Alkami Technology, Inc. Financial Ratios — ALKT 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 (%)	- -	- -	- -	-17.27	-19.09	-11.98	-13.25
Return on Assets (%)	- -	-34.02	-13.66	-12.66	-14.16	-9.76	-7.42
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	41.39	52.75	55.08	53.03	54.42	58.9	57.84
EBITDA Margin (%)	-54.81	-28.83	-25.94	-24.29	-20.04	-10.22	-6.02
Operating Margin (%)	-57.84	-30.55	-26.24	-34.38	-23.96	-13.31	-10.94
Incremental Operating Margin (%)	- -	21.43	- -	- -	11.19	27.54	- -
Pretax Margin (%)	-56.93	-45.79	-30.66	-28.91	-23.74	-12.14	-13.29
Profit Margin (%)	-56.93	-45.79	-30.77	-28.69	-23.76	-12.23	-10.74
Net Income to Common Margin (%)	-58.58	-50.51	-30.95	-28.69	-23.76	-12.23	-10.74
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	2.81	9.34	-9.96	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-17.27	-19.09	-11.98	-13.25

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	- -	25	25	104	19	18	369
ST Debt	- -	- -	2	7	1	1	2
LT Debt	- -	25	23	97	18	17	367
Total Debt/EBITDA	- -	-0.77	-0.62	-2.1	-0.36	-0.54	-13.79
Net Debt/EBITDA	0.3	4.39	7.19	0.49	0.77	2.77	-10.77
Total Debt/EBIT	- -	-0.71	-0.57	-1.8	-0.3	-0.41	-6.87
Net Debt/EBIT	0.28	4.04	6.62	0.42	0.64	2.11	-5.37
EBITDA to Interest Expense	-366.45	-66.11	-33.28	-12.89	-7.19	-74.01	-2.82
EBITDA-CapEx/Interest Expense	-399.98	-70.5	-34.23	-13.16	-7.33	-76.6	-2.98
EBIT to Interest Expense	-386.68	-70.07	-33.67	-18.24	-8.59	-96.38	-5.11
Interest Expense	- -	- -	1	4	7	- -	9
Common Equity/Total Assets	-370.52	-105.76	78.95	68.33	81.27	81.65	42.73
Long-Term Debt/Equity (%)	- -	13.67	6.69	29.1	5.56	4.79	101.36
Long-Term Debt/Capital (%)	- -	12.01	6.24	22.19	5.24	4.56	50.23
Long-Term Debt/Total Assets (%)	- -	9.86	5.28	19.88	4.51	3.91	43.31
Total Debt/Equity (%)	0.08	13.84	7.14	31.15	5.93	5.17	101.79
Total Debt/Capital (%)	0.08	12.16	6.67	23.75	5.59	4.91	50.44
Total Debt/Total Assets (%)	0.02	9.98	5.64	21.28	4.82	4.22	43.5
Net Debt to Equity	-81.83	-78.95	-82.4	-7.23	-12.6	-26.43	79.48
Net Debt/Capital (%)	-448.43	-375.14	-468.23	-7.33	-13.5	-33.57	43.14
EBITDA	-40	-32	-39	-50	-53	-34	-27
EBITDA-CapEx	-44	-34	-41	-51	-54	-35	-28
Operating Income (Loss)	-43	-34	-40	-70	-63	-44	-49

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	0.65	8.14	9.3	4.72	2.34	2.54	1.11
Current Ratio	1.54	9.43	10.4	5.82	3.77	3.98	2.09
Quick Ratio	1.18	8.83	9.92	5.35	3.24	3.39	1.68
CFO/Avg Current Liab	- -	-1.96	-1.08	-1.02	-0.43	0.44	0.64
Common Equity/Total Assets	-370.52	-105.76	78.95	68.33	81.27	81.65	42.73
Long-Term Debt/Equity (%)	- -	13.67	6.69	29.1	5.56	4.79	101.36
Long-Term Debt/Capital (%)	- -	12.01	6.24	22.19	5.24	4.56	50.23
Long-Term Debt/Total Assets (%)	- -	9.86	5.28	19.88	4.51	3.91	43.31
Total Debt/Equity (%)	0.08	13.84	7.14	31.15	5.93	5.17	101.79
Total Debt/Capital (%)	0.08	12.16	6.67	23.75	5.59	4.91	50.44
Total Debt/Total Assets (%)	0.02	9.98	5.64	21.28	4.82	4.22	43.5
CFO/Total Liabilities	-102.61	-54.94	-31.51	-24.57	-23.37	23.17	8.84
CFO/CapEx	-10.6	-17.77	-25.86	-35.99	-16.54	15.56	27.82
Altman's Z-Score	- -	- -	11.75	3.47	14.91	28.26	2.43

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	- -	10.95	10.95	10.85	10.23	10.6	11.52
Days Sales Outstanding	- -	33.33	33.34	33.64	35.68	34.43	31.68
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	- -	- -	1,817	1,163	2,106	3,951	2,974
- Cash & Cash Equivalents	12	167	309	109	41	94	63
+ Preferred Equity and Hybrid Capital	210	443	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	25	25	104	19	18	369
Enterprise Value	- -	- -	1,533	1,071	2,033	3,853	3,243
Total Capital	15	205	369	438	344	375	731
Total Debt/Capital (%)	0.08	12.16	6.67	23.75	5.59	4.91	50.44
Total Debt / EV	- -	- -	0.02	0.1	0.01	- -	0.11
EV/Sales	- -	- -	10.08	5.24	7.68	11.54	7.31
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1,303	1,148	2,048	3,827	2,912
Diluted Enterprise Value	- -	- -	1,019	1,056	1,976	3,730	3,182
EV per Share	- -	- -	17.04	11.62	21.02	37.75	30.57
TTM Sales	74	112	152	204	265	334	444
TTM EBITDA	-40	-32	-39	-50	-53	-34	-27
TTM Operating Income	-43	-34	-40	-70	-63	-44	-49
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	-43.33	-29.37	-110.37	219.92	70.4
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	1,533	1,071	2,033	3,853	3,243
Low Price	- -	- -	20.2	12.63	21.77	29.36	28.03
EV/Sales	- -	- -	10.08	5.24	7.68	11.54	7.31
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	5.27	3.48	6.48	11.07	8.21
Price/Book Value Average	- -	- -	7.22	3.91	6.48	9.23	9.37
Price/Book Value High	- -	- -	8.19	4.21	6.48	11.07	10.47
Price/Book Value Low	- -	- -	5.27	3.48	6.48	8.4	8.21
Price/Tangible Book Value	- -	- -	6.37	8.11	14.93	23.7	-13.63
Price/Tangible Book Value Average	- -	- -	8.72	9.11	14.93	19.77	-15.54
Price/Tangible Book Value High	- -	- -	9.89	9.8	14.93	23.7	-17.37
Price/Tangible Book Value Low	- -	- -	6.37	8.11	14.93	17.98	-13.63
Price/Sales	- -	- -	8.56	5.62	7.73	11.46	6.56
Price/Sales Average	- -	- -	11.73	6.32	7.73	9.56	7.48
Price/Sales High	- -	- -	13.3	6.8	7.73	11.46	8.36
Price/Sales Low	- -	- -	8.56	5.62	7.73	8.7	6.56
Price/Cash Flow	- -	- -	-45	-30.18	-117.04	205.79	67.87
Price/Cash Flow Average	- -	- -	-61.65	-33.91	-117.04	171.71	77.39
Price/Cash Flow High	- -	- -	-69.87	-36.49	-117.04	205.79	86.49
Price/Cash Flow Low	- -	- -	-45	-30.18	-117.04	156.12	67.87
Price/Free Cash Flow Average	- -	- -	-59.35	-32.99	-110.37	183.5	80.28
Price/Free Cash Flow High	- -	- -	-67.27	-35.5	-110.37	219.92	89.72
Price/Free Cash Flow Low	- -	- -	-43.33	-29.37	-110.37	166.85	70.4
EV/Sales Average	- -	- -	14.49	5.94	7.68	9.58	8.25
EV/Sales High	- -	- -	16.68	6.43	7.68	11.54	9.15
EV/Sales Low	- -	- -	10.08	5.24	7.68	8.69	7.31
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	20.2	12.63	21.77	38.7	28.03
High Price	- -	- -	31.37	15.26	21.77	38.7	35.72
Enterprise Value Average	- -	- -	2,205	1,214	2,033	3,199	3,661
Enterprise Value High	- -	- -	2,538	1,314	2,033	3,853	4,059
Enterprise Value Low	- -	- -	1,533	1,071	2,033	2,900	3,243

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	83	83	90	92	97	102	106
Diluted Weighted Avg Shares	83	83	65	91	94	99	104
Basic Weighted Avg Shares	83	83	65	91	94	99	104
Revenue per Share	0.88	1.35	2.36	2.25	2.81	3.38	4.27
EBITDA per Share	-0.48	-0.39	-0.61	-0.55	-0.56	-0.35	-0.26
Operating Income per Share	-0.51	-0.41	-0.62	-0.77	-0.67	-0.45	-0.47
Basic EPS, GAAP	-0.52	-0.68	-0.73	-0.64	-0.67	-0.41	-0.46
Basic EPS from Cont Ops	-0.5	-0.62	-0.73	-0.64	-0.67	-0.41	-0.46
Diluted EPS, GAAP	-0.52	-0.68	-0.73	-0.64	-0.67	-0.41	-0.46
Diluted EPS from Cont Ops	-0.5	-0.62	-0.73	-0.64	-0.67	-0.41	-0.46
Dividend per Share	- -	- -	0.08	- -	- -	- -	- -
Cash Flow per Share	-0.47	-0.46	-0.45	-0.42	-0.19	0.19	0.41
Free Cash Flow per Basic Share	-0.51	-0.48	-0.47	-0.43	-0.2	0.18	0.4
Cash & Equivalents per Share	0.14	2.01	3.43	2.13	0.95	1.13	0.93
Book Value per Share	-2.35	-3.17	3.83	3.63	3.36	3.5	3.41
Tangible Book Value per Share	-2.35	-3.46	3.17	1.56	1.46	1.63	-2.06