People Incorporated Financial Ratios — 4LRA Stock

Profitability (USD)

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	0.85	5.91	8.68	-17.86	4.43	-9.26	-2.02
Return on Assets (%)	- -	- -	0.42	4.07	5.57	-10.31	2.56	-5.38	-1.24
Return on Capital (%)	- -	- -	- -	- -	7.07	- -	4.31	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	-1.24	- -	-2.04	- -	- -
Gross Margin (%)	80.32	80.22	78.18	73.04	64.96	63.06	58.24	61.77	66.16
EBITDA Margin (%)	9.22	7.32	5.4	-12.37	0.35	-0.69	4.49	5.88	1.39
Operating Margin (%)	5.7	1.41	0.36	-9.86	-3.7	-6.91	-7.84	-1.09	4.6
Incremental Operating Margin (%)	- -	19.71	116.1	- -	14.49	- -	- -	- -	- -
Pretax Margin (%)	2.02	12.06	1.37	8.83	19.73	-29.15	13.46	-27.27	-3.42
Profit Margin (%)	9.22	9.74	0.91	9.76	16.15	-22.35	9.11	-20.59	-4.35
Net Income to Common Margin (%)	9.22	9.74	0.91	9.76	16.15	-22.35	9.11	-20.59	-4.35
Effective Tax Rate (%)	- -	4.32	- -	- -	19.04	- -	24.98	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	0.85	5.91	8.68	-17.86	4.43	-9.26	-2.02

Credit (USD)

Credit Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	2,259	246	712	2,076	2,050	2,023	1,470	1,426
ST Debt	- -	14	14	- -	30	30	30	35	25
LT Debt	- -	2,246	232	712	2,046	2,020	1,993	1,435	1,401
Total Debt/EBITDA	- -	12.19	1.81	-2.08	162.37	-56.83	15.42	9.54	42.93
Net Debt/EBITDA	- -	0.69	-4.39	7.76	-3.32	-17.53	5.53	0.57	14.02
Total Debt/EBIT	- -	63.05	42.85	-1.32	-15.15	-4.32	-8.51	-51.26	-14.64
Net Debt/EBIT	- -	3.56	-103.61	4.94	0.31	-1.33	-3.05	-3.08	-4.78
EBITDA to Interest Expense	2.9	14.19	11.38	-21.16	0.37	-0.33	0.95	1.14	0.28
EBITDA-CapEx/Interest Expense	2.9	14.19	11.38	-21.16	0.37	-0.33	0.95	1.14	0.28
EBIT to Interest Expense	1.79	2.74	0.76	-16.86	-4	-3.29	-1.66	-0.21	0.92
Interest Expense	105	13	12	16	34	110	137	136	120
Common Equity/Total Assets	- -	41.36	61.87	72.01	58.32	57.07	58.6	57.57	66.39
Long-Term Debt/Equity (%)	- -	62.07	7.61	9.65	26.34	30.6	29.36	22.76	29.26
Long-Term Debt/Capital (%)	- -	38.21	7.04	8.8	20.79	23.35	22.62	18.46	22.55
Long-Term Debt/Total Assets (%)	- -	32.66	5.66	7.77	16.63	19.43	19.22	14.81	19.65
Total Debt/Equity (%)	- -	62.45	8.06	9.65	26.73	31.06	29.8	23.32	29.77
Total Debt/Capital (%)	- -	38.44	7.46	8.8	21.09	23.7	22.96	18.91	22.94
Total Debt/Total Assets (%)	- -	32.86	6	7.77	16.88	19.72	19.51	15.17	20
Net Debt to Equity	- -	3.53	-19.49	-35.95	-0.55	9.58	10.69	1.4	9.72
Net Debt/Capital (%)	- -	3.41	-24.2	-56.12	-0.55	8.74	9.66	1.38	8.86
EBITDA	305	185	135	-342	13	-36	131	154	33
EBITDA-CapEx	305	185	135	-342	13	-36	131	154	33
Operating Income (Loss)	188	36	9	-273	-137	-362	-229	-29	110

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	2.55	1.43	4.78	1.55	1.53	1.52	1.56	1.71
Current Ratio	- -	3.13	2.1	5.49	2.23	2.37	2.36	2.8	2.75
Quick Ratio	- -	2.88	1.84	5.13	2.05	2.1	2.09	2.1	2.51
CFO/Avg Current Liab	- -	- -	0.34	0.23	0.13	-0.07	0.19	0.39	0.08
Common Equity/Total Assets	- -	41.36	61.87	72.01	58.32	57.07	58.6	57.57	66.39
Long-Term Debt/Equity (%)	- -	62.07	7.61	9.65	26.34	30.6	29.36	22.76	29.26
Long-Term Debt/Capital (%)	- -	38.21	7.04	8.8	20.79	23.35	22.62	18.46	22.55
Long-Term Debt/Total Assets (%)	- -	32.66	5.66	7.77	16.63	19.43	19.22	14.81	19.65
Total Debt/Equity (%)	- -	62.45	8.06	9.65	26.73	31.06	29.8	23.32	29.77
Total Debt/Capital (%)	- -	38.44	7.46	8.8	21.09	23.7	22.96	18.91	22.94
Total Debt/Total Assets (%)	- -	32.86	6	7.77	16.88	19.72	19.51	15.17	20
CFO/Total Liabilities	- -	11.34	24.02	8.69	3.02	-2.18	5.29	10.48	2.62
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	6.5	2.38	1.5	1.34	1.17	1.41

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	10.89	12.58	7.76	8.03	5.1	5.14	5.14
Days Sales Outstanding	- -	- -	33.52	29.02	47.02	45.43	71.54	70.97	71.06
Inventory Turnover	- -	- -	- -	- -	83.56	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	4.37	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	9.09	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	40.17	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	11.22	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	42.65	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	31	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	17	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	11	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	2	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	16,406	11,496	3,918	4,575	3,682	3,082
- Cash & Cash Equivalents	- -	2,132	840	3,366	2,119	1,417	1,297	1,382	960
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	774	514	785	592	668	711	726	55
+ Total Debt	- -	2,259	246	712	2,076	2,050	2,023	1,470	1,426
Enterprise Value	- -	- -	- -	14,313	12,027	4,979	5,863	4,497	3,602
Total Capital	- -	5,877	3,295	8,095	9,844	8,650	8,812	7,774	6,215
Total Debt/Capital (%)	- -	38.44	7.46	8.8	21.09	23.7	22.96	18.91	22.94
Total Debt / EV	- -	- -	- -	0.05	0.17	0.41	0.35	0.33	0.4
EV/Sales	- -	- -	- -	5.18	3.25	0.95	2.01	1.71	1.51
EV/EBITDA	- -	- -	- -	- -	940.54	- -	44.7	29.19	108.48
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	73.03	- -	20.03	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	73.03	- -	20.03	- -	- -
Diluted Market Cap	- -	- -	- -	16,810	12,137	3,807	4,769	3,551	3,269
Diluted Enterprise Value	- -	- -	- -	14,716	12,667	4,868	6,056	4,365	3,790
EV per Share	- -	- -	- -	161.24	134.06	56.02	68.25	52.13	46.58
TTM Sales	3,307	2,533	2,510	2,765	3,700	5,235	2,919	2,622	2,393
TTM EBITDA	305	185	135	-342	13	-36	131	154	33
TTM Operating Income	188	36	9	-273	-137	-362	-229	-29	110
TTM Cash Flow to Firm	- -	382	- -	- -	165	- -	293	- -	- -
TTM Free Cash Flow to Firm	- -	382	- -	- -	165	- -	293	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	108.74	88.62	-45.98	25.16	10.02	53.35
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	14,313	12,027	4,979	5,863	4,497	3,602
Low Price	- -	- -	- -	113.15	118.97	41.88	41.9	41.37	28.18
EV/Sales	- -	- -	- -	5.18	3.25	0.95	2.01	1.71	1.51
EV/EBITDA	- -	- -	- -	- -	940.54	- -	44.7	29.19	108.48
Price/Earnings	- -	- -	- -	58.49	19.14	- -	17.35	- -	- -
Price/Earnings Average	- -	- -	- -	42.1	26.01	- -	17.53	- -	- -
Price/Earnings High	- -	- -	- -	59.1	40.62	- -	22.85	- -	- -
Price/Earnings Low	- -	- -	- -	35.81	17.77	- -	13.65	- -	- -
Price/Book Value	- -	- -	- -	2.49	1.6	0.66	0.75	0.66	0.65
Price/Book Value Average	- -	- -	- -	1.79	2.18	1.2	0.76	0.78	0.62
Price/Book Value High	- -	- -	- -	2.51	3.4	2.05	0.99	0.9	0.82
Price/Book Value Low	- -	- -	- -	1.52	1.49	0.63	0.59	0.64	0.46
Price/Tangible Book Value	- -	- -	- -	3.61	4.54	2.26	2.1	1.22	1.24
Price/Tangible Book Value Average	- -	- -	- -	2.6	6.17	4.1	2.12	1.44	1.19
Price/Tangible Book Value High	- -	- -	- -	3.65	9.63	7.03	2.77	1.65	1.57
Price/Tangible Book Value Low	- -	- -	- -	2.21	4.21	2.15	1.65	1.18	0.88
Price/Sales	- -	- -	- -	5.71	3.09	0.73	1.58	1.35	1.33
Price/Sales Average	- -	- -	- -	4.11	4.2	1.32	1.6	1.61	1.28
Price/Sales High	- -	- -	- -	5.77	6.56	2.26	2.08	1.84	1.68
Price/Sales Low	- -	- -	- -	3.49	2.87	0.69	1.24	1.31	0.94
Price/Cash Flow	- -	- -	- -	102.06	83.51	-45.98	24.34	10.02	52.07
Price/Cash Flow Average	- -	- -	- -	73.46	113.5	-83.23	24.6	11.9	49.92
Price/Cash Flow High	- -	- -	- -	103.12	177.24	-142.93	32.07	13.64	65.63
Price/Cash Flow Low	- -	- -	- -	62.48	77.53	-43.69	19.15	9.71	36.83
Price/Free Cash Flow Average	- -	- -	- -	78.27	120.45	-83.23	25.43	11.9	51.15
Price/Free Cash Flow High	- -	- -	- -	109.88	188.09	-142.93	33.15	13.64	67.25
Price/Free Cash Flow Low	- -	- -	- -	66.57	82.27	-43.69	19.79	9.71	37.74
EV/Sales Average	- -	- -	- -	3.51	4.37	1.56	2.02	1.98	1.45
EV/Sales High	- -	- -	- -	5.24	6.74	2.53	2.51	2.22	1.84
EV/Sales Low	- -	- -	- -	2.88	3.03	0.91	1.67	1.67	1.13
EV/EBITDA Average	- -	- -	- -	- -	1,263.43	- -	45.07	33.69	104.65
EV/EBITDA High	- -	- -	- -	- -	1,949.6	- -	55.76	37.83	132.65
EV/EBITDA Low	- -	- -	- -	- -	876.1	- -	37.25	28.45	81.32
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	184.83	128.15	44.08	53.26	42.68	39.84
High Price	- -	- -	- -	186.75	271.98	137.02	70.16	58.11	50.22
Enterprise Value Average	- -	- -	- -	9,716	16,155	8,153	5,911	5,190	3,475
Enterprise Value High	- -	- -	- -	14,484	24,930	13,239	7,314	5,828	4,405
Enterprise Value Low	- -	- -	- -	7,950	11,203	4,783	4,886	4,383	2,701

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	85	85	85	89	90	89	86	86	77
Diluted Weighted Avg Shares	85	85	85	91	95	86	90	83	82
Basic Weighted Avg Shares	85	85	85	85	89	86	87	83	80
Revenue per Share	38.85	29.75	29.48	32.39	41.45	60.62	33.7	31.52	29.89
EBITDA per Share	3.58	2.18	1.59	-4.01	0.14	-0.42	1.51	1.85	0.41
Operating Income per Share	2.21	0.42	0.11	-3.19	-1.54	-4.19	-2.64	-0.34	1.37
Basic EPS, GAAP	3.58	2.9	0.27	3.16	6.7	-13.55	3.07	-6.49	-1.3
Basic EPS from Cont Ops	4.21	3.43	0.96	3.4	6.62	-13.84	3.4	-6.89	-1.46
Diluted EPS, GAAP	3.58	2.9	0.27	2.97	6.31	-13.55	2.97	-6.49	-1.27
Diluted EPS from Cont Ops	4.21	3.43	0.96	3.19	6.24	-13.84	3.29	-6.89	-1.42
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	4.89	4.34	2.96	1.81	1.53	-0.96	2.19	4.26	0.77
Free Cash Flow per Basic Share	4.89	4.34	2.96	1.81	1.53	-0.96	2.19	4.26	0.77
Cash & Equivalents per Share	- -	26.49	9.86	40.46	23.84	18.64	16.84	16.02	12.41
Book Value per Share	- -	33.4	29.78	74.33	79.98	66.74	70.75	64.66	61.2
Tangible Book Value per Share	- -	-6.05	6.67	51.17	28.24	19.48	25.36	35.12	32.02