FIGS, Inc.

FIGS

FIGSFIGS, Inc. US flag

New York Stock Exchange

11.96

USD

+0.68

- -

2.00BMarket 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 (%)	- -	- -	-42.05	74.23	44.87	4.31	41.97
Return on Assets (%)	- -	50.66	-4.29	5.99	5.21	0.55	6.29
Return on Capital (%)	- -	1,896.99	-43.07	55.57	27.08	2.4	24.8
Return on Invested Capital (%)	- -	69.81	-6.01	7.06	4.97	0.1	5.9
Gross Margin (%)	71.8	72.3	71.79	70.07	69.09	67.61	66.53
EBITDA Margin (%)	0.15	22.38	2.96	7.83	6.78	1.61	7.48
Operating Margin (%)	-0.31	22.02	2.62	7.45	6.24	0.41	6.04
Incremental Operating Margin (%)	- -	38.19	-30.01	30.94	-9.1	-320.62	47.5
Pretax Margin (%)	0.1	22.07	2.35	7.66	7.48	2.58	7.48
Profit Margin (%)	0.1	18.91	-2.28	4.19	4.15	0.49	5.43
Net Income to Common Margin (%)	0.1	18.91	-2.28	4.19	4.15	0.49	5.43
Effective Tax Rate (%)	- -	14.32	196.93	45.29	44.53	81.03	27.45
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-42.05	74.23	44.87	4.31	41.97

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	- -	- -	- -	19	47	53	60
ST Debt	- -	- -	- -	3	8	11	8
LT Debt	- -	- -	- -	16	39	42	52
Total Debt/EBITDA	- -	- -	- -	0.48	1.27	5.92	1.27
Net Debt/EBITDA	-225.61	-0.99	-15.75	-4.04	-3.9	-9.56	-1.74
Total Debt/EBIT	- -	- -	- -	0.51	1.38	23.41	1.57
Net Debt/EBIT	110.53	-1	-17.79	-4.24	-4.23	-37.81	-2.15
EBITDA to Interest Expense	- -	- -	51.91	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	40.56	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	45.95	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-35.55	20.55	5.76	9.91	13.05	12.65	17.02
Long-Term Debt/Equity (%)	- -	- -	- -	5.12	10.32	11.25	11.85
Long-Term Debt/Capital (%)	- -	- -	- -	27.03	35.71	36.11	32.65
Long-Term Debt/Total Assets (%)	- -	- -	- -	3.99	8.22	8.32	8.94
Total Debt/Equity (%)	- -	- -	- -	6.23	12.5	14.06	13.72
Total Debt/Capital (%)	- -	- -	- -	32.87	43.27	45.12	37.8
Total Debt/Total Assets (%)	- -	- -	- -	4.85	9.96	10.4	10.35
Net Debt to Equity	-98.81	-59.52	-79.56	-51.92	-38.26	-22.71	-18.74
Net Debt/Capital (%)	63.28	189.78	110.12	157.45	408.55	-268.73	-106.81
EBITDA	- -	59	12	40	37	9	47
EBITDA-CapEx	-5	57	10	34	21	-8	39
Operating Income (Loss)	- -	58	11	38	34	2	38

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	1.84	1.79	3.13	2.24	4.31	2.72	3.32
Current Ratio	2.7	3.7	4.7	4.99	6.73	4.25	4.94
Quick Ratio	1.92	1.97	3.17	2.33	4.44	2.81	3.39
CFO/Avg Current Liab	- -	0.81	1.4	-0.53	1.57	1.1	0.68
Common Equity/Total Assets	-35.55	20.55	5.76	9.91	13.05	12.65	17.02
Long-Term Debt/Equity (%)	- -	- -	- -	5.12	10.32	11.25	11.85
Long-Term Debt/Capital (%)	- -	- -	- -	27.03	35.71	36.11	32.65
Long-Term Debt/Total Assets (%)	- -	- -	- -	3.99	8.22	8.32	8.94
Total Debt/Equity (%)	- -	- -	- -	6.23	12.5	14.06	13.72
Total Debt/Capital (%)	- -	- -	- -	32.87	43.27	45.12	37.8
Total Debt/Total Assets (%)	- -	- -	- -	4.85	9.96	10.4	10.35
CFO/Total Liabilities	27.46	60.11	100.39	-40.46	104.73	61.18	42.92
CFO/CapEx	1.37	9.61	24.5	-6.61	6.17	4.77	7.49
Altman's Z-Score	1.93	4.47	42.21	10.24	9.68	6.71	10.1

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	- -	170.58	249.98	127.4	85.01	84.27	105.29
Days Sales Outstanding	- -	2.14	1.46	2.87	4.29	4.33	3.47
Inventory Turnover	- -	2.28	1.74	1.15	1.14	1.53	1.73
Days Inventory Outstanding	- -	160.33	209.38	318.34	321.34	238.15	210.55
Accounts Payable Turnover	- -	9.63	11.65	13.7	6.16	14.63	16.2
Accounts Payable Turnover Days	- -	37.89	31.34	26.64	59.29	24.95	22.53
Cash Conversion Cycle	- -	124.59	179.49	294.56	266.35	217.53	191.48
Inventory to Cash Days	- -	-158.19	-207.92	-315.47	-317.05	-233.81	-207.08
Inventories	14	50	86	178	119	116	128
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	14	50	86	178	119	- -	- -
Other Inventory	- -	- -	- -	- -	- -	116	128

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	- -	- -	4,387	1,112	1,168	1,047	1,857
- Cash & Cash Equivalents	38	58	195	160	144	86	82
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	19	47	53	60
Enterprise Value	-38	-58	4,192	972	968	855	1,616
Total Capital	-22	28	18	58	109	118	159
Total Debt/Capital (%)	- -	- -	- -	32.87	43.27	45.12	37.8
Total Debt / EV	- -	- -	- -	0.02	0.05	0.06	0.04
EV/Sales	- -	- -	9.99	1.92	1.77	1.54	2.56
EV/EBITDA	- -	- -	337.84	24.54	26.18	95.47	34.25
EV/EBIT	- -	- -	381.64	25.8	28.45	377.6	42.36
EV/Cash Flow to Firm	- -	- -	63.31	- -	9.6	10.54	26.42
EV/Free Cash Flow to Firm	- -	- -	60.82	- -	8.26	8.71	23.31
Diluted Market Cap	- -	- -	4,387	1,262	1,268	1,115	2,039
Diluted Enterprise Value	-38	-58	4,192	1,122	1,171	1,082	2,017
EV per Share	- -	- -	26.33	5.88	5.76	5.05	9.89
TTM Sales	110	263	420	506	546	556	631
TTM EBITDA	- -	59	12	40	37	9	47
TTM Operating Income	- -	58	11	38	34	2	38
TTM Cash Flow to Firm	7	22	66	-35	101	81	61
TTM Free Cash Flow to Firm	11	24	69	-30	117	98	69

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	- -	- -	63.44	-42.1	10.81	11.35	29.41
EV/EBIT	- -	- -	381.64	25.8	28.45	377.6	42.36
Enterprise Value	-38	-58	4,192	972	968	855	1,616
Low Price	- -	- -	22.04	5.55	5.16	4.3	3.57
EV/Sales	- -	- -	9.99	1.92	1.77	1.54	2.56
EV/EBITDA	- -	- -	337.84	24.54	26.18	95.47	34.25
Price/Earnings	- -	- -	- -	52.5	51.6	385.06	54.22
Price/Earnings Average	- -	- -	-612.24	98.21	53.01	350.26	31.05
Price/Earnings High	- -	- -	-839.53	217.02	75.73	439.18	58.94
Price/Earnings Low	- -	- -	-367.13	43.29	38.27	267.49	17.04
Price/Book Value	- -	- -	244.44	28.42	18.91	16.24	18.81
Price/Book Value Average	- -	- -	325.99	53.17	19.43	14.77	10.77
Price/Book Value High	- -	- -	447.01	117.49	27.75	18.52	20.45
Price/Book Value Low	- -	- -	195.48	23.44	14.03	11.28	5.91
Price/Tangible Book Value	- -	- -	17.86	3.61	3.1	2.78	4.24
Price/Tangible Book Value Average	- -	- -	23.82	6.76	3.18	2.53	2.43
Price/Tangible Book Value High	- -	- -	32.67	14.94	4.55	3.17	4.61
Price/Tangible Book Value Low	- -	- -	14.29	2.98	2.3	1.93	1.33
Price/Sales	- -	- -	10.46	2.2	2.14	1.89	2.94
Price/Sales Average	- -	- -	13.94	4.11	2.2	1.71	1.69
Price/Sales High	- -	- -	19.12	9.09	3.14	2.15	3.2
Price/Sales Low	- -	- -	8.36	1.81	1.59	1.31	0.92
Price/Cash Flow	- -	- -	66.03	-31.48	11.57	12.9	30.36
Price/Cash Flow Average	- -	- -	88.06	-58.9	11.89	11.74	17.38
Price/Cash Flow High	- -	- -	120.75	-130.14	16.99	14.72	33
Price/Cash Flow Low	- -	- -	52.81	-25.96	8.59	8.96	9.54
Price/Free Cash Flow Average	- -	- -	84.61	-78.76	11.11	10.33	16.84
Price/Free Cash Flow High	- -	- -	116.02	-174.03	15.87	12.95	31.97
Price/Free Cash Flow Low	- -	- -	50.74	-34.72	8.02	7.89	9.24
EV/Sales Average	- -	- -	13.48	3.84	2.02	1.66	1.65
EV/Sales High	- -	- -	18.65	8.81	2.96	2.09	3.16
EV/Sales Low	- -	- -	7.9	1.54	1.41	1.25	0.89
EV/EBITDA Average	-225.61	-0.99	455.8	49.01	29.82	102.7	22.07
EV/EBITDA High	-225.61	-0.99	630.87	112.58	43.72	129.7	42.32
EV/EBITDA Low	-225.61	-0.99	267.02	19.62	20.8	77.57	11.9
EV/EBIT Average	110.53	-1	514.9	51.51	32.39	406.22	27.3
EV/EBIT High	110.53	-1	712.66	118.33	47.5	513	52.34
EV/EBIT Low	110.53	-1	301.64	20.62	22.6	306.82	14.72
Last Price	- -	- -	27.56	6.73	6.95	6.19	11.36
High Price	- -	- -	50.4	27.82	10.2	7.06	12.35
Enterprise Value Average	-38	-58	5,655	1,940	1,103	920	1,041
Enterprise Value High	-38	-58	7,827	4,457	1,617	1,162	1,997
Enterprise Value Low	-38	-58	3,313	777	769	695	562

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 (%)	- -	- -	-42.05	74.23	44.87	4.31	41.97
Return on Assets (%)	- -	50.66	-4.29	5.99	5.21	0.55	6.29
Return on Capital (%)	- -	1,896.99	-43.07	55.57	27.08	2.4	24.8
Return on Invested Capital (%)	- -	69.81	-6.01	7.06	4.97	0.1	5.9
Gross Margin (%)	71.8	72.3	71.79	70.07	69.09	67.61	66.53
EBITDA Margin (%)	0.15	22.38	2.96	7.83	6.78	1.61	7.48
Operating Margin (%)	-0.31	22.02	2.62	7.45	6.24	0.41	6.04
Incremental Operating Margin (%)	- -	38.19	-30.01	30.94	-9.1	-320.62	47.5
Pretax Margin (%)	0.1	22.07	2.35	7.66	7.48	2.58	7.48
Profit Margin (%)	0.1	18.91	-2.28	4.19	4.15	0.49	5.43
Net Income to Common Margin (%)	0.1	18.91	-2.28	4.19	4.15	0.49	5.43
Effective Tax Rate (%)	- -	14.32	196.93	45.29	44.53	81.03	27.45
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-42.05	74.23	44.87	4.31	41.97

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	- -	- -	- -	19	47	53	60
ST Debt	- -	- -	- -	3	8	11	8
LT Debt	- -	- -	- -	16	39	42	52
Total Debt/EBITDA	- -	- -	- -	0.48	1.27	5.92	1.27
Net Debt/EBITDA	-225.61	-0.99	-15.75	-4.04	-3.9	-9.56	-1.74
Total Debt/EBIT	- -	- -	- -	0.51	1.38	23.41	1.57
Net Debt/EBIT	110.53	-1	-17.79	-4.24	-4.23	-37.81	-2.15
EBITDA to Interest Expense	- -	- -	51.91	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	40.56	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	45.95	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-35.55	20.55	5.76	9.91	13.05	12.65	17.02
Long-Term Debt/Equity (%)	- -	- -	- -	5.12	10.32	11.25	11.85
Long-Term Debt/Capital (%)	- -	- -	- -	27.03	35.71	36.11	32.65
Long-Term Debt/Total Assets (%)	- -	- -	- -	3.99	8.22	8.32	8.94
Total Debt/Equity (%)	- -	- -	- -	6.23	12.5	14.06	13.72
Total Debt/Capital (%)	- -	- -	- -	32.87	43.27	45.12	37.8
Total Debt/Total Assets (%)	- -	- -	- -	4.85	9.96	10.4	10.35
Net Debt to Equity	-98.81	-59.52	-79.56	-51.92	-38.26	-22.71	-18.74
Net Debt/Capital (%)	63.28	189.78	110.12	157.45	408.55	-268.73	-106.81
EBITDA	- -	59	12	40	37	9	47
EBITDA-CapEx	-5	57	10	34	21	-8	39
Operating Income (Loss)	- -	58	11	38	34	2	38

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	1.84	1.79	3.13	2.24	4.31	2.72	3.32
Current Ratio	2.7	3.7	4.7	4.99	6.73	4.25	4.94
Quick Ratio	1.92	1.97	3.17	2.33	4.44	2.81	3.39
CFO/Avg Current Liab	- -	0.81	1.4	-0.53	1.57	1.1	0.68
Common Equity/Total Assets	-35.55	20.55	5.76	9.91	13.05	12.65	17.02
Long-Term Debt/Equity (%)	- -	- -	- -	5.12	10.32	11.25	11.85
Long-Term Debt/Capital (%)	- -	- -	- -	27.03	35.71	36.11	32.65
Long-Term Debt/Total Assets (%)	- -	- -	- -	3.99	8.22	8.32	8.94
Total Debt/Equity (%)	- -	- -	- -	6.23	12.5	14.06	13.72
Total Debt/Capital (%)	- -	- -	- -	32.87	43.27	45.12	37.8
Total Debt/Total Assets (%)	- -	- -	- -	4.85	9.96	10.4	10.35
CFO/Total Liabilities	27.46	60.11	100.39	-40.46	104.73	61.18	42.92
CFO/CapEx	1.37	9.61	24.5	-6.61	6.17	4.77	7.49
Altman's Z-Score	1.93	4.47	42.21	10.24	9.68	6.71	10.1

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	- -	170.58	249.98	127.4	85.01	84.27	105.29
Days Sales Outstanding	- -	2.14	1.46	2.87	4.29	4.33	3.47
Inventory Turnover	- -	2.28	1.74	1.15	1.14	1.53	1.73
Days Inventory Outstanding	- -	160.33	209.38	318.34	321.34	238.15	210.55
Accounts Payable Turnover	- -	9.63	11.65	13.7	6.16	14.63	16.2
Accounts Payable Turnover Days	- -	37.89	31.34	26.64	59.29	24.95	22.53
Cash Conversion Cycle	- -	124.59	179.49	294.56	266.35	217.53	191.48
Inventory to Cash Days	- -	-158.19	-207.92	-315.47	-317.05	-233.81	-207.08
Inventories	14	50	86	178	119	116	128
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	14	50	86	178	119	- -	- -
Other Inventory	- -	- -	- -	- -	- -	116	128

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	- -	- -	4,387	1,112	1,168	1,047	1,857
- Cash & Cash Equivalents	38	58	195	160	144	86	82
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	19	47	53	60
Enterprise Value	-38	-58	4,192	972	968	855	1,616
Total Capital	-22	28	18	58	109	118	159
Total Debt/Capital (%)	- -	- -	- -	32.87	43.27	45.12	37.8
Total Debt / EV	- -	- -	- -	0.02	0.05	0.06	0.04
EV/Sales	- -	- -	9.99	1.92	1.77	1.54	2.56
EV/EBITDA	- -	- -	337.84	24.54	26.18	95.47	34.25
EV/EBIT	- -	- -	381.64	25.8	28.45	377.6	42.36
EV/Cash Flow to Firm	- -	- -	63.31	- -	9.6	10.54	26.42
EV/Free Cash Flow to Firm	- -	- -	60.82	- -	8.26	8.71	23.31
Diluted Market Cap	- -	- -	4,387	1,262	1,268	1,115	2,039
Diluted Enterprise Value	-38	-58	4,192	1,122	1,171	1,082	2,017
EV per Share	- -	- -	26.33	5.88	5.76	5.05	9.89
TTM Sales	110	263	420	506	546	556	631
TTM EBITDA	- -	59	12	40	37	9	47
TTM Operating Income	- -	58	11	38	34	2	38
TTM Cash Flow to Firm	7	22	66	-35	101	81	61
TTM Free Cash Flow to Firm	11	24	69	-30	117	98	69

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	- -	- -	63.44	-42.1	10.81	11.35	29.41
EV/EBIT	- -	- -	381.64	25.8	28.45	377.6	42.36
Enterprise Value	-38	-58	4,192	972	968	855	1,616
Low Price	- -	- -	22.04	5.55	5.16	4.3	3.57
EV/Sales	- -	- -	9.99	1.92	1.77	1.54	2.56
EV/EBITDA	- -	- -	337.84	24.54	26.18	95.47	34.25
Price/Earnings	- -	- -	- -	52.5	51.6	385.06	54.22
Price/Earnings Average	- -	- -	-612.24	98.21	53.01	350.26	31.05
Price/Earnings High	- -	- -	-839.53	217.02	75.73	439.18	58.94
Price/Earnings Low	- -	- -	-367.13	43.29	38.27	267.49	17.04
Price/Book Value	- -	- -	244.44	28.42	18.91	16.24	18.81
Price/Book Value Average	- -	- -	325.99	53.17	19.43	14.77	10.77
Price/Book Value High	- -	- -	447.01	117.49	27.75	18.52	20.45
Price/Book Value Low	- -	- -	195.48	23.44	14.03	11.28	5.91
Price/Tangible Book Value	- -	- -	17.86	3.61	3.1	2.78	4.24
Price/Tangible Book Value Average	- -	- -	23.82	6.76	3.18	2.53	2.43
Price/Tangible Book Value High	- -	- -	32.67	14.94	4.55	3.17	4.61
Price/Tangible Book Value Low	- -	- -	14.29	2.98	2.3	1.93	1.33
Price/Sales	- -	- -	10.46	2.2	2.14	1.89	2.94
Price/Sales Average	- -	- -	13.94	4.11	2.2	1.71	1.69
Price/Sales High	- -	- -	19.12	9.09	3.14	2.15	3.2
Price/Sales Low	- -	- -	8.36	1.81	1.59	1.31	0.92
Price/Cash Flow	- -	- -	66.03	-31.48	11.57	12.9	30.36
Price/Cash Flow Average	- -	- -	88.06	-58.9	11.89	11.74	17.38
Price/Cash Flow High	- -	- -	120.75	-130.14	16.99	14.72	33
Price/Cash Flow Low	- -	- -	52.81	-25.96	8.59	8.96	9.54
Price/Free Cash Flow Average	- -	- -	84.61	-78.76	11.11	10.33	16.84
Price/Free Cash Flow High	- -	- -	116.02	-174.03	15.87	12.95	31.97
Price/Free Cash Flow Low	- -	- -	50.74	-34.72	8.02	7.89	9.24
EV/Sales Average	- -	- -	13.48	3.84	2.02	1.66	1.65
EV/Sales High	- -	- -	18.65	8.81	2.96	2.09	3.16
EV/Sales Low	- -	- -	7.9	1.54	1.41	1.25	0.89
EV/EBITDA Average	-225.61	-0.99	455.8	49.01	29.82	102.7	22.07
EV/EBITDA High	-225.61	-0.99	630.87	112.58	43.72	129.7	42.32
EV/EBITDA Low	-225.61	-0.99	267.02	19.62	20.8	77.57	11.9
EV/EBIT Average	110.53	-1	514.9	51.51	32.39	406.22	27.3
EV/EBIT High	110.53	-1	712.66	118.33	47.5	513	52.34
EV/EBIT Low	110.53	-1	301.64	20.62	22.6	306.82	14.72
Last Price	- -	- -	27.56	6.73	6.95	6.19	11.36
High Price	- -	- -	50.4	27.82	10.2	7.06	12.35
Enterprise Value Average	-38	-58	5,655	1,940	1,103	920	1,041
Enterprise Value High	-38	-58	7,827	4,457	1,617	1,162	1,997
Enterprise Value Low	-38	-58	3,313	777	769	695	562

Shares Outstanding	161	161	164	167	170	162	166
Diluted Weighted Avg Shares	160	160	159	188	182	180	179
Basic Weighted Avg Shares	160	160	159	165	168	169	163
Revenue per Share	0.69	1.64	2.64	3.06	3.25	3.28	3.86
EBITDA per Share	- -	0.37	0.08	0.24	0.22	0.05	0.29
Operating Income per Share	- -	0.36	0.07	0.23	0.2	0.01	0.23
Basic EPS, GAAP	- -	0.31	-0.06	0.13	0.13	0.02	0.21
Basic EPS from Cont Ops	- -	0.31	-0.06	0.13	0.13	0.02	0.21
Diluted EPS, GAAP	- -	0.31	-0.06	0.11	0.12	0.02	0.19
Diluted EPS from Cont Ops	- -	0.31	-0.06	0.11	0.12	0.02	0.19
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.04	0.14	0.42	-0.21	0.6	0.48	0.37
Free Cash Flow per Basic Share	0.01	0.12	0.4	-0.25	0.5	0.38	0.32
Cash & Equivalents per Share	0.24	0.36	1.23	0.97	1.47	1.45	1.84
Book Value per Share	-0.14	0.17	0.11	0.24	0.37	0.38	0.6
Tangible Book Value per Share	0.24	0.61	1.54	1.86	2.24	2.23	2.68

FIGS, 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)