STRATA Skin Sciences, Inc. Financial Ratios — SSKN 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 (%)	-62.74	-93.18	-165.26	-82.71	-71.13	-7.15	-52.27	-9.31	-7.99	-9.38	-5.8	-11.23	-22.97	-26.22	-19.13
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	-634.53	-709.89	-439.34	25.82	58.85	59.08	57.34	64.17	61.21	66.22	60.2	55.34	57.27	58.25
EBITDA Margin (%)	- -	-7,825.54	-3,858.96	-1,620.98	-67.17	9.02	14.28	6.84	5.73	-0.71	-1.05	2.87	-1.25	0.95	-4.46
Operating Margin (%)	- -	-8,174.46	-4,313.99	-1,816.61	-89.08	-11.71	-5.66	-11.24	-9.53	-17.65	-14.68	-12.86	-18.95	-14.86	-19.01
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-8,155.76	-4,841.04	-1,545.9	-134.24	-10.03	-67.33	-14.39	-12.47	-17.92	-8.91	-15.17	-32.74	-30.56	-20.36
Profit Margin (%)	- -	-8,155.76	-4,841.04	-1,545.9	-134.89	-10.86	-67.73	-13.51	-12	-19.11	-9.03	-15.35	-32.47	-30.05	-20.4
Net Income to Common Margin (%)	- -	-8,155.76	-4,841.04	-1,752.13	-150.9	-10.86	-27.87	-9.74	-11.39	-19.03	-9.03	-15.35	-32.47	-30.05	-20.4
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	11.77	10.61	- -	-143.07	-38.64	-5.37	-0.41	- -	- -	- -	- -	- -
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	- -	- -	- -	5	20	24	11	7	9	11	8	8	16	16	16
ST Debt	- -	- -	- -	- -	- -	2	3	- -	8	9	- -	- -	- -	- -	16
LT Debt	- -	- -	- -	5	20	22	8	7	1	2	8	8	15	16	1
Total Debt/EBITDA	- -	- -	- -	-0.34	-1.61	8.61	2.34	3.62	4.79	-65.95	-25.41	8.12	-37.4	51.37	-11.89
Net Debt/EBITDA	1.41	0.36	0.18	0.43	-1.34	7.19	1.44	-4.45	-0.47	4.85	16.67	1.97	-19.76	24.78	-5.44
Total Debt/EBIT	- -	- -	- -	-0.3	-1.21	-6.63	-5.89	-2.2	-2.88	-2.67	-1.82	-1.82	-2.47	-3.3	-2.79
Net Debt/EBIT	1.37	0.35	0.16	0.39	-1.01	-5.53	-3.63	2.71	0.28	0.2	1.2	-0.44	-1.31	-1.59	-1.27
EBITDA to Interest Expense	- -	- -	-36.67	-6.23	-1.22	0.57	0.98	- -	- -	-0.78	-1.01	1.12	-0.25	0.15	-0.7
EBITDA-CapEx/Interest Expense	- -	- -	-45.87	-6.23	-1.39	0.36	0.54	- -	- -	-11.01	-12.64	-2.91	-3.32	-0.62	-1.45
EBIT to Interest Expense	- -	- -	-41	-6.98	-1.62	-0.73	-0.39	- -	- -	-19.32	-14.02	-5.02	-3.85	-2.37	-2.98
Interest Expense	- -	- -	1	2	10	5	5	- -	- -	- -	- -	1	2	2	2
Common Equity/Total Assets	-380.64	-823.21	-1,189.8	-908.26	-413.81	-487.52	-521.21	-443.6	-453.14	-468.04	-475.7	-434.64	-566.58	-710.43	-833.52
Long-Term Debt/Equity (%)	- -	- -	- -	40.74	122.4	147.97	39.5	22.87	3.76	6.8	30.34	37.04	120.44	324.03	23.66
Long-Term Debt/Capital (%)	- -	- -	- -	-2.82	-10.52	-11.66	-4.06	-3.51	-0.52	-0.85	-3.61	-3.7	-6.87	-6.95	-0.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	24.92	39.32	50.42	20.07	15.04	2.28	3.76	16.55	15.47	36.37	46.13	2.25
Total Debt/Equity (%)	- -	- -	- -	40.74	124.26	161.92	53.3	23.67	30.24	42.03	31.59	38.67	123.21	330.63	559.42
Total Debt/Capital (%)	- -	- -	- -	-2.82	-10.68	-12.76	-5.48	-3.64	-4.21	-5.23	-3.76	-3.86	-7.03	-7.09	-6.83
Total Debt/Total Assets (%)	- -	- -	- -	24.92	39.91	55.18	27.08	15.57	18.3	23.26	17.23	16.15	37.21	47.07	53.3
Net Debt to Equity	-93.93	-56.26	-45.6	-52.4	103.72	135.23	32.84	-29.09	-2.98	-3.09	-20.72	9.35	65.1	159.51	255.74
Net Debt/Capital (%)	18.98	5.24	2.2	3.41	-8.76	-10.44	-3.31	4.14	0.4	0.37	2.33	-0.91	-3.6	-3.32	-3.02
EBITDA	-20	-22	-21	-15	-12	3	5	2	2	- -	- -	1	- -	- -	-1
EBITDA-CapEx	-20	-28	-26	-15	-14	2	2	- -	-1	-2	-4	-3	-5	-1	-3
Operating Income (Loss)	-20	-23	-23	-17	-16	-4	-2	-3	-3	-4	-4	-5	-6	-5	-6

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	19.34	2.6	0.67	5.23	0.47	0.64	0.39	1.91	0.47	0.56	0.98	0.4	0.56	0.54	0.3
Current Ratio	20.07	3.21	1.83	7.87	1.69	1.75	1.03	2.69	1.35	1.32	1.56	1.12	1.28	1.24	0.58
Quick Ratio	19.34	2.66	0.68	5.33	1.04	1.19	0.69	2.31	0.72	0.72	1.25	0.74	0.92	0.93	0.45
CFO/Avg Current Liab	-11.14	-8.61	-4.48	-4.52	-1.42	0.05	0.5	0.3	0.17	0.12	0.1	-0.07	-0.04	0.01	-0.14
Common Equity/Total Assets	-380.64	-823.21	-1,189.8	-908.26	-413.81	-487.52	-521.21	-443.6	-453.14	-468.04	-475.7	-434.64	-566.58	-710.43	-833.52
Long-Term Debt/Equity (%)	- -	- -	- -	40.74	122.4	147.97	39.5	22.87	3.76	6.8	30.34	37.04	120.44	324.03	23.66
Long-Term Debt/Capital (%)	- -	- -	- -	-2.82	-10.52	-11.66	-4.06	-3.51	-0.52	-0.85	-3.61	-3.7	-6.87	-6.95	-0.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	24.92	39.32	50.42	20.07	15.04	2.28	3.76	16.55	15.47	36.37	46.13	2.25
Total Debt/Equity (%)	- -	- -	- -	40.74	124.26	161.92	53.3	23.67	30.24	42.03	31.59	38.67	123.21	330.63	559.42
Total Debt/Capital (%)	- -	- -	- -	-2.82	-10.68	-12.76	-5.48	-3.64	-4.21	-5.23	-3.76	-3.86	-7.03	-7.09	-6.83
Total Debt/Total Assets (%)	- -	- -	- -	24.92	39.91	55.18	27.08	15.57	18.3	23.26	17.23	16.15	37.21	47.07	53.3
CFO/Total Liabilities	-1,100.81	-583.43	-332.64	-227.21	-19.33	1.13	21.51	17.81	11.93	10.04	7.12	-3.04	-1.77	0.63	-10.12
CFO/CapEx	-167.72	-3.12	-3.74	- -	-3.81	0.32	2.01	1.64	0.8	0.97	0.41	-0.25	-0.1	0.11	-1.9
Altman's Z-Score	29.04	-5.41	-18.86	-14.04	-12.18	-12.79	-13.91	-7.06	-6.69	-7.71	-8.92	-10.79	-10.85	-11.37	-13.93

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	- -	3.09	4.52	6.61	8.63	8.23	9.73	9.14	8.12	6.3	9.4	9.15	7.49	6.92	6.55
Days Sales Outstanding	- -	118.17	80.69	55.25	42.31	44.32	37.53	39.94	44.95	57.94	38.82	39.89	48.75	52.71	55.73
Inventory Turnover	- -	6.04	1.38	0.91	2.92	3.64	4.46	4.39	3.89	2.77	2.92	4.37	5.17	5.83	5.07
Days Inventory Outstanding	- -	60.42	265.15	403.31	125.09	100.31	81.8	83.16	93.88	131.86	124.94	83.48	70.66	62.6	72.06
Accounts Payable Turnover	- -	2.16	5.58	3.44	4.47	3.6	6.39	6.2	6.34	4.04	3.64	4.48	4.28	4.82	5.16
Accounts Payable Turnover Days	- -	169.27	65.36	106.18	81.74	101.51	57.14	58.9	57.58	90.42	100.22	81.44	85.33	75.77	70.79
Cash Conversion Cycle	- -	9.31	280.49	352.38	85.66	43.12	62.18	64.2	81.24	99.37	63.54	41.93	34.08	39.54	57
Inventory to Cash Days	- -	57.75	-184.46	-348.06	-82.77	-55.98	-44.28	-43.22	-48.93	-73.93	-86.12	-43.59	-21.91	-9.89	-16.33
Inventories	- -	1	6	5	4	3	3	3	3	3	3	3	3	2	3
Raw Materials	- -	- -	- -	3	4	2	2	2	3	3	3	3	2	2	3
Work In Process	- -	- -	- -	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	1	6	4	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -
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	94	55	27	6	9	5	3	51	68	50	50	27	19	11	- -
- Cash & Cash Equivalents	28	8	4	11	3	4	4	16	8	11	13	5	7	7	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	5	20	24	11	7	9	11	8	8	16	16	16
Enterprise Value	66	47	24	- -	26	25	10	42	69	51	45	30	28	20	8
Total Capital	-119	-142	-168	-177	-187	-187	-193	-203	-206	-208	-214	-219	-222	-232	-238
Total Debt/Capital (%)	- -	- -	- -	-2.82	-10.68	-12.76	-5.48	-3.64	-4.21	-5.23	-3.76	-3.86	-7.03	-7.09	-6.83
Total Debt / EV	- -	- -	- -	-65.02	0.76	0.97	1.07	0.18	0.13	0.21	0.18	0.28	0.56	0.81	1.95
EV/Sales	- -	169.79	44.16	62.43	1.41	0.8	0.31	1.4	2.17	2.2	1.51	0.84	0.84	0.6	0.27
EV/EBITDA	- -	- -	- -	- -	- -	8.87	2.18	20.49	37.85	- -	- -	29.29	- -	63.3	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	7.11	4.37	1.12	14.45	30.76	21.84	24.82	2,408.56	25.34	8.96	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	4.84	3.7	0.91	8.98	13.66	11.32	8.27	8.12	4.58	5.2	13.12
Diluted Market Cap	94	55	27	6	9	5	3	51	68	50	50	27	19	11	- -
Diluted Enterprise Value	66	47	24	- -	26	25	10	42	69	51	45	30	28	20	8
EV per Share	1,294.22	767.21	275.9	53.93	153.24	115.94	36.37	21.36	20.96	15.08	13.31	8.77	8.03	5.32	- -
TTM Sales	- -	- -	1	1	18	31	32	30	32	23	30	36	33	34	31
TTM EBITDA	-20	-22	-21	-15	-12	3	5	2	2	- -	- -	1	- -	- -	-1
TTM Operating Income	-20	-23	-23	-17	-16	-4	-2	-3	-3	-4	-4	-5	-6	-5	-6
TTM Cash Flow to Firm	-17	-19	-19	-15	4	6	9	3	2	2	2	- -	1	2	-1
TTM Free Cash Flow to Firm	-17	-13	-14	-15	5	7	11	5	5	4	5	4	6	4	1

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	-5.4	-4.21	-1.93	-0.36	-1.96	3.83	0.54	10.93	13.55	11.85	9.67	9.75	4.27	6.07	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	66	47	24	- -	26	25	10	42	69	51	45	30	28	20	8
Low Price	875	855	315.15	55.5	50	21.42	10.6	10.9	16.5	7.52	13	7.4	2.62	2.51	1.18
EV/Sales	- -	169.79	44.16	62.43	1.41	0.8	0.31	1.4	2.17	2.2	1.51	0.84	0.84	0.6	0.27
EV/EBITDA	- -	- -	- -	- -	- -	8.87	2.18	20.49	37.85	- -	- -	29.29	- -	63.3	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-4.25	-4.71	-1.69	-1.27	-0.45	-2.37	-0.68	-13.98	-23.02	-10.82	-20.6	-7.11	-2.64	-1.45	- -
Price/Earnings High	-8.68	-6.96	-3.62	-2.94	-1.24	-4.86	-1.66	-26.11	-31.18	-19.35	-35.74	-11.39	-4.48	-2.43	- -
Price/Earnings Low	-2.18	-2.32	-1.04	-0.37	-0.31	-1.36	-0.33	-7.34	-15	-5.75	-16.36	-4.63	-0.84	-0.95	- -
Price/Book Value	-0.78	-0.39	-0.16	-0.03	-0.05	-0.02	-0.02	-0.24	-0.32	-0.23	-0.23	-0.12	-0.08	-0.04	- -
Price/Book Value Average	-0.73	-0.75	-0.26	-0.11	-0.06	-0.04	-0.03	-0.19	-0.39	-0.22	-0.25	-0.17	-0.12	-0.06	- -
Price/Book Value High	-1.48	-1.11	-0.56	-0.26	-0.17	-0.08	-0.07	-0.36	-0.52	-0.39	-0.44	-0.28	-0.2	-0.1	- -
Price/Book Value Low	-0.37	-0.37	-0.16	-0.03	-0.04	-0.02	-0.01	-0.1	-0.25	-0.12	-0.2	-0.11	-0.04	-0.04	- -
Price/Tangible Book Value	3.15	3.95	3.33	0.52	-1.17	-0.62	-4.44	4.02	5.72	4.69	7.64	-6.28	-16.7	-6.14	- -
Price/Tangible Book Value Average	2.91	7.66	5.32	1.67	-1.55	-1.05	-7.99	3.21	6.96	4.42	8.54	-9.03	-24.84	-8.08	- -
Price/Tangible Book Value High	5.95	11.33	11.39	3.85	-4.28	-2.16	-19.49	5.99	9.43	7.91	14.81	-14.47	-42.21	-13.6	- -
Price/Tangible Book Value Low	1.5	3.78	3.28	0.48	-1.06	-0.61	-3.83	1.68	4.54	2.35	6.78	-5.88	-7.96	-5.29	- -
Price/Sales	- -	198.08	51.22	6.95	0.51	0.15	0.11	1.71	2.15	2.18	1.66	0.76	0.58	0.33	- -
Price/Sales Average	- -	383.89	81.92	22.28	0.68	0.26	0.19	1.36	2.62	2.06	1.86	1.09	0.86	0.43	- -
Price/Sales High	- -	567.67	175.34	51.48	1.87	0.53	0.46	2.54	3.55	3.68	3.23	1.75	1.46	0.73	- -
Price/Sales Low	- -	189.22	50.44	6.42	0.46	0.15	0.09	0.72	1.71	1.09	1.48	0.71	0.27	0.28	- -
Price/Cash Flow	-5.37	-2.86	-1.41	-0.36	-1.44	14.48	0.81	17.59	30.51	24.05	33.08	-29.68	-37.01	58.93	- -
Price/Cash Flow Average	-4.97	-5.55	-2.26	-1.15	-1.91	24.5	1.45	14.04	37.14	22.67	36.96	-42.69	-55.04	77.53	- -
Price/Cash Flow High	-10.13	-8.21	-4.84	-2.66	-5.26	50.34	3.54	26.23	50.32	40.57	64.13	-68.37	-93.52	130.62	- -
Price/Cash Flow Low	-2.55	-2.74	-1.39	-0.33	-1.3	14.1	0.69	7.37	24.21	12.06	29.35	-27.8	-17.63	50.83	- -
Price/Free Cash Flow Average	-5	-8.17	-3.09	-1.15	-2.59	6.48	0.97	8.73	16.49	11.17	10.8	14.03	6.35	7.99	- -
Price/Free Cash Flow High	-10.19	-12.08	-6.61	-2.66	-7.13	13.32	2.36	16.31	22.34	19.98	18.74	22.47	10.79	13.46	- -
Price/Free Cash Flow Low	-2.56	-4.03	-1.9	-0.33	-1.76	3.73	0.46	4.58	10.75	5.94	8.58	9.13	2.03	5.24	- -
EV/Sales Average	- -	355.61	74.86	15.25	1.58	0.91	0.39	1.06	2.64	2.07	1.71	1.17	1.12	0.71	0.27
EV/Sales High	- -	539.39	168.28	44.45	2.77	1.18	0.67	2.24	3.57	3.69	3.07	1.83	1.72	1.01	0.27
EV/Sales Low	- -	160.94	43.38	57.22	1.36	0.8	0.3	0.41	1.73	1.11	1.32	0.79	0.54	0.56	0.27
EV/EBITDA Average	-2.95	-4.54	-1.94	-0.94	-2.35	10.04	2.76	15.46	46.01	-289.72	-161.98	40.86	-89.51	74.23	-6.11
EV/EBITDA High	-7.48	-6.89	-4.36	-2.74	-4.13	13.04	4.67	32.75	62.23	-517.04	-291.6	63.7	-137.29	105.42	-6.11
EV/EBITDA Low	-0.83	-2.06	-1.12	0.04	-2.03	8.83	2.07	6.01	30.09	-154.86	-125.66	27.62	-43.06	58.54	-6.11
EV/EBIT Average	-2.87	-4.35	-1.74	-0.84	-1.77	-7.73	-6.97	-9.41	-27.68	-11.73	-11.63	-9.13	-5.92	-4.76	-1.43
EV/EBIT High	-7.28	-6.6	-3.9	-2.45	-3.11	-10.04	-11.78	-19.93	-37.44	-20.93	-20.93	-14.24	-9.08	-6.76	-1.43
EV/EBIT Low	-0.81	-1.97	-1.01	0.03	-1.53	-6.8	-5.23	-3.66	-18.1	-6.27	-9.02	-6.17	-2.85	-3.76	-1.43
Last Price	1,845	895	320	60	55.5	22	12.3	26	20.8	15	14.65	7.9	5.5	2.91	1.26
High Price	3,480	2,565	1,095.5	444.75	202.5	76.5	54	38.78	34.3	25.3	28.4	18.2	13.9	6.45	3.86
Enterprise Value Average	59	99	40	14	29	28	13	32	83	48	51	42	37	24	8
Enterprise Value High	149	150	90	41	51	36	21	67	113	85	92	66	57	34	8
Enterprise Value Low	16	45	23	-1	25	24	9	12	54	26	40	29	18	19	8

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	3	3	3	3	3	4	4	6
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	2	3	3	3	3	3	4	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	2	3	3	3	3	3	4	- -
Revenue per Share	- -	4.52	6.25	8.64	108.33	144.91	117.04	15.24	9.66	6.87	8.8	10.42	9.55	8.82	- -
EBITDA per Share	-391.48	-353.6	-241.1	-140.03	-72.77	13.07	16.72	1.04	0.55	-0.05	-0.09	0.3	-0.12	0.08	- -
Operating Income per Share	-402.55	-369.36	-269.53	-156.93	-96.5	-16.97	-6.63	-1.71	-0.92	-1.21	-1.29	-1.34	-1.81	-1.31	- -
Basic EPS, GAAP	-401.03	-368.52	-302.46	-151.36	-163.47	-15.74	-32.62	-1.49	-1.1	-1.31	-0.79	-1.6	-3.1	-2.65	- -
Basic EPS from Cont Ops	-401.03	-368.52	-302.46	-133.55	-146.12	-15.74	-79.28	-2.06	-1.16	-1.31	-0.79	-1.6	-3.1	-2.65	- -
Diluted EPS, GAAP	-401.03	-368.52	-302.46	-151.36	-163.47	-14.4	-32.62	-1.49	-1.1	-1.31	-0.79	-1.6	-3.1	-2.65	- -
Diluted EPS from Cont Ops	-401.03	-368.52	-302.46	-133.55	-146.12	-14.4	-79.28	-2.06	-1.16	-1.31	-0.79	-1.6	-3.1	-2.65	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-343.45	-312.46	-226.29	-167.2	-38.48	1.52	15.26	1.48	0.68	0.62	0.44	-0.27	-0.15	0.05	- -
Free Cash Flow per Basic Share	-345.5	-412.55	-286.76	-167.2	-48.58	-3.24	7.67	0.58	-0.17	-0.02	-0.63	-1.34	-1.59	-0.38	- -
Cash & Equivalents per Share	550.78	127.79	44.1	107.95	19.35	18.54	14.99	8.42	2.49	3.16	3.7	1.57	1.94	1.91	- -
Book Value per Share	-2,350.87	-2,310.74	-1,959.96	-1,721.02	-1,213.77	-993.73	-751.55	-107.58	-65.6	-65.14	-65.09	-65.45	-68.17	-65.18	- -
Tangible Book Value per Share	585.24	226.38	96.21	115.54	-47.26	-35.38	-2.77	6.47	3.64	3.2	1.92	-1.26	-0.33	-0.47	- -

STRATA Skin Sciences, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)