Aurora Innovation, Inc.

AUR

AURAurora Innovation, Inc. US flag

NASDAQ Global Select

6.13

USD

+0.16

- -

12.01BMarket Cap

Profitability (USD)

MCP API Chat

	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 (%)	- -	-69.3	-35.04	-60.55	-37.58	-34.21	-36.42
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	99.18	- -	100	100	- -	- -	-466.67
EBITDA Margin (%)	-569.77	- -	-871.95	-1,052.94	- -	- -	-29,033.33
Operating Margin (%)	-579.14	- -	-891.46	-1,085.29	- -	- -	-30,033.33
Incremental Operating Margin (%)	- -	533.65	- -	- -	142.65	- -	- -
Pretax Margin (%)	-519.61	- -	-926.83	-2,533.82	- -	- -	-27,200
Profit Margin (%)	-479.96	- -	-920.73	-2,533.82	- -	- -	-27,200
Net Income to Common Margin (%)	-479.96	- -	-920.73	-2,533.82	- -	- -	-27,200
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	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	- -	104	147	136	122	121	84
ST Debt	- -	7	12	13	15	16	11
LT Debt	- -	97	135	123	107	105	73
Total Debt/EBITDA	- -	-0.48	-0.21	-0.19	-0.15	-0.16	-0.1
Net Debt/EBITDA	- -	1.8	2.25	0.37	0.62	0.28	0.25
Total Debt/EBIT	- -	-0.48	-0.2	-0.18	-0.15	-0.15	-0.09
Net Debt/EBIT	- -	1.78	2.2	0.36	0.6	0.27	0.25
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-54.25	-29.57	-140.63	-161.52	-203.84	-220.83
Long-Term Debt/Equity (%)	- -	- -	4.04	6.89	5.39	5.6	3.41
Long-Term Debt/Capital (%)	- -	-41.89	-14.3	-4.59	-3.07	-2.48	-1.43
Long-Term Debt/Total Assets (%)	- -	15.7	3.66	6.15	4.79	4.91	3.12
Total Debt/Equity (%)	- -	-37.54	4.4	7.62	6.15	6.45	3.93
Total Debt/Capital (%)	- -	-44.77	-15.57	-5.08	-3.5	-2.86	-1.65
Total Debt/Total Assets (%)	- -	16.78	3.98	6.8	5.46	5.66	3.59
Net Debt to Equity	- -	140.05	-48.17	-14.69	-25.24	-11.25	-10.33
Net Debt/Capital (%)	- -	62.55	63.04	8.91	12.56	4.74	4.16
EBITDA	-112	-215	-715	-716	-814	-765	-871
EBITDA-CapEx	-116	-222	-763	-731	-829	-799	-902
Operating Income (Loss)	-114	-218	-731	-738	-835	-786	-901

Liquidity (USD)

MCP API Chat

	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	- -	12.12	17.69	13.27	10.81	11.65	11.5
Current Ratio	- -	12.72	18.43	13.47	10.96	11.94	11.86
Quick Ratio	- -	12.12	18.17	13.27	10.81	11.65	11.5
CFO/Avg Current Liab	- -	-12.01	-9.17	-5.84	-6.16	-5.66	-5.38
Common Equity/Total Assets	- -	-54.25	-29.57	-140.63	-161.52	-203.84	-220.83
Long-Term Debt/Equity (%)	- -	- -	4.04	6.89	5.39	5.6	3.41
Long-Term Debt/Capital (%)	- -	-41.89	-14.3	-4.59	-3.07	-2.48	-1.43
Long-Term Debt/Total Assets (%)	- -	15.7	3.66	6.15	4.79	4.91	3.12
Total Debt/Equity (%)	- -	-37.54	4.4	7.62	6.15	6.45	3.93
Total Debt/Capital (%)	- -	-44.77	-15.57	-5.08	-3.5	-2.86	-1.65
Total Debt/Total Assets (%)	- -	16.78	3.98	6.8	5.46	5.66	3.59
CFO/Total Liabilities	- -	-21.43	-162.07	-234.1	-239.2	-232.32	-286.21
CFO/CapEx	-24.76	-28.69	-11.75	-33.87	-39.87	-17.97	-18.74
Altman's Z-Score	- -	-1.38	11.06	0.16	9.91	18.44	15.79

Working Capital (USD)

MCP API Chat

	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	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
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)

MCP API Chat

	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	- -	- -	6,992	1,383	5,799	10,193	7,062
- Cash & Cash Equivalents	- -	387	1,610	262	501	211	221
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	104	147	136	122	121	84
Enterprise Value	- -	-284	5,529	418	4,721	9,091	5,870
Total Capital	- -	-232	-944	-2,678	-3,488	-4,237	-5,090
Total Debt/Capital (%)	- -	-44.77	-15.57	-5.08	-3.5	-2.86	-1.65
Total Debt / EV	- -	-0.37	0.03	0.33	0.03	0.01	0.01
EV/Sales	- -	- -	67.43	6.15	- -	- -	1,956.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	6,992	1,383	5,799	10,193	7,062
Diluted Enterprise Value	- -	-284	5,529	1,257	5,420	10,103	6,925
EV per Share	- -	- -	8.9	0.37	3.56	5.62	3.19
TTM Sales	20	- -	82	68	- -	- -	3
TTM EBITDA	-112	-215	-715	-716	-814	-765	-871
TTM Operating Income	-114	-218	-731	-738	-835	-786	-901
TTM Cash Flow to Firm	-95	-192	-564	-508	-598	-611	-581
TTM Free Cash Flow to Firm	-91	-185	-516	-493	-583	-577	-550

Multiples (USD)

MCP API Chat

	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	- -	- -	-13.55	-2.81	-9.95	-17.67	-12.84
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-284	5,529	418	4,721	9,091	5,870
Low Price	- -	- -	9.5	1.1	1.14	2.1	3.6
EV/Sales	- -	- -	67.43	6.15	- -	- -	1,956.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-8.52	-2.25	-3.65	-8.73	-13.4
Price/Earnings High	- -	- -	-14.62	-7.81	-8.02	-18.26	-24.27
Price/Earnings Low	- -	- -	-7.81	-0.73	-1.9	-4.54	-8.11
Price/Book Value	- -	- -	-6.41	-0.49	-1.61	-2.34	-1.36
Price/Book Value Average	- -	- -	-5.89	-1.38	-0.8	-1.5	-2.11
Price/Book Value High	- -	- -	-10.11	-4.78	-1.77	-3.13	-3.83
Price/Book Value Low	- -	- -	-5.41	-0.45	-0.42	-0.78	-1.28
Price/Tangible Book Value	- -	- -	4.34	1.19	4.24	8.1	4.64
Price/Tangible Book Value Average	- -	- -	3.99	3.32	2.12	5.19	7.18
Price/Tangible Book Value High	- -	- -	6.85	11.55	4.67	10.86	13
Price/Tangible Book Value Low	- -	- -	3.66	1.08	1.11	2.7	4.35
Price/Sales	- -	- -	85.27	20.34	- -	- -	2,353.92
Price/Sales Average	- -	- -	78.43	56.98	- -	- -	3,645.41
Price/Sales High	- -	- -	134.58	198.01	- -	- -	6,602.01
Price/Sales Low	- -	- -	71.95	18.49	- -	- -	2,206.8
Price/Cash Flow	- -	- -	-12.4	-2.72	-9.7	-16.68	-12.15
Price/Cash Flow Average	- -	- -	-11.4	-7.63	-4.86	-10.69	-18.82
Price/Cash Flow High	- -	- -	-19.57	-26.5	-10.67	-22.35	-34.09
Price/Cash Flow Low	- -	- -	-10.46	-2.48	-2.53	-5.56	-11.39
Price/Free Cash Flow Average	- -	- -	-12.46	-7.86	-4.98	-11.31	-19.88
Price/Free Cash Flow High	- -	- -	-21.39	-27.31	-10.95	-23.67	-36.01
Price/Free Cash Flow Low	- -	- -	-11.43	-2.55	-2.59	-5.89	-12.04
EV/Sales Average	- -	- -	60.59	55.13	- -	- -	3,599.75
EV/Sales High	- -	- -	116.74	196.16	- -	- -	6,556.34
EV/Sales Low	- -	- -	54.1	16.64	- -	- -	2,161.13
EV/EBITDA Average	- -	1.32	-6.95	-5.24	-3.1	-8.42	-12.4
EV/EBITDA High	- -	1.32	-13.39	-18.63	-7.38	-17.73	-22.58
EV/EBITDA Low	- -	1.32	-6.2	-1.58	-1.39	-4.32	-7.44
EV/EBIT Average	- -	1.3	-6.8	-5.08	-3.02	-8.19	-11.99
EV/EBIT High	- -	1.3	-13.09	-18.07	-7.19	-17.26	-21.83
EV/EBIT Low	- -	1.3	-6.07	-1.53	-1.36	-4.21	-7.2
Last Price	- -	- -	11.26	1.21	4.37	6.3	3.84
High Price	- -	- -	17.77	11.78	4.81	8.44	10.77
Enterprise Value Average	- -	-284	4,968	3,749	2,525	6,439	10,799
Enterprise Value High	- -	-284	9,572	13,339	6,004	13,566	19,669
Enterprise Value Low	- -	-284	4,436	1,131	1,134	3,308	6,483

Profitability (USD)

MCP API Chat

	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 (%)	- -	-69.3	-35.04	-60.55	-37.58	-34.21	-36.42
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	99.18	- -	100	100	- -	- -	-466.67
EBITDA Margin (%)	-569.77	- -	-871.95	-1,052.94	- -	- -	-29,033.33
Operating Margin (%)	-579.14	- -	-891.46	-1,085.29	- -	- -	-30,033.33
Incremental Operating Margin (%)	- -	533.65	- -	- -	142.65	- -	- -
Pretax Margin (%)	-519.61	- -	-926.83	-2,533.82	- -	- -	-27,200
Profit Margin (%)	-479.96	- -	-920.73	-2,533.82	- -	- -	-27,200
Net Income to Common Margin (%)	-479.96	- -	-920.73	-2,533.82	- -	- -	-27,200
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	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	- -	104	147	136	122	121	84
ST Debt	- -	7	12	13	15	16	11
LT Debt	- -	97	135	123	107	105	73
Total Debt/EBITDA	- -	-0.48	-0.21	-0.19	-0.15	-0.16	-0.1
Net Debt/EBITDA	- -	1.8	2.25	0.37	0.62	0.28	0.25
Total Debt/EBIT	- -	-0.48	-0.2	-0.18	-0.15	-0.15	-0.09
Net Debt/EBIT	- -	1.78	2.2	0.36	0.6	0.27	0.25
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-54.25	-29.57	-140.63	-161.52	-203.84	-220.83
Long-Term Debt/Equity (%)	- -	- -	4.04	6.89	5.39	5.6	3.41
Long-Term Debt/Capital (%)	- -	-41.89	-14.3	-4.59	-3.07	-2.48	-1.43
Long-Term Debt/Total Assets (%)	- -	15.7	3.66	6.15	4.79	4.91	3.12
Total Debt/Equity (%)	- -	-37.54	4.4	7.62	6.15	6.45	3.93
Total Debt/Capital (%)	- -	-44.77	-15.57	-5.08	-3.5	-2.86	-1.65
Total Debt/Total Assets (%)	- -	16.78	3.98	6.8	5.46	5.66	3.59
Net Debt to Equity	- -	140.05	-48.17	-14.69	-25.24	-11.25	-10.33
Net Debt/Capital (%)	- -	62.55	63.04	8.91	12.56	4.74	4.16
EBITDA	-112	-215	-715	-716	-814	-765	-871
EBITDA-CapEx	-116	-222	-763	-731	-829	-799	-902
Operating Income (Loss)	-114	-218	-731	-738	-835	-786	-901

Liquidity (USD)

MCP API Chat

	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	- -	12.12	17.69	13.27	10.81	11.65	11.5
Current Ratio	- -	12.72	18.43	13.47	10.96	11.94	11.86
Quick Ratio	- -	12.12	18.17	13.27	10.81	11.65	11.5
CFO/Avg Current Liab	- -	-12.01	-9.17	-5.84	-6.16	-5.66	-5.38
Common Equity/Total Assets	- -	-54.25	-29.57	-140.63	-161.52	-203.84	-220.83
Long-Term Debt/Equity (%)	- -	- -	4.04	6.89	5.39	5.6	3.41
Long-Term Debt/Capital (%)	- -	-41.89	-14.3	-4.59	-3.07	-2.48	-1.43
Long-Term Debt/Total Assets (%)	- -	15.7	3.66	6.15	4.79	4.91	3.12
Total Debt/Equity (%)	- -	-37.54	4.4	7.62	6.15	6.45	3.93
Total Debt/Capital (%)	- -	-44.77	-15.57	-5.08	-3.5	-2.86	-1.65
Total Debt/Total Assets (%)	- -	16.78	3.98	6.8	5.46	5.66	3.59
CFO/Total Liabilities	- -	-21.43	-162.07	-234.1	-239.2	-232.32	-286.21
CFO/CapEx	-24.76	-28.69	-11.75	-33.87	-39.87	-17.97	-18.74
Altman's Z-Score	- -	-1.38	11.06	0.16	9.91	18.44	15.79

Working Capital (USD)

MCP API Chat

	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	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
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)

MCP API Chat

	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	- -	- -	6,992	1,383	5,799	10,193	7,062
- Cash & Cash Equivalents	- -	387	1,610	262	501	211	221
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	104	147	136	122	121	84
Enterprise Value	- -	-284	5,529	418	4,721	9,091	5,870
Total Capital	- -	-232	-944	-2,678	-3,488	-4,237	-5,090
Total Debt/Capital (%)	- -	-44.77	-15.57	-5.08	-3.5	-2.86	-1.65
Total Debt / EV	- -	-0.37	0.03	0.33	0.03	0.01	0.01
EV/Sales	- -	- -	67.43	6.15	- -	- -	1,956.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	6,992	1,383	5,799	10,193	7,062
Diluted Enterprise Value	- -	-284	5,529	1,257	5,420	10,103	6,925
EV per Share	- -	- -	8.9	0.37	3.56	5.62	3.19
TTM Sales	20	- -	82	68	- -	- -	3
TTM EBITDA	-112	-215	-715	-716	-814	-765	-871
TTM Operating Income	-114	-218	-731	-738	-835	-786	-901
TTM Cash Flow to Firm	-95	-192	-564	-508	-598	-611	-581
TTM Free Cash Flow to Firm	-91	-185	-516	-493	-583	-577	-550

Multiples (USD)

MCP API Chat

	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	- -	- -	-13.55	-2.81	-9.95	-17.67	-12.84
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-284	5,529	418	4,721	9,091	5,870
Low Price	- -	- -	9.5	1.1	1.14	2.1	3.6
EV/Sales	- -	- -	67.43	6.15	- -	- -	1,956.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-8.52	-2.25	-3.65	-8.73	-13.4
Price/Earnings High	- -	- -	-14.62	-7.81	-8.02	-18.26	-24.27
Price/Earnings Low	- -	- -	-7.81	-0.73	-1.9	-4.54	-8.11
Price/Book Value	- -	- -	-6.41	-0.49	-1.61	-2.34	-1.36
Price/Book Value Average	- -	- -	-5.89	-1.38	-0.8	-1.5	-2.11
Price/Book Value High	- -	- -	-10.11	-4.78	-1.77	-3.13	-3.83
Price/Book Value Low	- -	- -	-5.41	-0.45	-0.42	-0.78	-1.28
Price/Tangible Book Value	- -	- -	4.34	1.19	4.24	8.1	4.64
Price/Tangible Book Value Average	- -	- -	3.99	3.32	2.12	5.19	7.18
Price/Tangible Book Value High	- -	- -	6.85	11.55	4.67	10.86	13
Price/Tangible Book Value Low	- -	- -	3.66	1.08	1.11	2.7	4.35
Price/Sales	- -	- -	85.27	20.34	- -	- -	2,353.92
Price/Sales Average	- -	- -	78.43	56.98	- -	- -	3,645.41
Price/Sales High	- -	- -	134.58	198.01	- -	- -	6,602.01
Price/Sales Low	- -	- -	71.95	18.49	- -	- -	2,206.8
Price/Cash Flow	- -	- -	-12.4	-2.72	-9.7	-16.68	-12.15
Price/Cash Flow Average	- -	- -	-11.4	-7.63	-4.86	-10.69	-18.82
Price/Cash Flow High	- -	- -	-19.57	-26.5	-10.67	-22.35	-34.09
Price/Cash Flow Low	- -	- -	-10.46	-2.48	-2.53	-5.56	-11.39
Price/Free Cash Flow Average	- -	- -	-12.46	-7.86	-4.98	-11.31	-19.88
Price/Free Cash Flow High	- -	- -	-21.39	-27.31	-10.95	-23.67	-36.01
Price/Free Cash Flow Low	- -	- -	-11.43	-2.55	-2.59	-5.89	-12.04
EV/Sales Average	- -	- -	60.59	55.13	- -	- -	3,599.75
EV/Sales High	- -	- -	116.74	196.16	- -	- -	6,556.34
EV/Sales Low	- -	- -	54.1	16.64	- -	- -	2,161.13
EV/EBITDA Average	- -	1.32	-6.95	-5.24	-3.1	-8.42	-12.4
EV/EBITDA High	- -	1.32	-13.39	-18.63	-7.38	-17.73	-22.58
EV/EBITDA Low	- -	1.32	-6.2	-1.58	-1.39	-4.32	-7.44
EV/EBIT Average	- -	1.3	-6.8	-5.08	-3.02	-8.19	-11.99
EV/EBIT High	- -	1.3	-13.09	-18.07	-7.19	-17.26	-21.83
EV/EBIT Low	- -	1.3	-6.07	-1.53	-1.36	-4.21	-7.2
Last Price	- -	- -	11.26	1.21	4.37	6.3	3.84
High Price	- -	- -	17.77	11.78	4.81	8.44	10.77
Enterprise Value Average	- -	-284	4,968	3,749	2,525	6,439	10,799
Enterprise Value High	- -	-284	9,572	13,339	6,004	13,566	19,669
Enterprise Value Low	- -	-284	4,436	1,131	1,134	3,308	6,483

Shares Outstanding	- -	1,123	1,123	1,166	1,529	1,733	1,943
Diluted Weighted Avg Shares	1,124	1,124	621	1,143	1,327	1,618	1,839
Basic Weighted Avg Shares	1,124	1,124	621	1,143	1,327	1,618	1,839
Revenue per Share	0.02	- -	0.13	0.06	- -	- -	- -
EBITDA per Share	-0.1	-0.19	-1.15	-0.63	-0.61	-0.47	-0.47
Operating Income per Share	-0.1	-0.19	-1.18	-0.65	-0.63	-0.49	-0.49
Basic EPS, GAAP	-0.08	-0.19	-1.22	-1.51	-0.6	-0.46	-0.44
Basic EPS from Cont Ops	-0.08	-0.19	-1.22	-1.51	-0.6	-0.46	-0.44
Diluted EPS, GAAP	-0.08	-0.19	-1.22	-1.51	-0.6	-0.46	-0.44
Diluted EPS from Cont Ops	-0.08	-0.19	-1.22	-1.51	-0.6	-0.46	-0.44
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.08	-0.17	-0.91	-0.44	-0.45	-0.38	-0.32
Free Cash Flow per Basic Share	-0.09	-0.18	-0.99	-0.46	-0.46	-0.4	-0.33
Cash & Equivalents per Share	- -	0.34	2.59	0.96	0.9	0.76	0.69
Book Value per Share	- -	-0.3	-1.76	-2.46	-2.72	-2.69	-2.81
Tangible Book Value per Share	- -	-0.32	2.59	1.02	1.03	0.78	0.83

Aurora Innovation, 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)