EVgo, Inc.

EVGO

EVGOEVgo, Inc. US flag

NASDAQ Global Select

2.38

USD

-0.05

- -

746.99MMarket 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 (%)	- -	- -	-1.27	-3.74	-5.52	-5.51	-4.7
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-49.92	-73.55	-30.75	-10.35	6.04	11.43	21.03
EBITDA Margin (%)	-149.47	-264.05	-296.79	-208.08	-63.03	-25.61	-9.54
Operating Margin (%)	-199.46	-407.09	-404.39	-273.88	-95.31	-51.23	-28.81
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-141.26	-366.23	-260.03	-194.59	-84.14	-50.22	-26.18
Profit Margin (%)	-141.26	- -	-26.59	-50.51	-26.36	-17.26	-10.82
Net Income to Common Margin (%)	-141.26	- -	-26.59	-50.51	-26.36	-17.26	-10.82
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	- -	39	- -	51	68	90	311
ST Debt	- -	39	- -	5	6	7	10
LT Debt	- -	- -	- -	46	62	83	301
Total Debt/EBITDA	- -	-1.14	- -	-0.45	-0.67	-1.37	-8.49
Net Debt/EBITDA	0.05	-0.91	7.35	2.17	2.06	1.78	-1.51
Total Debt/EBIT	- -	-0.74	- -	-0.34	-0.44	-0.69	-2.81
Net Debt/EBIT	0.04	-0.59	5.4	1.65	1.36	0.89	-0.5
EBITDA to Interest Expense	- -	-24.37	-34.23	-5,408.81	- -	-901.03	-5.96
EBITDA-CapEx/Interest Expense	- -	-38.05	-67.98	-14,944.57	- -	-901.03	-5.96
EBIT to Interest Expense	- -	-37.57	-46.64	-7,119.19	- -	-1,802.33	-18.01
Interest Expense	- -	1	2	- -	- -	- -	6
Common Equity/Total Assets	-150.18	-26.24	-182	-51.48	-30.81	-31.86	-12.92
Long-Term Debt/Equity (%)	- -	- -	- -	8.84	11.47	18.71	78.07
Long-Term Debt/Capital (%)	- -	- -	- -	8.3	11.91	15.55	43.7
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.26	7.68	10.33	31.23
Total Debt/Equity (%)	- -	43.77	- -	9.79	12.58	20.37	80.64
Total Debt/Capital (%)	- -	-454.02	- -	9.2	13.07	16.92	45.14
Total Debt/Total Assets (%)	- -	21.5	- -	6.94	8.43	11.24	32.26
Net Debt to Equity	-9.75	34.92	-82.47	-47.61	-38.62	-26.43	14.37
Net Debt/Capital (%)	1.33	-188.94	-470.58	-80.97	-66.93	-28.13	10.3
EBITDA	-26	-34	-66	-114	-101	-66	-37
EBITDA-CapEx	-48	-54	-131	-314	-101	-66	-37
Operating Income (Loss)	-35	-53	-90	-150	-153	-132	-111

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.1	0.12	10.35	2.82	2.34	1.05	1.12
Current Ratio	0.35	0.31	10.8	3.15	2.99	1.84	2.19
Quick Ratio	0.2	0.24	10.64	3.04	2.83	1.62	1.55
CFO/Avg Current Liab	- -	-0.52	-0.54	-0.88	-0.42	-0.07	-0.06
Common Equity/Total Assets	-150.18	-26.24	-182	-51.48	-30.81	-31.86	-12.92
Long-Term Debt/Equity (%)	- -	- -	- -	8.84	11.47	18.71	78.07
Long-Term Debt/Capital (%)	- -	- -	- -	8.3	11.91	15.55	43.7
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.26	7.68	10.33	31.23
Total Debt/Equity (%)	- -	43.77	- -	9.79	12.58	20.37	80.64
Total Debt/Capital (%)	- -	-454.02	- -	9.2	13.07	16.92	45.14
Total Debt/Total Assets (%)	- -	21.5	- -	6.94	8.43	11.24	32.26
CFO/Total Liabilities	-15.42	-21.67	-18.69	-27.66	-13.92	-2.02	-1.33
CFO/CapEx	-0.4	-1.04	-0.46	-0.29	- -	- -	- -
Altman's Z-Score	-3.82	1.71	0.03	-0.29	0.07	0.15	0.04

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	3.82	2.52	3.49	5.09	4.77	6.31
Days Sales Outstanding	- -	95.44	144.62	104.53	71.73	76.57	57.81
Inventory Turnover	- -	234.07	4,835.83	- -	- -	- -	- -
Days Inventory Outstanding	- -	1.56	0.08	- -	- -	- -	- -
Accounts Payable Turnover	- -	9.45	9.77	9.98	15.7	19.64	29.43
Accounts Payable Turnover Days	- -	38.64	37.36	36.58	23.24	18.59	12.4
Cash Conversion Cycle	- -	58.36	107.33	67.95	48.49	57.99	45.41
Inventory to Cash Days	- -	93.88	144.54	104.53	71.73	76.57	57.81
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	- -	736	676	308	324	438	- -
- Cash & Cash Equivalents	1	8	485	246	209	117	151
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1,946	875	701	700	503
+ Total Debt	- -	39	- -	51	68	90	311
Enterprise Value	-1	767	2,137	988	885	1,111	663
Total Capital	-104	-9	588	550	520	534	689
Total Debt/Capital (%)	- -	-454.02	- -	9.2	13.07	16.92	45.14
Total Debt / EV	- -	0.05	- -	0.05	0.08	0.08	0.47
EV/Sales	- -	58.81	96.22	18.1	5.5	4.33	1.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	1,126.9	57.26	6.98	- -	- -	- -
Diluted Market Cap	- -	736	676	308	324	438	- -
Diluted Enterprise Value	-1	767	2,137	988	885	1,111	663
EV per Share	- -	11.16	31.43	14.33	9.77	10.27	- -
TTM Sales	18	13	22	55	161	257	384
TTM EBITDA	-26	-34	-66	-114	-101	-66	-37
TTM Operating Income	-35	-53	-90	-150	-153	-132	-111
TTM Cash Flow to Firm	-9	-19	-28	-59	-37	-7	-2
TTM Free Cash Flow to Firm	13	1	37	141	-37	-7	-2

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	-1,004.33	19.1	2.18	-8.75	-60.35	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-1	767	2,137	988	885	1,111	663
Low Price	- -	9.75	7.17	3.65	1.88	1.65	2.19
EV/Sales	- -	58.81	96.22	18.1	5.5	4.33	1.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-140.99	-21.68	-9.62	-9.09	- -
Price/Earnings High	- -	- -	-280.31	-35.57	-17.42	-22.12	- -
Price/Earnings Low	- -	- -	-82.57	-9.12	-4.01	-4.02	- -
Price/Book Value	- -	-15.4	-0.5	-0.82	-1.3	-1.71	- -
Price/Book Value Average	- -	-14.86	-0.61	-1.59	-1.64	-1.57	- -
Price/Book Value High	- -	-16.37	-1.22	-2.61	-2.97	-3.83	- -
Price/Book Value Low	- -	-14.02	-0.36	-0.67	-0.69	-0.7	- -
Price/Tangible Book Value	- -	-1,269.26	1.39	0.72	0.7	1.17	- -
Price/Tangible Book Value Average	- -	-1,224.47	1.72	1.41	0.89	1.08	- -
Price/Tangible Book Value High	- -	-1,348.66	3.42	2.31	1.61	2.62	- -
Price/Tangible Book Value Low	- -	-1,155.01	1.01	0.59	0.37	0.48	- -
Price/Sales	- -	56.42	30.43	5.65	2.01	1.71	- -
Price/Sales Average	- -	54.43	37.49	10.95	2.54	1.57	- -
Price/Sales High	- -	59.95	74.52	17.97	4.59	3.82	- -
Price/Sales Low	- -	51.34	21.95	4.61	1.06	0.69	- -
Price/Cash Flow	- -	-36.67	-22.84	-5.24	-8.75	-60.35	- -
Price/Cash Flow Average	- -	-35.37	-28.13	-10.17	-11.02	-55.52	- -
Price/Cash Flow High	- -	-38.96	-55.92	-16.69	-19.95	-135.16	- -
Price/Cash Flow Low	- -	-33.37	-16.47	-4.28	-4.6	-24.59	- -
Price/Free Cash Flow Average	- -	-968.89	23.52	4.23	-11.02	-55.52	- -
Price/Free Cash Flow High	- -	-1,067.15	46.77	6.93	-19.95	-135.16	- -
Price/Free Cash Flow Low	- -	-913.93	13.78	1.78	-4.6	-24.59	- -
EV/Sales Average	- -	56.82	103.27	23.4	6.02	4.19	1.73
EV/Sales High	- -	62.34	140.31	30.42	8.07	6.44	1.73
EV/Sales Low	- -	53.73	87.74	17.06	4.54	3.31	1.73
EV/EBITDA Average	0.05	-21.52	-34.8	-11.25	-9.55	-16.36	-18.09
EV/EBITDA High	0.05	-23.61	-47.28	-14.62	-12.81	-25.14	-18.09
EV/EBITDA Low	0.05	-20.35	-29.56	-8.2	-7.2	-12.94	-18.09
EV/EBIT Average	0.04	-13.96	-25.54	-8.55	-6.31	-8.18	-5.99
EV/EBIT High	0.04	-15.31	-34.7	-11.11	-8.47	-12.57	-5.99
EV/EBIT Low	0.04	-13.2	-21.7	-6.23	-4.76	-6.47	-5.99
Last Price	- -	10.71	9.94	4.47	3.58	4.05	2.91
High Price	- -	11.38	24.34	14.23	8.16	9.07	5.18
Enterprise Value Average	-1	741	2,294	1,278	969	1,076	663
Enterprise Value High	-1	813	3,117	1,661	1,299	1,654	663
Enterprise Value Low	-1	701	1,949	931	731	851	663

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 (%)	- -	- -	-1.27	-3.74	-5.52	-5.51	-4.7
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-49.92	-73.55	-30.75	-10.35	6.04	11.43	21.03
EBITDA Margin (%)	-149.47	-264.05	-296.79	-208.08	-63.03	-25.61	-9.54
Operating Margin (%)	-199.46	-407.09	-404.39	-273.88	-95.31	-51.23	-28.81
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-141.26	-366.23	-260.03	-194.59	-84.14	-50.22	-26.18
Profit Margin (%)	-141.26	- -	-26.59	-50.51	-26.36	-17.26	-10.82
Net Income to Common Margin (%)	-141.26	- -	-26.59	-50.51	-26.36	-17.26	-10.82
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	- -	39	- -	51	68	90	311
ST Debt	- -	39	- -	5	6	7	10
LT Debt	- -	- -	- -	46	62	83	301
Total Debt/EBITDA	- -	-1.14	- -	-0.45	-0.67	-1.37	-8.49
Net Debt/EBITDA	0.05	-0.91	7.35	2.17	2.06	1.78	-1.51
Total Debt/EBIT	- -	-0.74	- -	-0.34	-0.44	-0.69	-2.81
Net Debt/EBIT	0.04	-0.59	5.4	1.65	1.36	0.89	-0.5
EBITDA to Interest Expense	- -	-24.37	-34.23	-5,408.81	- -	-901.03	-5.96
EBITDA-CapEx/Interest Expense	- -	-38.05	-67.98	-14,944.57	- -	-901.03	-5.96
EBIT to Interest Expense	- -	-37.57	-46.64	-7,119.19	- -	-1,802.33	-18.01
Interest Expense	- -	1	2	- -	- -	- -	6
Common Equity/Total Assets	-150.18	-26.24	-182	-51.48	-30.81	-31.86	-12.92
Long-Term Debt/Equity (%)	- -	- -	- -	8.84	11.47	18.71	78.07
Long-Term Debt/Capital (%)	- -	- -	- -	8.3	11.91	15.55	43.7
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.26	7.68	10.33	31.23
Total Debt/Equity (%)	- -	43.77	- -	9.79	12.58	20.37	80.64
Total Debt/Capital (%)	- -	-454.02	- -	9.2	13.07	16.92	45.14
Total Debt/Total Assets (%)	- -	21.5	- -	6.94	8.43	11.24	32.26
Net Debt to Equity	-9.75	34.92	-82.47	-47.61	-38.62	-26.43	14.37
Net Debt/Capital (%)	1.33	-188.94	-470.58	-80.97	-66.93	-28.13	10.3
EBITDA	-26	-34	-66	-114	-101	-66	-37
EBITDA-CapEx	-48	-54	-131	-314	-101	-66	-37
Operating Income (Loss)	-35	-53	-90	-150	-153	-132	-111

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.1	0.12	10.35	2.82	2.34	1.05	1.12
Current Ratio	0.35	0.31	10.8	3.15	2.99	1.84	2.19
Quick Ratio	0.2	0.24	10.64	3.04	2.83	1.62	1.55
CFO/Avg Current Liab	- -	-0.52	-0.54	-0.88	-0.42	-0.07	-0.06
Common Equity/Total Assets	-150.18	-26.24	-182	-51.48	-30.81	-31.86	-12.92
Long-Term Debt/Equity (%)	- -	- -	- -	8.84	11.47	18.71	78.07
Long-Term Debt/Capital (%)	- -	- -	- -	8.3	11.91	15.55	43.7
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.26	7.68	10.33	31.23
Total Debt/Equity (%)	- -	43.77	- -	9.79	12.58	20.37	80.64
Total Debt/Capital (%)	- -	-454.02	- -	9.2	13.07	16.92	45.14
Total Debt/Total Assets (%)	- -	21.5	- -	6.94	8.43	11.24	32.26
CFO/Total Liabilities	-15.42	-21.67	-18.69	-27.66	-13.92	-2.02	-1.33
CFO/CapEx	-0.4	-1.04	-0.46	-0.29	- -	- -	- -
Altman's Z-Score	-3.82	1.71	0.03	-0.29	0.07	0.15	0.04

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	3.82	2.52	3.49	5.09	4.77	6.31
Days Sales Outstanding	- -	95.44	144.62	104.53	71.73	76.57	57.81
Inventory Turnover	- -	234.07	4,835.83	- -	- -	- -	- -
Days Inventory Outstanding	- -	1.56	0.08	- -	- -	- -	- -
Accounts Payable Turnover	- -	9.45	9.77	9.98	15.7	19.64	29.43
Accounts Payable Turnover Days	- -	38.64	37.36	36.58	23.24	18.59	12.4
Cash Conversion Cycle	- -	58.36	107.33	67.95	48.49	57.99	45.41
Inventory to Cash Days	- -	93.88	144.54	104.53	71.73	76.57	57.81
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	- -	736	676	308	324	438	- -
- Cash & Cash Equivalents	1	8	485	246	209	117	151
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1,946	875	701	700	503
+ Total Debt	- -	39	- -	51	68	90	311
Enterprise Value	-1	767	2,137	988	885	1,111	663
Total Capital	-104	-9	588	550	520	534	689
Total Debt/Capital (%)	- -	-454.02	- -	9.2	13.07	16.92	45.14
Total Debt / EV	- -	0.05	- -	0.05	0.08	0.08	0.47
EV/Sales	- -	58.81	96.22	18.1	5.5	4.33	1.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	1,126.9	57.26	6.98	- -	- -	- -
Diluted Market Cap	- -	736	676	308	324	438	- -
Diluted Enterprise Value	-1	767	2,137	988	885	1,111	663
EV per Share	- -	11.16	31.43	14.33	9.77	10.27	- -
TTM Sales	18	13	22	55	161	257	384
TTM EBITDA	-26	-34	-66	-114	-101	-66	-37
TTM Operating Income	-35	-53	-90	-150	-153	-132	-111
TTM Cash Flow to Firm	-9	-19	-28	-59	-37	-7	-2
TTM Free Cash Flow to Firm	13	1	37	141	-37	-7	-2

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	-1,004.33	19.1	2.18	-8.75	-60.35	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-1	767	2,137	988	885	1,111	663
Low Price	- -	9.75	7.17	3.65	1.88	1.65	2.19
EV/Sales	- -	58.81	96.22	18.1	5.5	4.33	1.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-140.99	-21.68	-9.62	-9.09	- -
Price/Earnings High	- -	- -	-280.31	-35.57	-17.42	-22.12	- -
Price/Earnings Low	- -	- -	-82.57	-9.12	-4.01	-4.02	- -
Price/Book Value	- -	-15.4	-0.5	-0.82	-1.3	-1.71	- -
Price/Book Value Average	- -	-14.86	-0.61	-1.59	-1.64	-1.57	- -
Price/Book Value High	- -	-16.37	-1.22	-2.61	-2.97	-3.83	- -
Price/Book Value Low	- -	-14.02	-0.36	-0.67	-0.69	-0.7	- -
Price/Tangible Book Value	- -	-1,269.26	1.39	0.72	0.7	1.17	- -
Price/Tangible Book Value Average	- -	-1,224.47	1.72	1.41	0.89	1.08	- -
Price/Tangible Book Value High	- -	-1,348.66	3.42	2.31	1.61	2.62	- -
Price/Tangible Book Value Low	- -	-1,155.01	1.01	0.59	0.37	0.48	- -
Price/Sales	- -	56.42	30.43	5.65	2.01	1.71	- -
Price/Sales Average	- -	54.43	37.49	10.95	2.54	1.57	- -
Price/Sales High	- -	59.95	74.52	17.97	4.59	3.82	- -
Price/Sales Low	- -	51.34	21.95	4.61	1.06	0.69	- -
Price/Cash Flow	- -	-36.67	-22.84	-5.24	-8.75	-60.35	- -
Price/Cash Flow Average	- -	-35.37	-28.13	-10.17	-11.02	-55.52	- -
Price/Cash Flow High	- -	-38.96	-55.92	-16.69	-19.95	-135.16	- -
Price/Cash Flow Low	- -	-33.37	-16.47	-4.28	-4.6	-24.59	- -
Price/Free Cash Flow Average	- -	-968.89	23.52	4.23	-11.02	-55.52	- -
Price/Free Cash Flow High	- -	-1,067.15	46.77	6.93	-19.95	-135.16	- -
Price/Free Cash Flow Low	- -	-913.93	13.78	1.78	-4.6	-24.59	- -
EV/Sales Average	- -	56.82	103.27	23.4	6.02	4.19	1.73
EV/Sales High	- -	62.34	140.31	30.42	8.07	6.44	1.73
EV/Sales Low	- -	53.73	87.74	17.06	4.54	3.31	1.73
EV/EBITDA Average	0.05	-21.52	-34.8	-11.25	-9.55	-16.36	-18.09
EV/EBITDA High	0.05	-23.61	-47.28	-14.62	-12.81	-25.14	-18.09
EV/EBITDA Low	0.05	-20.35	-29.56	-8.2	-7.2	-12.94	-18.09
EV/EBIT Average	0.04	-13.96	-25.54	-8.55	-6.31	-8.18	-5.99
EV/EBIT High	0.04	-15.31	-34.7	-11.11	-8.47	-12.57	-5.99
EV/EBIT Low	0.04	-13.2	-21.7	-6.23	-4.76	-6.47	-5.99
Last Price	- -	10.71	9.94	4.47	3.58	4.05	2.91
High Price	- -	11.38	24.34	14.23	8.16	9.07	5.18
Enterprise Value Average	-1	741	2,294	1,278	969	1,076	663
Enterprise Value High	-1	813	3,117	1,661	1,299	1,654	663
Enterprise Value Low	-1	701	1,949	931	731	851	663

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	69	69	69	71	104	131	135
Diluted Weighted Avg Shares	69	69	68	69	91	108	- -
Basic Weighted Avg Shares	69	69	68	69	91	108	- -
Revenue per Share	0.25	0.19	0.33	0.79	1.78	2.38	- -
EBITDA per Share	-0.38	-0.5	-0.97	-1.65	-1.12	-0.61	- -
Operating Income per Share	-0.51	-0.77	-1.32	-2.17	-1.69	-1.22	- -
Basic EPS, GAAP	-0.36	- -	-0.09	-0.4	-0.47	-0.41	- -
Basic EPS from Cont Ops	-0.36	-0.7	-0.85	-1.54	-1.5	-1.17	- -
Diluted EPS, GAAP	-0.36	- -	-0.09	-0.4	-0.47	-0.41	- -
Diluted EPS from Cont Ops	-0.36	-0.7	-0.85	-1.54	-1.5	-1.17	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.12	-0.29	-0.44	-0.85	-0.41	-0.07	- -
Free Cash Flow per Basic Share	-0.44	-0.57	-1.39	-3.76	-0.41	-0.07	- -
Cash & Equivalents per Share	0.02	0.12	7.13	3.57	2.3	1.08	- -
Book Value per Share	-1.52	-0.7	-19.97	-5.45	-2.74	-2.37	- -
Tangible Book Value per Share	0.17	-0.01	7.13	6.17	5.08	3.46	- -

EVgo, 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)