Guardant Health, Inc.

145.62

EUR

+2.76

(+1.93%)

-3.07EPS

18.05BMarket Cap

Nov 05Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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 (%)	- -	- -	- -	-11.81	-24.21	-41.75	-185.65	-438.13	- -	- -
Return on Assets (%)	- -	-36.22	-18.29	-9.76	-15.69	-18.13	-34.32	-28.23	-26.67	-23.79
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	12.38	36.56	52.33	67.01	67.73	67.11	65.23	59.74	60.79	64.46
EBITDA Margin (%)	-159.03	-143.26	-94.67	-33.1	-83.31	-104.04	-113.1	-92.53	-54.29	-40.48
Operating Margin (%)	-173.66	-153.71	-102.54	-38.42	-88.92	-110	-121.1	-100.14	-60.02	-44.53
Incremental Operating Margin (%)	- -	- -	- -	8.54	- -	- -	- -	- -	69.19	2.61
Pretax Margin (%)	-182.71	-166.96	-92.92	-32.52	-85.76	-102.89	-145.36	-84.9	-58.87	-42.52
Profit Margin (%)	-182.74	-166.97	-93.85	-35.29	-88.51	-108.57	-145.61	-85.02	-59.05	-42.39
Net Income to Common Margin (%)	-182.74	-178.55	-93.85	-35.29	-88.51	-108.57	-145.61	-85.02	-59.05	-42.39
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	6.49	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-11.81	-24.21	-41.75	-185.65	-438.13	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	17	1	- -	40	854	1,374	1,369	1,354	1,336	1,710
ST Debt	- -	- -	- -	7	7	13	22	28	29	28
LT Debt	17	- -	- -	33	848	1,361	1,347	1,326	1,307	1,682
Total Debt/EBITDA	-0.42	-0.01	- -	-0.57	-3.58	-3.53	-2.69	-2.59	-3.33	-4.3
Net Debt/EBITDA	0.43	1.01	1.64	2.02	0.11	-1.65	-1.96	-0.01	-1.54	-2.83
Total Debt/EBIT	-0.39	-0.01	- -	-0.49	-3.35	-3.34	-2.52	-2.4	-3.01	-3.91
Net Debt/EBIT	0.39	0.94	1.51	1.74	0.1	-1.56	-1.83	-0.01	-1.39	-2.57
EBITDA to Interest Expense	-13.3	-26.43	-68.59	-60.08	-50.12	-150.85	-197.29	-202.42	-155.45	-102
EBITDA-CapEx/Interest Expense	-13.89	-29.75	-84.74	-78.11	-61.47	-179.96	-227.35	-210.37	-169.04	-114.4
EBIT to Interest Expense	-14.53	-28.35	-74.29	-69.75	-53.49	-159.49	-211.24	-219.06	-171.87	-112.2
Interest Expense	3	3	1	1	5	3	3	3	3	4
Common Equity/Total Assets	-86.05	-55.8	82.25	82.95	57.16	29.26	3.74	8.88	-9.4	-4.93
Long-Term Debt/Equity (%)	21.22	0.15	- -	3.92	62.55	210.99	2,238.96	835.51	- -	- -
Long-Term Debt/Capital (%)	17.48	0.15	- -	3.74	38.36	67.41	94.26	87.66	109.23	104.45
Long-Term Debt/Total Assets (%)	14.51	0.13	- -	3.46	37.32	61.73	83.69	74.22	87.97	83.55
Total Debt/Equity (%)	21.38	0.21	0.02	4.76	63.03	212.98	2,275.31	853.12	-956.74	-1,722.08
Total Debt/Capital (%)	17.61	0.21	0.02	4.55	38.66	68.05	95.79	89.51	111.67	106.16
Total Debt/Total Assets (%)	14.62	0.19	0.02	4.2	37.61	62.31	85.05	75.78	89.93	84.93
Net Debt to Equity	-21.47	-23.42	-26.77	-16.89	-1.97	99.63	1,654.61	4.05	-441.83	-1,133.65
Net Debt/Capital (%)	-27.1	-30.5	-36.55	-19.22	-1.94	42.1	77.32	1.7	91.97	91.33
EBITDA	-40	-71	-86	-71	-239	-389	-508	-522	-401	-398
EBITDA-CapEx	-42	-80	-106	-92	-293	-464	-586	-542	-436	-446
Operating Income (Loss)	-44	-77	-93	-82	-255	-411	-544	-565	-444	-437

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	6.67	11.28	8.92	7.19	26.87	4.79	5.23	5.68	3.72	3.97
Current Ratio	7.22	12.38	9.99	8.21	28.27	5.72	6.17	6.54	4.68	4.84
Quick Ratio	6.92	11.93	9.68	7.85	27.66	5.29	5.74	6.11	4.21	4.42
CFO/Avg Current Liab	- -	-4.26	-2.17	-0.79	-1.49	-1.6	-1.6	-1.63	-1.11	-0.7
Common Equity/Total Assets	-86.05	-55.8	82.25	82.95	57.16	29.26	3.74	8.88	-9.4	-4.93
Long-Term Debt/Equity (%)	21.22	0.15	- -	3.92	62.55	210.99	2,238.96	835.51	- -	- -
Long-Term Debt/Capital (%)	17.48	0.15	- -	3.74	38.36	67.41	94.26	87.66	109.23	104.45
Long-Term Debt/Total Assets (%)	14.51	0.13	- -	3.46	37.32	61.73	83.69	74.22	87.97	83.55
Total Debt/Equity (%)	21.38	0.21	0.02	4.76	63.03	212.98	2,275.31	853.12	-956.74	-1,722.08
Total Debt/Capital (%)	17.61	0.21	0.02	4.55	38.66	68.05	95.79	89.51	111.67	106.16
Total Debt/Total Assets (%)	14.62	0.19	0.02	4.2	37.61	62.31	85.05	75.78	89.93	84.93
CFO/Total Liabilities	-99.57	-210.4	-115.59	-41.15	-11.34	-13.4	-19.97	-19.96	-14.76	-8.74
CFO/CapEx	-20.79	-8.04	-3.57	-2.21	-1.92	-2.79	-4	-15.86	-6.84	-3.82
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	6.12	3.74	5.12	5.66	4.95	4.61	6.23	7.75	8.2
Days Sales Outstanding	- -	59.62	97.61	71.23	64.47	73.73	79.13	58.62	47.1	44.51
Inventory Turnover	- -	6.29	5.26	5.82	4.88	4.6	3.8	4	4.36	4.45
Days Inventory Outstanding	- -	58.04	69.36	62.75	74.74	79.27	96.05	91.27	83.78	82.08
Accounts Payable Turnover	- -	8.86	5.76	5.72	8.5	5.71	3.3	3.94	6.62	7.82
Accounts Payable Turnover Days	- -	41.19	63.35	63.81	42.92	63.95	110.61	92.75	55.12	46.65
Cash Conversion Cycle	- -	76.48	103.63	70.18	96.28	89.05	64.56	57.13	75.75	79.94
Inventory to Cash Days	- -	1.57	28.24	8.48	-10.27	-5.55	-16.92	-32.65	-36.67	-37.57
Inventories	3	7	9	15	23	31	52	62	71	86
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	3	7	9	15	23	31	52	62	71	86

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	34	72	141	143	833	492	142	1,134	526	378
+ Preferred Equity and Hybrid Capital	180	500	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	42	50	57	- -	- -	- -	- -	- -
+ Total Debt	17	1	- -	40	854	1,374	1,369	1,354	1,336	1,710
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	97	309	525	888	2,210	2,019	1,429	1,512	1,196	1,611
Total Debt/Capital (%)	17.61	0.21	0.02	4.55	38.66	68.05	95.79	89.51	111.67	106.16
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	25	50	91	214	287	374	450	564	739	982
TTM EBITDA	-40	-71	-86	-71	-239	-389	-508	-522	-401	-398
TTM Operating Income	-44	-77	-93	-82	-255	-411	-544	-565	-444	-437
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	84	84	86	94	100	102	103	122	124	131
Diluted Weighted Avg Shares	71	71	30	91	98	101	102	112	123	125
Basic Weighted Avg Shares	71	71	30	91	98	101	102	112	123	125
Revenue per Share	0.36	0.7	2.98	2.37	2.94	3.69	4.4	5.04	6.02	7.83
EBITDA per Share	-0.57	-1.01	-2.82	-0.78	-2.45	-3.84	-4.98	-4.66	-3.27	-3.17
Operating Income per Share	-0.62	-1.08	-3.06	-0.91	-2.61	-4.06	-5.33	-5.04	-3.61	-3.49
Basic EPS, GAAP	-0.65	-1.26	-2.8	-0.84	-2.6	-4	-6.41	-4.28	-3.56	-3.32
Basic EPS from Cont Ops	-0.65	-1.18	-2.77	-0.75	-2.53	-3.8	-6.41	-4.28	-3.56	-3.32
Diluted EPS, GAAP	-0.65	-1.26	-2.8	-0.84	-2.6	-4	-6.41	-4.28	-3.56	-3.32
Diluted EPS from Cont Ops	-0.65	-1.18	-2.77	-0.75	-2.53	-3.8	-6.41	-4.28	-3.56	-3.32
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.52	-1.02	-2.37	-0.52	-1.07	-2.06	-3.03	-2.9	-1.95	-1.47
Free Cash Flow per Basic Share	-0.54	-1.15	-3.04	-0.76	-1.62	-2.8	-3.79	-3.08	-2.24	-1.86
Cash & Equivalents per Share	1.14	2.65	4.88	5.55	17.91	9.17	9.85	9.61	6.77	9.2
Book Value per Share	-1.2	-2.29	5.63	8.47	12.96	6.34	0.59	1.3	-1.13	-0.76
Tangible Book Value per Share	-1.2	-2.39	5.54	8.27	12.76	6.17	0.44	1.2	-1.21	-1.55

Profitability (USD)

Profitability Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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 (%)	- -	- -	- -	-11.81	-24.21	-41.75	-185.65	-438.13	- -	- -
Return on Assets (%)	- -	-36.22	-18.29	-9.76	-15.69	-18.13	-34.32	-28.23	-26.67	-23.79
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	12.38	36.56	52.33	67.01	67.73	67.11	65.23	59.74	60.79	64.46
EBITDA Margin (%)	-159.03	-143.26	-94.67	-33.1	-83.31	-104.04	-113.1	-92.53	-54.29	-40.48
Operating Margin (%)	-173.66	-153.71	-102.54	-38.42	-88.92	-110	-121.1	-100.14	-60.02	-44.53
Incremental Operating Margin (%)	- -	- -	- -	8.54	- -	- -	- -	- -	69.19	2.61
Pretax Margin (%)	-182.71	-166.96	-92.92	-32.52	-85.76	-102.89	-145.36	-84.9	-58.87	-42.52
Profit Margin (%)	-182.74	-166.97	-93.85	-35.29	-88.51	-108.57	-145.61	-85.02	-59.05	-42.39
Net Income to Common Margin (%)	-182.74	-178.55	-93.85	-35.29	-88.51	-108.57	-145.61	-85.02	-59.05	-42.39
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	6.49	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-11.81	-24.21	-41.75	-185.65	-438.13	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	17	1	- -	40	854	1,374	1,369	1,354	1,336	1,710
ST Debt	- -	- -	- -	7	7	13	22	28	29	28
LT Debt	17	- -	- -	33	848	1,361	1,347	1,326	1,307	1,682
Total Debt/EBITDA	-0.42	-0.01	- -	-0.57	-3.58	-3.53	-2.69	-2.59	-3.33	-4.3
Net Debt/EBITDA	0.43	1.01	1.64	2.02	0.11	-1.65	-1.96	-0.01	-1.54	-2.83
Total Debt/EBIT	-0.39	-0.01	- -	-0.49	-3.35	-3.34	-2.52	-2.4	-3.01	-3.91
Net Debt/EBIT	0.39	0.94	1.51	1.74	0.1	-1.56	-1.83	-0.01	-1.39	-2.57
EBITDA to Interest Expense	-13.3	-26.43	-68.59	-60.08	-50.12	-150.85	-197.29	-202.42	-155.45	-102
EBITDA-CapEx/Interest Expense	-13.89	-29.75	-84.74	-78.11	-61.47	-179.96	-227.35	-210.37	-169.04	-114.4
EBIT to Interest Expense	-14.53	-28.35	-74.29	-69.75	-53.49	-159.49	-211.24	-219.06	-171.87	-112.2
Interest Expense	3	3	1	1	5	3	3	3	3	4
Common Equity/Total Assets	-86.05	-55.8	82.25	82.95	57.16	29.26	3.74	8.88	-9.4	-4.93
Long-Term Debt/Equity (%)	21.22	0.15	- -	3.92	62.55	210.99	2,238.96	835.51	- -	- -
Long-Term Debt/Capital (%)	17.48	0.15	- -	3.74	38.36	67.41	94.26	87.66	109.23	104.45
Long-Term Debt/Total Assets (%)	14.51	0.13	- -	3.46	37.32	61.73	83.69	74.22	87.97	83.55
Total Debt/Equity (%)	21.38	0.21	0.02	4.76	63.03	212.98	2,275.31	853.12	-956.74	-1,722.08
Total Debt/Capital (%)	17.61	0.21	0.02	4.55	38.66	68.05	95.79	89.51	111.67	106.16
Total Debt/Total Assets (%)	14.62	0.19	0.02	4.2	37.61	62.31	85.05	75.78	89.93	84.93
Net Debt to Equity	-21.47	-23.42	-26.77	-16.89	-1.97	99.63	1,654.61	4.05	-441.83	-1,133.65
Net Debt/Capital (%)	-27.1	-30.5	-36.55	-19.22	-1.94	42.1	77.32	1.7	91.97	91.33
EBITDA	-40	-71	-86	-71	-239	-389	-508	-522	-401	-398
EBITDA-CapEx	-42	-80	-106	-92	-293	-464	-586	-542	-436	-446
Operating Income (Loss)	-44	-77	-93	-82	-255	-411	-544	-565	-444	-437

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	6.67	11.28	8.92	7.19	26.87	4.79	5.23	5.68	3.72	3.97
Current Ratio	7.22	12.38	9.99	8.21	28.27	5.72	6.17	6.54	4.68	4.84
Quick Ratio	6.92	11.93	9.68	7.85	27.66	5.29	5.74	6.11	4.21	4.42
CFO/Avg Current Liab	- -	-4.26	-2.17	-0.79	-1.49	-1.6	-1.6	-1.63	-1.11	-0.7
Common Equity/Total Assets	-86.05	-55.8	82.25	82.95	57.16	29.26	3.74	8.88	-9.4	-4.93
Long-Term Debt/Equity (%)	21.22	0.15	- -	3.92	62.55	210.99	2,238.96	835.51	- -	- -
Long-Term Debt/Capital (%)	17.48	0.15	- -	3.74	38.36	67.41	94.26	87.66	109.23	104.45
Long-Term Debt/Total Assets (%)	14.51	0.13	- -	3.46	37.32	61.73	83.69	74.22	87.97	83.55
Total Debt/Equity (%)	21.38	0.21	0.02	4.76	63.03	212.98	2,275.31	853.12	-956.74	-1,722.08
Total Debt/Capital (%)	17.61	0.21	0.02	4.55	38.66	68.05	95.79	89.51	111.67	106.16
Total Debt/Total Assets (%)	14.62	0.19	0.02	4.2	37.61	62.31	85.05	75.78	89.93	84.93
CFO/Total Liabilities	-99.57	-210.4	-115.59	-41.15	-11.34	-13.4	-19.97	-19.96	-14.76	-8.74
CFO/CapEx	-20.79	-8.04	-3.57	-2.21	-1.92	-2.79	-4	-15.86	-6.84	-3.82
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	6.12	3.74	5.12	5.66	4.95	4.61	6.23	7.75	8.2
Days Sales Outstanding	- -	59.62	97.61	71.23	64.47	73.73	79.13	58.62	47.1	44.51
Inventory Turnover	- -	6.29	5.26	5.82	4.88	4.6	3.8	4	4.36	4.45
Days Inventory Outstanding	- -	58.04	69.36	62.75	74.74	79.27	96.05	91.27	83.78	82.08
Accounts Payable Turnover	- -	8.86	5.76	5.72	8.5	5.71	3.3	3.94	6.62	7.82
Accounts Payable Turnover Days	- -	41.19	63.35	63.81	42.92	63.95	110.61	92.75	55.12	46.65
Cash Conversion Cycle	- -	76.48	103.63	70.18	96.28	89.05	64.56	57.13	75.75	79.94
Inventory to Cash Days	- -	1.57	28.24	8.48	-10.27	-5.55	-16.92	-32.65	-36.67	-37.57
Inventories	3	7	9	15	23	31	52	62	71	86
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	3	7	9	15	23	31	52	62	71	86

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	34	72	141	143	833	492	142	1,134	526	378
+ Preferred Equity and Hybrid Capital	180	500	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	42	50	57	- -	- -	- -	- -	- -
+ Total Debt	17	1	- -	40	854	1,374	1,369	1,354	1,336	1,710
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	97	309	525	888	2,210	2,019	1,429	1,512	1,196	1,611
Total Debt/Capital (%)	17.61	0.21	0.02	4.55	38.66	68.05	95.79	89.51	111.67	106.16
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	25	50	91	214	287	374	450	564	739	982
TTM EBITDA	-40	-71	-86	-71	-239	-389	-508	-522	-401	-398
TTM Operating Income	-44	-77	-93	-82	-255	-411	-544	-565	-444	-437
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	84	84	86	94	100	102	103	122	124	131
Diluted Weighted Avg Shares	71	71	30	91	98	101	102	112	123	125
Basic Weighted Avg Shares	71	71	30	91	98	101	102	112	123	125
Revenue per Share	0.36	0.7	2.98	2.37	2.94	3.69	4.4	5.04	6.02	7.83
EBITDA per Share	-0.57	-1.01	-2.82	-0.78	-2.45	-3.84	-4.98	-4.66	-3.27	-3.17
Operating Income per Share	-0.62	-1.08	-3.06	-0.91	-2.61	-4.06	-5.33	-5.04	-3.61	-3.49
Basic EPS, GAAP	-0.65	-1.26	-2.8	-0.84	-2.6	-4	-6.41	-4.28	-3.56	-3.32
Basic EPS from Cont Ops	-0.65	-1.18	-2.77	-0.75	-2.53	-3.8	-6.41	-4.28	-3.56	-3.32
Diluted EPS, GAAP	-0.65	-1.26	-2.8	-0.84	-2.6	-4	-6.41	-4.28	-3.56	-3.32
Diluted EPS from Cont Ops	-0.65	-1.18	-2.77	-0.75	-2.53	-3.8	-6.41	-4.28	-3.56	-3.32
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.52	-1.02	-2.37	-0.52	-1.07	-2.06	-3.03	-2.9	-1.95	-1.47
Free Cash Flow per Basic Share	-0.54	-1.15	-3.04	-0.76	-1.62	-2.8	-3.79	-3.08	-2.24	-1.86
Cash & Equivalents per Share	1.14	2.65	4.88	5.55	17.91	9.17	9.85	9.61	6.77	9.2
Book Value per Share	-1.2	-2.29	5.63	8.47	12.96	6.34	0.59	1.3	-1.13	-0.76
Tangible Book Value per Share	-1.2	-2.39	5.54	8.27	12.76	6.17	0.44	1.2	-1.21	-1.55