Sanara MedTech Inc. Financial Ratios — SMTI 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 (%)	-240.03	-70.62	-349.94	-184.06	-92.76	-23.34	15.1	-30.58	-43.88	-41.6	-34.28	-16.29	-6.38	-11.93	-46.65
Return on Capital (%)	- -	- -	- -	- -	- -	- -	-1.03	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	11.66	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	63.81	31.96	54.08	69.47	73.55	82.87	87.22	91.31	89.72	89.63	90.43	86.12	87.92	90.61	92.71
EBITDA Margin (%)	-37.23	-454.2	-166.63	-76.2	-26.64	-3.64	3.54	-6.94	-21.33	-30.43	-28.08	-21.51	-6.14	7.12	12.7
Operating Margin (%)	-58.52	-459.42	-169.63	-78.34	-28.42	-4.75	2.26	-8.38	-22.35	-32.3	-30.55	-26.68	-11.79	1.44	8.87
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	50.7	- -	- -	- -	- -	- -	- -	41.09	48.05
Pretax Margin (%)	-576.59	-157.24	-240.27	-86.54	-39.75	-7.55	5.25	-10.29	-24.1	-28.52	-33.11	-30.4	-6.83	-2.24	-0.38
Profit Margin (%)	-576.59	-157.24	-240.27	-86.54	-39.75	-7.55	5.25	-10.29	-23.92	-27.95	-32.81	-17.31	-6.62	-11.15	-36.43
Net Income to Common Margin (%)	-576.59	-157.24	-240.64	-95.42	-47.72	-12.3	3.05	-12.54	-23.92	-27.95	-32.81	-17.31	-6.62	-11.15	-36.43
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	0.15	9.31	16.7	38.63	-72.28	17.94	- -	- -	- -	- -	- -	- -	- -
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	2	2	2	2	2	1	- -	2	- -	- -	1	12	32	48
ST Debt	1	2	2	2	1	- -	1	- -	- -	- -	- -	- -	1	- -	- -
LT Debt	1	- -	- -	- -	1	1	- -	- -	2	- -	- -	1	11	32	48
Total Debt/EBITDA	-1.66	-0.45	-0.59	-0.8	-2.03	-8.07	5.37	- -	-0.84	-0.1	-0.06	-0.08	-2.96	5.23	3.68
Net Debt/EBITDA	-1.66	-0.45	-0.58	-0.53	-1.82	-3.89	3.3	-3.26	2.04	0.1	2.75	0.91	-1.14	2.4	2.25
Total Debt/EBIT	-1.06	-0.45	-0.58	-0.78	-1.9	-6.19	8.41	- -	-0.8	-0.1	-0.06	-0.07	-1.54	25.94	5.27
Net Debt/EBIT	-1.05	-0.44	-0.57	-0.52	-1.7	-2.99	5.17	-2.71	1.94	0.09	2.53	0.73	-0.59	11.9	3.21
EBITDA to Interest Expense	-0.12	-4.38	-1.61	-6.83	-5.08	-1.15	1.76	-4.68	-23.7	-411.45	-9,534.71	- -	-8.39	1.97	1.94
EBITDA-CapEx/Interest Expense	-0.12	-4.38	-1.63	-6.85	-5.11	-1.17	1.08	-4.78	-39.8	-554.1	-10,590.2	- -	-8.94	1.9	1.25
EBIT to Interest Expense	-0.19	-4.43	-1.64	-7.02	-5.42	-1.5	1.12	-5.65	-24.83	-436.73	-10,374.34	- -	-16.11	0.4	1.35
Interest Expense	7	1	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	7
Common Equity/Total Assets	-968.38	-2,794.79	-4,408.73	-3,025.86	-3,353.7	-2,168.76	-2,108.11	8.09	-24.04	-71.5	-41.84	-38.32	-37.94	-42.88	-103.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	31	6.09	0.74	1.21	24.34	82.05	806.77
Long-Term Debt/Capital (%)	-2.27	-0.52	- -	-0.02	-2.73	-2.69	- -	- -	18.74	-5.19	-1.45	-2.23	-65.84	-533.69	-176.47
Long-Term Debt/Total Assets (%)	21.13	13.58	- -	0.58	86.5	55.27	- -	- -	17.82	3.62	0.61	0.83	14.69	36.24	65.58
Total Debt/Equity (%)	-35.44	-63.57	-68.89	-194.58	-143.41	-382.47	1,170.3	- -	32.83	8.24	1.41	1.96	26.45	82.97	812.73
Total Debt/Capital (%)	-3.83	-6.62	-4.16	-3.73	-4.14	-3.63	-2.68	- -	19.85	-7.02	-2.78	-3.61	-71.55	-539.68	-177.77
Total Debt/Total Assets (%)	35.69	173.59	174.04	107.19	130.99	74.52	54.11	- -	18.88	4.9	1.17	1.34	15.96	36.65	66.07
Net Debt to Equity	-35.34	-62.36	-67.09	-129.57	-128.4	-184.57	718.57	225.56	-79.97	-7.8	-61.86	-21.47	10.2	38.06	495.67
Net Debt/Capital (%)	-3.82	-6.49	-4.05	-2.46	-3.69	-1.72	-1.63	11.68	-129.05	6.23	54.95	28.32	-21.02	-67.75	-67.28
EBITDA	-1	-5	-3	-2	-1	- -	- -	- -	-3	-5	-7	-10	-4	6	13
EBITDA-CapEx	-1	-5	-3	-2	-1	- -	- -	- -	-4	-6	-8	-11	-4	6	8
Operating Income (Loss)	-1	-5	-3	-2	-1	- -	- -	- -	-3	-5	-7	-12	-8	1	9

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	- -	0.01	0.01	0.23	0.12	0.6	0.22	0.16	2.5	0.13	3.1	0.7	0.37	1.04	0.89
Current Ratio	0.23	0.21	0.19	0.52	0.79	1.43	0.96	1.51	3.35	1.27	4.09	1.61	1.38	2.18	1.8
Quick Ratio	0.17	0.05	0.08	0.35	0.44	1.17	0.61	1.07	3.01	0.77	3.59	1.25	0.99	1.92	1.53
CFO/Avg Current Liab	-0.05	-0.21	-0.43	-0.59	-0.64	0.29	-0.08	0.17	-1.15	-1.31	-1.01	-0.59	-0.24	- -	0.4
Common Equity/Total Assets	-968.38	-2,794.79	-4,408.73	-3,025.86	-3,353.7	-2,168.76	-2,108.11	8.09	-24.04	-71.5	-41.84	-38.32	-37.94	-42.88	-103.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	31	6.09	0.74	1.21	24.34	82.05	806.77
Long-Term Debt/Capital (%)	-2.27	-0.52	- -	-0.02	-2.73	-2.69	- -	- -	18.74	-5.19	-1.45	-2.23	-65.84	-533.69	-176.47
Long-Term Debt/Total Assets (%)	21.13	13.58	- -	0.58	86.5	55.27	- -	- -	17.82	3.62	0.61	0.83	14.69	36.24	65.58
Total Debt/Equity (%)	-35.44	-63.57	-68.89	-194.58	-143.41	-382.47	1,170.3	- -	32.83	8.24	1.41	1.96	26.45	82.97	812.73
Total Debt/Capital (%)	-3.83	-6.62	-4.16	-3.73	-4.14	-3.63	-2.68	- -	19.85	-7.02	-2.78	-3.61	-71.55	-539.68	-177.77
Total Debt/Total Assets (%)	35.69	173.59	174.04	107.19	130.99	74.52	54.11	- -	18.88	4.9	1.17	1.34	15.96	36.65	66.07
CFO/Total Liabilities	-4.47	-23.58	-52.88	-72.58	-45.17	15.77	-6.61	24.69	-45.87	-101.22	-77.1	-28.76	-11.08	-0.05	10.13
CFO/CapEx	- -	- -	-60.95	-208.96	-225.51	135.11	-1.63	32.67	-1.27	-2.45	-6.42	-7.44	-12.24	-0.1	1.46
Altman's Z-Score	-15.95	-72.12	-103.25	-53.4	-52.51	-28.88	-26.16	6.46	8.01	41.63	20.87	10.48	7.24	4.41	2.71

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	8.6	8.77	8.11	10.53	12.73	11.06	8.24	6.46	10.2	8.9	9.51	9.48	8.51	8.3	8.45
Days Sales Outstanding	42.44	41.63	44.98	34.65	28.67	32.99	44.3	56.54	35.79	41.01	38.39	38.48	42.91	43.97	43.2
Inventory Turnover	2.85	2.2	2.08	2.26	2.2	2.49	1.52	0.86	2	1.71	1.45	2.27	1.9	2.18	2.24
Days Inventory Outstanding	128.09	165.79	175.35	161.24	166.2	146.65	239.97	423.22	182.88	213.9	252.4	160.59	192.12	167.49	162.62
Accounts Payable Turnover	4.79	9.35	3.25	4.47	3.96	3.07	3.79	1.09	4.98	4.48	5.9	7.78	5.26	3.5	4.51
Accounts Payable Turnover Days	76.23	39.05	112.25	81.73	92.08	119.01	96.38	334.08	73.36	81.47	61.88	46.91	69.36	104.4	81.01
Cash Conversion Cycle	94.3	168.37	108.08	114.17	102.79	60.63	187.89	145.69	145.32	173.44	228.91	152.16	165.67	107.07	124.8
Inventory to Cash Days	-85.65	-124.16	-130.37	-126.6	-137.53	-113.66	-195.67	-366.68	-147.09	-172.89	-214.01	-122.11	-149.21	-123.52	-119.43
Inventories	- -	- -	- -	- -	- -	- -	1	- -	1	1	2	4	5	3	4
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	1	- -	- -	1	1	1	- -	1	1	2	4	5	3	5

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	24	3	9	6	10	4	7	7	57	286	217	360	340	282	201
- Cash & Cash Equivalents	- -	- -	- -	1	- -	1	- -	- -	7	- -	19	9	5	16	17
+ Preferred Equity and Hybrid Capital	- -	- -	1	1	1	1	1	11	11	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	2	2	2	2	2	1	- -	2	- -	- -	1	12	32	48
Enterprise Value	25	5	12	8	12	6	8	18	64	286	198	352	347	298	233
Total Capital	-36	-37	-41	-43	-44	-45	-45	12	11	-7	-15	-23	-16	-6	-27
Total Debt/Capital (%)	-3.83	-6.62	-4.16	-3.73	-4.14	-3.63	-2.68	- -	19.85	-7.02	-2.78	-3.61	-71.55	-539.68	-177.77
Total Debt / EV	0.06	0.47	0.15	0.2	0.15	0.27	0.15	- -	0.03	- -	- -	- -	0.03	0.11	0.21
EV/Sales	11.25	4.37	6.73	3.08	3.59	1.09	1.31	3.03	5.45	18.34	8.21	7.67	5.33	3.43	2.26
EV/EBITDA	- -	- -	- -	- -	- -	- -	37.06	- -	- -	- -	- -	- -	- -	48.25	17.79
EV/EBIT	- -	- -	- -	- -	- -	- -	58.01	- -	- -	- -	- -	- -	- -	239.15	25.47
EV/Cash Flow to Firm	3.85	- -	- -	- -	- -	10.33	- -	48.68	- -	- -	- -	- -	- -	95.85	17.2
EV/Free Cash Flow to Firm	3.85	- -	- -	- -	- -	10.27	113.61	47.57	- -	- -	- -	- -	- -	89.26	12.8
Diluted Market Cap	24	3	9	6	10	4	13	7	57	286	217	360	340	282	201
Diluted Enterprise Value	25	5	12	8	12	6	14	18	64	286	198	352	347	298	233
EV per Share	42.32	7.45	13.55	7.69	11.28	5.5	7.43	8.15	17.96	49.85	27	44.46	41.87	35.08	27.02
TTM Sales	2	1	2	3	3	6	6	6	12	16	24	46	65	87	103
TTM EBITDA	-1	-5	-3	-2	-1	- -	- -	- -	-3	-5	-7	-10	-4	6	13
TTM Operating Income	-1	-5	-3	-2	-1	- -	- -	- -	-3	-5	-7	-12	-8	1	9
TTM Cash Flow to Firm	6	- -	- -	-1	-1	1	- -	- -	-2	-4	-5	-6	-3	3	14
TTM Free Cash Flow to Firm	6	- -	- -	-1	-1	1	- -	- -	- -	-2	-4	-5	-3	3	18

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	-68.39	-2.24	-5.26	-3.77	-8.06	10.64	-231.88	22.81	-124.42	-119.72	-53.38	-74.83	-114.17	1,370.58	17.61
EV/EBIT	- -	- -	- -	- -	- -	- -	58.01	- -	- -	- -	- -	- -	- -	239.15	25.47
Enterprise Value	25	5	12	8	12	6	8	18	64	286	198	352	347	298	233
Low Price	17	3	3	3	2	2	4	2	2	7.04	21.3	17.41	26.06	26	18.9
EV/Sales	11.25	4.37	6.73	3.08	3.59	1.09	1.31	3.03	5.45	18.34	8.21	7.67	5.33	3.43	2.26
EV/EBITDA	- -	- -	- -	- -	- -	- -	37.06	- -	- -	- -	- -	- -	- -	48.25	17.79
Price/Earnings	- -	- -	- -	- -	- -	- -	34.75	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-2.11	-6.4	-1.42	-4.16	-5.23	-9.43	41.1	-18.84	-9.02	-29.09	-30.39	-27.71	-73.98	-29.35	-6.87
Price/Earnings High	-3.69	-15.28	-2.68	-5.88	-7.33	-14.57	57.92	-222.55	-20.77	-70.88	-46.06	-46.67	-96.54	-37.97	-8.88
Price/Earnings Low	-0.78	-1.12	-0.62	-1.26	-1.33	-3.24	23.17	-5.93	-2.54	-9.27	-19.74	-17.34	-50.14	-22.82	-4.34
Price/Book Value	-0.63	-0.07	-0.22	-0.14	-0.21	-0.09	-0.14	47.11	-21.52	-40.73	-14.25	-15.38	-12.14	-7.46	-2.67
Price/Book Value Average	-0.72	-0.3	-0.14	-0.23	-0.18	-0.14	-0.17	99.73	-9.49	-18.04	-15.81	-9.41	-11.36	-7.51	-3.43
Price/Book Value High	-1.27	-0.72	-0.26	-0.33	-0.25	-0.21	-0.24	1,177.8	-21.88	-43.95	-23.96	-15.84	-14.82	-9.71	-4.43
Price/Book Value Low	-0.27	-0.05	-0.06	-0.07	-0.05	-0.05	-0.1	31.41	-2.67	-5.75	-10.27	-5.89	-7.7	-5.84	-2.16
Price/Tangible Book Value	-5.47	-0.66	-2.86	-3.57	-4.26	-3.09	-7.68	-0.6	-8.92	104.34	8.53	54.44	-86.37	23.81	-12.34
Price/Tangible Book Value Average	-6.26	-2.84	-1.79	-5.9	-3.72	-4.5	-9.08	-1.28	-3.94	46.21	9.47	33.29	-80.8	23.98	-15.82
Price/Tangible Book Value High	-10.95	-6.79	-3.38	-8.33	-5.21	-6.95	-12.8	-15.11	-9.07	112.6	14.35	56.06	-105.45	31.02	-20.45
Price/Tangible Book Value Low	-2.33	-0.5	-0.78	-1.79	-0.95	-1.55	-5.12	-0.4	-1.11	14.72	6.15	20.83	-54.76	18.65	-9.99
Price/Sales	10.64	2.34	5.46	2.4	2.86	0.8	1.06	1.12	4.89	18.36	8.99	7.85	5.24	3.25	1.95
Price/Sales Average	12.16	10.06	3.41	3.97	2.5	1.16	1.25	2.36	2.16	8.13	9.97	4.8	4.9	3.27	2.5
Price/Sales High	21.27	24.03	6.45	5.61	3.5	1.79	1.77	27.9	4.97	19.81	15.11	8.08	6.39	4.23	3.23
Price/Sales Low	4.52	1.76	1.49	1.2	0.64	0.4	0.71	0.74	0.61	2.59	6.48	3	3.32	2.55	1.58
Price/Cash Flow	-68.39	-2.24	-5.17	-3.75	-8.03	10.72	-47.78	23.51	-26.53	-70.93	-45.06	-64.76	-104.84	-11,843.1	29.67
Price/Cash Flow Average	-78.22	-9.63	-3.23	-6.2	-7	15.6	-56.51	49.76	-11.71	-31.41	-50.01	-39.6	-98.08	-11,925.53	38.02
Price/Cash Flow High	-136.79	-23	-6.11	-8.75	-9.81	24.12	-79.64	587.69	-26.97	-76.54	-75.79	-66.69	-128	-15,428.13	49.15
Price/Cash Flow Low	-29.07	-1.68	-1.41	-1.88	-1.78	5.36	-31.85	15.67	-3.3	-10.01	-32.48	-24.78	-66.48	-9,274.72	24.01
Price/Free Cash Flow Average	-78.22	-9.63	-3.29	-6.23	-7.03	15.49	-274.23	48.28	-54.91	-53.02	-59.24	-45.75	-106.81	1,380.12	22.56
Price/Free Cash Flow High	-136.79	-23	-6.21	-8.79	-9.85	23.94	-386.47	570.23	-126.51	-129.2	-89.78	-77.05	-139.39	1,785.47	29.17
Price/Free Cash Flow Low	-29.07	-1.68	-1.43	-1.88	-1.79	5.32	-154.59	15.21	-15.46	-16.89	-38.48	-28.63	-72.39	1,073.35	14.25
EV/Sales Average	12.78	12.08	4.68	4.65	3.22	1.46	1.51	4.28	2.72	8.11	9.2	4.62	5	3.46	2.81
EV/Sales High	21.89	26.05	7.72	6.29	4.22	2.09	2.02	29.82	5.53	19.79	14.34	7.9	6.49	4.42	3.54
EV/Sales Low	5.14	3.78	2.76	1.88	1.36	0.7	0.96	2.66	1.17	2.57	5.7	2.82	3.42	2.73	1.89
EV/EBITDA Average	-34.33	-2.66	-2.81	-6.11	-12.09	-40.03	42.52	-61.62	-12.75	-26.66	-32.75	-21.47	-81.39	48.57	22.12
EV/EBITDA High	-58.8	-5.74	-4.63	-8.25	-15.85	-57.42	57.01	-429.35	-25.93	-65.04	-51.06	-36.73	-105.72	62.08	27.89
EV/EBITDA Low	-13.8	-0.83	-1.65	-2.47	-5.11	-19.12	27.08	-38.32	-5.49	-8.45	-20.31	-13.12	-55.68	38.35	14.86
EV/EBIT Average	-21.84	-2.63	-2.76	-5.94	-11.34	-30.71	66.56	-51.06	-12.17	-25.12	-30.1	-17.31	-42.37	240.72	31.67
EV/EBIT High	-37.4	-5.67	-4.55	-8.02	-14.86	-44.04	89.24	-355.74	-24.75	-61.28	-46.93	-29.61	-55.03	307.67	39.93
EV/EBIT Low	-8.78	-0.82	-1.62	-2.4	-4.79	-14.67	42.39	-31.75	-5.24	-7.96	-18.66	-10.58	-28.98	190.06	21.28
Last Price	40	4	11	6	9	4	6	3	16.1	49.9	29.55	45.5	41.1	33.2	23.35
High Price	80	41	13	14	11	9	10	75	16.37	53.85	49.7	46.85	50.18	43.25	38.68
Enterprise Value Average	28	14	8	12	11	8	9	25	32	126	222	212	325	300	290
Enterprise Value High	48	31	13	17	14	12	13	174	65	309	346	362	422	383	365
Enterprise Value Low	11	4	5	5	5	4	6	16	14	40	138	129	222	237	195

Shares Outstanding	1	1	1	1	1	1	1	2	4	6	8	8	9	9	9
Diluted Weighted Avg Shares	1	1	1	1	1	1	2	2	4	6	7	8	8	8	9
Basic Weighted Avg Shares	1	1	1	1	1	1	1	2	4	6	7	8	8	8	9
Revenue per Share	3.76	1.71	2.02	2.5	3.14	5.02	5.66	2.69	3.3	2.72	3.29	5.8	7.85	10.22	11.96
EBITDA per Share	-1.4	-7.75	-3.36	-1.9	-0.84	-0.18	0.2	-0.19	-0.7	-0.83	-0.92	-1.25	-0.48	0.73	1.52
Operating Income per Share	-2.2	-7.84	-3.42	-1.96	-0.89	-0.24	0.13	-0.23	-0.74	-0.88	-1	-1.55	-0.93	0.15	1.06
Basic EPS, GAAP	-21.69	-2.68	-4.85	-2.38	-1.5	-0.62	0.17	-0.34	-0.79	-0.76	-1.08	-1	-0.52	-1.14	-4.36
Basic EPS from Cont Ops	-21.69	-2.68	-4.84	-2.16	-1.25	-0.38	0.3	-0.28	-0.79	-0.78	-1.09	-1.02	-0.54	-0.23	-0.05
Diluted EPS, GAAP	-21.69	-2.68	-4.85	-2.38	-1.5	-0.62	0.09	-0.34	-0.79	-0.76	-1.08	-1	-0.52	-1.14	-4.36
Diluted EPS from Cont Ops	-21.69	-2.68	-4.84	-2.16	-1.25	-0.38	0.16	-0.28	-0.79	-0.78	-1.09	-1.02	-0.54	-0.23	-0.05
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.58	-1.78	-2.13	-1.6	-1.12	0.37	-0.13	0.13	-0.61	-0.7	-0.66	-0.7	-0.39	- -	0.79
Free Cash Flow per Basic Share	-0.58	-1.78	-2.16	-1.61	-1.13	0.37	-0.2	0.12	-1.08	-0.99	-0.76	-0.8	-0.42	-0.03	0.25
Cash & Equivalents per Share	0.01	0.07	0.05	0.5	0.17	0.76	0.42	0.08	1.85	0.08	2.54	1.13	0.62	1.87	1.92
Book Value per Share	-63.17	-56.63	-50.29	-43	-43.51	-42.93	-41.98	0.06	-0.75	-1.23	-2.07	-2.96	-3.39	-4.45	-8.73
Tangible Book Value per Share	-7.31	-6.03	-3.85	-1.68	-2.11	-1.29	-0.78	-4.96	-1.81	0.48	3.46	0.84	-0.48	1.39	-1.89

Sanara MedTech Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)