Longevity Health Holdings Inc.

XAGE

XAGELongevity Health Holdings Inc. US flag

Other OTC

0.21

USD

-0.01

- -

301,646.00Market Cap

Profitability (USD)

API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-547.63	-47.02	-31.7	-359.56
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	87.37	57.23
EBITDA Margin (%)	- -	- -	- -	-9,541.79	-360.33
Operating Margin (%)	- -	- -	- -	-9,933.82	-371.58
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-21,359.64	-359.11
Profit Margin (%)	- -	- -	- -	-20,605.47	-361
Net Income to Common Margin (%)	- -	- -	- -	-20,605.47	-361
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	4.54	5.79	4	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

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

Total Debt	10	4	2	1	- -
ST Debt	9	3	1	- -	- -
LT Debt	1	1	1	- -	- -
Total Debt/EBITDA	-5.7	-0.71	-0.42	-0.13	-0.07
Net Debt/EBITDA	-5.06	-0.5	0.32	-0.02	0.07
Total Debt/EBIT	-4.99	-0.68	-0.41	-0.13	-0.07
Net Debt/EBIT	-4.43	-0.48	0.31	-0.02	0.07
EBITDA to Interest Expense	-0.68	-1.4	-5.73	-97.95	-378.42
EBITDA-CapEx/Interest Expense	-0.68	-1.41	-5.76	-97.95	-379.2
EBIT to Interest Expense	-0.78	-1.47	-5.87	-101.98	-390.23
Interest Expense	2	4	1	- -	- -
Common Equity/Total Assets	-2,102.46	-2,423.81	-91.48	-4,672.49	-3,201.35
Long-Term Debt/Equity (%)	- -	- -	2.82	- -	- -
Long-Term Debt/Capital (%)	-4.18	-2.14	-1.24	-0.45	-0.29
Long-Term Debt/Total Assets (%)	61.83	47.34	1.09	21.03	9.07
Total Debt/Equity (%)	-32.75	-9.88	8.63	-13.56	-8.52
Total Debt/Capital (%)	-42.02	-9.66	-3.79	-0.94	-0.66
Total Debt/Total Assets (%)	622.08	213.61	3.34	43.35	21.12
Net Debt to Equity	-29.05	-7.01	-6.56	-1.78	8.81
Net Debt/Capital (%)	-37.25	-6.83	2.74	-0.12	0.68
EBITDA	-2	-5	-5	-5	-7
EBITDA-CapEx	-2	-5	-5	-5	-7
Operating Income (Loss)	-2	-6	-5	-5	-7

Liquidity (USD)

API ChatGPT

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

Cash Ratio	- -	0.02	0.08	0.03	0.09
Current Ratio	0.01	0.08	1.63	0.16	0.25
Quick Ratio	- -	0.02	0.08	0.08	0.09
CFO/Avg Current Liab	- -	-0.3	-0.36	-0.18	-0.48
Common Equity/Total Assets	-2,102.46	-2,423.81	-91.48	-4,672.49	-3,201.35
Long-Term Debt/Equity (%)	- -	- -	2.82	- -	- -
Long-Term Debt/Capital (%)	-4.18	-2.14	-1.24	-0.45	-0.29
Long-Term Debt/Total Assets (%)	61.83	47.34	1.09	21.03	9.07
Total Debt/Equity (%)	-32.75	-9.88	8.63	-13.56	-8.52
Total Debt/Capital (%)	-42.02	-9.66	-3.79	-0.94	-0.66
Total Debt/Total Assets (%)	622.08	213.61	3.34	43.35	21.12
CFO/Total Liabilities	-3.78	-8.67	-21.3	-62.93	-40.43
CFO/CapEx	-161.81	-478.6	-273.98	- -	-234.04
Altman's Z-Score	-43.05	-46.84	-0.45	-81.09	-57.28

Working Capital (USD)

API ChatGPT

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

Accounts Receivable Turnover	- -	- -	- -	24.57	94.24
Days Sales Outstanding	- -	- -	- -	14.86	3.87
Inventory Turnover	- -	- -	- -	0.12	1.53
Days Inventory Outstanding	- -	- -	- -	3,120.76	239.09
Accounts Payable Turnover	- -	- -	- -	0.03	0.39
Accounts Payable Turnover Days	- -	- -	- -	13,442.72	933.36
Cash Conversion Cycle	- -	- -	- -	-10,307.11	-690.39
Inventory to Cash Days	- -	- -	- -	-3,105.9	-235.22
Inventories	- -	- -	- -	- -	1
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	1

Enterprise Value (USD)

API ChatGPT

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

Market Capitalization	185	191	42	6	- -
- Cash & Cash Equivalents	- -	- -	3	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	10	4	2	1	- -
Enterprise Value	195	194	41	6	- -
Total Capital	-23	-39	-56	-68	-75
Total Debt/Capital (%)	-42.02	-9.66	-3.79	-0.94	-0.66
Total Debt / EV	0.05	0.02	0.05	0.1	2.24
EV/Sales	- -	- -	- -	128.03	0.12
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	147.27	606.64	- -	- -	- -
EV/Free Cash Flow to Firm	146.46	593.38	- -	- -	- -
Diluted Market Cap	185	191	42	6	- -
Diluted Enterprise Value	195	194	41	6	- -
EV per Share	303.69	303.23	112.19	9.05	0.16
TTM Sales	- -	- -	- -	- -	2
TTM EBITDA	-2	-5	-5	-5	-7
TTM Operating Income	-2	-6	-5	-5	-7
TTM Cash Flow to Firm	1	- -	-7	-4	-3
TTM Free Cash Flow to Firm	1	- -	-7	-4	-3

Multiples (USD)

API ChatGPT

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

Price/Free Cash Flow	-158.23	-55.77	-5.05	-1.53	-0.13
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	195	194	41	6	- -
Low Price	288	288	51	6	0.3
EV/Sales	- -	- -	- -	128.03	0.12
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	-27.55	-19.47	-4.79	-3.35	-0.83
Price/Earnings High	-28.57	-19.9	-9.1	-8.24	-7.45
Price/Earnings Low	-27.21	-19.22	-1.16	-0.41	-0.06
Price/Book Value	-5.65	-4.5	-0.72	-0.09	-0.01
Price/Book Value Average	-5.71	-4.41	-1.32	-0.51	-0.08
Price/Book Value High	-5.92	-4.51	-2.51	-1.24	-0.68
Price/Book Value Low	-5.64	-4.36	-0.32	-0.06	-0.01
Price/Tangible Book Value	-6.25	-5.05	1.7	-1.26	-0.07
Price/Tangible Book Value Average	-6.31	-4.95	3.13	-7.35	-0.98
Price/Tangible Book Value High	-6.55	-5.06	5.93	-18.06	-8.75
Price/Tangible Book Value Low	-6.24	-4.88	0.76	-0.9	-0.07
Price/Sales	- -	- -	- -	118.45	0.22
Price/Sales Average	- -	- -	- -	691.3	3.01
Price/Sales High	- -	- -	- -	1,698.22	26.9
Price/Sales Low	- -	- -	- -	84.91	0.22
Price/Cash Flow	-157.25	-55.65	-5.03	-1.53	-0.13
Price/Cash Flow Average	-158.87	-54.57	-9.26	-8.93	-1.73
Price/Cash Flow High	-164.77	-55.77	-17.57	-21.95	-15.46
Price/Cash Flow Low	-156.92	-53.86	-2.24	-1.1	-0.13
Price/Free Cash Flow Average	-159.86	-54.68	-9.29	-8.93	-1.73
Price/Free Cash Flow High	-165.79	-55.88	-17.64	-21.95	-15.52
Price/Free Cash Flow Low	-157.9	-53.97	-2.25	-1.1	-0.13
EV/Sales Average	- -	- -	- -	700.87	2.9
EV/Sales High	- -	- -	- -	1,707.79	26.8
EV/Sales Low	- -	- -	- -	94.49	0.12
EV/EBITDA Average	-115.79	-36.22	-15.02	-7.35	-0.8
EV/EBITDA High	-119.88	-37	-28.65	-17.9	-7.44
EV/EBITDA Low	-114.44	-35.76	-3.53	-0.99	-0.03
EV/EBIT Average	-101.34	-34.62	-14.66	-7.06	-0.78
EV/EBIT High	-104.92	-35.37	-27.97	-17.19	-7.21
EV/EBIT Low	-100.16	-34.18	-3.44	-0.95	-0.03
Last Price	288.6	297.6	114.3	8.37	0.3
High Price	302.4	298.2	399.3	120	36
Enterprise Value Average	197	191	76	35	6
Enterprise Value High	204	195	146	86	51
Enterprise Value Low	194	188	18	5	- -

Profitability (USD)

API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-547.63	-47.02	-31.7	-359.56
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	87.37	57.23
EBITDA Margin (%)	- -	- -	- -	-9,541.79	-360.33
Operating Margin (%)	- -	- -	- -	-9,933.82	-371.58
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-21,359.64	-359.11
Profit Margin (%)	- -	- -	- -	-20,605.47	-361
Net Income to Common Margin (%)	- -	- -	- -	-20,605.47	-361
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	4.54	5.79	4	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

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

Total Debt	10	4	2	1	- -
ST Debt	9	3	1	- -	- -
LT Debt	1	1	1	- -	- -
Total Debt/EBITDA	-5.7	-0.71	-0.42	-0.13	-0.07
Net Debt/EBITDA	-5.06	-0.5	0.32	-0.02	0.07
Total Debt/EBIT	-4.99	-0.68	-0.41	-0.13	-0.07
Net Debt/EBIT	-4.43	-0.48	0.31	-0.02	0.07
EBITDA to Interest Expense	-0.68	-1.4	-5.73	-97.95	-378.42
EBITDA-CapEx/Interest Expense	-0.68	-1.41	-5.76	-97.95	-379.2
EBIT to Interest Expense	-0.78	-1.47	-5.87	-101.98	-390.23
Interest Expense	2	4	1	- -	- -
Common Equity/Total Assets	-2,102.46	-2,423.81	-91.48	-4,672.49	-3,201.35
Long-Term Debt/Equity (%)	- -	- -	2.82	- -	- -
Long-Term Debt/Capital (%)	-4.18	-2.14	-1.24	-0.45	-0.29
Long-Term Debt/Total Assets (%)	61.83	47.34	1.09	21.03	9.07
Total Debt/Equity (%)	-32.75	-9.88	8.63	-13.56	-8.52
Total Debt/Capital (%)	-42.02	-9.66	-3.79	-0.94	-0.66
Total Debt/Total Assets (%)	622.08	213.61	3.34	43.35	21.12
Net Debt to Equity	-29.05	-7.01	-6.56	-1.78	8.81
Net Debt/Capital (%)	-37.25	-6.83	2.74	-0.12	0.68
EBITDA	-2	-5	-5	-5	-7
EBITDA-CapEx	-2	-5	-5	-5	-7
Operating Income (Loss)	-2	-6	-5	-5	-7

Liquidity (USD)

API ChatGPT

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

Cash Ratio	- -	0.02	0.08	0.03	0.09
Current Ratio	0.01	0.08	1.63	0.16	0.25
Quick Ratio	- -	0.02	0.08	0.08	0.09
CFO/Avg Current Liab	- -	-0.3	-0.36	-0.18	-0.48
Common Equity/Total Assets	-2,102.46	-2,423.81	-91.48	-4,672.49	-3,201.35
Long-Term Debt/Equity (%)	- -	- -	2.82	- -	- -
Long-Term Debt/Capital (%)	-4.18	-2.14	-1.24	-0.45	-0.29
Long-Term Debt/Total Assets (%)	61.83	47.34	1.09	21.03	9.07
Total Debt/Equity (%)	-32.75	-9.88	8.63	-13.56	-8.52
Total Debt/Capital (%)	-42.02	-9.66	-3.79	-0.94	-0.66
Total Debt/Total Assets (%)	622.08	213.61	3.34	43.35	21.12
CFO/Total Liabilities	-3.78	-8.67	-21.3	-62.93	-40.43
CFO/CapEx	-161.81	-478.6	-273.98	- -	-234.04
Altman's Z-Score	-43.05	-46.84	-0.45	-81.09	-57.28

Working Capital (USD)

API ChatGPT

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

Accounts Receivable Turnover	- -	- -	- -	24.57	94.24
Days Sales Outstanding	- -	- -	- -	14.86	3.87
Inventory Turnover	- -	- -	- -	0.12	1.53
Days Inventory Outstanding	- -	- -	- -	3,120.76	239.09
Accounts Payable Turnover	- -	- -	- -	0.03	0.39
Accounts Payable Turnover Days	- -	- -	- -	13,442.72	933.36
Cash Conversion Cycle	- -	- -	- -	-10,307.11	-690.39
Inventory to Cash Days	- -	- -	- -	-3,105.9	-235.22
Inventories	- -	- -	- -	- -	1
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	1

Enterprise Value (USD)

API ChatGPT

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

Market Capitalization	185	191	42	6	- -
- Cash & Cash Equivalents	- -	- -	3	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	10	4	2	1	- -
Enterprise Value	195	194	41	6	- -
Total Capital	-23	-39	-56	-68	-75
Total Debt/Capital (%)	-42.02	-9.66	-3.79	-0.94	-0.66
Total Debt / EV	0.05	0.02	0.05	0.1	2.24
EV/Sales	- -	- -	- -	128.03	0.12
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	147.27	606.64	- -	- -	- -
EV/Free Cash Flow to Firm	146.46	593.38	- -	- -	- -
Diluted Market Cap	185	191	42	6	- -
Diluted Enterprise Value	195	194	41	6	- -
EV per Share	303.69	303.23	112.19	9.05	0.16
TTM Sales	- -	- -	- -	- -	2
TTM EBITDA	-2	-5	-5	-5	-7
TTM Operating Income	-2	-6	-5	-5	-7
TTM Cash Flow to Firm	1	- -	-7	-4	-3
TTM Free Cash Flow to Firm	1	- -	-7	-4	-3

Multiples (USD)

API ChatGPT

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

Price/Free Cash Flow	-158.23	-55.77	-5.05	-1.53	-0.13
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	195	194	41	6	- -
Low Price	288	288	51	6	0.3
EV/Sales	- -	- -	- -	128.03	0.12
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	-27.55	-19.47	-4.79	-3.35	-0.83
Price/Earnings High	-28.57	-19.9	-9.1	-8.24	-7.45
Price/Earnings Low	-27.21	-19.22	-1.16	-0.41	-0.06
Price/Book Value	-5.65	-4.5	-0.72	-0.09	-0.01
Price/Book Value Average	-5.71	-4.41	-1.32	-0.51	-0.08
Price/Book Value High	-5.92	-4.51	-2.51	-1.24	-0.68
Price/Book Value Low	-5.64	-4.36	-0.32	-0.06	-0.01
Price/Tangible Book Value	-6.25	-5.05	1.7	-1.26	-0.07
Price/Tangible Book Value Average	-6.31	-4.95	3.13	-7.35	-0.98
Price/Tangible Book Value High	-6.55	-5.06	5.93	-18.06	-8.75
Price/Tangible Book Value Low	-6.24	-4.88	0.76	-0.9	-0.07
Price/Sales	- -	- -	- -	118.45	0.22
Price/Sales Average	- -	- -	- -	691.3	3.01
Price/Sales High	- -	- -	- -	1,698.22	26.9
Price/Sales Low	- -	- -	- -	84.91	0.22
Price/Cash Flow	-157.25	-55.65	-5.03	-1.53	-0.13
Price/Cash Flow Average	-158.87	-54.57	-9.26	-8.93	-1.73
Price/Cash Flow High	-164.77	-55.77	-17.57	-21.95	-15.46
Price/Cash Flow Low	-156.92	-53.86	-2.24	-1.1	-0.13
Price/Free Cash Flow Average	-159.86	-54.68	-9.29	-8.93	-1.73
Price/Free Cash Flow High	-165.79	-55.88	-17.64	-21.95	-15.52
Price/Free Cash Flow Low	-157.9	-53.97	-2.25	-1.1	-0.13
EV/Sales Average	- -	- -	- -	700.87	2.9
EV/Sales High	- -	- -	- -	1,707.79	26.8
EV/Sales Low	- -	- -	- -	94.49	0.12
EV/EBITDA Average	-115.79	-36.22	-15.02	-7.35	-0.8
EV/EBITDA High	-119.88	-37	-28.65	-17.9	-7.44
EV/EBITDA Low	-114.44	-35.76	-3.53	-0.99	-0.03
EV/EBIT Average	-101.34	-34.62	-14.66	-7.06	-0.78
EV/EBIT High	-104.92	-35.37	-27.97	-17.19	-7.21
EV/EBIT Low	-100.16	-34.18	-3.44	-0.95	-0.03
Last Price	288.6	297.6	114.3	8.37	0.3
High Price	302.4	298.2	399.3	120	36
Enterprise Value Average	197	191	76	35	6
Enterprise Value High	204	195	146	86	51
Enterprise Value Low	194	188	18	5	- -

Shares Outstanding	1	1	1	1	2
Diluted Weighted Avg Shares	1	1	- -	1	1
Basic Weighted Avg Shares	1	1	- -	1	1
Revenue per Share	- -	- -	- -	0.07	1.34
EBITDA per Share	-2.65	-8.21	-13.86	-6.74	-4.82
Operating Income per Share	-3.03	-8.59	-14.2	-7.02	-4.97
Basic EPS, GAAP	-10.58	-14.98	-43.88	-14.56	-4.83
Basic EPS from Cont Ops	-10.1	-14.12	-44.11	-14.96	-4.83
Diluted EPS, GAAP	-10.58	-14.98	-43.88	-14.56	-4.83
Diluted EPS from Cont Ops	-10.1	-14.12	-44.11	-14.96	-4.83
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	-1.84	-5.35	-22.72	-5.47	-2.33
Free Cash Flow per Basic Share	-1.85	-5.36	-22.81	-5.47	-2.34
Cash & Equivalents per Share	0.02	0.2	7.93	0.22	0.49
Book Value per Share	-51.06	-66.1	-159.24	-96.72	-53.01
Tangible Book Value per Share	-46.18	-58.98	67.3	-6.65	-4.11

Longevity Health Holdings Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)