LanzaTech Global, Inc.

NNASDAQ:LNZANasdaq Stock Market

4.98

USD

-0.02

(-0.40%)

27.68EPS

0.24P/E

89.27MMarket Cap

Nov 06Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	- -	-215.34	- -
Return on Assets (%)	- -	-34.6	-46.6	-64.09	-66.17	-35.61
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	36.84	40.19	24.25	28.18	47.63	45.31
EBITDA Margin (%)	-200.09	-185.43	-189.97	-161.15	-208.38	-134.17
Operating Margin (%)	-216.32	-200.38	-202.44	-169.85	-219.66	-141.74
Incremental Operating Margin (%)	- -	- -	- -	- -	19.58	476.2
Pretax Margin (%)	-217.29	-191.01	-209.81	-209.47	-277.73	-87.66
Profit Margin (%)	-205.49	-183.37	-204.47	-214.11	-277.73	-87.66
Net Income to Common Margin (%)	-375.98	-327.74	-308.03	-220.68	-277.73	-87.66
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	45.35	44.05	33.62	2.98	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-215.34	- -

Credit (USD)

Credit Ratios API ChatGPT

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

Total Debt	11	5	7	20	82	27
ST Debt	2	2	1	- -	- -	- -
LT Debt	8	3	7	20	82	27
Total Debt/EBITDA	-0.29	-0.11	-0.1	-0.2	-0.79	-0.37
Net Debt/EBITDA	1.55	0.01	1.17	0.75	-0.07	0.03
Total Debt/EBIT	-0.27	-0.1	-0.1	-0.19	-0.75	-0.35
Net Debt/EBIT	1.43	0.01	1.1	0.71	-0.07	0.03
EBITDA to Interest Expense	-104.62	-6,744.71	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-124.88	-7,566.43	- -	- -	- -	- -
EBIT to Interest Expense	-113.11	-7,288.43	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-593.06	92.3	-242.41	47.38	7.7	-3.88
Long-Term Debt/Equity (%)	- -	2.36	- -	17.31	607.8	- -
Long-Term Debt/Capital (%)	-2.79	2.27	-1.57	14.74	85.73	115.76
Long-Term Debt/Total Assets (%)	7.06	2.18	3.74	8.2	46.79	27.23
Total Debt/Equity (%)	-3.4	3.83	-1.73	17.42	608.98	-705.65
Total Debt/Capital (%)	-3.52	3.69	-1.76	14.84	85.9	116.51
Total Debt/Total Assets (%)	8.9	3.53	4.19	8.25	46.88	27.41
Net Debt to Equity	18.27	-0.25	19.37	-66.03	56.61	58.17
Net Debt/Capital (%)	15.75	-0.24	16.47	-128.48	14.69	-21.75
EBITDA	-37	-47	-71	-101	-103	-75
EBITDA-CapEx	-44	-53	-82	-109	-109	-76
Operating Income (Loss)	-40	-51	-76	-106	-109	-79

Liquidity (USD)

Liquidity Ratios API ChatGPT

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

Cash Ratio	3.98	0.46	1.48	4.35	1.84	0.47
Current Ratio	5.04	0.91	2.21	6.22	3.26	1.43
Quick Ratio	4.75	19.86	2.01	5.76	2.77	1.05
CFO/Avg Current Liab	- -	-5.34	-2.99	-2.32	-3.06	-2.23
Common Equity/Total Assets	-593.06	92.3	-242.41	47.38	7.7	-3.88
Long-Term Debt/Equity (%)	- -	2.36	- -	17.31	607.8	- -
Long-Term Debt/Capital (%)	-2.79	2.27	-1.57	14.74	85.73	115.76
Long-Term Debt/Total Assets (%)	7.06	2.18	3.74	8.2	46.79	27.23
Total Debt/Equity (%)	-3.4	3.83	-1.73	17.42	608.98	-705.65
Total Debt/Capital (%)	-3.52	3.69	-1.76	14.84	85.9	116.51
Total Debt/Total Assets (%)	8.9	3.53	4.19	8.25	46.88	27.41
CFO/Total Liabilities	-9.13	-366.8	-13.99	-76.52	-55.24	-62.3
CFO/CapEx	-5.52	-7.4	-7.89	-11.38	-16.77	-51.55
Altman's Z-Score	-0.16	96.9	-2.41	-0.63	-8.08	-15.95

Working Capital (USD)

Working Capital Ratios API ChatGPT

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

Accounts Receivable Turnover	- -	6.06	5.12	5.48	4.81	5.88
Days Sales Outstanding	- -	60.2	71.22	66.59	75.86	62.04
Inventory Turnover	- -	6.28	8.01	9.46	4.69	6.9
Days Inventory Outstanding	- -	58.14	45.57	38.58	77.89	52.89
Accounts Payable Turnover	- -	26.25	7.84	8.02	5.64	3.46
Accounts Payable Turnover Days	- -	13.9	46.57	45.53	64.72	105.62
Cash Conversion Cycle	- -	104.44	70.23	59.64	89.03	9.3
Inventory to Cash Days	- -	2.06	25.65	28.01	-2.03	9.15
Inventories	2	3	4	5	6	3
Raw Materials	2	3	3	4	4	2
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	1	2	2	1

Enterprise Value (USD)

Enterprise Value API ChatGPT

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

Market Capitalization	2,930	1,896	1,958	989	267	32
- Cash & Cash Equivalents	60	- -	83	76	43	13
+ Preferred Equity and Hybrid Capital	394	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	11	5	7	20	82	27
Enterprise Value	3,274	1,901	1,883	888	293	46
Total Capital	-301	145	-421	134	95	24
Total Debt/Capital (%)	-3.52	3.69	-1.76	14.84	85.9	116.51
Total Debt / EV	- -	- -	- -	0.02	0.28	0.59
EV/Sales	178.4	74.64	50.42	14.18	5.91	0.83
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	2,930	1,896	1,958	885	271	30
Diluted Enterprise Value	3,274	1,901	1,883	785	297	45
EV per Share	1,668.57	968.54	959.46	451.74	150.35	19.92
TTM Sales	18	25	37	63	50	56
TTM EBITDA	-37	-47	-71	-101	-103	-75
TTM Operating Income	-40	-51	-76	-106	-109	-79
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

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

Price/Free Cash Flow	-63.16	-39.21	-20.52	-8.36	-2.87	-0.46
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	3,274	1,901	1,883	888	293	46
Low Price	985	960	958	263	84	11.2
EV/Sales	178.4	74.64	50.42	14.18	5.91	0.83
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	-4.15	13.61	-4.57	8.64	19.86	-8.2
Price/Book Value Average	-2.95	16.53	-4.49	9.28	33.81	-23.73
Price/Book Value High	-4.77	27.07	-4.6	18.55	72.77	-127.89
Price/Book Value Low	-2.74	13.53	-4.38	4.52	12.18	-6.68
Price/Tangible Book Value	-4.15	13.61	-4.57	8.64	19.86	-8.2
Price/Tangible Book Value Average	-2.95	16.53	-4.49	9.28	33.81	-23.73
Price/Tangible Book Value High	-4.77	27.07	-4.6	18.55	72.77	-127.89
Price/Tangible Book Value Low	-2.74	13.53	-4.38	4.52	12.18	-6.68
Price/Sales	159.63	74.45	52.44	14.14	5.46	0.54
Price/Sales Average	113.36	90.42	51.57	15.18	9.29	1.57
Price/Sales High	183.52	148.05	52.78	30.35	20	8.44
Price/Sales Low	105.31	73.99	50.34	7.39	3.35	0.44
Price/Cash Flow	-74.6	-44.5	-23.12	-9.1	-3.04	-0.47
Price/Cash Flow Average	-52.98	-54.06	-22.73	-9.77	-5.17	-1.35
Price/Cash Flow High	-85.77	-88.5	-23.27	-19.54	-11.14	-7.27
Price/Cash Flow Low	-49.22	-44.23	-22.19	-4.76	-1.86	-0.38
Price/Free Cash Flow Average	-44.86	-47.62	-20.18	-8.98	-4.88	-1.32
Price/Free Cash Flow High	-72.62	-77.97	-20.65	-17.96	-10.51	-7.13
Price/Free Cash Flow Low	-41.67	-38.97	-19.7	-4.37	-1.76	-0.37
EV/Sales Average	132.13	90.62	49.54	15.35	9.69	1.91
EV/Sales High	202.29	148.24	50.76	32.3	20.26	9.17
EV/Sales Low	124.08	74.18	48.31	6.65	3.83	0.72
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	1,493	966	998	503	137	13.76
High Price	1,716.52	1,921	1,004.5	1,080	502	214.5
Enterprise Value Average	2,425	2,307	1,850	962	481	107
Enterprise Value High	3,713	3,774	1,895	2,023	1,004	512
Enterprise Value Low	2,277	1,889	1,804	416	190	40

Per Share Data Items (USD)

Per-Share Data API ChatGPT

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

Shares Outstanding	2	2	2	2	2	2
Diluted Weighted Avg Shares	2	2	2	2	2	2
Basic Weighted Avg Shares	2	2	2	2	2	2
Revenue per Share	9.35	12.98	19.03	35.58	25.1	25.41
EBITDA per Share	-18.71	-24.06	-36.15	-57.34	-52.3	-34.09
Operating Income per Share	-20.23	-26	-38.53	-60.44	-55.13	-36.01
Basic EPS, GAAP	-35.17	-42.53	-58.62	-78.52	-69.71	-22.27
Basic EPS from Cont Ops	-19.22	-23.79	-38.91	-76.18	-69.71	-22.27
Diluted EPS, GAAP	-35.17	-42.53	-58.62	-78.52	-69.71	-22.27
Diluted EPS from Cont Ops	-19.22	-23.79	-38.91	-76.18	-69.71	-22.27
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-20.01	-21.71	-43.17	-55.27	-45.08	-29.51
Free Cash Flow per Basic Share	-23.64	-24.64	-48.64	-60.13	-47.76	-30.08
Cash & Equivalents per Share	30.83	0.18	42.32	61.4	28.67	5.67
Book Value per Share	-359.6	70.97	-218.49	58.21	6.9	-1.68
Tangible Book Value per Share	-359.6	70.97	-218.49	58.21	6.9	-1.68

Profitability (USD)

Profitability Ratios API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	- -	-215.34	- -
Return on Assets (%)	- -	-34.6	-46.6	-64.09	-66.17	-35.61
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	36.84	40.19	24.25	28.18	47.63	45.31
EBITDA Margin (%)	-200.09	-185.43	-189.97	-161.15	-208.38	-134.17
Operating Margin (%)	-216.32	-200.38	-202.44	-169.85	-219.66	-141.74
Incremental Operating Margin (%)	- -	- -	- -	- -	19.58	476.2
Pretax Margin (%)	-217.29	-191.01	-209.81	-209.47	-277.73	-87.66
Profit Margin (%)	-205.49	-183.37	-204.47	-214.11	-277.73	-87.66
Net Income to Common Margin (%)	-375.98	-327.74	-308.03	-220.68	-277.73	-87.66
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	45.35	44.05	33.62	2.98	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-215.34	- -

Credit (USD)

Credit Ratios API ChatGPT

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

Total Debt	11	5	7	20	82	27
ST Debt	2	2	1	- -	- -	- -
LT Debt	8	3	7	20	82	27
Total Debt/EBITDA	-0.29	-0.11	-0.1	-0.2	-0.79	-0.37
Net Debt/EBITDA	1.55	0.01	1.17	0.75	-0.07	0.03
Total Debt/EBIT	-0.27	-0.1	-0.1	-0.19	-0.75	-0.35
Net Debt/EBIT	1.43	0.01	1.1	0.71	-0.07	0.03
EBITDA to Interest Expense	-104.62	-6,744.71	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-124.88	-7,566.43	- -	- -	- -	- -
EBIT to Interest Expense	-113.11	-7,288.43	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-593.06	92.3	-242.41	47.38	7.7	-3.88
Long-Term Debt/Equity (%)	- -	2.36	- -	17.31	607.8	- -
Long-Term Debt/Capital (%)	-2.79	2.27	-1.57	14.74	85.73	115.76
Long-Term Debt/Total Assets (%)	7.06	2.18	3.74	8.2	46.79	27.23
Total Debt/Equity (%)	-3.4	3.83	-1.73	17.42	608.98	-705.65
Total Debt/Capital (%)	-3.52	3.69	-1.76	14.84	85.9	116.51
Total Debt/Total Assets (%)	8.9	3.53	4.19	8.25	46.88	27.41
Net Debt to Equity	18.27	-0.25	19.37	-66.03	56.61	58.17
Net Debt/Capital (%)	15.75	-0.24	16.47	-128.48	14.69	-21.75
EBITDA	-37	-47	-71	-101	-103	-75
EBITDA-CapEx	-44	-53	-82	-109	-109	-76
Operating Income (Loss)	-40	-51	-76	-106	-109	-79

Liquidity (USD)

Liquidity Ratios API ChatGPT

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

Cash Ratio	3.98	0.46	1.48	4.35	1.84	0.47
Current Ratio	5.04	0.91	2.21	6.22	3.26	1.43
Quick Ratio	4.75	19.86	2.01	5.76	2.77	1.05
CFO/Avg Current Liab	- -	-5.34	-2.99	-2.32	-3.06	-2.23
Common Equity/Total Assets	-593.06	92.3	-242.41	47.38	7.7	-3.88
Long-Term Debt/Equity (%)	- -	2.36	- -	17.31	607.8	- -
Long-Term Debt/Capital (%)	-2.79	2.27	-1.57	14.74	85.73	115.76
Long-Term Debt/Total Assets (%)	7.06	2.18	3.74	8.2	46.79	27.23
Total Debt/Equity (%)	-3.4	3.83	-1.73	17.42	608.98	-705.65
Total Debt/Capital (%)	-3.52	3.69	-1.76	14.84	85.9	116.51
Total Debt/Total Assets (%)	8.9	3.53	4.19	8.25	46.88	27.41
CFO/Total Liabilities	-9.13	-366.8	-13.99	-76.52	-55.24	-62.3
CFO/CapEx	-5.52	-7.4	-7.89	-11.38	-16.77	-51.55
Altman's Z-Score	-0.16	96.9	-2.41	-0.63	-8.08	-15.95

Working Capital (USD)

Working Capital Ratios API ChatGPT

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

Accounts Receivable Turnover	- -	6.06	5.12	5.48	4.81	5.88
Days Sales Outstanding	- -	60.2	71.22	66.59	75.86	62.04
Inventory Turnover	- -	6.28	8.01	9.46	4.69	6.9
Days Inventory Outstanding	- -	58.14	45.57	38.58	77.89	52.89
Accounts Payable Turnover	- -	26.25	7.84	8.02	5.64	3.46
Accounts Payable Turnover Days	- -	13.9	46.57	45.53	64.72	105.62
Cash Conversion Cycle	- -	104.44	70.23	59.64	89.03	9.3
Inventory to Cash Days	- -	2.06	25.65	28.01	-2.03	9.15
Inventories	2	3	4	5	6	3
Raw Materials	2	3	3	4	4	2
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	1	2	2	1

Enterprise Value (USD)

Enterprise Value API ChatGPT

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

Market Capitalization	2,930	1,896	1,958	989	267	32
- Cash & Cash Equivalents	60	- -	83	76	43	13
+ Preferred Equity and Hybrid Capital	394	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	11	5	7	20	82	27
Enterprise Value	3,274	1,901	1,883	888	293	46
Total Capital	-301	145	-421	134	95	24
Total Debt/Capital (%)	-3.52	3.69	-1.76	14.84	85.9	116.51
Total Debt / EV	- -	- -	- -	0.02	0.28	0.59
EV/Sales	178.4	74.64	50.42	14.18	5.91	0.83
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	2,930	1,896	1,958	885	271	30
Diluted Enterprise Value	3,274	1,901	1,883	785	297	45
EV per Share	1,668.57	968.54	959.46	451.74	150.35	19.92
TTM Sales	18	25	37	63	50	56
TTM EBITDA	-37	-47	-71	-101	-103	-75
TTM Operating Income	-40	-51	-76	-106	-109	-79
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

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

Price/Free Cash Flow	-63.16	-39.21	-20.52	-8.36	-2.87	-0.46
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	3,274	1,901	1,883	888	293	46
Low Price	985	960	958	263	84	11.2
EV/Sales	178.4	74.64	50.42	14.18	5.91	0.83
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	-4.15	13.61	-4.57	8.64	19.86	-8.2
Price/Book Value Average	-2.95	16.53	-4.49	9.28	33.81	-23.73
Price/Book Value High	-4.77	27.07	-4.6	18.55	72.77	-127.89
Price/Book Value Low	-2.74	13.53	-4.38	4.52	12.18	-6.68
Price/Tangible Book Value	-4.15	13.61	-4.57	8.64	19.86	-8.2
Price/Tangible Book Value Average	-2.95	16.53	-4.49	9.28	33.81	-23.73
Price/Tangible Book Value High	-4.77	27.07	-4.6	18.55	72.77	-127.89
Price/Tangible Book Value Low	-2.74	13.53	-4.38	4.52	12.18	-6.68
Price/Sales	159.63	74.45	52.44	14.14	5.46	0.54
Price/Sales Average	113.36	90.42	51.57	15.18	9.29	1.57
Price/Sales High	183.52	148.05	52.78	30.35	20	8.44
Price/Sales Low	105.31	73.99	50.34	7.39	3.35	0.44
Price/Cash Flow	-74.6	-44.5	-23.12	-9.1	-3.04	-0.47
Price/Cash Flow Average	-52.98	-54.06	-22.73	-9.77	-5.17	-1.35
Price/Cash Flow High	-85.77	-88.5	-23.27	-19.54	-11.14	-7.27
Price/Cash Flow Low	-49.22	-44.23	-22.19	-4.76	-1.86	-0.38
Price/Free Cash Flow Average	-44.86	-47.62	-20.18	-8.98	-4.88	-1.32
Price/Free Cash Flow High	-72.62	-77.97	-20.65	-17.96	-10.51	-7.13
Price/Free Cash Flow Low	-41.67	-38.97	-19.7	-4.37	-1.76	-0.37
EV/Sales Average	132.13	90.62	49.54	15.35	9.69	1.91
EV/Sales High	202.29	148.24	50.76	32.3	20.26	9.17
EV/Sales Low	124.08	74.18	48.31	6.65	3.83	0.72
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	1,493	966	998	503	137	13.76
High Price	1,716.52	1,921	1,004.5	1,080	502	214.5
Enterprise Value Average	2,425	2,307	1,850	962	481	107
Enterprise Value High	3,713	3,774	1,895	2,023	1,004	512
Enterprise Value Low	2,277	1,889	1,804	416	190	40

Per Share Data Items (USD)

Per-Share Data API ChatGPT

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

Shares Outstanding	2	2	2	2	2	2
Diluted Weighted Avg Shares	2	2	2	2	2	2
Basic Weighted Avg Shares	2	2	2	2	2	2
Revenue per Share	9.35	12.98	19.03	35.58	25.1	25.41
EBITDA per Share	-18.71	-24.06	-36.15	-57.34	-52.3	-34.09
Operating Income per Share	-20.23	-26	-38.53	-60.44	-55.13	-36.01
Basic EPS, GAAP	-35.17	-42.53	-58.62	-78.52	-69.71	-22.27
Basic EPS from Cont Ops	-19.22	-23.79	-38.91	-76.18	-69.71	-22.27
Diluted EPS, GAAP	-35.17	-42.53	-58.62	-78.52	-69.71	-22.27
Diluted EPS from Cont Ops	-19.22	-23.79	-38.91	-76.18	-69.71	-22.27
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-20.01	-21.71	-43.17	-55.27	-45.08	-29.51
Free Cash Flow per Basic Share	-23.64	-24.64	-48.64	-60.13	-47.76	-30.08
Cash & Equivalents per Share	30.83	0.18	42.32	61.4	28.67	5.67
Book Value per Share	-359.6	70.97	-218.49	58.21	6.9	-1.68
Tangible Book Value per Share	-359.6	70.97	-218.49	58.21	6.9	-1.68