Veradigm Inc. Financial Ratios — MDRX Stock

Profitability (USD)

	2010 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y
As of date	05/31/2010	12/31/2010	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	12/31/2024

Return on Common Equity (%)	8.34	- -	5.15	-0.08	-7.99	-5.11	-0.17	-1.94	-16.7	27.23	-12.85	47.17	9.22	-7.27	- -
Return on Assets (%)	6.14	- -	2.99	-0.05	-4.19	-2.61	-0.09	-0.79	-4.87	9.82	-5.7	22.73	5.34	-4.53	- -
Return on Capital (%)	8.11	- -	4.41	- -	- -	- -	-5.67	-1.08	- -	- -	- -	- -	8.15	- -	- -
Return on Invested Capital (%)	8.08	- -	4.62	- -	- -	- -	-6.3	3.13	- -	- -	- -	- -	3.45	- -	- -
Gross Margin (%)	55.19	- -	46.09	41.94	38.92	39.63	41.88	43.38	42.25	38.41	37.38	47.51	48.91	52.45	- -
EBITDA Margin (%)	20.03	- -	18.62	12.07	4.56	9.98	14.02	15.06	11.34	5.41	8.27	18.93	25.99	16.39	- -
Operating Margin (%)	14.84	- -	9.46	1.69	-8.46	-2.67	2.41	5.22	0.83	-5.98	-3.87	3.26	13.39	-3.33	- -
Incremental Operating Margin (%)	37.58	14.84	9.46	-4,989.86	- -	- -	824.24	-12,016.36	-53.63	- -	- -	-7.55	277.72	- -	-3.33
Pretax Margin (%)	14.7	- -	8.14	-1.21	-10.8	-4.94	0.04	2.28	-12.69	-3.84	-17.26	-2.26	27.31	-10.86	- -
Profit Margin (%)	8.92	- -	5.1	-0.08	-7.58	-4.82	-0.16	-1.85	-13.12	22.48	-11.16	125.16	24.17	-14.7	- -
Net Income to Common Margin (%)	8.92	- -	5.1	-0.08	-7.58	-4.82	-0.16	-1.85	-13.12	22.48	-11.16	125.16	24.17	-14.7	- -
Effective Tax Rate (%)	39.28	- -	37.34	- -	- -	- -	460.7	0.98	- -	- -	- -	- -	18.98	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	8.34	- -	5.15	-0.08	-7.99	-5.11	-0.17	-1.94	-16.7	27.23	-12.85	47.17	9.22	-7.27	- -

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y
As of date	05/31/2010	12/31/2010	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	12/31/2024

Total Debt	1	491	368	442	561	567	626	1,331	938	668	1,031	283	373	219	- -
ST Debt	1	31	45	79	16	27	13	27	29	20	387	22	6	7	- -
LT Debt	- -	460	323	363	545	539	613	1,305	909	648	645	261	367	213	- -
Total Debt/EBITDA	0.01	- -	1.37	2.53	8.96	4.12	3.22	6.38	5.52	7.62	7.64	2.69	2.49	2.28	- -
Net Debt/EBITDA	-1.01	- -	0.78	1.94	7.96	3.74	2.61	5.83	4.8	5.63	5.82	-3.45	1.44	-2.55	- -
Total Debt/EBIT	0.01	- -	2.7	18.14	-4.83	-15.4	18.72	18.4	75.13	-6.9	-16.33	15.64	4.82	-11.22	- -
Net Debt/EBIT	-1.36	- -	1.54	13.87	-4.29	-13.96	15.19	16.82	65.28	-5.1	-12.44	-20.07	2.8	12.59	- -
EBITDA to Interest Expense	95.28	- -	19.85	15.7	2.59	4.69	6.49	7.08	4.52	1.72	3.13	3.07	11.61	15.17	- -
EBITDA-CapEx/Interest Expense	81.03	- -	19.85	11.83	0.85	3.3	4.84	3.6	0.82	1.72	3.13	3.07	11.61	15.17	- -
EBIT to Interest Expense	70.62	- -	10.08	2.19	-4.81	-1.26	1.12	2.45	0.33	-1.9	-1.46	0.53	5.98	-3.08	- -
Interest Expense	1	- -	14	11	24	29	30	29	38	51	43	34	13	6	- -
Common Equity/Total Assets	73.7	57.21	58.98	54.66	50.32	52.11	52.49	32.16	26.5	48.75	40.09	57.11	58.86	67.62	- -
Long-Term Debt/Equity (%)	- -	33.22	21.85	28.24	41.36	41.99	43.2	102.47	78.36	40.97	50.16	15.67	26.96	20.92	- -
Long-Term Debt/Capital (%)	- -	24.53	17.49	21.01	29	29.13	29.98	50.09	43.33	28.8	27.83	13.39	21.16	17.21	- -
Long-Term Debt/Total Assets (%)	- -	19.01	12.89	15.44	20.81	21.88	22.86	34.04	21.49	20.35	20.11	8.95	15.87	14.14	- -
Total Debt/Equity (%)	0.14	35.45	24.93	34.41	42.6	44.13	44.09	104.57	80.85	42.24	80.25	17	27.42	21.57	- -
Total Debt/Capital (%)	0.14	26.17	19.95	25.6	29.87	30.62	30.6	51.12	44.7	29.7	44.52	14.53	21.52	17.74	- -
Total Debt/Total Assets (%)	0.1	20.28	14.7	18.81	21.43	23	23.33	34.74	22.17	20.98	32.17	9.71	16.14	14.58	- -
Net Debt to Equity	-17.64	26.1	14.25	26.32	37.82	39.99	35.78	95.57	70.25	31.22	61.14	-21.82	15.91	-24.2	- -
Net Debt/Capital (%)	-21.41	20.69	12.47	20.84	27.44	28.56	26.34	48.5	41.19	23.79	35.93	-25.63	13.53	-31.15	- -
EBITDA	141	- -	269	175	63	137	194	209	170	88	135	105	150	96	- -
EBITDA-CapEx	120	- -	269	132	21	97	145	106	31	88	135	105	150	96	- -
Operating Income (Loss)	105	- -	137	24	-116	-37	33	72	12	-97	-63	18	77	-20	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y
As of date	05/31/2010	12/31/2010	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	12/31/2024

Cash Ratio	0.68	0.3	0.32	0.2	0.12	0.1	0.23	0.14	0.13	0.22	0.11	0.57	0.27	1.94	- -
Current Ratio	1.92	1.33	1.32	1.11	1.04	0.93	1.05	0.91	0.96	1.08	0.69	1.23	1.33	2.95	- -
Quick Ratio	1.53	1.04	1.05	0.78	0.73	0.74	0.87	0.75	0.69	0.88	0.53	1.08	0.65	2.7	- -
CFO/Avg Current Liab	0.74	- -	0.58	0.44	0.16	0.2	0.41	0.46	0.36	0.08	0.05	-0.1	-0.11	0.32	- -
Common Equity/Total Assets	73.7	57.21	58.98	54.66	50.32	52.11	52.49	32.16	26.5	48.75	40.09	57.11	58.86	67.62	- -
Long-Term Debt/Equity (%)	- -	33.22	21.85	28.24	41.36	41.99	43.2	102.47	78.36	40.97	50.16	15.67	26.96	20.92	- -
Long-Term Debt/Capital (%)	- -	24.53	17.49	21.01	29	29.13	29.98	50.09	43.33	28.8	27.83	13.39	21.16	17.21	- -
Long-Term Debt/Total Assets (%)	- -	19.01	12.89	15.44	20.81	21.88	22.86	34.04	21.49	20.35	20.11	8.95	15.87	14.14	- -
Total Debt/Equity (%)	0.14	35.45	24.93	34.41	42.6	44.13	44.09	104.57	80.85	42.24	80.25	17	27.42	21.57	- -
Total Debt/Capital (%)	0.14	26.17	19.95	25.6	29.87	30.62	30.6	51.12	44.7	29.7	44.52	14.53	21.52	17.74	- -
Total Debt/Total Assets (%)	0.1	20.28	14.7	18.81	21.43	23	23.33	34.74	22.17	20.98	32.17	9.71	16.14	14.58	- -
CFO/Total Liabilities	48.61	- -	26.17	20.9	6.22	8.77	16.75	10.51	9.1	4.24	2.41	-8.28	-8.06	23.72	- -
CFO/CapEx	6.63	- -	- -	5.18	1.92	2.54	4.29	2.62	2.01	- -	- -	- -	- -	- -	- -
Altman's Z-Score	8.36	2.16	4.47	2.91	2.23	2.4	2.61	1.72	0.96	1.95	1.05	2.17	2.64	4.74	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y
As of date	05/31/2010	12/31/2010	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	12/31/2024

Accounts Receivable Turnover	4.18	- -	4.25	4.35	4.46	4.27	4.2	3.78	3.34	3.38	3.67	1.44	2.47	4.92	- -
Days Sales Outstanding	87.31	- -	85.94	83.9	81.82	85.45	86.81	96.52	109.39	108.05	99.45	253.27	147.61	74.13	- -
Inventory Turnover	109.47	- -	265.03	815.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	3.33	- -	1.38	0.45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	12.27	0.02	17.69	19.24	14.11	11.57	12.32	8.43	8.16	12.54	11.62	4.21	15.49	16.94	- -
Accounts Payable Turnover Days	29.74	22,779.87	20.63	18.97	25.86	31.54	29.63	43.29	44.71	29.11	31.42	86.74	23.56	21.55	- -
Cash Conversion Cycle	60.91	- -	66.68	65.37	55.96	53.9	57.18	53.23	64.68	78.94	68.04	166.53	124.06	52.58	- -
Inventory to Cash Days	83.98	- -	84.56	83.45	81.82	85.45	86.81	96.52	109.39	108.05	99.45	253.27	147.61	74.13	- -
Inventories	3	4	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	3	4	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2010 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y
As of date	05/31/2010	12/31/2010	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	12/31/2024

Market Capitalization	2,753	3,628	3,613	1,624	2,764	2,305	2,912	1,843	2,631	1,651	1,595	2,021	2,142	1,871	- -
- Cash & Cash Equivalents	143	129	158	104	63	53	117	96	119	174	130	531	134	447	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	11	41	39	29	- -	- -	- -	- -	- -
+ Total Debt	1	491	368	442	561	567	626	1,331	938	668	1,031	283	373	219	- -
Enterprise Value	2,611	3,989	3,823	1,962	3,263	2,818	3,432	3,120	3,489	2,173	2,496	1,773	2,382	1,644	- -
Total Capital	808	1,874	1,845	1,726	1,880	1,851	2,045	2,605	2,098	2,248	2,317	1,950	1,733	1,237	- -
Total Debt/Capital (%)	0.14	26.17	19.95	25.6	29.87	30.62	30.6	51.12	44.7	29.7	44.52	14.53	21.52	17.74	- -
Total Debt / EV	- -	0.12	0.1	0.23	0.17	0.2	0.18	0.43	0.27	0.31	0.41	0.16	0.16	0.13	- -
EV/Sales	3.71	- -	2.65	1.36	2.38	2.05	2.48	2.25	2.33	1.34	1.53	3.19	4.12	2.8	- -
EV/EBITDA	18.5	- -	14.21	11.24	52.06	20.5	17.65	14.95	20.54	24.81	18.48	16.84	15.87	17.06	- -
EV/EBIT	24.96	- -	28	80.51	- -	- -	102.66	43.11	279.45	- -	- -	97.88	30.81	- -	- -
EV/Cash Flow to Firm	18.54	- -	13.79	8.78	33.32	21.34	33.15	10.46	11.04	21.05	30.16	- -	- -	13.98	- -
EV/Free Cash Flow to Firm	16.12	- -	13.79	7.37	23.3	16.31	22.46	7.79	7.67	21.05	30.16	- -	- -	13.98	- -
Diluted Market Cap	2,791	- -	3,618	1,683	2,736	2,296	2,847	1,901	2,631	1,721	1,632	2,300	2,559	- -	1,055
Diluted Enterprise Value	2,649	361	3,828	2,021	3,235	2,810	3,367	3,178	3,488	2,243	2,534	2,052	2,798	-227	1,055
EV per Share	17.84	21.19	20.04	11.38	18.25	15.62	18.13	17.28	19.29	12.69	15.36	12.67	20.51	15.5	9.75
TTM Sales	705	- -	1,444	1,446	1,373	1,378	1,386	1,386	1,498	1,618	1,633	556	577	588	- -
TTM EBITDA	141	- -	269	175	63	137	194	209	170	88	135	105	150	96	- -
TTM Operating Income	105	- -	137	24	-116	-37	33	72	12	-97	-63	18	77	-20	- -
TTM Cash Flow to Firm	141	- -	277	223	98	132	104	298	316	103	83	-28	-66	118	- -
TTM Free Cash Flow to Firm	162	- -	277	266	140	173	153	401	455	103	83	-28	-66	118	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y
As of date	05/31/2010	12/31/2010	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	12/31/2024

Price/Free Cash Flow	17.34	- -	13.46	6.34	22.23	15.92	10.91	5.12	6.29	25.35	35.29	-22.19	-33.4	- -	- -
EV/EBIT	24.96	- -	28	80.51	- -	- -	102.66	43.11	279.45	- -	- -	97.88	30.81	- -	- -
Enterprise Value	2,611	3,989	3,823	1,962	3,263	2,818	3,432	3,120	3,489	2,173	2,496	1,773	2,382	1,644	- -
Low Price	12.69	15.65	13.85	8.84	9.24	11	11.33	9.8	10.24	8.54	8.75	4.56	13.05	13.59	5.01
EV/Sales	3.71	- -	2.65	1.36	2.38	2.05	2.48	2.25	2.33	1.34	1.53	3.19	4.12	2.8	- -
EV/EBITDA	18.5	- -	14.21	11.24	52.06	20.5	17.65	14.95	20.54	24.81	18.48	16.84	15.87	17.06	- -
Price/Earnings	43.41	- -	48.71	- -	- -	- -	- -	- -	- -	4.66	- -	3.3	17.2	- -	- -
Price/Earnings Average	42.49	- -	49.99	-2,080.83	-23.39	-41.04	-1,120.13	-92.87	-11.7	6.2	-9.58	2	15.12	- -	- -
Price/Earnings High	52.04	- -	59.48	-3,357.02	-27.96	-53.25	-1,312.16	-110.11	-13.99	7.8	-11.32	3.41	17.72	- -	- -
Price/Earnings Low	29.29	- -	35.62	-1,370.08	-15.73	-29.76	-942.13	-71.14	-9.42	4.13	-7.99	1.04	12.16	- -	- -
Price/Book Value	3.41	2.62	2.45	1.26	2.1	1.79	2.07	1.5	2.35	1.06	1.24	1.21	1.57	1.84	- -
Price/Book Value Average	3.34	2.5	2.51	1.8	1.86	2.13	1.81	1.87	2.05	1.41	1.33	0.73	1.38	1.87	- -
Price/Book Value High	4.09	3.07	2.99	2.91	2.23	2.77	2.12	2.22	2.45	1.78	1.57	1.25	1.62	2.42	- -
Price/Book Value Low	2.3	2.13	1.79	1.19	1.25	1.55	1.52	1.44	1.65	0.94	1.11	0.38	1.11	1.42	- -
Price/Tangible Book Value	17.55	-17.45	-23.95	-5.85	-6.65	-5.68	-11.73	-1.15	-3.28	-3.56	-5.72	9.54	3.39	5.84	- -
Price/Tangible Book Value Average	17.17	-16.67	-24.58	-8.34	-5.91	-6.74	-10.28	-1.45	-2.86	-4.73	-6.12	5.77	2.98	5.94	- -
Price/Tangible Book Value High	21.04	-20.42	-29.24	-13.45	-7.07	-8.75	-12.04	-1.71	-3.43	-5.96	-7.23	9.85	3.5	7.7	- -
Price/Tangible Book Value Low	11.84	-14.17	-17.51	-5.49	-3.98	-4.89	-8.64	-1.11	-2.31	-3.16	-5.1	3.01	2.4	4.5	- -
Price/Sales	3.87	- -	2.48	1.16	1.99	1.67	2.05	1.37	1.76	1.05	1	4.14	4.16	- -	- -
Price/Sales Average	3.79	- -	2.55	1.66	1.77	1.98	1.8	1.72	1.53	1.39	1.07	2.5	3.65	- -	- -
Price/Sales High	4.64	- -	3.03	2.68	2.12	2.57	2.11	2.04	1.83	1.75	1.26	4.27	4.28	- -	- -
Price/Sales Low	2.61	- -	1.82	1.09	1.19	1.44	1.51	1.32	1.24	0.93	0.89	1.31	2.94	- -	- -
Price/Cash Flow	19.51	- -	13.34	7.56	33.79	22.18	13.46	7.07	9.41	24.99	35.29	-22.19	-31.33	- -	- -
Price/Cash Flow Average	19.09	- -	13.69	10.77	30.05	26.35	11.78	8.86	8.22	33.19	37.74	-13.42	-27.54	- -	- -
Price/Cash Flow High	23.39	- -	16.29	17.38	35.91	34.19	13.81	10.5	9.84	41.8	44.58	-22.9	-32.27	- -	- -
Price/Cash Flow Low	13.16	- -	9.76	7.09	20.21	19.11	9.91	6.78	6.63	22.14	31.46	-7.01	-22.16	- -	- -
Price/Free Cash Flow Average	16.97	- -	13.81	9.03	19.77	18.92	9.56	6.41	5.49	33.67	37.74	-13.42	-29.36	- -	- -
Price/Free Cash Flow High	20.78	- -	16.44	14.57	23.63	24.54	11.2	7.6	6.57	42.4	44.58	-22.9	-34.41	- -	- -
Price/Free Cash Flow Low	11.7	- -	9.84	5.95	13.29	13.72	8.04	4.91	4.43	22.45	31.46	-7.01	-23.62	- -	- -
EV/Sales Average	3.62	- -	2.71	1.83	2.15	2.36	2.21	2.59	2.11	1.68	1.6	1.75	3.68	2.85	- -
EV/Sales High	4.48	- -	3.2	2.82	2.5	2.95	2.53	2.9	2.41	2.03	1.79	3.31	4.24	3.81	- -
EV/Sales Low	2.43	- -	1.98	1.29	1.57	1.81	1.92	2.2	1.81	1.23	1.42	0.7	3.04	2.07	- -
EV/EBITDA Average	18.09	- -	14.57	15.19	47.18	23.65	15.79	17.18	18.59	30.99	19.3	9.25	14.14	17.4	- -
EV/EBITDA High	22.38	- -	17.19	23.32	54.83	29.57	18.04	19.24	21.24	37.48	21.59	17.46	16.3	23.23	- -
EV/EBITDA Low	12.15	- -	10.6	10.67	34.33	18.18	13.71	14.59	15.95	22.66	17.2	3.71	11.69	12.6	- -
EV/EBIT Average	24.4	- -	28.7	108.85	-25.46	-88.35	91.84	49.56	252.81	-28.06	-41.28	53.78	27.46	-85.76	- -
EV/EBIT High	30.2	- -	33.85	167.1	-29.59	-110.47	104.92	55.48	288.87	-33.94	-46.18	101.47	31.64	-114.5	- -
EV/EBIT Low	16.4	- -	20.89	76.41	-18.52	-67.9	79.72	42.09	217.02	-20.52	-36.79	21.55	22.69	-62.1	- -
Last Price	18.81	19.27	18.94	9.42	15.46	12.77	15.38	10.21	14.55	9.64	9.82	14.44	18.45	17.64	9.75
High Price	22.55	22.55	23.13	21.66	16.43	19.68	15.78	15.17	15.2	16.12	12.4	14.9	19	23.25	11.8
Enterprise Value Average	2,552	3,826	3,918	2,653	2,957	3,251	3,070	3,586	3,156	2,715	2,607	974	2,122	1,677	- -
Enterprise Value High	3,158	4,607	4,622	4,073	3,436	4,065	3,507	4,015	3,606	3,284	2,916	1,838	2,446	2,239	- -
Enterprise Value Low	1,715	3,308	2,852	1,862	2,152	2,499	2,665	3,046	2,709	1,985	2,323	390	1,754	1,214	- -

Shares Outstanding	146	188	191	172	179	180	189	181	181	171	162	140	116	106	- -
Diluted Weighted Avg Shares	148	- -	191	179	177	180	185	186	181	178	166	159	139	- -	108
Basic Weighted Avg Shares	145	- -	189	179	177	180	185	186	181	176	166	159	130	- -	108
Revenue per Share	4.86	- -	7.63	8.09	7.76	7.66	7.49	7.44	8.28	9.19	9.82	3.49	4.44	- -	- -
EBITDA per Share	0.97	- -	1.42	0.98	0.35	0.76	1.05	1.12	0.94	0.5	0.81	0.66	1.15	- -	- -
Operating Income per Share	0.72	- -	0.72	0.14	-0.66	-0.2	0.18	0.39	0.07	-0.55	-0.38	0.11	0.59	- -	- -
Basic EPS, GAAP	0.43	- -	0.39	-0.01	-0.59	-0.37	-0.01	-0.14	-1.09	2.07	-1.1	4.37	1.07	- -	- -
Basic EPS from Cont Ops	0.43	- -	0.39	-0.01	-0.59	-0.37	-0.01	0.17	-1.02	-0.25	-1.43	-0.17	0.98	- -	- -
Diluted EPS, GAAP	0.42	- -	0.39	-0.01	-0.59	-0.37	-0.01	-0.14	-1.09	2.04	-1.1	4.37	1.01	- -	- -
Diluted EPS from Cont Ops	0.42	- -	0.39	-0.01	-0.59	-0.37	-0.01	0.17	-1.02	-0.24	-1.43	-0.17	0.92	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.96	- -	1.42	1.25	0.46	0.58	1.14	1.44	1.55	0.39	0.28	-0.65	-0.59	- -	- -
Free Cash Flow per Basic Share	0.82	- -	1.42	1.01	0.22	0.35	0.88	0.89	0.78	0.39	0.28	-0.65	-0.59	- -	- -
Cash & Equivalents per Share	0.98	0.69	0.83	0.6	0.35	0.29	0.62	0.53	0.66	1.02	0.8	3.8	1.15	4.21	- -
Book Value per Share	5.51	7.35	7.74	7.45	7.37	7.12	7.44	6.83	6.2	9.06	7.91	11.91	11.72	9.59	- -
Tangible Book Value per Share	1.07	-1.1	-0.79	-1.61	-2.32	-2.25	-1.31	-8.85	-4.44	-2.71	-1.72	1.51	5.44	3.02	- -

Veradigm Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)