Reddit, Inc.

124.58

CHF

-4.00

(-3.11%)

3.47EPS

36.52P/E

25.95BMarket Cap

Oct 29Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	- -	- -	20.94
Return on Assets (%)	- -	-11.79	-9.77	-5.68	-24.63	19
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	75.96	85.04	84.28	86.19	90.49	91.18
EBITDA Margin (%)	-26.48	-25.65	-24.62	-15.73	-41.91	20.79
Operating Margin (%)	-27.33	-26.23	-25.82	-17.43	-43.11	20.07
Incremental Operating Margin (%)	- -	- -	- -	23.3	- -	111.11
Pretax Margin (%)	-25.81	-26.3	-23.69	-10.82	-37.32	24
Profit Margin (%)	-25.85	-26.37	-23.78	-11.3	-37.25	24.05
Net Income to Common Margin (%)	-25.85	-26.37	-23.78	-11.3	-37.25	24.05
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	20.94

Credit (USD)

Credit Ratios API ChatGPT

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

Total Debt	20	13	19	26	27	23
ST Debt	6	7	8	4	6	7
LT Debt	13	7	12	22	21	16
Total Debt/EBITDA	-0.33	-0.11	-0.12	-0.2	-0.05	0.05
Net Debt/EBITDA	1.85	10.75	2.65	3.17	1.03	-2.08
Total Debt/EBIT	-0.32	-0.11	-0.11	-0.18	-0.05	0.05
Net Debt/EBIT	1.79	10.52	2.53	2.86	1	-2.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-28.93	-17.39	-23.7	-25.86	91.19	90.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.97	0.55
Long-Term Debt/Capital (%)	-10.22	-2.42	-3.25	-5.69	0.95	0.55
Long-Term Debt/Total Assets (%)	2.57	0.4	0.73	1.38	0.88	0.5
Total Debt/Equity (%)	-13.14	-4.71	-5.14	-6.24	1.25	0.79
Total Debt/Capital (%)	-15.13	-4.94	-5.42	-6.65	1.24	0.79
Total Debt/Total Assets (%)	3.8	0.82	1.22	1.61	1.14	0.72
Net Debt to Equity	73.84	467.74	114.97	97.16	-26.38	-32.56
Net Debt/Capital (%)	45.95	83.07	54.79	50.89	-35.23	-47.71
EBITDA	-61	-124	-164	-126	-545	458
EBITDA-CapEx	-64	-132	-171	-136	-551	451
Operating Income (Loss)	-63	-127	-172	-140	-561	442

Liquidity (USD)

Liquidity Ratios API ChatGPT

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

Cash Ratio	7.29	20.06	11.9	9.08	10.46	9.13
Current Ratio	9.52	22.72	13.94	11.08	12.63	11.56
Quick Ratio	9.15	22.36	13.77	10.98	12.44	11.31
CFO/Avg Current Liab	- -	-2.17	-1.06	-0.63	1.43	3.09
Common Equity/Total Assets	-28.93	-17.39	-23.7	-25.86	91.19	90.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.97	0.55
Long-Term Debt/Capital (%)	-10.22	-2.42	-3.25	-5.69	0.95	0.55
Long-Term Debt/Total Assets (%)	2.57	0.4	0.73	1.38	0.88	0.5
Total Debt/Equity (%)	-13.14	-4.71	-5.14	-6.24	1.25	0.79
Total Debt/Capital (%)	-15.13	-4.94	-5.42	-6.65	1.24	0.79
Total Debt/Total Assets (%)	3.8	0.82	1.22	1.61	1.14	0.72
CFO/Total Liabilities	-9.15	-6.74	-4.75	-3.74	107.88	222.77
CFO/CapEx	-20.28	-17.85	-14.61	-7.72	35.54	103.02
Altman's Z-Score	- -	- -	- -	- -	92.36	84.19

Working Capital (USD)

Working Capital Ratios API ChatGPT

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

Accounts Receivable Turnover	- -	3.91	3.77	3.68	4.37	4.69
Days Sales Outstanding	- -	93.41	96.81	99.25	83.49	77.86
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

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

Market Capitalization	- -	- -	- -	- -	31,653	42,518
- Cash & Cash Equivalents	112	1,338	436	401	562	954
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	20	13	19	26	27	23
Enterprise Value	- -	- -	- -	- -	29,839	40,065
Total Capital	-132	-273	-360	-387	2,157	2,952
Total Debt/Capital (%)	-15.13	-4.94	-5.42	-6.65	1.24	0.79
Total Debt / EV	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	22.95	18.19
EV/EBITDA	- -	- -	- -	- -	- -	87.49
EV/EBIT	- -	- -	- -	- -	- -	90.65
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	25,537	45,017
Diluted Enterprise Value	- -	- -	- -	- -	23,723	42,563
EV per Share	- -	- -	- -	- -	165.48	209.88
TTM Sales	229	485	667	804	1,300	2,203
TTM EBITDA	-61	-124	-164	-126	-545	458
TTM Operating Income	-63	-127	-172	-140	-561	442
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

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

Price/Free Cash Flow	- -	- -	- -	- -	118.32	65.8
EV/EBIT	- -	- -	- -	- -	- -	90.65
Enterprise Value	- -	- -	- -	- -	29,839	40,065
Low Price	- -	- -	- -	- -	59.09	77.14
EV/Sales	- -	- -	- -	- -	22.95	18.19
EV/EBITDA	- -	- -	- -	- -	- -	87.49
Price/Earnings	- -	- -	- -	- -	- -	78.37
Price/Earnings Average	- -	- -	- -	- -	- -	61.56
Price/Earnings High	- -	- -	- -	- -	- -	98.23
Price/Earnings Low	- -	- -	- -	- -	- -	27.14
Price/Book Value	- -	- -	- -	- -	14.86	14.52
Price/Book Value Average	- -	- -	- -	- -	10.01	11.4
Price/Book Value High	- -	- -	- -	- -	15.32	18.2
Price/Book Value Low	- -	- -	- -	- -	5	5.03
Price/Tangible Book Value	- -	- -	- -	- -	15.34	14.81
Price/Tangible Book Value Average	- -	- -	- -	- -	10.34	11.63
Price/Tangible Book Value High	- -	- -	- -	- -	15.82	18.56
Price/Tangible Book Value Low	- -	- -	- -	- -	5.16	5.13
Price/Sales	- -	- -	- -	- -	19.64	18.85
Price/Sales Average	- -	- -	- -	- -	13.24	14.81
Price/Sales High	- -	- -	- -	- -	20.25	23.63
Price/Sales Low	- -	- -	- -	- -	6.61	6.53
Price/Cash Flow	- -	- -	- -	- -	115	60.09
Price/Cash Flow Average	- -	- -	- -	- -	77.5	47.2
Price/Cash Flow High	- -	- -	- -	- -	118.58	75.32
Price/Cash Flow Low	- -	- -	- -	- -	38.71	20.81
Price/Free Cash Flow Average	- -	- -	- -	- -	79.74	51.68
Price/Free Cash Flow High	- -	- -	- -	- -	122.02	82.47
Price/Free Cash Flow Low	- -	- -	- -	- -	39.83	22.79
EV/Sales Average	- -	- -	- -	- -	15.01	14.05
EV/Sales High	- -	- -	- -	- -	23.71	23.08
EV/Sales Low	- -	- -	- -	- -	6.8	5.57
EV/EBITDA Average	- -	- -	- -	- -	- -	67.57
EV/EBITDA High	- -	- -	- -	- -	- -	111.02
EV/EBITDA Low	- -	- -	- -	- -	- -	26.8
EV/EBIT Average	- -	- -	- -	- -	- -	70.01
EV/EBIT High	- -	- -	- -	- -	- -	115.03
EV/EBIT Low	- -	- -	- -	- -	- -	27.77
Last Price	- -	- -	- -	- -	175.54	222.74
High Price	- -	- -	- -	- -	181.02	279.19
Enterprise Value Average	- -	- -	- -	- -	19,517	30,944
Enterprise Value High	- -	- -	- -	- -	30,827	50,841
Enterprise Value Low	- -	- -	- -	- -	8,841	12,272

Per Share Data Items (USD)

Per-Share Data API ChatGPT

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

Shares Outstanding	159	159	159	159	180	191
Diluted Weighted Avg Shares	148	148	148	159	145	202
Basic Weighted Avg Shares	148	148	148	159	145	186
Revenue per Share	1.55	3.28	4.51	5.06	8.94	11.82
EBITDA per Share	-0.41	-0.84	-1.11	-0.8	-3.75	2.46
Operating Income per Share	-0.42	-0.86	-1.16	-0.88	-3.85	2.37
Basic EPS, GAAP	-0.4	-0.87	-1.07	-0.57	-3.33	2.84
Basic EPS from Cont Ops	-0.4	-0.87	-1.07	-0.57	-3.33	2.84
Diluted EPS, GAAP	-0.4	-0.87	-1.07	-0.57	-3.33	2.62
Diluted EPS from Cont Ops	-0.4	-0.87	-1.07	-0.57	-3.33	2.62
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.42	-0.88	-0.64	-0.47	1.53	3.71
Free Cash Flow per Basic Share	-0.44	-0.93	-0.68	-0.53	1.48	3.67
Cash & Equivalents per Share	2.28	8.89	7.97	7.63	10.21	12.97
Book Value per Share	-0.95	-1.8	-2.38	-2.6	11.82	15.34
Tangible Book Value per Share	-1	-1.88	-2.81	-2.95	11.44	15.04

Profitability (USD)

Profitability Ratios API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	- -	- -	20.94
Return on Assets (%)	- -	-11.79	-9.77	-5.68	-24.63	19
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	75.96	85.04	84.28	86.19	90.49	91.18
EBITDA Margin (%)	-26.48	-25.65	-24.62	-15.73	-41.91	20.79
Operating Margin (%)	-27.33	-26.23	-25.82	-17.43	-43.11	20.07
Incremental Operating Margin (%)	- -	- -	- -	23.3	- -	111.11
Pretax Margin (%)	-25.81	-26.3	-23.69	-10.82	-37.32	24
Profit Margin (%)	-25.85	-26.37	-23.78	-11.3	-37.25	24.05
Net Income to Common Margin (%)	-25.85	-26.37	-23.78	-11.3	-37.25	24.05
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	20.94

Credit (USD)

Credit Ratios API ChatGPT

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

Total Debt	20	13	19	26	27	23
ST Debt	6	7	8	4	6	7
LT Debt	13	7	12	22	21	16
Total Debt/EBITDA	-0.33	-0.11	-0.12	-0.2	-0.05	0.05
Net Debt/EBITDA	1.85	10.75	2.65	3.17	1.03	-2.08
Total Debt/EBIT	-0.32	-0.11	-0.11	-0.18	-0.05	0.05
Net Debt/EBIT	1.79	10.52	2.53	2.86	1	-2.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-28.93	-17.39	-23.7	-25.86	91.19	90.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.97	0.55
Long-Term Debt/Capital (%)	-10.22	-2.42	-3.25	-5.69	0.95	0.55
Long-Term Debt/Total Assets (%)	2.57	0.4	0.73	1.38	0.88	0.5
Total Debt/Equity (%)	-13.14	-4.71	-5.14	-6.24	1.25	0.79
Total Debt/Capital (%)	-15.13	-4.94	-5.42	-6.65	1.24	0.79
Total Debt/Total Assets (%)	3.8	0.82	1.22	1.61	1.14	0.72
Net Debt to Equity	73.84	467.74	114.97	97.16	-26.38	-32.56
Net Debt/Capital (%)	45.95	83.07	54.79	50.89	-35.23	-47.71
EBITDA	-61	-124	-164	-126	-545	458
EBITDA-CapEx	-64	-132	-171	-136	-551	451
Operating Income (Loss)	-63	-127	-172	-140	-561	442

Liquidity (USD)

Liquidity Ratios API ChatGPT

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

Cash Ratio	7.29	20.06	11.9	9.08	10.46	9.13
Current Ratio	9.52	22.72	13.94	11.08	12.63	11.56
Quick Ratio	9.15	22.36	13.77	10.98	12.44	11.31
CFO/Avg Current Liab	- -	-2.17	-1.06	-0.63	1.43	3.09
Common Equity/Total Assets	-28.93	-17.39	-23.7	-25.86	91.19	90.43
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.97	0.55
Long-Term Debt/Capital (%)	-10.22	-2.42	-3.25	-5.69	0.95	0.55
Long-Term Debt/Total Assets (%)	2.57	0.4	0.73	1.38	0.88	0.5
Total Debt/Equity (%)	-13.14	-4.71	-5.14	-6.24	1.25	0.79
Total Debt/Capital (%)	-15.13	-4.94	-5.42	-6.65	1.24	0.79
Total Debt/Total Assets (%)	3.8	0.82	1.22	1.61	1.14	0.72
CFO/Total Liabilities	-9.15	-6.74	-4.75	-3.74	107.88	222.77
CFO/CapEx	-20.28	-17.85	-14.61	-7.72	35.54	103.02
Altman's Z-Score	- -	- -	- -	- -	92.36	84.19

Working Capital (USD)

Working Capital Ratios API ChatGPT

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

Accounts Receivable Turnover	- -	3.91	3.77	3.68	4.37	4.69
Days Sales Outstanding	- -	93.41	96.81	99.25	83.49	77.86
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

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

Market Capitalization	- -	- -	- -	- -	31,653	42,518
- Cash & Cash Equivalents	112	1,338	436	401	562	954
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	20	13	19	26	27	23
Enterprise Value	- -	- -	- -	- -	29,839	40,065
Total Capital	-132	-273	-360	-387	2,157	2,952
Total Debt/Capital (%)	-15.13	-4.94	-5.42	-6.65	1.24	0.79
Total Debt / EV	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	22.95	18.19
EV/EBITDA	- -	- -	- -	- -	- -	87.49
EV/EBIT	- -	- -	- -	- -	- -	90.65
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	25,537	45,017
Diluted Enterprise Value	- -	- -	- -	- -	23,723	42,563
EV per Share	- -	- -	- -	- -	165.48	209.88
TTM Sales	229	485	667	804	1,300	2,203
TTM EBITDA	-61	-124	-164	-126	-545	458
TTM Operating Income	-63	-127	-172	-140	-561	442
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

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

Price/Free Cash Flow	- -	- -	- -	- -	118.32	65.8
EV/EBIT	- -	- -	- -	- -	- -	90.65
Enterprise Value	- -	- -	- -	- -	29,839	40,065
Low Price	- -	- -	- -	- -	59.09	77.14
EV/Sales	- -	- -	- -	- -	22.95	18.19
EV/EBITDA	- -	- -	- -	- -	- -	87.49
Price/Earnings	- -	- -	- -	- -	- -	78.37
Price/Earnings Average	- -	- -	- -	- -	- -	61.56
Price/Earnings High	- -	- -	- -	- -	- -	98.23
Price/Earnings Low	- -	- -	- -	- -	- -	27.14
Price/Book Value	- -	- -	- -	- -	14.86	14.52
Price/Book Value Average	- -	- -	- -	- -	10.01	11.4
Price/Book Value High	- -	- -	- -	- -	15.32	18.2
Price/Book Value Low	- -	- -	- -	- -	5	5.03
Price/Tangible Book Value	- -	- -	- -	- -	15.34	14.81
Price/Tangible Book Value Average	- -	- -	- -	- -	10.34	11.63
Price/Tangible Book Value High	- -	- -	- -	- -	15.82	18.56
Price/Tangible Book Value Low	- -	- -	- -	- -	5.16	5.13
Price/Sales	- -	- -	- -	- -	19.64	18.85
Price/Sales Average	- -	- -	- -	- -	13.24	14.81
Price/Sales High	- -	- -	- -	- -	20.25	23.63
Price/Sales Low	- -	- -	- -	- -	6.61	6.53
Price/Cash Flow	- -	- -	- -	- -	115	60.09
Price/Cash Flow Average	- -	- -	- -	- -	77.5	47.2
Price/Cash Flow High	- -	- -	- -	- -	118.58	75.32
Price/Cash Flow Low	- -	- -	- -	- -	38.71	20.81
Price/Free Cash Flow Average	- -	- -	- -	- -	79.74	51.68
Price/Free Cash Flow High	- -	- -	- -	- -	122.02	82.47
Price/Free Cash Flow Low	- -	- -	- -	- -	39.83	22.79
EV/Sales Average	- -	- -	- -	- -	15.01	14.05
EV/Sales High	- -	- -	- -	- -	23.71	23.08
EV/Sales Low	- -	- -	- -	- -	6.8	5.57
EV/EBITDA Average	- -	- -	- -	- -	- -	67.57
EV/EBITDA High	- -	- -	- -	- -	- -	111.02
EV/EBITDA Low	- -	- -	- -	- -	- -	26.8
EV/EBIT Average	- -	- -	- -	- -	- -	70.01
EV/EBIT High	- -	- -	- -	- -	- -	115.03
EV/EBIT Low	- -	- -	- -	- -	- -	27.77
Last Price	- -	- -	- -	- -	175.54	222.74
High Price	- -	- -	- -	- -	181.02	279.19
Enterprise Value Average	- -	- -	- -	- -	19,517	30,944
Enterprise Value High	- -	- -	- -	- -	30,827	50,841
Enterprise Value Low	- -	- -	- -	- -	8,841	12,272

Per Share Data Items (USD)

Per-Share Data API ChatGPT

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

Shares Outstanding	159	159	159	159	180	191
Diluted Weighted Avg Shares	148	148	148	159	145	202
Basic Weighted Avg Shares	148	148	148	159	145	186
Revenue per Share	1.55	3.28	4.51	5.06	8.94	11.82
EBITDA per Share	-0.41	-0.84	-1.11	-0.8	-3.75	2.46
Operating Income per Share	-0.42	-0.86	-1.16	-0.88	-3.85	2.37
Basic EPS, GAAP	-0.4	-0.87	-1.07	-0.57	-3.33	2.84
Basic EPS from Cont Ops	-0.4	-0.87	-1.07	-0.57	-3.33	2.84
Diluted EPS, GAAP	-0.4	-0.87	-1.07	-0.57	-3.33	2.62
Diluted EPS from Cont Ops	-0.4	-0.87	-1.07	-0.57	-3.33	2.62
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.42	-0.88	-0.64	-0.47	1.53	3.71
Free Cash Flow per Basic Share	-0.44	-0.93	-0.68	-0.53	1.48	3.67
Cash & Equivalents per Share	2.28	8.89	7.97	7.63	10.21	12.97
Book Value per Share	-0.95	-1.8	-2.38	-2.6	11.82	15.34
Tangible Book Value per Share	-1	-1.88	-2.81	-2.95	11.44	15.04