Eos Energy Enterprises, Inc.

EOSE

EOSEEos Energy Enterprises, Inc. US flag

NASDAQ Capital Market

6.34

USD

+0.28

- -

1.65BMarket Cap

Profitability (USD)

MCP API Chat

	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-93.37	-80.81	-166.55	-156.51	-307.01	-169.29
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-1,579.84	-2,415.53	-910.94	-755.05	-448.28	-533.52	-125.95
EBITDA Margin (%)	-4,755.65	-16,373.97	-2,191.58	-1,153.39	-824.3	-1,005.6	-211.39
Operating Margin (%)	-5,183.67	-17,085.39	-2,268.51	-1,196.23	-890.08	-1,064.12	-225.47
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-16,024.8	-32,257.08	-2,701.52	-1,281.87	-1,401.12	-4,394.78	-849.03
Profit Margin (%)	-16,024.8	-32,257.08	-2,701.52	-1,282.15	-1,401.31	-4,394.91	-849.06
Net Income to Common Margin (%)	-16,024.8	-32,257.08	-2,701.52	-1,282.15	-1,401.31	-6,178.39	-1,523.87
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	28.87	44.28
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	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	77	1	114	181	209	320	834
ST Debt	77	1	8	7	5	4	2
LT Debt	- -	- -	106	174	204	317	832
Total Debt/EBITDA	-3.25	-0.04	-1.13	-0.88	-1.55	-2.04	-3.46
Net Debt/EBITDA	-3.21	3.36	-0.04	-0.77	-1	-1.55	-1.02
Total Debt/EBIT	-2.98	-0.04	-1.09	-0.84	-1.43	-1.93	-3.24
Net Debt/EBIT	-2.94	3.22	-0.04	-0.74	-0.92	-1.46	-0.95
EBITDA to Interest Expense	-0.47	-1.51	-19.37	-10.99	-3.77	-5.56	-10.38
EBITDA-CapEx/Interest Expense	-0.52	-1.66	-22.37	-12.06	-4.59	-6.74	-12.73
EBIT to Interest Expense	-0.52	-1.57	-20.05	-11.4	-4.07	-5.89	-11.07
Interest Expense	50	24	5	19	36	28	23
Common Equity/Total Assets	-1,562.9	-198.68	-246.21	-605.25	-469.63	-599.92	-286.47
Long-Term Debt/Equity (%)	- -	0.35	326.28	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.01	-0.16	-34.94	-37.48	-30.56	-25.5	-48.91
Long-Term Debt/Total Assets (%)	0.13	0.31	62.58	163.32	109.32	121.59	94
Total Debt/Equity (%)	-41.69	1.12	349.87	-136.44	-188.36	-29.93	-37.27
Total Debt/Capital (%)	-60.08	-0.49	-37.47	-38.92	-31.28	-25.81	-49.04
Total Debt/Total Assets (%)	586.57	0.98	67.1	169.56	111.91	123.08	94.26
Net Debt to Equity	-41.2	-99.77	13.51	-119.62	-121.29	-22.66	-10.96
Net Debt/Capital (%)	-58.98	30.49	-1.07	-32.91	-18.24	-18.44	-10.81
EBITDA	-24	-36	-101	-207	-135	-157	-241
EBITDA-CapEx	-26	-39	-116	-227	-164	-190	-296
Operating Income (Loss)	-26	-37	-104	-214	-146	-166	-257

Liquidity (USD)

MCP API Chat

	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	0.01	8.97	3.5	0.28	1.14	1.14	3.96
Current Ratio	0.07	9.38	4.77	0.91	2.01	2.77	4.94
Quick Ratio	0.06	8.97	3.62	0.34	1.48	1.76	4.18
CFO/Avg Current Liab	- -	-0.53	-5.34	-4.35	-2.39	-2.45	-2.03
Common Equity/Total Assets	-1,562.9	-198.68	-246.21	-605.25	-469.63	-599.92	-286.47
Long-Term Debt/Equity (%)	- -	0.35	326.28	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.01	-0.16	-34.94	-37.48	-30.56	-25.5	-48.91
Long-Term Debt/Total Assets (%)	0.13	0.31	62.58	163.32	109.32	121.59	94
Total Debt/Equity (%)	-41.69	1.12	349.87	-136.44	-188.36	-29.93	-37.27
Total Debt/Capital (%)	-60.08	-0.49	-37.47	-38.92	-31.28	-25.81	-49.04
Total Debt/Total Assets (%)	586.57	0.98	67.1	169.56	111.91	123.08	94.26
CFO/Total Liabilities	-12.11	-151.95	-84.95	-82.2	-48.78	-11.57	-6.76
CFO/CapEx	-10.37	-7.37	-7.45	-9.81	-4.92	-4.64	-3.86
Altman's Z-Score	-36.78	3.86	-3.05	-15.43	-8.61	-9.63	-3.53

Working Capital (USD)

MCP API Chat

	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	- -	- -	4.8	10.01	6.48	4.86	23.27
Days Sales Outstanding	- -	- -	76.05	36.47	56.31	75.14	15.69
Inventory Turnover	- -	51.49	7.05	8.46	4.45	3.96	5.62
Days Inventory Outstanding	- -	7.09	51.79	43.15	81.96	92.1	64.96
Accounts Payable Turnover	- -	0.81	6.43	6.93	3.03	6.15	4.87
Accounts Payable Turnover Days	- -	448.87	56.76	52.67	120.51	59.33	74.89
Cash Conversion Cycle	- -	-441.78	71.07	26.95	17.76	107.91	5.76
Inventory to Cash Days	- -	-7.09	24.26	-6.68	-25.66	-16.97	-49.27
Inventories	- -	- -	13	23	17	33	59
Raw Materials	- -	- -	12	23	15	25	45
Work In Process	- -	- -	- -	- -	1	7	14
Finished Goods	- -	- -	1	- -	- -	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	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	- -	196	396	92	138	1,031	2,989
- Cash & Cash Equivalents	1	122	105	17	69	74	568
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	77	1	114	181	209	320	834
Enterprise Value	76	76	405	256	278	1,277	3,256
Total Capital	-127	-273	-303	-465	-667	-1,241	-1,701
Total Debt/Capital (%)	-60.08	-0.49	-37.47	-38.92	-31.28	-25.81	-49.04
Total Debt / EV	1.01	0.02	0.28	0.71	0.75	0.25	0.26
EV/Sales	152.68	345.11	88.02	14.3	16.95	81.8	28.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	2.93	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	2.69	87.17	- -	- -	- -	- -	- -
Diluted Market Cap	- -	196	396	92	138	1,031	2,989
Diluted Enterprise Value	76	76	405	256	278	1,277	3,256
EV per Share	1.52	8.03	7.69	4.11	2.19	6.02	12.48
TTM Sales	- -	- -	5	18	16	16	114
TTM EBITDA	-24	-36	-101	-207	-135	-157	-241
TTM Operating Income	-26	-37	-104	-214	-146	-166	-257
TTM Cash Flow to Firm	26	-3	-111	-178	-109	-126	-188
TTM Free Cash Flow to Firm	28	1	-95	-158	-80	-93	-133

Multiples (USD)

MCP API Chat

	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	- -	-8.54	-3.94	-0.52	-1.2	-8.53	-19.1
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	76	76	405	256	278	1,277	3,256
Low Price	- -	9.7	7.43	0.96	0.92	0.61	3.07
EV/Sales	152.68	345.11	88.02	14.3	16.95	81.8	28.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-1.52	-6.7	-0.65	-1.22	-0.4	-1.17
Price/Earnings High	- -	-3.44	-13.55	-2.15	-3.13	-1.19	-2.98
Price/Earnings Low	- -	-1.29	-3.15	-0.26	-0.51	-0.13	-0.46
Price/Book Value	- -	-0.71	-0.95	-0.14	-0.16	-0.66	-1.18
Price/Book Value Average	- -	-0.39	-2	-0.23	-0.32	-0.25	-0.8
Price/Book Value High	- -	-0.88	-4.04	-0.77	-0.82	-0.74	-2.04
Price/Book Value Low	- -	-0.33	-0.94	-0.09	-0.13	-0.08	-0.32
Price/Tangible Book Value	- -	1.63	14.23	-0.67	-1.2	-0.96	-1.33
Price/Tangible Book Value Average	- -	0.89	29.88	-1.09	-2.42	-0.36	-0.91
Price/Tangible Book Value High	- -	2.02	60.45	-3.6	-6.23	-1.07	-2.31
Price/Tangible Book Value Low	- -	0.76	14.06	-0.43	-1.02	-0.12	-0.36
Price/Sales	- -	895.34	86.13	5.16	8.45	66.03	26.17
Price/Sales Average	- -	490.05	180.88	8.38	17.08	24.62	17.85
Price/Sales High	- -	1,108.44	365.97	27.59	43.92	73.64	45.36
Price/Sales Low	- -	416.74	85.1	3.33	7.17	8.29	7.01
Price/Cash Flow	- -	-7.38	-3.41	-0.47	-0.95	-6.69	-14.15
Price/Cash Flow Average	- -	-4.04	-7.16	-0.76	-1.93	-2.5	-9.65
Price/Cash Flow High	- -	-9.14	-14.49	-2.51	-4.96	-7.47	-24.53
Price/Cash Flow Low	- -	-3.44	-3.37	-0.3	-0.81	-0.84	-3.79
Price/Free Cash Flow Average	- -	-4.68	-8.27	-0.85	-2.42	-3.18	-13.03
Price/Free Cash Flow High	- -	-10.58	-16.73	-2.8	-6.22	-9.52	-33.1
Price/Free Cash Flow Low	- -	-3.98	-3.89	-0.34	-1.02	-1.07	-5.12
EV/Sales Average	152.68	- -	182.77	17.53	25.58	40.39	20.18
EV/Sales High	152.68	558.2	367.86	36.74	52.42	89.41	47.69
EV/Sales Low	152.68	- -	86.99	12.48	15.67	24.06	9.34
EV/EBITDA Average	-3.21	0.37	-8.34	-1.52	-3.1	-4.02	-9.55
EV/EBITDA High	-3.21	-3.41	-16.78	-3.19	-6.36	-8.89	-22.56
EV/EBITDA Low	-3.21	0.82	-3.97	-1.08	-1.9	-2.39	-4.42
EV/EBIT Average	-2.95	0.35	-8.06	-1.47	-2.87	-3.8	-8.95
EV/EBIT High	-2.95	-3.27	-16.22	-3.07	-5.89	-8.4	-21.15
EV/EBIT Low	-2.95	0.78	-3.83	-1.04	-1.76	-2.26	-4.14
Last Price	- -	20.84	7.52	1.48	1.09	4.86	11.46
High Price	- -	25.8	31.95	7.92	5.66	5.42	19.86
Enterprise Value Average	76	-13	840	314	419	630	2,305
Enterprise Value High	76	122	1,691	659	859	1,395	5,447
Enterprise Value Low	76	-29	400	224	257	375	1,067

Profitability (USD)

MCP API Chat

	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-93.37	-80.81	-166.55	-156.51	-307.01	-169.29
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-1,579.84	-2,415.53	-910.94	-755.05	-448.28	-533.52	-125.95
EBITDA Margin (%)	-4,755.65	-16,373.97	-2,191.58	-1,153.39	-824.3	-1,005.6	-211.39
Operating Margin (%)	-5,183.67	-17,085.39	-2,268.51	-1,196.23	-890.08	-1,064.12	-225.47
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-16,024.8	-32,257.08	-2,701.52	-1,281.87	-1,401.12	-4,394.78	-849.03
Profit Margin (%)	-16,024.8	-32,257.08	-2,701.52	-1,282.15	-1,401.31	-4,394.91	-849.06
Net Income to Common Margin (%)	-16,024.8	-32,257.08	-2,701.52	-1,282.15	-1,401.31	-6,178.39	-1,523.87
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	28.87	44.28
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	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	77	1	114	181	209	320	834
ST Debt	77	1	8	7	5	4	2
LT Debt	- -	- -	106	174	204	317	832
Total Debt/EBITDA	-3.25	-0.04	-1.13	-0.88	-1.55	-2.04	-3.46
Net Debt/EBITDA	-3.21	3.36	-0.04	-0.77	-1	-1.55	-1.02
Total Debt/EBIT	-2.98	-0.04	-1.09	-0.84	-1.43	-1.93	-3.24
Net Debt/EBIT	-2.94	3.22	-0.04	-0.74	-0.92	-1.46	-0.95
EBITDA to Interest Expense	-0.47	-1.51	-19.37	-10.99	-3.77	-5.56	-10.38
EBITDA-CapEx/Interest Expense	-0.52	-1.66	-22.37	-12.06	-4.59	-6.74	-12.73
EBIT to Interest Expense	-0.52	-1.57	-20.05	-11.4	-4.07	-5.89	-11.07
Interest Expense	50	24	5	19	36	28	23
Common Equity/Total Assets	-1,562.9	-198.68	-246.21	-605.25	-469.63	-599.92	-286.47
Long-Term Debt/Equity (%)	- -	0.35	326.28	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.01	-0.16	-34.94	-37.48	-30.56	-25.5	-48.91
Long-Term Debt/Total Assets (%)	0.13	0.31	62.58	163.32	109.32	121.59	94
Total Debt/Equity (%)	-41.69	1.12	349.87	-136.44	-188.36	-29.93	-37.27
Total Debt/Capital (%)	-60.08	-0.49	-37.47	-38.92	-31.28	-25.81	-49.04
Total Debt/Total Assets (%)	586.57	0.98	67.1	169.56	111.91	123.08	94.26
Net Debt to Equity	-41.2	-99.77	13.51	-119.62	-121.29	-22.66	-10.96
Net Debt/Capital (%)	-58.98	30.49	-1.07	-32.91	-18.24	-18.44	-10.81
EBITDA	-24	-36	-101	-207	-135	-157	-241
EBITDA-CapEx	-26	-39	-116	-227	-164	-190	-296
Operating Income (Loss)	-26	-37	-104	-214	-146	-166	-257

Liquidity (USD)

MCP API Chat

	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	0.01	8.97	3.5	0.28	1.14	1.14	3.96
Current Ratio	0.07	9.38	4.77	0.91	2.01	2.77	4.94
Quick Ratio	0.06	8.97	3.62	0.34	1.48	1.76	4.18
CFO/Avg Current Liab	- -	-0.53	-5.34	-4.35	-2.39	-2.45	-2.03
Common Equity/Total Assets	-1,562.9	-198.68	-246.21	-605.25	-469.63	-599.92	-286.47
Long-Term Debt/Equity (%)	- -	0.35	326.28	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.01	-0.16	-34.94	-37.48	-30.56	-25.5	-48.91
Long-Term Debt/Total Assets (%)	0.13	0.31	62.58	163.32	109.32	121.59	94
Total Debt/Equity (%)	-41.69	1.12	349.87	-136.44	-188.36	-29.93	-37.27
Total Debt/Capital (%)	-60.08	-0.49	-37.47	-38.92	-31.28	-25.81	-49.04
Total Debt/Total Assets (%)	586.57	0.98	67.1	169.56	111.91	123.08	94.26
CFO/Total Liabilities	-12.11	-151.95	-84.95	-82.2	-48.78	-11.57	-6.76
CFO/CapEx	-10.37	-7.37	-7.45	-9.81	-4.92	-4.64	-3.86
Altman's Z-Score	-36.78	3.86	-3.05	-15.43	-8.61	-9.63	-3.53

Working Capital (USD)

MCP API Chat

	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	- -	- -	4.8	10.01	6.48	4.86	23.27
Days Sales Outstanding	- -	- -	76.05	36.47	56.31	75.14	15.69
Inventory Turnover	- -	51.49	7.05	8.46	4.45	3.96	5.62
Days Inventory Outstanding	- -	7.09	51.79	43.15	81.96	92.1	64.96
Accounts Payable Turnover	- -	0.81	6.43	6.93	3.03	6.15	4.87
Accounts Payable Turnover Days	- -	448.87	56.76	52.67	120.51	59.33	74.89
Cash Conversion Cycle	- -	-441.78	71.07	26.95	17.76	107.91	5.76
Inventory to Cash Days	- -	-7.09	24.26	-6.68	-25.66	-16.97	-49.27
Inventories	- -	- -	13	23	17	33	59
Raw Materials	- -	- -	12	23	15	25	45
Work In Process	- -	- -	- -	- -	1	7	14
Finished Goods	- -	- -	1	- -	- -	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	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	- -	196	396	92	138	1,031	2,989
- Cash & Cash Equivalents	1	122	105	17	69	74	568
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	77	1	114	181	209	320	834
Enterprise Value	76	76	405	256	278	1,277	3,256
Total Capital	-127	-273	-303	-465	-667	-1,241	-1,701
Total Debt/Capital (%)	-60.08	-0.49	-37.47	-38.92	-31.28	-25.81	-49.04
Total Debt / EV	1.01	0.02	0.28	0.71	0.75	0.25	0.26
EV/Sales	152.68	345.11	88.02	14.3	16.95	81.8	28.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	2.93	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	2.69	87.17	- -	- -	- -	- -	- -
Diluted Market Cap	- -	196	396	92	138	1,031	2,989
Diluted Enterprise Value	76	76	405	256	278	1,277	3,256
EV per Share	1.52	8.03	7.69	4.11	2.19	6.02	12.48
TTM Sales	- -	- -	5	18	16	16	114
TTM EBITDA	-24	-36	-101	-207	-135	-157	-241
TTM Operating Income	-26	-37	-104	-214	-146	-166	-257
TTM Cash Flow to Firm	26	-3	-111	-178	-109	-126	-188
TTM Free Cash Flow to Firm	28	1	-95	-158	-80	-93	-133

Multiples (USD)

MCP API Chat

	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	- -	-8.54	-3.94	-0.52	-1.2	-8.53	-19.1
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	76	76	405	256	278	1,277	3,256
Low Price	- -	9.7	7.43	0.96	0.92	0.61	3.07
EV/Sales	152.68	345.11	88.02	14.3	16.95	81.8	28.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-1.52	-6.7	-0.65	-1.22	-0.4	-1.17
Price/Earnings High	- -	-3.44	-13.55	-2.15	-3.13	-1.19	-2.98
Price/Earnings Low	- -	-1.29	-3.15	-0.26	-0.51	-0.13	-0.46
Price/Book Value	- -	-0.71	-0.95	-0.14	-0.16	-0.66	-1.18
Price/Book Value Average	- -	-0.39	-2	-0.23	-0.32	-0.25	-0.8
Price/Book Value High	- -	-0.88	-4.04	-0.77	-0.82	-0.74	-2.04
Price/Book Value Low	- -	-0.33	-0.94	-0.09	-0.13	-0.08	-0.32
Price/Tangible Book Value	- -	1.63	14.23	-0.67	-1.2	-0.96	-1.33
Price/Tangible Book Value Average	- -	0.89	29.88	-1.09	-2.42	-0.36	-0.91
Price/Tangible Book Value High	- -	2.02	60.45	-3.6	-6.23	-1.07	-2.31
Price/Tangible Book Value Low	- -	0.76	14.06	-0.43	-1.02	-0.12	-0.36
Price/Sales	- -	895.34	86.13	5.16	8.45	66.03	26.17
Price/Sales Average	- -	490.05	180.88	8.38	17.08	24.62	17.85
Price/Sales High	- -	1,108.44	365.97	27.59	43.92	73.64	45.36
Price/Sales Low	- -	416.74	85.1	3.33	7.17	8.29	7.01
Price/Cash Flow	- -	-7.38	-3.41	-0.47	-0.95	-6.69	-14.15
Price/Cash Flow Average	- -	-4.04	-7.16	-0.76	-1.93	-2.5	-9.65
Price/Cash Flow High	- -	-9.14	-14.49	-2.51	-4.96	-7.47	-24.53
Price/Cash Flow Low	- -	-3.44	-3.37	-0.3	-0.81	-0.84	-3.79
Price/Free Cash Flow Average	- -	-4.68	-8.27	-0.85	-2.42	-3.18	-13.03
Price/Free Cash Flow High	- -	-10.58	-16.73	-2.8	-6.22	-9.52	-33.1
Price/Free Cash Flow Low	- -	-3.98	-3.89	-0.34	-1.02	-1.07	-5.12
EV/Sales Average	152.68	- -	182.77	17.53	25.58	40.39	20.18
EV/Sales High	152.68	558.2	367.86	36.74	52.42	89.41	47.69
EV/Sales Low	152.68	- -	86.99	12.48	15.67	24.06	9.34
EV/EBITDA Average	-3.21	0.37	-8.34	-1.52	-3.1	-4.02	-9.55
EV/EBITDA High	-3.21	-3.41	-16.78	-3.19	-6.36	-8.89	-22.56
EV/EBITDA Low	-3.21	0.82	-3.97	-1.08	-1.9	-2.39	-4.42
EV/EBIT Average	-2.95	0.35	-8.06	-1.47	-2.87	-3.8	-8.95
EV/EBIT High	-2.95	-3.27	-16.22	-3.07	-5.89	-8.4	-21.15
EV/EBIT Low	-2.95	0.78	-3.83	-1.04	-1.76	-2.26	-4.14
Last Price	- -	20.84	7.52	1.48	1.09	4.86	11.46
High Price	- -	25.8	31.95	7.92	5.66	5.42	19.86
Enterprise Value Average	76	-13	840	314	419	630	2,305
Enterprise Value High	76	122	1,691	659	859	1,395	5,447
Enterprise Value Low	76	-29	400	224	257	375	1,067

Shares Outstanding	50	49	54	83	199	222	337
Diluted Weighted Avg Shares	50	9	53	62	127	212	261
Basic Weighted Avg Shares	50	9	53	62	127	212	261
Revenue per Share	0.01	0.02	0.09	0.29	0.13	0.07	0.44
EBITDA per Share	-0.47	-3.81	-1.91	-3.31	-1.06	-0.74	-0.93
Operating Income per Share	-0.52	-3.98	-1.98	-3.43	-1.15	-0.78	-0.99
Basic EPS, GAAP	-1.6	-7.51	-2.36	-3.68	-1.81	-4.55	-6.67
Basic EPS from Cont Ops	-1.6	-7.51	-2.36	-3.68	-1.81	-3.23	-3.72
Diluted EPS, GAAP	-1.6	-7.51	-2.36	-3.68	-1.81	-4.55	-6.67
Diluted EPS from Cont Ops	-1.6	-7.51	-2.36	-3.68	-1.81	-3.23	-3.72
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.48	-2.82	-2.21	-3.15	-1.14	-0.73	-0.81
Free Cash Flow per Basic Share	-0.52	-3.21	-2.5	-3.47	-1.37	-0.88	-1.02
Cash & Equivalents per Share	0.02	12.95	1.99	0.27	0.55	0.35	2.18
Book Value per Share	-4.1	-29.2	-7.91	-10.35	-6.9	-7.37	-9.72
Tangible Book Value per Share	-3.7	12.8	0.53	-2.2	-0.91	-5.07	-8.6

Eos Energy Enterprises, 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)