LifeStance Health Group, Inc.

LFST

LFSTLifeStance Health Group, Inc. US flag

NASDAQ Global Select

7.50

USD

-0.26

- -

2.91BMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-17.57	-10.51	-8.7	-2.72	0.45
Return on Capital (%)	- -	- -	- -	- -	- -	- -	-5.69
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	0.96
Gross Margin (%)	29.36	- -	30.19	27.57	28.62	32.17	32.37
EBITDA Margin (%)	10.04	- -	-34.79	-16.4	-10.3	3.14	5.54
Operating Margin (%)	7.17	- -	-42.9	-24.45	-17.92	-2.53	1.7
Incremental Operating Margin (%)	- -	7.17	- -	- -	- -	- -	32.17
Pretax Margin (%)	3.71	- -	-49.9	-27.08	-19.57	-4.61	0.87
Profit Margin (%)	2.67	- -	-46.02	-25.08	-17.64	-4.59	0.68
Net Income to Common Margin (%)	1.92	- -	-46.02	-25.08	-17.64	-4.59	0.68
Effective Tax Rate (%)	28.01	- -	- -	- -	- -	- -	21.84
Dvd Payout Ratio (%)	-39.25	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	79	366	159	476	511	485	475
ST Debt	- -	4	1	39	49	57	60
LT Debt	79	363	157	438	462	428	414
Total Debt/EBITDA	3.72	- -	-0.68	-3.38	-4.7	12.33	6.01
Net Debt/EBITDA	3.55	- -	-0.05	-0.84	-1.88	3.37	0.4
Total Debt/EBIT	5.2	- -	-0.55	-2.27	-2.7	-15.35	19.65
Net Debt/EBIT	4.98	- -	-0.04	-0.57	-1.08	-4.19	1.32
EBITDA to Interest Expense	3.94	- -	-5.97	-7.07	-5.12	1.48	6.77
EBITDA-CapEx/Interest Expense	1.3	- -	-8.4	-11.05	-7.03	0.67	3.67
EBIT to Interest Expense	2.82	- -	-7.36	-10.55	-8.91	-1.19	2.07
Interest Expense	5	- -	39	20	21	27	12
Common Equity/Total Assets	-59.25	63.47	-18.33	-26.17	-35.88	-38.45	-36.51
Long-Term Debt/Equity (%)	- -	35.1	10.19	28.82	32.31	29.63	27.25
Long-Term Debt/Capital (%)	-91.12	25.94	-80.9	-473.74	-187.65	-130.13	-125.52
Long-Term Debt/Total Assets (%)	28.25	23.1	8.17	20.13	21.88	20.23	18.81
Total Debt/Equity (%)	-47.68	35.46	10.27	31.37	35.76	33.55	31.2
Total Debt/Capital (%)	-91.12	26.21	-81.58	-515.76	-207.73	-147.35	-143.7
Total Debt/Total Assets (%)	28.25	23.33	8.24	21.92	24.22	22.9	21.53
Net Debt to Equity	-45.59	33.64	0.69	7.82	14.3	9.16	2.09
Net Debt/Capital (%)	-83.77	25.2	-3.13	-59.1	-62.92	-27.38	-5.49
EBITDA	21	- -	-232	-141	-109	39	79
EBITDA-CapEx	7	- -	-327	-220	-149	18	43
Operating Income (Loss)	15	- -	-286	-210	-189	-32	24

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.06	0.25	1.27	0.62	0.39	0.68	0.99
Current Ratio	0.5	1	2.28	1.33	1.11	1.37	1.65
Quick Ratio	0.41	0.86	2.08	1.19	1.01	1.25	1.38
CFO/Avg Current Liab	- -	- -	0.1	0.36	-0.09	0.5	0.61
Common Equity/Total Assets	-59.25	63.47	-18.33	-26.17	-35.88	-38.45	-36.51
Long-Term Debt/Equity (%)	- -	35.1	10.19	28.82	32.31	29.63	27.25
Long-Term Debt/Capital (%)	-91.12	25.94	-80.9	-473.74	-187.65	-130.13	-125.52
Long-Term Debt/Total Assets (%)	28.25	23.1	8.17	20.13	21.88	20.23	18.81
Total Debt/Equity (%)	-47.68	35.46	10.27	31.37	35.76	33.55	31.2
Total Debt/Capital (%)	-91.12	26.21	-81.58	-515.76	-207.73	-147.35	-143.7
Total Debt/Total Assets (%)	28.25	23.33	8.24	21.92	24.22	22.9	21.53
CFO/Total Liabilities	3.81	- -	2.47	8.06	-2.48	15.96	21.4
CFO/CapEx	1.19	- -	0.1	0.67	-0.42	4.97	4.05
Altman's Z-Score	-0.06	-0.13	3.48	0.72	1.52	2.65	3.16

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	11.15	9.72	9.33	9.73	12.52
Days Sales Outstanding	- -	- -	32.75	37.57	39.12	37.52	29.15
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	23.51	25.42	31.68	34.72	43.26
Accounts Payable Turnover Days	- -	- -	15.53	14.36	11.52	10.51	8.44
Cash Conversion Cycle	- -	- -	17.22	23.21	27.59	27.01	20.71
Inventory to Cash Days	- -	- -	32.75	37.57	39.12	37.52	29.15
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	3,118	1,755	2,877	2,794	2,718
- Cash & Cash Equivalents	3	19	148	109	79	155	249
+ Preferred Equity and Hybrid Capital	- -	35	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	79	366	159	476	511	485	475
Enterprise Value	76	382	3,129	2,123	3,309	3,125	2,943
Total Capital	-87	1,398	-195	-92	-246	-329	-330
Total Debt/Capital (%)	-91.12	26.21	-81.58	-515.76	-207.73	-147.35	-143.7
Total Debt / EV	1.05	0.96	0.05	0.22	0.15	0.16	0.16
EV/Sales	0.36	- -	4.69	2.47	3.13	2.5	2.07
EV/EBITDA	3.55	- -	- -	- -	- -	79.44	37.31
EV/EBIT	4.98	- -	- -	- -	- -	- -	121.89
EV/Cash Flow to Firm	3.62	- -	69.06	29.8	1,471.73	23.37	18.96
EV/Free Cash Flow to Firm	2.15	- -	22.38	14.11	77.38	20.12	15.38
Diluted Market Cap	- -	- -	3,118	1,755	2,877	2,794	2,754
Diluted Enterprise Value	76	382	3,129	2,123	3,309	3,125	2,979
EV per Share	0.2	- -	9.55	5.98	9.01	8.24	7.63
TTM Sales	213	- -	668	860	1,056	1,251	1,424
TTM EBITDA	21	- -	-232	-141	-109	39	79
TTM Operating Income	15	- -	-286	-210	-189	-32	24
TTM Cash Flow to Firm	21	- -	45	71	2	134	155
TTM Free Cash Flow to Firm	35	- -	140	151	43	155	191

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	30.01	13.29	121.73	21.69	15.11
EV/EBIT	4.98	- -	- -	- -	- -	- -	121.89
Enterprise Value	76	382	3,129	2,123	3,309	3,125	2,943
Low Price	- -	- -	7.64	4.22	4.35	4.64	3.74
EV/Sales	0.36	- -	4.69	2.47	3.13	2.5	2.07
EV/EBITDA	3.55	- -	- -	- -	- -	79.44	37.31
Price/Earnings	- -	- -	- -	- -	- -	- -	281.23
Price/Earnings Average	- -	- -	-17.2	-12.18	-14.01	-42.81	244.07
Price/Earnings High	- -	- -	-31.78	-18.54	-18.92	-60.72	331.57
Price/Earnings Low	- -	- -	-8.15	-6.96	-8.58	-30.63	149.4
Price/Book Value	- -	- -	-8.82	-3.09	-3.8	-3.43	-3.38
Price/Book Value Average	- -	- -	-14.96	-4.62	-3.45	-3.02	-2.93
Price/Book Value High	- -	- -	-27.63	-7.03	-4.65	-4.28	-3.98
Price/Book Value Low	- -	- -	-7.08	-2.64	-2.11	-2.16	-1.79
Price/Tangible Book Value	- -	- -	77.7	-100.23	-33.66	-73.81	54.35
Price/Tangible Book Value Average	- -	- -	131.69	-149.96	-30.53	-64.96	47.16
Price/Tangible Book Value High	- -	- -	243.3	-228.26	-41.22	-92.13	64.07
Price/Tangible Book Value Low	- -	- -	62.36	-85.62	-18.7	-46.47	28.87
Price/Sales	- -	- -	4.67	2.04	2.73	2.23	1.91
Price/Sales Average	- -	- -	7.92	3.05	2.47	1.97	1.66
Price/Sales High	- -	- -	14.63	4.65	3.34	2.79	2.25
Price/Sales Low	- -	- -	3.75	1.74	1.51	1.41	1.01
Price/Cash Flow	- -	- -	331	33.25	-170.41	26.05	18.59
Price/Cash Flow Average	- -	- -	560.98	49.74	-154.58	22.93	16.14
Price/Cash Flow High	- -	- -	1,036.46	75.71	-208.71	32.52	21.92
Price/Cash Flow Low	- -	- -	265.63	28.4	-94.67	16.4	9.88
Price/Free Cash Flow Average	- -	- -	50.85	19.89	110.42	19.09	13.11
Price/Free Cash Flow High	- -	- -	93.96	30.27	149.09	27.08	17.81
Price/Free Cash Flow Low	- -	- -	24.08	11.35	67.63	13.66	8.03
EV/Sales Average	0.36	- -	7.93	3.48	2.88	2.23	1.81
EV/Sales High	0.36	- -	14.64	5.08	3.75	3.05	2.41
EV/Sales Low	0.36	- -	3.76	2.17	1.92	1.67	1.17
EV/EBITDA Average	3.55	- -	-22.8	-21.24	-27.99	70.93	32.75
EV/EBITDA High	3.55	- -	-42.09	-30.96	-36.4	97.08	43.47
EV/EBITDA Low	3.55	- -	-10.82	-13.24	-18.68	53.13	21.16
EV/EBIT Average	4.98	- -	-18.49	-14.24	-16.08	-88.26	107.02
EV/EBIT High	4.98	- -	-34.13	-20.77	-20.92	-120.8	142.03
EV/EBIT Low	4.98	- -	-8.78	-8.88	-10.74	-66.11	69.14
Last Price	- -	- -	9.52	4.94	7.83	7.37	7.04
High Price	- -	- -	29.81	11.25	9.59	9.2	8.3
Enterprise Value Average	76	382	5,295	2,994	3,042	2,790	2,584
Enterprise Value High	76	382	9,774	4,365	3,956	3,819	3,430
Enterprise Value Low	76	382	2,513	1,867	2,031	2,090	1,670

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-17.57	-10.51	-8.7	-2.72	0.45
Return on Capital (%)	- -	- -	- -	- -	- -	- -	-5.69
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	0.96
Gross Margin (%)	29.36	- -	30.19	27.57	28.62	32.17	32.37
EBITDA Margin (%)	10.04	- -	-34.79	-16.4	-10.3	3.14	5.54
Operating Margin (%)	7.17	- -	-42.9	-24.45	-17.92	-2.53	1.7
Incremental Operating Margin (%)	- -	7.17	- -	- -	- -	- -	32.17
Pretax Margin (%)	3.71	- -	-49.9	-27.08	-19.57	-4.61	0.87
Profit Margin (%)	2.67	- -	-46.02	-25.08	-17.64	-4.59	0.68
Net Income to Common Margin (%)	1.92	- -	-46.02	-25.08	-17.64	-4.59	0.68
Effective Tax Rate (%)	28.01	- -	- -	- -	- -	- -	21.84
Dvd Payout Ratio (%)	-39.25	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	79	366	159	476	511	485	475
ST Debt	- -	4	1	39	49	57	60
LT Debt	79	363	157	438	462	428	414
Total Debt/EBITDA	3.72	- -	-0.68	-3.38	-4.7	12.33	6.01
Net Debt/EBITDA	3.55	- -	-0.05	-0.84	-1.88	3.37	0.4
Total Debt/EBIT	5.2	- -	-0.55	-2.27	-2.7	-15.35	19.65
Net Debt/EBIT	4.98	- -	-0.04	-0.57	-1.08	-4.19	1.32
EBITDA to Interest Expense	3.94	- -	-5.97	-7.07	-5.12	1.48	6.77
EBITDA-CapEx/Interest Expense	1.3	- -	-8.4	-11.05	-7.03	0.67	3.67
EBIT to Interest Expense	2.82	- -	-7.36	-10.55	-8.91	-1.19	2.07
Interest Expense	5	- -	39	20	21	27	12
Common Equity/Total Assets	-59.25	63.47	-18.33	-26.17	-35.88	-38.45	-36.51
Long-Term Debt/Equity (%)	- -	35.1	10.19	28.82	32.31	29.63	27.25
Long-Term Debt/Capital (%)	-91.12	25.94	-80.9	-473.74	-187.65	-130.13	-125.52
Long-Term Debt/Total Assets (%)	28.25	23.1	8.17	20.13	21.88	20.23	18.81
Total Debt/Equity (%)	-47.68	35.46	10.27	31.37	35.76	33.55	31.2
Total Debt/Capital (%)	-91.12	26.21	-81.58	-515.76	-207.73	-147.35	-143.7
Total Debt/Total Assets (%)	28.25	23.33	8.24	21.92	24.22	22.9	21.53
Net Debt to Equity	-45.59	33.64	0.69	7.82	14.3	9.16	2.09
Net Debt/Capital (%)	-83.77	25.2	-3.13	-59.1	-62.92	-27.38	-5.49
EBITDA	21	- -	-232	-141	-109	39	79
EBITDA-CapEx	7	- -	-327	-220	-149	18	43
Operating Income (Loss)	15	- -	-286	-210	-189	-32	24

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.06	0.25	1.27	0.62	0.39	0.68	0.99
Current Ratio	0.5	1	2.28	1.33	1.11	1.37	1.65
Quick Ratio	0.41	0.86	2.08	1.19	1.01	1.25	1.38
CFO/Avg Current Liab	- -	- -	0.1	0.36	-0.09	0.5	0.61
Common Equity/Total Assets	-59.25	63.47	-18.33	-26.17	-35.88	-38.45	-36.51
Long-Term Debt/Equity (%)	- -	35.1	10.19	28.82	32.31	29.63	27.25
Long-Term Debt/Capital (%)	-91.12	25.94	-80.9	-473.74	-187.65	-130.13	-125.52
Long-Term Debt/Total Assets (%)	28.25	23.1	8.17	20.13	21.88	20.23	18.81
Total Debt/Equity (%)	-47.68	35.46	10.27	31.37	35.76	33.55	31.2
Total Debt/Capital (%)	-91.12	26.21	-81.58	-515.76	-207.73	-147.35	-143.7
Total Debt/Total Assets (%)	28.25	23.33	8.24	21.92	24.22	22.9	21.53
CFO/Total Liabilities	3.81	- -	2.47	8.06	-2.48	15.96	21.4
CFO/CapEx	1.19	- -	0.1	0.67	-0.42	4.97	4.05
Altman's Z-Score	-0.06	-0.13	3.48	0.72	1.52	2.65	3.16

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	11.15	9.72	9.33	9.73	12.52
Days Sales Outstanding	- -	- -	32.75	37.57	39.12	37.52	29.15
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	23.51	25.42	31.68	34.72	43.26
Accounts Payable Turnover Days	- -	- -	15.53	14.36	11.52	10.51	8.44
Cash Conversion Cycle	- -	- -	17.22	23.21	27.59	27.01	20.71
Inventory to Cash Days	- -	- -	32.75	37.57	39.12	37.52	29.15
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	3,118	1,755	2,877	2,794	2,718
- Cash & Cash Equivalents	3	19	148	109	79	155	249
+ Preferred Equity and Hybrid Capital	- -	35	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	79	366	159	476	511	485	475
Enterprise Value	76	382	3,129	2,123	3,309	3,125	2,943
Total Capital	-87	1,398	-195	-92	-246	-329	-330
Total Debt/Capital (%)	-91.12	26.21	-81.58	-515.76	-207.73	-147.35	-143.7
Total Debt / EV	1.05	0.96	0.05	0.22	0.15	0.16	0.16
EV/Sales	0.36	- -	4.69	2.47	3.13	2.5	2.07
EV/EBITDA	3.55	- -	- -	- -	- -	79.44	37.31
EV/EBIT	4.98	- -	- -	- -	- -	- -	121.89
EV/Cash Flow to Firm	3.62	- -	69.06	29.8	1,471.73	23.37	18.96
EV/Free Cash Flow to Firm	2.15	- -	22.38	14.11	77.38	20.12	15.38
Diluted Market Cap	- -	- -	3,118	1,755	2,877	2,794	2,754
Diluted Enterprise Value	76	382	3,129	2,123	3,309	3,125	2,979
EV per Share	0.2	- -	9.55	5.98	9.01	8.24	7.63
TTM Sales	213	- -	668	860	1,056	1,251	1,424
TTM EBITDA	21	- -	-232	-141	-109	39	79
TTM Operating Income	15	- -	-286	-210	-189	-32	24
TTM Cash Flow to Firm	21	- -	45	71	2	134	155
TTM Free Cash Flow to Firm	35	- -	140	151	43	155	191

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	30.01	13.29	121.73	21.69	15.11
EV/EBIT	4.98	- -	- -	- -	- -	- -	121.89
Enterprise Value	76	382	3,129	2,123	3,309	3,125	2,943
Low Price	- -	- -	7.64	4.22	4.35	4.64	3.74
EV/Sales	0.36	- -	4.69	2.47	3.13	2.5	2.07
EV/EBITDA	3.55	- -	- -	- -	- -	79.44	37.31
Price/Earnings	- -	- -	- -	- -	- -	- -	281.23
Price/Earnings Average	- -	- -	-17.2	-12.18	-14.01	-42.81	244.07
Price/Earnings High	- -	- -	-31.78	-18.54	-18.92	-60.72	331.57
Price/Earnings Low	- -	- -	-8.15	-6.96	-8.58	-30.63	149.4
Price/Book Value	- -	- -	-8.82	-3.09	-3.8	-3.43	-3.38
Price/Book Value Average	- -	- -	-14.96	-4.62	-3.45	-3.02	-2.93
Price/Book Value High	- -	- -	-27.63	-7.03	-4.65	-4.28	-3.98
Price/Book Value Low	- -	- -	-7.08	-2.64	-2.11	-2.16	-1.79
Price/Tangible Book Value	- -	- -	77.7	-100.23	-33.66	-73.81	54.35
Price/Tangible Book Value Average	- -	- -	131.69	-149.96	-30.53	-64.96	47.16
Price/Tangible Book Value High	- -	- -	243.3	-228.26	-41.22	-92.13	64.07
Price/Tangible Book Value Low	- -	- -	62.36	-85.62	-18.7	-46.47	28.87
Price/Sales	- -	- -	4.67	2.04	2.73	2.23	1.91
Price/Sales Average	- -	- -	7.92	3.05	2.47	1.97	1.66
Price/Sales High	- -	- -	14.63	4.65	3.34	2.79	2.25
Price/Sales Low	- -	- -	3.75	1.74	1.51	1.41	1.01
Price/Cash Flow	- -	- -	331	33.25	-170.41	26.05	18.59
Price/Cash Flow Average	- -	- -	560.98	49.74	-154.58	22.93	16.14
Price/Cash Flow High	- -	- -	1,036.46	75.71	-208.71	32.52	21.92
Price/Cash Flow Low	- -	- -	265.63	28.4	-94.67	16.4	9.88
Price/Free Cash Flow Average	- -	- -	50.85	19.89	110.42	19.09	13.11
Price/Free Cash Flow High	- -	- -	93.96	30.27	149.09	27.08	17.81
Price/Free Cash Flow Low	- -	- -	24.08	11.35	67.63	13.66	8.03
EV/Sales Average	0.36	- -	7.93	3.48	2.88	2.23	1.81
EV/Sales High	0.36	- -	14.64	5.08	3.75	3.05	2.41
EV/Sales Low	0.36	- -	3.76	2.17	1.92	1.67	1.17
EV/EBITDA Average	3.55	- -	-22.8	-21.24	-27.99	70.93	32.75
EV/EBITDA High	3.55	- -	-42.09	-30.96	-36.4	97.08	43.47
EV/EBITDA Low	3.55	- -	-10.82	-13.24	-18.68	53.13	21.16
EV/EBIT Average	4.98	- -	-18.49	-14.24	-16.08	-88.26	107.02
EV/EBIT High	4.98	- -	-34.13	-20.77	-20.92	-120.8	142.03
EV/EBIT Low	4.98	- -	-8.78	-8.88	-10.74	-66.11	69.14
Last Price	- -	- -	9.52	4.94	7.83	7.37	7.04
High Price	- -	- -	29.81	11.25	9.59	9.2	8.3
Enterprise Value Average	76	382	5,295	2,994	3,042	2,790	2,584
Enterprise Value High	76	382	9,774	4,365	3,956	3,819	3,430
Enterprise Value Low	76	382	2,513	1,867	2,031	2,090	1,670

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	374	374	374	376	379	383	388
Diluted Weighted Avg Shares	374	- -	328	355	367	379	391
Basic Weighted Avg Shares	374	- -	328	355	367	379	386
Revenue per Share	0.57	- -	2.04	2.42	2.87	3.3	3.69
EBITDA per Share	0.06	- -	-0.71	-0.4	-0.3	0.1	0.2
Operating Income per Share	0.04	- -	-0.87	-0.59	-0.51	-0.08	0.06
Basic EPS, GAAP	0.01	- -	-0.94	-0.61	-0.51	-0.15	0.03
Basic EPS from Cont Ops	0.02	- -	-0.94	-0.61	-0.51	-0.15	0.03
Diluted EPS, GAAP	0.01	- -	-0.94	-0.61	-0.51	-0.15	0.02
Diluted EPS from Cont Ops	0.02	- -	-0.94	-0.61	-0.51	-0.15	0.02
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.05	- -	0.03	0.15	-0.05	0.28	0.38
Free Cash Flow per Basic Share	0.01	- -	-0.26	-0.07	-0.16	0.23	0.29
Cash & Equivalents per Share	0.01	- -	0.45	0.31	0.21	0.41	0.64
Book Value per Share	-0.45	- -	-1.08	-1.6	-2.06	-2.15	-2.08
Tangible Book Value per Share	-1.06	- -	0.12	-0.05	-0.23	-0.1	0.13

LifeStance Health Group, 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)