Coursera, Inc.

COUR

COURCoursera, Inc. US flag

New York Stock Exchange

5.68

USD

+0.35

- -

960.80MMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-20.44	-21.1	-18.4	-12.48	-8.59	-5.28
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	51.42	52.69	60.07	63.29	51.87	53.46	54.57
EBITDA Margin (%)	-23.38	-19.42	-30.9	-28.4	-20.31	-11.4	-6.53
Operating Margin (%)	-26.24	-22.69	-34.45	-31.93	-23.81	-15.01	-10.34
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-24.94	-22.25	-34.46	-32.58	-17.49	-11.3	-6.06
Profit Margin (%)	-25.33	-22.76	-34.97	-33.48	-18.34	-11.44	-6.73
Net Income to Common Margin (%)	-25.33	-22.76	-34.97	-33.48	-18.34	-11.44	-6.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	26	20	14	7	3	- -
ST Debt	- -	8	8	9	7	- -	- -
LT Debt	- -	18	12	6	- -	3	- -
Total Debt/EBITDA	- -	-0.46	-0.16	-0.1	-0.05	-0.04	- -
Net Debt/EBITDA	1.3	1.4	4.53	2.16	5.08	9.17	16.01
Total Debt/EBIT	- -	-0.39	-0.14	-0.09	-0.04	-0.03	- -
Net Debt/EBIT	1.16	1.2	4.06	1.92	4.34	6.96	10.12
EBITDA to Interest Expense	-68.98	-4,749.83	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-76.04	-5,008.08	- -	- -	- -	- -	- -
EBIT to Interest Expense	-77.43	-5,548.58	- -	- -	- -	- -	- -
Interest Expense	1	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-117.13	-82.26	-50.97	-70.08	-84.81	-92.46	-91.12
Long-Term Debt/Equity (%)	- -	- -	1.6	0.83	0.01	0.51	- -
Long-Term Debt/Capital (%)	- -	-5.77	-2.53	-0.89	-0.01	-0.35	- -
Long-Term Debt/Total Assets (%)	- -	4.38	1.24	0.61	- -	0.32	- -
Total Debt/Equity (%)	- -	-11.83	2.68	2.08	1.07	0.51	- -
Total Debt/Capital (%)	- -	-8.27	-4.24	-2.22	-0.85	-0.36	- -
Total Debt/Total Assets (%)	- -	6.28	2.07	1.52	0.72	0.33	- -
Net Debt to Equity	29.94	36.01	-78.31	-46.19	-106.51	-121.54	-124.68
Net Debt/Capital (%)	16.83	20.11	55.33	33.06	45.88	45.86	46.52
EBITDA	-43	-57	-128	-149	-129	-79	-50
EBITDA-CapEx	-48	-60	-131	-150	-130	-81	-51
Operating Income (Loss)	-48	-67	-143	-167	-151	-104	-78

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	2.08	1.86	4.09	3.22	2.42	2.22	2.21
Current Ratio	2.49	2.31	4.44	3.61	2.79	2.54	2.51
Quick Ratio	2.28	2.12	4.26	3.44	2.65	2.4	2.4
CFO/Avg Current Liab	- -	-0.13	0.01	-0.17	0.11	0.3	0.32
Common Equity/Total Assets	-117.13	-82.26	-50.97	-70.08	-84.81	-92.46	-91.12
Long-Term Debt/Equity (%)	- -	- -	1.6	0.83	0.01	0.51	- -
Long-Term Debt/Capital (%)	- -	-5.77	-2.53	-0.89	-0.01	-0.35	- -
Long-Term Debt/Total Assets (%)	- -	4.38	1.24	0.61	- -	0.32	- -
Total Debt/Equity (%)	- -	-11.83	2.68	2.08	1.07	0.51	- -
Total Debt/Capital (%)	- -	-8.27	-4.24	-2.22	-0.85	-0.36	- -
Total Debt/Total Assets (%)	- -	6.28	2.07	1.52	0.72	0.33	- -
CFO/Total Liabilities	-5.04	-2.34	0.8	-15.04	9.76	28.66	29.84
CFO/CapEx	-4.84	-4.84	0.64	-24.11	27	59.62	72.47
Altman's Z-Score	-0.94	-0.41	7.75	3.86	5.42	2.13	1.85

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	10.23	11.06	11.89	10.5	11.31	13.36
Days Sales Outstanding	- -	35.68	33.01	30.71	34.78	32.26	27.32
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	4.63	3.76	3.33	3.66	3.19	6.76
Accounts Payable Turnover Days	- -	78.91	97.09	109.7	99.85	114.54	54.03
Cash Conversion Cycle	- -	-43.24	-64.07	-79	-65.07	-82.28	-26.71
Inventory to Cash Days	- -	35.68	33.01	30.71	34.78	32.26	27.32
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	2,776	1,718	2,924	1,338	1,206
- Cash & Cash Equivalents	56	80	581	321	656	726	793
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	26	20	14	7	3	- -
Enterprise Value	-173	-259	1,974	952	2,209	615	413
Total Capital	-277	-317	-469	-650	-774	-857	-911
Total Debt/Capital (%)	- -	-8.27	-4.24	-2.22	-0.85	-0.36	- -
Total Debt / EV	- -	-0.1	0.01	0.02	- -	- -	- -
EV/Sales	- -	- -	4.75	1.82	3.47	0.88	0.55
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	1,130.7	- -	74.36	6.44	3.8
EV/Free Cash Flow to Firm	- -	- -	439.88	- -	71.71	6.34	3.75
Diluted Market Cap	- -	- -	2,776	1,718	2,924	1,338	1,206
Diluted Enterprise Value	-56	-54	2,215	1,412	2,274	615	413
EV per Share	- -	- -	17.38	6.56	14.63	3.91	2.52
TTM Sales	184	294	415	524	636	695	758
TTM EBITDA	-43	-57	-128	-149	-129	-79	-50
TTM Operating Income	-48	-67	-143	-167	-151	-104	-78
TTM Cash Flow to Firm	-21	-15	2	-38	30	95	109
TTM Free Cash Flow to Firm	-16	-12	4	-36	31	97	110

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	618.56	-47.12	94.94	13.79	10.94
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-173	-259	1,974	952	2,209	615	413
Low Price	- -	- -	22.8	9.81	9.91	6.29	5.76
EV/Sales	- -	- -	4.75	1.82	3.47	0.88	0.55
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-28.97	-13.26	-19.43	-20.69	-28.73
Price/Earnings High	- -	- -	-48.91	-21.46	-27.52	-41.04	-43.55
Price/Earnings Low	- -	- -	-17.84	-8.13	-12.83	-12.45	-18.5
Price/Book Value	- -	- -	-5.68	-2.59	-3.75	-1.56	-1.32
Price/Book Value Average	- -	- -	-8.61	-3.5	-2.9	-1.91	-1.61
Price/Book Value High	- -	- -	-14.53	-5.67	-4.11	-3.79	-2.44
Price/Book Value Low	- -	- -	-5.3	-2.15	-1.92	-1.15	-1.04
Price/Tangible Book Value	- -	- -	3.8	2.5	4.84	2.33	1.98
Price/Tangible Book Value Average	- -	- -	5.75	3.39	3.75	2.87	2.41
Price/Tangible Book Value High	- -	- -	9.71	5.49	5.31	5.69	3.65
Price/Tangible Book Value Low	- -	- -	3.54	2.08	2.47	1.73	1.55
Price/Sales	- -	- -	6.68	3.28	4.6	1.93	1.59
Price/Sales Average	- -	- -	10.13	4.44	3.56	2.37	1.93
Price/Sales High	- -	- -	17.1	7.19	5.05	4.7	2.93
Price/Sales Low	- -	- -	6.24	2.72	2.35	1.42	1.25
Price/Cash Flow	- -	- -	1,589.97	-45.16	98.45	14.02	11.09
Price/Cash Flow Average	- -	- -	2,409.27	-61.12	76.3	17.24	13.48
Price/Cash Flow High	- -	- -	4,068.16	-98.91	108.06	34.2	20.43
Price/Cash Flow Low	- -	- -	1,483.59	-37.45	50.37	10.38	8.68
Price/Free Cash Flow Average	- -	- -	937.3	-63.77	73.57	16.96	13.3
Price/Free Cash Flow High	- -	- -	1,582.67	-103.19	104.2	33.63	20.16
Price/Free Cash Flow Low	- -	- -	577.17	-39.07	48.57	10.2	8.56
EV/Sales Average	- -	- -	8.78	3.86	2.54	1.33	0.89
EV/Sales High	- -	- -	15.75	6.6	4.03	3.66	1.89
EV/Sales Low	- -	- -	4.89	2.14	1.33	0.38	0.2
EV/EBITDA Average	1.3	0.94	-28.42	-13.58	-12.52	-11.64	-13.59
EV/EBITDA High	1.3	0.94	-50.99	-23.25	-19.83	-32.06	-28.86
EV/EBITDA Low	1.3	0.94	-15.82	-7.52	-6.56	-3.37	-3.05
EV/EBIT Average	1.16	0.81	-25.48	-12.08	-10.68	-8.84	-8.59
EV/EBIT High	1.16	0.81	-45.73	-20.67	-16.91	-24.35	-18.24
EV/EBIT Low	1.16	0.81	-14.19	-6.69	-5.59	-2.56	-1.93
Last Price	- -	- -	24.44	11.83	19.37	8.5	7.36
High Price	- -	- -	62.53	25.91	21.26	20.73	13.56
Enterprise Value Average	-56	-54	3,646	2,019	1,616	922	673
Enterprise Value High	-56	-54	6,542	3,457	2,560	2,539	1,429
Enterprise Value Low	-56	-54	2,030	1,119	846	267	151

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-20.44	-21.1	-18.4	-12.48	-8.59	-5.28
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	51.42	52.69	60.07	63.29	51.87	53.46	54.57
EBITDA Margin (%)	-23.38	-19.42	-30.9	-28.4	-20.31	-11.4	-6.53
Operating Margin (%)	-26.24	-22.69	-34.45	-31.93	-23.81	-15.01	-10.34
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-24.94	-22.25	-34.46	-32.58	-17.49	-11.3	-6.06
Profit Margin (%)	-25.33	-22.76	-34.97	-33.48	-18.34	-11.44	-6.73
Net Income to Common Margin (%)	-25.33	-22.76	-34.97	-33.48	-18.34	-11.44	-6.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	26	20	14	7	3	- -
ST Debt	- -	8	8	9	7	- -	- -
LT Debt	- -	18	12	6	- -	3	- -
Total Debt/EBITDA	- -	-0.46	-0.16	-0.1	-0.05	-0.04	- -
Net Debt/EBITDA	1.3	1.4	4.53	2.16	5.08	9.17	16.01
Total Debt/EBIT	- -	-0.39	-0.14	-0.09	-0.04	-0.03	- -
Net Debt/EBIT	1.16	1.2	4.06	1.92	4.34	6.96	10.12
EBITDA to Interest Expense	-68.98	-4,749.83	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-76.04	-5,008.08	- -	- -	- -	- -	- -
EBIT to Interest Expense	-77.43	-5,548.58	- -	- -	- -	- -	- -
Interest Expense	1	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-117.13	-82.26	-50.97	-70.08	-84.81	-92.46	-91.12
Long-Term Debt/Equity (%)	- -	- -	1.6	0.83	0.01	0.51	- -
Long-Term Debt/Capital (%)	- -	-5.77	-2.53	-0.89	-0.01	-0.35	- -
Long-Term Debt/Total Assets (%)	- -	4.38	1.24	0.61	- -	0.32	- -
Total Debt/Equity (%)	- -	-11.83	2.68	2.08	1.07	0.51	- -
Total Debt/Capital (%)	- -	-8.27	-4.24	-2.22	-0.85	-0.36	- -
Total Debt/Total Assets (%)	- -	6.28	2.07	1.52	0.72	0.33	- -
Net Debt to Equity	29.94	36.01	-78.31	-46.19	-106.51	-121.54	-124.68
Net Debt/Capital (%)	16.83	20.11	55.33	33.06	45.88	45.86	46.52
EBITDA	-43	-57	-128	-149	-129	-79	-50
EBITDA-CapEx	-48	-60	-131	-150	-130	-81	-51
Operating Income (Loss)	-48	-67	-143	-167	-151	-104	-78

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	2.08	1.86	4.09	3.22	2.42	2.22	2.21
Current Ratio	2.49	2.31	4.44	3.61	2.79	2.54	2.51
Quick Ratio	2.28	2.12	4.26	3.44	2.65	2.4	2.4
CFO/Avg Current Liab	- -	-0.13	0.01	-0.17	0.11	0.3	0.32
Common Equity/Total Assets	-117.13	-82.26	-50.97	-70.08	-84.81	-92.46	-91.12
Long-Term Debt/Equity (%)	- -	- -	1.6	0.83	0.01	0.51	- -
Long-Term Debt/Capital (%)	- -	-5.77	-2.53	-0.89	-0.01	-0.35	- -
Long-Term Debt/Total Assets (%)	- -	4.38	1.24	0.61	- -	0.32	- -
Total Debt/Equity (%)	- -	-11.83	2.68	2.08	1.07	0.51	- -
Total Debt/Capital (%)	- -	-8.27	-4.24	-2.22	-0.85	-0.36	- -
Total Debt/Total Assets (%)	- -	6.28	2.07	1.52	0.72	0.33	- -
CFO/Total Liabilities	-5.04	-2.34	0.8	-15.04	9.76	28.66	29.84
CFO/CapEx	-4.84	-4.84	0.64	-24.11	27	59.62	72.47
Altman's Z-Score	-0.94	-0.41	7.75	3.86	5.42	2.13	1.85

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	10.23	11.06	11.89	10.5	11.31	13.36
Days Sales Outstanding	- -	35.68	33.01	30.71	34.78	32.26	27.32
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	4.63	3.76	3.33	3.66	3.19	6.76
Accounts Payable Turnover Days	- -	78.91	97.09	109.7	99.85	114.54	54.03
Cash Conversion Cycle	- -	-43.24	-64.07	-79	-65.07	-82.28	-26.71
Inventory to Cash Days	- -	35.68	33.01	30.71	34.78	32.26	27.32
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	2,776	1,718	2,924	1,338	1,206
- Cash & Cash Equivalents	56	80	581	321	656	726	793
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	26	20	14	7	3	- -
Enterprise Value	-173	-259	1,974	952	2,209	615	413
Total Capital	-277	-317	-469	-650	-774	-857	-911
Total Debt/Capital (%)	- -	-8.27	-4.24	-2.22	-0.85	-0.36	- -
Total Debt / EV	- -	-0.1	0.01	0.02	- -	- -	- -
EV/Sales	- -	- -	4.75	1.82	3.47	0.88	0.55
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	1,130.7	- -	74.36	6.44	3.8
EV/Free Cash Flow to Firm	- -	- -	439.88	- -	71.71	6.34	3.75
Diluted Market Cap	- -	- -	2,776	1,718	2,924	1,338	1,206
Diluted Enterprise Value	-56	-54	2,215	1,412	2,274	615	413
EV per Share	- -	- -	17.38	6.56	14.63	3.91	2.52
TTM Sales	184	294	415	524	636	695	758
TTM EBITDA	-43	-57	-128	-149	-129	-79	-50
TTM Operating Income	-48	-67	-143	-167	-151	-104	-78
TTM Cash Flow to Firm	-21	-15	2	-38	30	95	109
TTM Free Cash Flow to Firm	-16	-12	4	-36	31	97	110

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	618.56	-47.12	94.94	13.79	10.94
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-173	-259	1,974	952	2,209	615	413
Low Price	- -	- -	22.8	9.81	9.91	6.29	5.76
EV/Sales	- -	- -	4.75	1.82	3.47	0.88	0.55
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-28.97	-13.26	-19.43	-20.69	-28.73
Price/Earnings High	- -	- -	-48.91	-21.46	-27.52	-41.04	-43.55
Price/Earnings Low	- -	- -	-17.84	-8.13	-12.83	-12.45	-18.5
Price/Book Value	- -	- -	-5.68	-2.59	-3.75	-1.56	-1.32
Price/Book Value Average	- -	- -	-8.61	-3.5	-2.9	-1.91	-1.61
Price/Book Value High	- -	- -	-14.53	-5.67	-4.11	-3.79	-2.44
Price/Book Value Low	- -	- -	-5.3	-2.15	-1.92	-1.15	-1.04
Price/Tangible Book Value	- -	- -	3.8	2.5	4.84	2.33	1.98
Price/Tangible Book Value Average	- -	- -	5.75	3.39	3.75	2.87	2.41
Price/Tangible Book Value High	- -	- -	9.71	5.49	5.31	5.69	3.65
Price/Tangible Book Value Low	- -	- -	3.54	2.08	2.47	1.73	1.55
Price/Sales	- -	- -	6.68	3.28	4.6	1.93	1.59
Price/Sales Average	- -	- -	10.13	4.44	3.56	2.37	1.93
Price/Sales High	- -	- -	17.1	7.19	5.05	4.7	2.93
Price/Sales Low	- -	- -	6.24	2.72	2.35	1.42	1.25
Price/Cash Flow	- -	- -	1,589.97	-45.16	98.45	14.02	11.09
Price/Cash Flow Average	- -	- -	2,409.27	-61.12	76.3	17.24	13.48
Price/Cash Flow High	- -	- -	4,068.16	-98.91	108.06	34.2	20.43
Price/Cash Flow Low	- -	- -	1,483.59	-37.45	50.37	10.38	8.68
Price/Free Cash Flow Average	- -	- -	937.3	-63.77	73.57	16.96	13.3
Price/Free Cash Flow High	- -	- -	1,582.67	-103.19	104.2	33.63	20.16
Price/Free Cash Flow Low	- -	- -	577.17	-39.07	48.57	10.2	8.56
EV/Sales Average	- -	- -	8.78	3.86	2.54	1.33	0.89
EV/Sales High	- -	- -	15.75	6.6	4.03	3.66	1.89
EV/Sales Low	- -	- -	4.89	2.14	1.33	0.38	0.2
EV/EBITDA Average	1.3	0.94	-28.42	-13.58	-12.52	-11.64	-13.59
EV/EBITDA High	1.3	0.94	-50.99	-23.25	-19.83	-32.06	-28.86
EV/EBITDA Low	1.3	0.94	-15.82	-7.52	-6.56	-3.37	-3.05
EV/EBIT Average	1.16	0.81	-25.48	-12.08	-10.68	-8.84	-8.59
EV/EBIT High	1.16	0.81	-45.73	-20.67	-16.91	-24.35	-18.24
EV/EBIT Low	1.16	0.81	-14.19	-6.69	-5.59	-2.56	-1.93
Last Price	- -	- -	24.44	11.83	19.37	8.5	7.36
High Price	- -	- -	62.53	25.91	21.26	20.73	13.56
Enterprise Value Average	-56	-54	3,646	2,019	1,616	922	673
Enterprise Value High	-56	-54	6,542	3,457	2,560	2,539	1,429
Enterprise Value Low	-56	-54	2,030	1,119	846	267	151

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	130	130	142	148	155	160	168
Diluted Weighted Avg Shares	41	130	114	145	151	157	164
Basic Weighted Avg Shares	41	130	114	145	151	157	164
Revenue per Share	4.47	2.25	3.66	3.61	4.21	4.41	4.62
EBITDA per Share	-1.05	-0.44	-1.13	-1.02	-0.86	-0.5	-0.3
Operating Income per Share	-1.17	-0.51	-1.26	-1.15	-1	-0.66	-0.48
Basic EPS, GAAP	-1.13	-0.51	-1.28	-1.21	-0.77	-0.51	-0.31
Basic EPS from Cont Ops	-1.13	-0.51	-1.28	-1.21	-0.77	-0.51	-0.31
Diluted EPS, GAAP	-1.13	-0.51	-1.28	-1.21	-0.77	-0.51	-0.31
Diluted EPS from Cont Ops	-1.13	-0.51	-1.28	-1.21	-0.77	-0.51	-0.31
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.52	-0.12	0.02	-0.26	0.2	0.61	0.66
Free Cash Flow per Basic Share	-0.62	-0.14	-0.01	-0.27	0.19	0.6	0.65
Cash & Equivalents per Share	4.19	2.19	7.23	5.37	4.78	4.61	4.84
Book Value per Share	-6.71	-2.64	-4.3	-4.57	-5.17	-5.47	-5.56
Tangible Book Value per Share	-4.73	-1.78	6.44	4.72	4	3.64	3.72

Coursera, 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)