Absci Corporation

ABSI

ABSIAbsci Corporation US flag

NASDAQ Global Select

5.94

USD

-0.41

- -

926.08MMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
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 (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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	-212.49	-101.69	-44.82	-92.18	-187.06	-238.56	-288.85
Long-Term Debt/Equity (%)	- -	- -	3.64	5.85	5.85	3.17	1.39
Long-Term Debt/Capital (%)	-11.68	-14.19	-7.79	-5.88	-2.64	-1.14	-0.42
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 (%)	-17.01	-19.19	-11.7	-8.42	-4.07	-2.01	-0.86
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 (%)	20.93	44.14	58.8	14.73	13.92	6.88	2.99
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)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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	-212.49	-101.69	-44.82	-92.18	-187.06	-238.56	-288.85
Long-Term Debt/Equity (%)	- -	- -	3.64	5.85	5.85	3.17	1.39
Long-Term Debt/Capital (%)	-11.68	-14.19	-7.79	-5.88	-2.64	-1.14	-0.42
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 (%)	-17.01	-19.19	-11.7	-8.42	-4.07	-2.01	-0.86
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	3.43	0.15	1.11	-0.56	4.18

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	407	191	387	289	477
- 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	175	49	305	186	338
Total Capital	-35	-76	-171	-273	-391	-500	-619
Total Debt/Capital (%)	-17.01	-19.19	-11.7	-8.42	-4.07	-2.01	-0.86
Total Debt / EV	-0.85	-0.26	0.11	0.47	0.05	0.05	0.02
EV/Sales	- -	- -	36.57	8.58	53.29	41.12	120.84
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	- -	- -	3.52	0.54	3.31	1.69	2.47
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)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-18.07	-2.93	-6.06	-4.01	-5.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-7	-55	175	49	305	186	338
Low Price	- -	- -	7.6	1.94	1.11	2.45	2.01
EV/Sales	- -	- -	36.57	8.58	53.29	41.12	120.84
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	- -	- -	-2.13	-0.64	-0.95	-0.57	-0.76
Price/Book Value Average	- -	- -	-3.88	-1.47	-0.43	-0.9	-0.7
Price/Book Value High	- -	- -	-8.2	-2.97	-1.24	-1.45	-1.39
Price/Book Value Low	- -	- -	-1.98	-0.6	-0.25	-0.53	-0.44
Price/Tangible Book Value	- -	- -	1.41	0.95	3.02	2.15	3.23
Price/Tangible Book Value Average	- -	- -	2.56	2.16	1.37	3.41	2.98
Price/Tangible Book Value High	- -	- -	5.41	4.37	3.94	5.52	5.85
Price/Tangible Book Value Low	- -	- -	1.3	0.87	0.8	2.01	1.86
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	- -	- -	106.25	69.32	20.82	94.12	151.99
EV/Sales High	- -	- -	278.97	146.58	78.16	156.51	303.96
EV/Sales Low	- -	- -	30.34	24.23	8	52.69	92.93
EV/EBITDA Average	1.22	4.55	-7.41	-4.25	-1.49	-4.47	-3.74
EV/EBITDA High	1.22	4.55	-19.45	-9	-5.57	-7.43	-7.49
EV/EBITDA Low	1.22	4.55	-2.12	-1.49	-0.57	-2.5	-2.29
EV/EBIT Average	1.13	4.16	-6.75	-3.73	-1.26	-3.92	-3.39
EV/EBIT High	1.13	4.16	-17.73	-7.89	-4.75	-6.52	-6.79
EV/EBIT Low	1.13	4.16	-1.93	-1.3	-0.49	-2.19	-2.07
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	508	398	119	427	426
Enterprise Value High	-7	-55	1,334	842	447	710	851
Enterprise Value Low	-7	-55	145	139	46	239	260

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
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 (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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	-212.49	-101.69	-44.82	-92.18	-187.06	-238.56	-288.85
Long-Term Debt/Equity (%)	- -	- -	3.64	5.85	5.85	3.17	1.39
Long-Term Debt/Capital (%)	-11.68	-14.19	-7.79	-5.88	-2.64	-1.14	-0.42
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 (%)	-17.01	-19.19	-11.7	-8.42	-4.07	-2.01	-0.86
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 (%)	20.93	44.14	58.8	14.73	13.92	6.88	2.99
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)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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	-212.49	-101.69	-44.82	-92.18	-187.06	-238.56	-288.85
Long-Term Debt/Equity (%)	- -	- -	3.64	5.85	5.85	3.17	1.39
Long-Term Debt/Capital (%)	-11.68	-14.19	-7.79	-5.88	-2.64	-1.14	-0.42
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 (%)	-17.01	-19.19	-11.7	-8.42	-4.07	-2.01	-0.86
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	3.43	0.15	1.11	-0.56	4.18

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	407	191	387	289	477
- 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	175	49	305	186	338
Total Capital	-35	-76	-171	-273	-391	-500	-619
Total Debt/Capital (%)	-17.01	-19.19	-11.7	-8.42	-4.07	-2.01	-0.86
Total Debt / EV	-0.85	-0.26	0.11	0.47	0.05	0.05	0.02
EV/Sales	- -	- -	36.57	8.58	53.29	41.12	120.84
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	- -	- -	3.52	0.54	3.31	1.69	2.47
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)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-18.07	-2.93	-6.06	-4.01	-5.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-7	-55	175	49	305	186	338
Low Price	- -	- -	7.6	1.94	1.11	2.45	2.01
EV/Sales	- -	- -	36.57	8.58	53.29	41.12	120.84
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	- -	- -	-2.13	-0.64	-0.95	-0.57	-0.76
Price/Book Value Average	- -	- -	-3.88	-1.47	-0.43	-0.9	-0.7
Price/Book Value High	- -	- -	-8.2	-2.97	-1.24	-1.45	-1.39
Price/Book Value Low	- -	- -	-1.98	-0.6	-0.25	-0.53	-0.44
Price/Tangible Book Value	- -	- -	1.41	0.95	3.02	2.15	3.23
Price/Tangible Book Value Average	- -	- -	2.56	2.16	1.37	3.41	2.98
Price/Tangible Book Value High	- -	- -	5.41	4.37	3.94	5.52	5.85
Price/Tangible Book Value Low	- -	- -	1.3	0.87	0.8	2.01	1.86
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	- -	- -	106.25	69.32	20.82	94.12	151.99
EV/Sales High	- -	- -	278.97	146.58	78.16	156.51	303.96
EV/Sales Low	- -	- -	30.34	24.23	8	52.69	92.93
EV/EBITDA Average	1.22	4.55	-7.41	-4.25	-1.49	-4.47	-3.74
EV/EBITDA High	1.22	4.55	-19.45	-9	-5.57	-7.43	-7.49
EV/EBITDA Low	1.22	4.55	-2.12	-1.49	-0.57	-2.5	-2.29
EV/EBIT Average	1.13	4.16	-6.75	-3.73	-1.26	-3.92	-3.39
EV/EBIT High	1.13	4.16	-17.73	-7.89	-4.75	-6.52	-6.79
EV/EBIT Low	1.13	4.16	-1.93	-1.3	-0.49	-2.19	-2.07
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	508	398	119	427	426
Enterprise Value High	-7	-55	1,334	842	447	710	851
Enterprise Value Low	-7	-55	145	139	46	239	260

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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	5.08	1.81	1.06	1.02	1.05
Book Value per Share	-0.46	-1	-3.84	-3.26	-4.42	-4.62	-4.57
Tangible Book Value per Share	-0.46	-0.99	5.83	2.22	1.39	1.22	1.08

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)