Mobile Infrastructure Corporation

BEEP

BEEPMobile Infrastructure Corporation US flag

NASDAQ Global Market

2.29

USD

+0.11

- -

94.33MMarket Cap

Profitability (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-1.88	-5.85	-1.38	-5.38
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	65.9	66.21	69.73	61.16	59.07
EBITDA Margin (%)	21.11	8.43	-42.08	27.24	31.92
Operating Margin (%)	-7.67	-19.92	-70.2	4.53	1.77
Incremental Operating Margin (%)	- -	- -	- -	340.37	54.68
Pretax Margin (%)	-60.52	-62.97	-126.31	-22.65	-67.61
Profit Margin (%)	-54.17	-27.9	-82.99	-15.58	-61.13
Net Income to Common Margin (%)	-68.86	-38.21	-107.28	-20.37	-63.87
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	18.01	9.51	12.52	-62	-0.1
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	207	220	193	213	208
ST Debt	- -	73	59	27	26
LT Debt	207	147	134	186	182
Total Debt/EBITDA	48.04	89.59	-15.14	21.15	18.55
Net Debt/EBITDA	45.3	87.24	-14.27	20.09	17.8
Total Debt/EBIT	-132.28	-37.9	-9.08	127.11	334.95
Net Debt/EBIT	-124.74	-36.91	-8.55	120.75	321.48
EBITDA to Interest Expense	0.45	0.19	-0.92	0.73	0.59
EBITDA-CapEx/Interest Expense	0.45	0.19	-0.92	0.73	0.59
EBIT to Interest Expense	-0.16	-0.45	-1.53	0.12	0.03
Interest Expense	10	13	14	14	19
Common Equity/Total Assets	-23.55	-25.03	-31.73	-33.74	-42.22
Long-Term Debt/Equity (%)	100.65	78.58	66.21	98.23	114.29
Long-Term Debt/Capital (%)	97.04	69.91	103.09	201.23	284.26
Long-Term Debt/Total Assets (%)	48.27	33.69	31.75	44.79	47.53
Total Debt/Equity (%)	100.65	117.47	95.05	112.62	130.57
Total Debt/Capital (%)	97.04	104.51	147.98	230.71	324.75
Total Debt/Total Assets (%)	48.27	50.37	45.58	51.36	54.3
Net Debt to Equity	94.91	114.39	89.56	106.99	125.32
Net Debt/Capital (%)	96.86	104.64	152.46	247.75	358.5
EBITDA	4	2	-13	10	11
EBITDA-CapEx	4	2	-13	10	11
Operating Income (Loss)	-2	-6	-21	2	1

Liquidity (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.84	0.06	0.13	0.27	0.2
Current Ratio	1.54	0.15	0.24	0.65	0.49
Quick Ratio	1.13	0.08	0.16	0.44	0.3
CFO/Avg Current Liab	- -	0.03	-0.02	-0.01	0.02
Common Equity/Total Assets	-23.55	-25.03	-31.73	-33.74	-42.22
Long-Term Debt/Equity (%)	100.65	78.58	66.21	98.23	114.29
Long-Term Debt/Capital (%)	97.04	69.91	103.09	201.23	284.26
Long-Term Debt/Total Assets (%)	48.27	33.69	31.75	44.79	47.53
Total Debt/Equity (%)	100.65	117.47	95.05	112.62	130.57
Total Debt/Capital (%)	97.04	104.51	147.98	230.71	324.75
Total Debt/Total Assets (%)	48.27	50.37	45.58	51.36	54.3
CFO/Total Liabilities	-8.98	0.61	-0.96	-0.35	0.38
CFO/CapEx	- -	- -	- -	- -	- -
Altman's Z-Score	-0.28	-0.58	-0.59	-0.03	-0.29

Working Capital (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	9.9	14.7	12.79	9.35
Days Sales Outstanding	- -	36.88	24.83	28.53	39.03
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.71	0.54	1.14	1.11
Accounts Payable Turnover Days	- -	516.56	680.17	321.2	328.39
Cash Conversion Cycle	- -	-479.68	-655.34	-292.67	-289.36
Inventory to Cash Days	- -	36.88	24.83	28.53	39.03
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	54	144	103
- Cash & Cash Equivalents	12	6	11	11	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	107	100	72	19	18
+ Total Debt	207	220	193	213	208
Enterprise Value	303	314	307	366	320
Total Capital	213	210	130	92	64
Total Debt/Capital (%)	97.04	104.51	147.98	230.71	324.75
Total Debt / EV	0.68	0.7	0.63	0.58	0.65
EV/Sales	14.82	10.78	10.15	9.89	9.13
EV/EBITDA	70.21	127.9	- -	36.29	28.61
EV/EBIT	- -	- -	- -	218.14	516.71
EV/Cash Flow to Firm	- -	21.75	26.06	28.04	16.11
EV/Free Cash Flow to Firm	- -	21.75	26.06	28.04	16.11
Diluted Market Cap	- -	- -	54	144	103
Diluted Enterprise Value	303	314	307	366	320
EV per Share	23.13	23.96	23.19	11.43	7.91
TTM Sales	20	29	30	37	35
TTM EBITDA	4	2	-13	10	11
TTM Operating Income	-2	-6	-21	2	1
TTM Cash Flow to Firm	-11	14	12	13	20
TTM Free Cash Flow to Firm	-11	14	12	13	20

Multiples (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-25.24	-183.72	121.78
EV/EBIT	- -	- -	- -	218.14	516.71
Enterprise Value	303	314	307	366	320
Low Price	- -	- -	3.1	2.48	2.5
EV/Sales	14.82	10.78	10.15	9.89	9.13
EV/EBITDA	70.21	127.9	- -	36.29	28.61
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-1.85	-14.66	-6.68
Price/Earnings High	- -	- -	-5.71	-20.63	-8.44
Price/Earnings Low	- -	- -	-1.26	-10.53	-4.52
Price/Book Value	- -	- -	-0.4	-1.03	-0.64
Price/Book Value Average	- -	- -	-0.45	-0.79	-0.93
Price/Book Value High	- -	- -	-1.38	-1.11	-1.17
Price/Book Value Low	- -	- -	-0.31	-0.57	-0.63
Price/Tangible Book Value	- -	- -	0.27	0.79	0.66
Price/Tangible Book Value Average	- -	- -	0.31	0.6	0.96
Price/Tangible Book Value High	- -	- -	0.95	0.85	1.21
Price/Tangible Book Value Low	- -	- -	0.21	0.43	0.65
Price/Sales	- -	- -	1.77	3.89	2.94
Price/Sales Average	- -	- -	1.99	2.99	4.27
Price/Sales High	- -	- -	6.12	4.2	5.39
Price/Sales Low	- -	- -	1.36	2.14	2.89
Price/Cash Flow	- -	- -	-25.24	-183.72	121.78
Price/Cash Flow Average	- -	- -	-28.32	-140.97	176.54
Price/Cash Flow High	- -	- -	-87.19	-198.41	223.03
Price/Cash Flow Low	- -	- -	-19.32	-101.25	119.39
Price/Free Cash Flow Average	- -	- -	-28.32	-140.97	176.54
Price/Free Cash Flow High	- -	- -	-87.19	-198.41	223.03
Price/Free Cash Flow Low	- -	- -	-19.32	-101.25	119.39
EV/Sales Average	14.82	10.78	10.36	8.98	10.46
EV/Sales High	14.82	10.78	14.5	10.2	11.58
EV/Sales Low	14.82	10.78	9.73	8.14	9.08
EV/EBITDA Average	70.21	127.9	-24.63	32.97	32.76
EV/EBITDA High	70.21	127.9	-34.45	37.44	36.28
EV/EBITDA Low	70.21	127.9	-23.13	29.88	28.43
EV/EBIT Average	-193.31	-54.11	-14.76	198.16	591.61
EV/EBIT High	-193.31	-54.11	-20.65	225.01	655.19
EV/EBIT Low	-193.31	-54.11	-13.86	179.59	513.45
Last Price	- -	- -	4.05	4.5	2.55
High Price	- -	- -	13.99	4.86	4.67
Enterprise Value Average	303	314	314	332	367
Enterprise Value High	303	314	439	377	406
Enterprise Value Low	303	314	295	301	318

Profitability (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-1.88	-5.85	-1.38	-5.38
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	65.9	66.21	69.73	61.16	59.07
EBITDA Margin (%)	21.11	8.43	-42.08	27.24	31.92
Operating Margin (%)	-7.67	-19.92	-70.2	4.53	1.77
Incremental Operating Margin (%)	- -	- -	- -	340.37	54.68
Pretax Margin (%)	-60.52	-62.97	-126.31	-22.65	-67.61
Profit Margin (%)	-54.17	-27.9	-82.99	-15.58	-61.13
Net Income to Common Margin (%)	-68.86	-38.21	-107.28	-20.37	-63.87
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	18.01	9.51	12.52	-62	-0.1
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	207	220	193	213	208
ST Debt	- -	73	59	27	26
LT Debt	207	147	134	186	182
Total Debt/EBITDA	48.04	89.59	-15.14	21.15	18.55
Net Debt/EBITDA	45.3	87.24	-14.27	20.09	17.8
Total Debt/EBIT	-132.28	-37.9	-9.08	127.11	334.95
Net Debt/EBIT	-124.74	-36.91	-8.55	120.75	321.48
EBITDA to Interest Expense	0.45	0.19	-0.92	0.73	0.59
EBITDA-CapEx/Interest Expense	0.45	0.19	-0.92	0.73	0.59
EBIT to Interest Expense	-0.16	-0.45	-1.53	0.12	0.03
Interest Expense	10	13	14	14	19
Common Equity/Total Assets	-23.55	-25.03	-31.73	-33.74	-42.22
Long-Term Debt/Equity (%)	100.65	78.58	66.21	98.23	114.29
Long-Term Debt/Capital (%)	97.04	69.91	103.09	201.23	284.26
Long-Term Debt/Total Assets (%)	48.27	33.69	31.75	44.79	47.53
Total Debt/Equity (%)	100.65	117.47	95.05	112.62	130.57
Total Debt/Capital (%)	97.04	104.51	147.98	230.71	324.75
Total Debt/Total Assets (%)	48.27	50.37	45.58	51.36	54.3
Net Debt to Equity	94.91	114.39	89.56	106.99	125.32
Net Debt/Capital (%)	96.86	104.64	152.46	247.75	358.5
EBITDA	4	2	-13	10	11
EBITDA-CapEx	4	2	-13	10	11
Operating Income (Loss)	-2	-6	-21	2	1

Liquidity (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.84	0.06	0.13	0.27	0.2
Current Ratio	1.54	0.15	0.24	0.65	0.49
Quick Ratio	1.13	0.08	0.16	0.44	0.3
CFO/Avg Current Liab	- -	0.03	-0.02	-0.01	0.02
Common Equity/Total Assets	-23.55	-25.03	-31.73	-33.74	-42.22
Long-Term Debt/Equity (%)	100.65	78.58	66.21	98.23	114.29
Long-Term Debt/Capital (%)	97.04	69.91	103.09	201.23	284.26
Long-Term Debt/Total Assets (%)	48.27	33.69	31.75	44.79	47.53
Total Debt/Equity (%)	100.65	117.47	95.05	112.62	130.57
Total Debt/Capital (%)	97.04	104.51	147.98	230.71	324.75
Total Debt/Total Assets (%)	48.27	50.37	45.58	51.36	54.3
CFO/Total Liabilities	-8.98	0.61	-0.96	-0.35	0.38
CFO/CapEx	- -	- -	- -	- -	- -
Altman's Z-Score	-0.28	-0.58	-0.59	-0.03	-0.29

Working Capital (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	9.9	14.7	12.79	9.35
Days Sales Outstanding	- -	36.88	24.83	28.53	39.03
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.71	0.54	1.14	1.11
Accounts Payable Turnover Days	- -	516.56	680.17	321.2	328.39
Cash Conversion Cycle	- -	-479.68	-655.34	-292.67	-289.36
Inventory to Cash Days	- -	36.88	24.83	28.53	39.03
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	54	144	103
- Cash & Cash Equivalents	12	6	11	11	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	107	100	72	19	18
+ Total Debt	207	220	193	213	208
Enterprise Value	303	314	307	366	320
Total Capital	213	210	130	92	64
Total Debt/Capital (%)	97.04	104.51	147.98	230.71	324.75
Total Debt / EV	0.68	0.7	0.63	0.58	0.65
EV/Sales	14.82	10.78	10.15	9.89	9.13
EV/EBITDA	70.21	127.9	- -	36.29	28.61
EV/EBIT	- -	- -	- -	218.14	516.71
EV/Cash Flow to Firm	- -	21.75	26.06	28.04	16.11
EV/Free Cash Flow to Firm	- -	21.75	26.06	28.04	16.11
Diluted Market Cap	- -	- -	54	144	103
Diluted Enterprise Value	303	314	307	366	320
EV per Share	23.13	23.96	23.19	11.43	7.91
TTM Sales	20	29	30	37	35
TTM EBITDA	4	2	-13	10	11
TTM Operating Income	-2	-6	-21	2	1
TTM Cash Flow to Firm	-11	14	12	13	20
TTM Free Cash Flow to Firm	-11	14	12	13	20

Multiples (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-25.24	-183.72	121.78
EV/EBIT	- -	- -	- -	218.14	516.71
Enterprise Value	303	314	307	366	320
Low Price	- -	- -	3.1	2.48	2.5
EV/Sales	14.82	10.78	10.15	9.89	9.13
EV/EBITDA	70.21	127.9	- -	36.29	28.61
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-1.85	-14.66	-6.68
Price/Earnings High	- -	- -	-5.71	-20.63	-8.44
Price/Earnings Low	- -	- -	-1.26	-10.53	-4.52
Price/Book Value	- -	- -	-0.4	-1.03	-0.64
Price/Book Value Average	- -	- -	-0.45	-0.79	-0.93
Price/Book Value High	- -	- -	-1.38	-1.11	-1.17
Price/Book Value Low	- -	- -	-0.31	-0.57	-0.63
Price/Tangible Book Value	- -	- -	0.27	0.79	0.66
Price/Tangible Book Value Average	- -	- -	0.31	0.6	0.96
Price/Tangible Book Value High	- -	- -	0.95	0.85	1.21
Price/Tangible Book Value Low	- -	- -	0.21	0.43	0.65
Price/Sales	- -	- -	1.77	3.89	2.94
Price/Sales Average	- -	- -	1.99	2.99	4.27
Price/Sales High	- -	- -	6.12	4.2	5.39
Price/Sales Low	- -	- -	1.36	2.14	2.89
Price/Cash Flow	- -	- -	-25.24	-183.72	121.78
Price/Cash Flow Average	- -	- -	-28.32	-140.97	176.54
Price/Cash Flow High	- -	- -	-87.19	-198.41	223.03
Price/Cash Flow Low	- -	- -	-19.32	-101.25	119.39
Price/Free Cash Flow Average	- -	- -	-28.32	-140.97	176.54
Price/Free Cash Flow High	- -	- -	-87.19	-198.41	223.03
Price/Free Cash Flow Low	- -	- -	-19.32	-101.25	119.39
EV/Sales Average	14.82	10.78	10.36	8.98	10.46
EV/Sales High	14.82	10.78	14.5	10.2	11.58
EV/Sales Low	14.82	10.78	9.73	8.14	9.08
EV/EBITDA Average	70.21	127.9	-24.63	32.97	32.76
EV/EBITDA High	70.21	127.9	-34.45	37.44	36.28
EV/EBITDA Low	70.21	127.9	-23.13	29.88	28.43
EV/EBIT Average	-193.31	-54.11	-14.76	198.16	591.61
EV/EBIT High	-193.31	-54.11	-20.65	225.01	655.19
EV/EBIT Low	-193.31	-54.11	-13.86	179.59	513.45
Last Price	- -	- -	4.05	4.5	2.55
High Price	- -	- -	13.99	4.86	4.67
Enterprise Value Average	303	314	314	332	367
Enterprise Value High	303	314	439	377	406
Enterprise Value Low	303	314	295	301	318

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	15	15	28	40	40
Diluted Weighted Avg Shares	13	13	13	32	40
Basic Weighted Avg Shares	13	13	13	32	40
Revenue per Share	1.56	2.22	2.29	1.16	0.87
EBITDA per Share	0.33	0.19	-0.96	0.31	0.28
Operating Income per Share	-0.12	-0.44	-1.6	0.05	0.02
Basic EPS, GAAP	-1.07	-0.85	-2.45	-0.24	-0.55
Basic EPS from Cont Ops	-0.94	-1.4	-2.89	-0.26	-0.59
Diluted EPS, GAAP	-1.07	-0.85	-2.45	-0.24	-0.55
Diluted EPS from Cont Ops	-0.94	-1.4	-2.89	-0.26	-0.59
Dividend per Share	- -	- -	- -	0.3	0.02
Cash Flow per Share	-1.53	0.12	-0.16	-0.02	0.02
Free Cash Flow per Basic Share	-1.53	0.12	-0.16	-0.02	0.02
Cash & Equivalents per Share	0.9	0.44	0.84	0.33	0.21
Book Value per Share	-7.72	-8.34	-10.14	-4.38	-3.99
Tangible Book Value per Share	14.98	13.69	14.78	5.71	3.84

Mobile Infrastructure Corporation

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)