Tenon Medical, Inc.

NNASDAQ:TNONNasdaq Stock Market

2.20

USD

-0.04

(-1.79%)

-47.04EPS

5.67MMarket Cap

Nov 18Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	-443.27	-912.45	-600.05
Return on Assets (%)	- -	-145.88	-185.82	-178.74	-168.93	-121.89
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	58.34	65.63	-92.76	42.38	52.21	59.79
EBITDA Margin (%)	-1,223.85	-3,966.88	-2,668.02	-522.58	-400.09	-310.9
Operating Margin (%)	-1,223.85	-4,038.12	-2,709.84	-537.12	-420.08	-324.34
Incremental Operating Margin (%)	- -	- -	- -	134.02	561.89	146.03
Pretax Margin (%)	-1,609.69	-4,425.62	-2,737.63	-532.14	-417.24	-318.36
Profit Margin (%)	-1,335.41	-4,405	-2,737.63	-532.14	-417.24	-318.36
Net Income to Common Margin (%)	-1,335.41	-4,405	-2,737.63	-532.14	-417.24	-318.36
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-443.27	-912.45	-600.05

Credit (USD)

Credit Ratios API ChatGPT

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

Total Debt	1	15	1	2	- -	- -
ST Debt	- -	14	- -	1	- -	- -
LT Debt	- -	1	1	- -	- -	- -
Total Debt/EBITDA	-1.07	-2.3	-0.05	-0.12	-0.03	-0.01
Net Debt/EBITDA	-0.61	-1.67	0.12	0.08	0.5	0.31
Total Debt/EBIT	-1.07	-2.26	-0.05	-0.12	-0.03	-0.01
Net Debt/EBIT	-0.61	-1.64	0.11	0.08	0.47	0.29
EBITDA to Interest Expense	-3.2	-10.22	-52.08	-728.62	-385.62	- -
EBITDA-CapEx/Interest Expense	-3.2	-10.38	-54.47	-745.81	-391.09	- -
EBIT to Interest Expense	-3.2	-10.4	-52.9	-748.9	-404.88	- -
Interest Expense	- -	1	- -	- -	- -	- -
Common Equity/Total Assets	-1,129.61	-221.66	56.38	12.26	22.54	18.27
Long-Term Debt/Equity (%)	- -	- -	10.92	55.01	2.36	- -
Long-Term Debt/Capital (%)	-15.63	-15.35	9.54	16.24	2.2	- -
Long-Term Debt/Total Assets (%)	85.34	9.83	6.16	6.75	1.43	- -
Total Debt/Equity (%)	-21.23	-71.13	14.57	238.69	7.17	2.8
Total Debt/Capital (%)	-26.95	-246.4	12.72	70.47	6.69	2.72
Total Debt/Total Assets (%)	147.09	157.67	8.22	29.27	4.35	1.31
Net Debt to Equity	-12.16	-51.52	-34.05	-161.31	-109.45	-74.52
Net Debt/Capital (%)	-13.84	-119.65	-42.29	-606.28	4,805.15	-263.58
EBITDA	-1	-6	-18	-15	-13	-12
EBITDA-CapEx	-1	-6	-19	-16	-13	-13
Operating Income (Loss)	-1	-6	-19	-16	-14	-13

Liquidity (USD)

Liquidity Ratios API ChatGPT

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

Cash Ratio	0.16	0.48	3.39	0.77	3.5	1.17
Current Ratio	0.2	0.5	3.69	1.24	4.39	2.11
Quick Ratio	0.17	0.48	3.48	0.94	3.96	1.7
CFO/Avg Current Liab	- -	-0.51	-1.35	-4.3	-3.94	-4.23
Common Equity/Total Assets	-1,129.61	-221.66	56.38	12.26	22.54	18.27
Long-Term Debt/Equity (%)	- -	- -	10.92	55.01	2.36	- -
Long-Term Debt/Capital (%)	-15.63	-15.35	9.54	16.24	2.2	- -
Long-Term Debt/Total Assets (%)	85.34	9.83	6.16	6.75	1.43	- -
Total Debt/Equity (%)	-21.23	-71.13	14.57	238.69	7.17	2.8
Total Debt/Capital (%)	-26.95	-246.4	12.72	70.47	6.69	2.72
Total Debt/Total Assets (%)	147.09	157.67	8.22	29.27	4.35	1.31
CFO/Total Liabilities	-5.4	-14.39	-248.6	-218.84	-255.11	-187.85
CFO/CapEx	- -	-42.08	-14.2	-33.75	-53.11	-39.36
Altman's Z-Score	- -	- -	-7.56	-19.29	-12.37	-17.71

Working Capital (USD)

Working Capital Ratios API ChatGPT

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

Accounts Receivable Turnover	- -	3.54	4.55	7.85	4.75	3.08
Days Sales Outstanding	- -	103.2	80.29	46.5	76.91	118.5
Inventory Turnover	- -	0.48	4.42	3.48	2.7	1.91
Days Inventory Outstanding	- -	767.46	82.62	104.83	135.19	191.02
Accounts Payable Turnover	- -	0.37	3.03	3.72	4.03	3.35
Accounts Payable Turnover Days	- -	975.22	120.34	98.25	90.46	108.93
Cash Conversion Cycle	- -	-104.56	42.57	53.08	121.63	200.59
Inventory to Cash Days	- -	-664.26	-2.33	-58.33	-58.28	-72.51
Inventories	- -	- -	- -	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	1	1
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

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

Market Capitalization	- -	- -	18	4	6	10
- Cash & Cash Equivalents	- -	3	2	2	7	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	4	3
+ Minority/Non Controlling Interest	2	- -	- -	- -	- -	- -
+ Total Debt	1	15	1	2	- -	- -
Enterprise Value	- -	- -	10	4	4	10
Total Capital	-2	-6	7	3	6	5
Total Debt/Capital (%)	-26.95	-246.4	12.72	70.47	6.69	2.72
Total Debt / EV	- -	- -	0.09	0.53	0.12	0.01
EV/Sales	- -	- -	14.61	1.21	1.08	2.48
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	13	3	2	7
Diluted Enterprise Value	- -	- -	5	2	- -	6
EV per Share	- -	- -	2,515.45	380.91	39.54	31.56
TTM Sales	- -	- -	1	3	3	4
TTM EBITDA	-1	-6	-18	-15	-13	-12
TTM Operating Income	-1	-6	-19	-16	-14	-13
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

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

Price/Free Cash Flow	- -	- -	-0.98	-0.23	-0.23	-0.64
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	10	4	4	10
Low Price	- -	- -	3,192	215.04	58.43	29.75
EV/Sales	- -	- -	14.61	1.21	1.08	2.48
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	2.84	5.28	2.66	5.25
Price/Book Value Average	- -	- -	7.48	30.86	8.34	6.96
Price/Book Value High	- -	- -	107.64	91.57	22.33	32.29
Price/Book Value Low	- -	- -	2.05	2.57	2.36	4.69
Price/Tangible Book Value	- -	- -	2.84	5.28	2.66	-11.15
Price/Tangible Book Value Average	- -	- -	7.48	30.86	8.34	-14.78
Price/Tangible Book Value High	- -	- -	107.64	91.57	22.33	-68.55
Price/Tangible Book Value Low	- -	- -	2.05	2.57	2.36	-9.96
Price/Sales	- -	- -	18.31	0.98	0.7	1.78
Price/Sales Average	- -	- -	48.26	5.72	2.19	2.36
Price/Sales High	- -	- -	694.07	16.97	5.85	10.95
Price/Sales Low	- -	- -	13.21	0.48	0.62	1.59
Price/Cash Flow	- -	- -	-1.05	-0.24	-0.23	-0.65
Price/Cash Flow Average	- -	- -	-2.77	-1.37	-0.72	-0.87
Price/Cash Flow High	- -	- -	-39.88	-4.08	-1.94	-4.02
Price/Cash Flow Low	- -	- -	-0.76	-0.11	-0.21	-0.58
Price/Free Cash Flow Average	- -	- -	-2.59	-1.34	-0.71	-0.85
Price/Free Cash Flow High	- -	- -	-37.26	-3.96	-1.9	-3.92
Price/Free Cash Flow Low	- -	- -	-0.71	-0.11	-0.2	-0.57
EV/Sales Average	- -	- -	56.63	8	4.93	3.33
EV/Sales High	- -	- -	962.79	24.14	14.4	15.96
EV/Sales Low	- -	- -	7.45	0.49	0.88	2.2
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	4,424	442.4	65.8	33.3
High Price	- -	- -	167,692	7,672	552.59	204.75
Enterprise Value Average	- -	- -	39	23	16	13
Enterprise Value High	- -	- -	665	71	47	63
Enterprise Value Low	- -	- -	5	1	3	9

Per Share Data Items (USD)

Per-Share Data API ChatGPT

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

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	10.92	39.87	241.61	451.99	94.48	18.69
EBITDA per Share	-133.64	-1,581.61	-6,446.15	-2,361.99	-378	-58.12
Operating Income per Share	-133.64	-1,610.02	-6,547.2	-2,427.76	-396.89	-60.63
Basic EPS, GAAP	-145.82	-1,756.29	-6,614.34	-2,405.22	-394.2	-59.52
Basic EPS from Cont Ops	-175.77	-1,764.52	-6,614.34	-2,405.22	-394.2	-59.52
Diluted EPS, GAAP	-145.82	-1,756.29	-6,614.34	-2,405.22	-394.2	-59.52
Diluted EPS from Cont Ops	-175.77	-1,764.52	-6,614.34	-2,405.22	-394.2	-59.52
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-41.71	-1,069.52	-4,204.55	-1,880.67	-284.79	-50.93
Free Cash Flow per Basic Share	-41.71	-1,094.94	-4,500.7	-1,936.4	-290.15	-52.23
Cash & Equivalents per Share	57.07	1,824.32	2,135.56	261.47	72.87	12.11
Book Value per Share	-1,025.94	-5,121.36	1,557.94	83.78	24.74	6.34
Tangible Book Value per Share	-1,025.94	-5,121.36	1,557.94	83.78	24.74	-2.99

Profitability (USD)

Profitability Ratios API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	-443.27	-912.45	-600.05
Return on Assets (%)	- -	-145.88	-185.82	-178.74	-168.93	-121.89
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	58.34	65.63	-92.76	42.38	52.21	59.79
EBITDA Margin (%)	-1,223.85	-3,966.88	-2,668.02	-522.58	-400.09	-310.9
Operating Margin (%)	-1,223.85	-4,038.12	-2,709.84	-537.12	-420.08	-324.34
Incremental Operating Margin (%)	- -	- -	- -	134.02	561.89	146.03
Pretax Margin (%)	-1,609.69	-4,425.62	-2,737.63	-532.14	-417.24	-318.36
Profit Margin (%)	-1,335.41	-4,405	-2,737.63	-532.14	-417.24	-318.36
Net Income to Common Margin (%)	-1,335.41	-4,405	-2,737.63	-532.14	-417.24	-318.36
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-443.27	-912.45	-600.05

Credit (USD)

Credit Ratios API ChatGPT

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

Total Debt	1	15	1	2	- -	- -
ST Debt	- -	14	- -	1	- -	- -
LT Debt	- -	1	1	- -	- -	- -
Total Debt/EBITDA	-1.07	-2.3	-0.05	-0.12	-0.03	-0.01
Net Debt/EBITDA	-0.61	-1.67	0.12	0.08	0.5	0.31
Total Debt/EBIT	-1.07	-2.26	-0.05	-0.12	-0.03	-0.01
Net Debt/EBIT	-0.61	-1.64	0.11	0.08	0.47	0.29
EBITDA to Interest Expense	-3.2	-10.22	-52.08	-728.62	-385.62	- -
EBITDA-CapEx/Interest Expense	-3.2	-10.38	-54.47	-745.81	-391.09	- -
EBIT to Interest Expense	-3.2	-10.4	-52.9	-748.9	-404.88	- -
Interest Expense	- -	1	- -	- -	- -	- -
Common Equity/Total Assets	-1,129.61	-221.66	56.38	12.26	22.54	18.27
Long-Term Debt/Equity (%)	- -	- -	10.92	55.01	2.36	- -
Long-Term Debt/Capital (%)	-15.63	-15.35	9.54	16.24	2.2	- -
Long-Term Debt/Total Assets (%)	85.34	9.83	6.16	6.75	1.43	- -
Total Debt/Equity (%)	-21.23	-71.13	14.57	238.69	7.17	2.8
Total Debt/Capital (%)	-26.95	-246.4	12.72	70.47	6.69	2.72
Total Debt/Total Assets (%)	147.09	157.67	8.22	29.27	4.35	1.31
Net Debt to Equity	-12.16	-51.52	-34.05	-161.31	-109.45	-74.52
Net Debt/Capital (%)	-13.84	-119.65	-42.29	-606.28	4,805.15	-263.58
EBITDA	-1	-6	-18	-15	-13	-12
EBITDA-CapEx	-1	-6	-19	-16	-13	-13
Operating Income (Loss)	-1	-6	-19	-16	-14	-13

Liquidity (USD)

Liquidity Ratios API ChatGPT

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

Cash Ratio	0.16	0.48	3.39	0.77	3.5	1.17
Current Ratio	0.2	0.5	3.69	1.24	4.39	2.11
Quick Ratio	0.17	0.48	3.48	0.94	3.96	1.7
CFO/Avg Current Liab	- -	-0.51	-1.35	-4.3	-3.94	-4.23
Common Equity/Total Assets	-1,129.61	-221.66	56.38	12.26	22.54	18.27
Long-Term Debt/Equity (%)	- -	- -	10.92	55.01	2.36	- -
Long-Term Debt/Capital (%)	-15.63	-15.35	9.54	16.24	2.2	- -
Long-Term Debt/Total Assets (%)	85.34	9.83	6.16	6.75	1.43	- -
Total Debt/Equity (%)	-21.23	-71.13	14.57	238.69	7.17	2.8
Total Debt/Capital (%)	-26.95	-246.4	12.72	70.47	6.69	2.72
Total Debt/Total Assets (%)	147.09	157.67	8.22	29.27	4.35	1.31
CFO/Total Liabilities	-5.4	-14.39	-248.6	-218.84	-255.11	-187.85
CFO/CapEx	- -	-42.08	-14.2	-33.75	-53.11	-39.36
Altman's Z-Score	- -	- -	-7.56	-19.29	-12.37	-17.71

Working Capital (USD)

Working Capital Ratios API ChatGPT

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

Accounts Receivable Turnover	- -	3.54	4.55	7.85	4.75	3.08
Days Sales Outstanding	- -	103.2	80.29	46.5	76.91	118.5
Inventory Turnover	- -	0.48	4.42	3.48	2.7	1.91
Days Inventory Outstanding	- -	767.46	82.62	104.83	135.19	191.02
Accounts Payable Turnover	- -	0.37	3.03	3.72	4.03	3.35
Accounts Payable Turnover Days	- -	975.22	120.34	98.25	90.46	108.93
Cash Conversion Cycle	- -	-104.56	42.57	53.08	121.63	200.59
Inventory to Cash Days	- -	-664.26	-2.33	-58.33	-58.28	-72.51
Inventories	- -	- -	- -	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	1	1
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

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

Market Capitalization	- -	- -	18	4	6	10
- Cash & Cash Equivalents	- -	3	2	2	7	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	4	3
+ Minority/Non Controlling Interest	2	- -	- -	- -	- -	- -
+ Total Debt	1	15	1	2	- -	- -
Enterprise Value	- -	- -	10	4	4	10
Total Capital	-2	-6	7	3	6	5
Total Debt/Capital (%)	-26.95	-246.4	12.72	70.47	6.69	2.72
Total Debt / EV	- -	- -	0.09	0.53	0.12	0.01
EV/Sales	- -	- -	14.61	1.21	1.08	2.48
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	13	3	2	7
Diluted Enterprise Value	- -	- -	5	2	- -	6
EV per Share	- -	- -	2,515.45	380.91	39.54	31.56
TTM Sales	- -	- -	1	3	3	4
TTM EBITDA	-1	-6	-18	-15	-13	-12
TTM Operating Income	-1	-6	-19	-16	-14	-13
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

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

Price/Free Cash Flow	- -	- -	-0.98	-0.23	-0.23	-0.64
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	10	4	4	10
Low Price	- -	- -	3,192	215.04	58.43	29.75
EV/Sales	- -	- -	14.61	1.21	1.08	2.48
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	2.84	5.28	2.66	5.25
Price/Book Value Average	- -	- -	7.48	30.86	8.34	6.96
Price/Book Value High	- -	- -	107.64	91.57	22.33	32.29
Price/Book Value Low	- -	- -	2.05	2.57	2.36	4.69
Price/Tangible Book Value	- -	- -	2.84	5.28	2.66	-11.15
Price/Tangible Book Value Average	- -	- -	7.48	30.86	8.34	-14.78
Price/Tangible Book Value High	- -	- -	107.64	91.57	22.33	-68.55
Price/Tangible Book Value Low	- -	- -	2.05	2.57	2.36	-9.96
Price/Sales	- -	- -	18.31	0.98	0.7	1.78
Price/Sales Average	- -	- -	48.26	5.72	2.19	2.36
Price/Sales High	- -	- -	694.07	16.97	5.85	10.95
Price/Sales Low	- -	- -	13.21	0.48	0.62	1.59
Price/Cash Flow	- -	- -	-1.05	-0.24	-0.23	-0.65
Price/Cash Flow Average	- -	- -	-2.77	-1.37	-0.72	-0.87
Price/Cash Flow High	- -	- -	-39.88	-4.08	-1.94	-4.02
Price/Cash Flow Low	- -	- -	-0.76	-0.11	-0.21	-0.58
Price/Free Cash Flow Average	- -	- -	-2.59	-1.34	-0.71	-0.85
Price/Free Cash Flow High	- -	- -	-37.26	-3.96	-1.9	-3.92
Price/Free Cash Flow Low	- -	- -	-0.71	-0.11	-0.2	-0.57
EV/Sales Average	- -	- -	56.63	8	4.93	3.33
EV/Sales High	- -	- -	962.79	24.14	14.4	15.96
EV/Sales Low	- -	- -	7.45	0.49	0.88	2.2
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	4,424	442.4	65.8	33.3
High Price	- -	- -	167,692	7,672	552.59	204.75
Enterprise Value Average	- -	- -	39	23	16	13
Enterprise Value High	- -	- -	665	71	47	63
Enterprise Value Low	- -	- -	5	1	3	9

Per Share Data Items (USD)

Per-Share Data API ChatGPT

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

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	10.92	39.87	241.61	451.99	94.48	18.69
EBITDA per Share	-133.64	-1,581.61	-6,446.15	-2,361.99	-378	-58.12
Operating Income per Share	-133.64	-1,610.02	-6,547.2	-2,427.76	-396.89	-60.63
Basic EPS, GAAP	-145.82	-1,756.29	-6,614.34	-2,405.22	-394.2	-59.52
Basic EPS from Cont Ops	-175.77	-1,764.52	-6,614.34	-2,405.22	-394.2	-59.52
Diluted EPS, GAAP	-145.82	-1,756.29	-6,614.34	-2,405.22	-394.2	-59.52
Diluted EPS from Cont Ops	-175.77	-1,764.52	-6,614.34	-2,405.22	-394.2	-59.52
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-41.71	-1,069.52	-4,204.55	-1,880.67	-284.79	-50.93
Free Cash Flow per Basic Share	-41.71	-1,094.94	-4,500.7	-1,936.4	-290.15	-52.23
Cash & Equivalents per Share	57.07	1,824.32	2,135.56	261.47	72.87	12.11
Book Value per Share	-1,025.94	-5,121.36	1,557.94	83.78	24.74	6.34
Tangible Book Value per Share	-1,025.94	-5,121.36	1,557.94	83.78	24.74	-2.99