Sharplink, Inc.

SBET

SBETSharplink, Inc. US flag

NASDAQ Capital Market

6.30

USD

+0.16

- -

1.24BMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-51.53	-445.5	-35.59	-20.9	27.35	-60.35
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	15.18	18.59	-11.36	37.71	30.95	24.74	93.22
EBITDA Margin (%)	-11.92	-47.12	-1,262.96	-247.7	-127.63	-129.74	-116.7
Operating Margin (%)	-16.03	-52.95	-1,270.78	-273.84	-129.8	-130.07	-116.73
Incremental Operating Margin (%)	- -	- -	- -	- -	-273.84	- -	- -
Pretax Margin (%)	-16.21	-49.94	-1,269.68	-404.26	-226.8	-122.17	-2,614.4
Profit Margin (%)	-12.85	-49.99	-2,111.13	-436.49	-287.58	275.78	-2,618.38
Net Income to Common Margin (%)	-12.85	-49.99	-2,126.56	-436.75	-287.58	275.78	-2,618.38
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-192.5	-57.38	1.2	0.06	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	3	13	- -	- -
ST Debt	- -	- -	- -	1	11	- -	- -
LT Debt	- -	- -	- -	2	1	- -	- -
Total Debt/EBITDA	- -	-0.18	- -	-0.31	-2.03	- -	- -
Net Debt/EBITDA	- -	2.41	0.18	-0.15	-1.63	0.3	0.87
Total Debt/EBIT	- -	-0.16	- -	-0.28	-1.99	- -	- -
Net Debt/EBIT	- -	2.14	0.18	-0.14	-1.61	0.3	0.87
EBITDA to Interest Expense	-14.17	-780.85	- -	-79.19	-5.49	-14.62	- -
EBITDA-CapEx/Interest Expense	-14.17	-780.85	- -	-79.19	-5.49	-14.62	- -
EBIT to Interest Expense	-19.05	-877.6	- -	-87.54	-5.59	-14.66	- -
Interest Expense	- -	- -	- -	- -	1	- -	- -
Common Equity/Total Assets	- -	-55.94	-281.54	-112.27	-122.45	-3,026.41	-33.41
Long-Term Debt/Equity (%)	- -	12.21	0.96	69.09	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-7.26	-0.24	-2.93	-1.91	- -	- -
Long-Term Debt/Total Assets (%)	- -	3.74	0.66	3.17	2	- -	- -
Total Debt/Equity (%)	- -	14.24	1.17	89.85	-136.3	- -	- -
Total Debt/Capital (%)	- -	-8.47	-0.29	-3.81	-17.2	- -	- -
Total Debt/Total Assets (%)	- -	4.37	0.81	4.13	17.97	- -	- -
Net Debt to Equity	- -	-190.72	-42.74	43.6	-109.84	-69.02	-1.18
Net Debt/Capital (%)	- -	53.14	9.51	-1.82	-13.42	1.81	3.39
EBITDA	- -	-1	-33	-9	-6	-5	-33
EBITDA-CapEx	- -	-1	-33	-9	-6	-5	-33
Operating Income (Loss)	- -	-1	-33	-10	-6	-5	-33

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.68	1.03	0.02	0.03	2.94	2.39
Current Ratio	- -	2.1	1.62	0.92	0.9	5.22	2.44
Quick Ratio	- -	2.09	1.22	0.03	0.04	4.04	2.4
CFO/Avg Current Liab	- -	-1	-1.64	-0.18	0.01	-0.57	-2.65
Common Equity/Total Assets	- -	-55.94	-281.54	-112.27	-122.45	-3,026.41	-33.41
Long-Term Debt/Equity (%)	- -	12.21	0.96	69.09	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-7.26	-0.24	-2.93	-1.91	- -	- -
Long-Term Debt/Total Assets (%)	- -	3.74	0.66	3.17	2	- -	- -
Total Debt/Equity (%)	- -	14.24	1.17	89.85	-136.3	- -	- -
Total Debt/Capital (%)	- -	-8.47	-0.29	-3.81	-17.2	- -	- -
Total Debt/Total Assets (%)	- -	4.37	0.81	4.13	17.97	- -	- -
CFO/Total Liabilities	- -	-25.09	-95.33	-9.57	0.72	-4,665.44	-137.6
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	7.99	-12.54	-2.11	-2.06	-43.61	3.6

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	12.81	4.02	4.99	11.57	10.77	115.45
Days Sales Outstanding	- -	28.5	90.88	73.08	31.54	33.89	3.16
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	7.21	2.89	4.49	4.2	0.29
Accounts Payable Turnover Days	- -	- -	50.59	126.16	81.28	86.95	1,269.15
Cash Conversion Cycle	- -	28.5	40.29	-53.09	-49.74	-53.06	-1,265.99
Inventory to Cash Days	- -	28.5	90.88	73.08	31.54	33.89	3.16
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	31	46	38	8	4	2	891
- Cash & Cash Equivalents	- -	3	6	1	2	1	29
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	3	13	- -	- -
Enterprise Value	31	44	32	9	14	1	861
Total Capital	- -	-2	-58	-70	-74	-78	-812
Total Debt/Capital (%)	- -	-8.47	-0.29	-3.81	-17.2	- -	- -
Total Debt / EV	- -	- -	0.01	0.29	0.89	- -	- -
EV/Sales	12.81	19.11	12.14	2.61	2.92	0.21	30.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	336.45	- -	- -	- -	8.34	- -	- -
EV/Free Cash Flow to Firm	336.45	- -	- -	- -	8.34	- -	- -
Diluted Market Cap	31	46	38	8	4	3	891
Diluted Enterprise Value	31	44	32	9	14	1	863
EV per Share	247.2	352.63	268.52	43.96	62.89	2.72	8.63
TTM Sales	2	2	3	3	5	4	28
TTM EBITDA	- -	-1	-33	-9	-6	-5	-33
TTM Operating Income	- -	-1	-33	-10	-6	-5	-33
TTM Cash Flow to Firm	- -	-1	-6	-6	2	-22	-18
TTM Free Cash Flow to Firm	- -	-1	-6	-6	2	-22	-18

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	407.91	-59.72	-6.24	-1.32	7.11	-0.11	-50.82
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	31	44	32	9	14	1	861
Low Price	171.89	179.5	253.2	30	14.16	4.95	2.26
EV/Sales	12.81	19.11	12.14	2.61	2.92	0.21	30.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	0.22	- -
Price/Earnings Average	-130.21	-31.11	-1.33	-1.76	-0.57	0.32	-1.74
Price/Earnings High	-257.45	-61.91	-4.56	-4.55	-2.13	0.74	-16.85
Price/Earnings Low	-69.32	-19.46	-0.54	-0.41	-0.23	0.14	-0.31
Price/Book Value	- -	-18.57	-0.65	-0.11	-0.05	-0.03	-1.1
Price/Book Value Average	- -	-14.33	-1.29	-0.37	-0.09	-0.04	-1.57
Price/Book Value High	- -	-28.52	-4.42	-0.95	-0.35	-0.1	-15.24
Price/Book Value Low	- -	-8.96	-0.52	-0.09	-0.04	-0.02	-0.28
Price/Tangible Book Value	- -	125.52	7.39	14.76	-0.43	1.07	48.42
Price/Tangible Book Value Average	- -	96.84	14.53	50.63	-0.84	1.58	69.22
Price/Tangible Book Value High	- -	192.73	49.89	131.2	-3.17	3.63	672.2
Price/Tangible Book Value Low	- -	60.57	5.89	11.76	-0.34	0.69	12.24
Price/Sales	12.81	20.15	14.38	2.24	0.84	0.61	31.78
Price/Sales Average	16.74	15.55	28.26	7.68	1.63	0.89	45.43
Price/Sales High	33.09	30.95	97.01	19.89	6.13	2.05	441.18
Price/Sales Low	8.91	9.73	11.45	1.78	0.66	0.39	8.03
Price/Cash Flow	407.91	-59.72	-6.24	-1.32	7.11	-0.1	-50.82
Price/Cash Flow Average	532.77	-46.08	-12.27	-4.51	13.87	-0.14	-72.66
Price/Cash Flow High	1,053.43	-91.7	-42.12	-11.69	52.1	-0.33	-705.57
Price/Cash Flow Low	283.64	-28.82	-4.97	-1.05	5.59	-0.06	-12.85
Price/Free Cash Flow Average	532.77	-46.08	-12.27	-4.51	13.87	-0.17	-72.66
Price/Free Cash Flow High	1,053.43	-91.7	-42.12	-11.69	52.1	-0.39	-705.57
Price/Free Cash Flow Low	283.64	-28.82	-4.97	-1.05	5.59	-0.07	-12.85
EV/Sales Average	16.74	14.5	26.02	8.05	3.72	0.5	44.42
EV/Sales High	33.09	29.9	94.77	20.26	8.22	1.66	440.16
EV/Sales Low	8.91	8.68	9.21	2.16	2.74	- -	7.02
EV/EBITDA Average	-140.41	-30.78	-2.06	-3.25	-2.91	-0.39	-38.06
EV/EBITDA High	-277.63	-63.46	-7.5	-8.18	-6.44	-1.28	-377.17
EV/EBITDA Low	-74.75	-18.41	-0.73	-0.87	-2.15	- -	-6.01
EV/EBIT Average	-104.42	-27.38	-2.05	-2.94	-2.86	-0.39	-38.05
EV/EBIT High	-206.46	-56.46	-7.46	-7.4	-6.33	-1.27	-377.07
EV/EBIT Low	-55.59	-16.38	-0.72	-0.79	-2.11	- -	-6.01
Last Price	247.2	372	318	37.66	18	7.73	8.94
High Price	638.4	571.2	2,145.6	334.8	132	26.16	124.12
Enterprise Value Average	40	33	69	28	18	2	1,246
Enterprise Value High	79	68	250	71	41	6	12,349
Enterprise Value Low	21	20	24	8	14	- -	197

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-51.53	-445.5	-35.59	-20.9	27.35	-60.35
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	15.18	18.59	-11.36	37.71	30.95	24.74	93.22
EBITDA Margin (%)	-11.92	-47.12	-1,262.96	-247.7	-127.63	-129.74	-116.7
Operating Margin (%)	-16.03	-52.95	-1,270.78	-273.84	-129.8	-130.07	-116.73
Incremental Operating Margin (%)	- -	- -	- -	- -	-273.84	- -	- -
Pretax Margin (%)	-16.21	-49.94	-1,269.68	-404.26	-226.8	-122.17	-2,614.4
Profit Margin (%)	-12.85	-49.99	-2,111.13	-436.49	-287.58	275.78	-2,618.38
Net Income to Common Margin (%)	-12.85	-49.99	-2,126.56	-436.75	-287.58	275.78	-2,618.38
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-192.5	-57.38	1.2	0.06	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	3	13	- -	- -
ST Debt	- -	- -	- -	1	11	- -	- -
LT Debt	- -	- -	- -	2	1	- -	- -
Total Debt/EBITDA	- -	-0.18	- -	-0.31	-2.03	- -	- -
Net Debt/EBITDA	- -	2.41	0.18	-0.15	-1.63	0.3	0.87
Total Debt/EBIT	- -	-0.16	- -	-0.28	-1.99	- -	- -
Net Debt/EBIT	- -	2.14	0.18	-0.14	-1.61	0.3	0.87
EBITDA to Interest Expense	-14.17	-780.85	- -	-79.19	-5.49	-14.62	- -
EBITDA-CapEx/Interest Expense	-14.17	-780.85	- -	-79.19	-5.49	-14.62	- -
EBIT to Interest Expense	-19.05	-877.6	- -	-87.54	-5.59	-14.66	- -
Interest Expense	- -	- -	- -	- -	1	- -	- -
Common Equity/Total Assets	- -	-55.94	-281.54	-112.27	-122.45	-3,026.41	-33.41
Long-Term Debt/Equity (%)	- -	12.21	0.96	69.09	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-7.26	-0.24	-2.93	-1.91	- -	- -
Long-Term Debt/Total Assets (%)	- -	3.74	0.66	3.17	2	- -	- -
Total Debt/Equity (%)	- -	14.24	1.17	89.85	-136.3	- -	- -
Total Debt/Capital (%)	- -	-8.47	-0.29	-3.81	-17.2	- -	- -
Total Debt/Total Assets (%)	- -	4.37	0.81	4.13	17.97	- -	- -
Net Debt to Equity	- -	-190.72	-42.74	43.6	-109.84	-69.02	-1.18
Net Debt/Capital (%)	- -	53.14	9.51	-1.82	-13.42	1.81	3.39
EBITDA	- -	-1	-33	-9	-6	-5	-33
EBITDA-CapEx	- -	-1	-33	-9	-6	-5	-33
Operating Income (Loss)	- -	-1	-33	-10	-6	-5	-33

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.68	1.03	0.02	0.03	2.94	2.39
Current Ratio	- -	2.1	1.62	0.92	0.9	5.22	2.44
Quick Ratio	- -	2.09	1.22	0.03	0.04	4.04	2.4
CFO/Avg Current Liab	- -	-1	-1.64	-0.18	0.01	-0.57	-2.65
Common Equity/Total Assets	- -	-55.94	-281.54	-112.27	-122.45	-3,026.41	-33.41
Long-Term Debt/Equity (%)	- -	12.21	0.96	69.09	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-7.26	-0.24	-2.93	-1.91	- -	- -
Long-Term Debt/Total Assets (%)	- -	3.74	0.66	3.17	2	- -	- -
Total Debt/Equity (%)	- -	14.24	1.17	89.85	-136.3	- -	- -
Total Debt/Capital (%)	- -	-8.47	-0.29	-3.81	-17.2	- -	- -
Total Debt/Total Assets (%)	- -	4.37	0.81	4.13	17.97	- -	- -
CFO/Total Liabilities	- -	-25.09	-95.33	-9.57	0.72	-4,665.44	-137.6
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	7.99	-12.54	-2.11	-2.06	-43.61	3.6

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	12.81	4.02	4.99	11.57	10.77	115.45
Days Sales Outstanding	- -	28.5	90.88	73.08	31.54	33.89	3.16
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	7.21	2.89	4.49	4.2	0.29
Accounts Payable Turnover Days	- -	- -	50.59	126.16	81.28	86.95	1,269.15
Cash Conversion Cycle	- -	28.5	40.29	-53.09	-49.74	-53.06	-1,265.99
Inventory to Cash Days	- -	28.5	90.88	73.08	31.54	33.89	3.16
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	31	46	38	8	4	2	891
- Cash & Cash Equivalents	- -	3	6	1	2	1	29
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	3	13	- -	- -
Enterprise Value	31	44	32	9	14	1	861
Total Capital	- -	-2	-58	-70	-74	-78	-812
Total Debt/Capital (%)	- -	-8.47	-0.29	-3.81	-17.2	- -	- -
Total Debt / EV	- -	- -	0.01	0.29	0.89	- -	- -
EV/Sales	12.81	19.11	12.14	2.61	2.92	0.21	30.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	336.45	- -	- -	- -	8.34	- -	- -
EV/Free Cash Flow to Firm	336.45	- -	- -	- -	8.34	- -	- -
Diluted Market Cap	31	46	38	8	4	3	891
Diluted Enterprise Value	31	44	32	9	14	1	863
EV per Share	247.2	352.63	268.52	43.96	62.89	2.72	8.63
TTM Sales	2	2	3	3	5	4	28
TTM EBITDA	- -	-1	-33	-9	-6	-5	-33
TTM Operating Income	- -	-1	-33	-10	-6	-5	-33
TTM Cash Flow to Firm	- -	-1	-6	-6	2	-22	-18
TTM Free Cash Flow to Firm	- -	-1	-6	-6	2	-22	-18

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	407.91	-59.72	-6.24	-1.32	7.11	-0.11	-50.82
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	31	44	32	9	14	1	861
Low Price	171.89	179.5	253.2	30	14.16	4.95	2.26
EV/Sales	12.81	19.11	12.14	2.61	2.92	0.21	30.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	0.22	- -
Price/Earnings Average	-130.21	-31.11	-1.33	-1.76	-0.57	0.32	-1.74
Price/Earnings High	-257.45	-61.91	-4.56	-4.55	-2.13	0.74	-16.85
Price/Earnings Low	-69.32	-19.46	-0.54	-0.41	-0.23	0.14	-0.31
Price/Book Value	- -	-18.57	-0.65	-0.11	-0.05	-0.03	-1.1
Price/Book Value Average	- -	-14.33	-1.29	-0.37	-0.09	-0.04	-1.57
Price/Book Value High	- -	-28.52	-4.42	-0.95	-0.35	-0.1	-15.24
Price/Book Value Low	- -	-8.96	-0.52	-0.09	-0.04	-0.02	-0.28
Price/Tangible Book Value	- -	125.52	7.39	14.76	-0.43	1.07	48.42
Price/Tangible Book Value Average	- -	96.84	14.53	50.63	-0.84	1.58	69.22
Price/Tangible Book Value High	- -	192.73	49.89	131.2	-3.17	3.63	672.2
Price/Tangible Book Value Low	- -	60.57	5.89	11.76	-0.34	0.69	12.24
Price/Sales	12.81	20.15	14.38	2.24	0.84	0.61	31.78
Price/Sales Average	16.74	15.55	28.26	7.68	1.63	0.89	45.43
Price/Sales High	33.09	30.95	97.01	19.89	6.13	2.05	441.18
Price/Sales Low	8.91	9.73	11.45	1.78	0.66	0.39	8.03
Price/Cash Flow	407.91	-59.72	-6.24	-1.32	7.11	-0.1	-50.82
Price/Cash Flow Average	532.77	-46.08	-12.27	-4.51	13.87	-0.14	-72.66
Price/Cash Flow High	1,053.43	-91.7	-42.12	-11.69	52.1	-0.33	-705.57
Price/Cash Flow Low	283.64	-28.82	-4.97	-1.05	5.59	-0.06	-12.85
Price/Free Cash Flow Average	532.77	-46.08	-12.27	-4.51	13.87	-0.17	-72.66
Price/Free Cash Flow High	1,053.43	-91.7	-42.12	-11.69	52.1	-0.39	-705.57
Price/Free Cash Flow Low	283.64	-28.82	-4.97	-1.05	5.59	-0.07	-12.85
EV/Sales Average	16.74	14.5	26.02	8.05	3.72	0.5	44.42
EV/Sales High	33.09	29.9	94.77	20.26	8.22	1.66	440.16
EV/Sales Low	8.91	8.68	9.21	2.16	2.74	- -	7.02
EV/EBITDA Average	-140.41	-30.78	-2.06	-3.25	-2.91	-0.39	-38.06
EV/EBITDA High	-277.63	-63.46	-7.5	-8.18	-6.44	-1.28	-377.17
EV/EBITDA Low	-74.75	-18.41	-0.73	-0.87	-2.15	- -	-6.01
EV/EBIT Average	-104.42	-27.38	-2.05	-2.94	-2.86	-0.39	-38.05
EV/EBIT High	-206.46	-56.46	-7.46	-7.4	-6.33	-1.27	-377.07
EV/EBIT Low	-55.59	-16.38	-0.72	-0.79	-2.11	- -	-6.01
Last Price	247.2	372	318	37.66	18	7.73	8.94
High Price	638.4	571.2	2,145.6	334.8	132	26.16	124.12
Enterprise Value Average	40	33	69	28	18	2	1,246
Enterprise Value High	79	68	250	71	41	6	12,349
Enterprise Value Low	21	20	24	8	14	- -	197

Shares Outstanding	- -	- -	- -	- -	- -	- -	197
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	100
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	100
Revenue per Share	19.29	18.46	22.12	16.83	21.53	12.76	0.28
EBITDA per Share	-2.3	-8.7	-279.34	-41.7	-27.47	-16.56	-0.33
Operating Income per Share	-3.09	-9.77	-281.07	-46.1	-27.94	-16.6	-0.33
Basic EPS, GAAP	-2.48	-9.23	-470.35	-73.52	-61.91	35.2	-7.37
Basic EPS from Cont Ops	-2.48	-9.23	-280.86	-67.99	-48.89	-15.59	-7.37
Diluted EPS, GAAP	-2.48	-9.23	-470.35	-73.52	-61.91	29.94	-7.37
Diluted EPS from Cont Ops	-2.48	-9.23	-280.86	-67.99	-48.89	-13.27	-7.37
Dividend per Share	4.77	5.29	- -	- -	- -	- -	- -
Cash Flow per Share	0.61	-6.23	-50.94	-28.64	2.53	-79.51	-0.18
Free Cash Flow per Basic Share	0.61	-6.23	-50.94	-28.64	2.53	-79.51	-0.18
Cash & Equivalents per Share	- -	20.94	50.9	6.66	10.81	5.01	0.31
Book Value per Share	- -	-20.03	-485.74	-352.23	-379.37	-271.17	-8.15
Tangible Book Value per Share	- -	2.96	43.01	2.55	-41.6	7.21	0.18

Sharplink, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)