Luminar Technologies, Inc.

LAZRQ

LAZRQLuminar Technologies, Inc. US flag

Other OTC

0.02

USD

+0.00

- -

1.44MMarket Cap

Profitability (USD)

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 (%)	- -	-128.88	-34.15	-56.78	-95.24	-62.25	-147.54
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-32.16	-78.85	-44.29	-148.13	-104.17	-34.07	-118.49
EBITDA Margin (%)	-478.49	-604.67	-647.02	-1,058.03	-736.91	-510.47	-356.46
Operating Margin (%)	-496.87	-622.72	-671.65	-1,087.04	-785.08	-555.23	-391.43
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-751.61	-2,596.93	-748.96	-1,094.08	-816.25	-363.26	-554.37
Profit Margin (%)	-751.61	-2,596.93	-745.01	-1,095.73	-818.68	-362.28	-554.89
Net Income to Common Margin (%)	-751.61	-2,596.93	-745.01	-1,095.73	-818.68	-362.28	-572.79
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	3.13
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	10	1	619	635	661	535	117
ST Debt	8	- -	5	6	10	10	113
LT Debt	2	1	615	629	651	525	4
Total Debt/EBITDA	-0.16	-0.01	-3	-1.48	-1.28	-1.39	-0.5
Net Debt/EBITDA	0.29	2.47	-1.35	-1.26	-0.93	-1.09	-0.39
Total Debt/EBIT	-0.15	-0.01	-2.89	-1.44	-1.21	-1.28	-0.45
Net Debt/EBIT	0.28	2.4	-1.3	-1.23	-0.87	-1	-0.35
EBITDA to Interest Expense	-26.93	-26.69	-101.92	-38.81	-46.54	-14.24	-4.88
EBITDA-CapEx/Interest Expense	-27.6	-27.38	-105.09	-40.44	-48.53	-14.43	-4.93
EBIT to Interest Expense	-27.97	-27.48	-105.79	-39.87	-49.59	-15.49	-5.36
Interest Expense	2	3	2	11	11	27	48
Common Equity/Total Assets	-428.41	-114.52	-93.09	-184.54	-359.06	-578.52	-1,887.52
Long-Term Debt/Equity (%)	5.6	0.53	310.49	- -	- -	- -	- -
Long-Term Debt/Capital (%)	5.75	-0.14	-302.84	-99.36	-55.17	-33.24	-0.16
Long-Term Debt/Total Assets (%)	3.57	0.16	69.58	91.54	126.96	143.64	2.8
Total Debt/Equity (%)	29.2	0.6	312.88	-2,405.36	-293.96	-242.15	-24.45
Total Debt/Capital (%)	29.94	-0.15	-305.17	-100.3	-56.03	-33.88	-4.94
Total Debt/Total Assets (%)	18.59	0.17	70.11	92.41	128.94	146.39	88.79
Net Debt to Equity	-53.72	-140.21	140.91	-2,055.07	-211.94	-189.17	-19
Net Debt/Capital (%)	-346.5	26.31	-52.34	-77.21	-36.14	-25.15	-3.8
EBITDA	-60	-84	-207	-431	-514	-385	-235
EBITDA-CapEx	-62	-87	-213	-449	-536	-390	-237
Operating Income (Loss)	-63	-87	-215	-442	-548	-419	-258

Liquidity (USD)

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	2.28	29.27	20.31	6.3	3.46	3.01	0.17
Current Ratio	2.81	30.19	21.68	7.15	4.18	4.05	0.42
Quick Ratio	2.42	29.77	20.97	6.71	3.83	3.63	0.27
CFO/Avg Current Liab	- -	-4.82	-5.34	-3.57	-3.06	-3.83	-1.99
Common Equity/Total Assets	-428.41	-114.52	-93.09	-184.54	-359.06	-578.52	-1,887.52
Long-Term Debt/Equity (%)	5.6	0.53	310.49	- -	- -	- -	- -
Long-Term Debt/Capital (%)	5.75	-0.14	-302.84	-99.36	-55.17	-33.24	-0.16
Long-Term Debt/Total Assets (%)	3.57	0.16	69.58	91.54	126.96	143.64	2.8
Total Debt/Equity (%)	29.2	0.6	312.88	-2,405.36	-293.96	-242.15	-24.45
Total Debt/Capital (%)	29.94	-0.15	-305.17	-100.3	-56.03	-33.88	-4.94
Total Debt/Total Assets (%)	18.59	0.17	70.11	92.41	128.94	146.39	88.79
CFO/Total Liabilities	-319.35	-20.92	-21.65	-29.18	-33.55	-47.21	-32.29
CFO/CapEx	-40.48	-34.35	-23.07	-11.53	-11.28	-54.35	-97.21
Altman's Z-Score	95.92	7.18	4.15	-2.57	-7.22	-11.52	-36.4

Working Capital (USD)

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	- -	3.65	3.37	3.37	5.52	5.31	6.53
Days Sales Outstanding	- -	100.05	108.46	108.45	66.16	68.73	55.93
Inventory Turnover	- -	6.55	6.61	10.56	13.58	7.46	13.38
Days Inventory Outstanding	- -	55.7	55.25	34.58	26.89	48.93	27.29
Accounts Payable Turnover	- -	5.17	5.16	6.02	7.34	5.18	11.47
Accounts Payable Turnover Days	- -	70.55	70.68	60.65	49.72	70.48	31.83
Cash Conversion Cycle	- -	85.2	93.03	82.38	43.33	47.19	51.39
Inventory to Cash Days	- -	44.35	53.2	73.87	39.27	19.8	28.65
Inventories	4	4	10	9	12	15	7
Raw Materials	2	1	6	4	6	7	4
Work In Process	1	- -	1	2	3	4	1
Finished Goods	1	3	3	3	4	4	2
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	3,304	4,933	5,856	1,764	1,312	169	5
- Cash & Cash Equivalents	27	209	330	70	139	83	20
+ Preferred Equity and Hybrid Capital	245	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	10	1	619	635	661	535	117
Enterprise Value	3,525	4,449	5,683	1,910	1,683	521	99
Total Capital	32	-584	-203	-633	-1,179	-1,578	-2,363
Total Debt/Capital (%)	29.94	-0.15	-305.17	-100.3	-56.03	-33.88	-4.94
Total Debt / EV	- -	- -	0.11	0.33	0.39	1.03	1.18
EV/Sales	279.7	318.87	177.91	46.93	24.12	6.91	1.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	3,304	4,933	5,856	1,764	1,312	169	5
Diluted Enterprise Value	3,531	4,725	6,145	2,329	1,834	621	101
EV per Share	163.22	459.89	246.17	80.41	64.84	16.59	1.65
TTM Sales	13	14	32	41	70	75	66
TTM EBITDA	-60	-84	-207	-431	-514	-385	-235
TTM Operating Income	-63	-87	-215	-442	-548	-419	-258
TTM Cash Flow to Firm	-58	-72	-146	-197	-236	-250	-148
TTM Free Cash Flow to Firm	-56	-70	-140	-179	-214	-245	-146

Multiples (USD)

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	-56.28	-67.17	-41.24	-9.27	-5.82	-0.62	-0.02
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3,525	4,449	5,683	1,910	1,683	521	99
Low Price	144.75	141.75	201.79	70.8	34.5	4.93	0.07
EV/Sales	279.7	318.87	177.91	46.93	24.12	6.91	1.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-34.35	-4.98	-31.31	-8.06	-3.87	-2.53	-0.53
Price/Earnings High	-37.21	-19.14	-59.63	-14.51	-7.19	-6.16	-1.64
Price/Earnings Low	-33	-3.78	-19.58	-3.77	-1.57	-0.57	-0.01
Price/Book Value	-14.87	-8.44	-7.12	-1.39	-0.71	-0.08	- -
Price/Book Value Average	-14.64	-3.09	-9.06	-2.83	-1.2	-0.33	-0.08
Price/Book Value High	-15.86	-11.87	-17.26	-5.1	-2.23	-0.8	-0.25
Price/Book Value Low	-14.07	-2.35	-5.66	-1.33	-0.49	-0.07	- -
Price/Tangible Book Value	-15.55	33.32	30.43	-26.2	-5.14	-0.7	-0.01
Price/Tangible Book Value Average	-15.32	12.18	38.72	-53.43	-8.66	-2.88	-0.41
Price/Tangible Book Value High	-16.59	46.85	73.74	-96.14	-16.1	-7	-1.27
Price/Tangible Book Value Low	-14.72	9.26	24.21	-24.99	-3.51	-0.64	-0.01
Price/Sales	262.19	353.62	183.32	43.33	18.8	2.24	0.07
Price/Sales Average	258.17	129.3	233.28	88.35	31.65	9.18	3.01
Price/Sales High	279.67	497.14	444.26	158.97	58.87	22.31	9.41
Price/Sales Low	248.05	98.28	145.84	41.32	12.83	2.05	0.06
Price/Cash Flow	-54.89	-65.22	-39.45	-8.47	-5.31	-0.61	-0.02
Price/Cash Flow Average	-54.04	-23.85	-50.21	-17.27	-8.93	-2.5	-1.01
Price/Cash Flow High	-58.54	-91.69	-95.62	-31.07	-16.61	-6.08	-3.16
Price/Cash Flow Low	-51.93	-18.13	-31.39	-8.08	-3.62	-0.56	-0.02
Price/Free Cash Flow Average	-55.41	-24.56	-52.48	-18.91	-9.8	-2.55	-1.02
Price/Free Cash Flow High	-60.03	-94.44	-99.95	-34.02	-18.23	-6.19	-3.19
Price/Free Cash Flow Low	-53.24	-18.67	-32.81	-8.84	-3.97	-0.57	-0.02
EV/Sales Average	276.21	114.38	242.34	102.24	39.13	15.17	4.47
EV/Sales High	297.71	482.23	453.32	172.87	66.34	28.3	10.86
EV/Sales Low	266.09	83.37	154.9	55.22	20.31	8.05	1.52
EV/EBITDA Average	-57.73	-18.92	-37.45	-9.66	-5.31	-2.97	-1.26
EV/EBITDA High	-62.22	-79.75	-70.06	-16.34	-9	-5.54	-3.05
EV/EBITDA Low	-55.61	-13.79	-23.94	-5.22	-2.76	-1.58	-0.43
EV/EBIT Average	-55.59	-18.37	-36.08	-9.41	-4.98	-2.73	-1.14
EV/EBIT High	-59.92	-77.44	-67.49	-15.9	-8.45	-5.1	-2.78
EV/EBIT Low	-53.55	-13.39	-23.06	-5.08	-2.59	-1.45	-0.39
Last Price	153	510	253.65	74.25	50.55	5.38	0.08
High Price	163.2	717	614.7	272.4	158.25	53.55	10.4
Enterprise Value Average	3,481	1,596	7,741	4,161	2,730	1,144	295
Enterprise Value High	3,752	6,728	14,481	7,035	4,629	2,134	717
Enterprise Value Low	3,353	1,163	4,948	2,247	1,417	607	100

Profitability (USD)

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 (%)	- -	-128.88	-34.15	-56.78	-95.24	-62.25	-147.54
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-32.16	-78.85	-44.29	-148.13	-104.17	-34.07	-118.49
EBITDA Margin (%)	-478.49	-604.67	-647.02	-1,058.03	-736.91	-510.47	-356.46
Operating Margin (%)	-496.87	-622.72	-671.65	-1,087.04	-785.08	-555.23	-391.43
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-751.61	-2,596.93	-748.96	-1,094.08	-816.25	-363.26	-554.37
Profit Margin (%)	-751.61	-2,596.93	-745.01	-1,095.73	-818.68	-362.28	-554.89
Net Income to Common Margin (%)	-751.61	-2,596.93	-745.01	-1,095.73	-818.68	-362.28	-572.79
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	3.13
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	10	1	619	635	661	535	117
ST Debt	8	- -	5	6	10	10	113
LT Debt	2	1	615	629	651	525	4
Total Debt/EBITDA	-0.16	-0.01	-3	-1.48	-1.28	-1.39	-0.5
Net Debt/EBITDA	0.29	2.47	-1.35	-1.26	-0.93	-1.09	-0.39
Total Debt/EBIT	-0.15	-0.01	-2.89	-1.44	-1.21	-1.28	-0.45
Net Debt/EBIT	0.28	2.4	-1.3	-1.23	-0.87	-1	-0.35
EBITDA to Interest Expense	-26.93	-26.69	-101.92	-38.81	-46.54	-14.24	-4.88
EBITDA-CapEx/Interest Expense	-27.6	-27.38	-105.09	-40.44	-48.53	-14.43	-4.93
EBIT to Interest Expense	-27.97	-27.48	-105.79	-39.87	-49.59	-15.49	-5.36
Interest Expense	2	3	2	11	11	27	48
Common Equity/Total Assets	-428.41	-114.52	-93.09	-184.54	-359.06	-578.52	-1,887.52
Long-Term Debt/Equity (%)	5.6	0.53	310.49	- -	- -	- -	- -
Long-Term Debt/Capital (%)	5.75	-0.14	-302.84	-99.36	-55.17	-33.24	-0.16
Long-Term Debt/Total Assets (%)	3.57	0.16	69.58	91.54	126.96	143.64	2.8
Total Debt/Equity (%)	29.2	0.6	312.88	-2,405.36	-293.96	-242.15	-24.45
Total Debt/Capital (%)	29.94	-0.15	-305.17	-100.3	-56.03	-33.88	-4.94
Total Debt/Total Assets (%)	18.59	0.17	70.11	92.41	128.94	146.39	88.79
Net Debt to Equity	-53.72	-140.21	140.91	-2,055.07	-211.94	-189.17	-19
Net Debt/Capital (%)	-346.5	26.31	-52.34	-77.21	-36.14	-25.15	-3.8
EBITDA	-60	-84	-207	-431	-514	-385	-235
EBITDA-CapEx	-62	-87	-213	-449	-536	-390	-237
Operating Income (Loss)	-63	-87	-215	-442	-548	-419	-258

Liquidity (USD)

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	2.28	29.27	20.31	6.3	3.46	3.01	0.17
Current Ratio	2.81	30.19	21.68	7.15	4.18	4.05	0.42
Quick Ratio	2.42	29.77	20.97	6.71	3.83	3.63	0.27
CFO/Avg Current Liab	- -	-4.82	-5.34	-3.57	-3.06	-3.83	-1.99
Common Equity/Total Assets	-428.41	-114.52	-93.09	-184.54	-359.06	-578.52	-1,887.52
Long-Term Debt/Equity (%)	5.6	0.53	310.49	- -	- -	- -	- -
Long-Term Debt/Capital (%)	5.75	-0.14	-302.84	-99.36	-55.17	-33.24	-0.16
Long-Term Debt/Total Assets (%)	3.57	0.16	69.58	91.54	126.96	143.64	2.8
Total Debt/Equity (%)	29.2	0.6	312.88	-2,405.36	-293.96	-242.15	-24.45
Total Debt/Capital (%)	29.94	-0.15	-305.17	-100.3	-56.03	-33.88	-4.94
Total Debt/Total Assets (%)	18.59	0.17	70.11	92.41	128.94	146.39	88.79
CFO/Total Liabilities	-319.35	-20.92	-21.65	-29.18	-33.55	-47.21	-32.29
CFO/CapEx	-40.48	-34.35	-23.07	-11.53	-11.28	-54.35	-97.21
Altman's Z-Score	95.92	7.18	4.15	-2.57	-7.22	-11.52	-36.4

Working Capital (USD)

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	- -	3.65	3.37	3.37	5.52	5.31	6.53
Days Sales Outstanding	- -	100.05	108.46	108.45	66.16	68.73	55.93
Inventory Turnover	- -	6.55	6.61	10.56	13.58	7.46	13.38
Days Inventory Outstanding	- -	55.7	55.25	34.58	26.89	48.93	27.29
Accounts Payable Turnover	- -	5.17	5.16	6.02	7.34	5.18	11.47
Accounts Payable Turnover Days	- -	70.55	70.68	60.65	49.72	70.48	31.83
Cash Conversion Cycle	- -	85.2	93.03	82.38	43.33	47.19	51.39
Inventory to Cash Days	- -	44.35	53.2	73.87	39.27	19.8	28.65
Inventories	4	4	10	9	12	15	7
Raw Materials	2	1	6	4	6	7	4
Work In Process	1	- -	1	2	3	4	1
Finished Goods	1	3	3	3	4	4	2
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	3,304	4,933	5,856	1,764	1,312	169	5
- Cash & Cash Equivalents	27	209	330	70	139	83	20
+ Preferred Equity and Hybrid Capital	245	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	10	1	619	635	661	535	117
Enterprise Value	3,525	4,449	5,683	1,910	1,683	521	99
Total Capital	32	-584	-203	-633	-1,179	-1,578	-2,363
Total Debt/Capital (%)	29.94	-0.15	-305.17	-100.3	-56.03	-33.88	-4.94
Total Debt / EV	- -	- -	0.11	0.33	0.39	1.03	1.18
EV/Sales	279.7	318.87	177.91	46.93	24.12	6.91	1.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	3,304	4,933	5,856	1,764	1,312	169	5
Diluted Enterprise Value	3,531	4,725	6,145	2,329	1,834	621	101
EV per Share	163.22	459.89	246.17	80.41	64.84	16.59	1.65
TTM Sales	13	14	32	41	70	75	66
TTM EBITDA	-60	-84	-207	-431	-514	-385	-235
TTM Operating Income	-63	-87	-215	-442	-548	-419	-258
TTM Cash Flow to Firm	-58	-72	-146	-197	-236	-250	-148
TTM Free Cash Flow to Firm	-56	-70	-140	-179	-214	-245	-146

Multiples (USD)

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	-56.28	-67.17	-41.24	-9.27	-5.82	-0.62	-0.02
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3,525	4,449	5,683	1,910	1,683	521	99
Low Price	144.75	141.75	201.79	70.8	34.5	4.93	0.07
EV/Sales	279.7	318.87	177.91	46.93	24.12	6.91	1.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-34.35	-4.98	-31.31	-8.06	-3.87	-2.53	-0.53
Price/Earnings High	-37.21	-19.14	-59.63	-14.51	-7.19	-6.16	-1.64
Price/Earnings Low	-33	-3.78	-19.58	-3.77	-1.57	-0.57	-0.01
Price/Book Value	-14.87	-8.44	-7.12	-1.39	-0.71	-0.08	- -
Price/Book Value Average	-14.64	-3.09	-9.06	-2.83	-1.2	-0.33	-0.08
Price/Book Value High	-15.86	-11.87	-17.26	-5.1	-2.23	-0.8	-0.25
Price/Book Value Low	-14.07	-2.35	-5.66	-1.33	-0.49	-0.07	- -
Price/Tangible Book Value	-15.55	33.32	30.43	-26.2	-5.14	-0.7	-0.01
Price/Tangible Book Value Average	-15.32	12.18	38.72	-53.43	-8.66	-2.88	-0.41
Price/Tangible Book Value High	-16.59	46.85	73.74	-96.14	-16.1	-7	-1.27
Price/Tangible Book Value Low	-14.72	9.26	24.21	-24.99	-3.51	-0.64	-0.01
Price/Sales	262.19	353.62	183.32	43.33	18.8	2.24	0.07
Price/Sales Average	258.17	129.3	233.28	88.35	31.65	9.18	3.01
Price/Sales High	279.67	497.14	444.26	158.97	58.87	22.31	9.41
Price/Sales Low	248.05	98.28	145.84	41.32	12.83	2.05	0.06
Price/Cash Flow	-54.89	-65.22	-39.45	-8.47	-5.31	-0.61	-0.02
Price/Cash Flow Average	-54.04	-23.85	-50.21	-17.27	-8.93	-2.5	-1.01
Price/Cash Flow High	-58.54	-91.69	-95.62	-31.07	-16.61	-6.08	-3.16
Price/Cash Flow Low	-51.93	-18.13	-31.39	-8.08	-3.62	-0.56	-0.02
Price/Free Cash Flow Average	-55.41	-24.56	-52.48	-18.91	-9.8	-2.55	-1.02
Price/Free Cash Flow High	-60.03	-94.44	-99.95	-34.02	-18.23	-6.19	-3.19
Price/Free Cash Flow Low	-53.24	-18.67	-32.81	-8.84	-3.97	-0.57	-0.02
EV/Sales Average	276.21	114.38	242.34	102.24	39.13	15.17	4.47
EV/Sales High	297.71	482.23	453.32	172.87	66.34	28.3	10.86
EV/Sales Low	266.09	83.37	154.9	55.22	20.31	8.05	1.52
EV/EBITDA Average	-57.73	-18.92	-37.45	-9.66	-5.31	-2.97	-1.26
EV/EBITDA High	-62.22	-79.75	-70.06	-16.34	-9	-5.54	-3.05
EV/EBITDA Low	-55.61	-13.79	-23.94	-5.22	-2.76	-1.58	-0.43
EV/EBIT Average	-55.59	-18.37	-36.08	-9.41	-4.98	-2.73	-1.14
EV/EBIT High	-59.92	-77.44	-67.49	-15.9	-8.45	-5.1	-2.78
EV/EBIT Low	-53.55	-13.39	-23.06	-5.08	-2.59	-1.45	-0.39
Last Price	153	510	253.65	74.25	50.55	5.38	0.08
High Price	163.2	717	614.7	272.4	158.25	53.55	10.4
Enterprise Value Average	3,481	1,596	7,741	4,161	2,730	1,144	295
Enterprise Value High	3,752	6,728	14,481	7,035	4,629	2,134	717
Enterprise Value Low	3,353	1,163	4,948	2,247	1,417	607	100

Shares Outstanding	22	22	23	24	28	41	79
Diluted Weighted Avg Shares	22	10	23	24	26	31	60
Basic Weighted Avg Shares	22	10	23	24	26	31	60
Revenue per Share	0.58	1.44	1.38	1.71	2.69	2.4	1.11
EBITDA per Share	-2.79	-8.72	-8.95	-18.13	-19.81	-12.26	-3.94
Operating Income per Share	-2.9	-8.98	-9.29	-18.63	-21.1	-13.33	-4.33
Basic EPS, GAAP	-4.39	-37.45	-10.31	-18.78	-22.01	-8.7	-6.33
Basic EPS from Cont Ops	-4.39	-37.45	-10.31	-18.78	-22.01	-8.7	-6.14
Diluted EPS, GAAP	-4.39	-37.45	-10.31	-18.78	-22.01	-8.7	-6.33
Diluted EPS from Cont Ops	-4.39	-37.45	-10.31	-18.78	-22.01	-8.7	-6.14
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.79	-7.82	-6.43	-8.77	-9.53	-8.81	-3.29
Free Cash Flow per Basic Share	-2.86	-8.05	-6.71	-9.53	-10.37	-8.97	-3.32
Cash & Equivalents per Share	1.56	50.21	34.31	20.58	11.16	5.82	0.38
Book Value per Share	-10.29	-60.42	-35.62	-53.4	-70.87	-67.28	-41.53
Tangible Book Value per Share	-9.84	15.3	8.34	-2.83	-9.83	-7.65	-8.19

Luminar Technologies, 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)