908 Devices Inc.

MASS

MASS908 Devices Inc. US flag

NASDAQ

7.24

USD

-0.11

- -

297.04MMarket 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 (%)	- -	-40.89	-11.84	-10.08	-13.33	-16.34	-39.84	11.15
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	56.19	45.31	55.49	55.05	55.54	50.41	51.31	50.58
EBITDA Margin (%)	-25.13	-62.56	-18.53	-50.1	-72.07	-80.17	-52.92	-37.75
Operating Margin (%)	-29.2	-67.57	-21.62	-52.29	-75.52	-84.91	-62.73	-45.7
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-34.17	-74.41	-47.66	-52.53	-71.64	-72.89	-111.3	-59.33
Profit Margin (%)	-34.17	-74.41	-47.66	-52.53	-71.64	-72.47	-151.23	34.68
Net Income to Common Margin (%)	-34.17	-74.41	-47.66	-52.53	-71.64	-72.47	-151.23	34.68
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	18	23	22	21	20	6	4	5
ST Debt	- -	1	2	1	1	2	1	1
LT Debt	18	22	20	20	18	4	3	4
Total Debt/EBITDA	-3.24	-2.03	-4.39	-0.99	-0.58	-0.15	-0.16	-0.22
Net Debt/EBITDA	-0.47	0.28	28.97	9.89	5.14	3.01	1.72	3.32
Total Debt/EBIT	-2.79	-1.88	-3.76	-0.94	-0.55	-0.14	-0.14	-0.18
Net Debt/EBIT	-0.4	0.26	24.83	9.47	4.9	2.84	1.45	2.75
EBITDA to Interest Expense	-4.83	-7.35	-5.11	-43.51	-261.77	-200.33	- -	- -
EBITDA-CapEx/Interest Expense	-5.47	-7.61	-5.12	-45.02	-277.62	-210.51	- -	- -
EBIT to Interest Expense	-5.61	-7.94	-5.96	-45.41	-274.28	-212.19	- -	- -
Interest Expense	1	2	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	-188.38	-174.3	-43.86	-38.56	-55.31	-84.03	-152.23	-117.47
Long-Term Debt/Equity (%)	- -	- -	14.51	9.09	9.46	2.37	2.27	2.75
Long-Term Debt/Capital (%)	-51.32	-50.66	-35.65	-24.46	-15.73	-2.39	-1.09	-1.81
Long-Term Debt/Total Assets (%)	63.51	57.64	11.28	7.48	7.44	1.94	1.63	2.08
Total Debt/Equity (%)	-35.74	-36.08	15.72	9.72	10.24	3.59	3.55	3.22
Total Debt/Capital (%)	-52.22	-53.17	-38.63	-26.15	-17.01	-3.61	-1.71	-2.12
Total Debt/Total Assets (%)	64.63	60.51	12.22	7.99	8.04	2.93	2.55	2.43
Net Debt to Equity	-5.14	4.98	-103.85	-97.42	-90.99	-73.14	-37.83	-49.07
Net Debt/Capital (%)	-6.23	5.17	66.91	68.81	57.22	42.37	15.37	24.39
EBITDA	-6	-11	-5	-21	-34	-40	-25	-21
EBITDA-CapEx	-6	-12	-5	-22	-36	-42	-26	-22
Operating Income (Loss)	-6	-12	-6	-22	-35	-43	-30	-26

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	1.49	2.96	14.7	15.1	9.8	6.46	2.74	3.32
Current Ratio	3.61	4.72	15.78	17.05	11.22	7.71	4.1	4.24
Quick Ratio	2.82	3.8	15.33	16.21	10.32	6.86	3.09	3.65
CFO/Avg Current Liab	- -	-2.04	0.49	-2.27	-1.23	-1.2	-1.27	-0.8
Common Equity/Total Assets	-188.38	-174.3	-43.86	-38.56	-55.31	-84.03	-152.23	-117.47
Long-Term Debt/Equity (%)	- -	- -	14.51	9.09	9.46	2.37	2.27	2.75
Long-Term Debt/Capital (%)	-51.32	-50.66	-35.65	-24.46	-15.73	-2.39	-1.09	-1.81
Long-Term Debt/Total Assets (%)	63.51	57.64	11.28	7.48	7.44	1.94	1.63	2.08
Total Debt/Equity (%)	-35.74	-36.08	15.72	9.72	10.24	3.59	3.55	3.22
Total Debt/Capital (%)	-52.22	-53.17	-38.63	-26.15	-17.01	-3.61	-1.71	-2.12
Total Debt/Total Assets (%)	64.63	60.51	12.22	7.99	8.04	2.93	2.55	2.43
CFO/Total Liabilities	-11.42	-10.91	10.38	-62.81	-40.26	-66.84	-67.39	-51.08
CFO/CapEx	-12.24	-28.07	459	-39.46	-10.23	-12.25	-50.24	-24.8
Altman's Z-Score	-2.07	-2.31	5.21	9.81	2.67	4.99	-1.46	1.08

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	- -	3.93	4.55	3.64	3.55	5.28	5.35	5.57
Days Sales Outstanding	- -	92.78	80.28	100.32	102.87	69.11	68.19	65.53
Inventory Turnover	- -	2.24	2.44	3.04	2.04	1.81	1.8	2.33
Days Inventory Outstanding	- -	162.65	149.48	120.1	179.01	201.14	202.74	156.89
Accounts Payable Turnover	- -	18.89	14.3	18.8	18.37	21.12	15	20.23
Accounts Payable Turnover Days	- -	19.32	25.53	19.42	19.87	17.28	24.33	18.04
Cash Conversion Cycle	- -	236.11	204.23	201	262.01	252.97	246.6	204.37
Inventory to Cash Days	- -	-69.87	-69.2	-19.78	-76.15	-132.03	-134.55	-91.36
Inventories	4	5	5	8	13	15	11	13
Raw Materials	2	2	2	6	8	11	7	10
Work In Process	- -	- -	- -	1	3	2	1	1
Finished Goods	1	3	2	1	1	2	2	2
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	- -	- -	312	723	240	362	75	188
- Cash & Cash Equivalents	7	18	159	224	188	121	43	71
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	18	23	22	21	20	6	4	5
Enterprise Value	11	5	175	520	71	222	10	80
Total Capital	-34	-43	-57	-80	-115	-165	-239	-219
Total Debt/Capital (%)	-52.22	-53.17	-38.63	-26.15	-17.01	-3.61	-1.71	-2.12
Total Debt / EV	1.65	4.67	0.12	0.04	0.27	0.03	0.4	0.06
EV/Sales	0.49	0.27	6.51	12.32	1.52	4.42	0.21	1.43
EV/EBITDA	12.12	5.42	210.59	562.22	44.03	93.12	2.16	17.95
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	34.27	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	34.21	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	312	723	240	362	75	188
Diluted Enterprise Value	11	5	175	520	71	247	36	123
EV per Share	0.57	0.25	31.91	18.6	2.26	6.89	0.3	2.23
TTM Sales	22	18	27	42	47	50	48	56
TTM EBITDA	-6	-11	-5	-21	-34	-40	-25	-21
TTM Operating Income	-6	-12	-6	-22	-35	-43	-30	-26
TTM Cash Flow to Firm	-8	-9	5	-29	-21	-25	-30	-24
TTM Free Cash Flow to Firm	-7	-9	5	-28	-19	-23	-30	-23

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	- -	- -	75.45	-25.52	-12.71	-15.72	-2.53	-8.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	11	5	175	520	71	222	10	80
Low Price	- -	- -	43.25	22.21	6.87	4.85	1.81	1.92
EV/Sales	0.49	0.27	6.51	12.32	1.52	4.42	0.21	1.43
EV/EBITDA	12.12	5.42	210.59	562.22	44.03	93.12	2.16	17.95
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	9.67
Price/Earnings Average	- -	- -	-24.99	-52.03	-15.38	-6.8	-2.43	10.28
Price/Earnings High	- -	- -	-31.66	-100.39	-24.99	-11.08	-5.27	17.2
Price/Earnings Low	- -	- -	-18.51	-28.01	-6.45	-4.3	-0.85	3.54
Price/Book Value	- -	- -	-3.98	-7.19	-1.79	-2.12	-0.31	-0.84
Price/Book Value Average	- -	- -	-4.08	-11.46	-3.85	-1.45	-0.72	-0.9
Price/Book Value High	- -	- -	-5.17	-22.12	-6.25	-2.36	-1.57	-1.5
Price/Book Value Low	- -	- -	-3.02	-6.17	-1.61	-0.92	-0.25	-0.31
Price/Tangible Book Value	- -	- -	2.25	3.37	1.39	2.46	0.99	1.76
Price/Tangible Book Value Average	- -	- -	2.3	5.37	3	1.68	2.32	1.87
Price/Tangible Book Value High	- -	- -	2.92	10.37	4.87	2.74	5.01	3.13
Price/Tangible Book Value Low	- -	- -	1.71	2.89	1.26	1.06	0.81	0.64
Price/Sales	- -	- -	11.61	17.14	5.12	7.2	1.57	3.35
Price/Sales Average	- -	- -	11.91	27.33	11.01	4.93	3.68	3.56
Price/Sales High	- -	- -	15.09	52.73	17.9	8.03	7.96	5.97
Price/Sales Low	- -	- -	8.82	14.71	4.62	3.11	1.29	1.23
Price/Cash Flow	- -	- -	75.62	-24.87	-11.47	-14.43	-2.48	-7.96
Price/Cash Flow Average	- -	- -	77.55	-39.66	-24.66	-9.87	-5.81	-8.45
Price/Cash Flow High	- -	- -	98.26	-76.52	-40.07	-16.09	-12.57	-14.15
Price/Cash Flow Low	- -	- -	57.43	-21.35	-10.34	-6.24	-2.04	-2.91
Price/Free Cash Flow Average	- -	- -	77.39	-40.69	-27.33	-10.75	-5.93	-8.81
Price/Free Cash Flow High	- -	- -	98.04	-78.51	-44.41	-17.52	-12.83	-14.75
Price/Free Cash Flow Low	- -	- -	57.3	-21.91	-11.46	-6.79	-2.08	-3.03
EV/Sales Average	0.49	0.27	6.8	22.51	7.41	2.63	2.86	2.39
EV/Sales High	0.49	0.27	9.98	47.91	14.29	5.74	7.14	4.79
EV/Sales Low	0.49	0.27	3.71	9.9	1.01	0.82	0.47	0.05
EV/EBITDA Average	-1.96	-0.43	-36.72	-44.94	-10.28	-3.29	-5.4	-6.33
EV/EBITDA High	-1.96	-0.43	-53.88	-95.64	-19.83	-7.16	-13.5	-12.7
EV/EBITDA Low	-1.96	-0.43	-20.04	-19.76	-1.4	-1.02	-0.89	-0.14
EV/EBIT Average	-1.69	-0.4	-31.47	-43.05	-9.81	-3.1	-4.56	-5.23
EV/EBIT High	-1.69	-0.4	-46.18	-91.63	-18.93	-6.76	-11.39	-10.49
EV/EBIT Low	-1.69	-0.4	-17.17	-18.93	-1.34	-0.97	-0.75	-0.12
Last Price	- -	- -	56.95	25.87	7.62	11.22	2.2	5.25
High Price	- -	- -	74	79.6	26.63	12.51	11.16	9.34
Enterprise Value Average	11	5	183	950	347	132	136	134
Enterprise Value High	11	5	269	2,022	670	288	341	269
Enterprise Value Low	11	5	100	418	47	41	22	3

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 (%)	- -	-40.89	-11.84	-10.08	-13.33	-16.34	-39.84	11.15
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	56.19	45.31	55.49	55.05	55.54	50.41	51.31	50.58
EBITDA Margin (%)	-25.13	-62.56	-18.53	-50.1	-72.07	-80.17	-52.92	-37.75
Operating Margin (%)	-29.2	-67.57	-21.62	-52.29	-75.52	-84.91	-62.73	-45.7
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-34.17	-74.41	-47.66	-52.53	-71.64	-72.89	-111.3	-59.33
Profit Margin (%)	-34.17	-74.41	-47.66	-52.53	-71.64	-72.47	-151.23	34.68
Net Income to Common Margin (%)	-34.17	-74.41	-47.66	-52.53	-71.64	-72.47	-151.23	34.68
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	18	23	22	21	20	6	4	5
ST Debt	- -	1	2	1	1	2	1	1
LT Debt	18	22	20	20	18	4	3	4
Total Debt/EBITDA	-3.24	-2.03	-4.39	-0.99	-0.58	-0.15	-0.16	-0.22
Net Debt/EBITDA	-0.47	0.28	28.97	9.89	5.14	3.01	1.72	3.32
Total Debt/EBIT	-2.79	-1.88	-3.76	-0.94	-0.55	-0.14	-0.14	-0.18
Net Debt/EBIT	-0.4	0.26	24.83	9.47	4.9	2.84	1.45	2.75
EBITDA to Interest Expense	-4.83	-7.35	-5.11	-43.51	-261.77	-200.33	- -	- -
EBITDA-CapEx/Interest Expense	-5.47	-7.61	-5.12	-45.02	-277.62	-210.51	- -	- -
EBIT to Interest Expense	-5.61	-7.94	-5.96	-45.41	-274.28	-212.19	- -	- -
Interest Expense	1	2	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	-188.38	-174.3	-43.86	-38.56	-55.31	-84.03	-152.23	-117.47
Long-Term Debt/Equity (%)	- -	- -	14.51	9.09	9.46	2.37	2.27	2.75
Long-Term Debt/Capital (%)	-51.32	-50.66	-35.65	-24.46	-15.73	-2.39	-1.09	-1.81
Long-Term Debt/Total Assets (%)	63.51	57.64	11.28	7.48	7.44	1.94	1.63	2.08
Total Debt/Equity (%)	-35.74	-36.08	15.72	9.72	10.24	3.59	3.55	3.22
Total Debt/Capital (%)	-52.22	-53.17	-38.63	-26.15	-17.01	-3.61	-1.71	-2.12
Total Debt/Total Assets (%)	64.63	60.51	12.22	7.99	8.04	2.93	2.55	2.43
Net Debt to Equity	-5.14	4.98	-103.85	-97.42	-90.99	-73.14	-37.83	-49.07
Net Debt/Capital (%)	-6.23	5.17	66.91	68.81	57.22	42.37	15.37	24.39
EBITDA	-6	-11	-5	-21	-34	-40	-25	-21
EBITDA-CapEx	-6	-12	-5	-22	-36	-42	-26	-22
Operating Income (Loss)	-6	-12	-6	-22	-35	-43	-30	-26

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	1.49	2.96	14.7	15.1	9.8	6.46	2.74	3.32
Current Ratio	3.61	4.72	15.78	17.05	11.22	7.71	4.1	4.24
Quick Ratio	2.82	3.8	15.33	16.21	10.32	6.86	3.09	3.65
CFO/Avg Current Liab	- -	-2.04	0.49	-2.27	-1.23	-1.2	-1.27	-0.8
Common Equity/Total Assets	-188.38	-174.3	-43.86	-38.56	-55.31	-84.03	-152.23	-117.47
Long-Term Debt/Equity (%)	- -	- -	14.51	9.09	9.46	2.37	2.27	2.75
Long-Term Debt/Capital (%)	-51.32	-50.66	-35.65	-24.46	-15.73	-2.39	-1.09	-1.81
Long-Term Debt/Total Assets (%)	63.51	57.64	11.28	7.48	7.44	1.94	1.63	2.08
Total Debt/Equity (%)	-35.74	-36.08	15.72	9.72	10.24	3.59	3.55	3.22
Total Debt/Capital (%)	-52.22	-53.17	-38.63	-26.15	-17.01	-3.61	-1.71	-2.12
Total Debt/Total Assets (%)	64.63	60.51	12.22	7.99	8.04	2.93	2.55	2.43
CFO/Total Liabilities	-11.42	-10.91	10.38	-62.81	-40.26	-66.84	-67.39	-51.08
CFO/CapEx	-12.24	-28.07	459	-39.46	-10.23	-12.25	-50.24	-24.8
Altman's Z-Score	-2.07	-2.31	5.21	9.81	2.67	4.99	-1.46	1.08

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	- -	3.93	4.55	3.64	3.55	5.28	5.35	5.57
Days Sales Outstanding	- -	92.78	80.28	100.32	102.87	69.11	68.19	65.53
Inventory Turnover	- -	2.24	2.44	3.04	2.04	1.81	1.8	2.33
Days Inventory Outstanding	- -	162.65	149.48	120.1	179.01	201.14	202.74	156.89
Accounts Payable Turnover	- -	18.89	14.3	18.8	18.37	21.12	15	20.23
Accounts Payable Turnover Days	- -	19.32	25.53	19.42	19.87	17.28	24.33	18.04
Cash Conversion Cycle	- -	236.11	204.23	201	262.01	252.97	246.6	204.37
Inventory to Cash Days	- -	-69.87	-69.2	-19.78	-76.15	-132.03	-134.55	-91.36
Inventories	4	5	5	8	13	15	11	13
Raw Materials	2	2	2	6	8	11	7	10
Work In Process	- -	- -	- -	1	3	2	1	1
Finished Goods	1	3	2	1	1	2	2	2
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	- -	- -	312	723	240	362	75	188
- Cash & Cash Equivalents	7	18	159	224	188	121	43	71
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	18	23	22	21	20	6	4	5
Enterprise Value	11	5	175	520	71	222	10	80
Total Capital	-34	-43	-57	-80	-115	-165	-239	-219
Total Debt/Capital (%)	-52.22	-53.17	-38.63	-26.15	-17.01	-3.61	-1.71	-2.12
Total Debt / EV	1.65	4.67	0.12	0.04	0.27	0.03	0.4	0.06
EV/Sales	0.49	0.27	6.51	12.32	1.52	4.42	0.21	1.43
EV/EBITDA	12.12	5.42	210.59	562.22	44.03	93.12	2.16	17.95
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	34.27	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	34.21	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	312	723	240	362	75	188
Diluted Enterprise Value	11	5	175	520	71	247	36	123
EV per Share	0.57	0.25	31.91	18.6	2.26	6.89	0.3	2.23
TTM Sales	22	18	27	42	47	50	48	56
TTM EBITDA	-6	-11	-5	-21	-34	-40	-25	-21
TTM Operating Income	-6	-12	-6	-22	-35	-43	-30	-26
TTM Cash Flow to Firm	-8	-9	5	-29	-21	-25	-30	-24
TTM Free Cash Flow to Firm	-7	-9	5	-28	-19	-23	-30	-23

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	- -	- -	75.45	-25.52	-12.71	-15.72	-2.53	-8.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	11	5	175	520	71	222	10	80
Low Price	- -	- -	43.25	22.21	6.87	4.85	1.81	1.92
EV/Sales	0.49	0.27	6.51	12.32	1.52	4.42	0.21	1.43
EV/EBITDA	12.12	5.42	210.59	562.22	44.03	93.12	2.16	17.95
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	9.67
Price/Earnings Average	- -	- -	-24.99	-52.03	-15.38	-6.8	-2.43	10.28
Price/Earnings High	- -	- -	-31.66	-100.39	-24.99	-11.08	-5.27	17.2
Price/Earnings Low	- -	- -	-18.51	-28.01	-6.45	-4.3	-0.85	3.54
Price/Book Value	- -	- -	-3.98	-7.19	-1.79	-2.12	-0.31	-0.84
Price/Book Value Average	- -	- -	-4.08	-11.46	-3.85	-1.45	-0.72	-0.9
Price/Book Value High	- -	- -	-5.17	-22.12	-6.25	-2.36	-1.57	-1.5
Price/Book Value Low	- -	- -	-3.02	-6.17	-1.61	-0.92	-0.25	-0.31
Price/Tangible Book Value	- -	- -	2.25	3.37	1.39	2.46	0.99	1.76
Price/Tangible Book Value Average	- -	- -	2.3	5.37	3	1.68	2.32	1.87
Price/Tangible Book Value High	- -	- -	2.92	10.37	4.87	2.74	5.01	3.13
Price/Tangible Book Value Low	- -	- -	1.71	2.89	1.26	1.06	0.81	0.64
Price/Sales	- -	- -	11.61	17.14	5.12	7.2	1.57	3.35
Price/Sales Average	- -	- -	11.91	27.33	11.01	4.93	3.68	3.56
Price/Sales High	- -	- -	15.09	52.73	17.9	8.03	7.96	5.97
Price/Sales Low	- -	- -	8.82	14.71	4.62	3.11	1.29	1.23
Price/Cash Flow	- -	- -	75.62	-24.87	-11.47	-14.43	-2.48	-7.96
Price/Cash Flow Average	- -	- -	77.55	-39.66	-24.66	-9.87	-5.81	-8.45
Price/Cash Flow High	- -	- -	98.26	-76.52	-40.07	-16.09	-12.57	-14.15
Price/Cash Flow Low	- -	- -	57.43	-21.35	-10.34	-6.24	-2.04	-2.91
Price/Free Cash Flow Average	- -	- -	77.39	-40.69	-27.33	-10.75	-5.93	-8.81
Price/Free Cash Flow High	- -	- -	98.04	-78.51	-44.41	-17.52	-12.83	-14.75
Price/Free Cash Flow Low	- -	- -	57.3	-21.91	-11.46	-6.79	-2.08	-3.03
EV/Sales Average	0.49	0.27	6.8	22.51	7.41	2.63	2.86	2.39
EV/Sales High	0.49	0.27	9.98	47.91	14.29	5.74	7.14	4.79
EV/Sales Low	0.49	0.27	3.71	9.9	1.01	0.82	0.47	0.05
EV/EBITDA Average	-1.96	-0.43	-36.72	-44.94	-10.28	-3.29	-5.4	-6.33
EV/EBITDA High	-1.96	-0.43	-53.88	-95.64	-19.83	-7.16	-13.5	-12.7
EV/EBITDA Low	-1.96	-0.43	-20.04	-19.76	-1.4	-1.02	-0.89	-0.14
EV/EBIT Average	-1.69	-0.4	-31.47	-43.05	-9.81	-3.1	-4.56	-5.23
EV/EBIT High	-1.69	-0.4	-46.18	-91.63	-18.93	-6.76	-11.39	-10.49
EV/EBIT Low	-1.69	-0.4	-17.17	-18.93	-1.34	-0.97	-0.75	-0.12
Last Price	- -	- -	56.95	25.87	7.62	11.22	2.2	5.25
High Price	- -	- -	74	79.6	26.63	12.51	11.16	9.34
Enterprise Value Average	11	5	183	950	347	132	136	134
Enterprise Value High	11	5	269	2,022	670	288	341	269
Enterprise Value Low	11	5	100	418	47	41	22	3

Shares Outstanding	26	26	27	31	32	33	35	36
Diluted Weighted Avg Shares	19	20	5	28	31	32	34	36
Basic Weighted Avg Shares	19	20	5	28	31	32	34	36
Revenue per Share	1.16	0.91	4.9	1.51	1.49	1.56	1.4	1.57
EBITDA per Share	-0.29	-0.57	-0.91	-0.76	-1.07	-1.25	-0.74	-0.59
Operating Income per Share	-0.34	-0.62	-1.06	-0.79	-1.12	-1.32	-0.88	-0.72
Basic EPS, GAAP	-0.4	-0.68	-2.34	-0.79	-1.07	-1.13	-2.12	0.54
Basic EPS from Cont Ops	-0.4	-0.68	-2.34	-0.79	-1.07	-1.13	-1.56	-0.93
Diluted EPS, GAAP	-0.4	-0.68	-2.34	-0.79	-1.07	-1.13	-2.12	0.54
Diluted EPS from Cont Ops	-0.4	-0.68	-2.34	-0.79	-1.07	-1.13	-1.56	-0.93
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.47	-0.56	0.75	-1.04	-0.66	-0.78	-0.89	-0.66
Free Cash Flow per Basic Share	-0.51	-0.58	0.75	-1.07	-0.73	-0.84	-0.91	-0.69
Cash & Equivalents per Share	0.37	0.91	29.03	8.01	5.98	4.52	2.02	3.15
Book Value per Share	-2.75	-3.33	-14.3	-3.6	-4.26	-5.29	-7.12	-6.22
Tangible Book Value per Share	-2.64	-3.21	25.35	7.68	5.46	4.57	2.23	2.99

908 Devices 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)