Sunshine Biopharma, Inc. Financial Ratios — SBFM Stock

Profitability (USD)

	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	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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 (%)	-354.2	-586.95	-3,001.19	-2,214.79	-404.79	-948.04	-646.33	-307.13	-266.77	-486.89	-765.71	-170.09	-15.93	-17.73	-19.71
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	100	- -	- -	- -	47.68	63.8	48.42	39.04	34.61	30.6	33.76
EBITDA Margin (%)	- -	- -	- -	- -	-45,434.78	- -	- -	- -	-2,972.69	-788.14	-1,062.66	-199.03	-19.24	-16.02	-11.42
Operating Margin (%)	- -	- -	- -	- -	-45,683.67	- -	- -	- -	-3,037.91	-807.83	-1,068.24	-199.6	-19.86	-16.67	-12.34
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	12,460.83	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-96,774.47	- -	- -	- -	-5,104.18	-3,898.74	-5,444.41	-610.07	-17.06	-15.4	-16.4
Profit Margin (%)	- -	- -	- -	- -	-96,774.47	- -	- -	- -	-7,860.85	-3,898.74	-5,444.41	-615.44	-18.7	-14.72	-16.46
Net Income to Common Margin (%)	- -	- -	- -	- -	-96,774.47	- -	- -	- -	-7,860.85	-3,898.74	-5,444.41	-615.44	-18.7	-14.72	-16.46
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	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	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	1	- -	1	1	1	2	2	1	1	1	1
ST Debt	- -	- -	- -	- -	1	- -	1	1	1	1	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	1	1	1	1
Total Debt/EBITDA	- -	-0.09	-0.01	-0.27	-1.47	-0.25	-0.94	-0.85	-1.14	-3.4	-0.78	-0.09	-0.14	-0.17	-0.2
Net Debt/EBITDA	0.11	0.1	0.01	-0.19	-1.4	-0.19	-0.82	-0.76	-1.08	-1.64	0.06	2.1	3.51	1.73	2.2
Total Debt/EBIT	- -	-0.09	-0.01	-0.27	-1.46	-0.24	-0.94	-0.82	-1.12	-3.32	-0.78	-0.09	-0.14	-0.16	-0.18
Net Debt/EBIT	0.11	0.1	0.01	-0.19	-1.4	-0.18	-0.81	-0.72	-1.05	-1.6	0.06	2.1	3.4	1.67	2.04
EBITDA to Interest Expense	- -	-555.57	-299.93	-12.46	-2.53	-26.84	-8.11	-7.77	-5.42	-3.35	-7.38	-219.45	-33.76	-636.95	- -
EBITDA-CapEx/Interest Expense	- -	-555.57	-299.93	-12.46	-4.56	-26.94	-8.15	-7.9	-5.42	-3.36	-7.38	-227.19	-39.5	-862.54	- -
EBIT to Interest Expense	- -	-555.57	-299.93	-12.46	-2.54	-28.59	-8.18	-8.12	-5.54	-3.43	-7.42	-220.09	-34.85	-662.43	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-2,110.15	-2,189.47	-17,393.89	-5,128.05	-1,319.4	-18,335.13	-5,271.09	-1,375.41	-17,728.72	-1,933.76	-1,482.26	-203.04	-233.68	-225.9	-249.38
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	897.66	2.97	2.54	3.17	2.59
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-0.63	-1.96	- -	-5.21	-6.2	-1.1	-0.85	-1.09	-0.8
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	30.96	25.28	- -	90.77	86.25	2.2	1.97	2.44	1.98
Total Debt/Equity (%)	- -	88.75	-162.13	-123.88	-191.04	-113	-139.93	-1,708.61	-97.31	-200.36	897.66	3.54	3.1	4.05	3.53
Total Debt/Capital (%)	- -	-2.16	-0.23	-6.98	-14.83	-2.06	-6.31	-6.45	-4.3	-10.51	-6.2	-1.31	-1.04	-1.4	-1.1
Total Debt/Total Assets (%)	- -	46.37	40.01	334.76	169.41	367.94	311.6	83.08	729.11	182.99	86.25	2.62	2.41	3.12	2.7
Net Debt to Equity	-58.92	-99.59	243.06	-86.87	-182.53	-85.61	-121.18	-1,510.36	-91.8	-96.69	-68.58	-84.13	-76.82	-41.22	-39.6
Net Debt/Capital (%)	2.63	2.32	0.34	-4.8	-14.07	-1.55	-5.42	-5.66	-4.05	-4.81	0.44	22.62	20.48	12.46	10.95
EBITDA	-1	-1	-2	-2	-1	-1	-1	-1	-1	-1	-2	-9	-5	-6	-4
EBITDA-CapEx	-1	-1	-2	-2	-1	-1	-1	-1	-1	-1	-2	-9	-5	-8	-5
Operating Income (Loss)	-1	-1	-2	-2	-1	-1	-1	-1	-1	-1	-2	-9	-5	-6	-4

Liquidity (USD)

API ChatGPT

	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	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	17.67	2.06	0.8	0.27	0.04	0.21	0.14	0.12	0.05	0.94	22.42	3.15	2.93	1.53	1.42
Current Ratio	31	2.09	0.8	0.27	0.04	0.21	0.16	1.21	0.08	0.98	24.07	3.94	4.48	4.11	4.17
Quick Ratio	17.67	2.06	0.8	0.27	0.04	0.21	0.14	0.12	0.05	0.94	22.5	3.42	3.39	2.15	1.95
CFO/Avg Current Liab	-40.07	-11.59	-10.93	-1.89	-0.96	-0.41	-1.06	-0.62	-0.57	-0.7	-3.2	-1.49	-1.41	-2.11	-0.84
Common Equity/Total Assets	-2,110.15	-2,189.47	-17,393.89	-5,128.05	-1,319.4	-18,335.13	-5,271.09	-1,375.41	-17,728.72	-1,933.76	-1,482.26	-203.04	-233.68	-225.9	-249.38
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	897.66	2.97	2.54	3.17	2.59
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-0.63	-1.96	- -	-5.21	-6.2	-1.1	-0.85	-1.09	-0.8
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	30.96	25.28	- -	90.77	86.25	2.2	1.97	2.44	1.98
Total Debt/Equity (%)	- -	88.75	-162.13	-123.88	-191.04	-113	-139.93	-1,708.61	-97.31	-200.36	897.66	3.54	3.1	4.05	3.53
Total Debt/Capital (%)	- -	-2.16	-0.23	-6.98	-14.83	-2.06	-6.31	-6.45	-4.3	-10.51	-6.2	-1.31	-1.04	-1.4	-1.1
Total Debt/Total Assets (%)	- -	46.37	40.01	334.76	169.41	367.94	311.6	83.08	729.11	182.99	86.25	2.62	2.41	3.12	2.7
CFO/Total Liabilities	-8,657.51	-610.65	-1,449.03	-101.43	-68.3	-114.62	-65.42	-42.65	-59.48	-32.86	-91.86	-68.91	-142.93	-177.41	-75.72
CFO/CapEx	- -	- -	- -	- -	-1.39	-91.36	-146.19	-27.2	-576.51	-551.89	- -	-17.21	-11.13	-6.33	-6.37
Altman's Z-Score	92,207.66	7,334.8	6,040.37	-4.27	-285.17	-314.31	-70.8	-22.25	-279.4	-28.45	-20.89	-1.78	-1.56	-1.9	-1.66

Working Capital (USD)

API ChatGPT

	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	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	98.24	60.88	47.03	4.53	10.79	10.86	9.91
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	3.72	6	7.76	80.63	33.82	33.6	36.84
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	1.39	1.3	1.82	1.56	3.49	2.85	1.94
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	262.77	280.18	200.45	233.93	104.55	128.28	187.81
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	0.25	0.42	3.77	4.1	6.75	7.32	4.68
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	1,439.88	864.92	96.69	89.03	54.04	49.87	77.93
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	-1,173.4	-578.75	111.52	225.53	84.33	112.01	146.71
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	-259.05	-274.18	-192.69	-153.3	-70.73	-94.68	-150.97
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	6	11	13
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6	11	13
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	528	792	421	99	5	6	24	- -	- -	1	8	14	7	2	5
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	22	16	10	9
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	- -	1	1	1	2	2	1	1	1	1
Enterprise Value	528	792	421	99	6	7	25	1	1	2	7	-7	-9	-7	-3
Total Capital	-2	-3	-5	-7	-8	-12	-13	-15	-17	-18	-31	-59	-63	-68	-74
Total Debt/Capital (%)	- -	-2.16	-0.23	-6.98	-14.83	-2.06	-6.31	-6.45	-4.3	-10.51	-6.2	-1.31	-1.04	-1.4	-1.1
Total Debt / EV	- -	- -	- -	- -	0.18	0.04	0.03	0.79	0.9	0.81	0.25	-0.12	-0.08	-0.14	-0.26
EV/Sales	- -	- -	- -	- -	3,711.81	- -	- -	- -	37.74	33.24	32.81	17.51	2.24	0.35	1.18
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	100.36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	528	792	421	99	5	6	24	- -	- -	1	8	14	7	2	5
Diluted Enterprise Value	528	792	421	99	6	7	25	1	1	2	7	-7	-9	-7	-3
EV per Share	87,989,884.67	131,988,310.33	60,197,322.86	11,037,411.22	6,339,774	1,657,379.5	4,908,957.4	1,212,070	99,633.38	27,598.06	58,099.87	10,025.27	4,211	17.57	10.3
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	24	35	36
TTM EBITDA	-1	-1	-2	-2	-1	-1	-1	-1	-1	-1	-2	-9	-5	-6	-4
TTM Operating Income	-1	-1	-2	-2	-1	-1	-1	-1	-1	-1	-2	-9	-5	-6	-4
TTM Cash Flow to Firm	- -	- -	-1	- -	-1	- -	- -	- -	- -	- -	-2	-5	-9	-13	-5
TTM Free Cash Flow to Firm	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	-2	-5	-8	-11	-4

Multiples (USD)

API ChatGPT

	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	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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	-1,775.99	-2,014.99	-746.64	-183.81	-21.31	-20.6	-44.09	-0.65	-0.15	-2.06	-4.12	-2.92	-0.87	-0.2	-1.14
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	528	792	421	99	6	7	25	1	1	2	7	-7	-9	-7	-3
Low Price	40,000,000	36,507,936	25,396,826	6,440,000	840,000	476,190.47	396,825.41	120,000	6,000	1,300	15,000	12,400	4,106	21.1	11.6
EV/Sales	- -	- -	- -	- -	3,711.81	- -	- -	- -	37.74	33.24	32.81	17.51	2.24	0.35	1.18
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-1,933.78	-929.31	-262.63	-216.78	-4.03	-3.66	-14.32	-0.89	-0.57	-0.37	-1.2	-1.44	-3.19	-11.6	-1.22
Price/Earnings High	-6,256.72	-2,678.15	-516.96	-502.53	-12.1	-17.16	-53.83	-3.25	-2.89	-2.16	-3.26	-8.33	-7.97	-79.55	-2.71
Price/Earnings Low	-431.5	-309.41	-71.35	-29.97	-0.51	-0.54	-1.91	-0.06	-0.03	-0.04	-0.16	-0.52	-1.17	-0.29	-0.81
Price/Book Value	-235.09	-268.36	-77.55	-13.46	-0.59	-0.54	-1.75	-0.02	- -	-0.07	-0.23	-0.24	-0.11	-0.03	-0.07
Price/Book Value Average	-478.89	-222.93	-120.42	-57.01	-0.75	-1.08	-1.1	-0.12	-0.05	-0.05	-0.46	-0.65	-0.22	-0.86	-0.1
Price/Book Value High	-1,549.43	-642.44	-237.03	-132.16	-2.25	-5.08	-4.13	-0.44	-0.28	-0.3	-1.24	-3.75	-0.56	-5.92	-0.22
Price/Book Value Low	-106.86	-74.22	-32.72	-7.88	-0.09	-0.16	-0.15	-0.01	- -	-0.01	-0.06	-0.24	-0.08	-0.02	-0.06
Price/Tangible Book Value	5,126.06	11,245.85	-54,656.29	-255.43	-4.12	-24.64	-38.18	-3.03	-0.09	-1.28	67.53	0.69	0.35	0.1	0.24
Price/Tangible Book Value Average	10,442.15	9,341.85	-84,869.02	-1,081.86	-5.28	-49.23	-23.9	-18.16	-1.2	-0.98	133.7	1.85	0.73	2.91	0.34
Price/Tangible Book Value High	33,785.42	26,921.88	-167,055.77	-2,507.87	-15.85	-231.04	-89.84	-66.19	-6.11	-5.7	362.76	10.69	1.82	19.95	0.77
Price/Tangible Book Value Low	2,330.03	3,110.32	-23,058.08	-149.54	-0.67	-7.33	-3.18	-1.13	-0.06	-0.11	17.33	0.67	0.27	0.07	0.23
Price/Sales	- -	- -	- -	- -	3,044.5	- -	- -	- -	3.41	18.91	33.01	3.33	0.29	0.06	0.14
Price/Sales Average	- -	- -	- -	- -	3,899.41	- -	- -	- -	44.59	14.5	65.36	8.89	0.6	1.71	0.2
Price/Sales High	- -	- -	- -	- -	11,709.6	- -	- -	- -	227.26	84.18	177.33	51.29	1.49	11.71	0.45
Price/Sales Low	- -	- -	- -	- -	491.8	- -	- -	- -	2.27	1.57	8.47	3.22	0.22	0.04	0.13
Price/Cash Flow	-1,775.99	-2,014.99	-746.64	-183.81	-5.99	-20.37	-43.79	-0.62	-0.15	-2.05	-4.12	-2.75	-0.79	-0.17	-0.96
Price/Cash Flow Average	-3,617.81	-1,673.84	-1,159.36	-778.52	-7.68	-40.69	-27.41	-3.74	-1.9	-1.58	-8.16	-7.36	-1.64	-4.75	-1.36
Price/Cash Flow High	-11,705.39	-4,823.76	-2,282.08	-1,804.7	-23.05	-190.97	-103.03	-13.65	-9.68	-9.15	-22.14	-42.46	-4.09	-32.61	-3.04
Price/Cash Flow Low	-807.27	-557.3	-314.99	-107.61	-0.97	-6.06	-3.65	-0.23	-0.1	-0.17	-1.06	-2.67	-0.6	-0.12	-0.9
Price/Free Cash Flow Average	-3,617.81	-1,673.84	-1,159.36	-778.52	-27.29	-41.14	-27.6	-3.89	-1.9	-1.58	-8.16	-7.82	-1.8	-5.65	-1.62
Price/Free Cash Flow High	-11,705.39	-4,823.76	-2,282.08	-1,804.7	-81.95	-193.09	-103.74	-14.17	-9.7	-9.16	-22.14	-45.08	-4.49	-38.73	-3.61
Price/Free Cash Flow Low	-807.27	-557.3	-314.99	-107.61	-3.44	-6.13	-3.68	-0.24	-0.1	-0.17	-1.06	-2.83	-0.66	-0.14	-1.07
EV/Sales Average	- -	- -	- -	- -	4,566.73	- -	- -	- -	78.92	28.83	65.16	4.05	5.31	1.46	1.78
EV/Sales High	- -	- -	- -	- -	12,376.92	- -	- -	- -	261.59	98.51	177.13	46.44	0.84	11.46	0.22
EV/Sales Low	- -	- -	- -	- -	1,159.12	- -	- -	- -	36.6	15.89	8.27	16.81	1.54	0.17	1.1
EV/EBITDA Average	-1,933.67	-930.89	-337.96	-239.1	-10.05	-13.96	-18.39	-2.52	-2.65	-3.66	-6.13	-2.03	0.28	-9.09	0.25
EV/EBITDA High	-6,256.61	-2,682.87	-665.25	-554	-27.24	-64.6	-66.71	-7.08	-8.8	-12.5	-16.67	-23.33	-4.37	-71.52	-1.91
EV/EBITDA Low	-431.39	-309.87	-91.81	-33.22	-2.55	-2.29	-3.21	-0.91	-1.23	-2.02	-0.78	0.82	2.24	1.3	0.84
EV/EBIT Average	-1,933.67	-930.89	-337.96	-239.1	-10	-13.1	-18.25	-2.42	-2.6	-3.57	-6.1	-2.03	0.27	-8.74	0.23
EV/EBIT High	-6,256.61	-2,682.87	-665.25	-554	-27.09	-60.65	-66.2	-6.78	-8.61	-12.19	-16.58	-23.27	-4.23	-68.77	-1.77
EV/EBIT Low	-431.39	-309.87	-91.81	-33.22	-2.54	-2.15	-3.18	-0.87	-1.2	-1.97	-0.77	0.81	2.17	1.25	0.78
Last Price	88,000,000	132,000,000	60,200,000	11,000,000	5,200,000	1,600,000	4,760,000	320,000	9,000	15,700	58,450	12,800	5,430	30	12.3
High Price	580,000,000	316,000,000	184,000,000	108,000,000	20,000,000	15,000,000	11,200,000	7,000,000	600,000	69,900	314,000	197,400	28,000	5,820	39
Enterprise Value Average	1,076	658	654	420	8	13	16	3	2	2	15	18	-1	51	-1
Enterprise Value High	3,480	1,896	1,288	972	21	60	57	8	6	7	40	202	20	400	8
Enterprise Value Low	240	219	178	58	2	2	3	1	1	1	2	-7	-10	-7	-3

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	1,708	- -	- -	- -	2,640.12	830.35	1,770.74	3,849.07	18,793.13	496.97	87.34
EBITDA per Share	-92,700.33	-117,780	-276,582.43	-195,012.67	-776,026	-233,094.25	-170,112.2	-1,114,929	-78,482.75	-6,544.28	-18,817	-7,660.64	-3,616.34	-79.64	-9.98
Operating Income per Share	-92,700.33	-117,780	-276,582.43	-195,012.67	-780,277	-248,277	-171,438	-1,164,290	-80,204.5	-6,707.84	-18,915.77	-7,682.93	-3,732.68	-82.82	-10.77
Basic EPS, GAAP	-92,700.33	-117,992	-355,926.14	-214,912.22	-1,652,908	-874,171.75	-208,047.2	-2,156,155	-207,536.38	-32,373.15	-96,406.57	-23,688.61	-3,514.85	-73.16	-14.37
Basic EPS from Cont Ops	-92,700.33	-117,992	-355,926.14	-214,912.22	-1,652,908	-874,171.75	-208,047.2	-2,137,951	-134,756.75	-32,373.15	-96,406.57	-23,688.61	-3,514.85	-73.16	-14.37
Diluted EPS, GAAP	-92,700.33	-117,992	-355,926.14	-214,912.22	-1,652,908	-874,171.75	-208,047.2	-2,156,155	-207,536.38	-32,373.15	-96,406.57	-23,688.61	-3,514.85	-73.16	-14.37
Diluted EPS from Cont Ops	-92,700.33	-117,992	-355,926.14	-214,912.22	-1,652,908	-874,171.75	-208,047.2	-2,137,951	-134,756.75	-32,373.15	-96,406.57	-23,688.61	-3,514.85	-73.16	-14.37
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-49,549.83	-65,509	-80,628.29	-59,843.89	-867,644	-78,545.5	-108,704	-512,806	-61,974.75	-7,643.01	-14,179.29	-4,648.68	-6,844.86	-178.48	-12.82
Free Cash Flow per Basic Share	-49,549.83	-65,509	-80,628.29	-59,843.89	-1,491,247	-79,405.25	-109,447.6	-531,656	-62,082.25	-7,656.86	-14,179.29	-4,918.83	-7,459.6	-206.69	-14.84
Cash & Equivalents per Share	10,115.33	22,106.33	4,462.86	15,935.89	50,798	14,363.25	21,506.4	110,534	5,062.62	11,510.33	15,854.01	19,332.54	12,708.54	138.04	21.95
Book Value per Share	-374,330.83	-491,875	-776,264.29	-817,200.89	-8,883,002	-2,952,138.5	-2,714,450.8	-15,770,062	-2,174,914.5	-235,081.34	-253,120.8	-52,592.59	-49,848.4	-983.8	-180.44
Tangible Book Value per Share	17,167.17	11,737.67	-1,101.43	-43,064.44	-1,262,083	-64,925	-124,672.6	-105,753	-98,173.12	-12,265.55	865.6	18,467.42	15,415.06	291.68	50.84

Sunshine Biopharma, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)