Netflix, Inc. Financial Ratios — NFC 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 (%)	48.47	2.47	10.82	16.72	6.01	7.61	17.85	27.46	29.12	29.62	38.02	24.53	26.15	38.43	42.76
Return on Assets (%)	11.16	0.49	2.4	4.28	1.42	1.57	3.43	5.38	6.23	7.54	12.2	9.64	11.11	17.02	20.11
Return on Capital (%)	31.06	2.59	8.97	13.44	7.2	5.53	- -	12.67	12.83	15.92	19.75	15.35	17.25	24.76	28.63
Return on Invested Capital (%)	30.77	2.57	10.08	13.44	7.2	5.12	- -	12.35	12.43	15.92	18.52	14.48	17.25	24.14	28.26
Gross Margin (%)	36.34	26.52	28.74	31.83	32.27	29.14	31.3	36.89	38.28	38.89	41.64	39.37	41.54	46.06	48.49
EBITDA Margin (%)	37.94	48.54	56.46	57.85	56.83	60.07	60.79	58.38	59.16	62.04	62.74	63.25	63.78	66.79	66.58
Operating Margin (%)	11.74	1.39	5.22	7.31	4.51	4.3	7.17	10.16	12.92	18.34	20.86	17.82	20.62	26.71	29.49
Incremental Operating Margin (%)	8.87	- -	23.31	15.42	- -	3.61	16.03	18.69	22.9	40.93	34.23	- -	62.68	65.63	47.06
Pretax Margin (%)	11.22	0.84	3.91	6.35	2.09	2.95	4.15	7.77	10.23	12.8	19.67	16.65	18.4	25.55	28.16
Profit Margin (%)	7.06	0.48	2.57	4.85	1.81	2.11	4.78	7.67	9.26	11.05	17.23	14.21	16.04	22.34	24.3
Net Income to Common Margin (%)	7.06	0.48	2.57	4.85	1.81	2.11	4.78	7.67	9.26	11.05	17.23	14.21	16.04	22.34	24.3
Effective Tax Rate (%)	37.1	43.73	34.3	23.63	13.56	28.34	- -	1.24	9.47	13.69	12.39	14.67	12.85	12.58	13.69
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	48.47	2.47	10.82	16.72	6.01	7.61	17.85	27.46	29.12	29.62	38.02	24.53	26.15	38.43	42.76

Credit (USD)

Credit Ratios 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	402	400	500	886	2,371	3,364	6,499	10,360	14,759	16,309	15,393	14,353	14,543	15,583	14,463
ST Debt	2	- -	- -	- -	- -	- -	- -	- -	- -	500	700	- -	400	1,784	999
LT Debt	400	400	500	886	2,371	3,364	6,499	10,360	14,759	15,809	14,693	14,353	14,143	13,798	13,464
Total Debt/EBITDA	0.33	0.23	0.2	0.28	0.62	0.63	0.91	1.12	1.24	1.05	0.83	0.72	0.68	0.6	0.48
Net Debt/EBITDA	-0.09	0.06	-0.04	-0.07	0.15	0.36	0.52	0.71	0.82	0.52	0.5	0.46	0.35	0.3	0.18
Total Debt/EBIT	1.07	8	2.19	2.2	7.75	8.86	7.75	6.45	5.67	3.56	2.48	2.55	2.09	1.5	1.09
Net Debt/EBIT	-0.29	2.19	-0.46	-0.57	1.84	4.99	4.38	4.09	3.74	1.77	1.51	1.63	1.07	0.75	0.41
EBITDA to Interest Expense	60.71	87.67	76.84	59.77	23.5	35.34	20.12	21.93	19.05	11.19	24.34	28.31	28.73	36.24	38.74
EBITDA-CapEx/Interest Expense	53.98	83.23	73.11	57.06	22.47	34.11	19.47	21.42	18.64	10.83	23.65	27.74	28.27	35.63	37.85
EBIT to Interest Expense	18.78	2.5	7.1	7.56	1.87	2.53	2.37	3.82	4.16	3.31	8.09	7.98	9.29	14.49	17.16
Interest Expense	20	20	32	53	164	150	353	420	626	1,386	766	706	749	719	777
Common Equity/Total Assets	20.94	18.77	24.64	26.38	21.79	19.72	18.84	20.17	22.32	28.17	35.55	42.76	42.25	46.14	47.87
Long-Term Debt/Equity (%)	62.23	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	142.87	92.71	69.08	68.7	55.77	50.59
Long-Term Debt/Capital (%)	38.27	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	57.75	47.03	40.86	40.26	34.22	32.78
Long-Term Debt/Total Assets (%)	13.03	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	40.25	32.96	29.54	29.02	25.73	24.22
Total Debt/Equity (%)	62.59	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	147.39	97.12	69.08	70.64	62.98	54.34
Total Debt/Capital (%)	38.49	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	59.58	49.27	40.86	41.4	38.64	35.21
Total Debt/Total Assets (%)	13.11	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	41.52	34.53	29.54	29.84	29.06	26.01
Net Debt to Equity	-16.81	14.73	-7.87	-12.26	25.28	70.78	102.64	125.33	128.47	73.23	59.09	44.31	36.07	31.43	20.4
Net Debt/Capital (%)	-20.12	12.84	-8.54	-13.97	20.18	41.44	50.65	55.62	56.23	42.27	37.14	30.7	26.51	23.92	16.94
EBITDA	1,216	1,752	2,470	3,184	3,853	5,305	7,108	9,220	11,924	15,508	18,633	19,996	21,508	26,048	30,082
EBITDA-CapEx	1,081	1,664	2,350	3,040	3,684	5,120	6,881	9,008	11,671	15,010	18,109	19,588	21,160	25,609	29,394
Operating Income (Loss)	376	50	228	403	306	380	839	1,605	2,604	4,585	6,195	5,633	6,954	10,418	13,327

Liquidity (USD)

Liquidity Ratios 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	0.65	0.45	0.56	0.6	0.65	0.38	0.52	0.58	0.73	1.05	0.71	0.76	0.81	0.89	0.83
Current Ratio	1.49	1.34	1.42	1.47	1.54	1.25	1.4	1.49	0.9	1.25	0.95	1.17	1.12	1.22	1.19
Quick Ratio	0.65	0.45	0.56	0.6	0.65	0.38	0.52	0.67	0.8	1.13	0.8	0.96	1.01	1.08	1.06
CFO/Avg Current Liab	0.39	0.01	0.05	0.01	-0.24	-0.36	-0.36	-0.45	-0.43	0.33	0.05	0.25	0.87	0.75	0.93
Common Equity/Total Assets	20.94	18.77	24.64	26.38	21.79	19.72	18.84	20.17	22.32	28.17	35.55	42.76	42.25	46.14	47.87
Long-Term Debt/Equity (%)	62.23	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	142.87	92.71	69.08	68.7	55.77	50.59
Long-Term Debt/Capital (%)	38.27	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	57.75	47.03	40.86	40.26	34.22	32.78
Long-Term Debt/Total Assets (%)	13.03	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	40.25	32.96	29.54	29.02	25.73	24.22
Total Debt/Equity (%)	62.59	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	147.39	97.12	69.08	70.64	62.98	54.34
Total Debt/Capital (%)	38.49	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	59.58	49.27	40.86	41.4	38.64	35.21
Total Debt/Total Assets (%)	13.11	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	41.52	34.53	29.54	29.84	29.06	26.01
CFO/Total Liabilities	13.09	0.67	2.4	0.32	-9.39	-13.51	-11.57	-12.93	-10.94	8.6	1.37	7.28	25.85	25.48	35.02
CFO/CapEx	2.36	0.24	0.81	0.11	-4.43	-7.97	-7.87	-12.61	-11.41	4.87	0.75	4.97	20.87	16.75	14.75
Altman's Z-Score	3.8	2.98	5.36	4.57	5.76	5.03	5.52	5.88	6.95	8.83	10.61	7.54	9.75	13.66	14.72

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	- -	- -	- -	- -	- -	49.34	46.93	41.97	35.26	29.63	29.74	26.84
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	7.4	7.78	8.7	10.35	12.32	12.27	13.6
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	3,819	4,969	22,135	20,281	50,912	53,952	83,894	112,100	144,540	235,779	271,800	127,944	211,125	385,053	391,906
- Cash & Cash Equivalents	508	290	605	1,114	1,809	1,468	2,823	3,794	5,018	8,206	6,028	5,147	7,117	7,805	9,034
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	402	400	500	886	2,371	3,364	6,499	10,360	14,759	16,309	15,393	14,353	14,543	15,583	14,463
Enterprise Value	3,424	4,621	21,435	19,558	50,973	55,582	87,570	118,666	154,281	243,882	281,165	136,238	218,530	391,052	397,306
Total Capital	1,045	1,145	1,834	2,744	4,595	6,044	10,081	15,599	22,341	27,374	31,242	35,130	35,132	40,326	41,078
Total Debt/Capital (%)	38.49	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	59.58	49.27	40.86	41.4	38.64	35.21
Total Debt / EV	0.12	0.09	0.02	0.05	0.05	0.06	0.07	0.09	0.1	0.07	0.05	0.11	0.07	0.04	0.04
EV/Sales	1.07	1.28	4.9	3.55	7.52	6.29	7.49	7.51	7.65	9.76	9.47	4.31	6.48	10.03	8.79
EV/EBITDA	2.82	2.64	8.68	6.14	13.23	10.48	12.32	12.87	12.94	15.73	15.09	6.81	10.16	15.01	13.21
EV/EBIT	9.1	92.43	93.87	48.57	166.67	146.35	104.41	73.92	59.24	53.19	45.39	24.19	31.43	37.54	29.81
EV/Cash Flow to Firm	10.37	140.74	180.2	342.11	- -	- -	- -	- -	- -	67.31	264.42	51.82	27.57	48.94	36.72
EV/Free Cash Flow to Firm	17.52	- -	- -	- -	- -	- -	- -	- -	- -	78.03	521.89	61.34	28.84	51.79	39.22
Diluted Market Cap	3,748	5,265	22,564	20,712	51,925	55,030	86,492	115,861	148,809	241,801	278,784	129,651	219,291	395,408	403,202
Diluted Enterprise Value	3,353	4,917	21,863	19,989	51,986	56,661	90,168	122,426	158,549	249,904	288,150	137,946	226,696	401,407	408,602
EV per Share	0.88	1.19	5.14	4.62	11.91	12.92	20.21	27.18	35.16	55.07	63.33	30.59	50.5	91.42	94.1
TTM Sales	3,205	3,609	4,375	5,505	6,780	8,831	11,693	15,794	20,156	24,996	29,698	31,616	33,723	39,001	45,183
TTM EBITDA	1,216	1,752	2,470	3,184	3,853	5,305	7,108	9,220	11,924	15,508	18,633	19,996	21,508	26,048	30,082
TTM Operating Income	376	50	228	403	306	380	839	1,605	2,604	4,585	6,195	5,633	6,954	10,418	13,327
TTM Cash Flow to Firm	330	33	119	57	-608	-1,366	- -	-2,265	-2,321	3,623	1,063	2,629	7,927	7,990	10,820
TTM Free Cash Flow to Firm	195	-56	-1	-87	-777	-1,551	- -	-2,478	-2,574	3,125	539	2,221	7,578	7,550	10,131

Multiples (USD)

Valuation Multiples 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	20.5	-78.63	-1,014.59	-161.77	-56.52	-33.17	-42.97	-40.05	-47.39	125.34	-2,112.4	80.1	31.66	57.12	42.62
EV/EBIT	9.1	92.43	93.87	48.57	166.67	146.35	104.41	73.92	59.24	53.19	45.39	24.19	31.43	37.54	29.81
Enterprise Value	3,424	4,621	21,435	19,558	50,973	55,582	87,570	118,666	154,281	243,882	281,165	136,238	218,530	391,052	397,306
Low Price	0.9	0.77	1.3	4.3	1.84	8.02	12.2	19.28	24.96	29.19	47.72	16.15	28.63	46.51	79.58
EV/Sales	1.07	1.28	4.9	3.55	7.52	6.29	7.49	7.51	7.65	9.76	9.47	4.31	6.48	10.03	8.79
EV/EBITDA	2.82	2.64	8.68	6.14	13.23	10.48	12.32	12.87	12.94	15.73	15.09	6.81	10.16	15.01	13.21
Price/Earnings	16.11	289.35	192.27	75.59	413.14	288.18	149.58	92.29	77.24	85	53.03	28.44	39.83	44.38	35.92
Price/Earnings Average	45.45	268.51	126.88	90.77	318.05	234.09	127.42	114.91	77.12	71.27	48.37	28.17	31.86	32.99	42.5
Price/Earnings High	71.52	432	208.72	110.48	468.52	295.95	160.83	153.59	90.28	91.61	60.59	59.86	40.66	46.33	52.07
Price/Earnings Low	14.74	173.69	47.24	67.77	63.91	184.3	94.29	69.29	58.52	46.6	41.33	15.98	23.38	22.93	30.79
Price/Book Value	5.94	6.67	16.6	10.92	22.9	20.13	23.42	21.4	19.06	21.31	17.15	6.16	10.25	15.56	14.72
Price/Book Value Average	16.76	6.19	10.95	13.11	17.63	16.35	19.95	26.64	19.03	17.87	15.64	6.1	8.2	11.57	17.42
Price/Book Value High	26.37	9.96	18.02	15.96	25.97	20.68	25.18	35.61	22.28	22.97	19.6	12.96	10.47	16.25	21.35
Price/Book Value Low	5.44	4.01	4.08	9.79	3.54	12.88	14.76	16.06	14.44	11.68	13.37	3.46	6.02	8.04	12.62
Price/Tangible Book Value	-9.45	-6.53	-29.22	-22.15	-24.37	-11.74	-12.36	-11.54	-8.54	-16.47	-18.04	-10.7	-19.07	-49.95	-63.59
Price/Tangible Book Value Average	-26.66	-6.06	-19.28	-26.6	-18.76	-9.54	-10.53	-14.37	-8.53	-13.81	-16.45	-10.6	-15.25	-37.13	-75.23
Price/Tangible Book Value High	-41.95	-9.74	-31.72	-32.37	-27.63	-12.06	-13.29	-19.21	-9.98	-17.75	-20.61	-22.51	-19.47	-52.14	-92.19
Price/Tangible Book Value Low	-8.65	-3.92	-7.18	-19.86	-3.77	-7.51	-7.79	-8.67	-6.47	-9.03	-14.06	-6.01	-11.19	-25.81	-54.52
Price/Sales	1.14	1.38	4.94	3.66	7.47	6.09	7.15	7.08	7.15	9.39	9.14	4.04	6.39	9.91	8.73
Price/Sales Average	3.21	1.28	3.26	4.4	5.75	4.95	6.09	8.81	7.14	7.87	8.33	4	5.11	7.37	10.33
Price/Sales High	5.05	2.05	5.36	5.35	8.48	6.26	7.69	11.78	8.36	10.12	10.44	8.5	6.52	10.35	12.66
Price/Sales Low	1.04	0.83	1.21	3.28	1.16	3.9	4.51	5.31	5.42	5.15	7.12	2.27	3.75	5.12	7.48
Price/Cash Flow	11.47	229.91	220.91	1,223.54	-67.61	-36.5	-46.81	-41.7	-49.95	96.71	691.03	63.05	29.61	52.52	38.86
Price/Cash Flow Average	32.35	213.36	145.77	1,469.25	-52.05	-29.65	-39.88	-51.92	-49.86	81.09	630.33	62.46	23.68	39.04	45.98
Price/Cash Flow High	50.9	343.26	239.81	1,788.22	-76.67	-37.48	-50.33	-69.41	-58.37	104.23	789.59	132.69	30.23	54.83	56.34
Price/Cash Flow Low	10.49	138.01	54.28	1,096.94	-10.46	-23.34	-29.51	-31.31	-37.84	53.02	538.58	35.44	17.38	27.14	33.32
Price/Free Cash Flow Average	57.82	-72.96	-669.51	-194.26	-43.51	-26.95	-36.6	-49.86	-47.31	105.1	-1,926.86	79.35	25.32	42.46	50.42
Price/Free Cash Flow High	90.98	-117.39	-1,101.38	-236.43	-64.1	-34.07	-46.2	-66.65	-55.38	135.09	-2,413.71	168.58	32.32	59.64	61.78
Price/Free Cash Flow Low	18.75	-47.2	-249.29	-145.03	-8.74	-21.22	-27.08	-30.07	-35.9	68.71	-1,646.39	45.02	18.58	29.52	36.54
EV/Sales Average	3.24	1.18	3.18	4.29	5.79	5.15	6.43	9.25	7.64	8.23	8.66	4.27	5.23	7.49	10.38
EV/Sales High	5.17	1.96	5.33	5.25	8.53	6.46	8.03	12.23	8.86	10.49	10.77	8.78	6.61	10.46	12.69
EV/Sales Low	0.97	0.73	1.08	3.17	1.17	4.09	4.84	5.74	5.92	5.5	7.45	2.54	3.89	5.26	7.56
EV/EBITDA Average	8.54	2.43	5.63	7.42	10.19	8.57	10.57	15.85	12.92	13.27	13.81	6.75	8.19	11.22	15.59
EV/EBITDA High	13.62	4.04	9.44	9.08	15	10.75	13.21	20.95	14.98	16.91	17.17	13.88	10.36	15.66	19.07
EV/EBITDA Low	2.55	1.5	1.92	5.48	2.06	6.81	7.96	9.84	10	8.86	11.87	4.01	6.1	7.87	11.35
EV/EBIT Average	27.6	85.27	60.9	58.69	128.36	119.69	89.6	91.04	59.15	44.88	41.54	23.97	25.34	28.05	35.2
EV/EBIT High	44.03	141.43	102.16	71.82	188.99	150.18	111.94	120.31	68.6	57.19	51.65	49.27	32.06	39.16	43.04
EV/EBIT Low	8.24	52.7	20.75	43.36	25.95	95.14	67.44	56.52	45.79	29.96	35.71	14.24	18.88	19.68	25.62
Last Price	0.98	1.28	5.3	4.8	11.9	12.55	19.36	25.68	32.94	53.24	61.22	28.73	48.79	90.02	92.82
High Price	4.37	1.91	5.76	7.01	13.49	12.88	20.81	42.73	38.5	57.38	69.95	60.46	49.8	93.97	134.56
Enterprise Value Average	10,379	4,263	13,906	23,631	39,255	45,456	75,143	146,140	154,042	205,801	257,291	135,032	176,249	292,214	469,047
Enterprise Value High	16,558	7,070	23,328	28,918	57,797	57,036	93,883	193,129	178,665	262,220	319,933	277,557	222,933	407,978	573,540
Enterprise Value Low	3,099	2,635	4,738	17,460	7,936	36,134	56,559	90,725	119,250	137,363	221,204	80,201	131,303	204,969	341,385

Per Share Data Items (USD)

Per-Share Data 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

Shares Outstanding	3,878	3,891	4,172	4,229	4,279	4,301	4,334	4,366	4,388	4,429	4,440	4,453	4,328	4,278	4,222
Diluted Weighted Avg Shares	3,806	4,123	4,253	4,319	4,365	4,387	4,468	4,512	4,518	4,542	4,554	4,513	4,495	4,393	4,344
Basic Weighted Avg Shares	3,699	3,886	4,074	4,205	4,259	4,288	4,319	4,354	4,378	4,409	4,432	4,447	4,416	4,295	4,250
Revenue per Share	0.87	0.93	1.07	1.31	1.59	2.06	2.71	3.63	4.6	5.67	6.7	7.11	7.64	9.08	10.63
EBITDA per Share	0.33	0.45	0.61	0.76	0.9	1.24	1.65	2.12	2.72	3.52	4.2	4.5	4.87	6.06	7.08
Operating Income per Share	0.1	0.01	0.06	0.1	0.07	0.09	0.19	0.37	0.59	1.04	1.4	1.27	1.57	2.43	3.14
Basic EPS, GAAP	0.06	- -	0.03	0.06	0.03	0.04	0.13	0.28	0.43	0.63	1.15	1.01	1.22	2.03	2.58
Basic EPS from Cont Ops	0.06	- -	0.03	0.06	0.03	0.04	0.13	0.28	0.43	0.63	1.15	1.01	1.22	2.03	2.58
Diluted EPS, GAAP	0.06	- -	0.03	0.06	0.03	0.04	0.13	0.27	0.41	0.61	1.12	1	1.2	1.98	2.53
Diluted EPS from Cont Ops	0.06	- -	0.03	0.06	0.03	0.04	0.13	0.27	0.41	0.61	1.12	1	1.2	1.98	2.53
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.09	0.01	0.02	- -	-0.18	-0.34	-0.41	-0.62	-0.66	0.55	0.09	0.46	1.65	1.71	2.39
Free Cash Flow per Basic Share	0.05	-0.02	-0.01	-0.03	-0.22	-0.39	-0.47	-0.66	-0.72	0.44	-0.03	0.36	1.57	1.61	2.23
Cash & Equivalents per Share	0.21	0.19	0.29	0.38	0.54	0.4	0.65	0.87	1.14	1.85	1.36	1.36	1.65	2.24	2.15
Book Value per Share	0.17	0.19	0.32	0.44	0.52	0.62	0.83	1.2	1.73	2.5	3.57	4.67	4.76	5.78	6.3
Tangible Book Value per Share	-0.1	-0.2	-0.18	-0.22	-0.49	-1.07	-1.57	-2.22	-3.86	-3.23	-3.39	-2.69	-2.56	-1.8	-1.46