Sintx Technologies, Inc. Financial Ratios — SINT 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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-74.01	-24.45	-79.56	-57.31	-47.53	-45.62	-66.16	-46.43	-35.51	-35.61	-64.02	-53.05	-88.98	-109.56
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	79.82	71.97	68.43	65.25	67.87	75.19	- -	41.05	20.03	20.03	25.91	55.91	36.05	34.91	23.59
EBITDA Margin (%)	-50.91	-41.44	-36.43	-95.88	-50.83	-63.04	- -	-7,922.11	-888.82	-1,557.58	-1,645.21	-1,725.79	-954.4	-614.29	-1,379.84
Operating Margin (%)	-79.09	-59.92	-46.32	-106.16	-61.9	-75.76	- -	-8,036.84	-957.04	-1,641.41	-1,752.48	-1,886.02	-1,089.56	-725.36	-1,470.64
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	-25.74	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-117.22	-155.04	-37.13	-143.12	-122.92	-96.96	- -	-10,198.95	-696.23	-1,183.33	-1,536.14	-2,003.16	-673.65	-884.75	-1,421.67
Profit Margin (%)	-117.22	-151.9	-37.13	-143.12	-122.92	-96.96	- -	-9,107.37	-696.23	-1,183.33	-1,536.14	-2,003.16	-673.65	-884.75	-1,421.67
Net Income to Common Margin (%)	-117.22	-151.9	-37.13	-143.12	-122.92	-138.19	- -	-23,738.95	-1,088.53	-2,793.6	-1,536.14	-2,743.59	-675.77	-884.75	-2,343.35
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	29.84	- -	58.93	36.04	57.64	- -	26.99	0.31	- -	39.33
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	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
Total Debt	44	20	18	22	16	7	1	- -	2	2	3	3	4	4	3
ST Debt	5	20	18	19	16	7	1	- -	- -	1	1	1	1	- -	- -
LT Debt	39	- -	- -	3	- -	- -	- -	- -	2	2	2	2	4	4	3
Total Debt/EBITDA	-4.26	-2.14	-2.21	-1.01	-1.66	-0.73	-0.08	-0.02	-0.37	-0.25	-0.29	-0.28	-0.36	-0.53	-0.32
Net Debt/EBITDA	-3.94	-1.85	-1.92	-0.18	-0.49	-0.01	-0.01	0.72	0.29	2.7	1.38	0.55	0.28	0.47	0.41
Total Debt/EBIT	-2.74	-1.48	-1.73	-0.92	-1.36	-0.61	-0.08	-0.02	-0.34	-0.23	-0.27	-0.25	-0.32	-0.45	-0.3
Net Debt/EBIT	-2.54	-1.28	-1.51	-0.16	-0.41	-0.01	-0.01	0.71	0.27	2.56	1.3	0.5	0.25	0.39	0.39
EBITDA to Interest Expense	-2.99	-1.7	-4.39	-5.98	-2.28	-2.13	-5.95	-5.42	-1,531	-4,626	-398.8	-610.12	-5,850.5	-263.93	-193.44
EBITDA-CapEx/Interest Expense	-3.38	-1.81	-5.65	-6.58	-2.44	-2.28	-5.95	-5.47	-1,567.75	-4,806	-548.56	-692.76	-6,115.5	-287.72	-197.08
EBIT to Interest Expense	-4.64	-2.46	-5.58	-6.62	-2.78	-2.56	-6.03	-5.5	-1,648.5	-4,875	-424.8	-666.76	-6,679	-311.66	-206.17
Interest Expense	3	6	2	4	4	5	1	1	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-157.79	-393.47	-407.6	-362.5	-548.01	-804.53	-1,506.72	-1,991.09	-2,558.81	-791.09	-1,146.58	-1,663.92	-1,761.89	-2,992.94	-3,072.4
Long-Term Debt/Equity (%)	1,214.38	- -	- -	44.32	- -	- -	- -	- -	36.12	6.84	11.04	34.87	42.03	90.83	97.1
Long-Term Debt/Capital (%)	60.3	- -	- -	-2.04	- -	- -	- -	- -	-0.81	-0.74	-0.77	-0.77	-1.38	-1.27	-0.98
Long-Term Debt/Total Assets (%)	63.91	- -	- -	6.43	- -	- -	- -	- -	20.54	5.79	8.69	12.61	24	37.58	29.92
Total Debt/Equity (%)	1,365.14	-13.8	-11.71	320.41	114.99	62.41	11.12	2.01	43.16	8.82	16.91	50.61	48.39	103.36	110.93
Total Debt/Capital (%)	67.79	48.38	-14.69	-14.72	-9.08	-3.43	-0.28	-0.07	-0.97	-0.95	-1.17	-1.11	-1.59	-1.45	-1.12
Total Debt/Total Assets (%)	71.85	61.17	52.22	46.51	45.63	26.7	4.13	1.47	24.54	7.48	13.31	18.3	27.63	42.76	34.18
Net Debt to Equity	1,261.77	-11.95	-10.22	56.23	34.29	0.86	1.21	-64.85	-34.01	-96.71	-80.05	-100.23	-37.55	-91.58	-141.11
Net Debt/Capital (%)	66.04	44.8	-12.59	-2.3	-2.55	-0.05	-0.03	2.32	0.76	9.45	5.26	2.15	1.22	1.27	1.41
EBITDA	-10	-10	-8	-22	-10	-10	-8	-8	-6	-9	-10	-10	-12	-8	-10
EBITDA-CapEx	-12	-10	-10	-24	-11	-10	-8	-8	-6	-10	-14	-12	-12	-8	-10
Operating Income (Loss)	-16	-14	-10	-24	-12	-12	-8	-8	-7	-10	-11	-11	-13	-9	-11

Liquidity (USD)

API Chat

	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
Cash Ratio	0.75	0.22	0.09	0.79	0.56	0.49	0.07	2.29	0.86	8.81	5.2	0.77	1.15	1.82	1.11
Current Ratio	1.85	0.79	0.8	1.46	1.15	1.14	0.44	2.95	1.97	9.58	5.47	0.89	1.9	2.28	1.51
Quick Ratio	0.98	0.39	0.2	0.9	0.69	0.61	0.22	2.85	1.77	9.46	5.23	0.81	1.39	1.91	1.16
CFO/Avg Current Liab	- -	-0.5	-0.4	-0.6	-0.42	-0.42	-0.42	-1.76	-2.89	-3.69	-3.6	-1.9	-2.57	-3.54	-3
Common Equity/Total Assets	-157.79	-393.47	-407.6	-362.5	-548.01	-804.53	-1,506.72	-1,991.09	-2,558.81	-791.09	-1,146.58	-1,663.92	-1,761.89	-2,992.94	-3,072.4
Long-Term Debt/Equity (%)	1,214.38	- -	- -	44.32	- -	- -	- -	- -	36.12	6.84	11.04	34.87	42.03	90.83	97.1
Long-Term Debt/Capital (%)	60.3	- -	- -	-2.04	- -	- -	- -	- -	-0.81	-0.74	-0.77	-0.77	-1.38	-1.27	-0.98
Long-Term Debt/Total Assets (%)	63.91	- -	- -	6.43	- -	- -	- -	- -	20.54	5.79	8.69	12.61	24	37.58	29.92
Total Debt/Equity (%)	1,365.14	-13.8	-11.71	320.41	114.99	62.41	11.12	2.01	43.16	8.82	16.91	50.61	48.39	103.36	110.93
Total Debt/Capital (%)	67.79	48.38	-14.69	-14.72	-9.08	-3.43	-0.28	-0.07	-0.97	-0.95	-1.17	-1.11	-1.59	-1.45	-1.12
Total Debt/Total Assets (%)	71.85	61.17	52.22	46.51	45.63	26.7	4.13	1.47	24.54	7.48	13.31	18.3	27.63	42.76	34.18
CFO/Total Liabilities	-25.7	-5.35	-5.31	-35.7	-41.9	-47.72	-50.88	-300	-163.12	-196.25	-218.02	-101.93	-214.09	-156.59	-130.32
CFO/CapEx	-10.95	-16.41	-4.27	-6.69	-13.04	-10.69	-780	-153.25	-43.78	-25.31	-2.7	-7.3	-26.63	-12.52	-45.35
Altman's Z-Score	-4.67	-9.64	-9.11	-1.56	-11.18	-18.16	-39.41	-28.94	-37.49	-6.18	-14.93	-25.56	-27.16	-44.41	-48.7

Working Capital (USD)

API Chat

	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
Accounts Receivable Turnover	- -	6.18	6.53	8.54	7.52	7.11	- -	0.13	3.45	6.71	8.48	2.8	2.42	2.83	3.9
Days Sales Outstanding	- -	59.05	55.89	42.73	48.53	51.3	- -	2,887.34	105.69	54.38	43.07	130.57	150.79	129.04	93.63
Inventory Turnover	- -	0.64	0.75	0.73	0.6	0.46	- -	0.66	6.97	4.63	2.23	0.9	1.34	1.17	0.84
Days Inventory Outstanding	- -	570.79	489.86	502.02	607.54	789.72	- -	550.76	52.33	78.76	163.4	404.25	272.82	312.79	434.79
Accounts Payable Turnover	- -	2.21	3.01	4.57	5.22	2.86	-5.94	-0.01	2.46	2.43	3	0.73	2.59	0.91	2.58
Accounts Payable Turnover Days	- -	165.52	121.33	79.81	69.98	127.72	-61.47	-41,224.72	148.41	150.13	121.57	500.76	140.69	401.5	141.23
Cash Conversion Cycle	- -	464.33	424.42	464.94	586.09	713.3	- -	44,662.82	9.6	-16.99	84.89	34.07	282.92	40.33	387.19
Inventory to Cash Days	- -	-511.75	-433.98	-459.3	-559	-738.42	- -	2,336.58	53.35	-24.38	-120.33	-273.68	-122.03	-183.75	-341.16
Inventories	11	9	10	12	9	7	- -	- -	- -	- -	- -	- -	1	1	1
Raw Materials	1	1	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	9	7	8	10	8	6	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1

Enterprise Value (USD)

API Chat

	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
Market Capitalization	- -	- -	- -	415	1	14	10	4	4	39	16	3	1	3	- -
- Cash & Cash Equivalents	3	3	2	18	11	7	1	5	2	25	14	6	3	4	4
+ Preferred Equity and Hybrid Capital	118	153	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	44	20	18	22	16	7	1	- -	2	2	3	3	4	4	3
Enterprise Value	150	169	16	419	6	14	10	-1	4	15	4	- -	2	3	-1
Total Capital	65	42	-122	-150	-180	-204	-220	-229	-232	-239	-248	-260	-266	-278	-289
Total Debt/Capital (%)	67.79	48.38	-14.69	-14.72	-9.08	-3.43	-0.28	-0.07	-0.97	-0.95	-1.17	-1.11	-1.59	-1.45	-1.12
Total Debt / EV	0.29	0.12	1.15	0.05	2.66	0.51	0.06	-0.12	0.55	0.15	0.65	-6.58	1.82	1.33	-3.65
EV/Sales	7.42	7.31	0.7	18.39	0.32	0.9	- -	4,089.37	5.9	26.01	7.39	965.99	1.9	2.42	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	415	1	14	10	4	4	39	16	3	2	3	- -
Diluted Enterprise Value	158	171	16	419	6	14	10	-1	4	15	5	- -	3	3	-1
EV per Share	150,347,541	168,519,317	15,646,000	8,720,916.67	6,161,960	4,570,493.33	1,975,200	106,552.39	33,585.12	12,593.97	3,627.3	1,924.87	124.72	4.08	- -
TTM Sales	20	23	22	23	19	15	- -	- -	1	1	1	1	1	1	1
TTM EBITDA	-10	-10	-8	-22	-10	-10	-8	-8	-6	-9	-10	-10	-12	-8	-10
TTM Operating Income	-16	-14	-10	-24	-12	-12	-8	-8	-7	-10	-11	-11	-13	-9	-11
TTM Cash Flow to Firm	-11	-4	-8	-11	-5	-3	-3	-8	-6	-9	-10	-10	-14	-9	-9
TTM Free Cash Flow to Firm	-10	-4	-6	-9	-4	-2	-3	-8	-6	-9	-6	-9	-14	-8	-8

Multiples (USD)

API Chat

	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
Price/Free Cash Flow	- -	- -	- -	-33.58	-0.15	-2.09	-2.1	-0.42	-0.57	-4.4	-2.52	-0.35	-0.12	-0.33	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	150	169	16	419	6	14	10	-1	4	15	4	- -	2	3	-1
Low Price	- -	- -	- -	412,500	157,650	748,800	178,800	96,060	25,000	5,600	11,700	1,292	67	2.01	1.71
EV/Sales	7.42	7.31	0.7	18.39	0.32	0.9	- -	4,089.37	5.9	26.01	7.39	965.99	1.9	2.42	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-4.88	-0.06	-0.56	-1.4	-1.09	-1.29	-2.07	-4.05	-0.73	-0.91	-0.92	- -
Price/Earnings High	- -	- -	- -	-13.05	-0.4	-1.42	-2.85	-3.95	-3.38	-4.88	-9.12	-1.32	-5.47	-5.73	- -
Price/Earnings Low	- -	- -	- -	-0.61	-0.01	-0.11	-0.1	-0.15	-0.4	-0.41	-1.55	-0.12	-0.15	-0.14	- -
Price/Book Value	- -	- -	- -	-2.4	-0.01	-0.06	-0.04	-0.02	-0.02	-0.16	-0.06	-0.01	-0.01	-0.01	- -
Price/Book Value Average	- -	- -	- -	-0.92	-0.01	-0.06	-0.06	-0.11	-0.04	-0.14	-0.15	-0.05	-0.03	-0.04	- -
Price/Book Value High	- -	- -	- -	-2.46	-0.05	-0.14	-0.12	-0.39	-0.11	-0.34	-0.34	-0.08	-0.17	-0.22	- -
Price/Book Value Low	- -	- -	- -	-0.11	- -	-0.01	- -	-0.02	-0.01	-0.03	-0.06	-0.01	- -	-0.01	- -
Price/Tangible Book Value	- -	- -	- -	-120.42	0.29	7.22	-13.61	0.47	0.7	1.5	0.92	0.51	0.16	0.67	- -
Price/Tangible Book Value Average	- -	- -	- -	-46.13	0.34	6.26	-18.08	2.94	1.88	1.33	2.2	2.12	0.86	2.6	- -
Price/Tangible Book Value High	- -	- -	- -	-123.43	2.17	15.81	-36.89	10.65	4.91	3.14	4.95	3.82	5.18	16.29	- -
Price/Tangible Book Value Low	- -	- -	- -	-5.75	0.04	1.19	-1.24	0.41	0.59	0.27	0.84	0.34	0.14	0.38	- -
Price/Sales	- -	- -	- -	18.22	0.07	0.89	- -	40.93	5.23	64.86	26.14	4.86	1.16	2.08	- -
Price/Sales Average	- -	- -	- -	6.98	0.08	0.78	- -	258.39	14.09	57.83	62.21	20.07	6.16	8.1	- -
Price/Sales High	- -	- -	- -	18.67	0.49	1.96	- -	936.76	36.77	136.33	140.1	36.13	37	50.69	- -
Price/Sales Low	- -	- -	- -	0.87	0.01	0.15	- -	36.4	4.39	11.57	23.82	3.24	1.02	1.2	- -
Price/Cash Flow	- -	- -	- -	-28.56	-0.14	-1.9	-2.1	-0.42	-0.56	-4.23	-1.56	-0.28	-0.1	-0.3	- -
Price/Cash Flow Average	- -	- -	- -	-10.94	-0.16	-1.65	-2.78	-2.63	-1.51	-3.77	-3.72	-1.18	-0.54	-1.17	- -
Price/Cash Flow High	- -	- -	- -	-29.27	-1.05	-4.16	-5.68	-9.52	-3.94	-8.89	-8.38	-2.12	-3.21	-7.31	- -
Price/Cash Flow Low	- -	- -	- -	-1.36	-0.02	-0.31	-0.19	-0.37	-0.47	-0.75	-1.43	-0.19	-0.09	-0.17	- -
Price/Free Cash Flow Average	- -	- -	- -	-12.87	-0.18	-1.82	-2.79	-2.64	-1.54	-3.92	-6	-1.43	-0.65	-1.28	- -
Price/Free Cash Flow High	- -	- -	- -	-34.42	-1.14	-4.59	-5.69	-9.58	-4.03	-9.25	-13.51	-2.58	-3.89	-7.98	- -
Price/Free Cash Flow Low	- -	- -	- -	-1.6	-0.02	-0.35	-0.19	-0.37	-0.48	-0.79	-2.3	-0.23	-0.11	-0.19	- -
EV/Sales Average	7.81	7.42	0.7	7.15	0.33	0.78	- -	202.84	14.75	18.98	43.45	14.48	6.9	8.45	- -
EV/Sales High	7.81	7.42	0.7	18.84	0.74	1.96	- -	881.2	37.44	97.49	121.34	30.54	37.74	51.03	- -
EV/Sales Low	7.81	7.42	0.7	1.04	0.26	0.15	- -	3,631.12	5.06	1,507.89	5.07	642.8	1.76	1.54	- -
EV/EBITDA Average	-15.33	-17.91	-1.92	-7.46	-0.64	-1.24	-1.74	-2.56	-1.66	-1.22	-2.64	-0.84	-0.72	-1.38	0.09
EV/EBITDA High	-15.33	-17.91	-1.92	-19.65	-1.45	-3.12	-3.55	-11.12	-4.21	-6.26	-7.38	-1.77	-3.95	-8.31	0.09
EV/EBITDA Low	-15.33	-17.91	-1.92	-1.09	-0.51	-0.24	-0.13	0.24	-0.57	1.75	-0.31	0.14	-0.18	-0.25	0.09
EV/EBIT Average	-9.87	-12.39	-1.51	-6.74	-0.53	-1.03	-1.72	-2.52	-1.54	-1.16	-2.48	-0.77	-0.63	-1.16	0.08
EV/EBIT High	-9.87	-12.39	-1.51	-17.75	-1.19	-2.59	-3.5	-10.96	-3.91	-5.94	-6.92	-1.62	-3.46	-7.03	0.08
EV/EBIT Low	-9.87	-12.39	-1.51	-0.98	-0.42	-0.2	-0.13	0.24	-0.53	1.66	-0.29	0.12	-0.16	-0.21	0.08
Last Price	- -	- -	- -	8,640,000	1,281,960	4,538,160	1,962,000	108,000	29,800	31,400	12,838	1,936	76.28	3.5	3.86
High Price	- -	- -	- -	8,856,000	9,503,999.9	9,936,000	5,320,080	2,472,000	209,400	66,000	68,800	14,400	2,428	85.2	7.36
Enterprise Value Average	158	171	16	163	6	12	13	19	10	11	26	9	8	11	-1
Enterprise Value High	158	171	16	429	14	30	27	84	26	58	74	18	46	64	-1
Enterprise Value Low	158	171	16	24	5	2	1	-2	3	-16	3	-1	2	2	-1

	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
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	4
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
Revenue per Share	20,261,455	23,065,000	22,314,000	474,270.83	19,453,000	5,075,333.33	- -	2,638.89	5,694.21	484.11	491.09	398.54	65.62	1.68	- -
EBITDA per Share	-10,315,793	-9,557,000	-8,128,000	-454,729.17	-9,888,000	-3,199,666.67	-1,502,200	-209,055.56	-50,611.57	-7,540.34	-8,079.42	-6,877.98	-626.32	-10.33	- -
Operating Income per Share	-16,024,487	-13,821,000	-10,335,000	-503,479.17	-12,041,000	-3,845,000	-1,523,200	-212,083.33	-54,495.87	-7,946.21	-8,606.16	-7,516.58	-715.02	-12.19	- -
Basic EPS, GAAP	-23,751,170	-35,035,000	-8,286,000	-678,791.67	-23,912,000	-7,013,666.67	-1,865,800	-626,444.44	-61,983.47	-13,524.04	-7,543.76	-10,934.35	-443.48	-14.87	- -
Basic EPS from Cont Ops	-23,751,170	-35,035,000	-8,286,000	-678,791.67	-23,912,000	-4,921,000	-1,152,200	-269,138.89	-39,644.63	-5,728.61	-7,543.76	-7,983.42	-442.08	-14.87	- -
Diluted EPS, GAAP	-23,751,170	-35,035,000	-8,286,000	-678,791.67	-23,912,000	-7,013,666.67	-1,865,800	-626,444.44	-61,983.47	-13,524.04	-7,429.37	-10,396.6	-380.29	-14.8	- -
Diluted EPS from Cont Ops	-23,751,170	-35,035,000	-8,286,000	-678,791.67	-23,912,000	-4,921,000	-1,152,200	-269,138.89	-39,644.63	-5,728.61	-7,429.37	-7,590.79	-379.1	-14.8	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-14,907,757	-9,730,000	-9,949,000	-302,541.67	-9,063,000	-2,390,000	-936,000	-259,666.67	-53,181.82	-7,426.24	-8,206.65	-6,805.7	-755.54	-11.66	- -
Free Cash Flow per Basic Share	-16,269,546	-10,323,000	-12,281,000	-347,791.67	-9,758,000	-2,613,666.67	-937,200	-261,361.11	-54,396.69	-7,719.64	-11,240.68	-7,737.4	-783.91	-12.59	- -
Cash & Equivalents per Share	11,139,576	5,421,000	2,279,000	380,145.83	11,485,000	2,305,000	107,800	151,305.56	14,768.6	20,660.96	11,566.45	4,141.25	178.78	4.85	- -
Book Value per Share	-96,598,613	-131,634,000	-139,917,000	-3,593,520.83	-196,528,000	-70,426,000	-44,119,800	-6,368,722.22	-1,934,330.58	-196,301.55	-202,928.69	-174,038.46	-14,490.63	-380.07	- -
Tangible Book Value per Share	-142,796,465	-313,109,317	-163,912,000	-71,750	4,382,000	628,333.33	-144,200	232,027.78	42,652.89	21,000.81	13,909.24	3,765.25	468.42	5.23	- -

Sintx Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)