PAVmed Inc. Financial Ratios — PAVM Stock

Profitability (USD)

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-172.81	-542.18	-758.48	-354.55	-209.16	-253.73	-94.32	-126.26	-147.36	124.78	1.15
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-23.42	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-179.18	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	-17	-858.62	-161.83	-61.6	-207.04
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	-10,833.4	-23,509.28	-2,686.09	-1,441.74	-29,978.87
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-10,878.6	-24,161.01	-2,805.67	-1,481.74	-30,126.76
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	-11,225.2	-27,384.08	-3,232.59	949.15	-3,477.46
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	-10,069.4	-23,602.92	-2,617.25	1,328.58	564.79
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	-10,126	-23,677.45	-2,629.65	1,067.31	-5,315.49
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	8.45	4.04	1.47	0.76	0.46	0.24	0.32	-84.7	43.88
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	- -	- -	2	8	8	15	- -	37	49	32	13
ST Debt	- -	- -	- -	- -	8	8	15	- -	35	46	30	12
LT Debt	- -	- -	- -	2	- -	- -	- -	- -	2	3	2	2
Total Debt/EBITDA	- -	- -	- -	-0.24	-0.75	-0.57	-0.65	- -	-0.41	-0.74	-0.74	-0.63
Net Debt/EBITDA	- -	0.43	0.1	-0.05	0.03	-0.13	0.09	1.43	0.07	-0.37	-0.65	-0.45
Total Debt/EBIT	- -	- -	- -	-0.24	-0.75	-0.57	-0.65	- -	-0.4	-0.71	-0.72	-0.62
Net Debt/EBIT	- -	0.43	0.1	-0.05	0.03	-0.13	0.09	1.42	0.07	-0.36	-0.63	-0.45
EBITDA to Interest Expense	- -	- -	- -	-11.08	-4.41	-432.76	-440.15	- -	-69.19	-111.82	-959.56	-1,013.57
EBITDA-CapEx/Interest Expense	- -	- -	- -	-11.08	-4.42	-433.58	-441.19	- -	-70.39	-112.23	-960.78	-1,015.05
EBIT to Interest Expense	- -	- -	- -	-11.09	-4.42	-433.18	-440.58	- -	-71.11	-116.8	-986.18	-1,018.57
Interest Expense	- -	- -	- -	1	2	- -	- -	- -	1	1	- -	- -
Common Equity/Total Assets	-31.3	-167.92	-883.31	-1,091.25	-435.07	-741.35	-446.01	-159.61	-422.68	-888.99	-831.59	-666.62
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.88	- -	- -	7.51
Long-Term Debt/Capital (%)	- -	- -	- -	-13.03	- -	- -	-0.41	- -	-1.1	-1.39	-1	-0.72
Long-Term Debt/Total Assets (%)	- -	- -	- -	118.58	- -	- -	1.52	- -	3.42	8.94	7.33	4.32
Total Debt/Equity (%)	- -	- -	- -	-68.26	-319.16	-175.49	-3,226.22	- -	335.07	-202.87	-453.01	59.86
Total Debt/Capital (%)	- -	- -	- -	-13.03	-29.06	-18.48	-20.97	- -	-21.78	-22.89	-14.2	-5.74
Total Debt/Total Assets (%)	- -	- -	- -	118.58	93.02	112.42	77.16	- -	67.87	147.12	103.91	34.39
Net Debt to Equity	-105.57	-121.04	183.56	-14.37	12.89	-41.4	421.99	-97.28	-55.73	-102.26	-396.91	42.88
Net Debt/Capital (%)	76.1	27.34	7.08	-2.49	0.9	-3.82	2.22	39.44	2.93	-10.56	-12.38	-4.09
EBITDA	- -	-2	-6	-8	-11	-14	-23	-54	-89	-66	-43	-21
EBITDA-CapEx	- -	-2	-6	-8	-11	-14	-23	-56	-90	-66	-43	-21
Operating Income (Loss)	- -	-2	-6	-8	-11	-14	-23	-54	-91	-69	-44	-21

Liquidity (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	17.76	1.32	0.49	0.6	0.75	0.52	0.85	10.22	0.96	0.36	0.03	0.1
Current Ratio	17.82	1.34	0.62	0.64	0.77	0.55	0.94	10.93	1.07	0.45	0.06	0.17
Quick Ratio	17.76	1.32	0.49	0.6	0.75	0.52	0.85	10.25	0.97	0.36	0.03	0.1
CFO/Avg Current Liab	- -	-3.98	-5.03	-3.54	-1.3	-1.17	-1.36	-2.92	-2.91	-1.09	-0.75	-0.21
Common Equity/Total Assets	-31.3	-167.92	-883.31	-1,091.25	-435.07	-741.35	-446.01	-159.61	-422.68	-888.99	-831.59	-666.62
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.88	- -	- -	7.51
Long-Term Debt/Capital (%)	- -	- -	- -	-13.03	- -	- -	-0.41	- -	-1.1	-1.39	-1	-0.72
Long-Term Debt/Total Assets (%)	- -	- -	- -	118.58	- -	- -	1.52	- -	3.42	8.94	7.33	4.32
Total Debt/Equity (%)	- -	- -	- -	-68.26	-319.16	-175.49	-3,226.22	- -	335.07	-202.87	-453.01	59.86
Total Debt/Capital (%)	- -	- -	- -	-13.03	-29.06	-18.48	-20.97	- -	-21.78	-22.89	-14.2	-5.74
Total Debt/Total Assets (%)	- -	- -	- -	118.58	93.02	112.42	77.16	- -	67.87	147.12	103.91	34.39
CFO/Total Liabilities	- -	-215.39	-374.52	-147.24	-80.09	-112.45	-108.21	-537.06	-164.9	-91.07	-89.02	-31.53
CFO/CapEx	- -	- -	-204.42	-1,246.6	-330.26	-494.7	-398.44	-27.63	-46.09	-215.02	-610.07	-167.94
Altman's Z-Score	0.68	-7	10.72	-28.01	-9.38	-15.96	-7.24	11.8	-11.6	-20.9	-17.51	-11.37

Working Capital (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	5	3.47	62.87	75.82	4.3
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	73	105.05	5.81	4.81	84.82
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	2.37	9.59	16.05	12.02	0.86
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	153.8	38.08	22.74	30.35	422.76
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	0.34	1.13	2.98	3.74	0.29
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	1,060.63	323.93	122.34	97.62	1,275.59
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	-833.83	-180.81	-93.79	-62.46	-768
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	-80.8	66.97	-16.94	-25.54	-337.94
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	90	31	21	36	101	191	43	30	7	4
- Cash & Cash Equivalents	1	1	1	2	8	6	17	77	40	20	1	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	1	2	2	3	2	3	3	3	25
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	-1	-2	18	21	30	-5	-12
+ Total Debt	- -	- -	- -	2	8	8	15	- -	37	49	32	13
Enterprise Value	-1	-1	89	32	23	40	99	134	63	92	36	29
Total Capital	- -	-2	-8	-15	-27	-44	-73	-119	-168	-213	-224	-232
Total Debt/Capital (%)	- -	- -	- -	-13.03	-29.06	-18.48	-20.97	- -	-21.78	-22.89	-14.2	-5.74
Total Debt / EV	- -	- -	- -	0.06	0.34	0.21	0.15	- -	0.58	0.53	0.87	0.46
EV/Sales	- -	- -	- -	- -	- -	- -	- -	267.2	167	37.39	12.18	412.11
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	90	31	21	36	101	191	43	30	7	4
Diluted Enterprise Value	-1	-1	89	32	23	40	99	134	63	92	36	29
EV per Share	- -	- -	3,084.68	1,076.47	464.24	590.7	936.66	775.59	318.06	380.36	97.73	43.64
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	- -
TTM EBITDA	- -	-2	-6	-8	-11	-14	-23	-54	-89	-66	-43	-21
TTM Operating Income	- -	-2	-6	-8	-11	-14	-23	-54	-91	-69	-44	-21
TTM Cash Flow to Firm	- -	-1	-4	-6	-6	-13	-22	-41	-70	-51	-34	-5
TTM Free Cash Flow to Firm	- -	-1	-4	-6	-6	-13	-22	-39	-68	-51	-33	-5

Multiples (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-20.19	-4.67	-2.45	-2.72	-4.6	-4.87	-0.62	-0.58	-0.21	-0.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-1	-1	89	32	23	40	99	134	63	92	36	29
Low Price	- -	- -	2,250	855	391.5	364.5	513	882	180.45	82.5	17.16	6.3
EV/Sales	- -	- -	- -	- -	- -	- -	- -	267.2	167	37.39	12.18	412.11
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.22	- -
Price/Earnings Average	- -	- -	-26.88	-6.17	-1.69	-1.86	-2.72	-7.85	-1.2	-0.64	0.54	-2.96
Price/Earnings High	- -	- -	-34.99	-12.08	-4.73	-2.48	-4.73	-14.85	-2.58	-1.11	1.5	-4.77
Price/Earnings Low	- -	- -	-11.48	-2.47	-1.03	-1.46	-1.56	-3	-0.4	-0.31	0.2	-1.12
Price/Book Value	- -	- -	-11.64	-1.72	-0.58	-0.68	-1.14	-1.37	-0.19	-0.1	-0.03	-0.02
Price/Book Value Average	- -	- -	-19.76	-3.59	-0.86	-0.58	-1.06	-2.86	-0.47	-0.14	-0.07	-0.04
Price/Book Value High	- -	- -	-25.71	-7.02	-2.4	-0.77	-1.86	-5.42	-1.01	-0.24	-0.19	-0.07
Price/Book Value Low	- -	- -	-8.44	-1.43	-0.52	-0.46	-0.61	-1.09	-0.16	-0.07	-0.03	-0.02
Price/Tangible Book Value	- -	- -	-280.53	-7.95	-4.75	-5.23	-33.41	2.54	8.92	-1.05	-0.68	-1.87
Price/Tangible Book Value Average	- -	- -	-476.03	-16.53	-7.03	-4.5	-31.19	5.3	22.39	-1.45	-1.66	-4.7
Price/Tangible Book Value High	- -	- -	-619.61	-32.37	-19.67	-5.99	-54.37	10.03	48.12	-2.51	-4.64	-7.57
Price/Tangible Book Value Low	- -	- -	-203.28	-6.61	-4.3	-3.53	-17.96	2.03	7.45	-0.7	-0.62	-1.78
Price/Sales	- -	- -	- -	- -	- -	- -	- -	381.38	113.41	12.15	2.35	62.51
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	794.92	284.7	16.77	5.74	157.41
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	1,503.8	611.95	29.09	16.04	253.55
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	303.86	94.75	8.11	2.14	59.49
Price/Cash Flow	- -	- -	-20.09	-4.67	-2.44	-2.71	-4.59	-4.7	-0.6	-0.57	-0.21	-0.85
Price/Cash Flow Average	- -	- -	-34.09	-9.71	-3.61	-2.33	-4.28	-9.79	-1.51	-0.79	-0.51	-2.15
Price/Cash Flow High	- -	- -	-44.38	-19.01	-10.09	-3.11	-7.47	-18.52	-3.25	-1.37	-1.43	-3.46
Price/Cash Flow Low	- -	- -	-14.56	-3.88	-2.21	-1.83	-2.47	-3.74	-0.5	-0.38	-0.19	-0.81
Price/Free Cash Flow Average	- -	- -	-34.26	-9.72	-3.62	-2.34	-4.29	-10.16	-1.55	-0.79	-0.51	-2.16
Price/Free Cash Flow High	- -	- -	-44.6	-19.03	-10.12	-3.11	-7.49	-19.22	-3.32	-1.38	-1.43	-3.48
Price/Free Cash Flow Low	- -	- -	-14.63	-3.88	-2.21	-1.83	-2.47	-3.88	-0.51	-0.38	-0.19	-0.82
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	680.74	338.29	42.01	15.58	507
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	1,389.63	665.54	54.33	25.88	603.14
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	189.69	148.34	33.35	11.97	409.08
EV/EBITDA Average	- -	0.43	-26.79	-8.17	-3.15	-2.42	-3.95	-6.28	-1.44	-1.56	-1.08	-1.69
EV/EBITDA High	- -	0.43	-34.9	-15.83	-8.55	-3.15	-6.94	-12.83	-2.83	-2.02	-1.79	-2.01
EV/EBITDA Low	- -	0.43	-11.38	-3.37	-1.98	-1.95	-2.24	-1.75	-0.63	-1.24	-0.83	-1.36
EV/EBIT Average	- -	0.43	-26.77	-8.17	-3.15	-2.42	-3.94	-6.26	-1.4	-1.5	-1.05	-1.68
EV/EBIT High	- -	0.43	-34.88	-15.82	-8.54	-3.14	-6.93	-12.77	-2.75	-1.94	-1.75	-2
EV/EBIT Low	- -	0.43	-11.37	-3.37	-1.98	-1.95	-2.24	-1.74	-0.61	-1.19	-0.81	-1.36
Last Price	- -	- -	3,105	1,028.39	432.9	540	954	1,107	216	123.6	18.83	6.62
High Price	- -	- -	6,858	4,189.5	1,791	618.75	1,552.5	4,365	1,165.5	295.92	128.7	26.85
Enterprise Value Average	-1	-1	151	66	33	35	92	340	128	103	47	36
Enterprise Value High	-1	-1	197	127	90	45	162	695	251	133	77	43
Enterprise Value Low	-1	-1	64	27	21	28	52	95	56	82	36	29

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	2.9	1.9	10.17	8.02	0.11
EBITDA per Share	- -	-59.44	-195.89	-267.65	-213.19	-212.82	-221.32	-314.45	-447.75	-273.23	-115.67	-31.75
Operating Income per Share	- -	-59.44	-196.03	-267.88	-213.39	-213.02	-221.54	-315.77	-460.16	-285.4	-118.88	-31.9
Basic EPS, GAAP	- -	-59.44	-196.03	-346.71	-378.79	-249.27	-327.91	-293.92	-450.95	-267.49	85.63	-5.63
Basic EPS from Cont Ops	- -	-59.44	-196.03	-317.4	-367.11	-257.33	-340.48	-325.83	-521.55	-328.82	76.15	-3.68
Diluted EPS, GAAP	- -	-59.44	-196.03	-346.71	-378.79	-249.27	-327.91	-293.92	-450.95	-267.49	85.63	-5.63
Diluted EPS from Cont Ops	- -	-59.44	-196.03	-317.4	-367.11	-257.33	-340.48	-325.83	-521.55	-328.82	76.15	-3.68
Dividend per Share	- -	- -	- -	- -	0.14	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-41.81	-154.54	-220.34	-177.53	-199.05	-207.9	-235.64	-358.61	-215.87	-89.89	-7.76
Free Cash Flow per Basic Share	- -	-41.81	-155.29	-220.52	-178.06	-199.45	-208.43	-244.17	-366.39	-216.88	-90.03	-7.81
Cash & Equivalents per Share	- -	25.67	20.32	51.18	166.1	92.68	163.71	448.5	200.78	81.47	3.17	2.29
Book Value per Share	- -	-68.21	-266.71	-596.61	-746.75	-799.85	-836.88	-805.91	-1,152.65	-1,221.42	-683	-385.9
Tangible Book Value per Share	- -	21.21	-11.07	-129.41	-91.07	-103.33	-28.56	435.22	24.22	-117.96	-27.72	-3.55

PAVmed Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)