Sharplink, Inc. Financial Ratios — 7710 Stock

Profitability (USD)

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	-721.22	-177.54	- -	- -	-60.68
Return on Assets (%)	- -	- -	-445.5	-35.59	-20.9	27.35	-60.35
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	15.18	18.59	-11.36	37.71	30.95	24.74	93.22
EBITDA Margin (%)	-11.92	-47.12	-1,262.96	-383.12	-177.39	-129.74	-2,615.96
Operating Margin (%)	-16.03	-52.95	-1,270.78	-273.84	-129.8	-130.07	-116.73
Incremental Operating Margin (%)	- -	801.5	- -	2,802.4	213.86	- -	- -
Pretax Margin (%)	-16.21	-49.94	-1,269.68	-404.26	-226.8	-122.17	-2,614.4
Profit Margin (%)	-12.85	-49.99	-2,111.13	-436.49	-287.58	275.78	-2,618.38
Net Income to Common Margin (%)	-12.85	-49.99	-2,126.56	-436.75	-287.58	275.78	-2,618.38
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-192.5	-57.38	1.2	0.06	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-712.56	-177.43	- -	- -	-60.68

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	3	13	- -	- -
ST Debt	- -	- -	- -	1	11	- -	- -
LT Debt	- -	- -	- -	2	1	- -	- -
Total Debt/EBITDA	- -	-0.18	- -	-0.2	-1.46	- -	- -
Net Debt/EBITDA	- -	2.41	0.18	-0.1	-1.18	0.3	0.04
Total Debt/EBIT	- -	-0.16	- -	-0.19	-1.44	- -	- -
Net Debt/EBIT	- -	2.14	0.18	-0.09	-1.16	0.3	0.04
EBITDA to Interest Expense	-14.17	-780.85	- -	-122.48	-7.64	-14.62	- -
EBITDA-CapEx/Interest Expense	-14.17	-780.85	- -	-122.48	-7.64	-14.62	- -
EBIT to Interest Expense	-19.05	-877.6	- -	-87.54	-5.59	-14.66	- -
Interest Expense	- -	- -	- -	- -	1	- -	- -
Common Equity/Total Assets	- -	30.66	69.01	4.59	-13.19	80.98	99.48
Long-Term Debt/Equity (%)	- -	12.21	0.96	69.09	- -	- -	- -
Long-Term Debt/Capital (%)	- -	10.69	0.95	36.39	41.76	- -	- -
Long-Term Debt/Total Assets (%)	- -	3.74	0.66	3.17	2	- -	- -
Total Debt/Equity (%)	- -	14.24	1.17	89.85	-136.3	- -	- -
Total Debt/Capital (%)	- -	12.47	1.15	47.33	375.46	- -	- -
Total Debt/Total Assets (%)	- -	4.37	0.81	4.13	17.97	- -	- -
Net Debt to Equity	- -	-190.72	-42.74	43.6	-109.84	-69.02	-1.18
Net Debt/Capital (%)	- -	249.39	-73.15	30.36	1,116.24	-222.79	-1.19
EBITDA	- -	-1	-33	-13	-9	-5	-734
EBITDA-CapEx	- -	-1	-33	-13	-9	-5	-734
Operating Income (Loss)	- -	-1	-33	-10	-6	-5	-33

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.68	1.03	0.02	0.03	2.94	2.39
Current Ratio	- -	2.1	1.62	0.92	0.9	5.22	2.44
Quick Ratio	- -	2.09	1.22	0.03	0.04	4.04	2.4
CFO/Avg Current Liab	- -	- -	-1.64	-0.18	0.01	-0.57	-2.65
Common Equity/Total Assets	- -	30.66	69.01	4.59	-13.19	80.98	99.48
Long-Term Debt/Equity (%)	- -	12.21	0.96	69.09	- -	- -	- -
Long-Term Debt/Capital (%)	- -	10.69	0.95	36.39	41.76	- -	- -
Long-Term Debt/Total Assets (%)	- -	3.74	0.66	3.17	2	- -	- -
Total Debt/Equity (%)	- -	14.24	1.17	89.85	-136.3	- -	- -
Total Debt/Capital (%)	- -	12.47	1.15	47.33	375.46	- -	- -
Total Debt/Total Assets (%)	- -	4.37	0.81	4.13	17.97	- -	- -
CFO/Total Liabilities	- -	-25.09	-95.33	-9.57	0.72	-4,665.44	-137.6
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	44.85

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	4.02	4.99	11.57	10.77	115.45
Days Sales Outstanding	- -	- -	90.88	73.08	31.54	33.89	3.16
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	1,768
- Cash & Cash Equivalents	- -	3	6	1	2	1	29
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	3	13	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	1,738
Total Capital	- -	2	14	6	3	2	2,419
Total Debt/Capital (%)	- -	12.47	1.15	47.33	375.46	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	61.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	896
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	866
EV per Share	- -	- -	- -	- -	- -	- -	8.83
TTM Sales	2	2	3	3	5	4	28
TTM EBITDA	- -	-1	-33	-13	-9	-5	-734
TTM Operating Income	- -	-1	-33	-10	-6	-5	-33
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	-51.1
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	1,738
Low Price	- -	- -	- -	- -	- -	- -	8.71
EV/Sales	- -	- -	- -	- -	- -	- -	61.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	0.73
Price/Book Value Average	- -	- -	- -	- -	- -	- -	0.83
Price/Book Value High	- -	- -	- -	- -	- -	- -	1
Price/Book Value Low	- -	- -	- -	- -	- -	- -	0.71
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	96.02
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	108.5
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	131.22
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	93.09
Price/Sales	- -	- -	- -	- -	- -	- -	31.95
Price/Sales Average	- -	- -	- -	- -	- -	- -	36.1
Price/Sales High	- -	- -	- -	- -	- -	- -	43.66
Price/Sales Low	- -	- -	- -	- -	- -	- -	30.97
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-51.1
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-57.74
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-69.83
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-49.54
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-57.74
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-69.83
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-49.54
EV/Sales Average	- -	- -	- -	- -	- -	- -	70.13
EV/Sales High	- -	- -	- -	- -	- -	- -	85.04
EV/Sales Low	- -	- -	- -	- -	- -	- -	60.01
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	8.99
High Price	- -	- -	- -	- -	- -	- -	12.28
Enterprise Value Average	- -	- -	- -	- -	- -	- -	1,967
Enterprise Value High	- -	- -	- -	- -	- -	- -	2,386
Enterprise Value Low	- -	- -	- -	- -	- -	- -	1,684

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	- -	- -	- -	- -	- -	- -	197
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	100
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	100
Revenue per Share	19.29	18.46	22.12	16.83	21.53	12.76	0.28
EBITDA per Share	-2.3	-8.7	-279.34	-64.49	-38.19	-16.56	-7.36
Operating Income per Share	-3.09	-9.77	-281.07	-46.1	-27.94	-16.6	-0.33
Basic EPS, GAAP	-2.48	-9.23	-470.35	-73.52	-61.91	35.2	-7.37
Basic EPS from Cont Ops	-2.48	-9.23	-280.86	-67.99	-48.89	-15.59	-7.37
Diluted EPS, GAAP	-2.48	-9.23	-470.35	-73.52	-61.91	29.94	-7.37
Diluted EPS from Cont Ops	-2.48	-9.23	-280.86	-67.99	-48.89	-13.27	-7.37
Dividend per Share	4.77	5.29	- -	- -	- -	- -	- -
Cash Flow per Share	0.61	-6.23	-50.94	-28.64	2.53	-79.51	-0.18
Free Cash Flow per Basic Share	0.61	-6.23	-50.94	-28.64	2.53	-79.51	-0.18
Cash & Equivalents per Share	- -	20.94	32.55	6.17	10.42	3.53	0.15
Book Value per Share	- -	10.98	76.14	13.32	-39.4	5.11	12.3
Tangible Book Value per Share	- -	2.96	27.5	2.36	-40.11	5.08	0.09