MedWellAI Inc. Financial Ratios — MWAI 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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-507.79	-10,783.6	-11,611.82	- -	-12,212.23	-1,159.66	-990.84	-976	-129.81	-322.53	-3.82	-222.63	-218.82	- -
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	22.39	-260.2	-119.39	50.29	40.94	30.1	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	-381.08	-715.37	-96.75	-1,148.3	16.54	-383.97	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-400.62	-913.46	-223.4	-1,170.38	-8.15	-477.1	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-236.87	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	-1,820.27	-3,408.03	-238.19	-1,211.69	-8.63	-659.1	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	-1,820.27	-3,408.03	-238.19	-1,211.69	-8.63	-659.1	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	-1,820.27	-3,408.03	-238.19	-1,222.16	-17.04	-690.02	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.86	49.33	4.48	5.06	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	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
Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-0.12	-0.75	-1.6	- -	-0.05	-0.04	- -	-0.23	-0.59	- -	0.36	-0.03	-0.05	- -
Net Debt/EBITDA	- -	-0.11	-0.73	-1.6	- -	-0.05	-0.03	- -	-0.2	-0.57	0.1	-0.1	-0.02	-0.05	- -
Total Debt/EBIT	- -	-0.12	-0.75	-1.6	- -	-0.05	-0.04	- -	-0.18	-0.26	- -	-0.72	-0.03	-0.05	- -
Net Debt/EBIT	- -	-0.11	-0.73	-1.6	- -	-0.05	-0.03	- -	-0.16	-0.25	0.1	0.2	-0.01	-0.05	- -
EBITDA to Interest Expense	- -	-195.28	-243.17	-1,177.6	- -	-7.27	-1.49	-7.6	-9.32	-0.67	-48.76	59.23	-53.56	-111.74	- -
EBITDA-CapEx/Interest Expense	- -	-195.28	-243.17	-1,177.6	- -	-7.27	-1.49	-11.58	-9.51	-1.43	-90.8	-484.04	-54.67	-111.74	- -
EBIT to Interest Expense	- -	-195.28	-243.17	-1,177.6	- -	-7.27	-1.49	-7.99	-11.89	-1.55	-49.7	-29.19	-66.55	-111.74	- -
Interest Expense	- -	- -	- -	- -	- -	- -	1	- -	- -	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	-0.07	-175,784	-12,525.45	- -	-135.56	-63,218.82	-1,987.06	-1,381.64	-1,870.98	-4,016.26	-335.84	-283.71	-1,109.15	-2,157.45	- -
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	-53.85	-100.63	-93	-29.31	-12.69	-88.62	- -	-42	-236.28	0.21	3.64	-98.06	-12.94	- -
Total Debt/Capital (%)	- -	-13.56	-50.48	-102.6	-45.6	-3.81	-0.76	- -	-2.23	-1.19	-0.04	-0.84	-0.69	-0.59	- -
Total Debt/Total Assets (%)	- -	20,992	4,201.81	- -	42.04	2,319.73	14.96	- -	40.82	47.36	0.14	2.37	7.59	12.68	- -
Net Debt to Equity	-100	-53.59	-98.23	-93	13.73	-12.56	-57.25	0.04	-37.57	-230.19	-23.18	-0.99	-47.46	-11.44	- -
Net Debt/Capital (%)	99.93	-13.49	-48.69	-102.6	12.79	-3.77	-0.49	0.01	-1.99	-1.16	4.43	0.23	-0.33	-0.52	- -
EBITDA	- -	- -	- -	- -	- -	-3	-1	-1	-2	- -	-21	1	-15	-9	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	-3	-1	-2	-2	-1	-40	-9	-15	-9	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	-3	-1	-1	-3	-1	-22	-1	-18	-9	- -

Liquidity (USD)

API Chat

	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
Cash Ratio	- -	- -	0.02	- -	0.25	- -	0.78	- -	0.02	0.01	7.65	0.31	0.09	0.02	- -
Current Ratio	- -	- -	0.02	- -	0.25	- -	0.85	0.06	0.04	0.02	8.37	0.32	0.24	0.71	- -
Quick Ratio	- -	- -	0.02	- -	0.25	- -	0.83	- -	0.02	0.01	7.65	0.31	0.09	0.02	- -
CFO/Avg Current Liab	- -	-8.44	-2.14	-0.73	- -	-0.57	-0.29	-0.69	-0.27	-0.47	-3.37	0.06	-1.51	-1.24	- -
Common Equity/Total Assets	-0.07	-175,784	-12,525.45	- -	-135.56	-63,218.82	-1,987.06	-1,381.64	-1,870.98	-4,016.26	-335.84	-283.71	-1,109.15	-2,157.45	- -
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	-53.85	-100.63	-93	-29.31	-12.69	-88.62	- -	-42	-236.28	0.21	3.64	-98.06	-12.94	- -
Total Debt/Capital (%)	- -	-13.56	-50.48	-102.6	-45.6	-3.81	-0.76	- -	-2.23	-1.19	-0.04	-0.84	-0.69	-0.59	- -
Total Debt/Total Assets (%)	- -	20,992	4,201.81	- -	42.04	2,319.73	14.96	- -	40.82	47.36	0.14	2.37	7.59	12.68	- -
CFO/Total Liabilities	- -	-421.77	-146.92	-51.91	- -	-32.08	-76.72	-38.71	-32.06	-102.24	-35.64	0.97	-48.28	-52.88	- -
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	-1.87	-16.68	-1.35	-0.09	0.01	-11.17	- -	- -
Altman's Z-Score	- -	-9,147.72	-422.93	- -	-4.61	-2,524.42	-39.34	-26.96	-35.21	-61.95	-5.69	-2.98	-24.02	-37.97	- -

Working Capital (USD)

API Chat

	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
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	4.14	17.51	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	88.15	20.85	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	12.97	26.99	16.14	16.48	92.97	15.44	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	28.15	13.52	22.61	22.15	3.93	23.63	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	60	7.32	-22.61	-22.15	-3.93	-23.63	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	-88.15	-20.85	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	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
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	7	2	1	30	7	7	4	2
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	7	3	2	28	7	7	5	2
Total Capital	- -	- -	- -	- -	- -	-5	-6	-11	-20	-22	-45	-46	-73	-85	- -
Total Debt/Capital (%)	- -	-13.56	-50.48	-102.6	-45.6	-3.81	-0.76	- -	-2.23	-1.19	-0.04	-0.84	-0.69	-0.59	- -
Total Debt / EV	- -	1	1.02	1	-2.29	1.01	-0.2	- -	0.18	0.16	- -	0.05	0.07	0.1	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	21.6	8.96	3.59	14.97	1.12	1.78	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.75	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	99.09	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.39	1.61	0.73	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	7	2	1	30	7	7	4	2
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	7	3	2	28	7	7	5	2
EV per Share	- -	2.28	6.57	12.51	- -	39.93	- -	99.61	22.88	3.11	23.72	4.46	3.06	1.09	0.36
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	7	4	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	-3	-1	-1	-2	- -	-21	1	-15	-9	- -
TTM Operating Income	- -	- -	- -	- -	- -	-3	-1	-1	-3	-1	-22	-1	-18	-9	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	-1	- -	-3	-4	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17	10	-3	-4	- -

Multiples (USD)

API Chat

	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
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	-12.37	-3.14	-7.85	1.78	0.74	-2.12	-1.06	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	7	3	2	28	7	7	5	2
Low Price	- -	- -	- -	- -	- -	- -	- -	81.25	9.38	1	1.88	3.51	0.94	0.75	0.2
EV/Sales	- -	- -	- -	- -	- -	- -	- -	21.6	8.96	3.59	14.97	1.12	1.78	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.75	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	-2.03	-0.42	-1.98	-0.93	-33.01	-0.32	-0.63	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	-10.04	-1.47	-9.13	-5.74	-78.87	-0.82	-1.56	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	-0.97	-0.11	-0.48	-0.1	-5.15	-0.08	-0.28	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	-0.58	-0.1	-0.06	-0.66	-0.16	-0.09	-0.05	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	-0.99	-0.19	-0.1	-0.47	-0.8	-0.12	-0.09	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	-4.88	-0.67	-0.45	-2.9	-1.91	-0.3	-0.22	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	-0.47	-0.05	-0.02	-0.05	-0.12	-0.03	-0.04	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-3.08	-1.92	-12.45	3.32	0.7	-12.98	-1.13	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-5.28	-3.66	-19.41	2.34	3.48	-16.97	-1.94	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-26.08	-12.8	-89.35	14.5	8.31	-42.91	-4.84	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-2.51	-0.94	-4.73	0.25	0.54	-4.14	-0.86	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	21.61	7.49	3.03	16.09	1.13	1.72	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	36.99	14.27	4.72	11.34	5.62	2.24	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	182.72	49.93	21.75	70.2	13.44	5.67	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	17.62	3.67	1.15	1.19	0.88	0.55	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	-5.77	-2.95	-2.05	-19	133.63	-1.93	-1.06	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-9.88	-5.63	-3.2	-13.39	664.36	-2.53	-1.82	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-48.79	-19.69	-14.72	-82.91	1,587.36	-6.39	-4.53	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-4.71	-1.45	-0.78	-1.4	103.73	-0.62	-0.8	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-21.18	-5.99	-12.25	1.25	3.69	-2.78	-1.82	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-104.63	-20.94	-56.38	7.75	8.81	-7.02	-4.53	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-10.09	-1.54	-2.99	0.13	0.58	-0.68	-0.8	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	36.99	15.74	5.28	10.22	5.61	2.31	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	182.72	51.4	22.3	69.08	13.42	5.73	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	17.62	5.14	1.71	0.06	0.86	0.61	- -	- -
EV/EBITDA Average	- -	-0.11	-0.73	-1.6	- -	-0.05	-0.03	-9.71	-2.2	-5.46	-0.89	33.92	-0.6	-0.86	- -
EV/EBITDA High	- -	-0.11	-0.73	-1.6	- -	-0.05	-0.03	-47.95	-7.19	-23.05	-6.02	81.17	-1.49	-2.06	- -
EV/EBITDA Low	- -	-0.11	-0.73	-1.6	- -	-0.05	-0.03	-4.62	-0.72	-1.77	-0.01	5.22	-0.16	-0.41	- -
EV/EBIT Average	- -	-0.11	-0.73	-1.6	- -	-0.05	-0.03	-9.23	-1.72	-2.36	-0.87	-68.82	-0.48	-0.86	- -
EV/EBIT High	- -	-0.11	-0.73	-1.6	- -	-0.05	-0.03	-45.61	-5.63	-9.98	-5.9	-164.71	-1.2	-2.06	- -
EV/EBIT Low	- -	-0.11	-0.73	-1.6	- -	-0.05	-0.03	-4.4	-0.56	-0.77	-0.01	-10.58	-0.13	-0.41	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	99.63	19.13	2.63	25.5	4.53	2.95	0.99	0.36
High Price	- -	- -	- -	- -	- -	- -	- -	842.5	127.5	18.88	111.25	53.75	9.75	4.24	1.88
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	11	4	2	19	37	9	8	5
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	56	14	10	128	88	22	19	11
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	5	1	1	- -	6	2	4	1

	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
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	2	3	5	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	2	4	6
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	2	4	6
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	4.61	2.55	0.87	1.58	4	1.72	- -	- -
EBITDA per Share	- -	-19.85	-8.95	-7.82	- -	-743.25	-81.04	-17.57	-18.27	-0.84	-18.2	0.66	-6.6	-2.1	- -
Operating Income per Share	- -	-19.85	-8.95	-7.82	- -	-743.26	-81.04	-18.47	-23.32	-1.94	-18.55	-0.33	-8.2	-2.1	- -
Basic EPS, GAAP	- -	-19.95	-8.99	-7.82	- -	-1,076.29	-141.05	-83.93	-87.02	-2.07	-19.37	-0.68	-11.86	-2.72	- -
Basic EPS from Cont Ops	- -	-19.95	-8.99	-7.82	- -	-1,076.29	-141.05	-83.93	-87.02	-2.07	-19.2	-0.35	-11.33	-2.07	- -
Diluted EPS, GAAP	- -	-19.95	-8.99	-7.82	- -	-1,076.29	-141.05	-83.93	-87.02	-2.07	-19.37	-0.68	-11.86	-2.72	- -
Diluted EPS from Cont Ops	- -	-19.95	-8.99	-7.82	- -	-1,076.29	-141.05	-83.93	-87.02	-2.07	-19.2	-0.35	-11.33	-2.07	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-17.98	-10.06	-6.98	- -	-102.27	-21.23	-17.27	-6.48	-1.28	-1.34	0.03	-1.53	-0.94	- -
Free Cash Flow per Basic Share	- -	-17.98	-10.06	-6.98	- -	-102.27	-21.23	-26.48	-6.86	-2.23	-17.03	-6.03	-1.66	-0.94	- -
Cash & Equivalents per Share	- -	0.01	0.16	- -	- -	0.42	21.55	0.04	0.44	0.01	1.8	0.3	0.11	0.01	- -
Book Value per Share	- -	-19.17	-20.05	-24.7	- -	-1,096.93	-470.49	-172.47	-191.66	-41.98	-38.42	-28.2	-32.54	-19.27	- -
Tangible Book Value per Share	- -	-4.25	-6.69	-13.45	- -	-317.19	-4.05	-32.31	-9.96	-0.21	7.67	6.47	-0.23	-0.88	- -

MedWellAI Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)