Atai Beckley Inc.

ATAI

ATAIAtai Beckley Inc. US flag

NASDAQ Global Market

7.15

USD

+0.02

- -

2.63BMarket Cap

Profitability (USD)

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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-195.6	-63.84	-42.35	-13.43	-65.92	-291.99
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	100	100	100	100	100
EBITDA Margin (%)	- -	- -	-590.29	-61,915.02	-39,078.66	-33,017.21	-2,747.25
Operating Margin (%)	- -	- -	-590.52	-61,987.12	-39,180.25	-33,170.78	-2,772
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-670.4	-58,018.03	-12,511.46	-48,183.44	-16,137.17
Profit Margin (%)	- -	- -	-823.56	-65,401.29	-12,810.19	-48,463.96	-16,142.02
Net Income to Common Margin (%)	- -	- -	-823.56	-65,401.29	-12,810.19	-48,463.96	-16,142.02
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	- -	2	1	15	19	25	2
ST Debt	- -	- -	- -	- -	- -	10	- -
LT Debt	- -	2	1	15	19	15	2
Total Debt/EBITDA	-0.02	-0.02	-0.01	-0.11	-0.16	-0.24	-0.02
Net Debt/EBITDA	3.66	1.03	3.01	1.22	0.22	-0.06	0.76
Total Debt/EBIT	-0.02	-0.02	-0.01	-0.11	-0.16	-0.24	-0.02
Net Debt/EBIT	3.66	1.03	3	1.22	0.22	-0.06	0.75
EBITDA to Interest Expense	- -	- -	- -	-156.3	-46.2	-32.55	-96.67
EBITDA-CapEx/Interest Expense	- -	- -	- -	-157.13	-46.3	-32.55	-106.03
EBIT to Interest Expense	- -	- -	- -	-156.48	-46.32	-32.7	-97.54
Interest Expense	- -	- -	- -	1	3	3	1
Common Equity/Total Assets	-15.52	-158.34	-82.04	-160.96	-181.4	-427.53	-463.45
Long-Term Debt/Equity (%)	0.26	2.28	0.19	5.7	7.72	12.75	0.81
Long-Term Debt/Capital (%)	-1.83	-1.28	-0.23	-3.22	-3.69	-2.26	-0.13
Long-Term Debt/Total Assets (%)	0.25	1.95	0.18	4.96	6.43	9.33	0.62
Total Debt/Equity (%)	0.26	2.28	0.19	5.77	7.83	21.2	0.93
Total Debt/Capital (%)	-1.83	-1.28	-0.23	-3.26	-3.74	-3.76	-0.15
Total Debt/Total Assets (%)	0.25	1.95	0.18	5.02	6.52	15.5	0.71
Net Debt to Equity	-50.14	-99.69	-93.67	-66.03	-11.12	5.14	-38.42
Net Debt/Capital (%)	77.35	35.59	52.22	26.52	4.88	-0.89	5.92
EBITDA	-8	-92	-120	-144	-123	-102	-112
EBITDA-CapEx	-8	-92	-120	-145	-123	-102	-123
Operating Income (Loss)	-8	-92	-120	-144	-123	-102	-113

Liquidity (USD)

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	18.71	7.91	17.3	13.73	8.91	2.5	10.91
Current Ratio	24.36	8.09	17.92	14.43	9.22	3.21	11.74
Quick Ratio	24.12	8.01	17.61	14.01	9.02	2.57	11.52
CFO/Avg Current Liab	- -	-2.99	-3.81	-5.12	-4.2	-3.66	-4.24
Common Equity/Total Assets	-15.52	-158.34	-82.04	-160.96	-181.4	-427.53	-463.45
Long-Term Debt/Equity (%)	0.26	2.28	0.19	5.7	7.72	12.75	0.81
Long-Term Debt/Capital (%)	-1.83	-1.28	-0.23	-3.22	-3.69	-2.26	-0.13
Long-Term Debt/Total Assets (%)	0.25	1.95	0.18	4.96	6.43	9.33	0.62
Total Debt/Equity (%)	0.26	2.28	0.19	5.77	7.83	21.2	0.93
Total Debt/Capital (%)	-1.83	-1.28	-0.23	-3.26	-3.74	-3.76	-0.15
Total Debt/Total Assets (%)	0.25	1.95	0.18	5.02	6.52	15.5	0.71
CFO/Total Liabilities	-316.63	-128.34	-224.22	-263.31	-171.1	-192.46	-145.18
CFO/CapEx	-412.95	-351.97	-365.58	-135.14	-324.78	-13,739.5	-9.45
Altman's Z-Score	67.44	-4.17	21.35	3.42	-0.62	-5.04	1.05

Working Capital (USD)

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	- -	- -	- -	- -	- -	1.74	8.01
Days Sales Outstanding	- -	- -	- -	- -	- -	209.76	45.57
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 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	279	- -	1,055	414	224	213	927
- Cash & Cash Equivalents	30	97	362	191	45	18	85
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	5	9	5	1	- -	- -
+ Total Debt	- -	2	1	15	19	25	2
Enterprise Value	250	-91	702	161	65	176	673
Total Capital	-9	-170	-330	-471	-512	-656	-1,354
Total Debt/Capital (%)	-1.83	-1.28	-0.23	-3.26	-3.74	-3.76	-0.15
Total Debt / EV	- -	-0.02	- -	0.1	0.29	0.14	- -
EV/Sales	- -	- -	34.48	693.01	207.63	570.28	164.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	279	- -	1,055	414	224	213	927
Diluted Enterprise Value	250	-91	702	244	199	220	843
EV per Share	1.64	- -	5.08	1.04	0.41	1.1	2.97
TTM Sales	- -	- -	20	- -	- -	- -	4
TTM EBITDA	-8	-92	-120	-144	-123	-102	-112
TTM Operating Income	-8	-92	-120	-144	-123	-102	-113
TTM Cash Flow to Firm	-8	-21	-63	-104	-81	-79	-102
TTM Free Cash Flow to Firm	-8	-21	-63	-103	-81	-79	-91

Multiples (USD)

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	-35.67	- -	-16.73	-3.99	-2.67	-2.58	-10.09
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	250	-91	702	161	65	176	673
Low Price	1.75	- -	6.6	2.34	1.02	1.03	1.15
EV/Sales	- -	- -	34.48	693.01	207.63	570.28	164.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-19.75	- -	-11.93	-4.28	-6.4	-1.69	-1.06
Price/Earnings High	-20.5	- -	-18.88	-8.15	-10.88	-3.06	-2.32
Price/Earnings Low	-18.89	- -	-5.44	-2.39	-4.05	-1.11	-0.39
Price/Book Value	-28.96	- -	-3.1	-0.84	-0.42	-0.31	-0.68
Price/Book Value Average	-28.96	- -	-5.89	-1.33	-0.48	-0.37	-0.52
Price/Book Value High	-30.06	- -	-9.32	-2.53	-0.82	-0.67	-1.13
Price/Book Value Low	-27.69	- -	-2.69	-0.74	-0.31	-0.24	-0.19
Price/Tangible Book Value	4.68	- -	2.73	1.56	0.92	1.89	4.23
Price/Tangible Book Value Average	4.68	- -	5.19	2.46	1.06	2.23	3.21
Price/Tangible Book Value High	4.86	- -	8.21	4.68	1.8	4.04	6.99
Price/Tangible Book Value Low	4.48	- -	2.36	1.37	0.67	1.46	1.19
Price/Sales	- -	- -	51.78	1,777.74	713.23	691.6	226.59
Price/Sales Average	- -	- -	98.24	2,801.93	820.23	817.33	171.51
Price/Sales High	- -	- -	155.46	5,333.23	1,393.59	1,482	373.95
Price/Sales Low	- -	- -	44.79	1,563.88	518.49	535.6	63.71
Price/Cash Flow	-35.59	- -	-16.68	-3.97	-2.66	-2.58	-9.02
Price/Cash Flow Average	-35.59	- -	-31.65	-6.25	-3.06	-3.05	-6.83
Price/Cash Flow High	-36.95	- -	-50.08	-11.9	-5.2	-5.54	-14.89
Price/Cash Flow Low	-34.03	- -	-14.43	-3.49	-1.94	-2	-2.54
Price/Free Cash Flow Average	-35.67	- -	-31.74	-6.3	-3.07	-3.05	-7.64
Price/Free Cash Flow High	-37.04	- -	-50.22	-11.98	-5.22	-5.54	-16.66
Price/Free Cash Flow Low	-34.11	- -	-14.47	-3.51	-1.94	-2	-2.84
EV/Sales Average	- -	- -	80.94	2,071.26	742.08	841.54	151.19
EV/Sales High	- -	- -	138.16	4,602.56	1,315.44	1,506.21	353.63
EV/Sales Low	- -	- -	27.49	833.21	440.34	559.81	43.39
EV/EBITDA Average	-30.63	0.98	-13.71	-3.35	-1.9	-2.55	-5.5
EV/EBITDA High	-31.94	0.98	-23.41	-7.43	-3.37	-4.56	-12.87
EV/EBITDA Low	-29.14	0.98	-4.66	-1.35	-1.13	-1.7	-1.58
EV/EBIT Average	-30.61	0.98	-13.71	-3.34	-1.89	-2.54	-5.45
EV/EBIT High	-31.91	0.98	-23.4	-7.43	-3.36	-4.54	-12.76
EV/EBIT Low	-29.11	0.98	-4.65	-1.34	-1.12	-1.69	-1.57
Last Price	1.83	- -	7.63	2.66	1.41	1.33	4.09
High Price	1.9	- -	22.91	7.98	2.76	2.85	6.75
Enterprise Value Average	250	-91	1,649	483	233	259	618
Enterprise Value High	261	-91	2,815	1,072	413	464	1,446
Enterprise Value Low	238	-91	560	194	138	172	177

Profitability (USD)

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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-195.6	-63.84	-42.35	-13.43	-65.92	-291.99
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	100	100	100	100	100
EBITDA Margin (%)	- -	- -	-590.29	-61,915.02	-39,078.66	-33,017.21	-2,747.25
Operating Margin (%)	- -	- -	-590.52	-61,987.12	-39,180.25	-33,170.78	-2,772
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-670.4	-58,018.03	-12,511.46	-48,183.44	-16,137.17
Profit Margin (%)	- -	- -	-823.56	-65,401.29	-12,810.19	-48,463.96	-16,142.02
Net Income to Common Margin (%)	- -	- -	-823.56	-65,401.29	-12,810.19	-48,463.96	-16,142.02
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	- -	2	1	15	19	25	2
ST Debt	- -	- -	- -	- -	- -	10	- -
LT Debt	- -	2	1	15	19	15	2
Total Debt/EBITDA	-0.02	-0.02	-0.01	-0.11	-0.16	-0.24	-0.02
Net Debt/EBITDA	3.66	1.03	3.01	1.22	0.22	-0.06	0.76
Total Debt/EBIT	-0.02	-0.02	-0.01	-0.11	-0.16	-0.24	-0.02
Net Debt/EBIT	3.66	1.03	3	1.22	0.22	-0.06	0.75
EBITDA to Interest Expense	- -	- -	- -	-156.3	-46.2	-32.55	-96.67
EBITDA-CapEx/Interest Expense	- -	- -	- -	-157.13	-46.3	-32.55	-106.03
EBIT to Interest Expense	- -	- -	- -	-156.48	-46.32	-32.7	-97.54
Interest Expense	- -	- -	- -	1	3	3	1
Common Equity/Total Assets	-15.52	-158.34	-82.04	-160.96	-181.4	-427.53	-463.45
Long-Term Debt/Equity (%)	0.26	2.28	0.19	5.7	7.72	12.75	0.81
Long-Term Debt/Capital (%)	-1.83	-1.28	-0.23	-3.22	-3.69	-2.26	-0.13
Long-Term Debt/Total Assets (%)	0.25	1.95	0.18	4.96	6.43	9.33	0.62
Total Debt/Equity (%)	0.26	2.28	0.19	5.77	7.83	21.2	0.93
Total Debt/Capital (%)	-1.83	-1.28	-0.23	-3.26	-3.74	-3.76	-0.15
Total Debt/Total Assets (%)	0.25	1.95	0.18	5.02	6.52	15.5	0.71
Net Debt to Equity	-50.14	-99.69	-93.67	-66.03	-11.12	5.14	-38.42
Net Debt/Capital (%)	77.35	35.59	52.22	26.52	4.88	-0.89	5.92
EBITDA	-8	-92	-120	-144	-123	-102	-112
EBITDA-CapEx	-8	-92	-120	-145	-123	-102	-123
Operating Income (Loss)	-8	-92	-120	-144	-123	-102	-113

Liquidity (USD)

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	18.71	7.91	17.3	13.73	8.91	2.5	10.91
Current Ratio	24.36	8.09	17.92	14.43	9.22	3.21	11.74
Quick Ratio	24.12	8.01	17.61	14.01	9.02	2.57	11.52
CFO/Avg Current Liab	- -	-2.99	-3.81	-5.12	-4.2	-3.66	-4.24
Common Equity/Total Assets	-15.52	-158.34	-82.04	-160.96	-181.4	-427.53	-463.45
Long-Term Debt/Equity (%)	0.26	2.28	0.19	5.7	7.72	12.75	0.81
Long-Term Debt/Capital (%)	-1.83	-1.28	-0.23	-3.22	-3.69	-2.26	-0.13
Long-Term Debt/Total Assets (%)	0.25	1.95	0.18	4.96	6.43	9.33	0.62
Total Debt/Equity (%)	0.26	2.28	0.19	5.77	7.83	21.2	0.93
Total Debt/Capital (%)	-1.83	-1.28	-0.23	-3.26	-3.74	-3.76	-0.15
Total Debt/Total Assets (%)	0.25	1.95	0.18	5.02	6.52	15.5	0.71
CFO/Total Liabilities	-316.63	-128.34	-224.22	-263.31	-171.1	-192.46	-145.18
CFO/CapEx	-412.95	-351.97	-365.58	-135.14	-324.78	-13,739.5	-9.45
Altman's Z-Score	67.44	-4.17	21.35	3.42	-0.62	-5.04	1.05

Working Capital (USD)

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	- -	- -	- -	- -	- -	1.74	8.01
Days Sales Outstanding	- -	- -	- -	- -	- -	209.76	45.57
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 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	279	- -	1,055	414	224	213	927
- Cash & Cash Equivalents	30	97	362	191	45	18	85
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	5	9	5	1	- -	- -
+ Total Debt	- -	2	1	15	19	25	2
Enterprise Value	250	-91	702	161	65	176	673
Total Capital	-9	-170	-330	-471	-512	-656	-1,354
Total Debt/Capital (%)	-1.83	-1.28	-0.23	-3.26	-3.74	-3.76	-0.15
Total Debt / EV	- -	-0.02	- -	0.1	0.29	0.14	- -
EV/Sales	- -	- -	34.48	693.01	207.63	570.28	164.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	279	- -	1,055	414	224	213	927
Diluted Enterprise Value	250	-91	702	244	199	220	843
EV per Share	1.64	- -	5.08	1.04	0.41	1.1	2.97
TTM Sales	- -	- -	20	- -	- -	- -	4
TTM EBITDA	-8	-92	-120	-144	-123	-102	-112
TTM Operating Income	-8	-92	-120	-144	-123	-102	-113
TTM Cash Flow to Firm	-8	-21	-63	-104	-81	-79	-102
TTM Free Cash Flow to Firm	-8	-21	-63	-103	-81	-79	-91

Multiples (USD)

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	-35.67	- -	-16.73	-3.99	-2.67	-2.58	-10.09
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	250	-91	702	161	65	176	673
Low Price	1.75	- -	6.6	2.34	1.02	1.03	1.15
EV/Sales	- -	- -	34.48	693.01	207.63	570.28	164.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-19.75	- -	-11.93	-4.28	-6.4	-1.69	-1.06
Price/Earnings High	-20.5	- -	-18.88	-8.15	-10.88	-3.06	-2.32
Price/Earnings Low	-18.89	- -	-5.44	-2.39	-4.05	-1.11	-0.39
Price/Book Value	-28.96	- -	-3.1	-0.84	-0.42	-0.31	-0.68
Price/Book Value Average	-28.96	- -	-5.89	-1.33	-0.48	-0.37	-0.52
Price/Book Value High	-30.06	- -	-9.32	-2.53	-0.82	-0.67	-1.13
Price/Book Value Low	-27.69	- -	-2.69	-0.74	-0.31	-0.24	-0.19
Price/Tangible Book Value	4.68	- -	2.73	1.56	0.92	1.89	4.23
Price/Tangible Book Value Average	4.68	- -	5.19	2.46	1.06	2.23	3.21
Price/Tangible Book Value High	4.86	- -	8.21	4.68	1.8	4.04	6.99
Price/Tangible Book Value Low	4.48	- -	2.36	1.37	0.67	1.46	1.19
Price/Sales	- -	- -	51.78	1,777.74	713.23	691.6	226.59
Price/Sales Average	- -	- -	98.24	2,801.93	820.23	817.33	171.51
Price/Sales High	- -	- -	155.46	5,333.23	1,393.59	1,482	373.95
Price/Sales Low	- -	- -	44.79	1,563.88	518.49	535.6	63.71
Price/Cash Flow	-35.59	- -	-16.68	-3.97	-2.66	-2.58	-9.02
Price/Cash Flow Average	-35.59	- -	-31.65	-6.25	-3.06	-3.05	-6.83
Price/Cash Flow High	-36.95	- -	-50.08	-11.9	-5.2	-5.54	-14.89
Price/Cash Flow Low	-34.03	- -	-14.43	-3.49	-1.94	-2	-2.54
Price/Free Cash Flow Average	-35.67	- -	-31.74	-6.3	-3.07	-3.05	-7.64
Price/Free Cash Flow High	-37.04	- -	-50.22	-11.98	-5.22	-5.54	-16.66
Price/Free Cash Flow Low	-34.11	- -	-14.47	-3.51	-1.94	-2	-2.84
EV/Sales Average	- -	- -	80.94	2,071.26	742.08	841.54	151.19
EV/Sales High	- -	- -	138.16	4,602.56	1,315.44	1,506.21	353.63
EV/Sales Low	- -	- -	27.49	833.21	440.34	559.81	43.39
EV/EBITDA Average	-30.63	0.98	-13.71	-3.35	-1.9	-2.55	-5.5
EV/EBITDA High	-31.94	0.98	-23.41	-7.43	-3.37	-4.56	-12.87
EV/EBITDA Low	-29.14	0.98	-4.66	-1.35	-1.13	-1.7	-1.58
EV/EBIT Average	-30.61	0.98	-13.71	-3.34	-1.89	-2.54	-5.45
EV/EBIT High	-31.91	0.98	-23.4	-7.43	-3.36	-4.54	-12.76
EV/EBIT Low	-29.11	0.98	-4.65	-1.34	-1.12	-1.69	-1.57
Last Price	1.83	- -	7.63	2.66	1.41	1.33	4.09
High Price	1.9	- -	22.91	7.98	2.76	2.85	6.75
Enterprise Value Average	250	-91	1,649	483	233	259	618
Enterprise Value High	261	-91	2,815	1,072	413	464	1,446
Enterprise Value Low	238	-91	560	194	138	172	177

Shares Outstanding	152	152	161	166	166	168	363
Diluted Weighted Avg Shares	153	153	138	156	159	160	227
Basic Weighted Avg Shares	153	153	138	156	159	160	227
Revenue per Share	- -	- -	0.15	- -	- -	- -	0.02
EBITDA per Share	-0.05	-0.6	-0.87	-0.93	-0.77	-0.63	-0.5
Operating Income per Share	-0.05	-0.6	-0.87	-0.93	-0.77	-0.64	-0.5
Basic EPS, GAAP	-0.09	-1.11	-1.21	-0.98	-0.25	-0.93	-2.91
Basic EPS from Cont Ops	-0.16	-1.17	-1.26	-1.01	-0.28	-0.94	-2.91
Diluted EPS, GAAP	-0.09	-1.11	-1.21	-0.98	-0.25	-0.93	-2.91
Diluted EPS from Cont Ops	-0.16	-1.17	-1.26	-1.01	-0.28	-0.94	-2.91
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.05	-0.14	-0.46	-0.67	-0.53	-0.51	-0.45
Free Cash Flow per Basic Share	-0.05	-0.14	-0.46	-0.68	-0.53	-0.51	-0.5
Cash & Equivalents per Share	0.2	0.64	2.62	1.75	1.13	0.39	1.13
Book Value per Share	-0.06	-1.16	-2.46	-3.16	-3.35	-4.25	-5.99
Tangible Book Value per Share	0.39	0.63	2.79	1.71	1.53	0.71	0.97

Atai Beckley 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)