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 (%)	-66.18	-103.57	-233.02	-155.87	-196.81	-21.65	-51.17	-11.38	-12.01	-16.11	-10.55	-23.49	-62.75	-114.22	-158.91
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	-4,047.57	-1,620.98	-67.17	9.02	14.28	6.84	5.73	-0.71	-1.05	2.87	-8.1	-11.76	-0.76
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 (%)	- -	- -	- -	1,715.3	0.84	105.45	170.27	81.55	19.93	12.55	- -	- -	59.61	653.43	29.59
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 (%)	-66.18	-103.57	-233.02	-137.52	-175.92	-21.65	-124.38	-15.78	-12.65	-16.18	-10.55	-23.49	-62.75	-114.22	-158.91

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	- -	- -	- -	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	-5.79	-4.16	-69.82
Net Debt/EBITDA	1.41	0.36	0.17	0.43	-1.34	7.19	1.44	-4.45	-0.47	4.85	16.67	1.97	-3.06	-2.01	-31.92
Total Debt/EBIT	- -	- -	- -	-0.3	-1.21	-6.63	-5.89	-2.2	-2.88	-2.67	-1.82	-1.82	-1.82	-1.78	-3.46
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	-0.96	-0.86	-1.58
EBITDA to Interest Expense	- -	- -	-38.47	-6.23	-1.22	0.57	0.98	- -	- -	-0.78	-1.01	1.12	-1.65	-1.87	-0.12
EBITDA-CapEx/Interest Expense	- -	- -	-47.66	-6.23	-1.39	0.36	0.54	- -	- -	-11.01	-12.64	-2.91	-4.71	-2.65	-0.87
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	94.95	80.92	58.7	61.16	32.12	34.07	50.79	65.77	60.52	55.35	54.54	41.76	30.2	14.23	9.53
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 (%)	- -	- -	- -	28.95	54.58	56.5	25.77	18.49	2.89	4.79	23.06	26.71	53.96	75.25	3.59
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 (%)	- -	- -	- -	28.95	55.41	61.82	34.77	19.14	23.22	29.59	24.01	27.88	55.2	76.78	84.84
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 (%)	-1,546.34	-128.61	-83.82	-110.1	50.91	57.49	24.72	-41.02	-2.93	-3.06	-25.25	8.22	38.35	56.05	66.02
EBITDA	-20	-22	-22	-15	-12	3	5	2	2	- -	- -	1	-3	-4	- -
EBITDA-CapEx	-20	-28	-27	-15	-14	2	2	- -	-1	-2	-4	-3	-8	-6	-2
Operating Income (Loss)	-20	-23	-23	-17	-16	-4	-2	-3	-3	-4	-4	-5	-6	-5	-6

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	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	94.95	80.92	58.7	61.16	32.12	34.07	50.79	65.77	60.52	55.35	54.54	41.76	30.2	14.23	9.53
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 (%)	- -	- -	- -	28.95	54.58	56.5	25.77	18.49	2.89	4.79	23.06	26.71	53.96	75.25	3.59
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 (%)	- -	- -	- -	28.95	55.41	61.82	34.77	19.14	23.22	29.59	24.01	27.88	55.2	76.78	84.84
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	21,148.82	5,233.07	1,541.08	13.35	-2.27	-7.87	-12.37	19.79	13.12	5.41	3.93	-5.92	- -	- -	- -

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	- -	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)

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	55,917	28,823	15,200	362	571	238	53	779	685	507	503	274	- -	- -	- -
- 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	55,889	28,815	15,197	356	587	258	59	769	686	507	499	277	- -	- -	- -
Total Capital	30	14	8	17	36	39	30	39	37	37	33	30	28	21	19
Total Debt/Capital (%)	- -	- -	- -	28.95	55.41	61.82	34.77	19.14	23.22	29.59	24.01	27.88	55.2	76.78	84.84
Total Debt / EV	- -	- -	- -	0.01	0.03	0.09	0.18	0.01	0.01	0.02	0.02	0.03	- -	- -	- -
EV/Sales	- -	103,651.67	28,352.05	388.85	31.76	8.41	1.87	25.77	21.7	21.97	16.64	7.67	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	93.27	13.11	376.8	378.54	- -	- -	266.94	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	46,892	27,532	13,726	318	474	255	33	509	680	504	499	274	- -	- -	- -
Diluted Enterprise Value	46,864	27,525	13,722	311	490	275	40	500	681	504	494	277	- -	- -	- -
EV per Share	922,038.12	447,377.94	159,960.18	2,946.73	2,856.14	1,191.86	138.18	256.96	208.16	150.08	145.17	79.88	- -	- -	- -
TTM Sales	- -	- -	1	1	18	31	32	30	32	23	30	36	33	34	31
TTM EBITDA	-20	-22	-22	-15	-12	3	5	2	2	- -	- -	1	-3	-4	- -
TTM Operating Income	-20	-23	-23	-17	-16	-4	-2	-3	-3	-4	-4	-5	-6	-5	-6
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	-2,670.07	-1,084.72	-557.95	-17.94	-57.12	-371.32	16.04	449.13	-1,210.25	-8,002.36	-232.56	-58.85	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	55,889	28,815	15,197	356	587	258	59	769	686	507	499	277	- -	- -	- -
Low Price	437,500	427,500	157,575	2,775	2,500	1,071	106	109.01	165	75.2	130	74	- -	- -	- -
EV/Sales	- -	103,651.67	28,352.05	388.85	31.76	8.41	1.87	25.77	21.7	21.97	16.64	7.67	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	93.27	13.11	376.8	378.54	- -	- -	266.94	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	1,875.96	2,062.47	1,832.27	29.51	35.48	16.19	2.66	24.92	23.91	19.58	19.81	12.57	- -	- -	- -
Price/Book Value Average	1,733.96	3,997.27	2,930.64	738.35	46.98	27.4	11.27	19.89	29.1	18.46	22.14	18.08	- -	- -	- -
Price/Book Value High	3,538.39	5,910.88	6,272.65	2,187.41	129.45	56.31	37.9	37.16	39.42	33.03	38.4	28.95	- -	- -	- -
Price/Book Value Low	889.68	1,970.29	1,804.5	27.3	31.96	15.77	2.3	10.45	18.96	9.82	17.58	11.77	- -	- -	- -
Price/Tangible Book Value	1,879.69	2,069.43	1,841.59	29.6	-70.73	-31.79	-70.4	61.4	57.59	47.19	77.12	-62.84	- -	- -	- -
Price/Tangible Book Value Average	1,737.41	4,010.76	2,945.56	740.58	-93.65	-53.79	-297.82	49.02	70.1	44.49	86.18	-90.39	- -	- -	- -
Price/Tangible Book Value High	3,545.43	5,930.83	6,304.57	2,194.02	-258.07	-110.56	-1,001.69	91.59	94.97	79.59	149.5	-144.75	- -	- -	- -
Price/Tangible Book Value Low	891.45	1,976.94	1,813.68	27.38	-63.72	-30.96	-60.67	25.74	45.69	23.66	68.43	-58.85	- -	- -	- -
Price/Sales	- -	99,037.54	25,608.66	347.27	25.62	7.59	1.05	17.06	21.53	21.83	16.64	7.58	- -	- -	- -
Price/Sales Average	- -	191,944.41	40,960.13	8,688.9	33.92	12.84	4.45	13.62	26.21	20.58	18.59	10.91	- -	- -	- -
Price/Sales High	- -	283,833.86	87,669.64	25,741.55	93.47	26.4	14.95	25.45	35.51	36.83	32.26	17.47	- -	- -	- -
Price/Sales Low	- -	94,611.29	25,220.53	321.23	23.08	7.39	0.91	7.15	17.08	10.95	14.77	7.1	- -	- -	- -
Price/Cash Flow	-2,685.99	-1,432.19	-707.06	-17.94	-72.11	723.89	8.06	175.87	305.14	240.53	330.79	-296.82	- -	- -	- -
Price/Cash Flow Average	-2,482.68	-2,775.73	-1,130.92	-448.94	-95.48	1,224.8	34.11	140.39	371.42	226.74	369.64	-426.97	- -	- -	- -
Price/Cash Flow High	-5,066.25	-4,104.55	-2,420.59	-1,330.03	-263.12	2,517.15	114.71	262.33	503.19	405.69	641.27	-683.73	- -	- -	- -
Price/Cash Flow Low	-1,273.84	-1,368.18	-696.35	-16.6	-64.97	704.8	6.95	73.74	242.06	120.59	293.54	-278	- -	- -	- -
Price/Free Cash Flow Average	-2,467.96	-2,102.3	-892.43	-448.94	-75.64	-628.27	67.85	358.53	-1,473.13	-7,543.7	-259.87	-84.66	- -	- -	- -
Price/Free Cash Flow High	-5,036.22	-3,108.73	-1,910.12	-1,330.03	-208.42	-1,291.19	228.21	669.93	-1,995.75	-13,497.32	-450.83	-135.57	- -	- -	- -
Price/Free Cash Flow Low	-1,266.29	-1,036.24	-549.5	-16.6	-51.46	-361.53	13.82	188.31	-960.05	-4,011.85	-206.37	-55.12	- -	- -	- -
EV/Sales Average	- -	200,913.57	45,352.32	9,898.11	41.76	13.78	7.26	20.51	26.41	20.71	18.61	11	- -	- -	- -
EV/Sales High	- -	297,110.36	97,078.56	29,337.72	113.49	27.64	23.92	38.59	35.78	37.05	32.4	17.56	- -	- -	- -
EV/Sales Low	- -	99,017.93	27,922.23	359.16	28.7	8.21	1.64	10.63	17.22	11.02	14.75	7.19	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	152.84	50.8	299.89	460.69	- -	- -	382.73	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	306.52	167.47	564.23	624.03	- -	- -	611.13	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	91	11.5	155.4	300.34	- -	- -	250.2	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	922,500	447,500	160,000	3,000	2,775	1,100	123	260	208	150	146.5	79.01	- -	- -	- -
High Price	1,740,000	1,282,500	547,750	222,375	10,125	3,825	1,750	387.82	343	253	284	182	- -	- -	- -
Enterprise Value Average	51,657	55,854	24,309	9,057	772	423	230	612	834	478	558	398	- -	- -	- -
Enterprise Value High	105,442	82,597	52,034	26,844	2,099	849	760	1,152	1,130	855	971	635	- -	- -	- -
Enterprise Value Low	26,491	27,527	14,966	329	531	252	52	317	544	254	442	260	- -	- -	- -

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	3	3	3	3	3	4	4	6
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	2	3	3	3	3	3	4	5
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	2	3	3	3	3	3	4	5
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	6.6
EBITDA per Share	-391.48	-353.6	-252.89	-140.03	-72.77	13.07	16.72	1.04	0.55	-0.05	-0.09	0.3	-0.77	-1.04	-0.05
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	-1.25
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	-1.35
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	-1.35
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	-1.35
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	-1.35
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	-0.6
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	-0.92
Cash & Equivalents per Share	461.88	122.06	39.82	94.7	16.06	18.13	9.45	5.51	2.47	3.14	3.66	1.56	1.93	1.74	1.34
Book Value per Share	491.75	216.97	87.32	101.66	78.21	67.92	46.18	10.44	8.7	7.66	7.4	6.29	3.62	1.19	0.49
Tangible Book Value per Share	490.77	216.24	86.88	101.35	-39.23	-34.6	-1.75	4.23	3.61	3.18	1.9	-1.26	-0.33	-0.43	-0.32

Strata Skin Sciences, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)