Orgenesis Inc. Financial Ratios — ORGS Stock

Profitability (USD)

	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	2023 Y	2024 Y
As of date	11/30/2010	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-216.16	-3,656.91	-19,791.88	-6,822.13	-465.8	-21.76	-30.77	-33.72	-31.72	-28.73	1.3	-26.25	-19.75	-104.97	-605.73
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	-30.46	-19.7	32.53	41.98	-231.83	-306.42	18.63	24.87	-2,793.58	-818.55
EBITDA Margin (%)	- -	- -	- -	- -	- -	-175.52	-133.84	-88.36	-61.51	-465.99	-1,232.96	-35.65	-15.44	-10,062.45	-2,316.62
Operating Margin (%)	- -	- -	- -	- -	- -	-242.47	-179.54	-114.11	-75.58	-563.61	-1,251.71	-40.9	-20.93	-10,356.79	-2,518.36
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	-180.26	-197.91	-135.56	-95.24	-585.23	-1,264.19	-50.56	-33.2	-12,159.43	-4,726.18
Profit Margin (%)	- -	- -	- -	- -	- -	-150	-173.72	-122.58	-98.05	-618.65	14.51	-50.85	-41.33	-10,445.47	-4,653.62
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	-150	-173.72	-122.58	-98.05	-618.65	14.51	-50.85	-41.33	-10,445.47	-4,653.62
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	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	2023 Y	2024 Y
As of date	11/30/2010	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	- -	- -	- -	- -	2	10	10	8	4	14	13	12	20	23	18
ST Debt	- -	- -	- -	- -	2	8	5	3	1	1	5	6	5	4	8
LT Debt	- -	- -	- -	- -	- -	3	4	5	3	13	8	5	15	19	10
Total Debt/EBITDA	- -	- -	- -	-0.05	-0.54	-1.97	-1.15	-0.86	-0.32	-0.76	-0.14	-0.94	-3.64	-0.42	-0.76
Net Debt/EBITDA	0.07	0.02	- -	-0.04	-0.25	-1.17	-1.05	-0.47	1.08	-0.71	0.36	-0.42	-2.25	-0.4	-0.69
Total Debt/EBIT	- -	- -	- -	-0.05	-0.54	-1.43	-0.86	-0.67	-0.26	-0.63	-0.13	-0.82	-2.69	-0.41	-0.7
Net Debt/EBIT	0.07	0.02	- -	-0.04	-0.25	-0.85	-0.78	-0.36	0.88	-0.58	0.35	-0.36	-1.66	-0.39	-0.64
EBITDA to Interest Expense	- -	- -	- -	-31.63	-6.62	-7.5	-12.43	-7.23	-4.17	-36.48	-75.24	-13.42	-3.05	-24.61	-6.42
EBITDA-CapEx/Interest Expense	- -	- -	- -	-31.68	-6.62	-8.91	-14.49	-8.02	-6.19	-60.84	-76.45	-21.76	-9.86	-25.58	-6.49
EBIT to Interest Expense	- -	- -	- -	-31.65	-6.62	-10.36	-16.67	-9.34	-5.12	-44.13	-76.38	-15.4	-4.13	-25.33	-6.97
Interest Expense	- -	- -	- -	- -	1	1	1	1	3	- -	1	1	2	2	4
Common Equity/Total Assets	-3,897.4	-5,539.44	-10,652.32	-9,341.42	-719.12	-53.25	-94.82	-110.65	-82.72	-96.68	-113.69	-177.75	-133.36	-1,213.71	-16,638.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	34.81	32.1	9.42	207.27	15.71	14.12	25.59	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-24.53	-19.85	-12.44	-4.62	-16.78	-11.01	-5.78	-21.89	-12.38	-4.74
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	6.56	12.99	11.37	3.58	13.62	10.66	9.12	16.68	131.03	724.06
Total Debt/Equity (%)	- -	- -	- -	-12.98	-82.28	-159.61	78.75	54.46	13	226.42	24.48	30.65	34.2	-107.81	-48.65
Total Debt/Capital (%)	- -	- -	- -	-2.54	-17.86	-99.27	-44.91	-21.11	-6.38	-18.33	-17.15	-12.54	-29.26	-14.69	-8.84
Total Debt/Total Assets (%)	- -	- -	- -	231.17	108.98	26.53	29.39	19.29	4.94	14.88	16.61	19.79	22.29	155.45	1,351.52
Net Debt to Equity	14.18	1.54	0.12	-10.48	-38.17	-94.89	71.62	29.54	-43.07	211.3	-63.73	13.63	21.15	-102.23	-44.26
Net Debt/Capital (%)	2.27	0.97	0.01	-2.04	-7.56	-42.08	-39.25	-10.44	16.57	-17.09	27.96	-5.27	-16.81	-13.85	-8.04
EBITDA	- -	- -	-5	-5	-5	-5	-9	-9	-11	-18	-94	-13	-6	-53	-24
EBITDA-CapEx	- -	- -	-5	-5	-5	-6	-10	-10	-17	-30	-96	-21	-18	-55	-24
Operating Income (Loss)	- -	- -	-5	-5	-5	-7	-11	-12	-14	-22	-96	-15	-8	-55	-26

Liquidity (USD)

API ChatGPT

	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	2023 Y	2024 Y
As of date	11/30/2010	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	0.12	0.01	0.03	0.06	0.28	0.25	0.06	0.21	0.94	- -	2.76	0.36	0.33	0.05	- -
Current Ratio	0.14	0.03	0.12	0.1	0.48	0.5	0.29	0.43	1.77	1.85	3.08	1.68	2.91	0.25	0.03
Quick Ratio	0.12	0.01	0.08	0.06	0.46	0.41	0.21	0.34	1.59	0.05	2.96	1.64	2.84	0.21	0.01
CFO/Avg Current Liab	-1.67	- -	-5.1	-3.03	-0.51	-0.26	-0.24	-0.24	-0.92	-0.44	-2.66	-1.7	-1.59	-0.92	-0.79
Common Equity/Total Assets	-3,897.4	-5,539.44	-10,652.32	-9,341.42	-719.12	-53.25	-94.82	-110.65	-82.72	-96.68	-113.69	-177.75	-133.36	-1,213.71	-16,638.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	34.81	32.1	9.42	207.27	15.71	14.12	25.59	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-24.53	-19.85	-12.44	-4.62	-16.78	-11.01	-5.78	-21.89	-12.38	-4.74
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	6.56	12.99	11.37	3.58	13.62	10.66	9.12	16.68	131.03	724.06
Total Debt/Equity (%)	- -	- -	- -	-12.98	-82.28	-159.61	78.75	54.46	13	226.42	24.48	30.65	34.2	-107.81	-48.65
Total Debt/Capital (%)	- -	- -	- -	-2.54	-17.86	-99.27	-44.91	-21.11	-6.38	-18.33	-17.15	-12.54	-29.26	-14.69	-8.84
Total Debt/Total Assets (%)	- -	- -	- -	231.17	108.98	26.53	29.39	19.29	4.94	14.88	16.61	19.79	22.29	155.45	1,351.52
CFO/Total Liabilities	-125.31	-0.22	-319.91	-92.59	-27.33	-5.99	-18.02	-14.89	-33.51	-15.3	-312.73	-126.67	-78.74	-41.75	-43.92
CFO/CapEx	- -	- -	-108.65	-253.81	-285.8	-2.76	-2.65	-3.93	-2.82	-1.09	-51.18	-3.42	-2.01	-7.08	-64.93
Altman's Z-Score	-92.4	-152.94	-428.91	-288.07	-14.05	-4.5	-8.58	-6.14	-1.25	-1.27	-4.7	-1.78	-0.74	-73.96	-318.95

Working Capital (USD)

API ChatGPT

	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	2023 Y	2024 Y
As of date	11/30/2010	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	- -	- -	- -	- -	- -	5.07	5.33	7.87	6.8	1.3	3.11	3.87	1.4	0.03	16.17
Days Sales Outstanding	- -	- -	- -	- -	- -	71.98	68.53	46.4	53.68	280	117.25	94.23	260.53	12,489.54	22.57
Inventory Turnover	- -	- -	- -	- -	- -	25.78	21.85	12.1	8.8	13.82	193.76	190.69	227.45	199.17	559.24
Days Inventory Outstanding	- -	- -	- -	- -	- -	14.16	16.71	30.16	41.49	26.41	1.88	1.91	1.6	1.83	0.65
Accounts Payable Turnover	- -	- -	- -	- -	- -	1.83	1.93	1.68	3.07	2.42	4.39	4.15	5.6	2.8	1.12
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	199	188.92	216.69	119.01	150.55	83.19	87.93	65.18	130.2	325.18
Cash Conversion Cycle	- -	- -	- -	- -	- -	-112.86	-103.69	-140.13	-23.84	155.86	35.94	8.21	196.96	12,361.17	-301.96
Inventory to Cash Days	- -	- -	- -	- -	- -	57.82	51.82	16.24	12.18	253.59	115.36	92.31	258.93	12,487.71	21.92
Inventories	- -	- -	- -	- -	- -	- -	- -	1	2	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	1	2	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	2023 Y	2024 Y
As of date	11/30/2010	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	- -	10	38	35	35	18	40	44	80	74	96	70	49	15	8
- Cash & Cash Equivalents	- -	- -	- -	- -	1	4	1	4	16	- -	45	5	5	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	32	- -	- -
+ Total Debt	- -	- -	- -	- -	2	10	10	8	4	14	13	12	20	23	18
Enterprise Value	- -	10	38	36	36	25	49	48	68	88	64	76	96	36	26
Total Capital	- -	- -	-5	-10	-14	-10	-22	-36	-58	-75	-75	-94	-69	-154	-207
Total Debt/Capital (%)	- -	- -	- -	-2.54	-17.86	-99.27	-44.91	-21.11	-6.38	-18.33	-17.15	-12.54	-29.26	-14.69	-8.84
Total Debt / EV	- -	- -	- -	0.01	0.07	0.42	0.2	0.16	0.05	0.16	0.2	0.15	0.21	0.62	0.7
EV/Sales	- -	- -	- -	- -	- -	8.25	7.63	4.73	3.66	22.67	8.37	2.15	2.65	68.47	25.22
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	10	38	35	36	19	40	44	80	74	96	70	49	15	8
Diluted Enterprise Value	- -	10	38	36	37	25	49	48	68	88	64	76	96	36	26
EV per Share	0.44	15.6	83.98	84.48	80.52	52.74	57.3	49.31	51.1	55.56	30.05	31.48	38.1	12.51	6.2
TTM Sales	- -	- -	- -	- -	- -	3	6	10	19	4	8	36	36	1	1
TTM EBITDA	- -	- -	-5	-5	-5	-5	-9	-9	-11	-18	-94	-13	-6	-53	-24
TTM Operating Income	- -	- -	-5	-5	-5	-7	-11	-12	-14	-22	-96	-15	-8	-55	-26
TTM Cash Flow to Firm	- -	- -	-1	-2	-1	-2	-3	-3	-13	-13	-77	-26	-23	-13	-13
TTM Free Cash Flow to Firm	- -	- -	-1	-2	-1	-1	-2	-2	-7	-1	-75	-18	-11	-11	-13

Multiples (USD)

API ChatGPT

	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	2023 Y	2024 Y
As of date	11/30/2010	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	-19.99	-55,370.1	-36.46	-17.83	-24.98	-10.9	-16.91	-15.3	-7.94	-67.95	-1.25	-3.68	-3.91	-1.14	-0.47
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	10	38	36	36	25	49	48	68	88	64	76	96	36	26
Low Price	0.38	0.45	15.6	42	40.8	33.6	28.8	27.6	40	23.5	27.6	25.6	11.3	3.8	0.87
EV/Sales	- -	- -	- -	- -	- -	8.25	7.63	4.73	3.66	22.67	8.37	2.15	2.65	68.47	25.22
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	86.43	- -	- -	- -	- -
Price/Earnings Average	-7.6	-9.19	-8.06	-6.77	-5.54	-6.32	-3.37	-5	-5.62	-2.85	99.26	-6.86	-3.95	-0.6	-0.42
Price/Earnings High	-10.49	-144.64	-18.02	-10.94	-9.84	-9.38	-4.78	-9.2	-12.28	-3.91	157.5	-11.16	-6.81	-1.38	-0.94
Price/Earnings Low	-6.99	-4.13	-1.41	-3.19	-3.35	-3.5	-2.21	-2.16	-2.92	-1.55	53.01	-3.44	-1.9	-0.2	-0.08
Price/Book Value	-4.74	-80.73	-7.4	-3.31	-2.18	-0.89	-1.26	-0.99	-1.29	-0.83	-1.09	-0.66	-0.4	-0.08	-0.04
Price/Book Value Average	-4.36	-5.13	-7.85	-3.51	-1.89	-1.37	-1.18	-1.4	-1.65	-0.77	-1.25	-1.16	-0.49	-0.19	-0.09
Price/Book Value High	-6.02	-80.73	-17.56	-5.68	-3.35	-2.03	-1.67	-2.58	-3.6	-1.05	-1.98	-1.89	-0.84	-0.43	-0.2
Price/Book Value Low	-4.01	-2.31	-1.37	-1.66	-1.14	-0.76	-0.77	-0.61	-0.86	-0.42	-0.67	-0.58	-0.23	-0.06	-0.02
Price/Tangible Book Value	-28.97	-126.58	-135.39	-17.37	-11.82	-0.56	-3.35	-3.75	-24.99	-35.61	3.1	3.8	1.18	-0.49	-0.21
Price/Tangible Book Value Average	-26.63	-8.05	-143.53	-18.42	-10.24	-0.86	-3.15	-5.33	-31.99	-32.98	3.56	6.73	1.42	-1.12	-0.53
Price/Tangible Book Value High	-36.77	-126.58	-321.08	-29.78	-18.18	-1.28	-4.47	-9.8	-69.86	-45.31	5.65	10.95	2.45	-2.59	-1.21
Price/Tangible Book Value Low	-24.51	-3.62	-25.14	-8.69	-6.18	-0.48	-2.06	-2.3	-16.63	-17.96	1.9	3.38	0.69	-0.37	-0.1
Price/Sales	- -	- -	- -	- -	- -	6.19	6.23	4.32	4.31	19.01	12.54	1.97	1.36	27.37	7.69
Price/Sales Average	- -	- -	- -	- -	- -	9.47	5.86	6.13	5.51	17.61	14.4	3.49	1.63	62.75	19.37
Price/Sales High	- -	- -	- -	- -	- -	14.07	8.31	11.28	12.04	24.19	22.85	5.67	2.81	144.49	43.94
Price/Sales Low	- -	- -	- -	- -	- -	5.25	3.84	2.65	2.87	9.59	7.69	1.75	0.79	20.8	3.54
Price/Cash Flow	-19.99	-55,370.1	-36.12	-17.76	-24.64	-6.8	-10.54	-11.36	-5.13	-5.61	-1.23	-2.6	-1.96	-0.98	-0.47
Price/Cash Flow Average	-18.37	-3,519.45	-38.29	-18.84	-21.34	-10.41	-9.9	-16.14	-6.56	-5.19	-1.41	-4.61	-2.36	-2.24	-1.17
Price/Cash Flow High	-25.37	-55,370.1	-85.66	-30.45	-37.9	-15.47	-14.06	-29.7	-14.33	-7.14	-2.24	-7.5	-4.07	-5.16	-2.66
Price/Cash Flow Low	-16.91	-1,581.88	-6.71	-8.88	-12.89	-5.77	-6.49	-6.97	-3.41	-2.83	-0.75	-2.31	-1.14	-0.74	-0.21
Price/Free Cash Flow Average	-18.37	-3,519.45	-38.65	-18.92	-21.64	-16.67	-15.89	-21.72	-10.16	-62.94	-1.44	-6.52	-4.71	-2.61	-1.19
Price/Free Cash Flow High	-25.37	-55,370.1	-86.45	-30.57	-38.43	-24.76	-22.55	-39.97	-22.19	-86.47	-2.28	-10.6	-8.11	-6.01	-2.7
Price/Free Cash Flow Low	-16.91	-1,581.88	-6.77	-8.92	-13.07	-9.24	-10.41	-9.38	-5.28	-34.27	-0.77	-3.27	-2.27	-0.87	-0.22
EV/Sales Average	- -	- -	- -	- -	- -	11.53	7.25	6.54	4.87	21.27	10.23	3.67	2.93	103.86	36.9
EV/Sales High	- -	- -	- -	- -	- -	16.13	9.71	11.7	11.4	27.85	18.68	5.86	4.11	185.59	61.47
EV/Sales Low	- -	- -	- -	- -	- -	7.31	5.24	3.06	2.22	13.24	3.53	1.93	2.08	61.9	21.07
EV/EBITDA Average	-12.91	-9.18	-8.07	-6.91	-6.92	-6.57	-5.42	-7.41	-7.92	-4.56	-0.83	-10.3	-18.97	-1.03	-1.59
EV/EBITDA High	-17.85	-144.62	-18.06	-11.14	-12.1	-9.19	-7.26	-13.24	-18.53	-5.98	-1.52	-16.43	-26.62	-1.84	-2.65
EV/EBITDA Low	-11.88	-4.11	-1.41	-3.28	-4.28	-4.16	-3.91	-3.46	-3.61	-2.84	-0.29	-5.42	-13.49	-0.62	-0.91
EV/EBIT Average	-12.91	-9.18	-8.07	-6.9	-6.91	-4.76	-4.04	-5.73	-6.44	-3.77	-0.82	-8.98	-13.99	-1	-1.47
EV/EBIT High	-17.85	-144.62	-18.06	-11.13	-12.08	-6.65	-5.41	-10.25	-15.08	-4.94	-1.49	-14.32	-19.63	-1.79	-2.44
EV/EBIT Low	-11.88	-4.11	-1.41	-3.27	-4.27	-3.01	-2.92	-2.68	-2.94	-2.35	-0.28	-4.73	-9.95	-0.6	-0.84
Last Price	0.45	15.6	84	84	78	39.6	46.8	45	60.1	46.6	45	28.8	19.5	5	1.89
High Price	0.57	15.6	199.2	144	120	90	62.4	117.6	168	59.3	82	83	40.4	26.4	10.8
Enterprise Value Average	- -	1	40	38	32	34	46	66	91	83	78	130	106	55	38
Enterprise Value High	- -	10	90	61	55	48	62	118	213	109	143	208	148	98	64
Enterprise Value Low	- -	- -	7	18	20	22	33	31	41	52	27	69	75	33	22

Shares Outstanding	1	1	- -	- -	- -	- -	1	1	1	2	2	2	3	3	5
Diluted Weighted Avg Shares	1	1	- -	- -	- -	- -	1	1	1	2	2	2	3	3	4
Basic Weighted Avg Shares	1	1	- -	- -	- -	- -	1	1	1	2	2	2	3	3	4
Revenue per Share	- -	- -	- -	- -	- -	6.4	7.51	10.42	13.95	2.45	3.59	14.63	14.35	0.18	0.25
EBITDA per Share	-0.03	-0.11	-11.03	-12.97	-10.13	-11.23	-10.05	-9.21	-8.58	-11.42	-44.25	-5.21	-2.22	-18.39	-5.69
Operating Income per Share	-0.03	-0.11	-11.03	-12.98	-10.14	-15.51	-13.48	-11.89	-10.54	-13.81	-44.92	-5.98	-3	-18.92	-6.19
Basic EPS, GAAP	-0.05	-0.11	-11.05	-13.17	-12.19	-9.59	-13.04	-12.78	-13.68	-15.16	0.52	-7.44	-5.93	-19.08	-11.44
Basic EPS from Cont Ops	-0.05	-0.11	-11.05	-13.17	-12.19	-9.59	-13.04	-12.78	-14.28	-14.2	-44.62	-7.44	-4.85	-22.38	-11.64
Diluted EPS, GAAP	-0.05	-0.11	-11.05	-13.17	-12.07	-9.4	-13.04	-12.73	-13.68	-15.16	0.52	-7.44	-5.93	-19.08	-11.44
Diluted EPS from Cont Ops	-0.05	-0.11	-11.05	-13.17	-12.07	-9.4	-13.04	-12.73	-14.28	-14.2	-44.62	-7.44	-4.85	-22.38	-11.64
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.02	- -	-2.33	-4.73	-3.17	-5.82	-4.44	-3.96	-11.73	-8.31	-36.61	-11.07	-9.93	-5.11	-4.06
Free Cash Flow per Basic Share	-0.02	- -	-2.35	-4.75	-3.18	-7.93	-6.11	-4.97	-15.88	-15.93	-37.32	-14.31	-14.88	-5.84	-4.12
Cash & Equivalents per Share	- -	- -	0.02	0.14	2.91	8.96	1.05	3.64	12.01	0.07	21.07	2.25	2.12	0.29	0.02
Book Value per Share	-0.09	-0.19	-11.35	-25.36	-35.83	-44.38	-37.26	-45.58	-46.66	-56.22	-41.42	-43.82	-48.32	-60.89	-53.38
Tangible Book Value per Share	-0.02	-0.12	-0.62	-4.84	-6.6	-70.17	-13.96	-12	-2.4	-1.31	14.52	7.58	16.49	-10.19	-8.91

Orgenesis Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)