-423.59	-425.21	-504.28	-418.36	-112.12
Tangible Book Value per Share	8,542.25	9,544.11	10,528.34	10,777.49	9,369.37	7,033.3	-6.94	-999.48	-550.8	45.67	199.25	142.96	113.45	23.06	21.81

Future FinTech Group Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)