Glass House Brands Inc

1.98

EUR

-0.04

(-1.98%)

-0.50EPS

910.81MMarket Cap

Nov 18Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-43.09	-30.29	-90.26	-14.99	-47.39
Return on Assets (%)	- -	-24.14	-10.31	-30.03	0.17	-9.43
Return on Capital (%)	- -	- -	- -	- -	0.43	- -
Return on Invested Capital (%)	- -	- -	- -	- -	0.17	- -
Gross Margin (%)	38.83	25	24.4	50.34	48.48	42.29
EBITDA Margin (%)	-7.1	-49.7	-51.95	-21.7	10.34	-0.42
Operating Margin (%)	-12.44	-55.95	-59.55	2.04	5.99	-8.04
Incremental Operating Margin (%)	- -	- -	- -	70.86	21.84	141.01
Pretax Margin (%)	-21.22	-65.34	-44.01	-54.79	5.58	-9.35
Profit Margin (%)	-34.52	-68.21	-38.77	-61.1	0.26	-16.3
Net Income to Common Margin (%)	-34.52	-71.05	-62.63	-72.57	-7.69	-24.76
Effective Tax Rate (%)	- -	- -	- -	- -	93.57	- -
Dvd Payout Ratio (%)	- -	- -	30.5	10.41	54.6	16.25
Sustainable Growth Rate (%)	- -	-43.09	-21.05	-80.86	-6.81	-39.68

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	22	48	74	75	69	75
ST Debt	1	- -	1	9	10	2
LT Debt	21	48	73	66	59	73
Total Debt/EBITDA	-6.51	-1.53	-1.68	-2.15	3.33	-96.97
Net Debt/EBITDA	-4.42	0.2	-1.17	-0.99	1.17	-63.48
Total Debt/EBIT	-3.72	-1.33	-1.31	-1.52	12.06	-4.51
Net Debt/EBIT	-2.52	0.17	-0.91	-0.7	4.23	-2.95
EBITDA to Interest Expense	-1.57	-11.48	-5.8	-3.55	2.26	-0.11
EBITDA-CapEx/Interest Expense	-3.34	-51.12	-9.44	-4.81	1.14	-3.96
EBIT to Interest Expense	-2.75	-12.92	-6.64	0.33	1.31	-2.07
Interest Expense	2	3	8	10	9	7
Common Equity/Total Assets	37.78	63.33	48.16	29.55	37.43	23.21
Long-Term Debt/Equity (%)	81.41	26.21	42.92	50.48	39.65	88.41
Long-Term Debt/Capital (%)	44.02	20.74	29.89	32.01	27.08	46.33
Long-Term Debt/Total Assets (%)	30.76	16.58	20.73	21.64	19.03	22.78
Total Debt/Equity (%)	84.95	26.38	43.62	57.68	46.42	90.83
Total Debt/Capital (%)	45.93	20.87	30.37	36.58	31.71	47.6
Total Debt/Total Assets (%)	32.1	16.69	21.07	24.73	22.29	23.41
Net Debt to Equity	57.62	-3.41	30.42	26.52	16.28	59.46
Net Debt/Capital (%)	34.36	-3.47	22.2	19.64	13.17	35.68
EBITDA	-3	-31	-44	-35	21	-1
EBITDA-CapEx	-7	-140	-72	-47	10	-28
Operating Income (Loss)	-6	-35	-51	3	12	-15

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.23	0.92	0.21	0.34	0.51	0.52
Current Ratio	0.94	1.24	0.72	0.56	0.99	1.78
Quick Ratio	0.54	0.97	0.32	0.38	0.62	0.68
CFO/Avg Current Liab	- -	-0.54	-0.75	0.33	0.37	0.22
Common Equity/Total Assets	37.78	63.33	48.16	29.55	37.43	23.21
Long-Term Debt/Equity (%)	81.41	26.21	42.92	50.48	39.65	88.41
Long-Term Debt/Capital (%)	44.02	20.74	29.89	32.01	27.08	46.33
Long-Term Debt/Total Assets (%)	30.76	16.58	20.73	21.64	19.03	22.78
Total Debt/Equity (%)	84.95	26.38	43.62	57.68	46.42	90.83
Total Debt/Capital (%)	45.93	20.87	30.37	36.58	31.71	47.6
Total Debt/Total Assets (%)	32.1	16.69	21.07	24.73	22.29	23.41
CFO/Total Liabilities	-17.79	-19.2	-22.5	13.38	17.59	4.84
CFO/CapEx	-2	-0.19	-1.47	1.89	2.76	0.42
Altman's Z-Score	- -	- -	- -	- -	1.26	1.16

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	16.62	23.4	36.69	43.67	37.76
Days Sales Outstanding	- -	21.96	15.6	9.95	8.36	9.67
Inventory Turnover	- -	7.08	7.34	8.07	8.96	5.19
Days Inventory Outstanding	- -	51.58	49.71	45.22	40.72	70.34
Accounts Payable Turnover	- -	13.59	13.26	13.47	15.31	10.44
Accounts Payable Turnover Days	- -	26.86	27.54	27.1	23.84	34.95
Cash Conversion Cycle	- -	46.68	37.77	28.07	25.23	45.06
Inventory to Cash Days	- -	-29.61	-34.12	-35.27	-32.36	-60.67
Inventories	7	7	11	9	14	26
Raw Materials	4	1	3	1	3	7
Work In Process	2	3	4	3	5	14
Finished Goods	1	2	4	4	7	5
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	362	637
- Cash & Cash Equivalents	5	51	11	30	34	20
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	40	33	8
+ Total Debt	22	48	74	75	69	75
Enterprise Value	- -	- -	- -	- -	430	700
Total Capital	49	230	243	205	218	157
Total Debt/Capital (%)	45.93	20.87	30.37	36.58	31.71	47.6
Total Debt / EV	- -	- -	- -	- -	0.16	0.11
EV/Sales	- -	- -	- -	- -	2.14	3.85
EV/EBITDA	- -	- -	- -	- -	20.71	- -
EV/EBIT	- -	- -	- -	- -	75.02	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	14.85	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	23.03	- -
Diluted Market Cap	- -	- -	- -	- -	390	693
Diluted Enterprise Value	- -	- -	- -	- -	458	756
EV per Share	- -	- -	- -	- -	6.16	9.29
TTM Sales	48	63	85	161	201	182
TTM EBITDA	-3	-31	-44	-35	21	-1
TTM Operating Income	-6	-35	-51	3	12	-15
TTM Cash Flow to Firm	- -	- -	- -	- -	29	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	19	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	21.55	-44.06
EV/EBIT	- -	- -	- -	- -	75.02	- -
Enterprise Value	- -	- -	- -	- -	430	700
Low Price	- -	- -	- -	- -	5.14	0.55
EV/Sales	- -	- -	- -	- -	2.14	3.85
EV/EBITDA	- -	- -	- -	- -	20.71	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	3.12	8.61
Price/Book Value Average	- -	- -	- -	- -	4.86	6.41
Price/Book Value High	- -	- -	- -	- -	6.09	10.46
Price/Book Value Low	- -	- -	- -	- -	3.09	0.56
Price/Tangible Book Value	- -	- -	- -	- -	3.55	10.21
Price/Tangible Book Value Average	- -	- -	- -	- -	5.53	7.6
Price/Tangible Book Value High	- -	- -	- -	- -	6.93	12.4
Price/Tangible Book Value Low	- -	- -	- -	- -	3.52	0.66
Price/Sales	- -	- -	- -	- -	1.94	3.81
Price/Sales Average	- -	- -	- -	- -	3.03	2.83
Price/Sales High	- -	- -	- -	- -	3.79	4.63
Price/Sales Low	- -	- -	- -	- -	1.93	0.25
Price/Cash Flow	- -	- -	- -	- -	13.74	60.55
Price/Cash Flow Average	- -	- -	- -	- -	21.41	45.06
Price/Cash Flow High	- -	- -	- -	- -	26.83	73.55
Price/Cash Flow Low	- -	- -	- -	- -	13.63	3.91
Price/Free Cash Flow Average	- -	- -	- -	- -	33.59	-32.79
Price/Free Cash Flow High	- -	- -	- -	- -	42.09	-53.51
Price/Free Cash Flow Low	- -	- -	- -	- -	21.38	-2.84
EV/Sales Average	- -	- -	- -	- -	3.15	2.95
EV/Sales High	- -	- -	- -	- -	3.86	4.6
EV/Sales Low	- -	- -	- -	- -	2.13	0.57
EV/EBITDA Average	- -	- -	- -	- -	30.45	- -
EV/EBITDA High	- -	- -	- -	- -	37.33	- -
EV/EBITDA Low	- -	- -	- -	- -	20.57	- -
EV/EBIT Average	- -	- -	- -	- -	110.3	- -
EV/EBIT High	- -	- -	- -	- -	135.21	- -
EV/EBIT Low	- -	- -	- -	- -	74.52	- -
Last Price	- -	- -	- -	- -	5.18	8.46
High Price	- -	- -	- -	- -	10.12	10.27
Enterprise Value Average	- -	- -	- -	- -	633	537
Enterprise Value High	- -	- -	- -	- -	776	836
Enterprise Value Low	- -	- -	- -	- -	428	104

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	40	39	56	62	70	75
Diluted Weighted Avg Shares	40	39	64	72	75	82
Basic Weighted Avg Shares	40	39	64	72	75	82
Revenue per Share	1.2	1.61	1.32	2.23	2.67	2.22
EBITDA per Share	-0.09	-0.8	-0.69	-0.48	0.28	-0.01
Operating Income per Share	-0.15	-0.9	-0.79	0.05	0.16	-0.18
Basic EPS, GAAP	-0.41	-1.14	-0.83	-1.62	-0.21	-0.55
Basic EPS from Cont Ops	-0.41	-1.1	-0.51	-1.36	0.01	-0.35
Diluted EPS, GAAP	-0.41	-1.14	-0.83	-1.62	-0.21	-0.55
Diluted EPS from Cont Ops	-0.41	-1.1	-0.51	-1.36	0.01	-0.35
Dividend per Share	- -	0.05	0.06	0.09	0.1	0.1
Cash Flow per Share	-0.19	-0.52	-0.64	0.32	0.38	0.14
Free Cash Flow per Basic Share	-0.29	-3.28	-1.07	0.15	0.24	-0.19
Cash & Equivalents per Share	0.11	1.32	0.2	0.48	0.49	0.26
Book Value per Share	0.65	4.72	3.03	1.45	1.66	0.98
Tangible Book Value per Share	0.4	4.45	1.71	1.11	1.46	0.83

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-43.09	-30.29	-90.26	-14.99	-47.39
Return on Assets (%)	- -	-24.14	-10.31	-30.03	0.17	-9.43
Return on Capital (%)	- -	- -	- -	- -	0.43	- -
Return on Invested Capital (%)	- -	- -	- -	- -	0.17	- -
Gross Margin (%)	38.83	25	24.4	50.34	48.48	42.29
EBITDA Margin (%)	-7.1	-49.7	-51.95	-21.7	10.34	-0.42
Operating Margin (%)	-12.44	-55.95	-59.55	2.04	5.99	-8.04
Incremental Operating Margin (%)	- -	- -	- -	70.86	21.84	141.01
Pretax Margin (%)	-21.22	-65.34	-44.01	-54.79	5.58	-9.35
Profit Margin (%)	-34.52	-68.21	-38.77	-61.1	0.26	-16.3
Net Income to Common Margin (%)	-34.52	-71.05	-62.63	-72.57	-7.69	-24.76
Effective Tax Rate (%)	- -	- -	- -	- -	93.57	- -
Dvd Payout Ratio (%)	- -	- -	30.5	10.41	54.6	16.25
Sustainable Growth Rate (%)	- -	-43.09	-21.05	-80.86	-6.81	-39.68

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	22	48	74	75	69	75
ST Debt	1	- -	1	9	10	2
LT Debt	21	48	73	66	59	73
Total Debt/EBITDA	-6.51	-1.53	-1.68	-2.15	3.33	-96.97
Net Debt/EBITDA	-4.42	0.2	-1.17	-0.99	1.17	-63.48
Total Debt/EBIT	-3.72	-1.33	-1.31	-1.52	12.06	-4.51
Net Debt/EBIT	-2.52	0.17	-0.91	-0.7	4.23	-2.95
EBITDA to Interest Expense	-1.57	-11.48	-5.8	-3.55	2.26	-0.11
EBITDA-CapEx/Interest Expense	-3.34	-51.12	-9.44	-4.81	1.14	-3.96
EBIT to Interest Expense	-2.75	-12.92	-6.64	0.33	1.31	-2.07
Interest Expense	2	3	8	10	9	7
Common Equity/Total Assets	37.78	63.33	48.16	29.55	37.43	23.21
Long-Term Debt/Equity (%)	81.41	26.21	42.92	50.48	39.65	88.41
Long-Term Debt/Capital (%)	44.02	20.74	29.89	32.01	27.08	46.33
Long-Term Debt/Total Assets (%)	30.76	16.58	20.73	21.64	19.03	22.78
Total Debt/Equity (%)	84.95	26.38	43.62	57.68	46.42	90.83
Total Debt/Capital (%)	45.93	20.87	30.37	36.58	31.71	47.6
Total Debt/Total Assets (%)	32.1	16.69	21.07	24.73	22.29	23.41
Net Debt to Equity	57.62	-3.41	30.42	26.52	16.28	59.46
Net Debt/Capital (%)	34.36	-3.47	22.2	19.64	13.17	35.68
EBITDA	-3	-31	-44	-35	21	-1
EBITDA-CapEx	-7	-140	-72	-47	10	-28
Operating Income (Loss)	-6	-35	-51	3	12	-15

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.23	0.92	0.21	0.34	0.51	0.52
Current Ratio	0.94	1.24	0.72	0.56	0.99	1.78
Quick Ratio	0.54	0.97	0.32	0.38	0.62	0.68
CFO/Avg Current Liab	- -	-0.54	-0.75	0.33	0.37	0.22
Common Equity/Total Assets	37.78	63.33	48.16	29.55	37.43	23.21
Long-Term Debt/Equity (%)	81.41	26.21	42.92	50.48	39.65	88.41
Long-Term Debt/Capital (%)	44.02	20.74	29.89	32.01	27.08	46.33
Long-Term Debt/Total Assets (%)	30.76	16.58	20.73	21.64	19.03	22.78
Total Debt/Equity (%)	84.95	26.38	43.62	57.68	46.42	90.83
Total Debt/Capital (%)	45.93	20.87	30.37	36.58	31.71	47.6
Total Debt/Total Assets (%)	32.1	16.69	21.07	24.73	22.29	23.41
CFO/Total Liabilities	-17.79	-19.2	-22.5	13.38	17.59	4.84
CFO/CapEx	-2	-0.19	-1.47	1.89	2.76	0.42
Altman's Z-Score	- -	- -	- -	- -	1.26	1.16

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	16.62	23.4	36.69	43.67	37.76
Days Sales Outstanding	- -	21.96	15.6	9.95	8.36	9.67
Inventory Turnover	- -	7.08	7.34	8.07	8.96	5.19
Days Inventory Outstanding	- -	51.58	49.71	45.22	40.72	70.34
Accounts Payable Turnover	- -	13.59	13.26	13.47	15.31	10.44
Accounts Payable Turnover Days	- -	26.86	27.54	27.1	23.84	34.95
Cash Conversion Cycle	- -	46.68	37.77	28.07	25.23	45.06
Inventory to Cash Days	- -	-29.61	-34.12	-35.27	-32.36	-60.67
Inventories	7	7	11	9	14	26
Raw Materials	4	1	3	1	3	7
Work In Process	2	3	4	3	5	14
Finished Goods	1	2	4	4	7	5
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	362	637
- Cash & Cash Equivalents	5	51	11	30	34	20
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	40	33	8
+ Total Debt	22	48	74	75	69	75
Enterprise Value	- -	- -	- -	- -	430	700
Total Capital	49	230	243	205	218	157
Total Debt/Capital (%)	45.93	20.87	30.37	36.58	31.71	47.6
Total Debt / EV	- -	- -	- -	- -	0.16	0.11
EV/Sales	- -	- -	- -	- -	2.14	3.85
EV/EBITDA	- -	- -	- -	- -	20.71	- -
EV/EBIT	- -	- -	- -	- -	75.02	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	14.85	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	23.03	- -
Diluted Market Cap	- -	- -	- -	- -	390	693
Diluted Enterprise Value	- -	- -	- -	- -	458	756
EV per Share	- -	- -	- -	- -	6.16	9.29
TTM Sales	48	63	85	161	201	182
TTM EBITDA	-3	-31	-44	-35	21	-1
TTM Operating Income	-6	-35	-51	3	12	-15
TTM Cash Flow to Firm	- -	- -	- -	- -	29	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	19	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	21.55	-44.06
EV/EBIT	- -	- -	- -	- -	75.02	- -
Enterprise Value	- -	- -	- -	- -	430	700
Low Price	- -	- -	- -	- -	5.14	0.55
EV/Sales	- -	- -	- -	- -	2.14	3.85
EV/EBITDA	- -	- -	- -	- -	20.71	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	3.12	8.61
Price/Book Value Average	- -	- -	- -	- -	4.86	6.41
Price/Book Value High	- -	- -	- -	- -	6.09	10.46
Price/Book Value Low	- -	- -	- -	- -	3.09	0.56
Price/Tangible Book Value	- -	- -	- -	- -	3.55	10.21
Price/Tangible Book Value Average	- -	- -	- -	- -	5.53	7.6
Price/Tangible Book Value High	- -	- -	- -	- -	6.93	12.4
Price/Tangible Book Value Low	- -	- -	- -	- -	3.52	0.66
Price/Sales	- -	- -	- -	- -	1.94	3.81
Price/Sales Average	- -	- -	- -	- -	3.03	2.83
Price/Sales High	- -	- -	- -	- -	3.79	4.63
Price/Sales Low	- -	- -	- -	- -	1.93	0.25
Price/Cash Flow	- -	- -	- -	- -	13.74	60.55
Price/Cash Flow Average	- -	- -	- -	- -	21.41	45.06
Price/Cash Flow High	- -	- -	- -	- -	26.83	73.55
Price/Cash Flow Low	- -	- -	- -	- -	13.63	3.91
Price/Free Cash Flow Average	- -	- -	- -	- -	33.59	-32.79
Price/Free Cash Flow High	- -	- -	- -	- -	42.09	-53.51
Price/Free Cash Flow Low	- -	- -	- -	- -	21.38	-2.84
EV/Sales Average	- -	- -	- -	- -	3.15	2.95
EV/Sales High	- -	- -	- -	- -	3.86	4.6
EV/Sales Low	- -	- -	- -	- -	2.13	0.57
EV/EBITDA Average	- -	- -	- -	- -	30.45	- -
EV/EBITDA High	- -	- -	- -	- -	37.33	- -
EV/EBITDA Low	- -	- -	- -	- -	20.57	- -
EV/EBIT Average	- -	- -	- -	- -	110.3	- -
EV/EBIT High	- -	- -	- -	- -	135.21	- -
EV/EBIT Low	- -	- -	- -	- -	74.52	- -
Last Price	- -	- -	- -	- -	5.18	8.46
High Price	- -	- -	- -	- -	10.12	10.27
Enterprise Value Average	- -	- -	- -	- -	633	537
Enterprise Value High	- -	- -	- -	- -	776	836
Enterprise Value Low	- -	- -	- -	- -	428	104

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	40	39	56	62	70	75
Diluted Weighted Avg Shares	40	39	64	72	75	82
Basic Weighted Avg Shares	40	39	64	72	75	82
Revenue per Share	1.2	1.61	1.32	2.23	2.67	2.22
EBITDA per Share	-0.09	-0.8	-0.69	-0.48	0.28	-0.01
Operating Income per Share	-0.15	-0.9	-0.79	0.05	0.16	-0.18
Basic EPS, GAAP	-0.41	-1.14	-0.83	-1.62	-0.21	-0.55
Basic EPS from Cont Ops	-0.41	-1.1	-0.51	-1.36	0.01	-0.35
Diluted EPS, GAAP	-0.41	-1.14	-0.83	-1.62	-0.21	-0.55
Diluted EPS from Cont Ops	-0.41	-1.1	-0.51	-1.36	0.01	-0.35
Dividend per Share	- -	0.05	0.06	0.09	0.1	0.1
Cash Flow per Share	-0.19	-0.52	-0.64	0.32	0.38	0.14
Free Cash Flow per Basic Share	-0.29	-3.28	-1.07	0.15	0.24	-0.19
Cash & Equivalents per Share	0.11	1.32	0.2	0.48	0.49	0.26
Book Value per Share	0.65	4.72	3.03	1.45	1.66	0.98
Tangible Book Value per Share	0.4	4.45	1.71	1.11	1.46	0.83