indie Semiconductor, Inc.

8.51

BRL

-0.49

(-5.44%)

-3.95EPS

4.77BMarket Cap

Nov 05Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-13.87	-31	-30.69	-36.88
Return on Assets (%)	- -	-34.91	-8.09	-16.54	-15.07	-16.06
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	42.32	40.71	45.4	40.13	41.68	39.85
EBITDA Margin (%)	-73.37	-142.17	-92.39	-45.18	-58.62	-50.89
Operating Margin (%)	-85.1	-154.49	-107.52	-60.68	-76.49	-66.77
Incremental Operating Margin (%)	- -	- -	- -	- -	467.47	2,893.12
Pretax Margin (%)	-434.92	-245.67	-48.58	-59.76	-67.43	-70.71
Profit Margin (%)	-431.22	-181.86	-39.17	-52.71	-61.2	-65.81
Net Income to Common Margin (%)	-431.22	-181.86	-39.17	-52.71	-61.2	-65.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-13.87	-31	-30.69	-36.88

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	21	8	183	174	399	370
ST Debt	8	2	18	7	15	17
LT Debt	12	6	166	168	383	353
Total Debt/EBITDA	-1.26	-0.11	-1.79	-1.73	-3.14	-3.34
Net Debt/EBITDA	-0.13	3.07	1.47	-0.09	-0.84	-1.88
Total Debt/EBIT	-1.08	-0.11	-1.54	-1.29	-2.34	-2.4
Net Debt/EBIT	-0.11	2.82	1.26	-0.07	-0.63	-1.35
EBITDA to Interest Expense	-7.56	-55.55	-73.59	-11.69	-13.94	-6.93
EBITDA-CapEx/Interest Expense	-7.92	-58.83	-79.03	-13.17	-15.7	-7.83
EBIT to Interest Expense	-8.77	-60.36	-85.64	-15.7	-18.19	-9.1
Interest Expense	2	1	1	9	9	16
Common Equity/Total Assets	-314.05	66.71	51.85	54.48	44.39	42.58
Long-Term Debt/Equity (%)	- -	1.92	52.75	35.13	86.08	91.89
Long-Term Debt/Capital (%)	-15.31	1.87	33.31	25.73	45.42	46.82
Long-Term Debt/Total Assets (%)	35.14	1.2	27.48	20.47	40.72	41.97
Total Debt/Equity (%)	-20.53	2.7	58.37	36.55	89.49	96.27
Total Debt/Capital (%)	-25.83	2.63	36.86	26.77	47.23	49.05
Total Debt/Total Assets (%)	59.31	1.68	30.41	21.29	42.34	43.97
Net Debt to Equity	-2.1	-72.36	-47.79	1.92	24.04	54.15
Net Debt/Capital (%)	-2.15	-261.8	-85.27	1.83	18.79	34.19
EBITDA	-17	-69	-102	-101	-127	-111
EBITDA-CapEx	-17	-73	-110	-114	-143	-125
Operating Income (Loss)	-19	-75	-119	-135	-166	-145

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.15	6.5	5.03	1.09	3.23	1.9
Current Ratio	0.25	7.36	5.85	1.96	4.82	3.73
Quick Ratio	0.2	6.91	5.44	1.55	3.84	2.65
CFO/Avg Current Liab	- -	-0.72	-1.57	-1.03	-0.52	-0.71
Common Equity/Total Assets	-314.05	66.71	51.85	54.48	44.39	42.58
Long-Term Debt/Equity (%)	- -	1.92	52.75	35.13	86.08	91.89
Long-Term Debt/Capital (%)	-15.31	1.87	33.31	25.73	45.42	46.82
Long-Term Debt/Total Assets (%)	35.14	1.2	27.48	20.47	40.72	41.97
Total Debt/Equity (%)	-20.53	2.7	58.37	36.55	89.49	96.27
Total Debt/Capital (%)	-25.83	2.63	36.86	26.77	47.23	49.05
Total Debt/Total Assets (%)	59.31	1.68	30.41	21.29	42.34	43.97
CFO/Total Liabilities	-15.53	-31.47	-26.55	-30.54	-11.81	-12.51
CFO/CapEx	-27.52	-13.71	-10.14	-8.19	-3.65	-4
Altman's Z-Score	- -	- -	1.16	0.27	0.32	-0.97

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	4.9	5.5	4.96	3.75	3.97
Days Sales Outstanding	- -	74.47	66.35	73.63	97.37	91.92
Inventory Turnover	- -	4.79	5.42	5.76	3.04	2.65
Days Inventory Outstanding	- -	76.17	67.39	63.38	119.9	137.48
Accounts Payable Turnover	- -	6.98	6.59	9.42	6.13	5.16
Accounts Payable Turnover Days	- -	52.29	55.39	38.75	59.59	70.69
Cash Conversion Cycle	- -	98.35	78.35	98.26	157.68	158.71
Inventory to Cash Days	- -	-1.7	-1.03	10.26	-22.53	-45.56
Inventories	3	9	13	33	50	49
Raw Materials	- -	2	6	7	14	9
Work In Process	4	6	7	12	20	31
Finished Goods	1	2	2	16	16	8
Other Inventory	- -	- -	- -	- -	5	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	858	1,184	1,391	1,210
- Cash & Cash Equivalents	19	219	322	152	274	145
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	9	-21	2	31	28	26
+ Total Debt	21	8	183	174	399	370
Enterprise Value	- -	- -	721	1,238	1,543	1,460
Total Capital	-81	300	498	651	844	754
Total Debt/Capital (%)	-25.83	2.63	36.86	26.77	47.23	49.05
Total Debt / EV	- -	- -	0.25	0.14	0.26	0.25
EV/Sales	- -	- -	6.51	5.55	7.12	6.72
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	803	1,054	1,287	1,169
Diluted Enterprise Value	- -	- -	666	1,107	1,439	1,420
EV per Share	- -	- -	5.65	7.53	8.1	7.1
TTM Sales	23	48	111	223	217	217
TTM EBITDA	-17	-69	-102	-101	-127	-111
TTM Operating Income	-19	-75	-119	-135	-166	-145
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-9.52	-8.99	-17.24	-16.37
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	721	1,238	1,543	1,460
Low Price	- -	- -	6.72	7.21	7.14	5.89
EV/Sales	- -	- -	6.51	5.55	7.12	6.72
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	2.74	2.65	3.33	3.38
Price/Book Value Average	- -	- -	2.74	2.68	3.33	3.42
Price/Book Value High	- -	- -	2.74	2.72	3.4	3.87
Price/Book Value Low	- -	- -	2.74	2.65	3.26	3.38
Price/Tangible Book Value	- -	- -	7.58	-20.75	-24.22	-9.27
Price/Tangible Book Value Average	- -	- -	7.58	-20.98	-24.21	-9.38
Price/Tangible Book Value High	- -	- -	7.58	-21.22	-24.71	-10.6
Price/Tangible Book Value Low	- -	- -	7.58	-20.75	-23.69	-9.27
Price/Sales	- -	- -	7.25	4.72	5.94	5.38
Price/Sales Average	- -	- -	7.25	4.77	5.94	5.44
Price/Sales High	- -	- -	7.25	4.83	6.06	6.15
Price/Sales Low	- -	- -	7.25	4.72	5.81	5.38
Price/Cash Flow	- -	- -	-10.46	-10.09	-21.96	-20.47
Price/Cash Flow Average	- -	- -	-10.46	-10.21	-21.95	-20.71
Price/Cash Flow High	- -	- -	-10.46	-10.32	-22.4	-23.41
Price/Cash Flow Low	- -	- -	-10.46	-10.09	-21.48	-20.47
Price/Free Cash Flow Average	- -	- -	-9.52	-9.1	-17.23	-16.56
Price/Free Cash Flow High	- -	- -	-9.52	-9.2	-17.58	-18.73
Price/Free Cash Flow Low	- -	- -	-9.52	-8.99	-16.86	-16.37
EV/Sales Average	- -	- -	6.51	5.61	7.12	6.78
EV/Sales High	- -	- -	6.51	5.67	7.25	7.52
EV/Sales Low	- -	- -	6.51	5.55	6.98	6.72
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	6.72	7.21	7.3	5.89
High Price	- -	- -	6.72	7.37	7.45	6.73
Enterprise Value Average	- -	- -	721	1,251	1,542	1,474
Enterprise Value High	- -	- -	721	1,265	1,571	1,634
Enterprise Value Low	- -	- -	721	1,238	1,512	1,460

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	102	109	128	164	190	206
Diluted Weighted Avg Shares	102	71	119	146	176	199
Basic Weighted Avg Shares	102	71	119	146	176	199
Revenue per Share	0.22	0.69	0.93	1.53	1.23	1.09
EBITDA per Share	-0.16	-0.98	-0.86	-0.69	-0.72	-0.56
Operating Income per Share	-0.19	-1.06	-1	-0.93	-0.94	-0.73
Basic EPS, GAAP	-0.95	-1.25	-0.36	-0.8	-0.75	-0.72
Basic EPS from Cont Ops	-0.96	-1.68	-0.44	-0.88	-0.82	-0.76
Diluted EPS, GAAP	-0.95	-1.25	-0.36	-0.8	-0.75	-0.72
Diluted EPS from Cont Ops	-0.96	-1.68	-0.44	-0.88	-0.82	-0.76
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.21	-0.79	-0.64	-0.71	-0.33	-0.29
Free Cash Flow per Basic Share	-0.22	-0.85	-0.71	-0.8	-0.42	-0.36
Cash & Equivalents per Share	0.18	2.01	2.52	0.92	1.44	0.71
Book Value per Share	-1.08	2.87	2.45	2.71	2.19	1.74
Tangible Book Value per Share	-1.11	0.95	0.89	-0.35	-0.3	-0.64

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-13.87	-31	-30.69	-36.88
Return on Assets (%)	- -	-34.91	-8.09	-16.54	-15.07	-16.06
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	42.32	40.71	45.4	40.13	41.68	39.85
EBITDA Margin (%)	-73.37	-142.17	-92.39	-45.18	-58.62	-50.89
Operating Margin (%)	-85.1	-154.49	-107.52	-60.68	-76.49	-66.77
Incremental Operating Margin (%)	- -	- -	- -	- -	467.47	2,893.12
Pretax Margin (%)	-434.92	-245.67	-48.58	-59.76	-67.43	-70.71
Profit Margin (%)	-431.22	-181.86	-39.17	-52.71	-61.2	-65.81
Net Income to Common Margin (%)	-431.22	-181.86	-39.17	-52.71	-61.2	-65.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-13.87	-31	-30.69	-36.88

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	21	8	183	174	399	370
ST Debt	8	2	18	7	15	17
LT Debt	12	6	166	168	383	353
Total Debt/EBITDA	-1.26	-0.11	-1.79	-1.73	-3.14	-3.34
Net Debt/EBITDA	-0.13	3.07	1.47	-0.09	-0.84	-1.88
Total Debt/EBIT	-1.08	-0.11	-1.54	-1.29	-2.34	-2.4
Net Debt/EBIT	-0.11	2.82	1.26	-0.07	-0.63	-1.35
EBITDA to Interest Expense	-7.56	-55.55	-73.59	-11.69	-13.94	-6.93
EBITDA-CapEx/Interest Expense	-7.92	-58.83	-79.03	-13.17	-15.7	-7.83
EBIT to Interest Expense	-8.77	-60.36	-85.64	-15.7	-18.19	-9.1
Interest Expense	2	1	1	9	9	16
Common Equity/Total Assets	-314.05	66.71	51.85	54.48	44.39	42.58
Long-Term Debt/Equity (%)	- -	1.92	52.75	35.13	86.08	91.89
Long-Term Debt/Capital (%)	-15.31	1.87	33.31	25.73	45.42	46.82
Long-Term Debt/Total Assets (%)	35.14	1.2	27.48	20.47	40.72	41.97
Total Debt/Equity (%)	-20.53	2.7	58.37	36.55	89.49	96.27
Total Debt/Capital (%)	-25.83	2.63	36.86	26.77	47.23	49.05
Total Debt/Total Assets (%)	59.31	1.68	30.41	21.29	42.34	43.97
Net Debt to Equity	-2.1	-72.36	-47.79	1.92	24.04	54.15
Net Debt/Capital (%)	-2.15	-261.8	-85.27	1.83	18.79	34.19
EBITDA	-17	-69	-102	-101	-127	-111
EBITDA-CapEx	-17	-73	-110	-114	-143	-125
Operating Income (Loss)	-19	-75	-119	-135	-166	-145

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.15	6.5	5.03	1.09	3.23	1.9
Current Ratio	0.25	7.36	5.85	1.96	4.82	3.73
Quick Ratio	0.2	6.91	5.44	1.55	3.84	2.65
CFO/Avg Current Liab	- -	-0.72	-1.57	-1.03	-0.52	-0.71
Common Equity/Total Assets	-314.05	66.71	51.85	54.48	44.39	42.58
Long-Term Debt/Equity (%)	- -	1.92	52.75	35.13	86.08	91.89
Long-Term Debt/Capital (%)	-15.31	1.87	33.31	25.73	45.42	46.82
Long-Term Debt/Total Assets (%)	35.14	1.2	27.48	20.47	40.72	41.97
Total Debt/Equity (%)	-20.53	2.7	58.37	36.55	89.49	96.27
Total Debt/Capital (%)	-25.83	2.63	36.86	26.77	47.23	49.05
Total Debt/Total Assets (%)	59.31	1.68	30.41	21.29	42.34	43.97
CFO/Total Liabilities	-15.53	-31.47	-26.55	-30.54	-11.81	-12.51
CFO/CapEx	-27.52	-13.71	-10.14	-8.19	-3.65	-4
Altman's Z-Score	- -	- -	1.16	0.27	0.32	-0.97

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	4.9	5.5	4.96	3.75	3.97
Days Sales Outstanding	- -	74.47	66.35	73.63	97.37	91.92
Inventory Turnover	- -	4.79	5.42	5.76	3.04	2.65
Days Inventory Outstanding	- -	76.17	67.39	63.38	119.9	137.48
Accounts Payable Turnover	- -	6.98	6.59	9.42	6.13	5.16
Accounts Payable Turnover Days	- -	52.29	55.39	38.75	59.59	70.69
Cash Conversion Cycle	- -	98.35	78.35	98.26	157.68	158.71
Inventory to Cash Days	- -	-1.7	-1.03	10.26	-22.53	-45.56
Inventories	3	9	13	33	50	49
Raw Materials	- -	2	6	7	14	9
Work In Process	4	6	7	12	20	31
Finished Goods	1	2	2	16	16	8
Other Inventory	- -	- -	- -	- -	5	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	858	1,184	1,391	1,210
- Cash & Cash Equivalents	19	219	322	152	274	145
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	9	-21	2	31	28	26
+ Total Debt	21	8	183	174	399	370
Enterprise Value	- -	- -	721	1,238	1,543	1,460
Total Capital	-81	300	498	651	844	754
Total Debt/Capital (%)	-25.83	2.63	36.86	26.77	47.23	49.05
Total Debt / EV	- -	- -	0.25	0.14	0.26	0.25
EV/Sales	- -	- -	6.51	5.55	7.12	6.72
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	803	1,054	1,287	1,169
Diluted Enterprise Value	- -	- -	666	1,107	1,439	1,420
EV per Share	- -	- -	5.65	7.53	8.1	7.1
TTM Sales	23	48	111	223	217	217
TTM EBITDA	-17	-69	-102	-101	-127	-111
TTM Operating Income	-19	-75	-119	-135	-166	-145
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-9.52	-8.99	-17.24	-16.37
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	721	1,238	1,543	1,460
Low Price	- -	- -	6.72	7.21	7.14	5.89
EV/Sales	- -	- -	6.51	5.55	7.12	6.72
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	2.74	2.65	3.33	3.38
Price/Book Value Average	- -	- -	2.74	2.68	3.33	3.42
Price/Book Value High	- -	- -	2.74	2.72	3.4	3.87
Price/Book Value Low	- -	- -	2.74	2.65	3.26	3.38
Price/Tangible Book Value	- -	- -	7.58	-20.75	-24.22	-9.27
Price/Tangible Book Value Average	- -	- -	7.58	-20.98	-24.21	-9.38
Price/Tangible Book Value High	- -	- -	7.58	-21.22	-24.71	-10.6
Price/Tangible Book Value Low	- -	- -	7.58	-20.75	-23.69	-9.27
Price/Sales	- -	- -	7.25	4.72	5.94	5.38
Price/Sales Average	- -	- -	7.25	4.77	5.94	5.44
Price/Sales High	- -	- -	7.25	4.83	6.06	6.15
Price/Sales Low	- -	- -	7.25	4.72	5.81	5.38
Price/Cash Flow	- -	- -	-10.46	-10.09	-21.96	-20.47
Price/Cash Flow Average	- -	- -	-10.46	-10.21	-21.95	-20.71
Price/Cash Flow High	- -	- -	-10.46	-10.32	-22.4	-23.41
Price/Cash Flow Low	- -	- -	-10.46	-10.09	-21.48	-20.47
Price/Free Cash Flow Average	- -	- -	-9.52	-9.1	-17.23	-16.56
Price/Free Cash Flow High	- -	- -	-9.52	-9.2	-17.58	-18.73
Price/Free Cash Flow Low	- -	- -	-9.52	-8.99	-16.86	-16.37
EV/Sales Average	- -	- -	6.51	5.61	7.12	6.78
EV/Sales High	- -	- -	6.51	5.67	7.25	7.52
EV/Sales Low	- -	- -	6.51	5.55	6.98	6.72
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	6.72	7.21	7.3	5.89
High Price	- -	- -	6.72	7.37	7.45	6.73
Enterprise Value Average	- -	- -	721	1,251	1,542	1,474
Enterprise Value High	- -	- -	721	1,265	1,571	1,634
Enterprise Value Low	- -	- -	721	1,238	1,512	1,460

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	102	109	128	164	190	206
Diluted Weighted Avg Shares	102	71	119	146	176	199
Basic Weighted Avg Shares	102	71	119	146	176	199
Revenue per Share	0.22	0.69	0.93	1.53	1.23	1.09
EBITDA per Share	-0.16	-0.98	-0.86	-0.69	-0.72	-0.56
Operating Income per Share	-0.19	-1.06	-1	-0.93	-0.94	-0.73
Basic EPS, GAAP	-0.95	-1.25	-0.36	-0.8	-0.75	-0.72
Basic EPS from Cont Ops	-0.96	-1.68	-0.44	-0.88	-0.82	-0.76
Diluted EPS, GAAP	-0.95	-1.25	-0.36	-0.8	-0.75	-0.72
Diluted EPS from Cont Ops	-0.96	-1.68	-0.44	-0.88	-0.82	-0.76
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.21	-0.79	-0.64	-0.71	-0.33	-0.29
Free Cash Flow per Basic Share	-0.22	-0.85	-0.71	-0.8	-0.42	-0.36
Cash & Equivalents per Share	0.18	2.01	2.52	0.92	1.44	0.71
Book Value per Share	-1.08	2.87	2.45	2.71	2.19	1.74
Tangible Book Value per Share	-1.11	0.95	0.89	-0.35	-0.3	-0.64