AVITA Medical, Inc. Financial Ratios — AVHHL Stock

Profitability (AUD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-18.18	-59.96	-80.74	-65.73	-129.22	-139.1	-195.41	-142.35	-144.31	-90.16	-28.27	-26.61	-52.89	-230.96	- -
Return on Assets (%)	-14.47	-52.4	-64.97	-51.93	-98.58	-109.6	-143.63	-111.71	-117.6	-77.66	-25.57	-23.83	-33.71	-64.64	-71.4
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	70.84	71.58	75.97	75	72.54	59.92	48.6	41.23	76.78	79.16	79.65	82.45	84.48	85.85	82.13
EBITDA Margin (%)	-160.6	-209.69	-335.99	-269.39	-290.53	-1,125.77	-1,414.67	-1,478.04	-461.44	-295.97	-88.34	-78.26	-83.81	-86.33	-56.12
Operating Margin (%)	-160.6	-209.69	-335.99	-269.39	-290.53	-1,134.12	-1,430.17	-1,489.88	-466.35	-299.23	-90.79	-79.91	-85.07	-88.08	-59.4
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-60.28	-231.47	-292.04	-248.18	-282.21	-1,122.13	-1,393.34	-1,486.44	-460.78	-294.65	-90.81	-77.36	-70.43	-96.17	-67.83
Profit Margin (%)	-57.58	-226.42	-287.49	-191.84	-258.44	-776.24	-1,277.05	-1,370.83	-458.57	-294.68	-90.94	-77.47	-70.56	-96.26	-67.85
Net Income to Common Margin (%)	-57.58	-226.42	-287.49	-191.84	-258.44	-776.24	-1,277.05	-1,370.83	-458.57	-294.68	-90.94	-77.47	-70.56	-96.26	-67.85
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-18.18	-59.96	-80.74	-65.73	-129.22	-139.1	-195.41	-142.35	-144.31	-90.16	-28.27	-26.61	-52.89	-230.96	- -

Credit (AUD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	1	42	46	46
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	44
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	- -	42	45	2
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	-0.05	-0.03	-0.03	-1.01	-0.83	-1.15
Net Debt/EBITDA	2.53	1.17	1.12	0.5	0.03	0.37	0.3	0.79	0.8	1.74	4.29	0.67	-0.42	-0.51	-0.81
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	-0.04	-0.03	-0.03	-0.99	-0.81	-1.08
Net Debt/EBIT	2.53	1.17	1.12	0.5	0.03	0.37	0.29	0.79	0.79	1.73	4.17	0.66	-0.41	-0.5	-0.77
EBITDA to Interest Expense	-415.31	-104,914.7	-103,936.12	-281.52	-614,626.1	-537,155.14	-999.81	-653.86	-935.52	-1,279.21	-1,173.86	-1,683.56	-36.77	-10.35	-8.03
EBITDA-CapEx/Interest Expense	-422.23	-106,043.52	-104,854.76	-284.46	-617,598.64	-539,454.61	-1,033.73	-671.24	-980.96	-1,304.88	-1,227.23	-1,716.38	-38.03	-12.09	-8.25
EBIT to Interest Expense	-415.31	-104,914.7	-103,936.12	-281.52	-614,626.1	-541,141.99	-1,010.76	-659.1	-945.48	-1,293.3	-1,206.36	-1,719.06	-37.32	-10.56	-8.5
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	5	5
Common Equity/Total Assets	91.79	79.9	80.99	75.57	77.47	79.65	66.8	82.55	80.79	87.8	92.15	86.24	43.94	5.64	-29.53
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	0.71	- -	2.65	0.76	0.36	84.63	1,002.11	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.7	- -	2.58	0.75	0.36	45.39	89.31	7.26
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	0.58	- -	2.32	0.7	0.31	37.19	56.56	3.79
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	0.71	- -	2.65	0.76	1.08	86.45	1,022.12	-276.56
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.7	- -	2.58	0.75	1.07	46.37	91.09	156.64
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	0.58	- -	2.32	0.7	0.93	37.99	57.69	81.66
Net Debt to Equity	-78.93	-96.22	-101.55	-66.01	-5.87	-60.88	-74.01	-78.03	-96.84	-101.71	-95.76	-21.43	36.07	626.69	-196.64
Net Debt/Capital (%)	-374.66	-2,545.15	6,572.31	-194.25	-6.24	-155.63	-284.71	-344.11	-3,065.96	-10,845.21	-1,913.7	-26.91	25.52	77.39	170.93
EBITDA	-5	-7	-9	-7	-6	-8	-10	-14	-25	-42	-26	-27	-42	-55	-40
EBITDA-CapEx	-5	-7	-9	-7	-6	-8	-10	-14	-26	-43	-27	-27	-43	-65	-41
Operating Income (Loss)	-5	-7	-9	-7	-6	-8	-10	-14	-26	-43	-27	-28	-43	-57	-43

Liquidity (AUD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	8.86	3.82	4.33	2.04	0.2	2.79	1.49	3.82	4.5	9.55	14.99	7.42	6.75	1.78	0.29
Current Ratio	10.33	4.9	5.21	4.02	4.33	4.86	2.86	5.74	5.38	10.17	16.42	8.18	7.88	2.83	0.57
Quick Ratio	9.77	4.5	4.82	3.47	1.43	3.95	2.3	5.22	4.93	9.88	16.05	7.88	7.35	2.37	0.44
CFO/Avg Current Liab	-2.28	-2.28	-3.26	-3.53	-4.89	-5.28	-4.03	-5.39	-5.25	-3.73	-3.43	-2.11	-3.18	-2.93	-0.75
Common Equity/Total Assets	91.79	79.9	80.99	75.57	77.47	79.65	66.8	82.55	80.79	87.8	92.15	86.24	43.94	5.64	-29.53
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	0.71	- -	2.65	0.76	0.36	84.63	1,002.11	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.7	- -	2.58	0.75	0.36	45.39	89.31	7.26
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	0.58	- -	2.32	0.7	0.31	37.19	56.56	3.79
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	0.71	- -	2.65	0.76	1.08	86.45	1,022.12	-276.56
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.7	- -	2.58	0.75	1.07	46.37	91.09	156.64
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	0.58	- -	2.32	0.7	0.93	37.99	57.69	81.66
CFO/Total Liabilities	-190.52	-193.7	-323.79	-411.78	-681.24	-453.53	-336.1	-439.14	-388.73	-226.09	-263.06	-141.16	-60.74	-65.07	-42.71
CFO/CapEx	-32.79	-55.12	-95.02	-97.37	-216.18	-164.4	-19.78	-35.51	-15.69	-26.86	-22.06	-36.36	-26.27	-5.24	-28.26
Altman's Z-Score	3.9	-2.75	-1.41	-9.97	-11.26	-0.03	-14.93	3.31	92.47	-3.09	2.8	-3.36	-2.65	-6.98	-13

Working Capital (AUD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	7.58	4.4	3.04	4.3	4.36	0.75	0.84	6.05	6.93	8.2	10.55	9.86	8.97	6.61	6.86
Days Sales Outstanding	48.13	82.94	119.87	84.79	83.67	489.87	432.2	60.32	52.65	44.52	34.61	37.02	40.69	55.25	53.19
Inventory Turnover	1.46	1.38	0.86	0.88	0.97	0.41	0.39	0.66	1.6	3.18	4.29	3.2	2.02	1.41	1.8
Days Inventory Outstanding	250.86	264.47	421.99	413.65	375.66	900.41	933.39	550.28	228.46	114.61	85.04	113.95	181.12	258.18	202.48
Accounts Payable Turnover	1.93	1.17	0.61	1.03	0.49	0.89	0.14	1.24	1.1	1.07	1.74	2.13	3.31	2.13	1.63
Accounts Payable Turnover Days	189.15	311.44	602.86	353.1	744.23	411.34	2,690.64	293.24	331.74	339.82	210.2	171.39	110.22	170.97	223.57
Cash Conversion Cycle	109.83	35.97	-61	145.34	-284.9	978.94	-1,325.05	317.36	-50.63	-180.7	-90.55	-20.41	111.58	142.45	32.11
Inventory to Cash Days	-202.73	-181.53	-302.12	-328.86	-292	-410.54	-501.2	-489.96	-175.8	-70.09	-50.43	-76.93	-140.43	-202.93	-149.29
Inventories	1	1	1	1	- -	1	1	1	1	1	2	2	6	7	7
Raw Materials	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	4	2	2
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	4	5
Other Inventory	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (AUD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	31	40	41	35	33	50	45	69	850	12	76	1	98	109	33
- Cash & Cash Equivalents	14	8	10	3	- -	3	3	11	20	74	111	18	22	14	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	1	42	46	46
Enterprise Value	17	32	32	31	33	46	42	58	830	-59	-33	-78	51	119	61
Total Capital	17	9	10	5	3	5	4	14	21	74	117	86	91	50	29
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.7	- -	2.58	0.75	1.07	46.37	91.09	156.64
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.03	-0.03	-0.01	0.83	0.39	0.76
EV/Sales	5.2	9.2	12.36	12.46	15.79	62.03	61.23	62.69	151.62	- -	8.14	- -	1.03	1.85	0.84
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	16	42	40	36	29	48	49	51	575	59	348	4	484	535	149
Diluted Enterprise Value	2	33	30	33	29	45	46	40	555	-13	238	-13	504	567	185
EV per Share	1.31	2.34	1.72	1.71	1.38	1.56	1.2	0.91	8.87	- -	2.1	- -	2	4.52	1.98
TTM Sales	3	3	3	3	2	1	1	1	5	14	29	34	50	64	72
TTM EBITDA	-5	-7	-9	-7	-6	-8	-10	-14	-25	-42	-26	-27	-42	-55	-40
TTM Operating Income	-5	-7	-9	-7	-6	-8	-10	-14	-26	-43	-27	-28	-43	-57	-43
TTM Cash Flow to Firm	-3	-4	-7	-7	-6	-6	-7	-13	-19	-23	-26	-19	-37	-44	-26
TTM Free Cash Flow to Firm	-3	-4	-7	-7	-6	-6	-6	-13	-18	-22	-25	-19	-35	-34	-25

Multiples (AUD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-5.6	-9.95	-5.56	-5.3	-4.54	-8.14	-7.84	-4.02	-31.93	-2.69	-14.06	-0.21	-13.22	-13.51	-4.94
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	17	32	32	31	33	46	42	58	830	-59	-33	-78	51	119	61
Low Price	1.62	1.53	1.37	1.2	0.82	1.22	1.28	0.05	0.98	0.39	0.77	- -	0.03	2.11	0.84
EV/Sales	5.2	9.2	12.36	12.46	15.79	62.03	61.23	62.69	151.62	- -	8.14	- -	1.03	1.85	0.84
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-7.98	-5.19	-5.88	-8.72	-6.41	-9.68	-8.37	-4.68	-9.47	-25.95	-20.05	-8.22	-12.93	-7.01	-5.75
Price/Earnings High	-10.73	-9.17	-8.82	-11.74	-8.44	-14.49	-12.49	-6.24	-27.62	-42.42	-59.59	-26.43	-21.9	-11.14	-12.41
Price/Earnings Low	-5.75	-2.77	-3.29	-4.75	-3.13	-6.02	-5.53	-0.19	-2.47	-0.95	-3.29	-0.01	-0.11	-4.41	-2.41
Price/Book Value	1.8	4.57	4.34	6.71	10.35	9.78	11.52	4.95	40.81	0.17	0.66	0.01	2	24.23	-1.96
Price/Book Value Average	1.74	4.42	4.74	7.8	12.48	11.46	17.43	5.83	16.87	3.19	1.01	0.52	1.89	19.63	-3.68
Price/Book Value High	2.34	7.82	7.1	10.5	16.45	17.16	26	7.77	49.16	5.21	3.01	1.68	3.2	31.17	-7.95
Price/Book Value Low	1.25	2.36	2.65	4.25	6.1	7.13	11.52	0.24	4.39	0.12	0.17	- -	0.02	12.34	-1.54
Price/Tangible Book Value	2.15	4.61	4.34	6.71	10.35	9.78	11.52	4.95	41.25	0.17	0.66	0.01	2.02	-101.78	-1.46
Price/Tangible Book Value Average	2.08	4.46	4.74	7.8	12.48	11.46	17.43	5.83	17.05	3.2	1.02	0.52	1.91	-82.48	-2.75
Price/Tangible Book Value High	2.79	7.88	7.1	10.5	16.45	17.16	26	7.77	49.7	5.24	3.02	1.69	3.23	-130.95	-5.94
Price/Tangible Book Value Low	1.5	2.38	2.65	4.25	6.1	7.13	11.52	0.24	4.44	0.12	0.17	- -	0.02	-51.85	-1.15
Price/Sales	4.76	12.14	15.52	14.39	13.74	64.12	70.63	54.48	105.12	4.13	11.9	0.11	9.64	8.33	2.08
Price/Sales Average	4.6	11.75	16.92	16.74	16.56	75.13	106.91	64.22	43.45	76.47	18.24	6.37	9.13	6.75	3.9
Price/Sales High	6.18	20.77	25.36	22.51	21.83	112.48	159.45	85.58	126.64	125.02	54.19	20.48	15.45	10.72	8.42
Price/Sales Low	3.31	6.27	9.47	9.11	8.09	46.72	70.63	2.63	11.31	2.8	2.99	0.01	0.08	4.24	1.63
Price/Cash Flow	-5.42	-9.77	-5.5	-5.25	-4.52	-8.09	-7.44	-3.91	-29.89	-2.59	-13.43	-0.2	-12.72	-10.94	-4.77
Price/Cash Flow Average	-5.24	-9.45	-6	-6.11	-5.45	-9.48	-11.26	-4.6	-12.35	-47.95	-20.58	-11.48	-12.04	-8.86	-8.96
Price/Cash Flow High	-7.04	-16.7	-8.99	-8.21	-7.18	-14.2	-16.8	-6.13	-36.01	-78.39	-61.16	-36.92	-20.39	-14.07	-19.33
Price/Cash Flow Low	-3.77	-5.04	-3.35	-3.32	-2.66	-5.9	-7.44	-0.19	-3.22	-1.75	-3.38	-0.01	-0.1	-5.57	-3.75
Price/Free Cash Flow Average	-5.41	-9.62	-6.06	-6.17	-5.48	-9.54	-11.86	-4.74	-13.2	-49.8	-21.56	-11.8	-12.51	-10.95	-9.29
Price/Free Cash Flow High	-7.27	-17.01	-9.08	-8.3	-7.22	-14.28	-17.69	-6.31	-38.46	-81.42	-64.06	-37.97	-21.19	-17.39	-20.04
Price/Free Cash Flow Low	-3.89	-5.14	-3.39	-3.36	-2.68	-5.93	-7.84	-0.19	-3.43	-1.82	-3.54	-0.01	-0.1	-6.88	-3.89
EV/Sales Average	4.9	8.83	13.82	14.71	19.05	74.24	94.84	75.97	60.5	11.15	0.25	0.78	2.26	1.87	1.36
EV/Sales High	7.99	17.49	22.59	20.26	25.13	113.22	143.52	105.1	183.4	21.42	8.14	3.63	3.54	2.68	2.35
EV/Sales Low	2.39	3.57	6.07	7.39	9.26	44.6	61.23	- -	13.02	- -	- -	- -	0.42	1.36	0.86
EV/EBITDA Average	-3.05	-4.21	-4.11	-5.46	-6.56	-6.59	-6.7	-5.14	-13.11	-3.77	-0.28	-1	-2.69	-2.17	-2.42
EV/EBITDA High	-4.97	-8.34	-6.72	-7.52	-8.65	-10.06	-10.14	-7.11	-39.75	-7.24	-9.21	-4.64	-4.22	-3.1	-4.18
EV/EBITDA Low	-1.49	-1.7	-1.81	-2.74	-3.19	-3.96	-4.33	0.54	-2.82	1.5	3.51	0.64	-0.5	-1.58	-1.53
EV/EBIT Average	-3.05	-4.21	-4.11	-5.46	-6.56	-6.55	-6.63	-5.1	-12.97	-3.73	-0.27	-0.98	-2.65	-2.13	-2.28
EV/EBIT High	-4.97	-8.34	-6.72	-7.52	-8.65	-9.98	-10.03	-7.05	-39.33	-7.16	-8.97	-4.54	-4.16	-3.04	-3.95
EV/EBIT Low	-1.49	-1.7	-1.81	-2.74	-3.19	-3.93	-4.28	0.54	-2.79	1.48	3.42	0.63	-0.49	-1.55	-1.45
Last Price	2.33	2.96	2.25	1.89	1.39	1.68	1.28	1.08	9.09	0.58	3.07	0.03	3.82	4.14	1.07
High Price	3.03	5.07	3.67	2.96	2.21	2.94	2.89	1.7	10.95	17.58	13.97	5.64	6.12	5.32	4.33
Enterprise Value Average	16	30	35	37	40	56	66	71	331	159	7	27	113	120	97
Enterprise Value High	27	60	58	51	53	85	99	98	1,004	306	238	125	177	172	168
Enterprise Value Low	8	12	16	19	20	33	42	-7	71	-63	-91	-17	21	87	61

Shares Outstanding	13	13	18	18	24	30	35	64	94	21	25	25	26	26	31
Diluted Weighted Avg Shares	7	14	18	19	21	29	38	47	63	101	113	125	127	129	139
Basic Weighted Avg Shares	7	14	18	19	21	29	38	47	63	101	113	125	127	129	139
Revenue per Share	0.49	0.24	0.14	0.13	0.1	0.03	0.02	0.02	0.09	0.14	0.26	0.28	0.4	0.5	0.51
EBITDA per Share	-0.79	-0.51	-0.49	-0.35	-0.29	-0.29	-0.26	-0.29	-0.4	-0.42	-0.23	-0.22	-0.33	-0.43	-0.29
Operating Income per Share	-0.79	-0.51	-0.49	-0.35	-0.29	-0.3	-0.26	-0.3	-0.4	-0.42	-0.23	-0.22	-0.34	-0.44	-0.31
Basic EPS, GAAP	-0.28	-0.55	-0.42	-0.25	-0.26	-0.2	-0.23	-0.27	-0.4	-0.41	-0.23	-0.21	-0.28	-0.48	-0.35
Basic EPS from Cont Ops	-0.28	-0.56	-0.42	-0.25	-0.26	-0.27	-0.23	-0.27	-0.4	-0.41	-0.23	-0.21	-0.28	-0.48	-0.35
Diluted EPS, GAAP	-0.28	-0.55	-0.42	-0.25	-0.26	-0.2	-0.23	-0.27	-0.4	-0.41	-0.23	-0.21	-0.28	-0.48	-0.35
Diluted EPS from Cont Ops	-0.28	-0.56	-0.42	-0.25	-0.26	-0.27	-0.23	-0.27	-0.4	-0.41	-0.23	-0.21	-0.28	-0.48	-0.35
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.43	-0.3	-0.41	-0.36	-0.31	-0.21	-0.17	-0.28	-0.3	-0.22	-0.23	-0.15	-0.3	-0.38	-0.22
Free Cash Flow per Basic Share	-0.44	-0.31	-0.41	-0.36	-0.31	-0.21	-0.18	-0.28	-0.32	-0.23	-0.24	-0.16	-0.31	-0.45	-0.23
Cash & Equivalents per Share	1.03	0.62	0.53	0.19	0.01	0.12	0.08	0.17	0.22	3.43	4.45	3.15	3.47	1.36	0.59
Book Value per Share	1.29	0.65	0.52	0.28	0.13	0.17	0.11	0.22	0.22	3.37	4.65	3.36	1.91	0.17	-0.54
Tangible Book Value per Share	1.08	0.64	0.52	0.28	0.13	0.17	0.11	0.22	0.22	3.36	4.63	3.34	1.89	-0.04	-0.73

AVITA Medical, Inc.

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Per Share Data Items (AUD)