Lemonade, Inc.

LMND

LMNDLemonade, Inc. US flag

New York Stock Exchange

78.70

USD

+7.18

- -

6.05BMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-38.2	-19.68	-20.63	-18.61	-14.25	-11.61	-8.77
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-233.78	-160.33	-127.97	-181.93	-114.84	-53.47	-38.73	-21.81
Profit Margin (%)	-235.11	-161.22	-129.56	-187.93	-116.01	-55.12	-38.4	-22.43
Net Income to Common Margin (%)	-235.11	-161.22	-129.56	-187.93	-116.01	-55.12	-38.4	-22.43
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	22	35	43	107	182
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	22	35	43	107	182
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-58.39	-47.86	-38.69	-37.2	-50.85	-67.14	-70.24	-76.04
Long-Term Debt/Equity (%)	- -	- -	- -	2.26	4.06	6.08	18.07	34.13
Long-Term Debt/Capital (%)	- -	- -	- -	-4.13	-4.27	-4.09	-9	-14.2
Long-Term Debt/Total Assets (%)	- -	- -	- -	1.48	2.08	2.64	5.8	9.46
Total Debt/Equity (%)	- -	- -	- -	2.26	4.06	6.08	18.07	34.13
Total Debt/Capital (%)	- -	- -	- -	-4.13	-4.27	-4.09	-9	-14.2
Total Debt/Total Assets (%)	- -	- -	- -	1.48	2.08	2.64	5.8	9.46
Net Debt to Equity	129.2	147.95	-105.51	-27.38	-32.59	-35.21	-49.31	-42.52
Net Debt/Capital (%)	53.23	57.66	64.03	33.4	25.52	18.94	18.67	13.61
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	-3	-4	-9	-10	-9	-9	-9
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-58.39	-47.86	-38.69	-37.2	-50.85	-67.14	-70.24	-76.04
Long-Term Debt/Equity (%)	- -	- -	- -	2.26	4.06	6.08	18.07	34.13
Long-Term Debt/Capital (%)	- -	- -	- -	-4.13	-4.27	-4.09	-9	-14.2
Long-Term Debt/Total Assets (%)	- -	- -	- -	1.48	2.08	2.64	5.8	9.46
Total Debt/Equity (%)	- -	- -	- -	2.26	4.06	6.08	18.07	34.13
Total Debt/Capital (%)	- -	- -	- -	-4.13	-4.27	-4.09	-9	-14.2
Total Debt/Total Assets (%)	- -	- -	- -	1.48	2.08	2.64	5.8	9.46
CFO/Total Liabilities	-17.52	-13.09	-31.87	-27.69	-19.78	-12.88	-0.91	-1.19
CFO/CapEx	-58.29	-23.67	-20.84	-15.38	-16.14	-12.95	-1.21	-1.76
Altman's Z-Score	-0.67	-0.51	8.17	2.53	0.07	0.03	0.53	1.58

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	1.2	0.9	0.73	0.93	1.23	1.27	1.44
Days Sales Outstanding	- -	303.99	405.02	500.17	393.3	295.87	288.4	254.08
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	4,123	2,578	888	1,124	2,605	5,263
- Cash & Cash Equivalents	102	270	571	271	282	264	376	385
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	22	35	43	107	182
Enterprise Value	-111	-331	3,545	1,528	-109	229	1,701	4,338
Total Capital	-90	-198	-321	-540	-824	-1,054	-1,192	-1,282
Total Debt/Capital (%)	- -	- -	- -	-4.13	-4.27	-4.09	-9	-14.2
Total Debt / EV	- -	- -	- -	0.01	-0.32	0.19	0.06	0.04
EV/Sales	- -	- -	37.56	11.9	- -	0.53	3.23	5.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	4,123	2,578	888	1,124	2,605	5,263
Diluted Enterprise Value	-102	-270	3,552	2,330	641	902	2,336	5,060
EV per Share	- -	- -	105.34	24.96	- -	3.29	23.96	58.66
TTM Sales	22	67	94	128	257	430	526	738
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-41	-78	-92	-145	-163	-119	-11	-16
TTM Free Cash Flow to Firm	-40	-75	-87	-135	-153	-110	-2	-7

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-47.22	-19.07	-5.81	-10.22	-1,302.56	-741.31
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-111	-331	3,545	1,528	-109	229	1,701	4,338
Low Price	- -	- -	44.11	39.2	12.82	10.26	14.03	24.31
EV/Sales	- -	- -	37.56	11.9	- -	0.53	3.23	5.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-18.8	-22.51	-5	-4.55	-7.38	-20.65
Price/Earnings High	- -	- -	-37.78	-47.78	-9.7	-7.3	-18.91	-38.07
Price/Earnings Low	- -	- -	-12.14	-9.95	-2.79	-3.02	-4.93	-10.86
Price/Book Value	- -	- -	-12.86	-4.59	-1.03	-1.02	-2.01	-3.59
Price/Book Value Average	- -	- -	-7.17	-9.67	-1.73	-0.98	-1.15	-2.33
Price/Book Value High	- -	- -	-14.41	-20.52	-3.36	-1.58	-2.94	-4.3
Price/Book Value Low	- -	- -	-4.63	-4.27	-0.97	-0.65	-0.77	-1.23
Price/Tangible Book Value	- -	- -	7.63	2.61	1.09	1.68	4.65	10.39
Price/Tangible Book Value Average	- -	- -	4.25	5.5	1.83	1.62	2.66	6.75
Price/Tangible Book Value High	- -	- -	8.55	11.67	3.54	2.59	6.82	12.44
Price/Tangible Book Value Low	- -	- -	2.75	2.43	1.02	1.07	1.78	3.55
Price/Sales	- -	- -	43.67	20.08	3.46	2.61	4.95	7.13
Price/Sales Average	- -	- -	24.35	42.3	5.81	2.51	2.83	4.63
Price/Sales High	- -	- -	48.95	89.79	11.25	4.02	7.26	8.54
Price/Sales Low	- -	- -	15.73	18.69	3.24	1.66	1.89	2.44
Price/Cash Flow	- -	- -	-44.96	-17.83	-5.45	-9.43	-228.52	-318.99
Price/Cash Flow Average	- -	- -	-25.07	-37.56	-9.14	-9.06	-130.88	-207.09
Price/Cash Flow High	- -	- -	-50.39	-79.73	-17.72	-14.51	-335.49	-381.82
Price/Cash Flow Low	- -	- -	-16.19	-16.6	-5.11	-6	-87.41	-108.94
Price/Free Cash Flow Average	- -	- -	-26.34	-40.17	-9.75	-9.82	-746.04	-481.26
Price/Free Cash Flow High	- -	- -	-52.93	-85.27	-18.89	-15.73	-1,912.3	-887.32
Price/Free Cash Flow Low	- -	- -	-17	-17.75	-5.44	-6.51	-498.23	-253.18
EV/Sales Average	- -	- -	18.31	40.37	4.84	2	2.32	4.36
EV/Sales High	- -	- -	42.9	87.85	10.29	3.51	6.75	8.26
EV/Sales Low	- -	- -	9.68	16.76	2.28	1.15	1.38	2.16
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	122.5	42.11	13.68	16.13	36.68	71.18
High Price	- -	- -	137.3	188.3	44.5	24.81	53.85	85.2
Enterprise Value Average	-102	-270	1,728	5,183	1,243	858	1,223	3,214
Enterprise Value High	-102	-270	4,050	11,280	2,642	1,507	3,556	6,097
Enterprise Value Low	-102	-270	914	2,152	585	494	728	1,595

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-38.2	-19.68	-20.63	-18.61	-14.25	-11.61	-8.77
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-233.78	-160.33	-127.97	-181.93	-114.84	-53.47	-38.73	-21.81
Profit Margin (%)	-235.11	-161.22	-129.56	-187.93	-116.01	-55.12	-38.4	-22.43
Net Income to Common Margin (%)	-235.11	-161.22	-129.56	-187.93	-116.01	-55.12	-38.4	-22.43
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	22	35	43	107	182
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	22	35	43	107	182
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-58.39	-47.86	-38.69	-37.2	-50.85	-67.14	-70.24	-76.04
Long-Term Debt/Equity (%)	- -	- -	- -	2.26	4.06	6.08	18.07	34.13
Long-Term Debt/Capital (%)	- -	- -	- -	-4.13	-4.27	-4.09	-9	-14.2
Long-Term Debt/Total Assets (%)	- -	- -	- -	1.48	2.08	2.64	5.8	9.46
Total Debt/Equity (%)	- -	- -	- -	2.26	4.06	6.08	18.07	34.13
Total Debt/Capital (%)	- -	- -	- -	-4.13	-4.27	-4.09	-9	-14.2
Total Debt/Total Assets (%)	- -	- -	- -	1.48	2.08	2.64	5.8	9.46
Net Debt to Equity	129.2	147.95	-105.51	-27.38	-32.59	-35.21	-49.31	-42.52
Net Debt/Capital (%)	53.23	57.66	64.03	33.4	25.52	18.94	18.67	13.61
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	-3	-4	-9	-10	-9	-9	-9
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-58.39	-47.86	-38.69	-37.2	-50.85	-67.14	-70.24	-76.04
Long-Term Debt/Equity (%)	- -	- -	- -	2.26	4.06	6.08	18.07	34.13
Long-Term Debt/Capital (%)	- -	- -	- -	-4.13	-4.27	-4.09	-9	-14.2
Long-Term Debt/Total Assets (%)	- -	- -	- -	1.48	2.08	2.64	5.8	9.46
Total Debt/Equity (%)	- -	- -	- -	2.26	4.06	6.08	18.07	34.13
Total Debt/Capital (%)	- -	- -	- -	-4.13	-4.27	-4.09	-9	-14.2
Total Debt/Total Assets (%)	- -	- -	- -	1.48	2.08	2.64	5.8	9.46
CFO/Total Liabilities	-17.52	-13.09	-31.87	-27.69	-19.78	-12.88	-0.91	-1.19
CFO/CapEx	-58.29	-23.67	-20.84	-15.38	-16.14	-12.95	-1.21	-1.76
Altman's Z-Score	-0.67	-0.51	8.17	2.53	0.07	0.03	0.53	1.58

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	1.2	0.9	0.73	0.93	1.23	1.27	1.44
Days Sales Outstanding	- -	303.99	405.02	500.17	393.3	295.87	288.4	254.08
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	4,123	2,578	888	1,124	2,605	5,263
- Cash & Cash Equivalents	102	270	571	271	282	264	376	385
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	22	35	43	107	182
Enterprise Value	-111	-331	3,545	1,528	-109	229	1,701	4,338
Total Capital	-90	-198	-321	-540	-824	-1,054	-1,192	-1,282
Total Debt/Capital (%)	- -	- -	- -	-4.13	-4.27	-4.09	-9	-14.2
Total Debt / EV	- -	- -	- -	0.01	-0.32	0.19	0.06	0.04
EV/Sales	- -	- -	37.56	11.9	- -	0.53	3.23	5.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	4,123	2,578	888	1,124	2,605	5,263
Diluted Enterprise Value	-102	-270	3,552	2,330	641	902	2,336	5,060
EV per Share	- -	- -	105.34	24.96	- -	3.29	23.96	58.66
TTM Sales	22	67	94	128	257	430	526	738
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-41	-78	-92	-145	-163	-119	-11	-16
TTM Free Cash Flow to Firm	-40	-75	-87	-135	-153	-110	-2	-7

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-47.22	-19.07	-5.81	-10.22	-1,302.56	-741.31
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-111	-331	3,545	1,528	-109	229	1,701	4,338
Low Price	- -	- -	44.11	39.2	12.82	10.26	14.03	24.31
EV/Sales	- -	- -	37.56	11.9	- -	0.53	3.23	5.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-18.8	-22.51	-5	-4.55	-7.38	-20.65
Price/Earnings High	- -	- -	-37.78	-47.78	-9.7	-7.3	-18.91	-38.07
Price/Earnings Low	- -	- -	-12.14	-9.95	-2.79	-3.02	-4.93	-10.86
Price/Book Value	- -	- -	-12.86	-4.59	-1.03	-1.02	-2.01	-3.59
Price/Book Value Average	- -	- -	-7.17	-9.67	-1.73	-0.98	-1.15	-2.33
Price/Book Value High	- -	- -	-14.41	-20.52	-3.36	-1.58	-2.94	-4.3
Price/Book Value Low	- -	- -	-4.63	-4.27	-0.97	-0.65	-0.77	-1.23
Price/Tangible Book Value	- -	- -	7.63	2.61	1.09	1.68	4.65	10.39
Price/Tangible Book Value Average	- -	- -	4.25	5.5	1.83	1.62	2.66	6.75
Price/Tangible Book Value High	- -	- -	8.55	11.67	3.54	2.59	6.82	12.44
Price/Tangible Book Value Low	- -	- -	2.75	2.43	1.02	1.07	1.78	3.55
Price/Sales	- -	- -	43.67	20.08	3.46	2.61	4.95	7.13
Price/Sales Average	- -	- -	24.35	42.3	5.81	2.51	2.83	4.63
Price/Sales High	- -	- -	48.95	89.79	11.25	4.02	7.26	8.54
Price/Sales Low	- -	- -	15.73	18.69	3.24	1.66	1.89	2.44
Price/Cash Flow	- -	- -	-44.96	-17.83	-5.45	-9.43	-228.52	-318.99
Price/Cash Flow Average	- -	- -	-25.07	-37.56	-9.14	-9.06	-130.88	-207.09
Price/Cash Flow High	- -	- -	-50.39	-79.73	-17.72	-14.51	-335.49	-381.82
Price/Cash Flow Low	- -	- -	-16.19	-16.6	-5.11	-6	-87.41	-108.94
Price/Free Cash Flow Average	- -	- -	-26.34	-40.17	-9.75	-9.82	-746.04	-481.26
Price/Free Cash Flow High	- -	- -	-52.93	-85.27	-18.89	-15.73	-1,912.3	-887.32
Price/Free Cash Flow Low	- -	- -	-17	-17.75	-5.44	-6.51	-498.23	-253.18
EV/Sales Average	- -	- -	18.31	40.37	4.84	2	2.32	4.36
EV/Sales High	- -	- -	42.9	87.85	10.29	3.51	6.75	8.26
EV/Sales Low	- -	- -	9.68	16.76	2.28	1.15	1.38	2.16
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	122.5	42.11	13.68	16.13	36.68	71.18
High Price	- -	- -	137.3	188.3	44.5	24.81	53.85	85.2
Enterprise Value Average	-102	-270	1,728	5,183	1,243	858	1,223	3,214
Enterprise Value High	-102	-270	4,050	11,280	2,642	1,507	3,556	6,097
Enterprise Value Low	-102	-270	914	2,152	585	494	728	1,595

Shares Outstanding	55	55	57	62	69	70	73	76
Diluted Weighted Avg Shares	44	44	34	61	65	70	71	74
Basic Weighted Avg Shares	44	44	34	61	65	70	71	74
Revenue per Share	0.52	1.54	2.8	2.1	3.95	6.17	7.41	9.98
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-1.21	-2.49	-3.63	-3.94	-4.59	-3.4	-2.85	-2.24
Basic EPS from Cont Ops	-1.21	-2.49	-3.63	-3.94	-4.59	-3.4	-2.85	-2.24
Diluted EPS, GAAP	-1.21	-2.49	-3.63	-3.94	-4.59	-3.4	-2.85	-2.24
Diluted EPS from Cont Ops	-1.21	-2.49	-3.63	-3.94	-4.59	-3.4	-2.85	-2.24
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.94	-1.79	-2.72	-2.36	-2.51	-1.71	-0.16	-0.22
Free Cash Flow per Basic Share	-0.95	-1.87	-2.86	-2.52	-2.67	-1.84	-0.29	-0.35
Cash & Equivalents per Share	2.55	7.58	17.16	17.52	15.91	13.46	14.23	14.98
Book Value per Share	-2.06	-4.55	-9.53	-9.18	-13.24	-15.74	-18.29	-19.8
Tangible Book Value per Share	-1.81	-4.2	16.06	16.13	12.56	9.58	7.9	6.85

Lemonade, 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)