Nuwellis, Inc. Financial Ratios — NUWE 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 (%)	-298.34	-160.33	-67.28	-63.22	-128.46	-254.05	-277.54	-153.62	-570.86	-192.19	-92.89	-75.84	-294.87	-223.24	-382.8
Return on Assets (%)	-227.08	-125.21	-61.93	-58.42	-93.56	-98.94	-103.23	-125.09	-251.97	-123.65	-77.55	-52.73	-117.35	-113.73	-219.26
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	100	100	100	44.69	22.23	26.57	51.73	54.52	56.7	55.66	56.22	64.94	61.96
EBITDA Margin (%)	- -	- -	-38,450.85	-8,647.46	-43,445.76	-1,160.98	-284.04	-336.21	-324.21	-223.79	-240.35	-196.64	-194.81	-122.17	-129.25
Operating Margin (%)	- -	- -	-38,764.41	-8,741.36	-43,996.61	-1,215.05	-305.69	-340.86	-328.54	-228.84	-246.51	-200.99	-198.89	-125.72	-134.29
Incremental Operating Margin (%)	838.97	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-38,933.9	-8,757.97	-45,266.1	-1,229.33	-376.47	-340.66	-328.54	-212.7	-246.75	-169.92	-227.9	-127.69	-211.8
Profit Margin (%)	- -	- -	-36,877.97	-8,673.56	-45,055.93	-1,225.14	-376.64	-340.78	-328.69	-212.82	-246.86	-170.02	-227.99	-127.75	-211.86
Net Income to Common Margin (%)	- -	- -	-36,877.97	-8,673.56	-45,055.93	-1,372.54	-702.84	-340.78	-410.51	-236.43	-247.81	-170.02	-255.27	-121.56	-211.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	10.74	46.41	- -	19.93	9.99	0.38	- -	10.69	-5.09	-0.02
Sustainable Growth Rate (%)	-298.34	-160.33	-67.28	-63.22	-128.46	-226.77	-148.73	-153.62	-457.08	-173	-92.53	-75.84	-263.36	-234.61	-382.89

Credit (USD)

Credit Ratios 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	- -	- -	- -	- -	8	- -	- -	- -	- -	- -	1	1	1	1	- -
ST Debt	- -	- -	- -	- -	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	4	- -	- -	- -	- -	- -	1	1	1	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	-0.3	- -	- -	- -	-0.03	-0.02	-0.06	-0.06	-0.04	-0.05	-0.03
Net Debt/EBITDA	0.4	0.97	2.39	1.23	0.6	0.09	1.55	0.33	0.07	0.87	0.46	1.06	0.22	0.48	0.1
Total Debt/EBIT	- -	- -	- -	- -	-0.3	- -	- -	- -	-0.02	-0.02	-0.06	-0.06	-0.04	-0.05	-0.03
Net Debt/EBIT	0.4	0.96	2.37	1.21	0.59	0.08	1.44	0.32	0.07	0.85	0.45	1.03	0.22	0.46	0.1
EBITDA to Interest Expense	- -	- -	- -	- -	-34.5	-29.69	- -	- -	- -	- -	- -	-1.82	-4.96	-1.9	-1.01
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-34.77	-29.92	- -	- -	- -	- -	- -	-1.83	-5.03	-1.92	-1.02
EBIT to Interest Expense	- -	- -	- -	- -	-34.94	-31.08	- -	- -	- -	- -	- -	-1.86	-5.06	-1.96	-1.05
Interest Expense	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	9	3	6	11
Common Equity/Total Assets	61.85	86.12	93.66	90.24	49.78	23.52	87.99	67.64	35.52	81.54	85.3	50.08	30.6	66.18	42.89
Long-Term Debt/Equity (%)	- -	- -	- -	- -	31.89	- -	- -	- -	13.12	0.67	3.79	6.15	16.94	4.7	2.55
Long-Term Debt/Capital (%)	- -	- -	- -	- -	19.55	- -	- -	- -	10.71	0.65	3.63	5.7	13.7	4.34	2.27
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	15.87	- -	- -	- -	4.66	0.54	3.24	3.08	5.57	3.11	1.1
Total Debt/Equity (%)	- -	- -	- -	- -	63.09	- -	- -	- -	22.46	2.08	4.54	7.96	23.67	8.35	12.47
Total Debt/Capital (%)	- -	- -	- -	- -	38.69	- -	- -	- -	18.34	2.04	4.34	7.38	19.14	7.7	11.09
Total Debt/Total Assets (%)	- -	- -	- -	- -	31.41	- -	- -	- -	7.98	1.69	3.87	3.99	7.78	5.53	5.36
Net Debt to Equity	-142.8	-109.85	-104.66	-107.11	-126.81	-59.01	-96.04	-92.32	-64.27	-88.47	-33.69	-143.54	-118.34	-78.02	-41.25
Net Debt/Capital (%)	333.66	1,115.61	2,247.24	1,505.92	473	-143.96	-2,425.35	-1,201.75	-110.45	-650.32	-47.56	403.48	-2,222.22	-257.32	-57.93
EBITDA	-17	-15	-23	-26	-26	-15	-10	-17	-18	-17	-19	-17	-17	-11	-11
EBITDA-CapEx	-17	-15	-23	-26	-26	-15	-10	-17	-18	-17	-19	-17	-18	-11	-11
Operating Income (Loss)	-17	-15	-23	-26	-26	-16	-11	-17	-18	-17	-20	-17	-18	-11	-11

Liquidity (USD)

Liquidity Ratios 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	2.31	6.82	15.45	9.91	2.89	0.41	7.46	1.93	0.38	4.03	7.32	3.9	1.2	1.99	0.36
Current Ratio	2.44	6.98	15.6	10.04	2.95	0.74	8.54	2.86	1.2	5.17	8.5	4.86	2.59	3.46	1.71
Quick Ratio	2.31	6.82	15.47	9.93	2.89	0.49	7.72	2.21	0.62	4.28	7.55	4.2	1.81	2.67	0.85
CFO/Avg Current Liab	-7.68	-5.32	-6.21	-6.8	-4.12	-2.89	-4.46	-5.91	-5.29	-4.78	-5.18	-3.79	-4.56	-3.35	-3.87
Common Equity/Total Assets	61.85	86.12	93.66	90.24	49.78	23.52	87.99	67.64	35.52	81.54	85.3	50.08	30.6	66.18	42.89
Long-Term Debt/Equity (%)	- -	- -	- -	- -	31.89	- -	- -	- -	13.12	0.67	3.79	6.15	16.94	4.7	2.55
Long-Term Debt/Capital (%)	- -	- -	- -	- -	19.55	- -	- -	- -	10.71	0.65	3.63	5.7	13.7	4.34	2.27
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	15.87	- -	- -	- -	4.66	0.54	3.24	3.08	5.57	3.11	1.1
Total Debt/Equity (%)	- -	- -	- -	- -	63.09	- -	- -	- -	22.46	2.08	4.54	7.96	23.67	8.35	12.47
Total Debt/Capital (%)	- -	- -	- -	- -	38.69	- -	- -	- -	18.34	2.04	4.34	7.38	19.14	7.7	11.09
Total Debt/Total Assets (%)	- -	- -	- -	- -	31.41	- -	- -	- -	7.98	1.69	3.87	3.99	7.78	5.53	5.36
CFO/Total Liabilities	-461.69	-626.88	-495.63	-717.04	-187.22	-311.57	-537.66	-512.68	-453.13	-448.62	-399.17	-123	-273.47	-287.67	-309.92
CFO/CapEx	-29.02	-82.8	-59.26	-64.51	-115.52	-139.25	-46.02	-73.54	-33.4	-55.61	-81.47	-124.17	-72.33	-159.85	-120.11
Altman's Z-Score	-18.98	-9.65	-2.81	-7.04	-11.51	-96.63	-14.56	-36.92	-63.89	-17.86	-10.94	-15.98	-45.34	-43.56	-76.09

Working Capital (USD)

Working Capital Ratios 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	5	2	9.14	8.59	7.51	6.95	8.73	9.57	7.92	5.28	4.75	5.14
Days Sales Outstanding	- -	- -	182.5	73	182.5	39.93	42.48	48.6	52.49	41.79	38.13	46.06	69.12	76.8	71.06
Inventory Turnover	- -	- -	- -	- -	- -	2.11	2.44	2.26	1.54	1.42	1.18	1.38	1.67	1.65	1.73
Days Inventory Outstanding	- -	- -	- -	- -	- -	173.29	149.61	161.42	237.04	256.38	308.6	265.17	219.04	221.28	210.46
Accounts Payable Turnover	- -	- -	- -	- -	- -	0.58	2.58	3.75	2.14	3.52	2.64	1.97	1.39	1.39	1.73
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	632.71	141.52	97.35	170.89	103.82	138.2	185.18	262.38	263.43	211.37
Cash Conversion Cycle	- -	- -	- -	- -	- -	-419.5	50.57	112.67	118.64	194.36	208.54	126.05	25.78	34.65	70.15
Inventory to Cash Days	- -	- -	- -	- -	- -	-133.36	-107.13	-112.81	-184.56	-214.59	-270.47	-219.12	-149.92	-144.47	-139.4
Inventories	- -	- -	- -	- -	- -	1	2	2	2	3	3	3	2	2	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	2	1	1	1
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	1	1	1	1	1	2	1	- -	1	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12	6	3	5	3
- Cash & Cash Equivalents	7	14	54	31	23	1	16	5	1	14	9	18	4	5	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	8	- -	- -	- -	- -	- -	1	1	1	1	- -
Enterprise Value	-7	-14	-54	-31	-15	-1	-16	-5	-1	-14	-11	-12	- -	- -	2
Total Capital	5	13	52	29	20	2	16	6	2	17	27	13	4	7	3
Total Debt/Capital (%)	- -	- -	- -	- -	38.69	- -	- -	- -	18.34	2.04	4.34	7.38	19.14	7.7	11.09
Total Debt / EV	- -	- -	- -	- -	-0.5	- -	- -	- -	-0.54	-0.02	-0.1	-0.08	1.62	1.78	0.15
EV/Sales	- -	- -	10,368,304,741.23	919,210,976.81	1,572,572,898.11	259,185.47	4,203.5	843.04	23.96	2.92	49.67	21.47	0.05	0.04	0.26
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	209,274,541	611,730,034	271,167,269	92,781,816	334,091	14,951	4,219	133	36	12	6	3	5	1
Diluted Enterprise Value	-7	209,274,527	611,729,980	271,167,238	92,781,801	334,090	14,935	4,214	132	22	4	-11	- -	- -	- -
EV per Share	- -	5,813,181,300,888.89	9,268,636,056,557.58	4,047,272,211,340.3	1,288,636,124,838.89	334,090,077,200	7,467,510,900	1,053,383,070	132,069,238	21,762,761	5,540,980.17	503,956.09	4,259.93	102.96	45.31
TTM Sales	- -	- -	- -	- -	- -	1	4	5	6	7	8	9	9	9	8
TTM EBITDA	-17	-15	-23	-26	-26	-15	-10	-17	-18	-17	-19	-17	-17	-11	-11
TTM Operating Income	-17	-15	-23	-26	-26	-16	-11	-17	-18	-17	-20	-17	-18	-11	-11
TTM Cash Flow to Firm	-13	-13	-17	-23	-22	-16	-12	-15	-16	-17	-18	-6	-14	-4	- -
TTM Free Cash Flow to Firm	-13	-13	-17	-22	-22	-16	-12	-14	-16	-16	-18	-6	-14	-4	- -

Multiples (USD)

Valuation Multiples 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	- -	-16,191,453.85	-35,838,656.86	-12,163,785.47	-4,071,163.51	-20,654.77	-1,282.1	-293.76	-8.37	-2.2	-0.67	-0.37	-0.19	-0.51	-0.11
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-7	-14	-54	-31	-15	-1	-16	-5	-1	-14	-11	-12	- -	- -	2
Low Price	- -	2,386,363,660,800	4,629,545,625,600	3,331,363,660,800	1,011,818,169,600	143,181,813,600	6,200,617,360	864,197,530	92,592,596	29,841,092	5,507,224.8	312,821.25	21,176.75	1,358	59.85
EV/Sales	- -	- -	10,368,304,741.23	919,210,976.81	1,572,572,898.11	259,185.47	4,203.5	843.04	23.96	2.92	49.67	21.47	0.05	0.04	0.26
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-19,321,323.43	-22,183,361.27	-15,095,454.16	-8,991,159.42	-36,759.87	-5,781.19	-1,093.11	-24.57	-3.78	-2.35	-2.35	-0.84	-3.09	-0.88
Price/Earnings High	- -	-55,949,327.06	-39,957,715.22	-28,719,182.11	-17,839,151.5	-87,404.68	-38,648.28	-2,435.5	-94.82	-11.32	-6.49	-6.55	-2.99	-12.39	-2.76
Price/Earnings Low	- -	-6,108,005.1	-14,043,111.1	-8,723,233.1	-2,740,507.4	-8,093.03	-496.61	-202.96	-4.09	-1.7	-0.56	-0.22	-0.1	-0.38	-0.07
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.45	1.1	0.74	1.12
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.78	2.76	6.36	5.03	14.32
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.91	7.7	22.64	20.16	45.07
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.42	0.25	0.78	0.62	1.1
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.45	1.1	0.74	1.12
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.78	2.76	6.36	5.03	14.32
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.91	7.7	22.64	20.16	45.07
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.42	0.25	0.78	0.62	1.1
Price/Sales	- -	- -	10,368,305,658.79	919,211,082.89	1,572,573,159.7	259,186.13	4,207.89	844.14	24.12	4.82	1.48	0.65	0.37	0.56	0.15
Price/Sales Average	- -	- -	8,180,772,451.15	1,309,313,171.23	4,051,050,691.69	504,542.81	40,632.65	3,725.06	100.88	8.94	5.82	3.99	2.14	3.76	1.86
Price/Sales High	- -	- -	14,735,592,673.63	2,490,975,296.74	8,037,596,003.8	1,199,661.49	271,636.64	8,299.62	389.23	26.75	16.08	11.14	7.64	15.06	5.85
Price/Sales Low	- -	- -	5,178,813,750.67	756,614,797.54	1,234,761,156.12	111,079.76	3,490.36	691.63	16.8	4.01	1.39	0.37	0.26	0.46	0.14
Price/Cash Flow	- -	-15,995,913.86	-35,233,845.98	-11,975,237.12	-4,035,922.24	-20,506.44	-1,254.25	-289.77	-8.12	-2.16	-0.66	-0.36	-0.18	-0.51	-0.11
Price/Cash Flow Average	- -	-20,771,567.22	-27,800,113.73	-17,057,383.21	-10,396,798.07	-39,918.71	-12,111.39	-1,278.7	-33.97	-4.01	-2.58	-2.25	-1.06	-3.43	-1.42
Price/Cash Flow High	- -	-60,148,840.87	-50,074,874.31	-32,451,762.61	-20,628,046.64	-94,915.52	-80,966.86	-2,849	-131.06	-12.01	-7.14	-6.28	-3.77	-13.72	-4.48
Price/Cash Flow Low	- -	-6,566,467.31	-17,598,779.59	-9,856,976.03	-3,168,946.37	-8,788.47	-1,040.37	-237.42	-5.66	-1.8	-0.62	-0.21	-0.13	-0.42	-0.11
Price/Free Cash Flow Average	- -	-21,025,486.58	-28,277,319.97	-17,325,949.2	-10,487,581.87	-40,207.46	-12,380.4	-1,296.33	-35.02	-4.09	-2.62	-2.27	-1.07	-3.45	-1.43
Price/Free Cash Flow High	- -	-60,884,122.63	-50,934,440.67	-32,962,710.83	-20,808,168.68	-95,602.08	-82,765.2	-2,888.28	-135.1	-12.23	-7.23	-6.33	-3.83	-13.81	-4.52
Price/Free Cash Flow Low	- -	-6,646,738.24	-17,900,873.59	-10,012,172.67	-3,196,617.3	-8,852.04	-1,063.48	-240.69	-5.83	-1.83	-0.62	-0.21	-0.13	-0.42	-0.11
EV/Sales Average	- -	- -	8,180,771,533.59	1,309,313,065.15	4,051,050,430.09	504,542.16	40,628.26	3,723.96	100.73	7.04	4.87	2.03	1.83	3.24	4.45
EV/Sales High	- -	- -	14,735,591,756.07	2,490,975,190.66	8,037,595,742.2	1,199,660.84	271,632.25	8,298.52	389.08	24.86	15.13	9.18	7.32	14.54	14.21
EV/Sales Low	- -	- -	5,178,812,833.11	756,614,691.46	1,234,760,894.53	111,079.11	3,485.97	690.54	16.65	2.12	0.44	11.37	2.87	4.39	0.26
EV/EBITDA Average	0.4	0.97	2.39	1.23	0.6	0.06	1.55	0.33	0.05	0.85	-2.02	-1.03	-0.94	-2.65	-3.44
EV/EBITDA High	0.4	0.97	2.39	1.23	0.6	0.06	1.55	0.33	0.05	0.85	-6.29	-4.67	-3.76	-11.9	-10.99
EV/EBITDA Low	0.4	0.97	2.39	1.23	0.6	0.06	1.55	0.33	0.05	0.85	-0.18	0.81	0.03	0.05	-0.2
EV/EBIT Average	0.4	0.96	2.37	1.21	0.59	0.05	1.44	0.32	0.05	0.83	-1.97	-1.01	-0.92	-2.58	-3.31
EV/EBIT High	0.4	0.96	2.37	1.21	0.59	0.05	1.44	0.32	0.05	0.83	-6.14	-4.57	-3.68	-11.57	-10.58
EV/EBIT Low	0.4	0.96	2.37	1.21	0.59	0.05	1.44	0.32	0.05	0.83	-0.18	0.79	0.03	0.05	-0.19
Last Price	- -	5,813,181,696,000	9,268,636,876,800	4,047,272,678,400	1,288,636,339,200	334,090,915,200	7,475,308,400	1,054,753,070	132,901,238	35,860,761	5,865,318.2	551,544	29,887.2	1,631.7	60.9
High Price	- -	21,859,091,251,200	13,172,726,784,000	10,967,727,052,800	6,586,363,392,000	1,546,363,660,800	482,562,483,200	10,370,370,080	2,145,061,660	199,074,067	63,692,212	9,518,279.4	615,342	44,247	2,454.9
Enterprise Value Average	-7	-14	-54	-31	-15	-1	-16	-5	-1	-14	39	17	16	28	37
Enterprise Value High	-7	-14	-54	-31	-15	-1	-16	-5	-1	-14	120	78	65	127	118
Enterprise Value Low	-7	-14	-54	-31	-15	-1	-16	-5	-1	-14	3	-14	- -	-1	2

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	893.94	4,402.99	819.44	1,289,000	1,776,500	1,249,500	5,511,000	7,441,000	3,960,500	854,300	80,581.82	2,937.82	419.41
EBITDA per Share	-16,512,000	-409,194.44	-343,727.27	-380,746.27	-356,013.89	-14,965,000	-5,046,000	-4,201,000	-17,867,000	-16,652,000	-9,519,000	-1,679,900	-156,981.82	-3,589.24	-542.09
Operating Income per Share	-16,562,000	-413,027.78	-346,530.3	-384,880.6	-360,527.78	-15,662,000	-5,430,500	-4,259,000	-18,106,000	-17,028,000	-9,763,000	-1,717,100	-160,272.73	-3,693.45	-563.24
Basic EPS, GAAP	-16,196,000	-390,694.44	-329,666.67	-381,895.52	-369,208.33	-17,692,000	-12,486,000	-4,258,000	-22,623,000	-17,593,000	-9,814,500	-1,452,500	-205,700	-3,571.09	-888.38
Basic EPS from Cont Ops	-16,196,000	-390,694.44	-329,666.67	-381,895.52	-369,208.33	-15,792,000	-6,691,000	-4,258,000	-18,114,000	-15,836,000	-9,777,000	-1,452,500	-183,718.18	-3,752.94	-888.58
Diluted EPS, GAAP	-16,196,000	-390,694.44	-329,666.67	-381,895.52	-369,208.33	-17,692,000	-12,486,000	-4,258,000	-22,623,000	-17,593,000	-9,814,500	-1,452,500	-205,700	-3,571.09	-888.38
Diluted EPS from Cont Ops	-16,196,000	-390,694.44	-329,666.67	-381,895.52	-369,208.33	-15,792,000	-6,691,000	-4,258,000	-18,114,000	-15,836,000	-9,777,000	-1,452,500	-183,718.18	-3,752.94	-888.58
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-13,089,000	-363,416.67	-263,060.61	-337,970.15	-319,291.67	-16,292,000	-5,960,000	-3,640,000	-16,367,000	-16,572,000	-8,921,500	-1,514,900	-163,063.64	-3,223.87	-548.23
Free Cash Flow per Basic Share	-13,540,000	-367,805.56	-267,500	-343,208.96	-322,055.56	-16,409,000	-6,089,500	-3,689,500	-16,857,000	-16,870,000	-9,031,000	-1,527,100	-165,318.18	-3,244.03	-552.79
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,102,500	1,830,600	34,545.45	1,712.61	22.52
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,973,500	1,235,700	27,181.82	2,194.29	54.47
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,973,500	1,235,700	27,181.82	2,194.29	54.47

Nuwellis, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)