Aedis Energy Inc

OOTC:ALCEDOTC Markets

0.06

USD

-0.01

(-14.29%)

-29.85EPS

1.09MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-9.51	-38.21	21.84	-25.09
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	66.51	74.02	62.57	-17.04	- -
EBITDA Margin (%)	11.84	-26.46	-247.99	-5,160.13	- -
Operating Margin (%)	6.17	-47.51	-137.86	-4,180.06	- -
Incremental Operating Margin (%)	- -	219.33	- -	259.34	- -
Pretax Margin (%)	-86.08	-108.66	-937.8	-7,769.77	- -
Profit Margin (%)	-87.67	-107.96	-1,998.39	6,777.49	- -
Net Income to Common Margin (%)	-87.67	-107.96	-1,998.39	6,777.49	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	-157.44	-14.04	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	170	160	33	29	16
ST Debt	2	- -	32	27	16
LT Debt	168	160	1	2	- -
Total Debt/EBITDA	67.01	-35.33	-3.81	-1.78	2.16
Net Debt/EBITDA	59.89	-38.77	-3.2	-1.75	2.15
Total Debt/EBIT	-59.53	-19.48	-3.19	-1.76	2.34
Net Debt/EBIT	-53.21	-21.38	-2.68	-1.72	2.34
EBITDA to Interest Expense	0.15	-0.44	-1.53	-1.83	1.77
EBITDA-CapEx/Interest Expense	-6.72	-1.25	-3.66	-2.02	1.77
EBIT to Interest Expense	0.08	-0.79	-0.85	-1.48	-2.2
Interest Expense	17	10	6	9	4
Common Equity/Total Assets	7.93	-1.17	-34.14	-438.53	-74.29
Long-Term Debt/Equity (%)	1,012.58	- -	- -	- -	- -
Long-Term Debt/Capital (%)	90.2	101.6	-3.62	-38.65	- -
Long-Term Debt/Total Assets (%)	80.2	89.54	0.59	26.35	- -
Total Debt/Equity (%)	1,022.58	-6,186.29	-51.88	-84.45	69.76
Total Debt/Capital (%)	91.09	101.64	-107.82	-543.22	41.09
Total Debt/Total Assets (%)	80.99	89.58	17.71	370.35	28.16
Net Debt to Equity	913.93	-6,788.77	-43.55	-82.69	69.62
Net Debt/Capital (%)	90.14	112.04	-79.89	-516.14	41.05
EBITDA	3	-5	-9	-16	7
EBITDA-CapEx	-114	-13	-21	-18	7
Operating Income (Loss)	1	-8	-5	-13	-9

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.74	0.07	0.02	- -	- -
Current Ratio	1.37	1.16	0.64	0.02	- -
Quick Ratio	1.29	1.13	0.02	0.01	- -
CFO/Avg Current Liab	- -	-0.5	0.1	0.64	-0.07
Common Equity/Total Assets	7.93	-1.17	-34.14	-438.53	-74.29
Long-Term Debt/Equity (%)	1,012.58	- -	- -	- -	- -
Long-Term Debt/Capital (%)	90.2	101.6	-3.62	-38.65	- -
Long-Term Debt/Total Assets (%)	80.2	89.54	0.59	26.35	- -
Total Debt/Equity (%)	1,022.58	-6,186.29	-51.88	-84.45	69.76
Total Debt/Capital (%)	91.09	101.64	-107.82	-543.22	41.09
Total Debt/Total Assets (%)	80.99	89.58	17.71	370.35	28.16
CFO/Total Liabilities	-4.32	-4.78	5.32	221.98	-7.3
CFO/CapEx	-0.07	-1.04	1.1	55.01	- -
Altman's Z-Score	- -	30,058,707.24	3,254,731.33	711,621.55	-310.05

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	4.27	2.08	207.33	- -
Days Sales Outstanding	- -	85.56	175.25	1.76	- -
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	9,062,550,000	1,348,218,750	49,355,469	1
- Cash & Cash Equivalents	18	1	4	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	46
+ Minority/Non Controlling Interest	- -	- -	- -	- -	20
+ Total Debt	170	160	33	29	16
Enterprise Value	- -	9,062,550,159	1,348,218,779	49,355,498	83
Total Capital	186	157	-30	-5	39
Total Debt/Capital (%)	91.09	101.64	-107.82	-543.22	41.09
Total Debt / EV	- -	- -	- -	- -	0.19
EV/Sales	- -	530,314,831.68	387,865,011.16	158,699,349.89	- -
EV/EBITDA	- -	- -	- -	- -	11.13
EV/EBIT	- -	- -	- -	- -	12.09
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	7,245,000,000	1,355,718,750	1,387,173	1
Diluted Enterprise Value	- -	7,245,000,159	1,355,718,779	1,387,201	82
EV per Share	- -	630,000,011,020.16	93,750,002,000.9	78,580,045.31	114.37
TTM Sales	21	17	3	- -	- -
TTM EBITDA	3	-5	-9	-16	7
TTM Operating Income	1	-8	-5	-13	-9
TTM Cash Flow to Firm	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-427,635,462.17	1,138,302,896.73	15,295.59	-0.39
EV/EBIT	- -	- -	- -	- -	12.09
Enterprise Value	- -	9,062,550,159	1,348,218,779	49,355,498	83
Low Price	- -	611,875,000,000	87,500,000,000	74,000,000	1.75
EV/Sales	- -	530,314,831.68	387,865,011.16	158,699,349.89	- -
EV/EBITDA	- -	- -	- -	- -	11.13
Price/Earnings	- -	- -	- -	65,811.4	- -
Price/Earnings Average	- -	- -	- -	18,310,210.03	- -
Price/Earnings High	- -	- -	- -	78,254,682.01	- -
Price/Earnings Low	- -	- -	- -	61,975.61	- -
Price/Book Value	- -	-4,352,809,798.27	-21,314,363.52	-1,456,558.05	-0.03
Price/Book Value Average	- -	-4,283,476,990.27	-134,608,094.78	-405,247,157.01	-156,746.17
Price/Book Value High	- -	-4,536,336,005.04	-161,420,779.71	-1,731,956,507.3	-2,599,056.54
Price/Book Value Low	- -	-4,227,580,151.3	-19,893,405.95	-1,371,663.21	-0.03
Price/Tangible Book Value	- -	-816,004,862.24	-21,314,363.52	-1,383,281.09	-0.01
Price/Tangible Book Value Average	- -	-803,007,301.8	-134,608,094.78	-384,859,863.1	-67,193.69
Price/Tangible Book Value High	- -	-850,409,829.15	-161,420,779.71	-1,644,824,726.74	-1,114,159.29
Price/Tangible Book Value Low	- -	-792,528,531.87	-19,893,405.95	-1,302,657.17	-0.01
Price/Sales	- -	423,956,931.36	390,022,655.35	4,460,362.51	- -
Price/Sales Average	- -	417,204,023.26	2,463,137,428.93	1,240,973,012.81	- -
Price/Sales High	- -	441,832,099.6	2,953,771,576.52	5,303,704,782.96	- -
Price/Sales Low	- -	411,759,757.74	364,021,144.99	4,200,392.28	- -
Price/Cash Flow	- -	-838,056,680.16	102,612,681.65	15,017.57	-0.39
Price/Cash Flow Average	- -	-824,707,872.02	648,037,065.01	4,178,224.61	-1,769,250.61
Price/Cash Flow High	- -	-873,391,411.22	777,120,042.39	17,857,011.88	-29,336,489.34
Price/Cash Flow Low	- -	-813,945,922.5	95,771,836.21	14,142.28	-0.34
Price/Free Cash Flow Average	- -	-420,823,961.37	7,188,804,116.67	4,255,577.81	-1,769,250.61
Price/Free Cash Flow High	- -	-445,665,727.19	8,620,747,271.2	18,187,606.13	-29,336,489.34
Price/Free Cash Flow Low	- -	-415,332,457.8	1,062,416,036.94	14,404.1	-0.34
EV/Sales Average	- -	521,867,824.46	2,449,511,063.21	44,153,697,568.41	- -
EV/Sales High	- -	552,674,335.6	2,937,430,963.4	188,705,293,499.86	- -
EV/Sales Low	- -	515,057,758.41	362,007,344.3	149,449,634.91	- -
EV/EBITDA Average	- -	- -	- -	- -	891,915.16
EV/EBITDA High	- -	- -	- -	- -	14,788,949.71
EV/EBITDA Low	- -	- -	- -	- -	11.1
EV/EBIT Average	- -	- -	- -	- -	969,071.35
EV/EBIT High	- -	- -	- -	- -	16,068,285.55
EV/EBIT Low	- -	- -	- -	- -	12.06
Last Price	- -	630,000,000,000	93,750,000,000	78,580,000	2
High Price	- -	656,562,500,000	710,000,000,000	93,437,500,000	152,000,000
Enterprise Value Average	- -	8,918,199,252	8,514,500,456	13,731,799,944	6,642,984
Enterprise Value High	- -	9,444,651,721	10,210,510,029	58,687,346,278	110,148,097
Enterprise Value Low	- -	8,801,822,034	1,258,337,529	46,478,836	83

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	- -	- -	- -	1	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -
Revenue per Share	1,860.26	1,486	240.37	17.62	- -
EBITDA per Share	220.17	-393.13	-596.09	-909.08	15.53
Operating Income per Share	114.87	-706	-331.37	-736.42	-19.22
Basic EPS, GAAP	-1,630.87	-1,604.26	-4,803.54	1,194.02	-16.94
Basic EPS from Cont Ops	-1,646.35	-1,614.7	-2,255.24	-1,402.25	-15.23
Diluted EPS, GAAP	-1,630.87	-1,604.26	-4,803.54	1,194.02	-16.94
Diluted EPS from Cont Ops	-1,646.35	-1,614.7	-2,255.24	-1,402.25	-15.23
Dividend per Share	- -	2,608.43	316.64	- -	- -
Cash Flow per Share	-723.83	-751.74	913.63	5,232.54	-5.18
Free Cash Flow per Basic Share	-10,839.74	-1,473.22	82.36	5,137.43	-5.18
Cash & Equivalents per Share	1,253.18	49.01	281.07	0.26	0.04
Book Value per Share	1,154.54	-144.73	-4,398.44	-53.95	-58.48
Tangible Book Value per Share	1,022.25	-772.05	-4,398.44	-56.81	-136.43

Profitability (USD)

Profitability Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-9.51	-38.21	21.84	-25.09
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	66.51	74.02	62.57	-17.04	- -
EBITDA Margin (%)	11.84	-26.46	-247.99	-5,160.13	- -
Operating Margin (%)	6.17	-47.51	-137.86	-4,180.06	- -
Incremental Operating Margin (%)	- -	219.33	- -	259.34	- -
Pretax Margin (%)	-86.08	-108.66	-937.8	-7,769.77	- -
Profit Margin (%)	-87.67	-107.96	-1,998.39	6,777.49	- -
Net Income to Common Margin (%)	-87.67	-107.96	-1,998.39	6,777.49	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	-157.44	-14.04	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	170	160	33	29	16
ST Debt	2	- -	32	27	16
LT Debt	168	160	1	2	- -
Total Debt/EBITDA	67.01	-35.33	-3.81	-1.78	2.16
Net Debt/EBITDA	59.89	-38.77	-3.2	-1.75	2.15
Total Debt/EBIT	-59.53	-19.48	-3.19	-1.76	2.34
Net Debt/EBIT	-53.21	-21.38	-2.68	-1.72	2.34
EBITDA to Interest Expense	0.15	-0.44	-1.53	-1.83	1.77
EBITDA-CapEx/Interest Expense	-6.72	-1.25	-3.66	-2.02	1.77
EBIT to Interest Expense	0.08	-0.79	-0.85	-1.48	-2.2
Interest Expense	17	10	6	9	4
Common Equity/Total Assets	7.93	-1.17	-34.14	-438.53	-74.29
Long-Term Debt/Equity (%)	1,012.58	- -	- -	- -	- -
Long-Term Debt/Capital (%)	90.2	101.6	-3.62	-38.65	- -
Long-Term Debt/Total Assets (%)	80.2	89.54	0.59	26.35	- -
Total Debt/Equity (%)	1,022.58	-6,186.29	-51.88	-84.45	69.76
Total Debt/Capital (%)	91.09	101.64	-107.82	-543.22	41.09
Total Debt/Total Assets (%)	80.99	89.58	17.71	370.35	28.16
Net Debt to Equity	913.93	-6,788.77	-43.55	-82.69	69.62
Net Debt/Capital (%)	90.14	112.04	-79.89	-516.14	41.05
EBITDA	3	-5	-9	-16	7
EBITDA-CapEx	-114	-13	-21	-18	7
Operating Income (Loss)	1	-8	-5	-13	-9

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.74	0.07	0.02	- -	- -
Current Ratio	1.37	1.16	0.64	0.02	- -
Quick Ratio	1.29	1.13	0.02	0.01	- -
CFO/Avg Current Liab	- -	-0.5	0.1	0.64	-0.07
Common Equity/Total Assets	7.93	-1.17	-34.14	-438.53	-74.29
Long-Term Debt/Equity (%)	1,012.58	- -	- -	- -	- -
Long-Term Debt/Capital (%)	90.2	101.6	-3.62	-38.65	- -
Long-Term Debt/Total Assets (%)	80.2	89.54	0.59	26.35	- -
Total Debt/Equity (%)	1,022.58	-6,186.29	-51.88	-84.45	69.76
Total Debt/Capital (%)	91.09	101.64	-107.82	-543.22	41.09
Total Debt/Total Assets (%)	80.99	89.58	17.71	370.35	28.16
CFO/Total Liabilities	-4.32	-4.78	5.32	221.98	-7.3
CFO/CapEx	-0.07	-1.04	1.1	55.01	- -
Altman's Z-Score	- -	30,058,707.24	3,254,731.33	711,621.55	-310.05

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	4.27	2.08	207.33	- -
Days Sales Outstanding	- -	85.56	175.25	1.76	- -
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	9,062,550,000	1,348,218,750	49,355,469	1
- Cash & Cash Equivalents	18	1	4	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	46
+ Minority/Non Controlling Interest	- -	- -	- -	- -	20
+ Total Debt	170	160	33	29	16
Enterprise Value	- -	9,062,550,159	1,348,218,779	49,355,498	83
Total Capital	186	157	-30	-5	39
Total Debt/Capital (%)	91.09	101.64	-107.82	-543.22	41.09
Total Debt / EV	- -	- -	- -	- -	0.19
EV/Sales	- -	530,314,831.68	387,865,011.16	158,699,349.89	- -
EV/EBITDA	- -	- -	- -	- -	11.13
EV/EBIT	- -	- -	- -	- -	12.09
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	7,245,000,000	1,355,718,750	1,387,173	1
Diluted Enterprise Value	- -	7,245,000,159	1,355,718,779	1,387,201	82
EV per Share	- -	630,000,011,020.16	93,750,002,000.9	78,580,045.31	114.37
TTM Sales	21	17	3	- -	- -
TTM EBITDA	3	-5	-9	-16	7
TTM Operating Income	1	-8	-5	-13	-9
TTM Cash Flow to Firm	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-427,635,462.17	1,138,302,896.73	15,295.59	-0.39
EV/EBIT	- -	- -	- -	- -	12.09
Enterprise Value	- -	9,062,550,159	1,348,218,779	49,355,498	83
Low Price	- -	611,875,000,000	87,500,000,000	74,000,000	1.75
EV/Sales	- -	530,314,831.68	387,865,011.16	158,699,349.89	- -
EV/EBITDA	- -	- -	- -	- -	11.13
Price/Earnings	- -	- -	- -	65,811.4	- -
Price/Earnings Average	- -	- -	- -	18,310,210.03	- -
Price/Earnings High	- -	- -	- -	78,254,682.01	- -
Price/Earnings Low	- -	- -	- -	61,975.61	- -
Price/Book Value	- -	-4,352,809,798.27	-21,314,363.52	-1,456,558.05	-0.03
Price/Book Value Average	- -	-4,283,476,990.27	-134,608,094.78	-405,247,157.01	-156,746.17
Price/Book Value High	- -	-4,536,336,005.04	-161,420,779.71	-1,731,956,507.3	-2,599,056.54
Price/Book Value Low	- -	-4,227,580,151.3	-19,893,405.95	-1,371,663.21	-0.03
Price/Tangible Book Value	- -	-816,004,862.24	-21,314,363.52	-1,383,281.09	-0.01
Price/Tangible Book Value Average	- -	-803,007,301.8	-134,608,094.78	-384,859,863.1	-67,193.69
Price/Tangible Book Value High	- -	-850,409,829.15	-161,420,779.71	-1,644,824,726.74	-1,114,159.29
Price/Tangible Book Value Low	- -	-792,528,531.87	-19,893,405.95	-1,302,657.17	-0.01
Price/Sales	- -	423,956,931.36	390,022,655.35	4,460,362.51	- -
Price/Sales Average	- -	417,204,023.26	2,463,137,428.93	1,240,973,012.81	- -
Price/Sales High	- -	441,832,099.6	2,953,771,576.52	5,303,704,782.96	- -
Price/Sales Low	- -	411,759,757.74	364,021,144.99	4,200,392.28	- -
Price/Cash Flow	- -	-838,056,680.16	102,612,681.65	15,017.57	-0.39
Price/Cash Flow Average	- -	-824,707,872.02	648,037,065.01	4,178,224.61	-1,769,250.61
Price/Cash Flow High	- -	-873,391,411.22	777,120,042.39	17,857,011.88	-29,336,489.34
Price/Cash Flow Low	- -	-813,945,922.5	95,771,836.21	14,142.28	-0.34
Price/Free Cash Flow Average	- -	-420,823,961.37	7,188,804,116.67	4,255,577.81	-1,769,250.61
Price/Free Cash Flow High	- -	-445,665,727.19	8,620,747,271.2	18,187,606.13	-29,336,489.34
Price/Free Cash Flow Low	- -	-415,332,457.8	1,062,416,036.94	14,404.1	-0.34
EV/Sales Average	- -	521,867,824.46	2,449,511,063.21	44,153,697,568.41	- -
EV/Sales High	- -	552,674,335.6	2,937,430,963.4	188,705,293,499.86	- -
EV/Sales Low	- -	515,057,758.41	362,007,344.3	149,449,634.91	- -
EV/EBITDA Average	- -	- -	- -	- -	891,915.16
EV/EBITDA High	- -	- -	- -	- -	14,788,949.71
EV/EBITDA Low	- -	- -	- -	- -	11.1
EV/EBIT Average	- -	- -	- -	- -	969,071.35
EV/EBIT High	- -	- -	- -	- -	16,068,285.55
EV/EBIT Low	- -	- -	- -	- -	12.06
Last Price	- -	630,000,000,000	93,750,000,000	78,580,000	2
High Price	- -	656,562,500,000	710,000,000,000	93,437,500,000	152,000,000
Enterprise Value Average	- -	8,918,199,252	8,514,500,456	13,731,799,944	6,642,984
Enterprise Value High	- -	9,444,651,721	10,210,510,029	58,687,346,278	110,148,097
Enterprise Value Low	- -	8,801,822,034	1,258,337,529	46,478,836	83

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	- -	- -	- -	1	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -
Revenue per Share	1,860.26	1,486	240.37	17.62	- -
EBITDA per Share	220.17	-393.13	-596.09	-909.08	15.53
Operating Income per Share	114.87	-706	-331.37	-736.42	-19.22
Basic EPS, GAAP	-1,630.87	-1,604.26	-4,803.54	1,194.02	-16.94
Basic EPS from Cont Ops	-1,646.35	-1,614.7	-2,255.24	-1,402.25	-15.23
Diluted EPS, GAAP	-1,630.87	-1,604.26	-4,803.54	1,194.02	-16.94
Diluted EPS from Cont Ops	-1,646.35	-1,614.7	-2,255.24	-1,402.25	-15.23
Dividend per Share	- -	2,608.43	316.64	- -	- -
Cash Flow per Share	-723.83	-751.74	913.63	5,232.54	-5.18
Free Cash Flow per Basic Share	-10,839.74	-1,473.22	82.36	5,137.43	-5.18
Cash & Equivalents per Share	1,253.18	49.01	281.07	0.26	0.04
Book Value per Share	1,154.54	-144.73	-4,398.44	-53.95	-58.48
Tangible Book Value per Share	1,022.25	-772.05	-4,398.44	-56.81	-136.43