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
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 (%)	- -	- -	- -	- -	-226.24	-165.24	-111.88	-325.87	-110.29	-107.04	-43.3	-144.02	-114.47	-174.07	-500.75
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 (%)	- -	- -	- -	- -	-226.24	-115.94	-111.88	-133.85	-70.54	-45.34	-43.3	-105.15	-114.11	-174.07	-303.8

Credit (USD)

Credit Ratios 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	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	-186.67	-901.98	-445.89	14.52	39.69	42.78	37.17	72.94	56.87	84.75	78.73	36.16	57.09	41.37	30.81
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 (%)	82.88	- -	- -	10.54	- -	- -	- -	- -	25.23	6.28	9.44	23.15	28.32	44.66	46.03
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 (%)	93.17	-16.01	-13.26	76.21	53.49	38.43	10	1.97	30.15	8.11	14.46	33.6	32.61	50.83	52.59
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 (%)	92.66	-13.58	-11.39	35.99	25.53	0.86	1.2	-174.53	-31.25	-914.44	-236.13	-243.69	-34.04	-82.53	-202.8
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)

Liquidity Ratios 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	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	-186.67	-901.98	-445.89	14.52	39.69	42.78	37.17	72.94	56.87	84.75	78.73	36.16	57.09	41.37	30.81
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 (%)	82.88	- -	- -	10.54	- -	- -	- -	- -	25.23	6.28	9.44	23.15	28.32	44.66	46.03
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 (%)	93.17	-16.01	-13.26	76.21	53.49	38.43	10	1.97	30.15	8.11	14.46	33.6	32.61	50.83	52.59
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	-7.67	-10.86	-18.16	-39.41	-28.94	-37.49	-6.18	-14.93	-25.42	-27.1	-44.18	-47.32

Working Capital (USD)

Working Capital Ratios 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	- -	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)

Enterprise Value 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	- -	- -	- -	- -	13	14	10	4	4	39	16	5	2	5	15
- 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	4	18	14	10	-1	4	15	4	2	3	5	14
Total Capital	47	-128	-135	29	31	18	6	9	7	28	20	9	13	8	6
Total Debt/Capital (%)	93.17	-16.01	-13.26	76.21	53.49	38.43	10	1.97	30.15	8.11	14.46	33.6	32.61	50.83	52.59
Total Debt / EV	0.29	0.12	1.15	5.7	0.92	0.51	0.06	-0.12	0.55	0.15	0.65	1.53	1.45	0.79	0.23
EV/Sales	7.42	7.31	0.7	0.17	0.91	0.9	- -	4,089.37	5.9	26.01	7.41	3.14	2.39	4.11	19.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	4,147	13	14	10	4	4	39	16	3	2	3	11
Diluted Enterprise Value	158	171	16	4,151	18	14	10	-1	4	15	5	- -	3	3	10
EV per Share	- -	- -	- -	- -	17,699,600	4,570,493.33	1,975,200	106,552.39	33,585.12	12,593.97	3,634.76	696.89	110.3	3.82	3.63
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)

Valuation Multiples 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	- -	- -	- -	-335.81	-1.53	-2.09	-2.1	-0.42	-0.57	-4.4	-2.52	-0.35	-0.12	-0.33	-1.28
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	150	169	16	4	18	14	10	-1	4	15	4	2	3	5	14
Low Price	- -	- -	- -	59,400,000	9,720,000	4,320,000	1,734,000	96,060	25,000	5,600	11,700	1,292	67	2.01	1.71
EV/Sales	7.42	7.31	0.7	0.17	0.91	0.9	- -	4,089.37	5.9	26.01	7.41	3.14	2.39	4.11	19.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-644.1	-1.92	-1.33	-1.4	-1.09	-1.29	-2.07	-4.05	-0.73	-0.91	-0.92	-0.54
Price/Earnings High	- -	- -	- -	-1,490.83	-5.06	-3.72	-2.85	-3.95	-3.38	-4.88	-9.12	-1.32	-5.47	-5.73	-1.19
Price/Earnings Low	- -	- -	- -	-87.51	-0.41	-0.62	-0.93	-0.15	-0.4	-0.41	-1.55	-0.12	-0.15	-0.14	-0.28
Price/Book Value	- -	- -	- -	- -	0.9	1.21	1.8	0.46	0.69	1.49	0.92	0.92	0.23	1.21	5.17
Price/Book Value Average	- -	- -	- -	- -	3.23	2.48	2.4	2.92	1.87	1.33	2.19	3.8	1.23	4.7	4.45
Price/Book Value High	- -	- -	- -	- -	8.5	6.96	4.89	10.6	4.87	3.14	4.94	6.84	7.36	29.38	9.85
Price/Book Value Low	- -	- -	- -	- -	0.68	1.15	1.59	0.41	0.58	0.27	0.84	0.61	0.2	0.69	2.29
Price/Tangible Book Value	- -	- -	- -	- -	2.93	7.22	-13.61	0.47	0.7	1.5	0.92	0.92	0.23	1.21	6.09
Price/Tangible Book Value Average	- -	- -	- -	- -	10.47	14.79	-18.13	2.94	1.88	1.33	2.2	3.82	1.23	4.72	5.25
Price/Tangible Book Value High	- -	- -	- -	- -	27.6	41.48	-36.89	10.65	4.91	3.14	4.95	6.87	7.38	29.5	11.61
Price/Tangible Book Value Low	- -	- -	- -	- -	2.22	6.88	-12.02	0.41	0.59	0.27	0.84	0.62	0.2	0.7	2.7
Price/Sales	- -	- -	- -	182.17	0.66	0.89	- -	40.93	5.23	64.86	26.14	4.86	1.16	2.08	14.69
Price/Sales Average	- -	- -	- -	921.85	2.36	1.83	- -	258.39	14.09	57.83	62.21	20.07	6.16	8.1	12.65
Price/Sales High	- -	- -	- -	2,133.72	6.22	5.14	- -	936.76	36.77	136.33	140.1	36.13	37	50.69	28
Price/Sales Low	- -	- -	- -	125.24	0.5	0.85	- -	36.4	4.39	11.57	23.82	3.24	1.02	1.2	6.51
Price/Cash Flow	- -	- -	- -	-285.58	-1.41	-1.9	-2.1	-0.42	-0.56	-4.23	-1.56	-0.28	-0.1	-0.3	-1.25
Price/Cash Flow Average	- -	- -	- -	-1,445.12	-5.06	-3.89	-2.79	-2.63	-1.51	-3.77	-3.72	-1.18	-0.54	-1.17	-1.08
Price/Cash Flow High	- -	- -	- -	-3,344.86	-13.35	-10.91	-5.68	-9.52	-3.94	-8.89	-8.38	-2.12	-3.21	-7.31	-2.38
Price/Cash Flow Low	- -	- -	- -	-196.34	-1.07	-1.81	-1.85	-0.37	-0.47	-0.75	-1.43	-0.19	-0.09	-0.17	-0.55
Price/Free Cash Flow Average	- -	- -	- -	-1,699.27	-5.49	-4.29	-2.8	-2.64	-1.54	-3.92	-6	-1.43	-0.65	-1.28	-1.1
Price/Free Cash Flow High	- -	- -	- -	-3,933.12	-14.46	-12.03	-5.69	-9.58	-4.03	-9.25	-13.51	-2.58	-3.89	-7.98	-2.44
Price/Free Cash Flow Low	- -	- -	- -	-230.87	-1.16	-1.99	-1.85	-0.37	-0.48	-0.79	-2.3	-0.23	-0.11	-0.19	-0.57
EV/Sales Average	7.81	7.42	0.7	0.17	2.61	1.84	- -	202.84	14.75	18.98	43.5	30.47	9.51	15.02	16.66
EV/Sales High	7.81	7.42	0.7	0.17	6.47	5.14	- -	881.2	37.44	97.49	121.46	59.34	53.42	92.17	38.36
EV/Sales Low	7.81	7.42	0.7	0.17	0.75	0.86	- -	3,631.12	5.06	1,507.89	5.09	0.24	2.19	2.51	7.97
EV/EBITDA Average	-15.33	-17.91	-1.92	-0.18	-5.14	-2.91	-1.75	-2.56	-1.66	-1.22	-2.64	-1.77	-1	-2.45	-1.21
EV/EBITDA High	-15.33	-17.91	-1.92	-0.18	-12.73	-8.16	-3.55	-11.12	-4.21	-6.26	-7.38	-3.44	-5.6	-15	-2.78
EV/EBITDA Low	-15.33	-17.91	-1.92	-0.18	-1.48	-1.36	-1.16	0.24	-0.57	1.75	-0.31	-0.01	-0.23	-0.41	-0.58
EV/EBIT Average	-9.87	-12.39	-1.51	-0.16	-4.22	-2.43	-1.73	-2.52	-1.54	-1.16	-2.48	-1.62	-0.87	-2.07	-1.13
EV/EBIT High	-9.87	-12.39	-1.51	-0.16	-10.45	-6.79	-3.5	-10.96	-3.91	-5.94	-6.93	-3.15	-4.9	-12.71	-2.61
EV/EBIT Low	-9.87	-12.39	-1.51	-0.16	-1.21	-1.13	-1.15	0.24	-0.53	1.66	-0.29	-0.01	-0.2	-0.35	-0.54
Last Price	- -	- -	- -	86,400,000	12,819,600	4,538,160	1,962,000	108,000	29,800	31,400	12,838	1,936	76.28	3.5	3.86
High Price	- -	- -	- -	1,011,959,999	120,960,000	26,063,999	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	4	51	28	13	19	10	11	26	18	12	19	12
Enterprise Value High	158	171	16	4	126	78	27	84	26	58	74	36	65	115	28
Enterprise Value Low	158	171	16	4	15	13	9	-2	3	-16	3	- -	3	3	6

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	4
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	3
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	3
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	0.26
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	-3.63
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	-3.87
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	-6.16
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	-3.74
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	-6.16
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	-3.74
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	-3.09
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	-3.16
Cash & Equivalents per Share	- -	- -	- -	- -	11,485,000	2,305,000	107,800	151,305.56	14,768.6	20,660.96	11,557.09	2,304.43	125.55	2.68	1.06
Book Value per Share	- -	- -	- -	- -	14,232,000	3,745,000	1,088,400	233,305.56	42,991.74	21,030.15	13,923.08	2,104.8	329.74	2.9	0.75
Tangible Book Value per Share	- -	- -	- -	- -	4,382,000	628,333.33	-144,200	232,027.78	42,652.89	21,000.81	13,897.98	2,095.2	328.95	2.89	0.63

Sintx Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)