Absci Corporation

ABSI

ABSIAbsci Corporation US flag

NASDAQ Global Select

11.07

USD

+0.32

- -

1.88BMarket Cap

Profitability (USD)

Profitability 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

Return on Common Equity (%)	- -	- -	- -	-32.76	-49.08	-58.04	-62.5
Return on Assets (%)	- -	-26.57	-39.23	-28.08	-41.08	-47.86	-53.59
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	-280.29	-254.6	-1,434.21	-1,629.55	-1,402.26	-2,106.29	-4,059.86
Operating Margin (%)	-304.13	-278.26	-1,573.36	-1,857.49	-1,647.08	-2,401.59	-4,479.21
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-319.61	-300.27	-2,297.34	-1,833.39	-1,931.9	-2,272.52	-4,111.21
Profit Margin (%)	-319.61	-300.27	-2,111.25	-1,825.37	-1,933.65	-2,274.06	-4,113.68
Net Income to Common Margin (%)	-319.61	-316.59	-2,159.01	-1,825.37	-1,933.65	-2,274.06	-4,113.68
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	5.15	2.21	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-32.76	-49.08	-58.04	-62.5

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	6	14	20	23	16	10	5
ST Debt	2	4	7	7	6	4	3
LT Debt	4	11	13	16	10	6	3
Total Debt/EBITDA	-1.04	-1.19	-0.29	-0.25	-0.2	-0.1	-0.05
Net Debt/EBITDA	1.76	5.27	3.63	0.52	0.8	0.39	0.17
Total Debt/EBIT	-0.96	-1.09	-0.27	-0.22	-0.17	-0.09	-0.04
Net Debt/EBIT	1.62	4.83	3.31	0.46	0.68	0.34	0.15
EBITDA to Interest Expense	-21.54	-19.2	-19.98	-96.35	-79.39	-169.02	-543.9
EBITDA-CapEx/Interest Expense	-25.64	-22.64	-31.07	-112.99	-80.24	-169.74	-549.2
EBIT to Interest Expense	-23.38	-20.98	-21.92	-109.83	-93.25	-192.72	-600.09
Interest Expense	- -	1	3	1	1	1	- -
Common Equity/Total Assets	-211.39	-100.97	85.9	85.49	81.08	83.86	87.59
Long-Term Debt/Equity (%)	- -	- -	3.64	5.85	5.85	3.17	1.39
Long-Term Debt/Capital (%)	-11.75	-14.31	3.45	5.4	5.36	3.01	1.35
Long-Term Debt/Total Assets (%)	21.21	12.1	3.13	5	4.74	2.66	1.21
Total Debt/Equity (%)	-14.62	-16.21	5.47	8.38	9.01	5.6	2.8
Total Debt/Capital (%)	-17.12	-19.35	5.18	7.73	8.27	5.3	2.72
Total Debt/Total Assets (%)	30.9	16.37	4.7	7.16	7.31	4.69	2.45
Net Debt to Equity	24.64	71.78	-68.03	-17.87	-36.58	-20.78	-10.11
Net Debt/Capital (%)	21.02	44.33	-186.48	-20.65	-53.84	-25.16	-10.96
EBITDA	-6	-12	-69	-94	-80	-95	-114
EBITDA-CapEx	-7	-14	-107	-110	-81	-96	-115
Operating Income (Loss)	-6	-13	-75	-107	-94	-109	-125

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	3.78	6.92	7.46	5.43	3.3	3.92	6.34
Current Ratio	3.94	7.25	8.07	6.17	4.08	4.67	6.57
Quick Ratio	3.84	7.08	7.5	5.48	3.38	3.92	6.34
CFO/Avg Current Liab	- -	-1.62	-2.76	-2.54	-2.16	-2.49	-3.61
Common Equity/Total Assets	-211.39	-100.97	85.9	85.49	81.08	83.86	87.59
Long-Term Debt/Equity (%)	- -	- -	3.64	5.85	5.85	3.17	1.39
Long-Term Debt/Capital (%)	-11.75	-14.31	3.45	5.4	5.36	3.01	1.35
Long-Term Debt/Total Assets (%)	21.21	12.1	3.13	5	4.74	2.66	1.21
Total Debt/Equity (%)	-14.62	-16.21	5.47	8.38	9.01	5.6	2.8
Total Debt/Capital (%)	-17.12	-19.35	5.18	7.73	8.27	5.3	2.72
Total Debt/Total Assets (%)	30.9	16.37	4.7	7.16	7.31	4.69	2.45
CFO/Total Liabilities	-9.95	-6.16	-100.85	-174.57	-157.18	-210.01	-346.12
CFO/CapEx	-5.49	-5.03	-1.59	-5.03	-75.16	-179.21	-83.94
Altman's Z-Score	-3.35	-1.01	6.95	0.19	1.18	-0.32	5.33

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	- -	- -	- -	- -	5.22	4.14	- -
Days Sales Outstanding	- -	- -	- -	- -	69.87	88.11	- -
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	- -	- -	760	194	391	302	529
- Cash & Cash Equivalents	13	70	253	60	72	41	20
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	14	20	23	16	10	5
Enterprise Value	-7	-55	527	53	309	200	390
Total Capital	-35	-75	386	297	192	189	195
Total Debt/Capital (%)	-17.12	-19.35	5.18	7.73	8.27	5.3	2.72
Total Debt / EV	-0.85	-0.26	0.04	0.44	0.05	0.05	0.01
EV/Sales	- -	- -	110.24	9.16	54.07	44.08	139.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	407	191	387	289	477
Diluted Enterprise Value	-7	-55	175	154	330	258	463
EV per Share	- -	- -	5.69	0.57	3.32	1.73	2.57
TTM Sales	2	5	5	6	6	5	3
TTM EBITDA	-6	-12	-69	-94	-80	-95	-114
TTM Operating Income	-6	-13	-75	-107	-94	-109	-125
TTM Cash Flow to Firm	-6	-10	-57	-80	-64	-72	-93
TTM Free Cash Flow to Firm	-5	-8	-19	-64	-63	-71	-92

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	- -	- -	-18.07	-2.93	-6.06	-4.01	-5.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-7	-55	527	53	309	200	390
Low Price	- -	- -	7.6	1.94	1.11	2.45	2.01
EV/Sales	- -	- -	110.24	9.16	54.07	44.08	139.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-7.17	-4.15	-1.59	-4.44	-3.82
Price/Earnings High	- -	- -	-15.17	-8.38	-4.55	-7.18	-7.52
Price/Earnings Low	- -	- -	-3.66	-1.68	-0.92	-2.62	-2.39
Price/Book Value	- -	- -	2.08	0.71	2.22	1.69	2.79
Price/Book Value Average	- -	- -	3.77	1.61	1.01	2.68	2.57
Price/Book Value High	- -	- -	7.98	3.26	2.89	4.33	5.06
Price/Book Value Low	- -	- -	1.92	0.65	0.59	1.58	1.61
Price/Tangible Book Value	- -	- -	2.62	0.96	3.06	2.25	3.57
Price/Tangible Book Value Average	- -	- -	4.77	2.2	1.39	3.57	3.3
Price/Tangible Book Value High	- -	- -	10.08	4.44	3.98	5.77	6.48
Price/Tangible Book Value Low	- -	- -	2.43	0.89	0.81	2.11	2.06
Price/Sales	- -	- -	85.2	33.2	67.6	63.7	170.48
Price/Sales Average	- -	- -	154.88	75.75	30.7	101	157.25
Price/Sales High	- -	- -	327.6	153.02	88.04	163.39	309.21
Price/Sales Low	- -	- -	78.97	30.67	17.88	59.57	98.19
Price/Cash Flow	- -	- -	-6.72	-2.35	-5.98	-3.99	-5.14
Price/Cash Flow Average	- -	- -	-12.22	-5.35	-2.72	-6.33	-4.74
Price/Cash Flow High	- -	- -	-25.85	-10.81	-7.79	-10.23	-9.32
Price/Cash Flow Low	- -	- -	-6.23	-2.17	-1.58	-3.73	-2.96
Price/Free Cash Flow Average	- -	- -	-32.84	-6.68	-2.75	-6.36	-4.8
Price/Free Cash Flow High	- -	- -	-69.47	-13.49	-7.89	-10.29	-9.43
Price/Free Cash Flow Low	- -	- -	-16.75	-2.7	-1.6	-3.75	-2.99
EV/Sales Average	- -	- -	240.18	70.62	21.18	98.82	168.94
EV/Sales High	- -	- -	562.24	149.22	79.17	164.1	337.27
EV/Sales Low	- -	- -	98.62	24.76	8.21	55.46	103.51
EV/EBITDA Average	1.22	4.55	-16.75	-4.33	-1.51	-4.69	-4.16
EV/EBITDA High	1.22	4.55	-39.2	-9.16	-5.65	-7.79	-8.31
EV/EBITDA Low	1.22	4.55	-6.88	-1.52	-0.59	-2.63	-2.55
EV/EBIT Average	1.13	4.16	-15.27	-3.8	-1.29	-4.11	-3.77
EV/EBIT High	1.13	4.16	-35.74	-8.03	-4.81	-6.83	-7.53
EV/EBIT Low	1.13	4.16	-6.27	-1.33	-0.5	-2.31	-2.31
Last Price	- -	- -	8.2	2.1	4.2	2.62	3.49
High Price	- -	- -	31.53	9.68	5.47	6.72	6.33
Enterprise Value Average	-7	-55	1,149	406	121	448	473
Enterprise Value High	-7	-55	2,689	858	453	744	944
Enterprise Value Low	-7	-55	472	142	47	251	290

Profitability (USD)

Profitability 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

Return on Common Equity (%)	- -	- -	- -	-32.76	-49.08	-58.04	-62.5
Return on Assets (%)	- -	-26.57	-39.23	-28.08	-41.08	-47.86	-53.59
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	-280.29	-254.6	-1,434.21	-1,629.55	-1,402.26	-2,106.29	-4,059.86
Operating Margin (%)	-304.13	-278.26	-1,573.36	-1,857.49	-1,647.08	-2,401.59	-4,479.21
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-319.61	-300.27	-2,297.34	-1,833.39	-1,931.9	-2,272.52	-4,111.21
Profit Margin (%)	-319.61	-300.27	-2,111.25	-1,825.37	-1,933.65	-2,274.06	-4,113.68
Net Income to Common Margin (%)	-319.61	-316.59	-2,159.01	-1,825.37	-1,933.65	-2,274.06	-4,113.68
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	5.15	2.21	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-32.76	-49.08	-58.04	-62.5

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	6	14	20	23	16	10	5
ST Debt	2	4	7	7	6	4	3
LT Debt	4	11	13	16	10	6	3
Total Debt/EBITDA	-1.04	-1.19	-0.29	-0.25	-0.2	-0.1	-0.05
Net Debt/EBITDA	1.76	5.27	3.63	0.52	0.8	0.39	0.17
Total Debt/EBIT	-0.96	-1.09	-0.27	-0.22	-0.17	-0.09	-0.04
Net Debt/EBIT	1.62	4.83	3.31	0.46	0.68	0.34	0.15
EBITDA to Interest Expense	-21.54	-19.2	-19.98	-96.35	-79.39	-169.02	-543.9
EBITDA-CapEx/Interest Expense	-25.64	-22.64	-31.07	-112.99	-80.24	-169.74	-549.2
EBIT to Interest Expense	-23.38	-20.98	-21.92	-109.83	-93.25	-192.72	-600.09
Interest Expense	- -	1	3	1	1	1	- -
Common Equity/Total Assets	-211.39	-100.97	85.9	85.49	81.08	83.86	87.59
Long-Term Debt/Equity (%)	- -	- -	3.64	5.85	5.85	3.17	1.39
Long-Term Debt/Capital (%)	-11.75	-14.31	3.45	5.4	5.36	3.01	1.35
Long-Term Debt/Total Assets (%)	21.21	12.1	3.13	5	4.74	2.66	1.21
Total Debt/Equity (%)	-14.62	-16.21	5.47	8.38	9.01	5.6	2.8
Total Debt/Capital (%)	-17.12	-19.35	5.18	7.73	8.27	5.3	2.72
Total Debt/Total Assets (%)	30.9	16.37	4.7	7.16	7.31	4.69	2.45
Net Debt to Equity	24.64	71.78	-68.03	-17.87	-36.58	-20.78	-10.11
Net Debt/Capital (%)	21.02	44.33	-186.48	-20.65	-53.84	-25.16	-10.96
EBITDA	-6	-12	-69	-94	-80	-95	-114
EBITDA-CapEx	-7	-14	-107	-110	-81	-96	-115
Operating Income (Loss)	-6	-13	-75	-107	-94	-109	-125

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	3.78	6.92	7.46	5.43	3.3	3.92	6.34
Current Ratio	3.94	7.25	8.07	6.17	4.08	4.67	6.57
Quick Ratio	3.84	7.08	7.5	5.48	3.38	3.92	6.34
CFO/Avg Current Liab	- -	-1.62	-2.76	-2.54	-2.16	-2.49	-3.61
Common Equity/Total Assets	-211.39	-100.97	85.9	85.49	81.08	83.86	87.59
Long-Term Debt/Equity (%)	- -	- -	3.64	5.85	5.85	3.17	1.39
Long-Term Debt/Capital (%)	-11.75	-14.31	3.45	5.4	5.36	3.01	1.35
Long-Term Debt/Total Assets (%)	21.21	12.1	3.13	5	4.74	2.66	1.21
Total Debt/Equity (%)	-14.62	-16.21	5.47	8.38	9.01	5.6	2.8
Total Debt/Capital (%)	-17.12	-19.35	5.18	7.73	8.27	5.3	2.72
Total Debt/Total Assets (%)	30.9	16.37	4.7	7.16	7.31	4.69	2.45
CFO/Total Liabilities	-9.95	-6.16	-100.85	-174.57	-157.18	-210.01	-346.12
CFO/CapEx	-5.49	-5.03	-1.59	-5.03	-75.16	-179.21	-83.94
Altman's Z-Score	-3.35	-1.01	6.95	0.19	1.18	-0.32	5.33

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	- -	- -	- -	- -	5.22	4.14	- -
Days Sales Outstanding	- -	- -	- -	- -	69.87	88.11	- -
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	- -	- -	760	194	391	302	529
- Cash & Cash Equivalents	13	70	253	60	72	41	20
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	14	20	23	16	10	5
Enterprise Value	-7	-55	527	53	309	200	390
Total Capital	-35	-75	386	297	192	189	195
Total Debt/Capital (%)	-17.12	-19.35	5.18	7.73	8.27	5.3	2.72
Total Debt / EV	-0.85	-0.26	0.04	0.44	0.05	0.05	0.01
EV/Sales	- -	- -	110.24	9.16	54.07	44.08	139.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	407	191	387	289	477
Diluted Enterprise Value	-7	-55	175	154	330	258	463
EV per Share	- -	- -	5.69	0.57	3.32	1.73	2.57
TTM Sales	2	5	5	6	6	5	3
TTM EBITDA	-6	-12	-69	-94	-80	-95	-114
TTM Operating Income	-6	-13	-75	-107	-94	-109	-125
TTM Cash Flow to Firm	-6	-10	-57	-80	-64	-72	-93
TTM Free Cash Flow to Firm	-5	-8	-19	-64	-63	-71	-92

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	- -	- -	-18.07	-2.93	-6.06	-4.01	-5.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-7	-55	527	53	309	200	390
Low Price	- -	- -	7.6	1.94	1.11	2.45	2.01
EV/Sales	- -	- -	110.24	9.16	54.07	44.08	139.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-7.17	-4.15	-1.59	-4.44	-3.82
Price/Earnings High	- -	- -	-15.17	-8.38	-4.55	-7.18	-7.52
Price/Earnings Low	- -	- -	-3.66	-1.68	-0.92	-2.62	-2.39
Price/Book Value	- -	- -	2.08	0.71	2.22	1.69	2.79
Price/Book Value Average	- -	- -	3.77	1.61	1.01	2.68	2.57
Price/Book Value High	- -	- -	7.98	3.26	2.89	4.33	5.06
Price/Book Value Low	- -	- -	1.92	0.65	0.59	1.58	1.61
Price/Tangible Book Value	- -	- -	2.62	0.96	3.06	2.25	3.57
Price/Tangible Book Value Average	- -	- -	4.77	2.2	1.39	3.57	3.3
Price/Tangible Book Value High	- -	- -	10.08	4.44	3.98	5.77	6.48
Price/Tangible Book Value Low	- -	- -	2.43	0.89	0.81	2.11	2.06
Price/Sales	- -	- -	85.2	33.2	67.6	63.7	170.48
Price/Sales Average	- -	- -	154.88	75.75	30.7	101	157.25
Price/Sales High	- -	- -	327.6	153.02	88.04	163.39	309.21
Price/Sales Low	- -	- -	78.97	30.67	17.88	59.57	98.19
Price/Cash Flow	- -	- -	-6.72	-2.35	-5.98	-3.99	-5.14
Price/Cash Flow Average	- -	- -	-12.22	-5.35	-2.72	-6.33	-4.74
Price/Cash Flow High	- -	- -	-25.85	-10.81	-7.79	-10.23	-9.32
Price/Cash Flow Low	- -	- -	-6.23	-2.17	-1.58	-3.73	-2.96
Price/Free Cash Flow Average	- -	- -	-32.84	-6.68	-2.75	-6.36	-4.8
Price/Free Cash Flow High	- -	- -	-69.47	-13.49	-7.89	-10.29	-9.43
Price/Free Cash Flow Low	- -	- -	-16.75	-2.7	-1.6	-3.75	-2.99
EV/Sales Average	- -	- -	240.18	70.62	21.18	98.82	168.94
EV/Sales High	- -	- -	562.24	149.22	79.17	164.1	337.27
EV/Sales Low	- -	- -	98.62	24.76	8.21	55.46	103.51
EV/EBITDA Average	1.22	4.55	-16.75	-4.33	-1.51	-4.69	-4.16
EV/EBITDA High	1.22	4.55	-39.2	-9.16	-5.65	-7.79	-8.31
EV/EBITDA Low	1.22	4.55	-6.88	-1.52	-0.59	-2.63	-2.55
EV/EBIT Average	1.13	4.16	-15.27	-3.8	-1.29	-4.11	-3.77
EV/EBIT High	1.13	4.16	-35.74	-8.03	-4.81	-6.83	-7.53
EV/EBIT Low	1.13	4.16	-6.27	-1.33	-0.5	-2.31	-2.31
Last Price	- -	- -	8.2	2.1	4.2	2.62	3.49
High Price	- -	- -	31.53	9.68	5.47	6.72	6.33
Enterprise Value Average	-7	-55	1,149	406	121	448	473
Enterprise Value High	-7	-55	2,689	858	453	744	944
Enterprise Value Low	-7	-55	472	142	47	251	290

Shares Outstanding	90	90	93	92	93	115	152
Diluted Weighted Avg Shares	90	90	50	91	92	110	137
Basic Weighted Avg Shares	90	90	50	91	92	110	137
Revenue per Share	0.02	0.05	0.1	0.06	0.06	0.04	0.02
EBITDA per Share	-0.06	-0.13	-1.38	-1.03	-0.87	-0.87	-0.83
Operating Income per Share	-0.07	-0.15	-1.51	-1.18	-1.02	-0.99	-0.92
Basic EPS, GAAP	-0.07	-0.17	-2.08	-1.15	-1.2	-0.94	-0.84
Basic EPS from Cont Ops	-0.07	-0.16	-2.03	-1.15	-1.2	-0.94	-0.84
Diluted EPS, GAAP	-0.07	-0.17	-2.08	-1.15	-1.2	-0.94	-0.84
Diluted EPS from Cont Ops	-0.07	-0.16	-2.03	-1.15	-1.2	-0.94	-0.84
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.07	-0.12	-1.22	-0.9	-0.7	-0.66	-0.68
Free Cash Flow per Basic Share	-0.08	-0.15	-1.99	-1.07	-0.71	-0.66	-0.69
Cash & Equivalents per Share	0.14	0.77	2.73	1.78	1.05	0.97	0.95
Book Value per Share	-0.46	-0.99	3.95	2.97	1.89	1.55	1.25
Tangible Book Value per Share	-0.46	-0.99	3.13	2.18	1.37	1.16	0.98

Absci Corporation

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)