Snowflake Inc. Financial Ratios — SNOW.CI Stock

Profitability (USD)

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	- -	- -	- -	-13.62	-15.17	-15.72	-31.43	-54.09
Return on Assets (%)	- -	-39.23	-15.55	-10.82	-11.09	-10.49	-14.9	-14.66
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	46.46	55.97	59.03	62.4	65.26	67.98	66.5	67.17
EBITDA Margin (%)	-190.45	-133.93	-90.21	-56.88	-37.7	-34.74	-35.12	-25.93
Operating Margin (%)	-191.86	-135.26	-91.87	-58.64	-40.77	-39.01	-40.15	-30.64
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	1.97
Pretax Margin (%)	-183.32	-131.27	-90.71	-55.52	-39.5	-30.26	-35.44	-28.01
Profit Margin (%)	-184.17	-131.65	-91.06	-55.76	-38.57	-29.79	-35.45	-28.43
Net Income to Common Margin (%)	-184.17	-131.65	-91.06	-55.76	-38.57	-29.79	-35.45	-28.43
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-13.62	-15.17	-15.72	-31.43	-54.09

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	17	211	205	206	252	288	2,685	2,741
ST Debt	4	18	20	25	27	34	36	50
LT Debt	13	193	185	181	224	254	2,649	2,692
Total Debt/EBITDA	-0.09	-0.6	-0.38	-0.3	-0.32	-0.3	-2.11	-2.26
Net Debt/EBITDA	0.63	0.36	1.54	1.57	1.21	1.81	0.28	0.45
Total Debt/EBIT	-0.09	-0.59	-0.38	-0.29	-0.3	-0.26	-1.84	-1.91
Net Debt/EBIT	0.63	0.36	1.51	1.52	1.12	1.61	0.25	0.38
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-461.58	-146.39
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-478.35	-159.01
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-527.73	-172.95
Interest Expense	- -	- -	- -	- -	- -	- -	3	8
Common Equity/Total Assets	-40.88	-53.79	83.36	75.93	70.66	62.99	33.21	21.07
Long-Term Debt/Equity (%)	- -	- -	3.75	3.59	4.1	4.89	88.12	139.88
Long-Term Debt/Capital (%)	-4.24	-57.93	3.6	3.45	3.92	4.64	46.55	57.69
Long-Term Debt/Total Assets (%)	1.64	19.07	3.12	2.72	2.91	3.09	29.33	29.47
Total Debt/Equity (%)	-5.33	-38.78	4.14	4.09	4.6	5.55	89.31	142.46
Total Debt/Capital (%)	-5.63	-63.35	3.98	3.93	4.4	5.26	47.18	58.76
Total Debt/Total Assets (%)	2.18	20.86	3.45	3.1	3.26	3.5	29.72	30.01
Net Debt to Equity	37.3	23.35	-16.61	-21.5	-17.19	-33.96	-11.88	-28.5
Net Debt/Capital (%)	28.26	27.61	-18.98	-26.04	-19.66	-47.44	-11.66	-29.85
EBITDA	-184	-355	-534	-694	-779	-975	-1,274	-1,215
EBITDA-CapEx	-188	-377	-583	-734	-805	-1,039	-1,320	-1,319
Operating Income (Loss)	-185	-358	-544	-715	-842	-1,095	-1,456	-1,435

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	4.2	1.04	4.95	2.76	2.01	1.41	1.4	0.91
Current Ratio	4.82	1.6	5.45	3.29	2.5	1.85	1.78	1.3
Quick Ratio	4.64	1.47	5.32	3.15	2.37	1.75	1.68	1.21
CFO/Avg Current Liab	- -	-0.63	-0.08	0.1	0.32	0.36	0.32	0.32
Common Equity/Total Assets	-40.88	-53.79	83.36	75.93	70.66	62.99	33.21	21.07
Long-Term Debt/Equity (%)	- -	- -	3.75	3.59	4.1	4.89	88.12	139.88
Long-Term Debt/Capital (%)	-4.24	-57.93	3.6	3.45	3.92	4.64	46.55	57.69
Long-Term Debt/Total Assets (%)	1.64	19.07	3.12	2.72	2.91	3.09	29.33	29.47
Total Debt/Equity (%)	-5.33	-38.78	4.14	4.09	4.6	5.55	89.31	142.46
Total Debt/Capital (%)	-5.63	-63.35	3.98	3.93	4.4	5.26	47.18	58.76
Total Debt/Total Assets (%)	2.18	20.86	3.45	3.1	3.26	3.5	29.72	30.01
CFO/Total Liabilities	-13.37	-11.34	-4.61	6.88	24.21	27.97	15.92	16.95
CFO/CapEx	-35.85	-7.73	-0.93	2.72	21.13	13.29	20.74	11.67
Altman's Z-Score	- -	- -	- -	61.57	20.4	19.55	5.27	3.88

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	2.18	2.5	2.9	3.28	3.42	3.92	4.21
Days Sales Outstanding	- -	167.38	145.95	125.67	111.45	106.82	93.09	86.75
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	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	- -	164,240	77,139	101,560	63,932	65,263
- Cash & Cash Equivalents	117	127	820	1,086	940	1,763	2,629	2,828
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	12	10	7	- -
+ Total Debt	17	211	205	206	252	288	2,685	2,741
Enterprise Value	- -	- -	- -	160,594	73,395	98,012	61,986	63,974
Total Capital	-296	-333	5,141	5,255	5,720	5,479	5,692	4,665
Total Debt/Capital (%)	-5.63	-63.35	3.98	3.93	4.4	5.26	47.18	58.76
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.04	0.04
EV/Sales	- -	- -	- -	131.71	35.53	34.92	17.09	13.66
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	157,876	76,047	99,748	63,710	64,043
Diluted Enterprise Value	- -	- -	- -	154,231	72,303	96,200	61,764	62,755
EV per Share	- -	- -	- -	18.43	8.14	10.52	6.65	6.67
TTM Sales	97	265	592	1,219	2,066	2,806	3,626	4,684
TTM EBITDA	-184	-355	-534	-694	-779	-975	-1,274	-1,215
TTM Operating Income	-185	-358	-544	-715	-842	-1,095	-1,456	-1,435
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	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	- -	2,267.56	146.3	127.18	69.74	57.32
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	160,594	73,395	98,012	61,986	63,974
Low Price	- -	- -	- -	10.72	7.44	7.08	4.43	4.58
EV/Sales	- -	- -	- -	131.71	35.53	34.92	17.09	13.66
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	32.53	14.14	19.61	21.31	33.92
Price/Book Value Average	- -	- -	- -	31.99	18.51	20.1	19.41	36.64
Price/Book Value High	- -	- -	- -	49.29	31.14	30.4	36.88	50.54
Price/Book Value Low	- -	- -	- -	18.5	12.3	12.74	13.75	22.85
Price/Tangible Book Value	- -	- -	- -	32.76	16.81	26.72	41.86	178.71
Price/Tangible Book Value Average	- -	- -	- -	32.22	22.02	27.39	38.13	193.04
Price/Tangible Book Value High	- -	- -	- -	49.64	37.03	41.42	72.44	266.26
Price/Tangible Book Value Low	- -	- -	- -	18.63	14.63	17.36	27.02	120.42
Price/Sales	- -	- -	- -	129.48	36.82	35.54	17.57	13.67
Price/Sales Average	- -	- -	- -	127.32	48.22	36.44	16	14.77
Price/Sales High	- -	- -	- -	196.19	81.1	55.11	30.4	20.37
Price/Sales Low	- -	- -	- -	73.62	32.04	23.1	11.34	9.21
Price/Cash Flow	- -	- -	- -	1,432.91	139.37	117.61	66.38	52.41
Price/Cash Flow Average	- -	- -	- -	1,409.03	182.53	120.58	60.46	56.61
Price/Cash Flow High	- -	- -	- -	2,171.19	307.01	182.35	114.86	78.09
Price/Cash Flow Low	- -	- -	- -	814.75	121.29	76.43	42.84	35.32
Price/Free Cash Flow Average	- -	- -	- -	2,229.76	191.6	130.39	63.52	61.92
Price/Free Cash Flow High	- -	- -	- -	3,435.87	322.27	197.19	120.68	85.41
Price/Free Cash Flow Low	- -	- -	- -	1,289.33	127.32	82.65	45.01	38.63
EV/Sales Average	- -	- -	- -	129.46	47.09	35.84	15.52	14.78
EV/Sales High	- -	- -	- -	201.11	80.45	54.84	29.97	20.48
EV/Sales Low	- -	- -	- -	73.6	30.69	22.25	10.84	9.11
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	18.84	8.55	10.9	6.86	6.8
High Price	- -	- -	- -	28.55	18.84	16.9	11.88	10.13
Enterprise Value Average	- -	- -	- -	157,857	97,282	100,574	56,282	69,208
Enterprise Value High	- -	- -	- -	245,216	166,178	153,917	108,678	95,947
Enterprise Value Low	- -	- -	- -	89,741	63,388	62,455	39,313	42,687

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	7,778	7,778	8,033	8,715	9,020	9,318	9,315	9,595
Diluted Weighted Avg Shares	6,651	6,651	3,951	8,378	8,893	9,151	9,283	9,416
Basic Weighted Avg Shares	6,651	6,651	3,951	8,378	8,893	9,151	9,283	9,416
Revenue per Share	0.01	0.04	0.15	0.15	0.23	0.31	0.39	0.5
EBITDA per Share	-0.03	-0.05	-0.14	-0.08	-0.09	-0.11	-0.14	-0.13
Operating Income per Share	-0.03	-0.05	-0.14	-0.09	-0.09	-0.12	-0.16	-0.15
Basic EPS, GAAP	-0.03	-0.05	-0.14	-0.08	-0.09	-0.09	-0.14	-0.14
Basic EPS from Cont Ops	-0.03	-0.05	-0.14	-0.08	-0.09	-0.09	-0.14	-0.14
Diluted EPS, GAAP	-0.03	-0.05	-0.14	-0.08	-0.09	-0.09	-0.14	-0.14
Diluted EPS from Cont Ops	-0.03	-0.05	-0.14	-0.08	-0.09	-0.09	-0.14	-0.14
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.02	-0.03	-0.01	0.01	0.06	0.09	0.1	0.13
Free Cash Flow per Basic Share	-0.02	-0.03	-0.02	0.01	0.06	0.09	0.1	0.12
Cash & Equivalents per Share	0.08	0.06	0.49	0.44	0.44	0.41	0.5	0.42
Book Value per Share	-0.04	-0.07	0.61	0.58	0.6	0.56	0.32	0.2
Tangible Book Value per Share	-0.04	-0.07	0.61	0.58	0.51	0.41	0.16	0.04