Remitly Global, Inc. Financial Ratios — RELY Stock

Profitability (USD)

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	-23.74	-23.35	-6.19	8.86
Return on Assets (%)	- -	-10.35	-7.84	-17.25	-13.61	-3.61	5.5
Return on Capital (%)	- -	- -	- -	- -	- -	- -	8.62
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	8.36
Gross Margin (%)	42.08	47.13	48.29	49.98	56.41	59.21	60.21
EBITDA Margin (%)	-37.88	-9.78	-7.52	-17.49	-10.64	-1.79	7.6
Operating Margin (%)	-39.98	-11.36	-8.66	-18.52	-12.09	-3.09	4.74
Incremental Operating Margin (%)	- -	16.43	- -	- -	2.35	23.5	31.4
Pretax Margin (%)	-40.4	-12.22	-8.22	-17.29	-11.85	-2.39	4.38
Profit Margin (%)	-40.6	-12.67	-8.45	-17.45	-12.48	-2.93	4.15
Net Income to Common Margin (%)	-50.19	-12.67	-8.45	-17.45	-12.48	-2.93	4.15
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	5.16
Dvd Payout Ratio (%)	19.1	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-23.74	-23.35	-6.19	8.86

Credit (USD)

Credit Ratios API ChatGPT

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

Total Debt	53	87	6	9	143	16	192
ST Debt	48	83	3	4	9	7	9
LT Debt	5	4	3	6	134	9	183
Total Debt/EBITDA	-1.11	-3.46	-0.18	-0.08	-1.42	-0.72	1.55
Net Debt/EBITDA	2.86	4.25	11.7	2.63	1.9	16.17	-3.1
Total Debt/EBIT	-1.05	-2.98	-0.15	-0.08	-1.25	-0.42	2.48
Net Debt/EBIT	2.71	3.66	10.15	2.48	1.67	9.35	-4.96
EBITDA to Interest Expense	-29.82	-21.13	-27.44	-87.8	-42.73	-6.98	16.32
EBITDA-CapEx/Interest Expense	-34.3	-24.8	-31.05	-90.62	-43.94	-8.83	12.45
EBIT to Interest Expense	-31.47	-24.54	-31.63	-92.96	-48.55	-12.06	10.18
Interest Expense	2	1	1	1	2	3	8
Common Equity/Total Assets	-70.21	-58.22	76.77	68.98	51.08	65.7	59.56
Long-Term Debt/Equity (%)	4.65	2.27	0.61	1.18	25.4	1.36	21.08
Long-Term Debt/Capital (%)	3.19	1.52	0.6	1.16	20	1.33	17.26
Long-Term Debt/Total Assets (%)	2.03	1.1	0.46	0.82	12.98	0.9	12.55
Total Debt/Equity (%)	45.67	49.31	1.28	1.92	27.01	2.45	22.11
Total Debt/Capital (%)	31.35	33.02	1.26	1.88	21.27	2.39	18.11
Total Debt/Total Assets (%)	19.93	23.96	0.98	1.32	13.8	1.61	13.17
Net Debt to Equity	-118.33	-60.49	-83.96	-62.62	-36.13	-54.94	-44.27
Net Debt/Capital (%)	1,035.7	-139.19	-484.61	-159.36	-54.85	-116.57	-74.18
EBITDA	-48	-25	-34	-114	-100	-23	124
EBITDA-CapEx	-55	-29	-39	-118	-103	-29	95
Operating Income (Loss)	-51	-29	-40	-121	-114	-39	77

Liquidity (USD)

Liquidity Ratios API ChatGPT

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

Cash Ratio	1.26	1.03	2.85	1.44	0.88	1.12	1.36
Current Ratio	1.72	1.9	4.29	3.2	2.54	2.73	3.3
Quick Ratio	1.47	1.31	3.32	2.35	1.97	1.75	2.13
CFO/Avg Current Liab	- -	-0.7	-0.11	-0.62	0.23	0.32	0.89
Common Equity/Total Assets	-70.21	-58.22	76.77	68.98	51.08	65.7	59.56
Long-Term Debt/Equity (%)	4.65	2.27	0.61	1.18	25.4	1.36	21.08
Long-Term Debt/Capital (%)	3.19	1.52	0.6	1.16	20	1.33	17.26
Long-Term Debt/Total Assets (%)	2.03	1.1	0.46	0.82	12.98	0.9	12.55
Total Debt/Equity (%)	45.67	49.31	1.28	1.92	27.01	2.45	22.11
Total Debt/Capital (%)	31.35	33.02	1.26	1.88	21.27	2.39	18.11
Total Debt/Total Assets (%)	19.93	23.96	0.98	1.32	13.8	1.61	13.17
CFO/Total Liabilities	5.62	-61.2	-12.65	-50.33	13.18	32.12	55.11
CFO/CapEx	1.17	-26.13	-4.06	-29.53	23.38	18.61	11.05
Altman's Z-Score	- -	- -	- -	- -	- -	- -	5.1

Working Capital (USD)

Working Capital Ratios API ChatGPT

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

Accounts Receivable Turnover	- -	6.4	7.78	5.05	3.31	4.41	6.81
Days Sales Outstanding	- -	57	46.94	72.22	110.32	82.79	53.62
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

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

Market Capitalization	- -	- -	- -	- -	- -	- -	3,365
- Cash & Cash Equivalents	182	187	403	301	324	368	542
+ Preferred Equity and Hybrid Capital	303	388	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	53	87	6	9	143	16	192
Enterprise Value	- -	- -	- -	- -	- -	- -	3,015
Total Capital	169	263	486	489	672	682	1,061
Total Debt/Capital (%)	31.35	33.02	1.26	1.88	21.27	2.39	18.11
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.06
EV/Sales	- -	- -	- -	- -	- -	- -	1.84
EV/EBITDA	- -	- -	- -	- -	- -	- -	24.27
EV/EBIT	- -	- -	- -	- -	- -	- -	38.92
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	9.07
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	9.95
Diluted Market Cap	- -	- -	- -	- -	- -	- -	3,476
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	3,126
EV per Share	- -	- -	- -	- -	- -	- -	14.31
TTM Sales	127	257	459	654	944	1,264	1,635
TTM EBITDA	-48	-25	-34	-114	-100	-23	124
TTM Operating Income	-51	-29	-40	-121	-114	-39	77
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	332
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	303

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	11.76
EV/EBIT	- -	- -	- -	- -	- -	- -	38.92
Enterprise Value	- -	- -	- -	- -	- -	- -	3,015
Low Price	- -	- -	- -	- -	- -	- -	15.98
EV/Sales	- -	- -	- -	- -	- -	- -	1.84
EV/EBITDA	- -	- -	- -	- -	- -	- -	24.27
Price/Earnings	- -	- -	- -	- -	- -	- -	48.41
Price/Earnings Average	- -	- -	- -	- -	- -	- -	53.77
Price/Earnings High	- -	- -	- -	- -	- -	- -	61.53
Price/Earnings Low	- -	- -	- -	- -	- -	- -	48.41
Price/Book Value	- -	- -	- -	- -	- -	- -	3.87
Price/Book Value Average	- -	- -	- -	- -	- -	- -	4.3
Price/Book Value High	- -	- -	- -	- -	- -	- -	4.92
Price/Book Value Low	- -	- -	- -	- -	- -	- -	3.87
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	4.15
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	4.6
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	5.27
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	4.15
Price/Sales	- -	- -	- -	- -	- -	- -	2.01
Price/Sales Average	- -	- -	- -	- -	- -	- -	2.23
Price/Sales High	- -	- -	- -	- -	- -	- -	2.56
Price/Sales Low	- -	- -	- -	- -	- -	- -	2.01
Price/Cash Flow	- -	- -	- -	- -	- -	- -	10.12
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	11.24
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	12.86
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	10.12
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	13.06
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	14.94
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	11.76
EV/Sales Average	- -	- -	- -	- -	- -	- -	2.07
EV/Sales High	- -	- -	- -	- -	- -	- -	2.4
EV/Sales Low	- -	- -	- -	- -	- -	- -	1.84
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	27.27
EV/EBITDA High	- -	- -	- -	- -	- -	- -	31.61
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	24.27
EV/EBIT Average	- -	- -	- -	- -	- -	- -	43.73
EV/EBIT High	- -	- -	- -	- -	- -	- -	50.69
EV/EBIT Low	- -	- -	- -	- -	- -	- -	38.92
Last Price	- -	- -	- -	- -	- -	- -	15.98
High Price	- -	- -	- -	- -	- -	- -	20.31
Enterprise Value Average	- -	- -	- -	- -	- -	- -	3,387
Enterprise Value High	- -	- -	- -	- -	- -	- -	3,927
Enterprise Value Low	- -	- -	- -	- -	- -	- -	3,015

Per Share Data Items (USD)

Per-Share Data API ChatGPT

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

Shares Outstanding	161	161	164	173	188	201	211
Diluted Weighted Avg Shares	152	152	61	168	181	195	218
Basic Weighted Avg Shares	152	152	61	168	181	195	206
Revenue per Share	0.83	1.69	7.55	3.9	5.22	6.49	7.94
EBITDA per Share	-0.32	-0.17	-0.57	-0.68	-0.56	-0.12	0.6
Operating Income per Share	-0.33	-0.19	-0.65	-0.72	-0.63	-0.2	0.38
Basic EPS, GAAP	-0.42	-0.21	-0.64	-0.68	-0.65	-0.19	0.33
Basic EPS from Cont Ops	-0.34	-0.21	-0.64	-0.68	-0.65	-0.19	0.33
Diluted EPS, GAAP	-0.42	-0.21	-0.64	-0.68	-0.65	-0.19	0.31
Diluted EPS from Cont Ops	-0.34	-0.21	-0.64	-0.68	-0.65	-0.19	0.31
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.06	-0.75	-0.3	-0.65	0.37	0.57	1.58
Free Cash Flow per Basic Share	0.01	-0.78	-0.38	-0.67	0.35	0.54	1.44
Cash & Equivalents per Share	1.13	1.16	2.46	1.74	1.72	1.84	2.58
Book Value per Share	-1.16	-1.31	2.92	2.77	2.81	3.32	4.12
Tangible Book Value per Share	-1.16	-1.31	2.92	2.77	2.43	2.99	3.85