Meta Platforms, Inc. Financial Ratios — FB2A.DE Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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 (%)	90.42	3.25	62.27	63.51	46.43	64.96	57.25	58.21	37.85	43.82	53.53	34.48	53.24	67.57	54.06
Return on Assets (%)	21.46	0.49	9.09	10.16	8.25	17.87	21.32	24.32	16.02	19.92	24.21	13.19	18.83	24.66	18.83
Return on Capital (%)	44.63	1.69	40.01	59.27	45.05	64.37	56.92	57.6	34.1	37.85	45.9	26.68	37.46	46.51	34.36
Return on Invested Capital (%)	25.32	0.59	10.18	11.46	9.18	19.56	23.31	27.2	21.95	22.71	27.72	15.82	22.1	28.53	21.77
Gross Margin (%)	76.83	73.2	76.18	82.73	84.01	86.29	86.58	83.25	81.94	80.58	80.79	78.35	80.76	81.67	82
EBITDA Margin (%)	56.02	23.32	48.46	50.03	45.57	53.44	57.14	52.34	49.12	45.99	46.4	32.27	42.94	51.6	50.7
Operating Margin (%)	47.32	10.57	35.62	40.06	34.72	44.96	49.7	44.62	41	38.01	39.65	24.82	34.66	42.18	41.44
Incremental Operating Margin (%)	41.68	-88.39	81.42	47.67	22.54	63.87	59.75	31.02	27.41	24.14	44.06	1,349.17	97.34	76.45	38.11
Pretax Margin (%)	45.68	9.71	34.98	39.39	34.55	45.29	50.66	45.42	35.1	38.6	40.1	24.71	35.16	42.96	42.76
Profit Margin (%)	26.95	1.04	19.05	23.58	20.57	36.97	39.2	39.6	26.15	33.9	33.38	19.9	28.98	37.91	30.08
Net Income to Common Margin (%)	26.95	1.04	19.05	23.58	20.57	36.97	39.2	39.6	26.15	33.9	33.38	19.9	28.98	37.91	30.08
Effective Tax Rate (%)	41	89.27	45.53	40.12	40.46	18.38	22.63	12.81	25.5	12.16	16.74	19.5	17.56	11.75	29.64
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.13	8.81
Sustainable Growth Rate (%)	90.42	3.25	62.27	63.51	46.43	64.96	57.25	58.21	37.85	43.82	53.53	34.48	53.24	62.08	49.3

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	677	2,356	476	233	315	- -	340	500	10,324	10,654	13,873	26,591	37,234	49,060	83,897
ST Debt	279	365	239	114	208	- -	340	500	800	1,023	1,127	1,367	1,623	1,942	2,213
LT Debt	398	1,991	237	119	107	- -	- -	- -	9,524	9,631	12,746	25,224	35,611	47,118	81,684
Total Debt/EBITDA	0.33	1.98	0.12	0.04	0.04	- -	0.01	0.02	0.3	0.27	0.25	0.71	0.64	0.58	0.82
Net Debt/EBITDA	-0.73	-0.74	-0.87	-0.69	-0.58	-0.6	-0.33	-0.33	-0.54	-0.44	-0.3	-0.13	-0.41	-0.18	0.22
Total Debt/EBIT	0.39	4.38	0.17	0.05	0.05	- -	0.02	0.02	0.36	0.33	0.3	0.92	0.8	0.71	1.01
Net Debt/EBIT	-0.86	-1.64	-1.19	-0.86	-0.76	-0.72	-0.38	-0.38	-0.65	-0.54	-0.36	-0.16	-0.5	-0.22	0.27
EBITDA to Interest Expense	49.5	23.27	68.12	271.17	355.22	1,476.9	3,871.33	3,247.56	1,736.35	- -	2,379.13	203.41	129.89	118.71	87.46
EBITDA-CapEx/Interest Expense	35.07	-0.94	43.8	191.57	245.52	1,027.8	2,749.17	1,701.44	981.25	- -	1,566.52	34.83	69.25	66.6	27.64
EBIT to Interest Expense	41.81	10.55	50.07	217.13	270.65	1,242.7	3,367.17	2,768.11	1,449.3	- -	2,032.74	156.45	104.82	97.03	71.48
Interest Expense	42	51	56	23	23	10	6	9	20	- -	23	185	446	715	1,165
Common Equity/Total Assets	25.37	10.98	17.65	15.26	19.81	33.36	40.21	43.13	41.76	48.55	42.03	34.89	35.74	37.13	33.11
Long-Term Debt/Equity (%)	8.12	16.94	1.53	0.33	0.24	- -	- -	- -	9.42	7.51	10.21	20.06	23.25	25.8	37.6
Long-Term Debt/Capital (%)	13.73	49.59	6.52	1.88	1.06	- -	- -	- -	14.43	10.94	15.24	27.6	29.85	31.09	39.83
Long-Term Debt/Total Assets (%)	6.29	13.18	1.32	0.3	0.22	- -	- -	- -	7.14	6.05	7.68	13.58	15.51	17.07	22.32
Total Debt/Equity (%)	13.82	20.04	3.08	0.65	0.71	- -	0.46	0.59	10.22	8.3	11.11	21.15	24.31	26.86	38.62
Total Debt/Capital (%)	23.36	58.68	13.09	3.68	3.12	- -	0.99	1.18	15.64	12.11	16.59	29.1	31.21	32.37	40.91
Total Debt/Total Assets (%)	10.69	15.6	2.66	0.58	0.64	- -	0.4	0.51	7.74	6.69	8.36	14.32	16.22	17.77	22.92
Net Debt to Equity	-30.86	-7.52	-21.48	-11.95	-10.64	-15.04	-10.41	-11.32	-18.61	-13.7	-13.29	-3.78	-15.33	-8.25	10.53
Net Debt/Capital (%)	-109.09	-54.2	-1,065.06	-213.93	-90.59	-69.73	-29.48	-29.32	-40.06	-24.96	-24.77	-6.2	-30.32	-13.99	13.52
EBITDA	2,079	1,187	3,815	6,237	8,170	14,769	23,228	29,228	34,727	39,533	54,720	37,630	57,929	84,878	101,892
EBITDA-CapEx	1,473	-48	2,453	4,406	5,647	10,278	16,495	15,313	19,625	24,370	36,030	6,444	30,884	47,622	32,201
Operating Income (Loss)	1,756	538	2,804	4,994	6,225	12,427	20,203	24,913	28,986	32,671	46,753	28,944	46,751	69,380	83,276

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	4.35	9.15	10.41	7.86	9.58	10.24	11.09	5.86	3.64	4.14	2.27	1.51	2.05	2.32	1.95
Current Ratio	5.12	10.71	11.88	9.4	11.25	11.97	12.92	7.19	4.4	5.05	3.15	2.2	2.67	2.98	2.6
Quick Ratio	4.96	10.26	11.42	9.04	10.91	11.63	12.64	6.94	4.28	4.89	2.94	2.01	2.55	2.82	2.42
CFO/Avg Current Liab	2.41	1.65	3.92	5.81	6.16	6.71	7.3	5.43	3.29	2.58	3.19	2.1	2.41	2.79	3.07
Common Equity/Total Assets	25.37	10.98	17.65	15.26	19.81	33.36	40.21	43.13	41.76	48.55	42.03	34.89	35.74	37.13	33.11
Long-Term Debt/Equity (%)	8.12	16.94	1.53	0.33	0.24	- -	- -	- -	9.42	7.51	10.21	20.06	23.25	25.8	37.6
Long-Term Debt/Capital (%)	13.73	49.59	6.52	1.88	1.06	- -	- -	- -	14.43	10.94	15.24	27.6	29.85	31.09	39.83
Long-Term Debt/Total Assets (%)	6.29	13.18	1.32	0.3	0.22	- -	- -	- -	7.14	6.05	7.68	13.58	15.51	17.07	22.32
Total Debt/Equity (%)	13.82	20.04	3.08	0.65	0.71	- -	0.46	0.59	10.22	8.3	11.11	21.15	24.31	26.86	38.62
Total Debt/Capital (%)	23.36	58.68	13.09	3.68	3.12	- -	0.99	1.18	15.64	12.11	16.59	29.1	31.21	32.37	40.91
Total Debt/Total Assets (%)	10.69	15.6	2.66	0.58	0.64	- -	0.4	0.51	7.74	6.69	8.36	14.32	16.22	17.77	22.92
CFO/Total Liabilities	108.17	48.15	174.1	189.3	198.88	279.31	237.95	221.66	112.35	124.89	140.32	84.11	93.01	97.76	77.83
CFO/CapEx	2.56	1.31	3.1	4	4.09	3.59	3.6	2.1	2.4	2.56	3.09	1.62	2.63	2.45	1.66
Altman's Z-Score	2.63	10.85	35.13	35.27	37.4	37.75	33.79	20.94	13.69	17.98	17.05	5.27	9.48	12.05	8.84

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	8.07	8.04	8.61	8.95	8.46	8.44	8.28	8.32	8.27	8.24	9.3	8.48	9.1	9.92	10.93
Days Sales Outstanding	45.24	45.4	42.38	40.8	43.13	43.26	44.11	43.86	44.16	44.27	39.27	43.05	40.09	36.79	33.38
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	18.7	21.31	24.67	16.37	15.41	15.22	15.99	15.59	11.7	12.39	8.37	5.57	5.28	4.81	4.36
Accounts Payable Turnover Days	19.52	17.13	14.79	22.29	23.68	23.99	22.82	23.41	31.2	29.45	43.62	65.58	69.17	75.85	83.65
Cash Conversion Cycle	25.72	28.27	27.58	18.51	19.45	19.28	21.29	20.45	12.96	14.82	-4.36	-22.53	-29.08	-39.06	-50.26
Inventory to Cash Days	45.24	45.4	42.38	40.8	43.13	43.26	44.11	43.86	44.16	44.27	39.27	43.05	40.09	36.79	33.38
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	51,836	133,002	208,969	300,154	333,182	518,210	390,398	592,804	790,999	968,986	319,750	921,779	1,499,373	1,659,128
- Cash & Cash Equivalents	1,512	2,384	3,323	4,315	4,907	8,903	8,079	10,019	19,079	17,576	16,601	14,681	41,862	43,889	35,873
+ Preferred Equity and Hybrid Capital	615	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	677	2,356	476	233	315	- -	340	500	10,324	10,654	13,873	26,591	37,234	49,060	83,897
Enterprise Value	-2,616	44,566	122,029	198,003	282,035	303,733	476,839	349,784	548,273	739,699	934,861	305,603	893,610	1,470,618	1,661,433
Total Capital	2,898	4,015	3,635	6,332	10,102	21,670	34,330	42,481	66,016	87,999	83,634	91,390	119,304	151,566	205,076
Total Debt/Capital (%)	23.36	58.68	13.09	3.68	3.12	- -	0.99	1.18	15.64	12.11	16.59	29.1	31.21	32.37	40.91
Total Debt / EV	-0.26	0.05	- -	- -	- -	- -	- -	- -	0.02	0.01	0.01	0.09	0.04	0.03	0.05
EV/Sales	- -	8.76	15.5	15.88	15.73	10.99	11.73	6.26	7.76	8.6	7.93	2.62	6.62	8.94	8.27
EV/EBITDA	- -	37.55	31.99	31.75	34.52	20.57	20.53	11.97	15.79	18.71	17.08	8.12	15.43	17.33	16.31
EV/EBIT	- -	82.84	43.52	39.65	45.31	24.44	23.6	14.04	18.92	22.64	20	10.56	19.11	21.2	19.95
EV/Cash Flow to Firm	- -	27.55	28.7	26.98	27.29	18.85	19.69	11.95	15.09	19.09	16.2	6.04	12.5	15.99	14.25
EV/Free Cash Flow to Firm	- -	15.62	21.73	21.59	21.94	14.74	15.4	8.1	10.66	13.72	12.24	3.74	9.07	11.38	8.92
Diluted Market Cap	- -	55,971	138,333	212,966	305,508	340,397	528,034	394,586	597,373	801,265	984,131	321,535	941,476	1,546,710	1,694,008
Diluted Enterprise Value	-220	55,943	135,486	208,884	300,916	331,494	520,295	385,067	588,618	794,343	981,403	333,445	936,848	1,551,881	1,742,032
EV per Share	- -	22.22	50.43	75.75	100.62	106.09	164.37	121.03	192.11	259.45	332.1	113.73	347.17	580.35	659.04
TTM Sales	3,711	5,089	7,872	12,466	17,928	27,638	40,653	55,838	70,697	85,965	117,929	116,609	134,902	164,501	200,966
TTM EBITDA	2,079	1,187	3,815	6,237	8,170	14,769	23,228	29,228	34,727	39,533	54,720	37,630	57,929	84,878	101,892
TTM Operating Income	1,756	538	2,804	4,994	6,225	12,427	20,203	24,913	28,986	32,671	46,753	28,944	46,751	69,380	83,276
TTM Cash Flow to Firm	1,574	1,617	4,253	7,340	10,334	16,116	24,221	29,282	36,329	38,747	57,702	50,624	71,481	91,959	116,620
TTM Free Cash Flow to Firm	2,180	2,852	5,615	9,171	12,857	20,607	30,954	43,197	51,431	53,910	76,392	81,810	98,526	129,215	186,311

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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	- -	19.66	24.77	23.26	23.79	16.52	17.06	9.14	11.62	14.86	12.89	3.94	9.59	12.03	9.13
EV/EBIT	- -	82.84	43.52	39.65	45.31	24.44	23.6	14.04	18.92	22.64	20	10.56	19.11	21.2	19.95
Enterprise Value	-2,616	44,566	122,029	198,003	282,035	303,733	476,839	349,784	548,273	739,699	934,861	305,603	893,610	1,470,618	1,661,433
Low Price	- -	17.55	22.9	51.89	72.75	89.18	114.95	125.73	126.02	137.63	244.03	88.32	120.23	339.82	453.67
EV/Sales	- -	8.76	15.5	15.88	15.73	10.99	11.73	6.26	7.76	8.6	7.93	2.62	6.62	8.94	8.27
EV/EBITDA	- -	37.55	31.99	31.75	34.52	20.57	20.53	11.97	15.79	18.71	17.08	8.12	15.43	17.33	16.31
Price/Earnings	- -	978.04	88.67	71.08	81.39	32.61	32.52	17.66	32.07	27.14	24.61	13.78	23.58	24.04	27.44
Price/Earnings Average	- -	931.19	56.88	61.05	67.43	32.76	28.45	22.49	27.99	22.98	22.96	20.89	17.16	20.65	27.97
Price/Earnings High	- -	1,462.61	93.35	72.89	84.34	37.65	33.4	28.36	32.44	29.75	27.47	39.7	23.73	25.91	33.14
Price/Earnings Low	- -	664.27	36.94	46.14	55.29	24.99	20.93	16.43	19.46	13.46	17.45	10.23	7.92	13.81	18.92
Price/Book Value	- -	31.25	42.1	34.26	30.67	15.38	15.25	9.3	10.64	10.23	13.89	4.93	11.23	14.63	13.69
Price/Book Value Average	- -	29.75	27.01	29.43	25.41	15.44	13.34	11.85	9.29	8.66	12.96	7.48	8.17	12.56	13.95
Price/Book Value High	- -	46.73	44.32	35.14	31.78	17.75	15.66	14.94	10.77	11.21	15.5	14.21	11.3	15.76	16.53
Price/Book Value Low	- -	21.22	17.54	22.24	20.83	11.78	9.81	8.66	6.46	5.07	9.85	3.66	3.77	8.4	9.44
Price/Tangible Book Value	- -	5	9.67	14.73	13.08	8.65	9.55	6.05	7.28	7.28	9.22	3.06	7	9.31	8.78
Price/Tangible Book Value Average	- -	4.76	6.21	12.65	10.84	8.68	8.36	7.71	6.35	6.17	8.6	4.64	5.09	7.99	8.95
Price/Tangible Book Value High	- -	7.48	10.18	15.11	13.56	9.98	9.81	9.72	7.36	7.98	10.29	8.81	7.04	10.03	10.6
Price/Tangible Book Value Low	- -	3.4	4.03	9.56	8.89	6.63	6.15	5.63	4.42	3.61	6.54	2.27	2.35	5.35	6.05
Price/Sales	- -	10.19	16.9	16.76	16.74	12.06	12.75	6.99	8.39	9.2	8.22	2.74	6.83	9.11	8.26
Price/Sales Average	- -	9.7	10.84	14.4	13.87	12.11	11.15	8.91	7.32	7.79	7.66	4.16	4.97	7.83	8.41
Price/Sales High	- -	15.23	17.79	17.19	17.35	13.92	13.09	11.23	8.48	10.09	9.17	7.9	6.88	9.82	9.97
Price/Sales Low	- -	6.92	7.04	10.88	11.37	9.24	8.2	6.51	5.09	4.56	5.83	2.04	2.29	5.23	5.69
Price/Cash Flow	- -	32.16	31.5	28.52	29.08	20.68	21.4	13.34	16.32	20.41	16.8	6.33	12.96	16.42	14.33
Price/Cash Flow Average	- -	30.62	20.21	24.5	24.1	20.78	18.72	16.99	14.25	17.28	15.67	9.6	9.43	14.1	14.6
Price/Cash Flow High	- -	48.09	33.16	29.25	30.14	23.88	21.98	21.42	16.51	22.38	18.75	18.25	13.04	17.69	17.3
Price/Cash Flow Low	- -	21.84	13.12	18.51	19.76	15.85	13.77	12.41	9.9	10.13	11.91	4.7	4.35	9.43	9.88
Price/Free Cash Flow Average	- -	18.72	15.89	19.98	19.71	16.6	14.93	11.64	10.14	12.58	12.02	5.97	6.98	10.33	9.31
Price/Free Cash Flow High	- -	29.4	26.08	23.85	24.65	19.08	17.52	14.67	11.75	16.29	14.38	11.34	9.65	12.96	11.03
Price/Free Cash Flow Low	- -	13.35	10.32	15.1	16.16	12.66	10.98	8.5	7.05	7.37	9.14	2.92	3.22	6.91	6.3
EV/Sales Average	- -	9.69	10.48	14.07	13.61	11.79	10.96	8.74	7.2	7.71	7.64	4.26	4.94	7.86	8.65
EV/Sales High	- -	15.23	17.43	16.86	17.09	13.59	12.9	11.06	8.36	10.01	9.15	8	6.84	9.85	10.21
EV/Sales Low	- -	6.91	6.68	10.55	11.12	8.92	8.01	6.34	4.96	4.48	5.8	2.14	2.26	5.27	5.93
EV/EBITDA Average	-0.11	41.55	21.62	28.12	29.88	22.06	19.18	16.69	14.65	16.76	16.47	13.2	11.5	15.23	17.07
EV/EBITDA High	-0.11	65.28	35.96	33.7	37.51	25.44	22.58	21.13	17.02	21.76	19.71	24.79	15.93	19.1	20.14
EV/EBITDA Low	-0.11	29.64	13.78	21.09	24.4	16.68	14.02	12.11	10.1	9.75	12.5	6.62	5.26	10.21	11.7
EV/EBIT Average	-0.13	91.68	29.41	35.12	39.21	26.21	22.06	19.58	17.55	20.29	19.27	17.16	14.25	18.63	20.88
EV/EBIT High	-0.13	144.03	48.92	42.09	49.23	30.24	25.96	24.79	20.39	26.33	23.07	32.23	19.74	23.36	24.64
EV/EBIT Low	-0.13	65.39	18.75	26.34	32.02	19.83	16.12	14.2	12.11	11.8	14.63	8.61	6.52	12.49	14.31
Last Price	- -	25.84	54.96	79.94	107.08	116.38	178.63	135.09	207.71	277.45	344.22	119	358.11	591.7	658.12
High Price	- -	38.64	57.86	81.98	110.97	134.35	183.48	216.96	210.12	304.11	384.15	342.77	360.37	637.57	794.76
Enterprise Value Average	-220	49,325	82,470	175,409	244,082	325,760	445,603	487,772	508,680	662,768	901,057	496,625	666,175	1,292,890	1,738,874
Enterprise Value High	-220	77,490	137,171	210,211	306,446	375,735	524,536	617,502	590,914	860,087	1,078,645	932,944	922,974	1,620,777	2,051,621
Enterprise Value Low	-220	35,178	52,566	131,558	199,317	246,411	325,745	353,850	350,895	385,459	684,216	249,214	304,850	866,283	1,191,723

Shares Outstanding	2,142	2,372	2,547	2,778	2,834	2,892	2,906	2,854	2,852	2,849	2,741	2,614	2,561	2,534	2,530
Diluted Weighted Avg Shares	2,517	2,166	2,517	2,664	2,853	2,925	2,956	2,921	2,876	2,888	2,859	2,702	2,629	2,614	2,574
Basic Weighted Avg Shares	2,420	2,006	2,420	2,614	2,803	2,863	2,901	2,890	2,854	2,851	2,815	2,687	2,574	2,534	2,521
Revenue per Share	1.53	2.54	3.25	4.77	6.4	9.65	14.01	19.32	24.77	30.15	41.89	43.4	52.41	64.92	79.72
EBITDA per Share	0.86	0.59	1.58	2.39	2.91	5.16	8.01	10.11	12.17	13.87	19.44	14	22.51	33.5	40.42
Operating Income per Share	0.73	0.27	1.16	1.91	2.22	4.34	6.96	8.62	10.16	11.46	16.61	10.77	18.16	27.38	33.03
Basic EPS, GAAP	0.41	0.03	0.62	1.12	1.32	3.57	5.49	7.65	6.48	10.22	13.99	8.63	15.19	24.61	23.98
Basic EPS from Cont Ops	0.41	0.03	0.62	1.12	1.32	3.57	5.49	7.65	6.48	10.22	13.99	8.63	15.19	24.61	23.98
Diluted EPS, GAAP	0.4	0.02	0.6	1.1	1.29	3.49	5.39	7.57	6.43	10.09	13.77	8.59	14.87	23.86	23.49
Diluted EPS from Cont Ops	0.4	0.02	0.6	1.1	1.29	3.49	5.39	7.57	6.43	10.09	13.77	8.59	14.87	23.86	23.49
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2.11
Cash Flow per Share	0.64	0.8	1.74	2.8	3.68	5.63	8.35	10.13	12.72	13.59	20.49	18.78	27.63	36.04	45.93
Free Cash Flow per Basic Share	0.39	0.19	1.18	2.1	2.78	4.06	6.03	5.31	7.43	8.27	13.85	7.18	17.12	21.34	18.29
Cash & Equivalents per Share	1.61	4.8	4.73	4.28	6.58	10.29	14.38	14.23	19.22	21.73	17.05	15.16	25.41	30.71	32.36
Book Value per Share	0.66	0.83	1.31	2.33	3.49	7.57	11.72	14.53	19.51	27.13	24.78	24.12	31.88	40.45	48.07
Tangible Book Value per Share	1.7	5.17	5.68	5.43	8.19	13.46	18.7	22.33	28.54	38.1	37.32	38.89	51.18	63.56	74.98

Meta Platforms, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)