Accolade, Inc.

ACCD

ACCDAccolade, Inc. US flag

NASDAQ Global Select

7.02

USD

- -

575.59MMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-100.13	-73.9	-18.46	-13.98	-42	-11.8
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	30.45	36.12	44.39	45.01	45.48	45.23	46.36
EBITDA Margin (%)	-67.01	-47.03	-29.95	-22.64	-41.46	-32.34	-16.72
Operating Margin (%)	-77.39	-56.93	-36.38	-27.46	-55.2	-45.11	-27.63
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-79.77	-59.53	-38.67	-29.73	-41.53	-127.57	-23.79
Profit Margin (%)	-79.77	-59.59	-38.76	-29.73	-39.71	-126.58	-24.09
Net Income to Common Margin (%)	-79.77	-59.59	-38.76	-29.73	-39.71	-126.58	-24.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Total Debt	21	19	21	- -	320	317	242
ST Debt	5	- -	- -	- -	7	8	7
LT Debt	16	19	21	- -	313	310	235
Total Debt/EBITDA	-0.41	-0.43	-0.53	- -	-2.49	-2.7	-3.49
Net Debt/EBITDA	-0.14	0.53	0.3	11.25	0.66	0.32	-0.33
Total Debt/EBIT	-0.35	-0.36	-0.44	- -	-1.87	-1.94	-2.11
Net Debt/EBIT	-0.12	0.44	0.25	9.28	0.49	0.23	-0.2
EBITDA to Interest Expense	-28.62	-18.78	-13.57	-10.36	-44.25	- -	- -
EBITDA-CapEx/Interest Expense	-29.4	-19.28	-14.7	-10.89	-45.11	- -	- -
EBIT to Interest Expense	-33.05	-22.74	-16.48	-12.56	-58.91	- -	- -
Interest Expense	2	2	3	4	3	- -	- -
Common Equity/Total Assets	-452.41	-409.81	-438.05	-78.13	-38.48	-105.67	-133.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	36.59	65.33	52.65
Long-Term Debt/Capital (%)	-8.28	-7.67	-7.05	- -	-179.66	-48.6	-28.87
Long-Term Debt/Total Assets (%)	33.79	29.2	28.87	- -	24.36	34.27	29.76
Total Debt/Equity (%)	-11.37	-8.33	-8.23	- -	37.43	66.99	54.25
Total Debt/Capital (%)	-10.87	-7.67	-7.05	- -	-183.78	-49.83	-29.74
Total Debt/Total Assets (%)	44.35	29.2	28.87	- -	24.92	35.15	30.66
Net Debt to Equity	-4	10.19	4.68	-111.01	-9.88	-8.06	5.21
Net Debt/Capital (%)	-3.57	8.02	3.61	53.87	15.66	3.98	-2.32
EBITDA	-51	-45	-40	-39	-129	-117	-69
EBITDA-CapEx	-53	-46	-43	-41	-131	-120	-74
Operating Income (Loss)	-59	-54	-48	-47	-171	-164	-114

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Cash Ratio	0.33	0.75	0.47	5.49	3.27	2.69	2.2
Current Ratio	0.56	0.83	0.7	5.74	3.66	3.06	2.64
Quick Ratio	0.49	0.76	0.49	5.64	3.55	2.91	2.45
CFO/Avg Current Liab	- -	-0.34	-0.54	-0.34	-0.65	-0.35	-0.14
Common Equity/Total Assets	-452.41	-409.81	-438.05	-78.13	-38.48	-105.67	-133.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	36.59	65.33	52.65
Long-Term Debt/Capital (%)	-8.28	-7.67	-7.05	- -	-179.66	-48.6	-28.87
Long-Term Debt/Total Assets (%)	33.79	29.2	28.87	- -	24.36	34.27	29.76
Total Debt/Equity (%)	-11.37	-8.33	-8.23	- -	37.43	66.99	54.25
Total Debt/Capital (%)	-10.87	-7.67	-7.05	- -	-183.78	-49.83	-29.74
Total Debt/Total Assets (%)	44.35	29.2	28.87	- -	24.92	35.15	30.66
CFO/Total Liabilities	-16.59	-5.58	-10.38	-29.8	-14.51	-9.48	-4.72
CFO/CapEx	-27.21	-14.08	-10.33	-12.67	-24.73	-19.34	-3.28
Altman's Z-Score	-9.33	-7.18	-7.46	9.11	0.33	-1.78	-2.22

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Accounts Receivable Turnover	- -	27.39	398.52	36.22	20.51	16.3	18.32
Days Sales Outstanding	- -	13.33	0.92	10.08	17.79	22.39	19.93
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	29.65	19.07	14.79	22.2	22.11	18.59
Accounts Payable Turnover Days	- -	12.31	19.14	24.67	16.44	16.51	19.63
Cash Conversion Cycle	- -	1.02	-18.22	-14.59	1.35	5.88	0.3
Inventory to Cash Days	- -	13.33	0.92	10.08	17.79	22.39	19.93
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Market Capitalization	- -	- -	- -	1,302	1,148	792	768
- Cash & Cash Equivalents	14	43	33	434	366	321	186
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	21	19	21	- -	320	317	242
Enterprise Value	7	-24	-12	868	1,102	788	772
Total Capital	-192	-250	-300	-372	-174	-637	-812
Total Debt/Capital (%)	-10.87	-7.67	-7.05	- -	-183.78	-49.83	-29.74
Total Debt / EV	2.84	-0.82	-1.76	- -	0.29	0.4	0.31
EV/Sales	0.1	- -	- -	5.09	3.55	2.17	1.86
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	1,302	1,148	792	768
Diluted Enterprise Value	7	-24	-12	868	1,102	788	824
EV per Share	0.21	- -	- -	29.55	17.27	11.06	10.31
TTM Sales	77	95	133	170	310	363	414
TTM EBITDA	-51	-45	-40	-39	-129	-117	-69
TTM Operating Income	-59	-54	-48	-47	-171	-164	-114
TTM Cash Flow to Firm	-36	-14	-31	-22	-60	-41	-16
TTM Free Cash Flow to Firm	-35	-13	-28	-20	-57	-39	-11

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Price/Free Cash Flow	- -	- -	- -	-56.01	-19.18	-20.52	-68.35
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	7	-24	-12	868	1,102	788	772
Low Price	- -	- -	- -	0.55	15.17	4.61	6.33
EV/Sales	0.1	- -	- -	5.09	3.55	2.17	1.86
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-24.26	-20.37	-1.62	-8.83
Price/Earnings High	- -	- -	- -	-37.84	-28.75	-3.01	-12.76
Price/Earnings Low	- -	- -	- -	-0.32	-7.86	-0.71	-4.75
Price/Book Value	- -	- -	- -	-3.5	-2.32	-0.83	-0.73
Price/Book Value Average	- -	- -	- -	-3.31	-5.07	-0.78	-0.84
Price/Book Value High	- -	- -	- -	-5.16	-7.16	-1.45	-1.21
Price/Book Value Low	- -	- -	- -	-0.04	-1.96	-0.34	-0.45
Price/Tangible Book Value	- -	- -	- -	3.37	34.56	-104.1	411.25
Price/Tangible Book Value Average	- -	- -	- -	3.18	75.53	-97.83	471.78
Price/Tangible Book Value High	- -	- -	- -	4.96	106.61	-181.69	682.07
Price/Tangible Book Value Low	- -	- -	- -	0.04	29.16	-43.2	253.97
Price/Sales	- -	- -	- -	7.64	3.7	2.18	1.85
Price/Sales Average	- -	- -	- -	7.21	8.09	2.05	2.13
Price/Sales High	- -	- -	- -	11.25	11.42	3.81	3.07
Price/Sales Low	- -	- -	- -	0.09	3.12	0.9	1.14
Price/Cash Flow	- -	- -	- -	-51.59	-18.4	-19.46	-47.49
Price/Cash Flow Average	- -	- -	- -	-48.7	-40.23	-18.28	-54.48
Price/Cash Flow High	- -	- -	- -	-75.95	-56.78	-33.95	-78.76
Price/Cash Flow Low	- -	- -	- -	-0.64	-15.53	-8.07	-29.33
Price/Free Cash Flow Average	- -	- -	- -	-52.87	-41.93	-19.28	-78.41
Price/Free Cash Flow High	- -	- -	- -	-82.46	-59.17	-35.81	-113.35
Price/Free Cash Flow Low	- -	- -	- -	-0.7	-16.18	-8.51	-42.21
EV/Sales Average	0.1	- -	- -	4.67	7.94	2.04	2.26
EV/Sales High	0.1	- -	- -	8.7	11.27	3.8	3.21
EV/Sales Low	0.1	- -	- -	- -	2.98	0.89	1.28
EV/EBITDA Average	-0.14	0.53	0.3	-20.61	-19.16	-6.31	-13.52
EV/EBITDA High	-0.14	0.53	0.3	-38.44	-27.19	-11.74	-19.19
EV/EBITDA Low	-0.14	0.53	0.3	10.83	-7.18	-2.77	-7.65
EV/EBIT Average	-0.12	0.44	0.25	-16.99	-14.39	-4.52	-8.18
EV/EBIT High	-0.12	0.44	0.25	-31.69	-20.42	-8.41	-11.61
EV/EBIT Low	-0.12	0.44	0.25	8.93	-5.39	-1.98	-4.63
Last Price	- -	- -	- -	44.32	17.98	11.11	10.25
High Price	- -	- -	- -	65.25	55.47	19.39	17
Enterprise Value Average	7	-24	-12	795	2,463	740	937
Enterprise Value High	7	-24	-12	1,483	3,495	1,378	1,329
Enterprise Value Low	7	-24	-12	-418	923	325	530

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-100.13	-73.9	-18.46	-13.98	-42	-11.8
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	30.45	36.12	44.39	45.01	45.48	45.23	46.36
EBITDA Margin (%)	-67.01	-47.03	-29.95	-22.64	-41.46	-32.34	-16.72
Operating Margin (%)	-77.39	-56.93	-36.38	-27.46	-55.2	-45.11	-27.63
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-79.77	-59.53	-38.67	-29.73	-41.53	-127.57	-23.79
Profit Margin (%)	-79.77	-59.59	-38.76	-29.73	-39.71	-126.58	-24.09
Net Income to Common Margin (%)	-79.77	-59.59	-38.76	-29.73	-39.71	-126.58	-24.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Total Debt	21	19	21	- -	320	317	242
ST Debt	5	- -	- -	- -	7	8	7
LT Debt	16	19	21	- -	313	310	235
Total Debt/EBITDA	-0.41	-0.43	-0.53	- -	-2.49	-2.7	-3.49
Net Debt/EBITDA	-0.14	0.53	0.3	11.25	0.66	0.32	-0.33
Total Debt/EBIT	-0.35	-0.36	-0.44	- -	-1.87	-1.94	-2.11
Net Debt/EBIT	-0.12	0.44	0.25	9.28	0.49	0.23	-0.2
EBITDA to Interest Expense	-28.62	-18.78	-13.57	-10.36	-44.25	- -	- -
EBITDA-CapEx/Interest Expense	-29.4	-19.28	-14.7	-10.89	-45.11	- -	- -
EBIT to Interest Expense	-33.05	-22.74	-16.48	-12.56	-58.91	- -	- -
Interest Expense	2	2	3	4	3	- -	- -
Common Equity/Total Assets	-452.41	-409.81	-438.05	-78.13	-38.48	-105.67	-133.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	36.59	65.33	52.65
Long-Term Debt/Capital (%)	-8.28	-7.67	-7.05	- -	-179.66	-48.6	-28.87
Long-Term Debt/Total Assets (%)	33.79	29.2	28.87	- -	24.36	34.27	29.76
Total Debt/Equity (%)	-11.37	-8.33	-8.23	- -	37.43	66.99	54.25
Total Debt/Capital (%)	-10.87	-7.67	-7.05	- -	-183.78	-49.83	-29.74
Total Debt/Total Assets (%)	44.35	29.2	28.87	- -	24.92	35.15	30.66
Net Debt to Equity	-4	10.19	4.68	-111.01	-9.88	-8.06	5.21
Net Debt/Capital (%)	-3.57	8.02	3.61	53.87	15.66	3.98	-2.32
EBITDA	-51	-45	-40	-39	-129	-117	-69
EBITDA-CapEx	-53	-46	-43	-41	-131	-120	-74
Operating Income (Loss)	-59	-54	-48	-47	-171	-164	-114

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Cash Ratio	0.33	0.75	0.47	5.49	3.27	2.69	2.2
Current Ratio	0.56	0.83	0.7	5.74	3.66	3.06	2.64
Quick Ratio	0.49	0.76	0.49	5.64	3.55	2.91	2.45
CFO/Avg Current Liab	- -	-0.34	-0.54	-0.34	-0.65	-0.35	-0.14
Common Equity/Total Assets	-452.41	-409.81	-438.05	-78.13	-38.48	-105.67	-133.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	36.59	65.33	52.65
Long-Term Debt/Capital (%)	-8.28	-7.67	-7.05	- -	-179.66	-48.6	-28.87
Long-Term Debt/Total Assets (%)	33.79	29.2	28.87	- -	24.36	34.27	29.76
Total Debt/Equity (%)	-11.37	-8.33	-8.23	- -	37.43	66.99	54.25
Total Debt/Capital (%)	-10.87	-7.67	-7.05	- -	-183.78	-49.83	-29.74
Total Debt/Total Assets (%)	44.35	29.2	28.87	- -	24.92	35.15	30.66
CFO/Total Liabilities	-16.59	-5.58	-10.38	-29.8	-14.51	-9.48	-4.72
CFO/CapEx	-27.21	-14.08	-10.33	-12.67	-24.73	-19.34	-3.28
Altman's Z-Score	-9.33	-7.18	-7.46	9.11	0.33	-1.78	-2.22

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Accounts Receivable Turnover	- -	27.39	398.52	36.22	20.51	16.3	18.32
Days Sales Outstanding	- -	13.33	0.92	10.08	17.79	22.39	19.93
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	29.65	19.07	14.79	22.2	22.11	18.59
Accounts Payable Turnover Days	- -	12.31	19.14	24.67	16.44	16.51	19.63
Cash Conversion Cycle	- -	1.02	-18.22	-14.59	1.35	5.88	0.3
Inventory to Cash Days	- -	13.33	0.92	10.08	17.79	22.39	19.93
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Market Capitalization	- -	- -	- -	1,302	1,148	792	768
- Cash & Cash Equivalents	14	43	33	434	366	321	186
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	21	19	21	- -	320	317	242
Enterprise Value	7	-24	-12	868	1,102	788	772
Total Capital	-192	-250	-300	-372	-174	-637	-812
Total Debt/Capital (%)	-10.87	-7.67	-7.05	- -	-183.78	-49.83	-29.74
Total Debt / EV	2.84	-0.82	-1.76	- -	0.29	0.4	0.31
EV/Sales	0.1	- -	- -	5.09	3.55	2.17	1.86
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	1,302	1,148	792	768
Diluted Enterprise Value	7	-24	-12	868	1,102	788	824
EV per Share	0.21	- -	- -	29.55	17.27	11.06	10.31
TTM Sales	77	95	133	170	310	363	414
TTM EBITDA	-51	-45	-40	-39	-129	-117	-69
TTM Operating Income	-59	-54	-48	-47	-171	-164	-114
TTM Cash Flow to Firm	-36	-14	-31	-22	-60	-41	-16
TTM Free Cash Flow to Firm	-35	-13	-28	-20	-57	-39	-11

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024

Price/Free Cash Flow	- -	- -	- -	-56.01	-19.18	-20.52	-68.35
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	7	-24	-12	868	1,102	788	772
Low Price	- -	- -	- -	0.55	15.17	4.61	6.33
EV/Sales	0.1	- -	- -	5.09	3.55	2.17	1.86
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-24.26	-20.37	-1.62	-8.83
Price/Earnings High	- -	- -	- -	-37.84	-28.75	-3.01	-12.76
Price/Earnings Low	- -	- -	- -	-0.32	-7.86	-0.71	-4.75
Price/Book Value	- -	- -	- -	-3.5	-2.32	-0.83	-0.73
Price/Book Value Average	- -	- -	- -	-3.31	-5.07	-0.78	-0.84
Price/Book Value High	- -	- -	- -	-5.16	-7.16	-1.45	-1.21
Price/Book Value Low	- -	- -	- -	-0.04	-1.96	-0.34	-0.45
Price/Tangible Book Value	- -	- -	- -	3.37	34.56	-104.1	411.25
Price/Tangible Book Value Average	- -	- -	- -	3.18	75.53	-97.83	471.78
Price/Tangible Book Value High	- -	- -	- -	4.96	106.61	-181.69	682.07
Price/Tangible Book Value Low	- -	- -	- -	0.04	29.16	-43.2	253.97
Price/Sales	- -	- -	- -	7.64	3.7	2.18	1.85
Price/Sales Average	- -	- -	- -	7.21	8.09	2.05	2.13
Price/Sales High	- -	- -	- -	11.25	11.42	3.81	3.07
Price/Sales Low	- -	- -	- -	0.09	3.12	0.9	1.14
Price/Cash Flow	- -	- -	- -	-51.59	-18.4	-19.46	-47.49
Price/Cash Flow Average	- -	- -	- -	-48.7	-40.23	-18.28	-54.48
Price/Cash Flow High	- -	- -	- -	-75.95	-56.78	-33.95	-78.76
Price/Cash Flow Low	- -	- -	- -	-0.64	-15.53	-8.07	-29.33
Price/Free Cash Flow Average	- -	- -	- -	-52.87	-41.93	-19.28	-78.41
Price/Free Cash Flow High	- -	- -	- -	-82.46	-59.17	-35.81	-113.35
Price/Free Cash Flow Low	- -	- -	- -	-0.7	-16.18	-8.51	-42.21
EV/Sales Average	0.1	- -	- -	4.67	7.94	2.04	2.26
EV/Sales High	0.1	- -	- -	8.7	11.27	3.8	3.21
EV/Sales Low	0.1	- -	- -	- -	2.98	0.89	1.28
EV/EBITDA Average	-0.14	0.53	0.3	-20.61	-19.16	-6.31	-13.52
EV/EBITDA High	-0.14	0.53	0.3	-38.44	-27.19	-11.74	-19.19
EV/EBITDA Low	-0.14	0.53	0.3	10.83	-7.18	-2.77	-7.65
EV/EBIT Average	-0.12	0.44	0.25	-16.99	-14.39	-4.52	-8.18
EV/EBIT High	-0.12	0.44	0.25	-31.69	-20.42	-8.41	-11.61
EV/EBIT Low	-0.12	0.44	0.25	8.93	-5.39	-1.98	-4.63
Last Price	- -	- -	- -	44.32	17.98	11.11	10.25
High Price	- -	- -	- -	65.25	55.47	19.39	17
Enterprise Value Average	7	-24	-12	795	2,463	740	937
Enterprise Value High	7	-24	-12	1,483	3,495	1,378	1,329
Enterprise Value Low	7	-24	-12	-418	923	325	530

Shares Outstanding	47	47	47	56	67	73	78
Diluted Weighted Avg Shares	35	35	35	29	64	71	75
Basic Weighted Avg Shares	35	35	35	29	64	71	75
Revenue per Share	2.22	2.74	3.83	5.8	4.86	5.09	5.53
EBITDA per Share	-1.49	-1.29	-1.15	-1.31	-2.01	-1.65	-0.93
Operating Income per Share	-1.72	-1.56	-1.39	-1.59	-2.68	-2.3	-1.53
Basic EPS, GAAP	-1.77	-1.63	-1.48	-1.72	-1.93	-6.45	-1.33
Basic EPS from Cont Ops	-1.77	-1.63	-1.48	-1.72	-1.93	-6.45	-1.33
Diluted EPS, GAAP	-1.77	-1.63	-1.48	-1.72	-1.93	-6.45	-1.33
Diluted EPS from Cont Ops	-1.77	-1.63	-1.48	-1.72	-1.93	-6.45	-1.33
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.11	-0.48	-0.99	-0.86	-0.98	-0.57	-0.22
Free Cash Flow per Basic Share	-1.15	-0.51	-1.08	-0.93	-1.02	-0.6	-0.28
Cash & Equivalents per Share	0.39	1.23	0.96	14.77	5.73	4.5	3.16
Book Value per Share	-6.15	-7.78	-9.26	-12.65	-7.75	-13.39	-14.07
Tangible Book Value per Share	-5.3	-6.66	-7.59	13.15	0.52	-0.11	0.02

Accolade, 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)