Nature's Miracle Holding Inc.

OOTC:NMHIOTC Markets

0.00

USD

+0.00

(+19,900.00%)

-0.07EPS

Profitability (USD)

Profitability Ratios 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 (%)	- -	97.64	-206.13	- -	- -	- -
Return on Assets (%)	- -	9.84	-15.08	-41.87	-107.03	-75.57
Return on Capital (%)	- -	89.09	- -	- -	- -	- -
Return on Invested Capital (%)	- -	66.28	- -	- -	- -	- -
Gross Margin (%)	9.6	15.19	8.96	-10.62	-30.29	-25.89
EBITDA Margin (%)	6.3	11.48	-7.24	-61.59	-105.94	-367.48
Operating Margin (%)	6.03	10.6	-9.52	-56.14	-111.73	-410.5
Incremental Operating Margin (%)	- -	24.29	- -	33.46	- -	- -
Pretax Margin (%)	6.09	10.99	-13.58	-79.7	-147.36	-687.86
Profit Margin (%)	4.32	7.91	-13.22	-82.15	-147.42	-687.96
Net Income to Common Margin (%)	4.32	7.91	-13.22	-82.15	-147.42	-687.96
Effective Tax Rate (%)	29.08	28.01	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	97.64	-206.13	- -	- -	- -

Credit (USD)

Credit Ratios 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	- -	- -	6	8	10	15
ST Debt	- -	- -	3	2	5	7
LT Debt	- -	- -	4	6	6	8
Total Debt/EBITDA	0.13	0.08	-4.64	-1.46	-1.06	-2.37
Net Debt/EBITDA	-0.72	-0.73	-3.29	-1.33	-0.97	-2.33
Total Debt/EBIT	0.14	0.09	-3.53	-1.33	-1	-2.12
Net Debt/EBIT	-0.75	-0.79	-2.5	-1.21	-0.92	-2.09
EBITDA to Interest Expense	- -	1,561.13	-1.82	-6.49	-4.26	-1.9
EBITDA-CapEx/Interest Expense	- -	1,543.69	-1.89	-6.49	-4.26	-1.9
EBIT to Interest Expense	- -	1,441.01	-2.39	-5.92	-4.5	-2.12
Interest Expense	- -	- -	1	1	2	3
Common Equity/Total Assets	4.93	15.01	2.96	-47.32	-126.76	-62.42
Long-Term Debt/Equity (%)	- -	4.82	568.46	- -	- -	- -
Long-Term Debt/Capital (%)	- -	4.47	51.09	458.44	-148.79	347.42
Long-Term Debt/Total Assets (%)	- -	0.72	16.83	43.22	52.02	41.34
Total Debt/Equity (%)	15.93	7.71	1,012.66	-119.92	-72.42	-119.06
Total Debt/Capital (%)	13.74	7.16	91.01	601.91	-262.6	624.58
Total Debt/Total Assets (%)	0.78	1.16	29.99	56.75	91.8	74.32
Net Debt to Equity	-88.15	-68.09	717.65	-108.92	-66.23	-117.22
Net Debt/Capital (%)	-317.39	-202.83	73.12	655.24	-217.08	640.69
EBITDA	1	2	-1	-6	-10	-6
EBITDA-CapEx	1	2	-1	-6	-10	-6
Operating Income (Loss)	1	2	-2	-5	-10	-7

Liquidity (USD)

Liquidity Ratios 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	0.05	0.13	0.05	0.02	0.02	- -
Current Ratio	0.98	1.05	0.8	0.5	0.26	0.04
Quick Ratio	0.14	0.2	0.27	0.15	0.16	0.04
CFO/Avg Current Liab	- -	0.2	-0.18	-0.11	-0.34	-0.19
Common Equity/Total Assets	4.93	15.01	2.96	-47.32	-126.76	-62.42
Long-Term Debt/Equity (%)	- -	4.82	568.46	- -	- -	- -
Long-Term Debt/Capital (%)	- -	4.47	51.09	458.44	-148.79	347.42
Long-Term Debt/Total Assets (%)	- -	0.72	16.83	43.22	52.02	41.34
Total Debt/Equity (%)	15.93	7.71	1,012.66	-119.92	-72.42	-119.06
Total Debt/Capital (%)	13.74	7.16	91.01	601.91	-262.6	624.58
Total Debt/Total Assets (%)	0.78	1.16	29.99	56.75	91.8	74.32
CFO/Total Liabilities	4.35	20.65	-12.12	-8.03	-23.14	-12.02
CFO/CapEx	6.57	112.44	-46.37	- -	- -	- -
Altman's Z-Score	- -	- -	238.88	- -	- -	- -

Working Capital (USD)

Working Capital Ratios 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	- -	17.76	8.84	3.5	4.26	1.18
Days Sales Outstanding	- -	20.55	41.3	104.14	85.67	309.89
Inventory Turnover	- -	1.41	1.98	1.43	3.54	2.47
Days Inventory Outstanding	- -	259.44	184.74	255.76	103.22	147.99
Accounts Payable Turnover	- -	1.26	1.74	0.54	0.82	0.04
Accounts Payable Turnover Days	- -	288.8	210.32	677.27	445.72	9,128.94
Cash Conversion Cycle	- -	-8.8	15.71	-317.38	-256.84	-8,671.07
Inventory to Cash Days	- -	-238.89	-143.44	-151.62	-17.55	161.9
Inventories	9	8	9	5	2	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	9	8	9	5	2	- -

Enterprise Value (USD)

Enterprise Value 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	- -	- -	8,042	- -	- -	- -
- Cash & Cash Equivalents	- -	1	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	6	8	10	15
Enterprise Value	- -	- -	8,047	- -	- -	- -
Total Capital	1	2	7	1	-4	2
Total Debt/Capital (%)	13.74	7.16	91.01	601.91	-262.6	624.58
Total Debt / EV	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	432.16	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	5,107	- -	- -	- -
Diluted Enterprise Value	- -	- -	5,113	- -	- -	- -
EV per Share	- -	- -	9,177.21	- -	- -	- -
TTM Sales	11	14	19	9	9	2
TTM EBITDA	1	2	-1	-6	-10	-6
TTM Operating Income	1	2	-2	-5	-10	-7
TTM Cash Flow to Firm	- -	2	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	2	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples 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	- -	- -	-2,038.31	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	8,047	- -	- -	- -
Low Price	- -	- -	8,901	- -	- -	- -
EV/Sales	- -	- -	432.16	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	13,024.58	- -	- -	- -
Price/Book Value Average	- -	- -	12,823.45	- -	- -	- -
Price/Book Value High	- -	- -	13,484.73	- -	- -	- -
Price/Book Value Low	- -	- -	12,641.13	- -	- -	- -
Price/Tangible Book Value	- -	- -	-19,803.58	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	-19,497.76	- -	- -	- -
Price/Tangible Book Value High	- -	- -	-20,503.22	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	-19,220.55	- -	- -	- -
Price/Sales	- -	- -	274.28	- -	- -	- -
Price/Sales Average	- -	- -	270.04	- -	- -	- -
Price/Sales High	- -	- -	283.97	- -	- -	- -
Price/Sales Low	- -	- -	266.2	- -	- -	- -
Price/Cash Flow	- -	- -	-2,082.26	- -	- -	- -
Price/Cash Flow Average	- -	- -	-2,050.1	- -	- -	- -
Price/Cash Flow High	- -	- -	-2,155.82	- -	- -	- -
Price/Cash Flow Low	- -	- -	-2,020.96	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	-2,006.83	- -	- -	- -
Price/Free Cash Flow High	- -	- -	-2,110.32	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	-1,978.3	- -	- -	- -
EV/Sales Average	- -	- -	425.49	- -	- -	- -
EV/Sales High	- -	- -	447.42	- -	- -	- -
EV/Sales Low	- -	- -	419.45	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	9,171	- -	- -	- -
High Price	- -	- -	9,495	- -	- -	- -
Enterprise Value Average	- -	- -	7,923	- -	- -	- -
Enterprise Value High	- -	- -	8,332	- -	- -	- -
Enterprise Value Low	- -	- -	7,811	- -	- -	- -

Per Share Data Items (USD)

Per-Share Data 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

Shares Outstanding	1	1	1	1	2	113
Diluted Weighted Avg Shares	1	1	1	1	1	15
Basic Weighted Avg Shares	1	1	1	1	1	15
Revenue per Share	14.5	19.34	33.44	10.19	8.06	0.12
EBITDA per Share	0.91	2.22	-2.42	-6.27	-8.54	-0.43
Operating Income per Share	0.87	2.05	-3.18	-5.72	-9	-0.48
Basic EPS, GAAP	0.63	1.53	-4.42	-8.37	-11.88	-0.8
Basic EPS from Cont Ops	0.63	1.53	-4.42	-8.37	-11.88	-0.8
Diluted EPS, GAAP	0.63	1.53	-4.42	-8.37	-11.88	-0.8
Diluted EPS from Cont Ops	0.63	1.53	-4.42	-8.37	-11.88	-0.8
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.63	2.79	-4.4	-1.92	-5.16	-0.27
Free Cash Flow per Basic Share	0.53	2.76	-4.5	-1.92	-5.16	-0.27
Cash & Equivalents per Share	0.56	1.5	0.92	0.25	0.17	- -
Book Value per Share	0.63	2.02	0.7	-7.66	-5.86	-0.11
Tangible Book Value per Share	0.63	2.02	-0.46	-7.66	-5.86	-0.11

Profitability (USD)

Profitability Ratios 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 (%)	- -	97.64	-206.13	- -	- -	- -
Return on Assets (%)	- -	9.84	-15.08	-41.87	-107.03	-75.57
Return on Capital (%)	- -	89.09	- -	- -	- -	- -
Return on Invested Capital (%)	- -	66.28	- -	- -	- -	- -
Gross Margin (%)	9.6	15.19	8.96	-10.62	-30.29	-25.89
EBITDA Margin (%)	6.3	11.48	-7.24	-61.59	-105.94	-367.48
Operating Margin (%)	6.03	10.6	-9.52	-56.14	-111.73	-410.5
Incremental Operating Margin (%)	- -	24.29	- -	33.46	- -	- -
Pretax Margin (%)	6.09	10.99	-13.58	-79.7	-147.36	-687.86
Profit Margin (%)	4.32	7.91	-13.22	-82.15	-147.42	-687.96
Net Income to Common Margin (%)	4.32	7.91	-13.22	-82.15	-147.42	-687.96
Effective Tax Rate (%)	29.08	28.01	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	97.64	-206.13	- -	- -	- -

Credit (USD)

Credit Ratios 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	- -	- -	6	8	10	15
ST Debt	- -	- -	3	2	5	7
LT Debt	- -	- -	4	6	6	8
Total Debt/EBITDA	0.13	0.08	-4.64	-1.46	-1.06	-2.37
Net Debt/EBITDA	-0.72	-0.73	-3.29	-1.33	-0.97	-2.33
Total Debt/EBIT	0.14	0.09	-3.53	-1.33	-1	-2.12
Net Debt/EBIT	-0.75	-0.79	-2.5	-1.21	-0.92	-2.09
EBITDA to Interest Expense	- -	1,561.13	-1.82	-6.49	-4.26	-1.9
EBITDA-CapEx/Interest Expense	- -	1,543.69	-1.89	-6.49	-4.26	-1.9
EBIT to Interest Expense	- -	1,441.01	-2.39	-5.92	-4.5	-2.12
Interest Expense	- -	- -	1	1	2	3
Common Equity/Total Assets	4.93	15.01	2.96	-47.32	-126.76	-62.42
Long-Term Debt/Equity (%)	- -	4.82	568.46	- -	- -	- -
Long-Term Debt/Capital (%)	- -	4.47	51.09	458.44	-148.79	347.42
Long-Term Debt/Total Assets (%)	- -	0.72	16.83	43.22	52.02	41.34
Total Debt/Equity (%)	15.93	7.71	1,012.66	-119.92	-72.42	-119.06
Total Debt/Capital (%)	13.74	7.16	91.01	601.91	-262.6	624.58
Total Debt/Total Assets (%)	0.78	1.16	29.99	56.75	91.8	74.32
Net Debt to Equity	-88.15	-68.09	717.65	-108.92	-66.23	-117.22
Net Debt/Capital (%)	-317.39	-202.83	73.12	655.24	-217.08	640.69
EBITDA	1	2	-1	-6	-10	-6
EBITDA-CapEx	1	2	-1	-6	-10	-6
Operating Income (Loss)	1	2	-2	-5	-10	-7

Liquidity (USD)

Liquidity Ratios 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	0.05	0.13	0.05	0.02	0.02	- -
Current Ratio	0.98	1.05	0.8	0.5	0.26	0.04
Quick Ratio	0.14	0.2	0.27	0.15	0.16	0.04
CFO/Avg Current Liab	- -	0.2	-0.18	-0.11	-0.34	-0.19
Common Equity/Total Assets	4.93	15.01	2.96	-47.32	-126.76	-62.42
Long-Term Debt/Equity (%)	- -	4.82	568.46	- -	- -	- -
Long-Term Debt/Capital (%)	- -	4.47	51.09	458.44	-148.79	347.42
Long-Term Debt/Total Assets (%)	- -	0.72	16.83	43.22	52.02	41.34
Total Debt/Equity (%)	15.93	7.71	1,012.66	-119.92	-72.42	-119.06
Total Debt/Capital (%)	13.74	7.16	91.01	601.91	-262.6	624.58
Total Debt/Total Assets (%)	0.78	1.16	29.99	56.75	91.8	74.32
CFO/Total Liabilities	4.35	20.65	-12.12	-8.03	-23.14	-12.02
CFO/CapEx	6.57	112.44	-46.37	- -	- -	- -
Altman's Z-Score	- -	- -	238.88	- -	- -	- -

Working Capital (USD)

Working Capital Ratios 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	- -	17.76	8.84	3.5	4.26	1.18
Days Sales Outstanding	- -	20.55	41.3	104.14	85.67	309.89
Inventory Turnover	- -	1.41	1.98	1.43	3.54	2.47
Days Inventory Outstanding	- -	259.44	184.74	255.76	103.22	147.99
Accounts Payable Turnover	- -	1.26	1.74	0.54	0.82	0.04
Accounts Payable Turnover Days	- -	288.8	210.32	677.27	445.72	9,128.94
Cash Conversion Cycle	- -	-8.8	15.71	-317.38	-256.84	-8,671.07
Inventory to Cash Days	- -	-238.89	-143.44	-151.62	-17.55	161.9
Inventories	9	8	9	5	2	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	9	8	9	5	2	- -

Enterprise Value (USD)

Enterprise Value 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	- -	- -	8,042	- -	- -	- -
- Cash & Cash Equivalents	- -	1	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	6	8	10	15
Enterprise Value	- -	- -	8,047	- -	- -	- -
Total Capital	1	2	7	1	-4	2
Total Debt/Capital (%)	13.74	7.16	91.01	601.91	-262.6	624.58
Total Debt / EV	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	432.16	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	5,107	- -	- -	- -
Diluted Enterprise Value	- -	- -	5,113	- -	- -	- -
EV per Share	- -	- -	9,177.21	- -	- -	- -
TTM Sales	11	14	19	9	9	2
TTM EBITDA	1	2	-1	-6	-10	-6
TTM Operating Income	1	2	-2	-5	-10	-7
TTM Cash Flow to Firm	- -	2	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	2	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples 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	- -	- -	-2,038.31	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	8,047	- -	- -	- -
Low Price	- -	- -	8,901	- -	- -	- -
EV/Sales	- -	- -	432.16	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	13,024.58	- -	- -	- -
Price/Book Value Average	- -	- -	12,823.45	- -	- -	- -
Price/Book Value High	- -	- -	13,484.73	- -	- -	- -
Price/Book Value Low	- -	- -	12,641.13	- -	- -	- -
Price/Tangible Book Value	- -	- -	-19,803.58	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	-19,497.76	- -	- -	- -
Price/Tangible Book Value High	- -	- -	-20,503.22	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	-19,220.55	- -	- -	- -
Price/Sales	- -	- -	274.28	- -	- -	- -
Price/Sales Average	- -	- -	270.04	- -	- -	- -
Price/Sales High	- -	- -	283.97	- -	- -	- -
Price/Sales Low	- -	- -	266.2	- -	- -	- -
Price/Cash Flow	- -	- -	-2,082.26	- -	- -	- -
Price/Cash Flow Average	- -	- -	-2,050.1	- -	- -	- -
Price/Cash Flow High	- -	- -	-2,155.82	- -	- -	- -
Price/Cash Flow Low	- -	- -	-2,020.96	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	-2,006.83	- -	- -	- -
Price/Free Cash Flow High	- -	- -	-2,110.32	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	-1,978.3	- -	- -	- -
EV/Sales Average	- -	- -	425.49	- -	- -	- -
EV/Sales High	- -	- -	447.42	- -	- -	- -
EV/Sales Low	- -	- -	419.45	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	9,171	- -	- -	- -
High Price	- -	- -	9,495	- -	- -	- -
Enterprise Value Average	- -	- -	7,923	- -	- -	- -
Enterprise Value High	- -	- -	8,332	- -	- -	- -
Enterprise Value Low	- -	- -	7,811	- -	- -	- -

Per Share Data Items (USD)

Per-Share Data 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

Shares Outstanding	1	1	1	1	2	113
Diluted Weighted Avg Shares	1	1	1	1	1	15
Basic Weighted Avg Shares	1	1	1	1	1	15
Revenue per Share	14.5	19.34	33.44	10.19	8.06	0.12
EBITDA per Share	0.91	2.22	-2.42	-6.27	-8.54	-0.43
Operating Income per Share	0.87	2.05	-3.18	-5.72	-9	-0.48
Basic EPS, GAAP	0.63	1.53	-4.42	-8.37	-11.88	-0.8
Basic EPS from Cont Ops	0.63	1.53	-4.42	-8.37	-11.88	-0.8
Diluted EPS, GAAP	0.63	1.53	-4.42	-8.37	-11.88	-0.8
Diluted EPS from Cont Ops	0.63	1.53	-4.42	-8.37	-11.88	-0.8
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.63	2.79	-4.4	-1.92	-5.16	-0.27
Free Cash Flow per Basic Share	0.53	2.76	-4.5	-1.92	-5.16	-0.27
Cash & Equivalents per Share	0.56	1.5	0.92	0.25	0.17	- -
Book Value per Share	0.63	2.02	0.7	-7.66	-5.86	-0.11
Tangible Book Value per Share	0.63	2.02	-0.46	-7.66	-5.86	-0.11