BurgerFi International, Inc.

BFI

BFIBurgerFi International, Inc. US flag

NASDAQ Global Market

0.08

USD

- -

2.24MMarket Cap

Profitability (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	5.16	- -	- -	- -	- -	- -
Return on Assets (%)	- -	1.73	4.43	8.55	0.43	-40.04	-34.8	-11.47
Return on Capital (%)	- -	1.79	5.02	29.45	38.41	- -	- -	- -
Return on Invested Capital (%)	- -	-0.74	4.58	20.72	0.57	- -	- -	- -
Gross Margin (%)	- -	- -	32.54	26.84	27.59	23.23	17.17	15.98
EBITDA Margin (%)	- -	- -	11	5.59	5.64	-15.65	-3.32	-0.66
Operating Margin (%)	- -	- -	8.54	2.33	2.35	-30.26	-12.91	-8.39
Incremental Operating Margin (%)	- -	- -	10.19	215.66	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	8.85	1.95	1.97	-175.97	-57.93	-18.09
Profit Margin (%)	- -	- -	8.75	1.89	1.9	-176.42	-57.87	-18.05
Net Income to Common Margin (%)	- -	- -	8.75	1.89	1.9	-176.42	-57.87	-18.05
Effective Tax Rate (%)	- -	21.31	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	917.1	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	5.16	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	- -	- -	5	- -	6	69	119	124
ST Debt	- -	- -	4	- -	4	3	15	63
LT Debt	- -	- -	1	- -	2	66	104	61
Total Debt/EBITDA	-104.45	- -	1.32	- -	3.28	-6.39	-20.03	-110.92
Net Debt/EBITDA	-85.75	0.37	0.86	- -	-17.13	-5.01	-9.47	-55.09
Total Debt/EBIT	-104.45	- -	1.7	- -	7.88	-3.3	-5.15	-8.67
Net Debt/EBIT	-85.75	0.37	1.11	- -	-41.13	-2.59	-2.43	-4.31
EBITDA to Interest Expense	- -	- -	46.71	14.56	14.56	-7.67	-0.72	-0.13
EBITDA-CapEx/Interest Expense	- -	- -	15.86	-11.39	-11.39	-15.25	-1.03	-0.42
EBIT to Interest Expense	- -	- -	36.27	6.06	6.06	-14.82	-2.81	-1.66
Interest Expense	- -	- -	- -	- -	- -	1	8	9
Common Equity/Total Assets	-0.54	96.4	- -	- -	-0.77	-38.94	-82.07	-99.76
Long-Term Debt/Equity (%)	- -	- -	53.88	- -	0.59	37.81	131.45	106.27
Long-Term Debt/Capital (%)	- -	- -	27.62	- -	40.6	-119.42	-95.68	-45.38
Long-Term Debt/Total Assets (%)	- -	- -	9.39	- -	0.53	20.62	37.49	23.54
Total Debt/Equity (%)	515.61	- -	194.44	- -	2.31	39.74	150.34	216.21
Total Debt/Capital (%)	100.73	- -	99.69	- -	159.3	-125.49	-109.43	-92.32
Total Debt/Total Assets (%)	74.36	- -	33.89	- -	2.07	21.67	42.88	47.89
Net Debt to Equity	423.26	-0.17	127.03	- -	-12.03	31.14	71.06	107.4
Net Debt/Capital (%)	100.89	-0.18	99.53	- -	93.34	-77.36	-46.6	-43.41
EBITDA	- -	-1	4	2	2	-11	-6	-1
EBITDA-CapEx	- -	-1	1	-1	-1	-21	-8	-4
Operating Income (Loss)	- -	-1	3	1	1	-21	-23	-14

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.16	0.76	0.27	- -	4.06	0.61	0.3	0.09
Current Ratio	0.16	1.09	0.57	- -	4.77	0.87	0.46	0.15
Quick Ratio	0.16	0.76	0.35	- -	4.13	0.68	0.34	0.11
CFO/Avg Current Liab	- -	-3.15	0.76	0.85	0.59	-0.45	0.07	-0.09
Common Equity/Total Assets	-0.54	96.4	- -	- -	-0.77	-38.94	-82.07	-99.76
Long-Term Debt/Equity (%)	- -	- -	53.88	- -	0.59	37.81	131.45	106.27
Long-Term Debt/Capital (%)	- -	- -	27.62	- -	40.6	-119.42	-95.68	-45.38
Long-Term Debt/Total Assets (%)	- -	- -	9.39	- -	0.53	20.62	37.49	23.54
Total Debt/Equity (%)	515.61	- -	194.44	- -	2.31	39.74	150.34	216.21
Total Debt/Capital (%)	100.73	- -	99.69	- -	159.3	-125.49	-109.43	-92.32
Total Debt/Total Assets (%)	74.36	- -	33.89	- -	2.07	21.67	42.88	47.89
CFO/Total Liabilities	-0.1	-239.45	21.29	- -	8.97	-5.17	1.1	-2.68
CFO/CapEx	- -	- -	1.04	0.83	0.83	-0.7	0.86	-2.15
Altman's Z-Score	-0.9	76.89	9.44	- -	6.16	-2.97	-2.76	-4.17

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	- -	129.81	126.03	89.96	57.22	98.88	103.28
Days Sales Outstanding	- -	- -	2.81	2.9	4.06	6.38	3.69	3.53
Inventory Turnover	- -	- -	181.81	191.43	174.51	63.89	109.37	113.88
Days Inventory Outstanding	- -	- -	2.01	1.91	2.09	5.71	3.34	3.21
Accounts Payable Turnover	- -	- -	30.08	37.29	28.19	11.34	18.15	18.36
Accounts Payable Turnover Days	- -	- -	12.13	9.79	12.95	32.18	20.11	19.88
Cash Conversion Cycle	- -	- -	-7.31	-4.99	-6.8	-20.09	-13.08	-13.14
Inventory to Cash Days	- -	- -	0.8	0.99	1.97	0.67	0.35	0.33
Inventories	- -	- -	- -	- -	- -	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	1	1	1

Enterprise Value (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	35	130	218	239	121	28	22
- Cash & Cash Equivalents	- -	- -	2	- -	37	15	12	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	5	- -	6	69	119	124
Enterprise Value	- -	35	133	218	208	175	135	138
Total Capital	- -	114	5	- -	4	-55	-108	-134
Total Debt/Capital (%)	100.73	- -	99.69	- -	159.3	-125.49	-109.43	-92.32
Total Debt / EV	1.22	- -	0.04	- -	0.03	0.39	0.88	0.9
EV/Sales	- -	- -	3.96	6.69	6.43	2.54	0.75	0.81
EV/EBITDA	- -	- -	35.99	119.79	114.07	- -	- -	- -
EV/EBIT	- -	- -	46.36	287.63	273.88	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	50.95	77.29	73.59	- -	12.98	42.97
EV/Free Cash Flow to Firm	- -	- -	26.33	35.95	34.23	37.93	10.45	24.16
Diluted Market Cap	- -	35	130	218	239	121	28	22
Diluted Enterprise Value	- -	35	133	218	208	175	135	138
EV per Share	0.01	9.87	10.79	12.5	11.9	8.2	6.08	5.41
TTM Sales	- -	- -	34	33	32	69	179	170
TTM EBITDA	- -	-1	4	2	2	-11	-6	-1
TTM Operating Income	- -	-1	3	1	1	-21	-23	-14
TTM Cash Flow to Firm	- -	-1	3	3	3	-6	10	3
TTM Free Cash Flow to Firm	- -	-1	5	6	6	5	13	6

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	-53.52	26.11	36.7	40.2	37.77	5.96	-7.62
EV/EBIT	- -	- -	46.36	287.63	273.88	- -	- -	- -
Enterprise Value	- -	35	133	218	208	175	135	138
Low Price	- -	9.3	9.94	9.57	9.57	5.33	1.2	0.82
EV/Sales	- -	- -	3.96	6.69	6.43	2.54	0.75	0.81
EV/EBITDA	- -	- -	35.99	119.79	114.07	- -	- -	- -
Price/Earnings	- -	34.01	44.16	354.51	388.26	- -	- -	- -
Price/Earnings Average	- -	33.53	43.1	324.95	336.43	-1.92	-0.72	-1.13
Price/Earnings High	- -	34.25	45.63	564.95	564.95	-2.95	-1.37	-1.71
Price/Earnings Low	- -	31.85	41.69	271.41	271.41	-0.94	-0.26	-0.68
Price/Book Value	- -	0.31	- -	- -	-107.41	-0.98	-0.12	-0.09
Price/Book Value Average	- -	0.3	- -	- -	-93.07	-1.89	-0.33	-0.13
Price/Book Value High	- -	0.31	- -	- -	-156.29	-2.89	-0.62	-0.2
Price/Book Value Low	- -	0.29	- -	- -	-75.09	-0.92	-0.12	-0.08
Price/Tangible Book Value	- -	0.3	69.17	- -	10.51	-1.29	-0.25	-0.18
Price/Tangible Book Value Average	- -	0.29	67.5	- -	9.11	-2.5	-0.66	-0.28
Price/Tangible Book Value High	- -	0.3	71.46	- -	15.3	-3.83	-1.25	-0.42
Price/Tangible Book Value Low	- -	0.28	65.29	- -	7.35	-1.22	-0.24	-0.17
Price/Sales	- -	- -	3.86	6.69	7.39	1.75	0.16	0.13
Price/Sales Average	- -	- -	3.77	6.13	6.41	3.39	0.41	0.2
Price/Sales High	- -	- -	3.99	10.66	10.76	5.2	0.79	0.31
Price/Sales Low	- -	- -	3.65	5.12	5.17	1.65	0.15	0.12
Price/Cash Flow	- -	-53.52	51.27	80.87	88.57	-16.18	12.89	-4.08
Price/Cash Flow Average	- -	-52.77	50.04	74.13	76.75	-31.27	34.19	-6.43
Price/Cash Flow High	- -	-53.9	52.98	128.87	128.87	-47.93	65.15	-9.77
Price/Cash Flow Low	- -	-50.12	48.4	61.91	61.91	-15.22	12.27	-3.89
Price/Free Cash Flow Average	- -	-52.77	25.48	33.64	34.83	73	15.82	-12.01
Price/Free Cash Flow High	- -	-53.9	26.97	58.49	58.49	111.91	30.15	-18.25
Price/Free Cash Flow Low	- -	-50.12	24.64	28.1	28.1	35.53	5.68	-7.28
EV/Sales Average	- -	- -	3.87	6.13	5.44	4.17	1.01	0.89
EV/Sales High	- -	- -	4.09	10.66	9.79	5.98	1.39	0.99
EV/Sales Low	- -	- -	3.74	5.12	4.2	2.43	0.75	0.81
EV/EBITDA Average	-85.75	-61.52	35.15	109.81	96.55	-26.67	-30.52	-135.15
EV/EBITDA High	-85.75	-62.85	37.16	190.9	173.77	-38.22	-41.85	-151.25
EV/EBITDA Low	-85.75	-58.42	34.03	91.71	74.58	-15.55	-22.51	-122.92
EV/EBIT Average	-85.75	-61.52	45.27	263.65	231.83	-13.79	-7.84	-10.57
EV/EBIT High	-85.75	-62.85	47.86	458.37	417.23	-19.77	-10.75	-11.83
EV/EBIT Low	-85.75	-58.42	43.82	220.21	179.08	-8.04	-5.78	-9.61
Last Price	- -	9.93	10.53	12.5	13.69	5.67	1.26	0.86
High Price	- -	10	10.88	19.92	19.92	16.8	6.37	2.06
Enterprise Value Average	- -	34	130	200	176	287	181	151
Enterprise Value High	- -	35	137	347	316	412	248	169
Enterprise Value Low	- -	32	126	167	136	168	133	137

Profitability (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	5.16	- -	- -	- -	- -	- -
Return on Assets (%)	- -	1.73	4.43	8.55	0.43	-40.04	-34.8	-11.47
Return on Capital (%)	- -	1.79	5.02	29.45	38.41	- -	- -	- -
Return on Invested Capital (%)	- -	-0.74	4.58	20.72	0.57	- -	- -	- -
Gross Margin (%)	- -	- -	32.54	26.84	27.59	23.23	17.17	15.98
EBITDA Margin (%)	- -	- -	11	5.59	5.64	-15.65	-3.32	-0.66
Operating Margin (%)	- -	- -	8.54	2.33	2.35	-30.26	-12.91	-8.39
Incremental Operating Margin (%)	- -	- -	10.19	215.66	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	8.85	1.95	1.97	-175.97	-57.93	-18.09
Profit Margin (%)	- -	- -	8.75	1.89	1.9	-176.42	-57.87	-18.05
Net Income to Common Margin (%)	- -	- -	8.75	1.89	1.9	-176.42	-57.87	-18.05
Effective Tax Rate (%)	- -	21.31	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	917.1	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	5.16	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	- -	- -	5	- -	6	69	119	124
ST Debt	- -	- -	4	- -	4	3	15	63
LT Debt	- -	- -	1	- -	2	66	104	61
Total Debt/EBITDA	-104.45	- -	1.32	- -	3.28	-6.39	-20.03	-110.92
Net Debt/EBITDA	-85.75	0.37	0.86	- -	-17.13	-5.01	-9.47	-55.09
Total Debt/EBIT	-104.45	- -	1.7	- -	7.88	-3.3	-5.15	-8.67
Net Debt/EBIT	-85.75	0.37	1.11	- -	-41.13	-2.59	-2.43	-4.31
EBITDA to Interest Expense	- -	- -	46.71	14.56	14.56	-7.67	-0.72	-0.13
EBITDA-CapEx/Interest Expense	- -	- -	15.86	-11.39	-11.39	-15.25	-1.03	-0.42
EBIT to Interest Expense	- -	- -	36.27	6.06	6.06	-14.82	-2.81	-1.66
Interest Expense	- -	- -	- -	- -	- -	1	8	9
Common Equity/Total Assets	-0.54	96.4	- -	- -	-0.77	-38.94	-82.07	-99.76
Long-Term Debt/Equity (%)	- -	- -	53.88	- -	0.59	37.81	131.45	106.27
Long-Term Debt/Capital (%)	- -	- -	27.62	- -	40.6	-119.42	-95.68	-45.38
Long-Term Debt/Total Assets (%)	- -	- -	9.39	- -	0.53	20.62	37.49	23.54
Total Debt/Equity (%)	515.61	- -	194.44	- -	2.31	39.74	150.34	216.21
Total Debt/Capital (%)	100.73	- -	99.69	- -	159.3	-125.49	-109.43	-92.32
Total Debt/Total Assets (%)	74.36	- -	33.89	- -	2.07	21.67	42.88	47.89
Net Debt to Equity	423.26	-0.17	127.03	- -	-12.03	31.14	71.06	107.4
Net Debt/Capital (%)	100.89	-0.18	99.53	- -	93.34	-77.36	-46.6	-43.41
EBITDA	- -	-1	4	2	2	-11	-6	-1
EBITDA-CapEx	- -	-1	1	-1	-1	-21	-8	-4
Operating Income (Loss)	- -	-1	3	1	1	-21	-23	-14

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.16	0.76	0.27	- -	4.06	0.61	0.3	0.09
Current Ratio	0.16	1.09	0.57	- -	4.77	0.87	0.46	0.15
Quick Ratio	0.16	0.76	0.35	- -	4.13	0.68	0.34	0.11
CFO/Avg Current Liab	- -	-3.15	0.76	0.85	0.59	-0.45	0.07	-0.09
Common Equity/Total Assets	-0.54	96.4	- -	- -	-0.77	-38.94	-82.07	-99.76
Long-Term Debt/Equity (%)	- -	- -	53.88	- -	0.59	37.81	131.45	106.27
Long-Term Debt/Capital (%)	- -	- -	27.62	- -	40.6	-119.42	-95.68	-45.38
Long-Term Debt/Total Assets (%)	- -	- -	9.39	- -	0.53	20.62	37.49	23.54
Total Debt/Equity (%)	515.61	- -	194.44	- -	2.31	39.74	150.34	216.21
Total Debt/Capital (%)	100.73	- -	99.69	- -	159.3	-125.49	-109.43	-92.32
Total Debt/Total Assets (%)	74.36	- -	33.89	- -	2.07	21.67	42.88	47.89
CFO/Total Liabilities	-0.1	-239.45	21.29	- -	8.97	-5.17	1.1	-2.68
CFO/CapEx	- -	- -	1.04	0.83	0.83	-0.7	0.86	-2.15
Altman's Z-Score	-0.9	76.89	9.44	- -	6.16	-2.97	-2.76	-4.17

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	- -	129.81	126.03	89.96	57.22	98.88	103.28
Days Sales Outstanding	- -	- -	2.81	2.9	4.06	6.38	3.69	3.53
Inventory Turnover	- -	- -	181.81	191.43	174.51	63.89	109.37	113.88
Days Inventory Outstanding	- -	- -	2.01	1.91	2.09	5.71	3.34	3.21
Accounts Payable Turnover	- -	- -	30.08	37.29	28.19	11.34	18.15	18.36
Accounts Payable Turnover Days	- -	- -	12.13	9.79	12.95	32.18	20.11	19.88
Cash Conversion Cycle	- -	- -	-7.31	-4.99	-6.8	-20.09	-13.08	-13.14
Inventory to Cash Days	- -	- -	0.8	0.99	1.97	0.67	0.35	0.33
Inventories	- -	- -	- -	- -	- -	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	1	1	1

Enterprise Value (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	35	130	218	239	121	28	22
- Cash & Cash Equivalents	- -	- -	2	- -	37	15	12	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	5	- -	6	69	119	124
Enterprise Value	- -	35	133	218	208	175	135	138
Total Capital	- -	114	5	- -	4	-55	-108	-134
Total Debt/Capital (%)	100.73	- -	99.69	- -	159.3	-125.49	-109.43	-92.32
Total Debt / EV	1.22	- -	0.04	- -	0.03	0.39	0.88	0.9
EV/Sales	- -	- -	3.96	6.69	6.43	2.54	0.75	0.81
EV/EBITDA	- -	- -	35.99	119.79	114.07	- -	- -	- -
EV/EBIT	- -	- -	46.36	287.63	273.88	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	50.95	77.29	73.59	- -	12.98	42.97
EV/Free Cash Flow to Firm	- -	- -	26.33	35.95	34.23	37.93	10.45	24.16
Diluted Market Cap	- -	35	130	218	239	121	28	22
Diluted Enterprise Value	- -	35	133	218	208	175	135	138
EV per Share	0.01	9.87	10.79	12.5	11.9	8.2	6.08	5.41
TTM Sales	- -	- -	34	33	32	69	179	170
TTM EBITDA	- -	-1	4	2	2	-11	-6	-1
TTM Operating Income	- -	-1	3	1	1	-21	-23	-14
TTM Cash Flow to Firm	- -	-1	3	3	3	-6	10	3
TTM Free Cash Flow to Firm	- -	-1	5	6	6	5	13	6

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	11/30/2020	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	-53.52	26.11	36.7	40.2	37.77	5.96	-7.62
EV/EBIT	- -	- -	46.36	287.63	273.88	- -	- -	- -
Enterprise Value	- -	35	133	218	208	175	135	138
Low Price	- -	9.3	9.94	9.57	9.57	5.33	1.2	0.82
EV/Sales	- -	- -	3.96	6.69	6.43	2.54	0.75	0.81
EV/EBITDA	- -	- -	35.99	119.79	114.07	- -	- -	- -
Price/Earnings	- -	34.01	44.16	354.51	388.26	- -	- -	- -
Price/Earnings Average	- -	33.53	43.1	324.95	336.43	-1.92	-0.72	-1.13
Price/Earnings High	- -	34.25	45.63	564.95	564.95	-2.95	-1.37	-1.71
Price/Earnings Low	- -	31.85	41.69	271.41	271.41	-0.94	-0.26	-0.68
Price/Book Value	- -	0.31	- -	- -	-107.41	-0.98	-0.12	-0.09
Price/Book Value Average	- -	0.3	- -	- -	-93.07	-1.89	-0.33	-0.13
Price/Book Value High	- -	0.31	- -	- -	-156.29	-2.89	-0.62	-0.2
Price/Book Value Low	- -	0.29	- -	- -	-75.09	-0.92	-0.12	-0.08
Price/Tangible Book Value	- -	0.3	69.17	- -	10.51	-1.29	-0.25	-0.18
Price/Tangible Book Value Average	- -	0.29	67.5	- -	9.11	-2.5	-0.66	-0.28
Price/Tangible Book Value High	- -	0.3	71.46	- -	15.3	-3.83	-1.25	-0.42
Price/Tangible Book Value Low	- -	0.28	65.29	- -	7.35	-1.22	-0.24	-0.17
Price/Sales	- -	- -	3.86	6.69	7.39	1.75	0.16	0.13
Price/Sales Average	- -	- -	3.77	6.13	6.41	3.39	0.41	0.2
Price/Sales High	- -	- -	3.99	10.66	10.76	5.2	0.79	0.31
Price/Sales Low	- -	- -	3.65	5.12	5.17	1.65	0.15	0.12
Price/Cash Flow	- -	-53.52	51.27	80.87	88.57	-16.18	12.89	-4.08
Price/Cash Flow Average	- -	-52.77	50.04	74.13	76.75	-31.27	34.19	-6.43
Price/Cash Flow High	- -	-53.9	52.98	128.87	128.87	-47.93	65.15	-9.77
Price/Cash Flow Low	- -	-50.12	48.4	61.91	61.91	-15.22	12.27	-3.89
Price/Free Cash Flow Average	- -	-52.77	25.48	33.64	34.83	73	15.82	-12.01
Price/Free Cash Flow High	- -	-53.9	26.97	58.49	58.49	111.91	30.15	-18.25
Price/Free Cash Flow Low	- -	-50.12	24.64	28.1	28.1	35.53	5.68	-7.28
EV/Sales Average	- -	- -	3.87	6.13	5.44	4.17	1.01	0.89
EV/Sales High	- -	- -	4.09	10.66	9.79	5.98	1.39	0.99
EV/Sales Low	- -	- -	3.74	5.12	4.2	2.43	0.75	0.81
EV/EBITDA Average	-85.75	-61.52	35.15	109.81	96.55	-26.67	-30.52	-135.15
EV/EBITDA High	-85.75	-62.85	37.16	190.9	173.77	-38.22	-41.85	-151.25
EV/EBITDA Low	-85.75	-58.42	34.03	91.71	74.58	-15.55	-22.51	-122.92
EV/EBIT Average	-85.75	-61.52	45.27	263.65	231.83	-13.79	-7.84	-10.57
EV/EBIT High	-85.75	-62.85	47.86	458.37	417.23	-19.77	-10.75	-11.83
EV/EBIT Low	-85.75	-58.42	43.82	220.21	179.08	-8.04	-5.78	-9.61
Last Price	- -	9.93	10.53	12.5	13.69	5.67	1.26	0.86
High Price	- -	10	10.88	19.92	19.92	16.8	6.37	2.06
Enterprise Value Average	- -	34	130	200	176	287	181	151
Enterprise Value High	- -	35	137	347	316	412	248	169
Enterprise Value Low	- -	32	126	167	136	168	133	137

Shares Outstanding	15	15	12	- -	18	21	22	27
Diluted Weighted Avg Shares	15	3	12	17	17	21	22	26
Basic Weighted Avg Shares	15	3	12	17	17	21	22	26
Revenue per Share	- -	- -	2.73	1.87	1.85	3.23	8.06	6.67
EBITDA per Share	- -	-0.16	0.3	0.1	0.1	-0.51	-0.27	-0.04
Operating Income per Share	- -	-0.16	0.23	0.04	0.04	-0.98	-1.04	-0.56
Basic EPS, GAAP	- -	0.29	0.24	0.04	0.04	-5.7	-4.66	-1.2
Basic EPS from Cont Ops	- -	0.29	0.24	0.04	0.04	-5.7	-4.66	-1.2
Diluted EPS, GAAP	- -	0.29	0.24	0.04	0.04	-5.7	-4.66	-1.2
Diluted EPS from Cont Ops	- -	0.29	0.24	0.04	0.04	-5.7	-4.66	-1.2
Dividend per Share	- -	- -	- -	- -	0.34	- -	- -	- -
Cash Flow per Share	- -	-0.19	0.21	0.15	0.15	-0.35	0.1	-0.21
Free Cash Flow per Basic Share	- -	-0.19	0.01	-0.03	-0.03	-0.85	-0.02	-0.31
Cash & Equivalents per Share	- -	0.06	0.14	- -	2.13	0.7	0.54	0.3
Book Value per Share	- -	32.52	- -	- -	-0.13	-5.81	-10.24	-10.1
Tangible Book Value per Share	- -	33.65	0.15	- -	1.3	-4.39	-5.09	-4.91

BurgerFi International, 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)