Stereotaxis, Inc. Financial Ratios — STXS 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	-50.02	-27.94	-35.24	-65.26	-103.35	-226.13	-234.28
Return on Assets (%)	-60.61	-25.63	-217.44	-18.93	-34.39	-26.54	-37.22	0.8	-14.79	-13.42	-18.41	-31.98	-43.46	-54.26	-43.73
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	-2	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	35.34	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	70.23	68.26	71.07	76.51	72.29	76.59	65.47	80.52	78.77	71.22	66.34	65.62	55.51	54.22	52.73
EBITDA Margin (%)	-71.88	-19.39	-20.04	-13.34	-12.72	-18.22	-16.59	-6.4	-16.28	-24.74	-36.5	-65.18	-79.35	-88.31	-63.49
Operating Margin (%)	-76.07	-22.82	-23.25	-15.38	-14.36	-19.98	-19.01	-8.37	-16.7	-25.21	-36.8	-66.71	-81.58	-91.91	-68.3
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-76.29	-19.84	-180.79	-14.86	-19.52	-16.44	-18.9	0.4	-15.89	-24.96	-30.6	-64.99	-77.37	-89.33	-66.85
Profit Margin (%)	-76.29	-19.84	-180.79	-14.86	-19.52	-16.44	-18.9	0.4	-15.89	-24.96	-30.6	-64.99	-77.37	-89.33	-66.85
Net Income to Common Margin (%)	-76.29	-19.84	-180.79	-14.86	-19.52	-36.69	-23.5	-4.49	-20.83	-30.1	-34.44	-69.76	-82.39	-94.19	-70.77
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	55.2	19.57	108.86	23.74	17.08	11.15	6.84	6.09	5.16	5.55
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	-38.15	-23.17	-31.31	-60.8	-97.06	-214.47	-221.29

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	21	12	- -	- -	18	- -	- -	- -	2	3	6	- -	- -	1	5
ST Debt	21	12	- -	- -	- -	- -	- -	- -	2	3	- -	- -	- -	1	1
LT Debt	- -	- -	- -	- -	18	- -	- -	- -	- -	- -	6	- -	- -	- -	5
Total Debt/EBITDA	-0.7	-1.36	-0.01	- -	-3.77	- -	- -	- -	-0.48	-0.53	-0.48	-0.02	-0.02	-0.02	-0.26
Net Debt/EBITDA	-0.81	-2.36	-0.62	-2.38	-2.61	1.45	0.71	5.75	6.42	6.34	3.03	0.47	0.93	0.51	0.65
Total Debt/EBIT	-0.66	-1.15	-0.01	- -	-3.34	- -	- -	- -	-0.47	-0.52	-0.47	-0.02	-0.02	-0.02	-0.25
Net Debt/EBIT	-0.77	-2.01	-0.54	-2.06	-2.31	1.32	0.62	4.39	6.25	6.22	3.01	0.46	0.91	0.49	0.61
EBITDA to Interest Expense	-8.58	-1.31	-0.61	-1.4	-1.46	-2.36	-28.72	-113.37	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-8.88	-1.33	-0.61	-1.44	-1.51	-2.52	-29.18	-129.39	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-9.09	-1.54	-0.7	-1.61	-1.65	-2.59	-32.92	-148.32	- -	- -	- -	- -	- -	- -	- -
Interest Expense	4	7	13	3	3	2	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-47.15	-58.42	-37.66	-52.55	-93.37	-102.5	-249.06	7.08	52.22	62.43	55.48	49.31	39	13.01	25.8
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.33	2.42	14.82	17.19	23.09	47.55	25.61
Long-Term Debt/Capital (%)	- -	- -	- -	- -	3,977.99	- -	- -	- -	- -	- -	12.83	- -	- -	- -	19.85
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	95.77	- -	- -	- -	- -	- -	9.58	- -	- -	- -	9.17
Total Debt/Equity (%)	-112.45	-65.27	-0.42	- -	-102.58	- -	- -	- -	7.88	8.63	15.5	1.17	1.95	4.99	29.04
Total Debt/Capital (%)	903.13	-187.94	-0.43	- -	3,977.99	- -	- -	- -	7.31	7.95	13.42	1.15	1.92	4.75	22.5
Total Debt/Total Assets (%)	53.02	38.13	0.16	- -	95.77	- -	- -	- -	5.16	6.26	10.02	0.7	1.02	1.22	10.4
Net Debt to Equity	-130.17	-113.42	-40.64	-88.6	-70.84	54.74	17.89	-148.47	-105.81	-103.86	-98.26	-26.89	-90.41	-106.87	-71.69
Net Debt/Capital (%)	-211.09	-149	-18.7	-56.1	-242.97	35.38	15.17	306.32	-5,109.8	17,575.36	-570.03	-36.2	-783.32	5,682.33	-125.01
EBITDA	-30	-9	-8	-5	-5	-6	-5	-2	-5	-7	-13	-18	-21	-24	-21
EBITDA-CapEx	-31	-9	-8	-5	-5	-6	-5	-2	-5	-7	-14	-21	-22	-24	-21
Operating Income (Loss)	-32	-11	-9	-5	-5	-6	-6	-2	-5	-7	-13	-19	-22	-25	-22

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	0.34	0.23	0.58	0.44	0.35	0.24	0.12	1.06	2.48	3.24	2.92	1.99	1.5	0.57	0.6
Current Ratio	0.84	0.83	1.16	1.29	1.06	0.54	0.33	1.76	3.19	3.88	3.87	3.03	2.51	1.22	1.51
Quick Ratio	0.62	0.57	0.9	0.84	0.74	0.37	0.26	1.55	2.92	3.5	3.33	2.35	1.78	0.74	1.05
CFO/Avg Current Liab	-0.72	-0.33	-0.22	-0.45	-0.16	-0.25	-0.14	-0.13	-0.41	-0.27	-0.22	-0.61	-0.66	-0.49	-0.62
Common Equity/Total Assets	-47.15	-58.42	-37.66	-52.55	-93.37	-102.5	-249.06	7.08	52.22	62.43	55.48	49.31	39	13.01	25.8
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.33	2.42	14.82	17.19	23.09	47.55	25.61
Long-Term Debt/Capital (%)	- -	- -	- -	- -	3,977.99	- -	- -	- -	- -	- -	12.83	- -	- -	- -	19.85
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	95.77	- -	- -	- -	- -	- -	9.58	- -	- -	- -	9.17
Total Debt/Equity (%)	-112.45	-65.27	-0.42	- -	-102.58	- -	- -	- -	7.88	8.63	15.5	1.17	1.95	4.99	29.04
Total Debt/Capital (%)	903.13	-187.94	-0.43	- -	3,977.99	- -	- -	- -	7.31	7.95	13.42	1.15	1.92	4.75	22.5
Total Debt/Total Assets (%)	53.02	38.13	0.16	- -	95.77	- -	- -	- -	5.16	6.26	10.02	0.7	1.02	1.22	10.4
CFO/Total Liabilities	-53.73	-23.78	-14.8	-24.96	-6.93	-17.98	-14.95	-22.65	-30.65	-23.06	-13.66	-39.17	-45.72	-24.08	-40.81
CFO/CapEx	-30.6	-92.71	- -	-73.38	-16.51	-16	-57.3	-9.59	-156.57	-49.53	-2.11	-3.54	-24.97	-249.91	-147.15
Altman's Z-Score	-15.4	-17.45	-20.15	-27.01	-34.34	-32.32	-64.43	-30.99	0.01	3.39	2.05	-9.2	-14.22	-20.16	-16.13

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	3.36	4.11	3.98	4.99	5.86	5.83	6.96	6.31	5.58	6.02	7.85	5.36	6.01	7.04	6.7
Days Sales Outstanding	108.75	88.87	91.79	73.18	62.28	62.66	52.46	57.89	65.36	60.61	46.49	68.05	60.75	51.84	54.51
Inventory Turnover	2.18	2.66	2.21	1.46	1.92	1.52	3.29	4.89	4.04	2.98	3.05	1.57	1.46	1.47	1.71
Days Inventory Outstanding	167.6	137.47	165.51	249.69	190.16	239.61	110.78	74.65	90.39	122.46	119.64	232.14	249.78	248.15	213.41
Accounts Payable Turnover	1.82	3.02	3.05	3.31	4.09	3.77	3.05	3.41	3.55	4.92	4.46	3.52	3.86	2.76	3.17
Accounts Payable Turnover Days	200.81	120.85	119.65	110.17	89.29	96.9	119.72	107.07	102.78	74.26	81.85	103.76	94.61	132.19	115.14
Cash Conversion Cycle	75.53	105.5	137.65	212.7	163.15	205.37	43.53	25.47	52.96	108.82	84.28	196.44	215.92	167.79	152.78
Inventory to Cash Days	-58.85	-48.6	-73.72	-176.51	-127.88	-176.95	-58.32	-16.77	-25.03	-61.85	-73.15	-164.08	-189.02	-196.31	-158.89
Inventories	6	5	5	6	5	5	1	1	2	3	4	8	8	8	10
Raw Materials	2	3	3	3	2	2	3	3	3	3	4	7	6	5	7
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1	1	1	2
Finished Goods	4	2	1	3	2	3	3	3	2	3	3	3	3	4	3
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	44	20	70	30	16	14	18	64	363	375	463	155	142	195	219
- Cash & Cash Equivalents	14	8	14	7	6	9	4	11	30	44	39	9	20	12	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	6	6	6	6	6	6	6	6	5	5
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	21	12	- -	- -	18	- -	- -	- -	2	3	6	- -	- -	1	5
Enterprise Value	52	24	56	23	29	12	21	59	340	340	436	133	128	188	217
Total Capital	2	-7	-12	-13	- -	-16	-21	7	31	44	46	32	22	12	24
Total Debt/Capital (%)	903.13	-187.94	-0.43	- -	3,977.99	- -	- -	- -	7.31	7.95	13.42	1.15	1.92	4.75	22.5
Total Debt / EV	0.41	0.5	- -	- -	0.63	- -	- -	- -	0.01	0.01	0.01	- -	- -	- -	0.03
EV/Sales	1.23	0.52	1.48	0.66	0.76	0.37	0.66	2.01	11.78	12.78	12.44	4.71	4.78	6.99	6.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	9	- -	37.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	9	- -	31.36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	44	17	42	30	16	14	18	56	334	370	468	157	141	194	209
Diluted Enterprise Value	51	22	28	22	28	12	20	51	311	335	441	155	127	188	206
EV per Share	8.74	2.85	2.91	1.12	1.32	0.53	0.9	1	4.97	4.62	5.84	1.77	1.58	2.21	2.27
TTM Sales	42	47	38	35	38	32	31	29	29	27	35	28	27	27	32
TTM EBITDA	-30	-9	-8	-5	-5	-6	-5	-2	-5	-7	-13	-18	-21	-24	-21
TTM Operating Income	-32	-11	-9	-5	-5	-6	-6	-2	-5	-7	-13	-19	-22	-25	-22
TTM Cash Flow to Firm	-28	-5	6	-6	1	-4	-4	-3	-5	-4	-3	-8	-9	-8	-14
TTM Free Cash Flow to Firm	-27	-5	6	-6	1	-4	-4	-2	-5	-3	-2	-6	-9	-8	-14

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	-1.44	-1.44	-6.61	-3.29	-6.61	-2.3	-3.94	-24.68	-72.71	-107.61	-302.43	-26.08	-16.1	-22.95	-15.39
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	52	24	56	23	29	12	21	59	340	340	436	133	128	188	217
Low Price	7.39	0.92	1.1	1.32	0.65	0.47	0.48	0.51	1.07	1.7	4.31	1.55	1.33	1.66	1.54
EV/Sales	1.23	0.52	1.48	0.66	0.76	0.37	0.66	2.01	11.78	12.78	12.44	4.71	4.78	6.99	6.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-4.26	-2.62	-0.43	-12.69	-4.26	-1.72	-2.06	-35.67	-28.58	-36.58	-42.86	-10.82	-6.69	-7.32	-9.37
Price/Earnings High	-7.06	-6.8	-1.66	-24.31	-8.53	-3.6	-3.4	-65.24	-60.95	-50.64	-64.53	-27.97	-10.04	-11.05	-14.25
Price/Earnings Low	-1.35	-0.74	-0.19	-5.06	-1.87	-0.87	-1.48	-20.28	-11.21	-15.43	-27	-6	-4.87	-5.58	-6.11
Price/Book Value	-2.36	-1.06	-5.97	-2.41	-0.91	-0.67	-0.69	48.69	15.93	10.83	13.67	5.88	8.67	32	16.27
Price/Book Value Average	-7.32	-1.49	-4.24	-5.4	-1.81	-0.96	-0.57	40.64	8.22	8.58	15.09	7.94	9.05	30.57	16.69
Price/Book Value High	-12.13	-3.86	-16.33	-10.34	-3.63	-2	-0.94	74.32	17.52	11.88	22.71	20.52	13.6	46.17	25.39
Price/Book Value Low	-2.32	-0.42	-1.82	-2.15	-0.79	-0.48	-0.41	23.11	3.22	3.62	9.5	4.41	6.59	23.3	10.89
Price/Tangible Book Value	-2.1	-0.96	-5.22	-2.18	-0.88	-0.65	-0.68	48.69	15.93	10.83	13.67	5.88	8.67	-38.58	66.69
Price/Tangible Book Value Average	-6.53	-1.35	-3.7	-4.87	-1.75	-0.94	-0.57	40.64	8.22	8.58	15.09	7.94	9.05	-36.86	68.43
Price/Tangible Book Value High	-10.82	-3.49	-14.28	-9.32	-3.5	-1.96	-0.94	74.32	17.52	11.88	22.71	20.52	13.6	-55.67	104.09
Price/Tangible Book Value Low	-2.07	-0.38	-1.59	-1.94	-0.77	-0.47	-0.41	23.11	3.22	3.62	9.5	4.41	6.59	-28.09	44.65
Price/Sales	1.05	0.37	1.1	0.84	0.42	0.44	0.58	1.92	11.54	13.9	13.38	5.59	5.28	7.22	6.46
Price/Sales Average	3.25	0.52	0.78	1.89	0.83	0.63	0.49	1.6	5.95	11.01	14.76	7.55	5.51	6.89	6.63
Price/Sales High	5.38	1.35	3.01	3.61	1.66	1.32	0.8	2.93	12.7	15.24	22.22	19.51	8.28	10.41	10.09
Price/Sales Low	1.03	0.15	0.34	0.75	0.36	0.32	0.35	0.91	2.33	4.64	9.3	4.19	4.01	5.25	4.33
Price/Cash Flow	-1.39	-1.42	-6.61	-3.25	-6.21	-2.16	-3.87	-22.11	-72.25	-105.44	-159.02	-18.71	-15.45	-22.86	-15.29
Price/Cash Flow Average	-4.32	-2	-4.68	-7.26	-12.38	-3.1	-3.23	-18.45	-37.27	-83.49	-175.47	-25.25	-16.14	-21.84	-15.69
Price/Cash Flow High	-7.16	-5.18	-18.07	-13.91	-24.8	-6.48	-5.32	-33.75	-79.49	-115.59	-264.17	-65.26	-24.24	-32.98	-23.86
Price/Cash Flow Low	-1.37	-0.56	-2.01	-2.9	-5.43	-1.56	-2.32	-10.49	-14.61	-35.22	-110.54	-14.01	-11.74	-16.64	-10.24
Price/Free Cash Flow Average	-4.47	-2.02	-4.68	-7.36	-13.18	-3.3	-3.29	-20.6	-37.51	-85.21	-333.73	-35.2	-16.81	-21.93	-15.79
Price/Free Cash Flow High	-7.4	-5.24	-18.07	-14.1	-26.4	-6.91	-5.42	-37.67	-80	-117.97	-502.42	-90.97	-25.25	-33.12	-24.02
Price/Free Cash Flow Low	-1.41	-0.57	-2.01	-2.94	-5.78	-1.67	-2.36	-11.71	-14.71	-35.94	-210.24	-19.53	-12.23	-16.71	-10.31
EV/Sales Average	3.45	0.7	0.94	1.73	1.18	0.56	0.56	1.65	5.7	9.84	13.8	7.34	5.01	6.67	6.86
EV/Sales High	5.61	1.65	4.66	3.5	2.03	1.26	0.88	3.16	13.03	14.13	21.17	19.11	7.78	10.19	10.49
EV/Sales Low	1.21	0.27	0.2	0.56	0.7	0.24	0.42	0.87	1.77	3.4	8.41	4.03	3.51	5.03	4.45
EV/EBITDA Average	-4.8	-3.6	-4.7	-12.95	-9.28	-3.07	-3.39	-25.8	-35.04	-39.79	-37.82	-11.26	-6.31	-7.55	-10.81
EV/EBITDA High	-7.81	-8.53	-23.28	-26.24	-15.97	-6.91	-5.3	-49.31	-80.07	-57.13	-58.01	-29.32	-9.81	-11.54	-16.52
EV/EBITDA Low	-1.69	-1.37	-1	-4.23	-5.53	-1.34	-2.56	-13.56	-10.87	-13.73	-23.04	-6.18	-4.42	-5.69	-7.01
EV/EBIT Average	-4.54	-3.05	-4.05	-11.24	-8.21	-2.8	-2.96	-19.72	-34.15	-39.05	-37.51	-11	-6.14	-7.26	-10.05
EV/EBIT High	-7.37	-7.24	-20.07	-22.76	-14.14	-6.3	-4.62	-37.69	-78.03	-56.05	-57.53	-28.65	-9.54	-11.09	-15.35
EV/EBIT Low	-1.59	-1.16	-0.86	-3.67	-4.9	-1.22	-2.23	-10.36	-10.6	-13.47	-22.85	-6.04	-4.3	-5.47	-6.52
Last Price	7.52	2.33	3.62	1.48	0.74	0.65	0.8	1.08	5.29	5.09	6.2	2.07	1.75	2.28	2.3
High Price	38.69	8.48	9.9	6.34	2.97	1.95	1.1	1.65	5.82	5.58	10.3	7.22	2.75	3.29	3.59
Enterprise Value Average	145	32	36	61	44	18	18	48	165	262	483	207	134	180	222
Enterprise Value High	236	77	177	123	76	40	27	93	377	376	741	538	208	274	340
Enterprise Value Low	51	12	8	20	26	8	13	25	51	90	295	113	94	135	144

Shares Outstanding	6	9	19	20	22	22	23	59	69	74	75	75	81	85	95
Diluted Weighted Avg Shares	6	7	12	20	21	22	23	52	63	73	76	76	81	85	91
Basic Weighted Avg Shares	6	7	12	20	21	22	23	52	63	73	76	76	81	85	91
Revenue per Share	7.19	6.29	3.29	1.76	1.78	1.47	1.38	0.56	0.46	0.37	0.46	0.37	0.33	0.32	0.36
EBITDA per Share	-5.17	-1.22	-0.66	-0.23	-0.23	-0.27	-0.23	-0.04	-0.07	-0.09	-0.17	-0.24	-0.26	-0.28	-0.23
Operating Income per Share	-5.47	-1.44	-0.77	-0.27	-0.26	-0.29	-0.26	-0.05	-0.08	-0.09	-0.17	-0.25	-0.27	-0.29	-0.24
Basic EPS, GAAP	-5.48	-1.25	-5.95	-0.26	-0.35	-0.54	-0.32	-0.03	-0.1	-0.11	-0.16	-0.26	-0.27	-0.3	-0.25
Basic EPS from Cont Ops	-5.48	-1.25	-5.95	-0.26	-0.35	-0.24	-0.26	- -	-0.07	-0.09	-0.14	-0.24	-0.26	-0.28	-0.24
Diluted EPS, GAAP	-5.48	-1.25	-5.95	-0.26	-0.35	-0.54	-0.32	-0.03	-0.1	-0.11	-0.16	-0.26	-0.27	-0.3	-0.25
Diluted EPS from Cont Ops	-5.48	-1.25	-5.95	-0.26	-0.35	-0.24	-0.26	- -	-0.07	-0.09	-0.14	-0.24	-0.26	-0.28	-0.24
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-5.4	-1.64	-0.55	-0.46	-0.12	-0.3	-0.21	-0.05	-0.07	-0.05	-0.04	-0.11	-0.11	-0.1	-0.15
Free Cash Flow per Basic Share	-5.58	-1.66	-0.55	-0.46	-0.13	-0.32	-0.21	-0.05	-0.07	-0.05	-0.06	-0.14	-0.12	-0.1	-0.15
Cash & Equivalents per Share	2.36	0.91	0.71	0.36	0.26	0.39	0.16	0.18	0.44	0.6	0.52	0.38	0.24	0.14	0.14
Book Value per Share	-3.19	-2.2	-0.61	-0.61	-0.82	-0.97	-1.17	0.02	0.33	0.47	0.45	0.35	0.2	0.07	0.14
Tangible Book Value per Share	-3.58	-2.43	-0.69	-0.68	-0.85	-0.99	-1.17	0.02	0.33	0.47	0.45	0.35	0.2	-0.06	0.03

Stereotaxis, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)