Solana Company Financial Ratios — HSDT Stock

Profitability (USD)

	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
As of date	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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 (%)	- -	-675.56	-1,284.11	-261.81	-321.46	-546.33	-165.28	-51.24	-167.28	-175.62	-89.66	-70.86	-209.04	-26.6
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	100	43.45	41.3	42.91	41.17	9.47	-11.92	91.69
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	-5,568.2	-1,591.24	-2,103.48	-3,415.71	-1,842.95	-1,879.97	-2,662.12	-351.02
Operating Margin (%)	- -	- -	- -	- -	- -	- -	-5,580.54	-1,604.01	-2,176.4	-3,475.48	-1,875.35	-1,905.12	-2,673.65	-351.02
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	-5,988.08	-653.81	-2,137.67	-3,473.56	-1,788.06	-1,374.22	-2,258.08	-679.57
Profit Margin (%)	- -	- -	- -	- -	- -	- -	-5,988.08	-653.81	-2,137.67	-3,473.56	-1,788.06	-1,374.22	-2,258.08	-679.57
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	-5,988.08	-653.81	-2,137.67	-3,473.56	-1,788.06	-1,374.22	-2,258.08	-679.57
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	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
As of date	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-0.34	- -	- -	- -	- -	- -	-0.03	-0.01	- -	-0.01	- -	- -	- -
Net Debt/EBITDA	- -	-0.33	0.04	0.28	0.26	0.24	0.96	0.23	0.24	0.62	1	0.43	0.08	0.34
Total Debt/EBIT	- -	-0.34	- -	- -	- -	- -	- -	-0.03	-0.01	- -	-0.01	- -	- -	- -
Net Debt/EBIT	- -	-0.33	0.04	0.28	0.26	0.24	0.96	0.23	0.23	0.61	0.99	0.42	0.08	0.34
EBITDA to Interest Expense	- -	- -	-55.58	-198.58	- -	- -	- -	- -	- -	- -	-17.39	- -	-814.29	-33.26
EBITDA-CapEx/Interest Expense	- -	- -	-55.58	-198.58	- -	- -	- -	- -	- -	- -	-17.41	- -	-814.59	-103.78
EBIT to Interest Expense	- -	- -	-55.58	-198.58	- -	- -	- -	- -	- -	- -	-17.7	- -	-817.82	-33.26
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1
Common Equity/Total Assets	- -	-340.27	-252.01	-48.44	-215.88	-207.65	-341.27	-1,012.58	-1,816.13	-971.71	-874.1	-2,079.51	-4,847.52	-69.93
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	7.97	0.83	- -	0.69	0.51	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-0.45	-0.03	- -	-0.04	-0.01	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	4.49	0.49	- -	0.32	0.16	- -	- -
Total Debt/Equity (%)	- -	-137.33	- -	- -	- -	- -	- -	10.92	2.35	0.03	1.35	2.43	1.13	- -
Total Debt/Capital (%)	- -	-52.05	- -	- -	- -	- -	- -	-0.61	-0.08	- -	-0.07	-0.04	-0.01	- -
Total Debt/Total Assets (%)	- -	116.48	- -	- -	- -	- -	- -	6.16	1.39	0.02	0.64	0.74	0.34	- -
Net Debt to Equity	- -	-131.38	26.8	16,328.66	77.5	74.26	-259.62	-93.56	-86.05	-97.77	-178.49	-220.51	-102.74	-2.42
Net Debt/Capital (%)	- -	-48.69	12.02	57.46	26.38	28.23	21.22	4.98	2.73	7.43	8.79	3.14	0.63	3.31
EBITDA	-9	-1	-10	-9	-10	-23	-27	-24	-14	-18	-15	-12	-14	-21
EBITDA-CapEx	-9	-1	-10	-9	-10	-23	-27	-24	-14	-18	-15	-12	-14	-66
Operating Income (Loss)	-9	-1	-10	-9	-10	-23	-27	-24	-14	-18	-15	-12	-14	-21

Liquidity (USD)

API ChatGPT

	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
As of date	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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	- -	0.03	0.67	0.65	0.39	0.39	1.42	1.44	1.37	4.15	7.32	2.76	0.5	2.41
Current Ratio	- -	0.54	1.02	1	0.5	0.46	1.5	1.9	1.93	4.75	8.4	3.96	1.58	10.33
Quick Ratio	- -	0.03	0.67	0.75	0.42	0.44	1.44	1.59	1.47	4.24	7.49	3.1	0.8	2.41
CFO/Avg Current Liab	- -	-1.19	-7.1	-3.02	-1.44	-1.82	-1.22	-1.93	-3.77	-5.27	-6.17	-5.39	-5.46	-6.38
Common Equity/Total Assets	- -	-340.27	-252.01	-48.44	-215.88	-207.65	-341.27	-1,012.58	-1,816.13	-971.71	-874.1	-2,079.51	-4,847.52	-69.93
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	7.97	0.83	- -	0.69	0.51	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-0.45	-0.03	- -	-0.04	-0.01	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	4.49	0.49	- -	0.32	0.16	- -	- -
Total Debt/Equity (%)	- -	-137.33	- -	- -	- -	- -	- -	10.92	2.35	0.03	1.35	2.43	1.13	- -
Total Debt/Capital (%)	- -	-52.05	- -	- -	- -	- -	- -	-0.61	-0.08	- -	-0.07	-0.04	-0.01	- -
Total Debt/Total Assets (%)	- -	116.48	- -	- -	- -	- -	- -	6.16	1.39	0.02	0.64	0.74	0.34	- -
CFO/Total Liabilities	- -	-59.71	-227.45	-195.65	-114.37	-135.15	-109.17	-465.4	-438.64	-470.41	-156.63	-194.98	-444.66	-547.55
CFO/CapEx	- -	- -	- -	- -	- -	-101.71	-44.59	-59.49	-186.32	-247.93	-841.76	-359.17	-2,208.2	-0.37
Altman's Z-Score	- -	-54.63	-17.02	-8.4	-17.24	-15.9	0.09	-21.95	-35.7	-14.29	-13.53	-32.89	-79.81	11.6

Working Capital (USD)

API ChatGPT

	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
As of date	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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	- -	- -	- -	- -	- -	- -	1.09	7.73	4.65	7.46	11.49	6.85	5.56	171.91
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	336.37	47.21	78.41	48.95	31.77	53.28	65.63	2.12
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	1.71	0.79	0.4	0.44	0.66	0.64	0.46
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	213.56	464.25	913.11	823.81	556.58	572.59	787.3
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	0.13	0.52	0.15	1.11	0.41	0.66	1.18	0.42
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	2,733.31	705.71	2,470.38	327.81	886.88	548.92	309.46	861.96
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	-444.94	-1,927.72	634.24	-31.3	60.93	328.76	-72.53
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	-166.35	-385.83	-864.17	-792.04	-503.3	-506.96	-785.18
Inventories	- -	- -	- -	- -	- -	- -	- -	1	- -	1	1	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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
As of date	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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	- -	- -	148	56	109	243	228	29	19	19	9	6	2	64
- Cash & Cash Equivalents	- -	- -	- -	3	3	6	26	5	3	11	15	5	1	7
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	147	54	106	237	203	24	16	8	-6	1	1	56
Total Capital	- -	-1	-3	-2	-7	-14	-95	-104	-119	-137	-151	-160	-172	-213
Total Debt/Capital (%)	- -	-52.05	- -	- -	- -	- -	- -	-0.61	-0.08	- -	-0.07	-0.04	-0.01	- -
Total Debt / EV	- -	1.05	- -	- -	- -	- -	- -	0.03	0.01	- -	-0.02	0.09	0.02	- -
EV/Sales	- -	- -	- -	- -	- -	- -	424.36	16.35	24.29	16.21	- -	0.96	1.39	9.38
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.95
Diluted Market Cap	- -	- -	148	56	109	243	228	29	19	19	9	6	2	64
Diluted Enterprise Value	- -	- -	147	54	106	237	203	24	16	8	-6	1	1	56
EV per Share	- -	39,117.33	16,343,956.33	4,878,392.09	8,820,708.33	15,799,200	10,676,026.32	1,063,472.83	411,735.58	84,605	- -	646.6	201.69	2.56
TTM Sales	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	6
TTM EBITDA	-9	-1	-10	-9	-10	-23	-27	-24	-14	-18	-15	-12	-14	-21
TTM Operating Income	-9	-1	-10	-9	-10	-23	-27	-24	-14	-18	-15	-12	-14	-21
TTM Cash Flow to Firm	- -	- -	-6	-8	-8	-19	-20	-21	-12	-13	-13	-10	-11	-16
TTM Free Cash Flow to Firm	- -	- -	-6	-8	-8	-19	-19	-21	-12	-13	-13	-10	-11	29

Multiples (USD)

API ChatGPT

	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
As of date	03/31/2013	03/31/2014	03/31/2015	03/31/2016	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	- -	- -	-23.4	-7.09	-13.76	-12.68	-11.91	-1.42	-1.65	-1.46	-0.61	-0.55	-0.16	2.25
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	147	54	106	237	203	24	16	8	-6	1	1	56
Low Price	- -	- -	11,812,500	3,819,375	4,462,500	8,465,625	9,384,375	367,500	326,812.5	189,375	7,500	4,267.5	280	2.62
EV/Sales	- -	- -	- -	- -	- -	- -	424.36	16.35	24.29	16.21	- -	0.96	1.39	9.38
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-14.13	-13.21	-6.68	-7.05	-8.66	-10.2	-1.93	-2.85	-3.61	-0.82	-0.59	-79.45
Price/Earnings High	- -	- -	-16.75	-27.28	-11.84	-14.54	-11.5	-29.17	-5.33	-7.03	-11.6	-1.69	-2.17	-647.04
Price/Earnings Low	- -	- -	-10.81	-6.1	-4.45	-4.53	-6.23	-0.86	-0.9	-1.04	-0.4	-0.46	-0.09	-1.41
Price/Book Value	- -	- -	-48.25	-28.77	-14.57	-17.15	-2.41	-0.28	-0.16	-0.14	-0.06	-0.04	-0.01	-0.3
Price/Book Value Average	- -	- -	-45.36	-46.46	-10.79	-13.97	-2.61	-0.95	-0.23	-0.38	-0.34	-0.05	-0.04	-15.29
Price/Book Value High	- -	- -	-53.76	-95.93	-19.14	-28.82	-3.47	-2.72	-0.63	-0.93	-1.08	-0.09	-0.15	-124.48
Price/Book Value Low	- -	- -	-34.68	-21.46	-7.19	-8.98	-1.88	-0.08	-0.11	-0.14	-0.04	-0.03	-0.01	-0.27
Price/Tangible Book Value	- -	- -	-94.63	-3,477.41	-31.51	-32.38	23.18	7.3	7.47	1.92	1.08	2.47	1.7	0.21
Price/Tangible Book Value Average	- -	- -	-88.96	-5,616.03	-23.34	-26.38	25.15	24.89	10.57	5.09	6.34	3.12	6.56	10.8
Price/Tangible Book Value High	- -	- -	-105.43	-11,595.83	-41.39	-54.41	33.41	71.12	29.11	12.55	20.37	6.43	24.07	87.92
Price/Tangible Book Value Low	- -	- -	-68.02	-2,594.68	-15.55	-16.95	18.09	2.11	4.93	1.86	0.7	1.75	0.95	0.19
Price/Sales	- -	- -	- -	- -	- -	- -	477.88	19.57	29.19	37.28	11	8.91	3.46	10.59
Price/Sales Average	- -	- -	- -	- -	- -	- -	518.43	66.72	41.33	99.03	64.53	11.26	13.36	539.93
Price/Sales High	- -	- -	- -	- -	- -	- -	688.65	190.69	113.84	244.25	207.36	23.23	49.01	4,397.11
Price/Sales Low	- -	- -	- -	- -	- -	- -	373.02	5.65	19.28	36.28	7.17	6.31	1.93	9.6
Price/Cash Flow	- -	- -	-23.4	-7.09	-13.76	-12.55	-11.64	-1.39	-1.64	-1.45	-0.6	-0.55	-0.16	-3.86
Price/Cash Flow Average	- -	- -	-22	-11.46	-10.19	-10.22	-12.63	-4.75	-2.33	-3.86	-3.55	-0.7	-0.63	-196.73
Price/Cash Flow High	- -	- -	-26.07	-23.66	-18.08	-21.09	-16.78	-13.59	-6.41	-9.52	-11.4	-1.44	-2.31	-1,602.12
Price/Cash Flow Low	- -	- -	-16.82	-5.29	-6.79	-6.57	-9.09	-0.4	-1.09	-1.41	-0.39	-0.39	-0.09	-3.5
Price/Free Cash Flow Average	- -	- -	-22	-11.46	-10.19	-10.33	-12.92	-4.83	-2.34	-3.88	-3.55	-0.7	-0.63	114.94
Price/Free Cash Flow High	- -	- -	-26.07	-23.66	-18.08	-21.3	-17.16	-13.82	-6.45	-9.56	-11.42	-1.44	-2.31	936.05
Price/Free Cash Flow Low	- -	- -	-16.82	-5.29	-6.79	-6.64	-9.3	-0.41	-1.09	-1.42	-0.39	-0.39	-0.09	2.04
EV/Sales Average	- -	- -	- -	- -	- -	- -	464.91	63.5	36.43	77.95	46.18	3.3	11.29	538.72
EV/Sales High	- -	- -	- -	- -	- -	- -	635.13	187.47	108.93	223.18	189.01	15.27	46.94	4,395.9
EV/Sales Low	- -	- -	- -	- -	- -	- -	319.5	2.43	14.38	15.2	- -	- -	- -	8.39
EV/EBITDA Average	- -	-0.33	-14.13	-9.48	-7.49	-8.41	-8.35	-3.99	-1.73	-2.28	-2.51	-0.18	-0.42	-153.47
EV/EBITDA High	- -	-0.33	-16.76	-19.87	-13.48	-17.6	-11.41	-11.78	-5.18	-6.53	-10.26	-0.81	-1.76	-1,252.31
EV/EBITDA Low	- -	-0.33	-10.8	-4.23	-4.9	-5.32	-5.74	-0.15	-0.68	-0.45	0.61	0.09	0.01	-2.39
EV/EBIT Average	- -	-0.33	-14.13	-9.48	-7.49	-8.4	-8.33	-3.96	-1.67	-2.24	-2.46	-0.17	-0.42	-153.47
EV/EBIT High	- -	-0.33	-16.76	-19.87	-13.48	-17.59	-11.38	-11.69	-5.01	-6.42	-10.08	-0.8	-1.76	-1,252.31
EV/EBIT Low	- -	-0.33	-10.8	-4.23	-4.9	-5.31	-5.73	-0.15	-0.66	-0.44	0.6	0.09	0.01	-2.39
Last Price	- -	- -	16,432,500	5,118,750	9,043,125	16,170,000	12,022,500	1,273,125	494,812.5	194,625	11,512.5	6,030	502.5	2.89
High Price	- -	- -	18,309,375	17,069,062	11,878,125	27,168,750	17,325,000	12,403,125	1,929,375	1,275,000	217,012.5	15,712.5	7,125	1,200
Enterprise Value Average	- -	- -	139	88	78	192	222	95	24	41	36	2	6	3,241
Enterprise Value High	- -	- -	164	185	140	402	304	280	72	116	149	10	24	26,450
Enterprise Value Low	- -	- -	106	39	51	121	153	4	10	8	-9	-1	- -	50

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44
Diluted Weighted Avg Shares	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22
Basic Weighted Avg Shares	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22
Revenue per Share	- -	- -	- -	- -	- -	- -	25,157.89	65,043.48	16,948.72	5,220	1,046.54	676.47	145.37	0.27
EBITDA per Share	-1.33	-118,587.11	-1,089,827.11	-847,035.82	-864,500	-1,522,400	-1,400,842.11	-1,035,000	-356,512.82	-178,300	-19,287.23	-12,717.44	-3,870	-0.96
Operating Income per Share	-1.33	-118,587.11	-1,089,827.11	-847,035.82	-864,500	-1,523,533.33	-1,403,947.37	-1,043,304.35	-368,871.79	-181,420	-19,626.33	-12,887.61	-3,886.78	-0.96
Basic EPS, GAAP	- -	-118,587.11	-1,093,146.33	-625,619.27	-1,003,333.33	-1,868,266.67	-1,506,473.68	-425,260.87	-362,307.69	-181,320	-18,712.77	-9,296.22	-3,282.64	-1.85
Basic EPS from Cont Ops	-1.33	-118,587.11	-1,093,146.33	-625,619.27	-1,003,333.33	-1,868,266.67	-1,506,473.68	-425,260.87	-362,307.69	-181,320	-18,712.77	-9,296.22	-3,282.64	-1.85
Diluted EPS, GAAP	- -	-118,587.11	-1,093,146.33	-625,619.27	-1,003,333.33	-1,868,266.67	-1,506,473.68	-425,260.87	-362,307.69	-181,320	-18,712.77	-9,296.22	-3,282.64	-1.85
Diluted EPS from Cont Ops	-1.33	-118,587.11	-1,093,146.33	-625,619.27	-1,003,333.33	-1,868,266.67	-1,506,473.68	-425,260.87	-362,307.69	-181,320	-18,712.77	-9,296.22	-3,282.64	-1.85
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-38,744.22	-702,365	-721,582.91	-657,083.33	-1,288,333.33	-1,032,684.21	-913,000	-300,974.36	-133,880	-19,029.26	-10,941.18	-3,086.66	-0.75
Free Cash Flow per Basic Share	- -	-38,744.22	-702,365	-721,582.91	-657,083.33	-1,301,000	-1,055,842.11	-928,347.83	-302,589.74	-134,420	-19,051.86	-10,971.64	-3,088.06	-2.78
Cash & Equivalents per Share	- -	1,774.22	88,543.67	240,357.91	222,416.67	370,800	1,346,473.68	237,347.83	85,410.26	110,050	19,347.07	5,443.28	304.17	0.33
Book Value per Share	- -	-119,459.33	-340,595.33	-177,939.36	-620,666.67	-942,600	-4,998,210.53	-4,555,304.35	-3,048,769.23	-1,370,310	-200,938.83	-168,021.01	-48,000.84	-9.64
Tangible Book Value per Share	- -	-29,775.22	-173,655.67	-1,472	-287,000	-499,333.33	518,631.58	174,391.3	66,282.05	101,600	10,652.93	2,443.28	296.06	13.65

Solana Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)