FTAI Infrastructure Inc.

FIP

FIPFTAI Infrastructure Inc. US flag

NASDAQ Global Select

3.92

USD

+0.14

- -

462.61MMarket Cap

Profitability (USD)

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

Return on Common Equity (%)	- -	-11.35	-6.56	-20.27	-82.38	-162.82	-197.81
Return on Assets (%)	- -	-7.89	-4.16	-6.24	-5	-9.41	-2.64
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	-24.17	-32.71	-2.24	11.43	12.95	17.41	34.23
Operating Margin (%)	-38.61	-78.09	-47.17	-15.57	-12.32	-6.55	7.86
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	35.79
Pretax Margin (%)	1.41	-107.5	-91.48	-69.88	-49.08	-79.26	-30.92
Profit Margin (%)	2.8	-80.51	-66.44	-58.63	-37.86	-67.47	-21.33
Net Income to Common Margin (%)	2.8	-80.51	-66.44	-67.66	-57.33	-88.83	-44.08
Effective Tax Rate (%)	443.27	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	7.65	18.53	11.34	24.09
Sustainable Growth Rate (%)	- -	-11.35	-6.56	-18.72	-67.12	-144.35	-150.15

Credit (USD)

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	- -	339	789	1,300	1,411	1,656	3,854
ST Debt	- -	26	3	7	7	56	75
LT Debt	- -	313	786	1,293	1,403	1,600	3,780
Total Debt/EBITDA	- -	-15.13	-292.56	43.41	33.99	28.69	22.41
Net Debt/EBITDA	- -	-11.72	-247.96	39.85	31.6	27.03	21.61
Total Debt/EBIT	- -	-6.34	-13.91	-31.88	-35.72	-76.3	97.56
Net Debt/EBIT	- -	-4.91	-11.79	-29.26	-33.21	-71.88	94.08
EBITDA to Interest Expense	-3.1	-2.08	-0.17	0.56	0.42	0.47	0.65
EBITDA-CapEx/Interest Expense	-21.14	-25.08	-8.96	-3.52	-0.59	-0.21	-0.41
EBIT to Interest Expense	-4.95	-4.97	-3.54	-0.77	-0.4	-0.18	0.15
Interest Expense	18	11	16	53	100	122	266
Common Equity/Total Assets	- -	69.55	59.87	11.58	6.68	8.53	0.37
Long-Term Debt/Equity (%)	- -	31.49	53.77	246.44	339.91	2,129.59	400.4
Long-Term Debt/Capital (%)	- -	23.49	34.92	70.86	76.96	92.44	78.77
Long-Term Debt/Total Assets (%)	- -	22.41	32.19	52.18	58.97	67.39	65.75
Total Debt/Equity (%)	- -	34.09	53.97	247.78	341.66	2,203.81	408.3
Total Debt/Capital (%)	- -	25.43	35.05	71.25	77.36	95.66	80.33
Total Debt/Total Assets (%)	- -	24.26	32.31	52.47	59.28	69.74	67.05
Net Debt to Equity	- -	26.4	45.74	227.46	317.67	2,076.25	393.74
Net Debt/Capital (%)	- -	19.92	30.38	66.74	73.1	91.59	78.4
EBITDA	-55	-22	-3	30	42	58	172
EBITDA-CapEx	-379	-270	-144	-187	-59	-25	-109
Operating Income (Loss)	-89	-54	-57	-41	-39	-22	40

Liquidity (USD)

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	- -	0.19	0.39	0.23	0.19	0.11	0.14
Current Ratio	- -	1.03	3.19	1.74	1.23	0.88	1.18
Quick Ratio	- -	0.25	0.77	0.61	0.75	0.32	0.43
CFO/Avg Current Liab	- -	-1.14	-0.58	-0.3	0.04	-0.08	-0.36
Common Equity/Total Assets	- -	69.55	59.87	11.58	6.68	8.53	0.37
Long-Term Debt/Equity (%)	- -	31.49	53.77	246.44	339.91	2,129.59	400.4
Long-Term Debt/Capital (%)	- -	23.49	34.92	70.86	76.96	92.44	78.77
Long-Term Debt/Total Assets (%)	- -	22.41	32.19	52.18	58.97	67.39	65.75
Total Debt/Equity (%)	- -	34.09	53.97	247.78	341.66	2,203.81	408.3
Total Debt/Capital (%)	- -	25.43	35.05	71.25	77.36	95.66	80.33
Total Debt/Total Assets (%)	- -	24.26	32.31	52.47	59.28	69.74	67.05
CFO/Total Liabilities	- -	-11.61	-6.3	-2.19	0.28	-0.66	-2.46
CFO/CapEx	-0.16	-0.19	-0.44	-0.2	0.05	-0.18	-0.42
Altman's Z-Score	- -	-0.08	0.13	0.18	0.11	0.05	0.07

Working Capital (USD)

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	- -	27.69	4.35	4.72	5.49	6.08	6.77
Days Sales Outstanding	- -	13.18	83.88	77.4	66.51	60	53.89
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	156,588.52	- -	87,084.12
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	1

Enterprise Value (USD)

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	- -	- -	- -	293	391	827	536
- Cash & Cash Equivalents	- -	16	50	36	29	28	57
+ Preferred Equity and Hybrid Capital	- -	- -	- -	265	325	- -	1,090
+ Minority/Non Controlling Interest	- -	22	- -	-27	-71	-128	-168
+ Total Debt	- -	339	789	1,300	1,411	1,656	3,854
Enterprise Value	- -	346	739	1,795	2,026	2,328	5,256
Total Capital	- -	1,335	2,251	1,825	1,823	1,731	4,798
Total Debt/Capital (%)	- -	25.43	35.05	71.25	77.36	95.66	80.33
Total Debt / EV	- -	0.98	1.07	0.72	0.7	0.71	0.73
EV/Sales	- -	5.05	6.15	6.85	6.32	7.02	10.46
EV/EBITDA	- -	- -	- -	59.92	48.83	40.34	30.56
EV/EBIT	- -	- -	- -	- -	- -	- -	133.03
EV/Cash Flow to Firm	- -	- -	- -	151.49	18.99	21.48	36.95
EV/Free Cash Flow to Firm	- -	1.64	7.81	7.84	9.77	12.17	12.41
Diluted Market Cap	- -	- -	- -	303	401	786	531
Diluted Enterprise Value	- -	346	739	1,805	2,036	2,286	5,251
EV per Share	- -	3.49	7.45	18.05	20.14	20.43	45.19
TTM Sales	229	69	120	262	320	331	503
TTM EBITDA	-55	-22	-3	30	42	58	172
TTM Operating Income	-89	-54	-57	-41	-39	-22	40
TTM Cash Flow to Firm	-114	-36	-46	12	107	108	142
TTM Free Cash Flow to Firm	209	211	95	229	207	191	423

Multiples (USD)

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	- -	- -	- -	1.74	3.77	11.63	3.25
EV/EBIT	- -	- -	- -	- -	- -	- -	133.03
Enterprise Value	- -	346	739	1,795	2,026	2,328	5,256
Low Price	- -	- -	- -	2.22	2.35	3.42	3.1
EV/Sales	- -	5.05	6.15	6.85	6.32	7.02	10.46
EV/EBITDA	- -	- -	- -	59.92	48.83	40.34	30.56
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-1.63	-1.86	-2.78	-2.81
Price/Earnings High	- -	- -	- -	-2.46	-2.48	-3.84	-4.44
Price/Earnings Low	- -	- -	- -	-1.29	-1.32	-1.26	-1.61
Price/Book Value	- -	- -	- -	1.02	2.46	4.08	25.14
Price/Book Value Average	- -	- -	- -	0.97	2.1	4.25	29.47
Price/Book Value High	- -	- -	- -	1.47	2.8	5.88	46.52
Price/Book Value Low	- -	- -	- -	0.77	1.49	1.92	16.91
Price/Tangible Book Value	- -	- -	- -	-8.78	-2.32	-6.95	-1.38
Price/Tangible Book Value Average	- -	- -	- -	-8.35	-1.97	-7.24	-1.62
Price/Tangible Book Value High	- -	- -	- -	-12.65	-2.64	-10.02	-2.56
Price/Tangible Book Value Low	- -	- -	- -	-6.61	-1.4	-3.28	-0.93
Price/Sales	- -	- -	- -	1.16	1.25	2.37	1.06
Price/Sales Average	- -	- -	- -	1.1	1.06	2.47	1.24
Price/Sales High	- -	- -	- -	1.67	1.42	3.41	1.96
Price/Sales Low	- -	- -	- -	0.87	0.76	1.12	0.71
Price/Cash Flow	- -	- -	- -	-7.1	72.65	-51.42	-4.5
Price/Cash Flow Average	- -	- -	- -	-6.76	61.88	-53.57	-5.28
Price/Cash Flow High	- -	- -	- -	-10.23	82.73	-74.09	-8.33
Price/Cash Flow Low	- -	- -	- -	-5.34	43.89	-24.22	-3.03
Price/Free Cash Flow Average	- -	- -	- -	1.65	3.21	12.12	3.81
Price/Free Cash Flow High	- -	- -	- -	2.5	4.29	16.76	6.02
Price/Free Cash Flow Low	- -	- -	- -	1.31	2.28	5.48	2.19
EV/Sales Average	- -	5.05	6.15	6.8	6.14	7.13	10.64
EV/Sales High	- -	5.05	6.15	7.35	6.49	8.12	11.37
EV/Sales Low	- -	5.05	6.15	6.57	5.84	5.7	10.11
EV/EBITDA Average	- -	-15.43	-274.03	59.45	47.43	40.94	31.09
EV/EBITDA High	- -	-15.43	-274.03	64.24	50.14	46.66	33.21
EV/EBITDA Low	- -	-15.43	-274.03	57.5	45.09	32.76	29.54
EV/EBIT Average	- -	-6.46	-13.03	-43.65	-49.84	-108.85	135.36
EV/EBIT High	- -	-6.46	-13.03	-47.17	-52.68	-124.05	144.57
EV/EBIT Low	- -	-6.46	-13.03	-42.22	-47.39	-87.1	128.58
Last Price	- -	- -	- -	2.95	3.89	7.26	4.61
High Price	- -	- -	- -	4.25	4.43	10.46	8.53
Enterprise Value Average	- -	346	739	1,781	1,968	2,362	5,348
Enterprise Value High	- -	346	739	1,924	2,081	2,692	5,712
Enterprise Value Low	- -	346	739	1,722	1,871	1,890	5,080

Profitability (USD)

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

Return on Common Equity (%)	- -	-11.35	-6.56	-20.27	-82.38	-162.82	-197.81
Return on Assets (%)	- -	-7.89	-4.16	-6.24	-5	-9.41	-2.64
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	-24.17	-32.71	-2.24	11.43	12.95	17.41	34.23
Operating Margin (%)	-38.61	-78.09	-47.17	-15.57	-12.32	-6.55	7.86
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	35.79
Pretax Margin (%)	1.41	-107.5	-91.48	-69.88	-49.08	-79.26	-30.92
Profit Margin (%)	2.8	-80.51	-66.44	-58.63	-37.86	-67.47	-21.33
Net Income to Common Margin (%)	2.8	-80.51	-66.44	-67.66	-57.33	-88.83	-44.08
Effective Tax Rate (%)	443.27	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	7.65	18.53	11.34	24.09
Sustainable Growth Rate (%)	- -	-11.35	-6.56	-18.72	-67.12	-144.35	-150.15

Credit (USD)

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	- -	339	789	1,300	1,411	1,656	3,854
ST Debt	- -	26	3	7	7	56	75
LT Debt	- -	313	786	1,293	1,403	1,600	3,780
Total Debt/EBITDA	- -	-15.13	-292.56	43.41	33.99	28.69	22.41
Net Debt/EBITDA	- -	-11.72	-247.96	39.85	31.6	27.03	21.61
Total Debt/EBIT	- -	-6.34	-13.91	-31.88	-35.72	-76.3	97.56
Net Debt/EBIT	- -	-4.91	-11.79	-29.26	-33.21	-71.88	94.08
EBITDA to Interest Expense	-3.1	-2.08	-0.17	0.56	0.42	0.47	0.65
EBITDA-CapEx/Interest Expense	-21.14	-25.08	-8.96	-3.52	-0.59	-0.21	-0.41
EBIT to Interest Expense	-4.95	-4.97	-3.54	-0.77	-0.4	-0.18	0.15
Interest Expense	18	11	16	53	100	122	266
Common Equity/Total Assets	- -	69.55	59.87	11.58	6.68	8.53	0.37
Long-Term Debt/Equity (%)	- -	31.49	53.77	246.44	339.91	2,129.59	400.4
Long-Term Debt/Capital (%)	- -	23.49	34.92	70.86	76.96	92.44	78.77
Long-Term Debt/Total Assets (%)	- -	22.41	32.19	52.18	58.97	67.39	65.75
Total Debt/Equity (%)	- -	34.09	53.97	247.78	341.66	2,203.81	408.3
Total Debt/Capital (%)	- -	25.43	35.05	71.25	77.36	95.66	80.33
Total Debt/Total Assets (%)	- -	24.26	32.31	52.47	59.28	69.74	67.05
Net Debt to Equity	- -	26.4	45.74	227.46	317.67	2,076.25	393.74
Net Debt/Capital (%)	- -	19.92	30.38	66.74	73.1	91.59	78.4
EBITDA	-55	-22	-3	30	42	58	172
EBITDA-CapEx	-379	-270	-144	-187	-59	-25	-109
Operating Income (Loss)	-89	-54	-57	-41	-39	-22	40

Liquidity (USD)

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	- -	0.19	0.39	0.23	0.19	0.11	0.14
Current Ratio	- -	1.03	3.19	1.74	1.23	0.88	1.18
Quick Ratio	- -	0.25	0.77	0.61	0.75	0.32	0.43
CFO/Avg Current Liab	- -	-1.14	-0.58	-0.3	0.04	-0.08	-0.36
Common Equity/Total Assets	- -	69.55	59.87	11.58	6.68	8.53	0.37
Long-Term Debt/Equity (%)	- -	31.49	53.77	246.44	339.91	2,129.59	400.4
Long-Term Debt/Capital (%)	- -	23.49	34.92	70.86	76.96	92.44	78.77
Long-Term Debt/Total Assets (%)	- -	22.41	32.19	52.18	58.97	67.39	65.75
Total Debt/Equity (%)	- -	34.09	53.97	247.78	341.66	2,203.81	408.3
Total Debt/Capital (%)	- -	25.43	35.05	71.25	77.36	95.66	80.33
Total Debt/Total Assets (%)	- -	24.26	32.31	52.47	59.28	69.74	67.05
CFO/Total Liabilities	- -	-11.61	-6.3	-2.19	0.28	-0.66	-2.46
CFO/CapEx	-0.16	-0.19	-0.44	-0.2	0.05	-0.18	-0.42
Altman's Z-Score	- -	-0.08	0.13	0.18	0.11	0.05	0.07

Working Capital (USD)

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	- -	27.69	4.35	4.72	5.49	6.08	6.77
Days Sales Outstanding	- -	13.18	83.88	77.4	66.51	60	53.89
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	156,588.52	- -	87,084.12
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	1

Enterprise Value (USD)

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	- -	- -	- -	293	391	827	536
- Cash & Cash Equivalents	- -	16	50	36	29	28	57
+ Preferred Equity and Hybrid Capital	- -	- -	- -	265	325	- -	1,090
+ Minority/Non Controlling Interest	- -	22	- -	-27	-71	-128	-168
+ Total Debt	- -	339	789	1,300	1,411	1,656	3,854
Enterprise Value	- -	346	739	1,795	2,026	2,328	5,256
Total Capital	- -	1,335	2,251	1,825	1,823	1,731	4,798
Total Debt/Capital (%)	- -	25.43	35.05	71.25	77.36	95.66	80.33
Total Debt / EV	- -	0.98	1.07	0.72	0.7	0.71	0.73
EV/Sales	- -	5.05	6.15	6.85	6.32	7.02	10.46
EV/EBITDA	- -	- -	- -	59.92	48.83	40.34	30.56
EV/EBIT	- -	- -	- -	- -	- -	- -	133.03
EV/Cash Flow to Firm	- -	- -	- -	151.49	18.99	21.48	36.95
EV/Free Cash Flow to Firm	- -	1.64	7.81	7.84	9.77	12.17	12.41
Diluted Market Cap	- -	- -	- -	303	401	786	531
Diluted Enterprise Value	- -	346	739	1,805	2,036	2,286	5,251
EV per Share	- -	3.49	7.45	18.05	20.14	20.43	45.19
TTM Sales	229	69	120	262	320	331	503
TTM EBITDA	-55	-22	-3	30	42	58	172
TTM Operating Income	-89	-54	-57	-41	-39	-22	40
TTM Cash Flow to Firm	-114	-36	-46	12	107	108	142
TTM Free Cash Flow to Firm	209	211	95	229	207	191	423

Multiples (USD)

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	- -	- -	- -	1.74	3.77	11.63	3.25
EV/EBIT	- -	- -	- -	- -	- -	- -	133.03
Enterprise Value	- -	346	739	1,795	2,026	2,328	5,256
Low Price	- -	- -	- -	2.22	2.35	3.42	3.1
EV/Sales	- -	5.05	6.15	6.85	6.32	7.02	10.46
EV/EBITDA	- -	- -	- -	59.92	48.83	40.34	30.56
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-1.63	-1.86	-2.78	-2.81
Price/Earnings High	- -	- -	- -	-2.46	-2.48	-3.84	-4.44
Price/Earnings Low	- -	- -	- -	-1.29	-1.32	-1.26	-1.61
Price/Book Value	- -	- -	- -	1.02	2.46	4.08	25.14
Price/Book Value Average	- -	- -	- -	0.97	2.1	4.25	29.47
Price/Book Value High	- -	- -	- -	1.47	2.8	5.88	46.52
Price/Book Value Low	- -	- -	- -	0.77	1.49	1.92	16.91
Price/Tangible Book Value	- -	- -	- -	-8.78	-2.32	-6.95	-1.38
Price/Tangible Book Value Average	- -	- -	- -	-8.35	-1.97	-7.24	-1.62
Price/Tangible Book Value High	- -	- -	- -	-12.65	-2.64	-10.02	-2.56
Price/Tangible Book Value Low	- -	- -	- -	-6.61	-1.4	-3.28	-0.93
Price/Sales	- -	- -	- -	1.16	1.25	2.37	1.06
Price/Sales Average	- -	- -	- -	1.1	1.06	2.47	1.24
Price/Sales High	- -	- -	- -	1.67	1.42	3.41	1.96
Price/Sales Low	- -	- -	- -	0.87	0.76	1.12	0.71
Price/Cash Flow	- -	- -	- -	-7.1	72.65	-51.42	-4.5
Price/Cash Flow Average	- -	- -	- -	-6.76	61.88	-53.57	-5.28
Price/Cash Flow High	- -	- -	- -	-10.23	82.73	-74.09	-8.33
Price/Cash Flow Low	- -	- -	- -	-5.34	43.89	-24.22	-3.03
Price/Free Cash Flow Average	- -	- -	- -	1.65	3.21	12.12	3.81
Price/Free Cash Flow High	- -	- -	- -	2.5	4.29	16.76	6.02
Price/Free Cash Flow Low	- -	- -	- -	1.31	2.28	5.48	2.19
EV/Sales Average	- -	5.05	6.15	6.8	6.14	7.13	10.64
EV/Sales High	- -	5.05	6.15	7.35	6.49	8.12	11.37
EV/Sales Low	- -	5.05	6.15	6.57	5.84	5.7	10.11
EV/EBITDA Average	- -	-15.43	-274.03	59.45	47.43	40.94	31.09
EV/EBITDA High	- -	-15.43	-274.03	64.24	50.14	46.66	33.21
EV/EBITDA Low	- -	-15.43	-274.03	57.5	45.09	32.76	29.54
EV/EBIT Average	- -	-6.46	-13.03	-43.65	-49.84	-108.85	135.36
EV/EBIT High	- -	-6.46	-13.03	-47.17	-52.68	-124.05	144.57
EV/EBIT Low	- -	-6.46	-13.03	-42.22	-47.39	-87.1	128.58
Last Price	- -	- -	- -	2.95	3.89	7.26	4.61
High Price	- -	- -	- -	4.25	4.43	10.46	8.53
Enterprise Value Average	- -	346	739	1,781	1,968	2,362	5,348
Enterprise Value High	- -	346	739	1,924	2,081	2,692	5,712
Enterprise Value Low	- -	346	739	1,722	1,871	1,890	5,080

Shares Outstanding	- -	99	99	99	101	114	116
Diluted Weighted Avg Shares	99	99	99	103	103	108	115
Basic Weighted Avg Shares	99	99	99	103	103	108	115
Revenue per Share	2.31	0.69	1.21	2.55	3.11	3.06	4.36
EBITDA per Share	-0.56	-0.23	-0.03	0.29	0.4	0.53	1.49
Operating Income per Share	-0.89	-0.54	-0.57	-0.4	-0.38	-0.2	0.34
Basic EPS, GAAP	0.06	-0.56	-0.81	-1.73	-1.78	-2.72	-1.92
Basic EPS from Cont Ops	-0.11	-0.72	-1.07	-1.83	-1.55	-2.46	-1.32
Diluted EPS, GAAP	0.06	-0.56	-0.81	-1.73	-1.78	-2.72	-1.92
Diluted EPS from Cont Ops	-0.11	-0.72	-1.07	-1.83	-1.55	-2.46	-1.32
Dividend per Share	- -	- -	- -	0.05	0.14	0.26	0.34
Cash Flow per Share	-0.53	-0.47	-0.62	-0.42	0.05	-0.14	-1.02
Free Cash Flow per Basic Share	-3.79	-2.97	-2.04	-2.53	-0.92	-0.91	-3.47
Cash & Equivalents per Share	- -	0.16	0.5	0.37	0.29	0.24	0.49
Book Value per Share	- -	9.81	14.74	2.89	1.58	1.78	0.18
Tangible Book Value per Share	- -	8.44	11.47	-0.34	-1.68	-1.04	-3.33

FTAI Infrastructure 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)