Fathom Holdings Inc.

FTHM

FTHMFathom Holdings Inc. US flag

NASDAQ Capital Market

0.19

USD

-0.01

- -

6.41MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	-22.75	-38.86	-40.9	-43.19	-49.46
Return on Assets (%)	- -	-129.42	-7.11	-17.82	-29.85	-30.08	-27.9	-26.47
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	5	5.35	5.91	9	9.86	8.2	8.43	8.13
EBITDA Margin (%)	-1.93	-3.53	-0.63	-4.04	-5.19	-5.01	-4.34	-1.83
Operating Margin (%)	-1.96	-3.59	-0.72	-4.88	-6.48	-6.74	-5.96	-3.22
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-2.12	-3.69	-0.76	-4.77	-6.7	-6.9	-6.74	-4.81
Profit Margin (%)	-2.15	-3.68	-0.76	-3.78	-6.69	-6.95	-6.44	-4.83
Net Income to Common Margin (%)	-2.15	-3.68	-0.76	-3.78	-6.69	-6.95	-6.44	-4.83
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-22.75	-38.86	-40.9	-43.19	-49.46

Credit (USD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	1	1	1	15	11	18	19	26
ST Debt	- -	- -	- -	11	6	10	10	22
LT Debt	1	1	1	4	5	7	9	3
Total Debt/EBITDA	-0.38	-0.23	-0.88	-1.12	-0.52	-1.02	-1.29	-3.33
Net Debt/EBITDA	0.29	-0.01	25.26	2.04	0.19	-0.28	-0.47	-1.94
Total Debt/EBIT	-0.38	-0.22	-0.77	-0.93	-0.42	-0.76	-0.94	-1.89
Net Debt/EBIT	0.29	-0.01	21.99	1.69	0.15	-0.21	-0.35	-1.1
EBITDA to Interest Expense	-14.63	-35.82	-13.21	-1,908.14	- -	-70.64	-27.09	-12.97
EBITDA-CapEx/Interest Expense	-14.75	-39.22	-19.02	-2,405.14	- -	-78.12	-33.13	-17.84
EBIT to Interest Expense	-14.86	-36.37	-15.18	-2,300.71	- -	-94.91	-37.19	-22.81
Interest Expense	- -	- -	- -	- -	- -	- -	1	1
Common Equity/Total Assets	6.05	-46.55	84.18	76.38	77.35	69.69	59.26	47.97
Long-Term Debt/Equity (%)	237.97	- -	1.97	4.63	8.66	13.2	19.27	9.02
Long-Term Debt/Capital (%)	68.93	-264.52	1.91	3.9	7.34	10.02	13.56	5.35
Long-Term Debt/Total Assets (%)	14.4	28.62	1.66	3.53	6.7	9.2	11.42	4.33
Total Debt/Equity (%)	245.21	-76.76	3.31	18.7	17.93	31.8	42.06	68.51
Total Debt/Capital (%)	71.03	-330.25	3.2	15.75	15.21	24.13	29.61	40.66
Total Debt/Total Assets (%)	14.84	35.73	2.78	14.28	13.87	22.16	24.92	32.87
Net Debt to Equity	-189.43	-3.73	-94.56	-34.03	-6.53	8.76	15.45	39.85
Net Debt/Capital (%)	211.82	-5.09	-1,365.04	-47.6	-6.24	7.4	12.25	26.03
EBITDA	-1	-4	-1	-13	-21	-17	-15	-8
EBITDA-CapEx	-2	-4	-2	-17	-25	-19	-18	-11
Operating Income (Loss)	-2	-4	-1	-16	-27	-23	-20	-14

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	0.33	0.2	5.73	1.8	0.67	0.45	0.37	0.17
Current Ratio	1.17	0.56	6.58	2.58	1.51	1.42	1.29	1.06
Quick Ratio	1.15	0.42	6.05	2.45	1.21	1.18	0.98	0.83
CFO/Avg Current Liab	- -	-0.37	-0.31	-0.9	-0.39	-0.73	-0.26	-0.77
Common Equity/Total Assets	6.05	-46.55	84.18	76.38	77.35	69.69	59.26	47.97
Long-Term Debt/Equity (%)	237.97	- -	1.97	4.63	8.66	13.2	19.27	9.02
Long-Term Debt/Capital (%)	68.93	-264.52	1.91	3.9	7.34	10.02	13.56	5.35
Long-Term Debt/Total Assets (%)	14.4	28.62	1.66	3.53	6.7	9.2	11.42	4.33
Total Debt/Equity (%)	245.21	-76.76	3.31	18.7	17.93	31.8	42.06	68.51
Total Debt/Capital (%)	71.03	-330.25	3.2	15.75	15.21	24.13	29.61	40.66
Total Debt/Total Assets (%)	14.84	35.73	2.78	14.28	13.87	22.16	24.92	32.87
CFO/Total Liabilities	-19.13	-30.44	-21.82	-47.2	-36.24	-44.01	-15.26	-50.58
CFO/CapEx	-55.59	-2.98	-2.49	-3.36	-1.62	-5.77	-1.45	-7.1
Altman's Z-Score	19.11	43.4	59.49	13.11	12.17	7.79	5	5.74

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	89.77	156.73	118.45	117.07	107.45	103.15	122.5
Days Sales Outstanding	- -	4.07	2.33	3.08	3.12	3.4	3.54	2.98
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	119.35	93.93	76.09	86.11	94.06	79.71	77.61
Accounts Payable Turnover Days	- -	3.06	3.89	4.8	4.24	3.88	4.58	4.7
Cash Conversion Cycle	- -	1.01	-1.56	-1.72	-1.12	-0.48	-1.04	-1.72
Inventory to Cash Days	- -	4.07	2.33	3.08	3.12	3.4	3.54	2.98
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	498	343	74	74	35	33
- Cash & Cash Equivalents	1	1	29	38	8	7	7	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	15	11	18	19	26
Enterprise Value	- -	- -	471	320	77	84	46	53
Total Capital	1	- -	31	95	73	73	63	63
Total Debt/Capital (%)	71.03	-330.25	3.2	15.75	15.21	24.13	29.61	40.66
Total Debt / EV	-1.29	2.87	- -	0.05	0.14	0.21	0.4	0.48
EV/Sales	- -	- -	2.66	0.97	0.19	0.24	0.14	0.13
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	411	292	68	58	31	28
Diluted Enterprise Value	- -	- -	383	269	71	69	43	48
EV per Share	- -	0.02	34.04	19.1	4.41	4.08	2.04	1.62
TTM Sales	77	111	177	330	413	345	335	420
TTM EBITDA	-1	-4	-1	-13	-21	-17	-15	-8
TTM Operating Income	-2	-4	-1	-16	-27	-23	-20	-14
TTM Cash Flow to Firm	-1	-1	-1	-12	-7	-10	-4	-20
TTM Free Cash Flow to Firm	-1	-1	-1	-8	-3	-8	-1	-17

Multiples (USD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-564.57	-35.53	-26.92	-6.68	-21.44	-1.61
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	471	320	77	84	46	53
Low Price	- -	- -	8.62	17.01	3.7	2.1	1.32	0.65
EV/Sales	- -	- -	2.66	0.97	0.19	0.24	0.14	0.13
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-173.43	-35.74	-4.88	-3.46	-2.08	-1.79
Price/Earnings High	- -	- -	-340.6	-64.9	-12.07	-5.56	-4.06	-4.68
Price/Earnings Low	- -	- -	-73.26	-19.43	-2.14	-1.42	-1.24	-0.9
Price/Book Value	- -	- -	16.81	4.28	1.2	1.34	0.78	0.88
Price/Book Value Average	- -	- -	9.51	6.54	2.37	1.91	1.13	1.13
Price/Book Value High	- -	- -	18.68	11.87	5.87	3.07	2.2	2.94
Price/Book Value Low	- -	- -	4.02	3.56	1.04	0.79	0.67	0.57
Price/Tangible Book Value	- -	- -	17.85	9.69	8.11	12.98	11.79	27.65
Price/Tangible Book Value Average	- -	- -	10.1	14.82	16.09	18.43	17.13	35.39
Price/Tangible Book Value High	- -	- -	19.83	26.91	39.76	29.64	33.38	92.26
Price/Tangible Book Value Low	- -	- -	4.27	8.06	7.06	7.59	10.18	17.8
Price/Sales	- -	- -	2.32	0.88	0.16	0.17	0.09	0.07
Price/Sales Average	- -	- -	1.32	1.35	0.33	0.24	0.13	0.09
Price/Sales High	- -	- -	2.58	2.45	0.81	0.39	0.26	0.23
Price/Sales Low	- -	- -	0.56	0.73	0.14	0.1	0.08	0.04
Price/Cash Flow	- -	- -	-338	-24.96	-10.33	-5.52	-6.61	-1.39
Price/Cash Flow Average	- -	- -	-191.26	-38.17	-20.5	-7.84	-9.59	-1.77
Price/Cash Flow High	- -	- -	-375.61	-69.3	-50.66	-12.62	-18.7	-4.63
Price/Cash Flow Low	- -	- -	-80.8	-20.75	-8.99	-3.23	-5.7	-0.89
Price/Free Cash Flow Average	- -	- -	-319.46	-54.32	-53.42	-9.49	-31.13	-2.07
Price/Free Cash Flow High	- -	- -	-627.39	-98.64	-132.01	-15.26	-60.66	-5.39
Price/Free Cash Flow Low	- -	- -	-134.96	-29.53	-23.44	-3.91	-18.49	-1.04
EV/Sales Average	- -	- -	1.44	1.52	0.36	0.33	0.19	0.15
EV/Sales High	- -	- -	2.98	2.81	0.89	0.52	0.33	0.31
EV/Sales Low	- -	- -	0.52	0.79	0.16	0.16	0.12	0.1
EV/EBITDA Average	0.29	-0.08	-229.23	-37.53	-7	-6.68	-4.27	-8.07
EV/EBITDA High	0.29	-0.08	-474.15	-69.54	-17.12	-10.38	-7.57	-16.89
EV/EBITDA Low	0.29	-0.08	-82.48	-19.62	-3.15	-3.1	-2.86	-5.34
EV/EBIT Average	0.29	-0.08	-199.57	-31.12	-5.61	-4.97	-3.11	-4.59
EV/EBIT High	0.29	-0.08	-412.79	-57.67	-13.7	-7.73	-5.51	-9.6
EV/EBIT Low	0.29	-0.08	-71.81	-16.27	-2.52	-2.3	-2.09	-3.04
Last Price	- -	- -	36.04	20.46	4.25	3.59	1.53	1.01
High Price	- -	- -	40.05	56.81	20.84	8.2	4.33	3.37
Enterprise Value Average	- -	- -	254	501	150	116	62	62
Enterprise Value High	- -	- -	526	929	367	180	110	130
Enterprise Value Low	- -	- -	92	262	67	54	42	41

Profitability (USD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	-22.75	-38.86	-40.9	-43.19	-49.46
Return on Assets (%)	- -	-129.42	-7.11	-17.82	-29.85	-30.08	-27.9	-26.47
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	5	5.35	5.91	9	9.86	8.2	8.43	8.13
EBITDA Margin (%)	-1.93	-3.53	-0.63	-4.04	-5.19	-5.01	-4.34	-1.83
Operating Margin (%)	-1.96	-3.59	-0.72	-4.88	-6.48	-6.74	-5.96	-3.22
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-2.12	-3.69	-0.76	-4.77	-6.7	-6.9	-6.74	-4.81
Profit Margin (%)	-2.15	-3.68	-0.76	-3.78	-6.69	-6.95	-6.44	-4.83
Net Income to Common Margin (%)	-2.15	-3.68	-0.76	-3.78	-6.69	-6.95	-6.44	-4.83
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-22.75	-38.86	-40.9	-43.19	-49.46

Credit (USD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	1	1	1	15	11	18	19	26
ST Debt	- -	- -	- -	11	6	10	10	22
LT Debt	1	1	1	4	5	7	9	3
Total Debt/EBITDA	-0.38	-0.23	-0.88	-1.12	-0.52	-1.02	-1.29	-3.33
Net Debt/EBITDA	0.29	-0.01	25.26	2.04	0.19	-0.28	-0.47	-1.94
Total Debt/EBIT	-0.38	-0.22	-0.77	-0.93	-0.42	-0.76	-0.94	-1.89
Net Debt/EBIT	0.29	-0.01	21.99	1.69	0.15	-0.21	-0.35	-1.1
EBITDA to Interest Expense	-14.63	-35.82	-13.21	-1,908.14	- -	-70.64	-27.09	-12.97
EBITDA-CapEx/Interest Expense	-14.75	-39.22	-19.02	-2,405.14	- -	-78.12	-33.13	-17.84
EBIT to Interest Expense	-14.86	-36.37	-15.18	-2,300.71	- -	-94.91	-37.19	-22.81
Interest Expense	- -	- -	- -	- -	- -	- -	1	1
Common Equity/Total Assets	6.05	-46.55	84.18	76.38	77.35	69.69	59.26	47.97
Long-Term Debt/Equity (%)	237.97	- -	1.97	4.63	8.66	13.2	19.27	9.02
Long-Term Debt/Capital (%)	68.93	-264.52	1.91	3.9	7.34	10.02	13.56	5.35
Long-Term Debt/Total Assets (%)	14.4	28.62	1.66	3.53	6.7	9.2	11.42	4.33
Total Debt/Equity (%)	245.21	-76.76	3.31	18.7	17.93	31.8	42.06	68.51
Total Debt/Capital (%)	71.03	-330.25	3.2	15.75	15.21	24.13	29.61	40.66
Total Debt/Total Assets (%)	14.84	35.73	2.78	14.28	13.87	22.16	24.92	32.87
Net Debt to Equity	-189.43	-3.73	-94.56	-34.03	-6.53	8.76	15.45	39.85
Net Debt/Capital (%)	211.82	-5.09	-1,365.04	-47.6	-6.24	7.4	12.25	26.03
EBITDA	-1	-4	-1	-13	-21	-17	-15	-8
EBITDA-CapEx	-2	-4	-2	-17	-25	-19	-18	-11
Operating Income (Loss)	-2	-4	-1	-16	-27	-23	-20	-14

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	0.33	0.2	5.73	1.8	0.67	0.45	0.37	0.17
Current Ratio	1.17	0.56	6.58	2.58	1.51	1.42	1.29	1.06
Quick Ratio	1.15	0.42	6.05	2.45	1.21	1.18	0.98	0.83
CFO/Avg Current Liab	- -	-0.37	-0.31	-0.9	-0.39	-0.73	-0.26	-0.77
Common Equity/Total Assets	6.05	-46.55	84.18	76.38	77.35	69.69	59.26	47.97
Long-Term Debt/Equity (%)	237.97	- -	1.97	4.63	8.66	13.2	19.27	9.02
Long-Term Debt/Capital (%)	68.93	-264.52	1.91	3.9	7.34	10.02	13.56	5.35
Long-Term Debt/Total Assets (%)	14.4	28.62	1.66	3.53	6.7	9.2	11.42	4.33
Total Debt/Equity (%)	245.21	-76.76	3.31	18.7	17.93	31.8	42.06	68.51
Total Debt/Capital (%)	71.03	-330.25	3.2	15.75	15.21	24.13	29.61	40.66
Total Debt/Total Assets (%)	14.84	35.73	2.78	14.28	13.87	22.16	24.92	32.87
CFO/Total Liabilities	-19.13	-30.44	-21.82	-47.2	-36.24	-44.01	-15.26	-50.58
CFO/CapEx	-55.59	-2.98	-2.49	-3.36	-1.62	-5.77	-1.45	-7.1
Altman's Z-Score	19.11	43.4	59.49	13.11	12.17	7.79	5	5.74

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	89.77	156.73	118.45	117.07	107.45	103.15	122.5
Days Sales Outstanding	- -	4.07	2.33	3.08	3.12	3.4	3.54	2.98
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	119.35	93.93	76.09	86.11	94.06	79.71	77.61
Accounts Payable Turnover Days	- -	3.06	3.89	4.8	4.24	3.88	4.58	4.7
Cash Conversion Cycle	- -	1.01	-1.56	-1.72	-1.12	-0.48	-1.04	-1.72
Inventory to Cash Days	- -	4.07	2.33	3.08	3.12	3.4	3.54	2.98
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	498	343	74	74	35	33
- Cash & Cash Equivalents	1	1	29	38	8	7	7	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	15	11	18	19	26
Enterprise Value	- -	- -	471	320	77	84	46	53
Total Capital	1	- -	31	95	73	73	63	63
Total Debt/Capital (%)	71.03	-330.25	3.2	15.75	15.21	24.13	29.61	40.66
Total Debt / EV	-1.29	2.87	- -	0.05	0.14	0.21	0.4	0.48
EV/Sales	- -	- -	2.66	0.97	0.19	0.24	0.14	0.13
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	411	292	68	58	31	28
Diluted Enterprise Value	- -	- -	383	269	71	69	43	48
EV per Share	- -	0.02	34.04	19.1	4.41	4.08	2.04	1.62
TTM Sales	77	111	177	330	413	345	335	420
TTM EBITDA	-1	-4	-1	-13	-21	-17	-15	-8
TTM Operating Income	-2	-4	-1	-16	-27	-23	-20	-14
TTM Cash Flow to Firm	-1	-1	-1	-12	-7	-10	-4	-20
TTM Free Cash Flow to Firm	-1	-1	-1	-8	-3	-8	-1	-17

Multiples (USD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-564.57	-35.53	-26.92	-6.68	-21.44	-1.61
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	471	320	77	84	46	53
Low Price	- -	- -	8.62	17.01	3.7	2.1	1.32	0.65
EV/Sales	- -	- -	2.66	0.97	0.19	0.24	0.14	0.13
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-173.43	-35.74	-4.88	-3.46	-2.08	-1.79
Price/Earnings High	- -	- -	-340.6	-64.9	-12.07	-5.56	-4.06	-4.68
Price/Earnings Low	- -	- -	-73.26	-19.43	-2.14	-1.42	-1.24	-0.9
Price/Book Value	- -	- -	16.81	4.28	1.2	1.34	0.78	0.88
Price/Book Value Average	- -	- -	9.51	6.54	2.37	1.91	1.13	1.13
Price/Book Value High	- -	- -	18.68	11.87	5.87	3.07	2.2	2.94
Price/Book Value Low	- -	- -	4.02	3.56	1.04	0.79	0.67	0.57
Price/Tangible Book Value	- -	- -	17.85	9.69	8.11	12.98	11.79	27.65
Price/Tangible Book Value Average	- -	- -	10.1	14.82	16.09	18.43	17.13	35.39
Price/Tangible Book Value High	- -	- -	19.83	26.91	39.76	29.64	33.38	92.26
Price/Tangible Book Value Low	- -	- -	4.27	8.06	7.06	7.59	10.18	17.8
Price/Sales	- -	- -	2.32	0.88	0.16	0.17	0.09	0.07
Price/Sales Average	- -	- -	1.32	1.35	0.33	0.24	0.13	0.09
Price/Sales High	- -	- -	2.58	2.45	0.81	0.39	0.26	0.23
Price/Sales Low	- -	- -	0.56	0.73	0.14	0.1	0.08	0.04
Price/Cash Flow	- -	- -	-338	-24.96	-10.33	-5.52	-6.61	-1.39
Price/Cash Flow Average	- -	- -	-191.26	-38.17	-20.5	-7.84	-9.59	-1.77
Price/Cash Flow High	- -	- -	-375.61	-69.3	-50.66	-12.62	-18.7	-4.63
Price/Cash Flow Low	- -	- -	-80.8	-20.75	-8.99	-3.23	-5.7	-0.89
Price/Free Cash Flow Average	- -	- -	-319.46	-54.32	-53.42	-9.49	-31.13	-2.07
Price/Free Cash Flow High	- -	- -	-627.39	-98.64	-132.01	-15.26	-60.66	-5.39
Price/Free Cash Flow Low	- -	- -	-134.96	-29.53	-23.44	-3.91	-18.49	-1.04
EV/Sales Average	- -	- -	1.44	1.52	0.36	0.33	0.19	0.15
EV/Sales High	- -	- -	2.98	2.81	0.89	0.52	0.33	0.31
EV/Sales Low	- -	- -	0.52	0.79	0.16	0.16	0.12	0.1
EV/EBITDA Average	0.29	-0.08	-229.23	-37.53	-7	-6.68	-4.27	-8.07
EV/EBITDA High	0.29	-0.08	-474.15	-69.54	-17.12	-10.38	-7.57	-16.89
EV/EBITDA Low	0.29	-0.08	-82.48	-19.62	-3.15	-3.1	-2.86	-5.34
EV/EBIT Average	0.29	-0.08	-199.57	-31.12	-5.61	-4.97	-3.11	-4.59
EV/EBIT High	0.29	-0.08	-412.79	-57.67	-13.7	-7.73	-5.51	-9.6
EV/EBIT Low	0.29	-0.08	-71.81	-16.27	-2.52	-2.3	-2.09	-3.04
Last Price	- -	- -	36.04	20.46	4.25	3.59	1.53	1.01
High Price	- -	- -	40.05	56.81	20.84	8.2	4.33	3.37
Enterprise Value Average	- -	- -	254	501	150	116	62	62
Enterprise Value High	- -	- -	526	929	367	180	110	130
Enterprise Value Low	- -	- -	92	262	67	54	42	41

Shares Outstanding	13	14	14	17	17	21	23	33
Diluted Weighted Avg Shares	14	10	11	14	16	16	20	28
Basic Weighted Avg Shares	14	10	11	14	16	16	20	28
Revenue per Share	5.66	11.12	15.5	23.14	25.81	21.22	16.56	14.91
EBITDA per Share	-0.11	-0.39	-0.1	-0.94	-1.34	-1.06	-0.72	-0.27
Operating Income per Share	-0.11	-0.4	-0.11	-1.13	-1.67	-1.43	-0.99	-0.48
Basic EPS, GAAP	-0.12	-0.41	-0.12	-0.88	-1.73	-1.47	-1.07	-0.72
Basic EPS from Cont Ops	-0.12	-0.41	-0.12	-0.88	-1.73	-1.47	-1.07	-0.72
Diluted EPS, GAAP	-0.12	-0.41	-0.12	-0.88	-1.73	-1.47	-1.07	-0.72
Diluted EPS from Cont Ops	-0.12	-0.41	-0.12	-0.88	-1.73	-1.47	-1.07	-0.72
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.05	-0.11	-0.11	-0.82	-0.41	-0.65	-0.23	-0.73
Free Cash Flow per Basic Share	-0.05	-0.15	-0.15	-1.06	-0.66	-0.76	-0.39	-0.83
Cash & Equivalents per Share	0.08	0.04	2.07	2.26	0.48	0.36	0.31	0.18
Book Value per Share	0.02	-0.08	2.14	4.78	3.55	2.67	1.97	1.14
Tangible Book Value per Share	- -	-0.12	2.02	2.11	0.52	0.28	0.13	0.04

Fathom Holdings 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)