Rimini Street, Inc. Financial Ratios — 0QH Stock

Profitability (USD)

	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	12/31/2015	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 (%)	- -	-7.79	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-7.46	-33.86	-47.6	12.31	4.82	22.41	-0.63	6.64	-9.51	9.37
Return on Capital (%)	- -	- -	- -	- -	-9.78	-5.75	- -	-33.68	110.59	- -	90.38
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	-31.26	98.68	- -	86.06
Gross Margin (%)	55.34	58.14	61.42	62.13	62.6	61.38	63.55	62.8	62.34	60.88	60.4
EBITDA Margin (%)	-16.1	9.81	12.68	12.37	8.56	7.92	9.43	3.94	11.84	-5.59	16.33
Operating Margin (%)	-17.33	-10	14.02	12.14	6.18	9.96	12.1	9.49	12.42	8.91	7.84
Incremental Operating Margin (%)	- -	10.61	84.4	1.68	- -	33.2	26.77	- -	67.36	561.36	71.59
Pretax Margin (%)	- -	-7.12	-22.67	-24.45	8.58	4.94	5.19	0.93	9.56	-8.55	13.2
Profit Margin (%)	-38.31	-8.08	-23.28	-25.23	7.62	3.55	20.09	-0.61	6.04	-8.46	8.8
Net Income to Common Margin (%)	-38.31	-8.08	-23.28	-28.49	0.65	-2.71	18.06	-0.61	6.04	-8.46	8.8
Effective Tax Rate (%)	- -	- -	- -	- -	11.25	28.28	- -	165.18	36.8	- -	33.31
Dvd Payout Ratio (%)	- -	- -	- -	7.51	-267.53	52.68	7.52	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-7.79	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2015	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	- -	3	83	3	- -	20	100	88	82	97	91
ST Debt	- -	1	16	3	- -	4	8	9	11	7	9
LT Debt	- -	2	67	- -	- -	16	92	79	71	89	82
Total Debt/EBITDA	- -	0.16	3.03	0.09	0.01	0.79	2.84	5.49	1.6	-4.03	1.32
Net Debt/EBITDA	0.05	0.16	2.21	-0.71	-1.58	-3.38	-1.03	-2.12	-0.89	0.15	-0.77
Total Debt/EBIT	- -	0.18	3.27	0.09	0.01	1.14	3.75	10.93	1.87	-3.01	1.52
Net Debt/EBIT	0.05	0.18	2.38	-0.76	-1.71	-4.9	-1.35	-4.23	-1.03	0.11	-0.88
EBITDA to Interest Expense	-22.95	1.18	0.63	1.42	60.42	336.22	22.78	3.77	9.25	-3.8	11.19
EBITDA-CapEx/Interest Expense	-22.95	1.18	0.63	1.42	60.42	336.22	22.78	3.77	9.25	-3.8	11.19
EBIT to Interest Expense	-24.7	-1.2	0.7	1.39	43.63	422.65	29.22	9.11	9.71	6.06	5.37
Interest Expense	1	13	43	22	- -	- -	2	4	6	6	6
Common Equity/Total Assets	96.51	95.02	-172.14	-153.83	-110.62	-72.54	-20.55	-19.73	-10.03	-18.82	-6.39
Long-Term Debt/Equity (%)	- -	1.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	1.14	-52.18	- -	- -	-8.75	461.15	701.71	168.55	328.27	128.15
Long-Term Debt/Total Assets (%)	- -	1.1	54.52	- -	- -	5.71	23.56	20.23	18.05	24.18	19.38
Total Debt/Equity (%)	- -	1.54	-39.3	-1.22	-0.1	-10.03	-124.86	-114.61	-206.76	-139.15	-336.73
Total Debt/Capital (%)	- -	1.52	-64.74	-1.24	-0.1	-11.15	502.21	784.62	193.67	355.43	142.24
Total Debt/Total Assets (%)	- -	1.46	67.65	1.88	0.11	7.27	25.65	22.62	20.74	26.18	21.51
Net Debt to Equity	-0.58	1.54	-28.61	9.94	17.05	43.13	45.1	44.34	114.65	5.06	195.3
Net Debt/Capital (%)	-0.58	1.52	-40.21	9.05	14.58	32.4	36.4	35.01	61.81	5.7	94.28
EBITDA	-19	16	27	31	24	26	35	16	51	-24	69
EBITDA-CapEx	-19	16	27	31	24	26	35	16	51	-24	69
Operating Income (Loss)	-20	-16	30	31	17	33	45	39	54	38	33

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2015	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	48.45	- -	0.1	0.11	0.15	0.3	0.36	0.37	0.37	0.27	0.35
Current Ratio	48.85	0.31	0.49	0.55	0.68	0.79	0.87	0.8	0.86	0.79	0.86
Quick Ratio	48.45	- -	0.37	0.47	0.58	0.7	0.78	0.7	0.74	0.69	0.75
CFO/Avg Current Liab	- -	-165.89	0.25	0.1	0.08	0.15	0.21	0.1	0.04	-0.12	0.18
Common Equity/Total Assets	96.51	95.02	-172.14	-153.83	-110.62	-72.54	-20.55	-19.73	-10.03	-18.82	-6.39
Long-Term Debt/Equity (%)	- -	1.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	1.14	-52.18	- -	- -	-8.75	461.15	701.71	168.55	328.27	128.15
Long-Term Debt/Total Assets (%)	- -	1.1	54.52	- -	- -	5.71	23.56	20.23	18.05	24.18	19.38
Total Debt/Equity (%)	- -	1.54	-39.3	-1.22	-0.1	-10.03	-124.86	-114.61	-206.76	-139.15	-336.73
Total Debt/Capital (%)	- -	1.52	-64.74	-1.24	-0.1	-11.15	502.21	784.62	193.67	355.43	142.24
Total Debt/Total Assets (%)	- -	1.46	67.65	1.88	0.11	7.27	25.65	22.62	20.74	26.18	21.51
CFO/Total Liabilities	25.97	-690.22	8.77	6.02	4.81	8.72	14.19	7.45	2.88	-8.86	13.38
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.77	1.48	- -	- -	- -	- -	1.07	0.78	1.09	0.72	0.93

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2015	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	- -	- -	- -	3.52	2.92	2.85	2.96	3.26	3.66	3.43	3.15
Days Sales Outstanding	- -	- -	- -	103.77	124.79	128.18	123.5	112.06	99.61	106.5	115.88
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

	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	12/31/2015	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	5	13	- -	- -	- -	- -	528	341	293	249	355
- Cash & Cash Equivalents	1	- -	22	25	38	88	120	109	115	89	120
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	3	83	3	- -	20	100	88	82	97	91
Enterprise Value	4	15	- -	- -	- -	- -	509	301	249	256	326
Total Capital	167	167	-128	-223	-222	-183	20	11	42	27	64
Total Debt/Capital (%)	- -	1.52	-64.74	-1.24	-0.1	-11.15	502.21	784.62	193.67	355.43	142.24
Total Debt / EV	- -	0.17	- -	- -	- -	- -	0.2	0.29	0.33	0.38	0.28
EV/Sales	0.03	0.1	- -	- -	- -	- -	1.36	0.73	0.58	0.6	0.77
EV/EBITDA	- -	0.98	- -	- -	- -	- -	14.41	18.64	4.88	- -	4.74
EV/EBIT	- -	1.1	- -	- -	- -	- -	19	37.15	5.69	- -	5.45
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	9.36	15.61	- -	5.07
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	9.36	15.61	- -	5.07
Diluted Market Cap	22	55	- -	- -	- -	- -	539	338	293	247	366
Diluted Enterprise Value	21	58	- -	- -	- -	- -	520	297	249	255	337
EV per Share	0.72	2.72	- -	- -	- -	- -	5.84	3.4	2.78	2.81	3.56
TTM Sales	118	160	215	253	281	327	374	410	431	429	422
TTM EBITDA	-19	16	27	31	24	26	35	16	51	-24	69
TTM Operating Income	-20	-16	30	31	17	33	45	39	54	38	33
TTM Cash Flow to Firm	- -	- -	- -	- -	21	42	- -	32	16	- -	64
TTM Free Cash Flow to Firm	- -	- -	- -	- -	21	42	- -	32	16	- -	64

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2015	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	13.94	-0.92	- -	- -	- -	- -	8.06	9.68	23.47	-6.35	6.08
EV/EBIT	- -	1.1	- -	- -	- -	- -	19	37.15	5.69	- -	5.45
Enterprise Value	4	15	- -	- -	- -	- -	509	301	249	256	326
Low Price	0.82	0.79	- -	- -	- -	- -	5.7	3.18	2.06	1.58	2.46
EV/Sales	0.03	0.1	- -	- -	- -	- -	1.36	0.73	0.58	0.6	0.77
EV/EBITDA	- -	0.98	- -	- -	- -	- -	14.41	18.64	4.88	- -	4.74
Price/Earnings	- -	- -	- -	- -	- -	- -	7.56	- -	11.17	- -	9.59
Price/Earnings Average	- -	- -	- -	- -	- -	- -	10.52	- -	12.37	- -	9.39
Price/Earnings High	- -	- -	- -	- -	- -	- -	14	- -	18	- -	13.21
Price/Earnings Low	- -	- -	- -	- -	- -	- -	7.1	- -	7.03	- -	6.08
Price/Book Value	0.03	0.08	- -	- -	- -	- -	-6.57	-4.42	-7.41	-3.58	-13.14
Price/Book Value Average	0.03	0.05	- -	- -	- -	- -	-9.14	-6.11	-8.21	-3.33	-12.87
Price/Book Value High	0.04	0.08	- -	- -	- -	- -	-12.17	-8.19	-11.95	-4.43	-18.11
Price/Book Value Low	0.03	0.03	- -	- -	- -	- -	-6.17	-3.65	-4.66	-2.07	-8.33
Price/Tangible Book Value	0.03	0.08	- -	- -	- -	- -	-6.57	-4.42	-7.41	-3.58	-13.14
Price/Tangible Book Value Average	0.03	0.05	- -	- -	- -	- -	-9.14	-6.11	-8.21	-3.33	-12.87
Price/Tangible Book Value High	0.04	0.08	- -	- -	- -	- -	-12.17	-8.19	-11.95	-4.43	-18.11
Price/Tangible Book Value Low	0.03	0.03	- -	- -	- -	- -	-6.17	-3.65	-4.66	-2.07	-8.33
Price/Sales	0.19	0.34	- -	- -	- -	- -	1.36	0.82	0.67	0.58	0.84
Price/Sales Average	0.21	0.22	- -	- -	- -	- -	1.9	1.14	0.75	0.54	0.83
Price/Sales High	0.27	0.36	- -	- -	- -	- -	2.53	1.53	1.09	0.71	1.16
Price/Sales Low	0.17	0.12	- -	- -	- -	- -	1.28	0.68	0.42	0.33	0.54
Price/Cash Flow	13.94	-0.92	- -	- -	- -	- -	7.63	9.68	23.35	-6.35	5.91
Price/Cash Flow Average	16.1	-0.59	- -	- -	- -	- -	10.62	13.38	25.87	-5.91	5.78
Price/Cash Flow High	19.91	-0.96	- -	- -	- -	- -	14.14	17.94	37.62	-7.86	8.14
Price/Cash Flow Low	12.65	-0.32	- -	- -	- -	- -	7.18	7.99	14.69	-3.68	3.75
Price/Free Cash Flow Average	16.1	-0.59	- -	- -	- -	- -	11.21	13.38	26	-5.91	5.96
Price/Free Cash Flow High	19.91	-0.96	- -	- -	- -	- -	14.92	17.94	37.82	-7.86	8.38
Price/Free Cash Flow Low	12.65	-0.32	- -	- -	- -	- -	7.57	7.99	14.76	-3.68	3.86
EV/Sales Average	0.04	0.07	- -	- -	- -	- -	1.91	1.05	0.65	0.56	0.76
EV/Sales High	0.05	0.1	- -	- -	- -	- -	2.56	1.44	0.99	0.74	1.09
EV/Sales Low	0.03	0.04	- -	- -	- -	- -	1.27	0.59	0.33	0.35	0.47
EV/EBITDA Average	- -	0.68	- -	- -	- -	- -	20.26	26.72	5.5	- -	4.63
EV/EBITDA High	- -	1.01	- -	- -	- -	- -	27.15	36.68	8.38	- -	6.69
EV/EBITDA Low	- -	0.45	- -	- -	- -	- -	13.51	14.94	2.75	- -	2.85
EV/EBIT Average	- -	0.76	- -	- -	- -	- -	26.73	53.25	6.42	- -	5.32
EV/EBIT High	- -	1.14	- -	- -	- -	- -	35.82	73.1	9.78	- -	7.69
EV/EBIT Low	- -	0.5	- -	- -	- -	- -	17.82	29.79	3.21	- -	3.28
Last Price	0.91	2.27	- -	- -	- -	- -	6.06	3.85	3.27	2.73	3.88
High Price	1.29	2.35	- -	- -	- -	- -	11.23	7.14	5.27	3.37	5.34
Enterprise Value Average	5	11	- -	- -	- -	- -	716	431	281	239	319
Enterprise Value High	6	16	- -	- -	- -	- -	959	591	428	315	461
Enterprise Value Low	3	7	- -	- -	- -	- -	477	241	141	152	196

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	12/31/2015	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	5	6	59	64	68	76	87	89	90	91	92
Diluted Weighted Avg Shares	24	24	32	61	66	71	89	88	90	91	94
Basic Weighted Avg Shares	24	24	32	61	66	71	84	88	89	91	92
Revenue per Share	4.88	6.6	6.67	4.13	4.26	4.59	4.44	4.67	4.84	4.74	4.6
EBITDA per Share	-0.79	0.65	0.85	0.51	0.36	0.36	0.42	0.18	0.57	-0.26	0.75
Operating Income per Share	-0.85	-0.66	0.93	0.5	0.26	0.46	0.54	0.44	0.6	0.42	0.36
Basic EPS, GAAP	-1.87	-0.53	-1.55	-1.18	0.03	-0.12	0.8	-0.03	0.29	-0.4	0.4
Basic EPS from Cont Ops	-1.87	-0.53	-1.55	-1.04	0.32	0.16	0.89	-0.03	0.29	-0.4	0.4
Diluted EPS, GAAP	-1.87	-0.53	-1.55	-1.18	0.03	-0.12	0.76	-0.03	0.29	-0.4	0.39
Diluted EPS from Cont Ops	-1.87	-0.53	-1.55	-1.04	0.32	0.16	0.85	-0.03	0.29	-0.4	0.39
Dividend per Share	- -	- -	- -	0.05	0.22	0.22	0.15	- -	- -	- -	- -
Cash Flow per Share	0.06	-2.46	0.9	0.36	0.31	0.59	0.79	0.4	0.14	-0.43	0.66
Free Cash Flow per Basic Share	0.06	-2.46	0.9	0.36	0.31	0.59	0.79	0.4	0.14	-0.43	0.66
Cash & Equivalents per Share	0.18	- -	0.37	0.39	0.56	1.15	1.37	1.46	1.4	0.97	1.31
Book Value per Share	31.48	29.14	-3.55	-3.51	-3.3	-2.66	-0.92	-0.87	-0.44	-0.76	-0.3
Tangible Book Value per Share	31.48	29.14	-3.55	-3.51	-3.3	-2.66	-0.92	-0.87	-0.44	-0.76	-0.3