Katapult Holdings, Inc.

KPLT

KPLTKatapult Holdings, Inc. US flag

NASDAQ Global Market

7.96

USD

+0.69

- -

675.40MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	32.23	13.86	-27.33	-31.76	-26.71	1.36
Return on Capital (%)	- -	62.41	28.65	- -	- -	- -	32.06
Return on Invested Capital (%)	- -	89.77	22.46	- -	- -	- -	0.38
Gross Margin (%)	22.48	32.28	29.36	17.85	18.82	18.52	17.69
EBITDA Margin (%)	51	66.51	57.39	42.55	51.94	65.33	66.3
Operating Margin (%)	-0.25	21.43	9.88	-13.4	-5.32	-1.79	0.1
Incremental Operating Margin (%)	- -	34.25	-41.16	- -	- -	- -	10.62
Pretax Margin (%)	-20.45	9.31	7.17	-19.34	-16.47	-10.43	0.58
Profit Margin (%)	-20.45	9.11	7	-19.32	-16.55	-10.48	0.47
Net Income to Common Margin (%)	-20.45	9.11	7	-19.32	-16.55	-10.48	-0.19
Effective Tax Rate (%)	- -	2.12	2.48	- -	- -	- -	18.94
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	345.06
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	116	105	110	90	116	82
ST Debt	- -	5	3	29	4	115	81
LT Debt	- -	111	102	81	86	- -	- -
Total Debt/EBITDA	- -	0.7	0.6	1.23	0.78	0.72	0.42
Net Debt/EBITDA	- -	0.27	0.05	0.45	0.56	0.68	0.29
Total Debt/EBIT	- -	2.19	3.49	-3.91	-7.66	-26.09	272.09
Net Debt/EBIT	- -	0.85	0.31	-1.43	-5.46	-24.61	187.65
EBITDA to Interest Expense	5.46	12.1	10.55	4.63	6.46	8.57	9.41
EBITDA-CapEx/Interest Expense	5.45	12.08	10.53	4.62	6.46	8.56	9.41
EBIT to Interest Expense	-0.03	3.9	1.82	-1.46	-0.66	-0.24	0.01
Interest Expense	9	14	16	19	18	19	21
Common Equity/Total Assets	- -	-0.68	24.55	-1.59	-27.75	-50.22	-35.31
Long-Term Debt/Equity (%)	- -	- -	249.76	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	96.43	70.08	75.31	138.68	0.64	0.9
Long-Term Debt/Total Assets (%)	- -	79.19	61.33	62.39	85.73	0.48	0.36
Total Debt/Equity (%)	- -	-12,199.58	256.37	-5,314.91	-322.73	-247.25	-214.34
Total Debt/Capital (%)	- -	100.83	71.94	101.92	144.9	167.91	187.46
Total Debt/Total Assets (%)	- -	82.8	62.95	84.43	89.57	124.18	75.67
Net Debt to Equity	- -	-4,753.11	23.05	-1,948.98	-230.22	-233.29	-147.82
Net Debt/Capital (%)	- -	91.68	17.78	95.17	157.41	166.82	266.65
EBITDA	47	164	174	89	115	161	193
EBITDA-CapEx	47	164	174	89	115	161	193
Operating Income (Loss)	- -	53	30	-28	-12	-4	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	3.79	5.74	1.31	0.51	0.02	0.19
Current Ratio	- -	8.04	10.2	2.53	2.31	0.65	0.89
Quick Ratio	- -	3.89	5.86	1.31	0.62	0.02	0.19
CFO/Avg Current Liab	- -	-0.25	0.13	-0.63	-0.38	-0.36	-0.09
Common Equity/Total Assets	- -	-0.68	24.55	-1.59	-27.75	-50.22	-35.31
Long-Term Debt/Equity (%)	- -	- -	249.76	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	96.43	70.08	75.31	138.68	0.64	0.9
Long-Term Debt/Total Assets (%)	- -	79.19	61.33	62.39	85.73	0.48	0.36
Total Debt/Equity (%)	- -	-12,199.58	256.37	-5,314.91	-322.73	-247.25	-214.34
Total Debt/Capital (%)	- -	100.83	71.94	101.92	144.9	167.91	187.46
Total Debt/Total Assets (%)	- -	82.8	62.95	84.43	89.57	124.18	75.67
CFO/Total Liabilities	- -	-1.52	1.73	-15.78	-13.51	-23.27	-8.18
CFO/CapEx	-385.17	-9.15	5.64	-124.1	-870.7	-603.13	-350.97
Altman's Z-Score	- -	8.65	4.77	1.12	0.99	-0.24	0.81

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	302.2	166.41	208.77	- -	- -	- -
Days Sales Outstanding	- -	1.21	2.19	1.75	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	198.36	115.21	104.52	166.02	168.27	142.02
Accounts Payable Turnover Days	- -	1.84	3.17	3.49	2.2	2.17	2.57
Cash Conversion Cycle	- -	-0.63	-0.97	-1.74	-2.2	-2.17	-2.57
Inventory to Cash Days	- -	1.21	2.19	1.75	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	1,210	329	94	44	30	31
- Cash & Cash Equivalents	- -	66	92	65	21	3	22
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	116	105	110	90	116	82
Enterprise Value	- -	1,260	341	139	113	142	90
Total Capital	- -	115	145	108	62	69	44
Total Debt/Capital (%)	- -	100.83	71.94	101.92	144.9	167.91	187.46
Total Debt / EV	- -	0.09	0.31	0.79	0.8	0.81	0.91
EV/Sales	- -	5.1	1.12	0.66	0.51	0.58	0.31
EV/EBITDA	- -	7.67	1.96	1.56	0.98	0.88	0.46
EV/EBIT	- -	23.8	11.38	- -	- -	- -	299.61
EV/Cash Flow to Firm	- -	112.96	18.69	- -	231.87	- -	19.02
EV/Free Cash Flow to Firm	- -	110.64	18.3	- -	222.75	- -	18.88
Diluted Market Cap	944	1,210	272	94	45	29	32
Diluted Enterprise Value	944	1,260	284	138	113	142	92
EV per Share	243.75	325.45	87.35	35.17	27.82	32.01	18.92
TTM Sales	92	247	303	209	222	247	292
TTM EBITDA	47	164	174	89	115	161	193
TTM Operating Income	- -	53	30	-28	-12	-4	- -
TTM Cash Flow to Firm	-23	11	18	-2	- -	-14	5
TTM Free Cash Flow to Firm	-23	11	19	-1	1	-14	5

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	-29.97	-634.31	106.48	-4.55	-2.56	-0.91	-2.73
EV/EBIT	- -	23.8	11.38	- -	- -	- -	299.61
Enterprise Value	- -	1,260	341	139	113	142	90
Low Price	243.75	230	65.75	18.5	8.26	5.08	5.5
EV/Sales	- -	5.1	1.12	0.66	0.51	0.58	0.31
EV/EBITDA	- -	7.67	1.96	1.56	0.98	0.88	0.46
Price/Earnings	- -	53.72	10.89	- -	- -	- -	- -
Price/Earnings Average	-50.23	43.22	31.26	-3.71	-1.76	-2.06	-93.74
Price/Earnings High	-50.23	64.46	63.49	-8.33	-3.21	-3.95	-219.67
Price/Earnings Low	-50.23	39.53	8.5	-1.8	-0.92	-0.85	-49.64
Price/Book Value	- -	-1,275.31	8.06	-45.66	-1.58	-0.64	-0.81
Price/Book Value Average	- -	-1,026.18	23.14	-72.92	-2.3	-1.17	-1.3
Price/Book Value High	- -	-1,530.37	47	-163.73	-4.18	-2.24	-3.04
Price/Book Value Low	- -	-938.63	6.29	-35.31	-1.2	-0.48	-0.69
Price/Tangible Book Value	- -	-1,064.44	8.27	-24.11	-1.48	-0.62	-0.76
Price/Tangible Book Value Average	- -	-856.5	23.76	-38.5	-2.15	-1.12	-1.23
Price/Tangible Book Value High	- -	-1,277.33	48.25	-86.45	-3.91	-2.14	-2.88
Price/Tangible Book Value Low	- -	-783.43	6.46	-18.64	-1.12	-0.46	-0.65
Price/Sales	10.27	4.9	0.76	0.45	0.2	0.12	0.11
Price/Sales Average	10.27	3.94	2.19	0.72	0.29	0.22	0.18
Price/Sales High	10.27	5.88	4.44	1.61	0.53	0.41	0.42
Price/Sales Low	10.27	3.6	0.59	0.35	0.15	0.09	0.09
Price/Cash Flow	-29.89	-565.02	106.58	-4.51	-2.56	-0.9	-2.72
Price/Cash Flow Average	-29.89	-454.64	306.02	-7.2	-3.71	-1.64	-4.38
Price/Cash Flow High	-29.89	-678.02	621.55	-16.17	-6.75	-3.14	-10.25
Price/Cash Flow Low	-29.89	-415.85	83.18	-3.49	-1.94	-0.68	-2.32
Price/Free Cash Flow Average	-29.97	-510.4	305.74	-7.26	-3.71	-1.65	-4.39
Price/Free Cash Flow High	-29.97	-761.18	620.99	-16.3	-6.76	-3.15	-10.28
Price/Free Cash Flow Low	-29.97	-466.85	83.1	-3.52	-1.94	-0.68	-2.32
EV/Sales Average	- -	4.14	3.15	0.93	0.6	0.68	0.37
EV/Sales High	- -	6.08	6.37	1.83	0.84	0.88	0.6
EV/Sales Low	- -	3.81	0.89	0.56	0.46	0.55	0.29
EV/EBITDA Average	- -	6.23	5.5	2.19	1.16	1.03	0.56
EV/EBITDA High	- -	9.14	11.09	4.29	1.62	1.34	0.9
EV/EBITDA Low	- -	5.72	1.54	1.32	0.89	0.83	0.44
EV/EBIT Average	- -	19.33	31.92	-6.95	-11.3	-37.65	361.78
EV/EBIT High	- -	28.36	64.42	-13.63	-15.78	-48.91	582.72
EV/EBIT Low	- -	17.76	8.97	-4.18	-8.7	-30.4	284.4
Last Price	243.75	312.5	84.25	23.92	10.89	6.77	6.46
High Price	243.75	375	491.33	85.78	28.75	23.54	24.34
Enterprise Value Average	- -	1,024	956	195	133	167	109
Enterprise Value High	- -	1,502	1,930	383	186	217	175
Enterprise Value Low	- -	941	269	117	103	135	85

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	32.23	13.86	-27.33	-31.76	-26.71	1.36
Return on Capital (%)	- -	62.41	28.65	- -	- -	- -	32.06
Return on Invested Capital (%)	- -	89.77	22.46	- -	- -	- -	0.38
Gross Margin (%)	22.48	32.28	29.36	17.85	18.82	18.52	17.69
EBITDA Margin (%)	51	66.51	57.39	42.55	51.94	65.33	66.3
Operating Margin (%)	-0.25	21.43	9.88	-13.4	-5.32	-1.79	0.1
Incremental Operating Margin (%)	- -	34.25	-41.16	- -	- -	- -	10.62
Pretax Margin (%)	-20.45	9.31	7.17	-19.34	-16.47	-10.43	0.58
Profit Margin (%)	-20.45	9.11	7	-19.32	-16.55	-10.48	0.47
Net Income to Common Margin (%)	-20.45	9.11	7	-19.32	-16.55	-10.48	-0.19
Effective Tax Rate (%)	- -	2.12	2.48	- -	- -	- -	18.94
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	345.06
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	116	105	110	90	116	82
ST Debt	- -	5	3	29	4	115	81
LT Debt	- -	111	102	81	86	- -	- -
Total Debt/EBITDA	- -	0.7	0.6	1.23	0.78	0.72	0.42
Net Debt/EBITDA	- -	0.27	0.05	0.45	0.56	0.68	0.29
Total Debt/EBIT	- -	2.19	3.49	-3.91	-7.66	-26.09	272.09
Net Debt/EBIT	- -	0.85	0.31	-1.43	-5.46	-24.61	187.65
EBITDA to Interest Expense	5.46	12.1	10.55	4.63	6.46	8.57	9.41
EBITDA-CapEx/Interest Expense	5.45	12.08	10.53	4.62	6.46	8.56	9.41
EBIT to Interest Expense	-0.03	3.9	1.82	-1.46	-0.66	-0.24	0.01
Interest Expense	9	14	16	19	18	19	21
Common Equity/Total Assets	- -	-0.68	24.55	-1.59	-27.75	-50.22	-35.31
Long-Term Debt/Equity (%)	- -	- -	249.76	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	96.43	70.08	75.31	138.68	0.64	0.9
Long-Term Debt/Total Assets (%)	- -	79.19	61.33	62.39	85.73	0.48	0.36
Total Debt/Equity (%)	- -	-12,199.58	256.37	-5,314.91	-322.73	-247.25	-214.34
Total Debt/Capital (%)	- -	100.83	71.94	101.92	144.9	167.91	187.46
Total Debt/Total Assets (%)	- -	82.8	62.95	84.43	89.57	124.18	75.67
Net Debt to Equity	- -	-4,753.11	23.05	-1,948.98	-230.22	-233.29	-147.82
Net Debt/Capital (%)	- -	91.68	17.78	95.17	157.41	166.82	266.65
EBITDA	47	164	174	89	115	161	193
EBITDA-CapEx	47	164	174	89	115	161	193
Operating Income (Loss)	- -	53	30	-28	-12	-4	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	3.79	5.74	1.31	0.51	0.02	0.19
Current Ratio	- -	8.04	10.2	2.53	2.31	0.65	0.89
Quick Ratio	- -	3.89	5.86	1.31	0.62	0.02	0.19
CFO/Avg Current Liab	- -	-0.25	0.13	-0.63	-0.38	-0.36	-0.09
Common Equity/Total Assets	- -	-0.68	24.55	-1.59	-27.75	-50.22	-35.31
Long-Term Debt/Equity (%)	- -	- -	249.76	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	96.43	70.08	75.31	138.68	0.64	0.9
Long-Term Debt/Total Assets (%)	- -	79.19	61.33	62.39	85.73	0.48	0.36
Total Debt/Equity (%)	- -	-12,199.58	256.37	-5,314.91	-322.73	-247.25	-214.34
Total Debt/Capital (%)	- -	100.83	71.94	101.92	144.9	167.91	187.46
Total Debt/Total Assets (%)	- -	82.8	62.95	84.43	89.57	124.18	75.67
CFO/Total Liabilities	- -	-1.52	1.73	-15.78	-13.51	-23.27	-8.18
CFO/CapEx	-385.17	-9.15	5.64	-124.1	-870.7	-603.13	-350.97
Altman's Z-Score	- -	8.65	4.77	1.12	0.99	-0.24	0.81

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	302.2	166.41	208.77	- -	- -	- -
Days Sales Outstanding	- -	1.21	2.19	1.75	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	198.36	115.21	104.52	166.02	168.27	142.02
Accounts Payable Turnover Days	- -	1.84	3.17	3.49	2.2	2.17	2.57
Cash Conversion Cycle	- -	-0.63	-0.97	-1.74	-2.2	-2.17	-2.57
Inventory to Cash Days	- -	1.21	2.19	1.75	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	1,210	329	94	44	30	31
- Cash & Cash Equivalents	- -	66	92	65	21	3	22
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	116	105	110	90	116	82
Enterprise Value	- -	1,260	341	139	113	142	90
Total Capital	- -	115	145	108	62	69	44
Total Debt/Capital (%)	- -	100.83	71.94	101.92	144.9	167.91	187.46
Total Debt / EV	- -	0.09	0.31	0.79	0.8	0.81	0.91
EV/Sales	- -	5.1	1.12	0.66	0.51	0.58	0.31
EV/EBITDA	- -	7.67	1.96	1.56	0.98	0.88	0.46
EV/EBIT	- -	23.8	11.38	- -	- -	- -	299.61
EV/Cash Flow to Firm	- -	112.96	18.69	- -	231.87	- -	19.02
EV/Free Cash Flow to Firm	- -	110.64	18.3	- -	222.75	- -	18.88
Diluted Market Cap	944	1,210	272	94	45	29	32
Diluted Enterprise Value	944	1,260	284	138	113	142	92
EV per Share	243.75	325.45	87.35	35.17	27.82	32.01	18.92
TTM Sales	92	247	303	209	222	247	292
TTM EBITDA	47	164	174	89	115	161	193
TTM Operating Income	- -	53	30	-28	-12	-4	- -
TTM Cash Flow to Firm	-23	11	18	-2	- -	-14	5
TTM Free Cash Flow to Firm	-23	11	19	-1	1	-14	5

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	-29.97	-634.31	106.48	-4.55	-2.56	-0.91	-2.73
EV/EBIT	- -	23.8	11.38	- -	- -	- -	299.61
Enterprise Value	- -	1,260	341	139	113	142	90
Low Price	243.75	230	65.75	18.5	8.26	5.08	5.5
EV/Sales	- -	5.1	1.12	0.66	0.51	0.58	0.31
EV/EBITDA	- -	7.67	1.96	1.56	0.98	0.88	0.46
Price/Earnings	- -	53.72	10.89	- -	- -	- -	- -
Price/Earnings Average	-50.23	43.22	31.26	-3.71	-1.76	-2.06	-93.74
Price/Earnings High	-50.23	64.46	63.49	-8.33	-3.21	-3.95	-219.67
Price/Earnings Low	-50.23	39.53	8.5	-1.8	-0.92	-0.85	-49.64
Price/Book Value	- -	-1,275.31	8.06	-45.66	-1.58	-0.64	-0.81
Price/Book Value Average	- -	-1,026.18	23.14	-72.92	-2.3	-1.17	-1.3
Price/Book Value High	- -	-1,530.37	47	-163.73	-4.18	-2.24	-3.04
Price/Book Value Low	- -	-938.63	6.29	-35.31	-1.2	-0.48	-0.69
Price/Tangible Book Value	- -	-1,064.44	8.27	-24.11	-1.48	-0.62	-0.76
Price/Tangible Book Value Average	- -	-856.5	23.76	-38.5	-2.15	-1.12	-1.23
Price/Tangible Book Value High	- -	-1,277.33	48.25	-86.45	-3.91	-2.14	-2.88
Price/Tangible Book Value Low	- -	-783.43	6.46	-18.64	-1.12	-0.46	-0.65
Price/Sales	10.27	4.9	0.76	0.45	0.2	0.12	0.11
Price/Sales Average	10.27	3.94	2.19	0.72	0.29	0.22	0.18
Price/Sales High	10.27	5.88	4.44	1.61	0.53	0.41	0.42
Price/Sales Low	10.27	3.6	0.59	0.35	0.15	0.09	0.09
Price/Cash Flow	-29.89	-565.02	106.58	-4.51	-2.56	-0.9	-2.72
Price/Cash Flow Average	-29.89	-454.64	306.02	-7.2	-3.71	-1.64	-4.38
Price/Cash Flow High	-29.89	-678.02	621.55	-16.17	-6.75	-3.14	-10.25
Price/Cash Flow Low	-29.89	-415.85	83.18	-3.49	-1.94	-0.68	-2.32
Price/Free Cash Flow Average	-29.97	-510.4	305.74	-7.26	-3.71	-1.65	-4.39
Price/Free Cash Flow High	-29.97	-761.18	620.99	-16.3	-6.76	-3.15	-10.28
Price/Free Cash Flow Low	-29.97	-466.85	83.1	-3.52	-1.94	-0.68	-2.32
EV/Sales Average	- -	4.14	3.15	0.93	0.6	0.68	0.37
EV/Sales High	- -	6.08	6.37	1.83	0.84	0.88	0.6
EV/Sales Low	- -	3.81	0.89	0.56	0.46	0.55	0.29
EV/EBITDA Average	- -	6.23	5.5	2.19	1.16	1.03	0.56
EV/EBITDA High	- -	9.14	11.09	4.29	1.62	1.34	0.9
EV/EBITDA Low	- -	5.72	1.54	1.32	0.89	0.83	0.44
EV/EBIT Average	- -	19.33	31.92	-6.95	-11.3	-37.65	361.78
EV/EBIT High	- -	28.36	64.42	-13.63	-15.78	-48.91	582.72
EV/EBIT Low	- -	17.76	8.97	-4.18	-8.7	-30.4	284.4
Last Price	243.75	312.5	84.25	23.92	10.89	6.77	6.46
High Price	243.75	375	491.33	85.78	28.75	23.54	24.34
Enterprise Value Average	- -	1,024	956	195	133	167	109
Enterprise Value High	- -	1,502	1,930	383	186	217	175
Enterprise Value Low	- -	941	269	117	103	135	85

Shares Outstanding	- -	4	4	4	4	4	5
Diluted Weighted Avg Shares	4	4	3	4	4	4	5
Basic Weighted Avg Shares	4	4	3	4	4	4	5
Revenue per Share	23.72	63.83	110.62	53.31	54.2	56.87	58.04
EBITDA per Share	12.1	42.45	63.48	22.68	28.15	37.15	38.48
Operating Income per Share	-0.06	13.68	10.93	-7.14	-2.88	-1.02	0.06
Basic EPS, GAAP	-4.85	5.82	7.74	-10.3	-8.97	-5.96	-0.11
Basic EPS from Cont Ops	-4.85	5.82	7.74	-10.3	-8.97	-5.96	0.27
Diluted EPS, GAAP	-4.85	5.82	6.58	-10.3	-8.97	-5.96	-0.11
Diluted EPS from Cont Ops	-4.85	5.82	6.58	-10.3	-8.97	-5.96	0.27
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-8.16	-0.55	0.79	-5.3	-4.26	-7.49	-2.37
Free Cash Flow per Basic Share	-8.18	-0.61	0.65	-5.35	-4.26	-7.5	-2.38
Cash & Equivalents per Share	- -	16.94	23.7	16.59	5.26	0.78	4.72
Book Value per Share	- -	-0.25	10.45	-0.52	-6.87	-10.52	-8.02
Tangible Book Value per Share	- -	-0.29	10.18	-0.99	-7.34	-10.99	-8.46

Katapult 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)