FOXO Technologies Inc.

OOTC:FOXODOTC Markets

0.03

USD

-0.01

(-21.34%)

-0.19EPS

426,208.82Market Cap

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 (%)	- -	- -	- -	- -	- -	-425.55
Return on Assets (%)	- -	-193.76	-289.92	-146.4	-58.47	-28.81
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	32.68	8.85	38.68	49.12
EBITDA Margin (%)	-11,849.21	-12,444.17	-7,563.99	-14,390.92	-161.09	-59.46
Operating Margin (%)	-13,857.14	-12,525.83	-5,617.61	-13,963.13	-147.35	-21.4
Incremental Operating Margin (%)	- -	- -	- -	- -	366.51	20.04
Pretax Margin (%)	-13,734.92	-32,073.33	-18,640.9	-18,205.21	-306.57	-77.16
Profit Margin (%)	-13,734.92	-32,073.33	-18,640.9	-18,205.21	-306.21	-75.95
Net Income to Common Margin (%)	-13,734.92	-32,073.33	-18,640.9	-20,530.78	-334.72	-214.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	11.33	8.5	64.47
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	-151.22

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	- -	32	3	5	14	11
ST Debt	- -	32	1	5	11	8
LT Debt	- -	- -	2	- -	4	3
Total Debt/EBITDA	- -	-2.16	-0.08	-0.24	-2.18	-1.13
Net Debt/EBITDA	1.09	-1.7	0.06	-0.24	-1.56	-0.73
Total Debt/EBIT	- -	-2.14	-0.08	-0.23	-1.84	-1.06
Net Debt/EBIT	0.93	-1.69	0.06	-0.22	-1.31	-0.69
EBITDA to Interest Expense	- -	-13.36	-26.84	-19.66	-1.67	-2.83
EBITDA-CapEx/Interest Expense	- -	-13.57	-28.14	-19.66	-1.67	-2.88
EBIT to Interest Expense	- -	-13.44	-19.93	-19.07	-1.53	-1.02
Interest Expense	- -	1	1	1	4	3
Common Equity/Total Assets	-139.37	-155.34	18.94	-1,943.11	12.76	25
Long-Term Debt/Equity (%)	- -	- -	25.79	- -	69.57	28.66
Long-Term Debt/Capital (%)	- -	- -	17.57	- -	18.78	14.4
Long-Term Debt/Total Assets (%)	- -	- -	4.89	- -	8.79	7.12
Total Debt/Equity (%)	- -	-127.69	46.79	-35.41	270.4	99
Total Debt/Capital (%)	- -	461.16	31.88	-54.82	73	49.75
Total Debt/Total Assets (%)	- -	106.27	8.87	688.03	34.18	24.6
Net Debt to Equity	-93.15	-100.5	-35.42	-35.14	192.56	63.96
Net Debt/Capital (%)	-1,360.64	19,958.27	-54.85	-54.17	52.17	32.45
EBITDA	-7	-15	-39	-21	-7	-10
EBITDA-CapEx	-7	-15	-41	-21	-7	-10
Operating Income (Loss)	-9	-15	-29	-20	-6	-4

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	13.23	0.19	0.8	- -	- -	0.01
Current Ratio	14	0.21	1.78	0.02	0.09	0.11
Quick Ratio	13.23	0.19	0.8	- -	0.07	0.09
CFO/Avg Current Liab	- -	-0.82	-1.11	-0.63	-0.12	-0.13
Common Equity/Total Assets	-139.37	-155.34	18.94	-1,943.11	12.76	25
Long-Term Debt/Equity (%)	- -	- -	25.79	- -	69.57	28.66
Long-Term Debt/Capital (%)	- -	- -	17.57	- -	18.78	14.4
Long-Term Debt/Total Assets (%)	- -	- -	4.89	- -	8.79	7.12
Total Debt/Equity (%)	- -	-127.69	46.79	-35.41	270.4	99
Total Debt/Capital (%)	- -	461.16	31.88	-54.82	73	49.75
Total Debt/Total Assets (%)	- -	106.27	8.87	688.03	34.18	24.6
CFO/Total Liabilities	-999.72	-27.11	-82.79	-44.82	-7.8	-11.54
CFO/CapEx	-351.9	-62.21	-12.71	- -	- -	-23.86
Altman's Z-Score	- -	-2.25	-8.59	-954.53	-43.66	-48.73

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	- -	- -	- -	- -	3.57	6.91
Days Sales Outstanding	- -	- -	- -	- -	102.29	52.84
Inventory Turnover	- -	- -	0.43	0.2	30.77	48.27
Days Inventory Outstanding	- -	- -	853.08	1,809.45	11.86	7.56
Accounts Payable Turnover	- -	0.15	0.39	-0.29	0.47	1.22
Accounts Payable Turnover Days	- -	2,364.46	927.51	-1,240.39	774.96	298.17
Cash Conversion Cycle	- -	- -	- -	- -	-660.81	-237.76
Inventory to Cash Days	- -	- -	- -	- -	90.43	45.28
Inventories	- -	- -	1	- -	- -	- -
Raw Materials	- -	- -	1	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

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	- -	272	10	2	7	- -
- Cash & Cash Equivalents	8	7	6	- -	- -	- -
+ Preferred Equity and Hybrid Capital	22	22	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	32	3	5	14	11
Enterprise Value	- -	319	8	7	21	11
Total Capital	9	7	10	-9	20	22
Total Debt/Capital (%)	- -	461.16	31.88	-54.82	73	49.75
Total Debt / EV	- -	0.1	0.39	0.67	0.68	1
EV/Sales	- -	2,661.47	15.72	50.92	5.18	0.67
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	331	10	2	7	- -
Diluted Enterprise Value	- -	379	8	7	21	11
EV per Share	- -	6,942,970.32	174,633.45	57,795.92	53,267.29	13.15
TTM Sales	- -	- -	1	- -	4	16
TTM EBITDA	-7	-15	-39	-21	-7	-10
TTM Operating Income	-9	-15	-29	-20	-6	-4
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

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	- -	-21.66	-0.41	-0.37	-2.41	-0.01
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	319	8	7	21	11
Low Price	- -	5,761,626.11	137,383.44	14,926.49	7,761.78	0.3
EV/Sales	- -	2,661.47	15.72	50.92	5.18	0.67
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	-5.78	1.55	-0.17	1.29	0.02
Price/Book Value Average	- -	-5.75	29.13	-1.6	1.29	298.96
Price/Book Value High	- -	-6	45.04	-8.94	5.74	1,671.22
Price/Book Value Low	- -	-5.63	0.94	-0.14	0.57	0.02
Price/Tangible Book Value	- -	-5.76	2.23	-0.17	-0.24	-0.01
Price/Tangible Book Value Average	- -	-5.72	41.88	-1.56	-0.24	-125.97
Price/Tangible Book Value High	- -	-5.98	64.76	-8.71	-1.05	-704.2
Price/Tangible Book Value Low	- -	-5.61	1.35	-0.13	-0.1	-0.01
Price/Sales	- -	2,761.2	20.37	16.82	1.69	- -
Price/Sales Average	- -	2,743.93	382.33	155.56	1.69	21.6
Price/Sales High	- -	2,867.08	591.22	867.91	7.55	120.73
Price/Sales Low	- -	2,688.76	12.37	13.15	0.75	- -
Price/Cash Flow	- -	-22.01	-0.44	-0.37	-2.41	-0.01
Price/Cash Flow Average	- -	-21.87	-8.22	-3.4	-2.41	-91.46
Price/Cash Flow High	- -	-22.85	-12.72	-18.98	-10.77	-511.26
Price/Cash Flow Low	- -	-21.43	-0.27	-0.29	-1.08	-0.01
Price/Free Cash Flow Average	- -	-21.53	-7.62	-3.4	-2.41	-87.78
Price/Free Cash Flow High	- -	-22.49	-11.79	-18.98	-10.77	-490.69
Price/Free Cash Flow Low	- -	-21.09	-0.25	-0.29	-1.08	-0.01
EV/Sales Average	- -	2,647.29	377.68	189.66	5.18	204.22
EV/Sales High	- -	2,748.44	586.57	902.01	11.04	1,138.61
EV/Sales Low	- -	2,601.97	7.72	47.25	4.24	0.67
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	5,916,861.63	226,285.63	19,088	17,392.35	0.3
High Price	- -	6,143,744.31	6,567,656.7	985,148.5	77,617.76	22,389.74
Enterprise Value Average	- -	318	193	28	21	3,343
Enterprise Value High	- -	330	300	131	45	18,636
Enterprise Value Low	- -	312	4	7	17	11

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
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	1,125	2,142.86	11,108.7	1,135.09	10,283.25	185.45
EBITDA per Share	-133,303.57	-266,660.71	-840,260.87	-163,349.26	-16,565.73	-110.26
Operating Income per Share	-155,892.86	-268,410.71	-624,043.48	-158,493.52	-15,152.67	-39.68
Basic EPS, GAAP	-154,517.86	-687,285.71	-2,070,760.87	-233,041.95	-34,420.58	-397.03
Basic EPS from Cont Ops	-154,517.86	-687,285.71	-2,070,760.87	-206,644.81	-31,525.28	-141.03
Diluted EPS, GAAP	-154,517.86	-687,285.71	-2,070,760.87	-233,041.95	-34,420.58	-397.03
Diluted EPS from Cont Ops	-154,517.86	-687,285.71	-2,070,760.87	-206,644.81	-31,525.28	-141.03
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-125,678.57	-268,839.29	-516,521.74	-51,914.51	-7,209.68	-43.79
Free Cash Flow per Basic Share	-126,035.71	-273,160.71	-557,173.91	-51,914.51	-7,209.68	-45.63
Cash & Equivalents per Share	145,053.57	149,043.48	119,891.3	297.78	173.27	0.25
Book Value per Share	-234,535.71	-1,023,347.83	145,826.09	-110,157.88	13,512.05	13.4
Tangible Book Value per Share	-234,535.71	-1,027,500	101,413.04	-113,113.22	-73,999.38	-31.79

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 (%)	- -	- -	- -	- -	- -	-425.55
Return on Assets (%)	- -	-193.76	-289.92	-146.4	-58.47	-28.81
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	32.68	8.85	38.68	49.12
EBITDA Margin (%)	-11,849.21	-12,444.17	-7,563.99	-14,390.92	-161.09	-59.46
Operating Margin (%)	-13,857.14	-12,525.83	-5,617.61	-13,963.13	-147.35	-21.4
Incremental Operating Margin (%)	- -	- -	- -	- -	366.51	20.04
Pretax Margin (%)	-13,734.92	-32,073.33	-18,640.9	-18,205.21	-306.57	-77.16
Profit Margin (%)	-13,734.92	-32,073.33	-18,640.9	-18,205.21	-306.21	-75.95
Net Income to Common Margin (%)	-13,734.92	-32,073.33	-18,640.9	-20,530.78	-334.72	-214.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	11.33	8.5	64.47
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	-151.22

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	- -	32	3	5	14	11
ST Debt	- -	32	1	5	11	8
LT Debt	- -	- -	2	- -	4	3
Total Debt/EBITDA	- -	-2.16	-0.08	-0.24	-2.18	-1.13
Net Debt/EBITDA	1.09	-1.7	0.06	-0.24	-1.56	-0.73
Total Debt/EBIT	- -	-2.14	-0.08	-0.23	-1.84	-1.06
Net Debt/EBIT	0.93	-1.69	0.06	-0.22	-1.31	-0.69
EBITDA to Interest Expense	- -	-13.36	-26.84	-19.66	-1.67	-2.83
EBITDA-CapEx/Interest Expense	- -	-13.57	-28.14	-19.66	-1.67	-2.88
EBIT to Interest Expense	- -	-13.44	-19.93	-19.07	-1.53	-1.02
Interest Expense	- -	1	1	1	4	3
Common Equity/Total Assets	-139.37	-155.34	18.94	-1,943.11	12.76	25
Long-Term Debt/Equity (%)	- -	- -	25.79	- -	69.57	28.66
Long-Term Debt/Capital (%)	- -	- -	17.57	- -	18.78	14.4
Long-Term Debt/Total Assets (%)	- -	- -	4.89	- -	8.79	7.12
Total Debt/Equity (%)	- -	-127.69	46.79	-35.41	270.4	99
Total Debt/Capital (%)	- -	461.16	31.88	-54.82	73	49.75
Total Debt/Total Assets (%)	- -	106.27	8.87	688.03	34.18	24.6
Net Debt to Equity	-93.15	-100.5	-35.42	-35.14	192.56	63.96
Net Debt/Capital (%)	-1,360.64	19,958.27	-54.85	-54.17	52.17	32.45
EBITDA	-7	-15	-39	-21	-7	-10
EBITDA-CapEx	-7	-15	-41	-21	-7	-10
Operating Income (Loss)	-9	-15	-29	-20	-6	-4

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	13.23	0.19	0.8	- -	- -	0.01
Current Ratio	14	0.21	1.78	0.02	0.09	0.11
Quick Ratio	13.23	0.19	0.8	- -	0.07	0.09
CFO/Avg Current Liab	- -	-0.82	-1.11	-0.63	-0.12	-0.13
Common Equity/Total Assets	-139.37	-155.34	18.94	-1,943.11	12.76	25
Long-Term Debt/Equity (%)	- -	- -	25.79	- -	69.57	28.66
Long-Term Debt/Capital (%)	- -	- -	17.57	- -	18.78	14.4
Long-Term Debt/Total Assets (%)	- -	- -	4.89	- -	8.79	7.12
Total Debt/Equity (%)	- -	-127.69	46.79	-35.41	270.4	99
Total Debt/Capital (%)	- -	461.16	31.88	-54.82	73	49.75
Total Debt/Total Assets (%)	- -	106.27	8.87	688.03	34.18	24.6
CFO/Total Liabilities	-999.72	-27.11	-82.79	-44.82	-7.8	-11.54
CFO/CapEx	-351.9	-62.21	-12.71	- -	- -	-23.86
Altman's Z-Score	- -	-2.25	-8.59	-954.53	-43.66	-48.73

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	- -	- -	- -	- -	3.57	6.91
Days Sales Outstanding	- -	- -	- -	- -	102.29	52.84
Inventory Turnover	- -	- -	0.43	0.2	30.77	48.27
Days Inventory Outstanding	- -	- -	853.08	1,809.45	11.86	7.56
Accounts Payable Turnover	- -	0.15	0.39	-0.29	0.47	1.22
Accounts Payable Turnover Days	- -	2,364.46	927.51	-1,240.39	774.96	298.17
Cash Conversion Cycle	- -	- -	- -	- -	-660.81	-237.76
Inventory to Cash Days	- -	- -	- -	- -	90.43	45.28
Inventories	- -	- -	1	- -	- -	- -
Raw Materials	- -	- -	1	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

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	- -	272	10	2	7	- -
- Cash & Cash Equivalents	8	7	6	- -	- -	- -
+ Preferred Equity and Hybrid Capital	22	22	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	32	3	5	14	11
Enterprise Value	- -	319	8	7	21	11
Total Capital	9	7	10	-9	20	22
Total Debt/Capital (%)	- -	461.16	31.88	-54.82	73	49.75
Total Debt / EV	- -	0.1	0.39	0.67	0.68	1
EV/Sales	- -	2,661.47	15.72	50.92	5.18	0.67
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	331	10	2	7	- -
Diluted Enterprise Value	- -	379	8	7	21	11
EV per Share	- -	6,942,970.32	174,633.45	57,795.92	53,267.29	13.15
TTM Sales	- -	- -	1	- -	4	16
TTM EBITDA	-7	-15	-39	-21	-7	-10
TTM Operating Income	-9	-15	-29	-20	-6	-4
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

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	- -	-21.66	-0.41	-0.37	-2.41	-0.01
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	319	8	7	21	11
Low Price	- -	5,761,626.11	137,383.44	14,926.49	7,761.78	0.3
EV/Sales	- -	2,661.47	15.72	50.92	5.18	0.67
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	-5.78	1.55	-0.17	1.29	0.02
Price/Book Value Average	- -	-5.75	29.13	-1.6	1.29	298.96
Price/Book Value High	- -	-6	45.04	-8.94	5.74	1,671.22
Price/Book Value Low	- -	-5.63	0.94	-0.14	0.57	0.02
Price/Tangible Book Value	- -	-5.76	2.23	-0.17	-0.24	-0.01
Price/Tangible Book Value Average	- -	-5.72	41.88	-1.56	-0.24	-125.97
Price/Tangible Book Value High	- -	-5.98	64.76	-8.71	-1.05	-704.2
Price/Tangible Book Value Low	- -	-5.61	1.35	-0.13	-0.1	-0.01
Price/Sales	- -	2,761.2	20.37	16.82	1.69	- -
Price/Sales Average	- -	2,743.93	382.33	155.56	1.69	21.6
Price/Sales High	- -	2,867.08	591.22	867.91	7.55	120.73
Price/Sales Low	- -	2,688.76	12.37	13.15	0.75	- -
Price/Cash Flow	- -	-22.01	-0.44	-0.37	-2.41	-0.01
Price/Cash Flow Average	- -	-21.87	-8.22	-3.4	-2.41	-91.46
Price/Cash Flow High	- -	-22.85	-12.72	-18.98	-10.77	-511.26
Price/Cash Flow Low	- -	-21.43	-0.27	-0.29	-1.08	-0.01
Price/Free Cash Flow Average	- -	-21.53	-7.62	-3.4	-2.41	-87.78
Price/Free Cash Flow High	- -	-22.49	-11.79	-18.98	-10.77	-490.69
Price/Free Cash Flow Low	- -	-21.09	-0.25	-0.29	-1.08	-0.01
EV/Sales Average	- -	2,647.29	377.68	189.66	5.18	204.22
EV/Sales High	- -	2,748.44	586.57	902.01	11.04	1,138.61
EV/Sales Low	- -	2,601.97	7.72	47.25	4.24	0.67
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	5,916,861.63	226,285.63	19,088	17,392.35	0.3
High Price	- -	6,143,744.31	6,567,656.7	985,148.5	77,617.76	22,389.74
Enterprise Value Average	- -	318	193	28	21	3,343
Enterprise Value High	- -	330	300	131	45	18,636
Enterprise Value Low	- -	312	4	7	17	11

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
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	1,125	2,142.86	11,108.7	1,135.09	10,283.25	185.45
EBITDA per Share	-133,303.57	-266,660.71	-840,260.87	-163,349.26	-16,565.73	-110.26
Operating Income per Share	-155,892.86	-268,410.71	-624,043.48	-158,493.52	-15,152.67	-39.68
Basic EPS, GAAP	-154,517.86	-687,285.71	-2,070,760.87	-233,041.95	-34,420.58	-397.03
Basic EPS from Cont Ops	-154,517.86	-687,285.71	-2,070,760.87	-206,644.81	-31,525.28	-141.03
Diluted EPS, GAAP	-154,517.86	-687,285.71	-2,070,760.87	-233,041.95	-34,420.58	-397.03
Diluted EPS from Cont Ops	-154,517.86	-687,285.71	-2,070,760.87	-206,644.81	-31,525.28	-141.03
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-125,678.57	-268,839.29	-516,521.74	-51,914.51	-7,209.68	-43.79
Free Cash Flow per Basic Share	-126,035.71	-273,160.71	-557,173.91	-51,914.51	-7,209.68	-45.63
Cash & Equivalents per Share	145,053.57	149,043.48	119,891.3	297.78	173.27	0.25
Book Value per Share	-234,535.71	-1,023,347.83	145,826.09	-110,157.88	13,512.05	13.4
Tangible Book Value per Share	-234,535.71	-1,027,500	101,413.04	-113,113.22	-73,999.38	-31.79