Toast, Inc. Financial Ratios — 71Y 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 (%)	- -	- -	- -	-25.13	-21.47	1.39	18.64
Return on Assets (%)	- -	-45.85	-38.79	-15.73	-13.23	0.87	12.32
Return on Capital (%)	- -	- -	- -	- -	- -	1.35	18.42
Return on Invested Capital (%)	- -	- -	- -	- -	- -	0.98	15.55
Gross Margin (%)	9.32	17.01	18.42	18.71	21.58	23.99	25.89
EBITDA Margin (%)	-30.98	-23.45	-12.14	-13.18	-6.6	1.25	5.79
Operating Margin (%)	-32.03	-26.73	-13.37	-14.06	-7.43	1.25	4.94
Incremental Operating Margin (%)	- -	- -	- -	- -	8.55	31.87	20.28
Pretax Margin (%)	-31.88	-30.13	-28.74	-10.14	-6.31	0.44	5.62
Profit Margin (%)	-31.43	-30.13	-28.56	-10.07	-6.36	0.38	5.56
Net Income to Common Margin (%)	-31.43	-30.13	-28.56	-10.07	-6.36	0.38	5.56
Effective Tax Rate (%)	- -	- -	- -	- -	- -	13.64	1.16
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-25.13	-21.47	1.39	18.64

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	9	172	99	94	44	24	20
ST Debt	9	- -	22	14	11	- -	- -
LT Debt	- -	172	77	80	33	24	20
Total Debt/EBITDA	-0.04	-0.89	-0.48	-0.26	-0.17	0.39	0.06
Net Debt/EBITDA	0.69	2.12	3.91	1.52	2.37	-14.56	-3.8
Total Debt/EBIT	-0.04	-0.78	-0.43	-0.24	-0.15	1.5	0.07
Net Debt/EBIT	0.66	1.86	3.55	1.42	2.11	-56.44	-4.63
EBITDA to Interest Expense	- -	-16.08	-17.25	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-18.42	-18.25	- -	- -	- -	- -
EBIT to Interest Expense	- -	-18.33	-19	- -	- -	- -	- -
Interest Expense	- -	12	12	- -	- -	- -	- -
Common Equity/Total Assets	-108.07	-60.7	62.88	62.35	60.98	64.16	67.54
Long-Term Debt/Equity (%)	- -	- -	7.06	7.29	2.76	1.55	0.94
Long-Term Debt/Capital (%)	- -	-57.53	6.47	6.71	2.67	1.53	0.93
Long-Term Debt/Total Assets (%)	- -	22.16	4.44	4.54	1.69	1	0.64
Total Debt/Equity (%)	-2.79	-36.52	9.07	8.56	3.69	1.55	0.94
Total Debt/Capital (%)	-2.87	-57.53	8.32	7.89	3.55	1.53	0.93
Total Debt/Total Assets (%)	3.02	22.16	5.71	5.34	2.25	1	0.64
Net Debt to Equity	42.72	87.05	-74.15	-49.82	-50.67	-58.45	-63.7
Net Debt/Capital (%)	29.93	46.54	-212.34	-84.81	-95.58	-135.59	-171.05
EBITDA	-206	-193	-207	-360	-255	62	356
EBITDA-CapEx	-215	-221	-219	-376	-255	62	356
Operating Income (Loss)	-213	-220	-228	-384	-287	62	304

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	1.08	4.28	3.6	2.06	1.7	1.75	2.05
Current Ratio	1.64	4.95	4.22	2.84	2.37	2.44	2.75
Quick Ratio	1.4	4.52	3.75	2.28	1.8	1.89	2.19
CFO/Avg Current Liab	- -	-0.91	0.01	-0.37	0.23	0.49	0.74
Common Equity/Total Assets	-108.07	-60.7	62.88	62.35	60.98	64.16	67.54
Long-Term Debt/Equity (%)	- -	- -	7.06	7.29	2.76	1.55	0.94
Long-Term Debt/Capital (%)	- -	-57.53	6.47	6.71	2.67	1.53	0.93
Long-Term Debt/Total Assets (%)	- -	22.16	4.44	4.54	1.69	1	0.64
Total Debt/Equity (%)	-2.79	-36.52	9.07	8.56	3.69	1.55	0.94
Total Debt/Capital (%)	-2.87	-57.53	8.32	7.89	3.55	1.53	0.93
Total Debt/Total Assets (%)	3.02	22.16	5.71	5.34	2.25	1	0.64
CFO/Total Liabilities	-19.81	-10.02	0.31	-23.53	17.67	41.71	64.74
CFO/CapEx	-14	-4.46	0.17	-9.75	- -	- -	- -
Altman's Z-Score	- -	- -	- -	8.7	8.95	16.53	15

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	- -	104.91	136.4	84.03	75.78	63.59	60.92
Days Sales Outstanding	- -	3.48	2.68	4.34	4.82	5.74	5.99
Inventory Turnover	- -	39.73	45.61	29.21	26.59	31.95	39.31
Days Inventory Outstanding	- -	9.19	8	12.5	13.73	11.42	9.29
Accounts Payable Turnover	- -	22.32	40.4	65.37	98.03	109.28	108.48
Accounts Payable Turnover Days	- -	16.35	9.03	5.58	3.72	3.34	3.36
Cash Conversion Cycle	- -	-3.69	1.64	11.26	14.82	13.82	11.91
Inventory to Cash Days	- -	-5.71	-5.33	-8.15	-8.91	-5.68	-3.29
Inventories	15	19	42	110	118	118	114
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	17	23	42	- -	- -	- -	- -
Other Inventory	- -	1	3	123	118	118	114

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	- -	- -	- -	9,185	10,187	21,044	21,343
- Cash & Cash Equivalents	150	582	809	547	605	903	1,353
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	9	172	99	94	44	24	20
Enterprise Value	- -	- -	- -	8,258	9,107	19,651	19,372
Total Capital	-321	-299	1,190	1,192	1,238	1,569	2,144
Total Debt/Capital (%)	-2.87	-57.53	8.32	7.89	3.55	1.53	0.93
Total Debt / EV	- -	- -	- -	0.01	- -	- -	- -
EV/Sales	- -	- -	- -	3.02	2.36	3.96	3.15
EV/EBITDA	- -	- -	- -	- -	- -	316.95	54.41
EV/EBIT	- -	- -	- -	- -	- -	1,228.16	66.34
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	54.58	29.31
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	54.58	29.31
Diluted Market Cap	- -	- -	- -	8,995	9,999	21,743	21,995
Diluted Enterprise Value	- -	- -	- -	8,068	8,919	20,350	20,024
EV per Share	- -	- -	- -	15.79	16.77	34.35	32.89
TTM Sales	665	823	1,705	2,731	3,865	4,960	6,153
TTM EBITDA	-206	-193	-207	-360	-255	62	356
TTM Operating Income	-213	-220	-228	-384	-287	62	304
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	360	661
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	360	661

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	- -	- -	- -	-52.3	74.07	60.4	33.28
EV/EBIT	- -	- -	- -	- -	- -	1,228.16	66.34
Enterprise Value	- -	- -	- -	8,258	9,107	19,651	19,372
Low Price	- -	- -	- -	12.16	13.68	16.06	27.28
EV/Sales	- -	- -	- -	3.02	2.36	3.96	3.15
EV/EBITDA	- -	- -	- -	- -	- -	316.95	54.41
Price/Earnings	- -	- -	- -	- -	- -	1,082.39	61.66
Price/Earnings Average	- -	- -	- -	- -	- -	769.52	66.38
Price/Earnings High	- -	- -	- -	- -	- -	1,280.46	84.23
Price/Earnings Low	- -	- -	- -	- -	- -	472.53	46.43
Price/Book Value	- -	- -	- -	8.36	8.53	13.62	10.05
Price/Book Value Average	- -	- -	- -	8.74	8.78	9.68	10.82
Price/Book Value High	- -	- -	- -	14.15	12.13	16.11	13.73
Price/Book Value Low	- -	- -	- -	5.79	6.22	5.95	7.57
Price/Tangible Book Value	- -	- -	- -	9.55	9.66	14.9	10.69
Price/Tangible Book Value Average	- -	- -	- -	9.98	9.94	10.6	11.51
Price/Tangible Book Value High	- -	- -	- -	16.15	13.73	17.63	14.6
Price/Tangible Book Value Low	- -	- -	- -	6.61	7.04	6.51	8.05
Price/Sales	- -	- -	- -	3.29	2.58	4.15	3.43
Price/Sales Average	- -	- -	- -	3.44	2.66	2.95	3.69
Price/Sales High	- -	- -	- -	5.57	3.67	4.9	4.68
Price/Sales Low	- -	- -	- -	2.28	1.88	1.81	2.58
Price/Cash Flow	- -	- -	- -	-57.61	73.93	57.13	31.9
Price/Cash Flow Average	- -	- -	- -	-60.21	76.11	40.61	34.35
Price/Cash Flow High	- -	- -	- -	-97.46	105.13	67.58	43.58
Price/Cash Flow Low	- -	- -	- -	-39.88	53.91	24.94	24.02
Price/Free Cash Flow Average	- -	- -	- -	-54.66	76.25	42.94	35.82
Price/Free Cash Flow High	- -	- -	- -	-88.48	105.33	71.45	45.45
Price/Free Cash Flow Low	- -	- -	- -	-36.21	54.01	26.37	25.06
EV/Sales Average	- -	- -	- -	3.18	2.43	2.74	3.41
EV/Sales High	- -	- -	- -	5.35	3.47	4.74	4.42
EV/Sales Low	- -	- -	- -	1.99	1.64	1.57	2.29
EV/EBITDA Average	- -	- -	- -	- -	- -	218.84	59
EV/EBITDA High	- -	- -	- -	- -	- -	379.06	76.36
EV/EBITDA Low	- -	- -	- -	- -	- -	125.71	39.6
EV/EBIT Average	- -	- -	- -	- -	- -	847.99	71.93
EV/EBIT High	- -	- -	- -	- -	- -	1,468.84	93.09
EV/EBIT Low	- -	- -	- -	- -	- -	487.12	48.29
Last Price	- -	- -	- -	17.56	18.76	36.79	36.24
High Price	- -	- -	- -	29.71	26.68	43.52	49.5
Enterprise Value Average	- -	- -	- -	8,673	9,407	13,568	21,005
Enterprise Value High	- -	- -	- -	14,612	13,406	23,501	27,182
Enterprise Value Low	- -	- -	- -	5,432	6,348	7,794	14,099

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	499	504	507	523	543	572	589
Diluted Weighted Avg Shares	461	461	290	512	533	591	607
Basic Weighted Avg Shares	461	461	290	512	532	559	582
Revenue per Share	1.44	1.78	5.89	5.34	7.27	8.87	10.57
EBITDA per Share	-0.45	-0.42	-0.71	-0.7	-0.48	0.11	0.61
Operating Income per Share	-0.46	-0.48	-0.79	-0.75	-0.54	0.11	0.52
Basic EPS, GAAP	-0.45	-0.54	-1.68	-0.54	-0.46	0.03	0.59
Basic EPS from Cont Ops	-0.45	-0.54	-1.68	-0.54	-0.46	0.03	0.59
Diluted EPS, GAAP	-0.45	-0.54	-1.68	-0.54	-0.46	0.03	0.56
Diluted EPS from Cont Ops	-0.45	-0.54	-1.68	-0.54	-0.46	0.03	0.56
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.27	-0.27	0.01	-0.3	0.25	0.64	1.14
Free Cash Flow per Basic Share	-0.29	-0.33	-0.03	-0.34	0.25	0.64	1.14
Cash & Equivalents per Share	0.3	1.15	2.5	1.95	2.07	2.48	3.38
Book Value per Share	-0.66	-0.93	2.15	2.1	2.2	2.7	3.61
Tangible Book Value per Share	-0.77	-1.02	1.97	1.84	1.94	2.47	3.39