Procore Technologies, Inc. Financial Ratios — P2CO34 Stock

Profitability (USD)

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	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 (%)	- -	- -	- -	- -	- -	-24.88	-16.7	-8.67	-7.9
Return on Assets (%)	- -	- -	-21.35	-14.52	-21.12	-16.73	-10.44	-5.3	-4.64
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	77.41	79.93	81.62	82.1	80.9	79.39	81.64	82.15	79.52
EBITDA Margin (%)	-44.23	-25.1	-23.42	-8.13	-48.47	-31.58	-15.16	-4.05	-1.04
Operating Margin (%)	-49.11	-29.53	-28.57	-14.62	-55.54	-40.33	-22.7	-11.85	-9.4
Incremental Operating Margin (%)	- -	0.11	- -	21.69	- -	- -	32.54	39.29	7.07
Pretax Margin (%)	-49.27	-30.27	-28.71	-24.27	-56.12	-39.78	-19.83	-9.05	-7.11
Profit Margin (%)	-49.48	-30.4	-28.74	-24.02	-51.51	-39.84	-19.97	-9.2	-7.62
Net Income to Common Margin (%)	-49.48	-30.4	-28.74	-24.02	-51.51	-39.84	-19.97	-9.2	-7.62
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	-24.88	-16.7	-8.67	-7.9

Credit (USD)

Credit Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	73	84	95	89	84	82	74	72
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	73	84	95	89	84	82	74	72
Total Debt/EBITDA	- -	-1.56	-1.23	-2.93	-0.36	-0.37	-0.57	-1.59	-5.26
Net Debt/EBITDA	- -	2.03	1.75	11.68	2.35	1.3	2.48	9.38	34.92
Total Debt/EBIT	- -	-1.33	-1.01	-1.63	-0.31	-0.29	-0.38	-0.54	-0.58
Net Debt/EBIT	- -	1.72	1.43	6.49	2.05	1.02	1.66	3.21	3.87
EBITDA to Interest Expense	-316.21	-33.56	-72.84	-13.83	-107.2	-106.52	-73.6	-24.58	-11.94
EBITDA-CapEx/Interest Expense	-349.17	-43.42	-86.88	-16.89	-112.51	-113.91	-78.88	-34.66	-27.64
EBIT to Interest Expense	-351.13	-39.49	-88.84	-24.87	-122.82	-136.04	-110.21	-71.84	-107.84
Interest Expense	- -	1	1	2	2	2	2	2	1
Common Equity/Total Assets	- -	-72.61	-50.38	-33.15	70.34	64.17	61.03	61.31	56.37
Long-Term Debt/Equity (%)	- -	- -	- -	- -	7.48	7.49	7.05	5.75	5.74
Long-Term Debt/Capital (%)	- -	-57.76	-49.18	-53.98	6.96	6.97	6.59	5.44	5.43
Long-Term Debt/Total Assets (%)	- -	26.59	16.61	11.62	5.26	4.81	4.3	3.52	3.23
Total Debt/Equity (%)	- -	-36.61	-32.97	-35.06	7.48	7.49	7.05	5.75	5.74
Total Debt/Capital (%)	- -	-57.76	-49.18	-53.98	6.96	6.97	6.59	5.44	5.43
Total Debt/Total Assets (%)	- -	26.59	16.61	11.62	5.26	4.81	4.3	3.52	3.23
Net Debt to Equity	- -	47.5	46.68	139.62	-49.28	-26.57	-30.96	-33.98	-38.08
Net Debt/Capital (%)	- -	42.84	41.05	68.25	-84.69	-32.83	-40.69	-47.34	-56.29
EBITDA	-50	-47	-68	-33	-250	-227	-144	-47	-14
EBITDA-CapEx	-55	-61	-81	-40	-262	-243	-154	-66	-32
Operating Income (Loss)	-55	-55	-83	-59	-286	-290	-216	-136	-124

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.65	0.53	1.45	1.45	1.1	1.06	1.07	0.87
Current Ratio	- -	1.03	0.89	1.86	1.86	1.5	1.49	1.51	1.32
Quick Ratio	- -	0.9	0.79	1.75	1.73	1.37	1.38	1.4	1.19
CFO/Avg Current Liab	- -	- -	-0.04	0.09	0.11	0.03	0.16	0.29	0.37
Common Equity/Total Assets	- -	-72.61	-50.38	-33.15	70.34	64.17	61.03	61.31	56.37
Long-Term Debt/Equity (%)	- -	- -	- -	- -	7.48	7.49	7.05	5.75	5.74
Long-Term Debt/Capital (%)	- -	-57.76	-49.18	-53.98	6.96	6.97	6.59	5.44	5.43
Long-Term Debt/Total Assets (%)	- -	26.59	16.61	11.62	5.26	4.81	4.3	3.52	3.23
Total Debt/Equity (%)	- -	-36.61	-32.97	-35.06	7.48	7.49	7.05	5.75	5.74
Total Debt/Capital (%)	- -	-57.76	-49.18	-53.98	6.96	6.97	6.59	5.44	5.43
Total Debt/Total Assets (%)	- -	26.59	16.61	11.62	5.26	4.81	4.3	3.52	3.23
CFO/Total Liabilities	- -	-4.45	-0.92	2	7.33	2.02	12.47	24.13	30.74
CFO/CapEx	-4.77	-1.54	-0.54	3.03	2.97	0.8	8.91	10.25	16.59
Altman's Z-Score	- -	- -	- -	- -	18.38	7.31	9.74	7.79	9.47

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	6.12	5.89	5.37	5.48	5.35	5.08	4.95
Days Sales Outstanding	- -	- -	59.62	61.98	67.95	66.56	68.26	71.8	73.73
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)

Enterprise Value API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	16,207	8,921	13,037	11,171	16,137
- Cash & Cash Equivalents	- -	95	118	380	586	297	358	438	481
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	73	84	95	89	84	82	74	72
Enterprise Value	- -	- -	- -	- -	15,710	8,423	12,440	10,470	15,441
Total Capital	- -	-127	-170	-177	1,278	1,200	1,237	1,362	1,335
Total Debt/Capital (%)	- -	-57.76	-49.18	-53.98	6.96	6.97	6.59	5.44	5.43
Total Debt / EV	- -	- -	- -	- -	0.01	0.01	0.01	0.01	- -
EV/Sales	- -	- -	- -	- -	30.52	11.7	13.1	9.09	11.68
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	11,205	8,753	12,781	10,992	15,981
Diluted Enterprise Value	- -	- -	- -	- -	10,708	8,254	12,184	10,290	15,285
EV per Share	- -	- -	- -	- -	8.58	4.43	6.29	5.12	7.45
TTM Sales	112	186	289	400	515	720	950	1,152	1,323
TTM EBITDA	-50	-47	-68	-33	-250	-227	-144	-47	-14
TTM Operating Income	-55	-55	-83	-59	-286	-290	-216	-136	-124
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	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	- -	- -	- -	- -	460.22	-2,757.59	156.45	62.09	56.64
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	15,710	8,423	12,440	10,470	15,441
Low Price	- -	- -	- -	- -	8.85	4.51	5.25	5.23	6.32
EV/Sales	- -	- -	- -	- -	30.52	11.7	13.1	9.09	11.68
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	13.63	7.99	11.28	8.67	12.78
Price/Book Value Average	- -	- -	- -	- -	14.42	9.4	10.45	9.23	11.83
Price/Book Value High	- -	- -	- -	- -	16.48	13.53	12.97	10.21	14.07
Price/Book Value Low	- -	- -	- -	- -	13.63	7.67	8.99	8.31	10.37
Price/Tangible Book Value	- -	- -	- -	- -	38.65	25.05	32.95	22.1	36.63
Price/Tangible Book Value Average	- -	- -	- -	- -	40.91	29.48	30.51	23.52	33.88
Price/Tangible Book Value High	- -	- -	- -	- -	46.74	42.44	37.89	26.03	40.31
Price/Tangible Book Value Low	- -	- -	- -	- -	38.65	24.04	26.25	21.17	29.72
Price/Sales	- -	- -	- -	- -	21.76	12.15	13.45	9.54	12.08
Price/Sales Average	- -	- -	- -	- -	23.03	14.3	12.46	10.16	11.18
Price/Sales High	- -	- -	- -	- -	26.32	20.59	15.47	11.24	13.3
Price/Sales Low	- -	- -	- -	- -	21.76	11.66	10.72	9.14	9.8
Price/Cash Flow	- -	- -	- -	- -	305.06	694.21	138.9	56.03	53.22
Price/Cash Flow Average	- -	- -	- -	- -	322.86	816.91	128.61	59.62	49.24
Price/Cash Flow High	- -	- -	- -	- -	368.95	1,176.07	159.71	65.98	58.58
Price/Cash Flow Low	- -	- -	- -	- -	305.06	666.21	110.67	53.67	43.18
Price/Free Cash Flow Average	- -	- -	- -	- -	487.06	-3,244.99	144.87	66.07	52.4
Price/Free Cash Flow High	- -	- -	- -	- -	556.59	-4,671.69	179.89	73.12	62.34
Price/Free Cash Flow Low	- -	- -	- -	- -	460.22	-2,646.37	124.66	59.48	45.95
EV/Sales Average	- -	- -	- -	- -	32.35	13.88	12.08	9.71	10.76
EV/Sales High	- -	- -	- -	- -	37.11	20.29	15.15	10.81	12.9
EV/Sales Low	- -	- -	- -	- -	30.52	11.2	10.31	8.68	9.37
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	8.85	4.69	6.59	5.46	7.79
High Price	- -	- -	- -	- -	10.71	7.95	7.58	6.43	8.57
Enterprise Value Average	- -	- -	- -	- -	16,656	10,000	11,475	11,185	14,233
Enterprise Value High	- -	- -	- -	- -	19,104	14,615	14,394	12,454	17,065
Enterprise Value Low	- -	- -	- -	- -	15,710	8,063	9,791	10,000	12,396

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	1,608	1,750	1,750	1,750	1,830	1,900	1,977	2,046	2,072
Diluted Weighted Avg Shares	1,608	1,525	1,608	1,608	1,266	1,864	1,939	2,013	2,052
Basic Weighted Avg Shares	1,608	1,525	1,608	1,608	1,266	1,864	1,939	2,013	2,052
Revenue per Share	0.07	0.12	0.18	0.25	0.41	0.39	0.49	0.57	0.64
EBITDA per Share	-0.03	-0.03	-0.04	-0.02	-0.2	-0.12	-0.07	-0.02	-0.01
Operating Income per Share	-0.03	-0.04	-0.05	-0.04	-0.23	-0.16	-0.11	-0.07	-0.06
Basic EPS, GAAP	-0.03	-0.04	-0.05	-0.06	-0.21	-0.15	-0.1	-0.05	-0.05
Basic EPS from Cont Ops	-0.03	-0.04	-0.05	-0.06	-0.21	-0.15	-0.1	-0.05	-0.05
Diluted EPS, GAAP	-0.03	-0.04	-0.05	-0.06	-0.21	-0.15	-0.1	-0.05	-0.05
Diluted EPS from Cont Ops	-0.03	-0.04	-0.05	-0.06	-0.21	-0.15	-0.1	-0.05	-0.05
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.02	-0.01	- -	0.01	0.03	0.01	0.05	0.1	0.15
Free Cash Flow per Basic Share	-0.02	-0.02	-0.01	0.01	0.02	- -	0.04	0.09	0.14
Cash & Equivalents per Share	- -	0.05	0.07	0.22	0.32	0.31	0.34	0.38	0.37
Book Value per Share	- -	-0.11	-0.15	-0.16	0.65	0.59	0.58	0.63	0.61
Tangible Book Value per Share	- -	-0.12	-0.24	-0.26	0.23	0.19	0.2	0.25	0.21