MarketWise, Inc.

MKTW

MKTWMarketWise, Inc. US flag

NASDAQ Global Market

19.39

USD

+0.36

- -

51.17MMarket 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 (%)	- -	20.24	-191.93	-286.91	4.16	0.42	2.15	2.35
Return on Capital (%)	- -	-22.15	- -	- -	18.95	17.67	31.81	25.08
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	75.83	84.37	57.55	56.44	87.76	87.33	87.6	86.49
EBITDA Margin (%)	8.75	10.25	-147.22	-175.7	17.64	12.99	23.53	19.86
Operating Margin (%)	7.69	9.39	-147.92	-176.19	17.03	12.14	22.86	19.19
Incremental Operating Margin (%)	- -	21.45	- -	- -	-2,868.07	51.22	-98.9	37.8
Pretax Margin (%)	7.83	10.28	-148.58	-173.26	20.04	12.52	23.58	20.3
Profit Margin (%)	7.8	10.27	-147.83	-184.51	3.51	0.4	1.73	1.71
Net Income to Common Margin (%)	7.8	10.27	-147.83	-184.51	3.51	0.4	1.73	1.71
Effective Tax Rate (%)	- -	- -	- -	- -	1.45	3.21	3.38	3.84
Dvd Payout Ratio (%)	117.48	73.04	-18.71	-15.14	- -	5.38	0.84	3.9
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	- -	16	9	8	7	6	4	6
ST Debt	- -	6	1	1	1	1	2	1
LT Debt	- -	10	8	7	6	4	3	5
Total Debt/EBITDA	- -	0.57	-0.02	-0.01	0.08	0.1	0.05	0.09
Net Debt/EBITDA	- -	-5.92	0.21	0.14	-1.75	-2.67	-1.02	-1.08
Total Debt/EBIT	- -	0.62	-0.02	-0.01	0.08	0.11	0.05	0.1
Net Debt/EBIT	- -	-6.46	0.21	0.14	-1.82	-2.85	-1.05	-1.11
EBITDA to Interest Expense	- -	- -	- -	-8,771.97	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	-8,781.51	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	-8,796.3	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-94.96	-321.17	-11.52	-4.79	-2.79	-4.83	-5.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-3.82	-0.86	-1.75	-2	-1.54	-1.28	-2.49
Long-Term Debt/Total Assets (%)	- -	3.48	2.75	1.64	1.32	1.1	1.06	2.37
Total Debt/Equity (%)	- -	-5.96	-0.97	-2.03	-2.45	-2.01	-2	-2.85
Total Debt/Capital (%)	- -	-6.33	-0.98	-2.07	-2.51	-2.05	-2.04	-2.93
Total Debt/Total Assets (%)	- -	5.78	3.13	1.95	1.65	1.47	1.68	2.79
Net Debt to Equity	- -	61.6	12.43	34.32	53.14	53.7	44.91	32.83
Net Debt/Capital (%)	- -	39.07	11.15	25.94	35.27	35.4	31.43	25.26
EBITDA	21	28	-536	-965	90	58	96	65
EBITDA-CapEx	20	28	-537	-966	90	58	96	65
Operating Income (Loss)	18	26	-539	-968	87	54	93	63

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	- -	0.67	0.33	0.35	0.41	0.42	0.38	0.3
Current Ratio	- -	0.81	0.52	0.62	0.72	0.72	0.65	0.56
Quick Ratio	- -	0.7	0.37	0.37	0.43	0.44	0.39	0.33
CFO/Avg Current Liab	- -	0.43	0.19	0.17	0.12	0.16	-0.07	0.19
Common Equity/Total Assets	- -	-94.96	-321.17	-11.52	-4.79	-2.79	-4.83	-5.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-3.82	-0.86	-1.75	-2	-1.54	-1.28	-2.49
Long-Term Debt/Total Assets (%)	- -	3.48	2.75	1.64	1.32	1.1	1.06	2.37
Total Debt/Equity (%)	- -	-5.96	-0.97	-2.03	-2.45	-2.01	-2	-2.85
Total Debt/Capital (%)	- -	-6.33	-0.98	-2.07	-2.51	-2.05	-2.04	-2.93
Total Debt/Total Assets (%)	- -	5.78	3.13	1.95	1.65	1.47	1.68	2.79
CFO/Total Liabilities	- -	9.96	4.64	7.7	6.53	9.11	-4.64	10.64
CFO/CapEx	116.78	306.22	115.21	60.66	1,382.11	960.43	-166.54	117.54
Altman's Z-Score	- -	1.19	-6.04	-7.63	1.29	0.99	1.99	1.43

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	- -	74.26	36.92	54.37	86.52	104.62	127.64	86.37
Days Sales Outstanding	- -	4.92	9.89	6.71	4.22	3.49	2.86	4.23
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	17.09	18.24	28.61	23.03	91.25	22.17	11.25
Accounts Payable Turnover Days	- -	21.35	20.01	12.76	15.85	4	16.46	32.43
Cash Conversion Cycle	- -	-16.44	-10.12	-6.05	-11.63	-0.51	-13.6	-28.21
Inventory to Cash Days	- -	4.92	9.89	6.71	4.22	3.49	2.86	4.23
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	- -	- -	256	186	49	99	22	37
- Cash & Cash Equivalents	- -	171	114	139	159	155	98	70
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	-6	-6	-357	-277	-278	-205	-202
+ Total Debt	- -	16	9	8	7	6	4	6
Enterprise Value	- -	-160	145	-301	-380	-328	-276	-229
Total Capital	- -	-252	-912	-397	-291	-283	-214	-208
Total Debt/Capital (%)	- -	-6.33	-0.98	-2.07	-2.51	-2.05	-2.04	-2.93
Total Debt / EV	- -	-0.1	0.06	-0.03	-0.02	-0.02	-0.02	-0.03
EV/Sales	- -	- -	0.4	5.9	1.07	2.91	0.37	- -
EV/EBITDA	- -	- -	- -	- -	6.06	22.4	1.56	- -
EV/EBIT	- -	- -	- -	- -	6.27	23.98	1.61	- -
EV/Cash Flow to Firm	- -	- -	2.59	50.83	11.31	20.89	- -	- -
EV/Free Cash Flow to Firm	- -	- -	2.57	50.01	11.31	20.87	- -	- -
Diluted Market Cap	- -	- -	256	186	49	91	22	37
Diluted Enterprise Value	- -	-160	145	-301	-380	-336	-276	-229
EV per Share	- -	- -	115.92	131.07	18.85	41.13	3.79	- -
TTM Sales	238	272	364	549	512	448	409	328
TTM EBITDA	21	28	-536	-965	90	58	96	65
TTM Operating Income	18	26	-539	-968	87	54	93	63
TTM Cash Flow to Firm	76	54	56	64	48	62	-22	46
TTM Free Cash Flow to Firm	77	54	56	65	48	62	-22	46

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	- -	- -	4.54	2.88	1.01	1.45	-1.02	0.79
EV/EBIT	- -	- -	- -	- -	6.27	23.98	1.61	- -
Enterprise Value	- -	-160	145	-301	-380	-328	-276	-229
Low Price	- -	- -	191.4	111.2	30.4	24.8	9.22	9.07
EV/Sales	- -	- -	0.4	5.9	1.07	2.91	0.37	- -
EV/EBITDA	- -	- -	- -	- -	6.06	22.4	1.56	- -
Price/Earnings	- -	- -	- -	- -	2.71	48.56	3.18	6.24
Price/Earnings Average	- -	- -	-0.46	-0.23	5.65	36.06	7.04	6.38
Price/Earnings High	- -	- -	-0.51	-0.41	12.17	64.4	15.78	9.02
Price/Earnings Low	- -	- -	-0.44	-0.14	2.45	22.06	2.58	3.77
Price/Book Value	- -	- -	-0.28	-3.84	-2.3	-8.96	-1.79	-3.14
Price/Book Value Average	- -	- -	-0.27	-4.72	-4.8	-6.66	-3.96	-3.22
Price/Book Value High	- -	- -	-0.3	-8.64	-10.33	-11.89	-8.88	-4.55
Price/Book Value Low	- -	- -	-0.26	-2.83	-2.08	-4.07	-1.45	-1.9
Price/Tangible Book Value	- -	- -	-0.27	-2.32	-0.71	-2.05	-0.48	-0.81
Price/Tangible Book Value Average	- -	- -	-0.26	-2.85	-1.48	-1.52	-1.05	-0.83
Price/Tangible Book Value High	- -	- -	-0.29	-5.21	-3.19	-2.72	-2.36	-1.17
Price/Tangible Book Value Low	- -	- -	-0.25	-1.71	-0.64	-0.93	-0.39	-0.49
Price/Sales	- -	- -	0.7	0.34	0.1	0.19	0.05	0.11
Price/Sales Average	- -	- -	0.68	0.42	0.2	0.14	0.12	0.11
Price/Sales High	- -	- -	0.75	0.76	0.43	0.26	0.27	0.15
Price/Sales Low	- -	- -	0.66	0.25	0.09	0.09	0.04	0.06
Price/Cash Flow	- -	- -	4.58	2.93	1.01	1.39	-1.01	0.76
Price/Cash Flow Average	- -	- -	4.44	3.6	2.1	1.03	-2.24	0.78
Price/Cash Flow High	- -	- -	4.91	6.59	4.53	1.84	-5.03	1.1
Price/Cash Flow Low	- -	- -	4.27	2.16	0.91	0.63	-0.82	0.46
Price/Free Cash Flow Average	- -	- -	4.4	3.54	2.1	1.08	-2.26	0.81
Price/Free Cash Flow High	- -	- -	4.87	6.48	4.52	1.93	-5.06	1.14
Price/Free Cash Flow Low	- -	- -	4.24	2.12	0.91	0.66	-0.83	0.48
EV/Sales Average	- -	- -	0.38	7.45	3.13	1.92	1.7	- -
EV/Sales High	- -	- -	0.45	14.39	7.71	4.17	4.73	- -
EV/Sales Low	- -	- -	0.35	4.12	0.89	0.8	0.16	- -
EV/EBITDA Average	- -	-5.75	-0.25	0.27	-3.62	-6.07	-2.59	-3.51
EV/EBITDA High	- -	-5.75	-0.3	0.07	-2.32	-5.08	-1.95	-3.27
EV/EBITDA Low	- -	-5.75	-0.24	0.36	-4.25	-6.56	-2.92	-3.74
EV/EBIT Average	- -	-6.27	-0.25	0.27	-3.74	-6.5	-2.67	-3.63
EV/EBIT High	- -	-6.27	-0.3	0.07	-2.4	-5.43	-2.01	-3.38
EV/EBIT Low	- -	-6.27	-0.24	0.36	-4.4	-7.03	-3	-3.87
Last Price	- -	- -	205.2	150.8	33.6	54.6	11.35	15.02
High Price	- -	- -	220	339.37	150.84	72.4	56.3	21.74
Enterprise Value Average	- -	-160	137	-259	-327	-353	-249	-228
Enterprise Value High	- -	-160	163	-68	-209	-296	-188	-213
Enterprise Value Low	- -	-160	127	-350	-384	-382	-281	-244

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 (%)	- -	20.24	-191.93	-286.91	4.16	0.42	2.15	2.35
Return on Capital (%)	- -	-22.15	- -	- -	18.95	17.67	31.81	25.08
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	75.83	84.37	57.55	56.44	87.76	87.33	87.6	86.49
EBITDA Margin (%)	8.75	10.25	-147.22	-175.7	17.64	12.99	23.53	19.86
Operating Margin (%)	7.69	9.39	-147.92	-176.19	17.03	12.14	22.86	19.19
Incremental Operating Margin (%)	- -	21.45	- -	- -	-2,868.07	51.22	-98.9	37.8
Pretax Margin (%)	7.83	10.28	-148.58	-173.26	20.04	12.52	23.58	20.3
Profit Margin (%)	7.8	10.27	-147.83	-184.51	3.51	0.4	1.73	1.71
Net Income to Common Margin (%)	7.8	10.27	-147.83	-184.51	3.51	0.4	1.73	1.71
Effective Tax Rate (%)	- -	- -	- -	- -	1.45	3.21	3.38	3.84
Dvd Payout Ratio (%)	117.48	73.04	-18.71	-15.14	- -	5.38	0.84	3.9
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	- -	16	9	8	7	6	4	6
ST Debt	- -	6	1	1	1	1	2	1
LT Debt	- -	10	8	7	6	4	3	5
Total Debt/EBITDA	- -	0.57	-0.02	-0.01	0.08	0.1	0.05	0.09
Net Debt/EBITDA	- -	-5.92	0.21	0.14	-1.75	-2.67	-1.02	-1.08
Total Debt/EBIT	- -	0.62	-0.02	-0.01	0.08	0.11	0.05	0.1
Net Debt/EBIT	- -	-6.46	0.21	0.14	-1.82	-2.85	-1.05	-1.11
EBITDA to Interest Expense	- -	- -	- -	-8,771.97	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	-8,781.51	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	-8,796.3	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-94.96	-321.17	-11.52	-4.79	-2.79	-4.83	-5.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-3.82	-0.86	-1.75	-2	-1.54	-1.28	-2.49
Long-Term Debt/Total Assets (%)	- -	3.48	2.75	1.64	1.32	1.1	1.06	2.37
Total Debt/Equity (%)	- -	-5.96	-0.97	-2.03	-2.45	-2.01	-2	-2.85
Total Debt/Capital (%)	- -	-6.33	-0.98	-2.07	-2.51	-2.05	-2.04	-2.93
Total Debt/Total Assets (%)	- -	5.78	3.13	1.95	1.65	1.47	1.68	2.79
Net Debt to Equity	- -	61.6	12.43	34.32	53.14	53.7	44.91	32.83
Net Debt/Capital (%)	- -	39.07	11.15	25.94	35.27	35.4	31.43	25.26
EBITDA	21	28	-536	-965	90	58	96	65
EBITDA-CapEx	20	28	-537	-966	90	58	96	65
Operating Income (Loss)	18	26	-539	-968	87	54	93	63

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	- -	0.67	0.33	0.35	0.41	0.42	0.38	0.3
Current Ratio	- -	0.81	0.52	0.62	0.72	0.72	0.65	0.56
Quick Ratio	- -	0.7	0.37	0.37	0.43	0.44	0.39	0.33
CFO/Avg Current Liab	- -	0.43	0.19	0.17	0.12	0.16	-0.07	0.19
Common Equity/Total Assets	- -	-94.96	-321.17	-11.52	-4.79	-2.79	-4.83	-5.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-3.82	-0.86	-1.75	-2	-1.54	-1.28	-2.49
Long-Term Debt/Total Assets (%)	- -	3.48	2.75	1.64	1.32	1.1	1.06	2.37
Total Debt/Equity (%)	- -	-5.96	-0.97	-2.03	-2.45	-2.01	-2	-2.85
Total Debt/Capital (%)	- -	-6.33	-0.98	-2.07	-2.51	-2.05	-2.04	-2.93
Total Debt/Total Assets (%)	- -	5.78	3.13	1.95	1.65	1.47	1.68	2.79
CFO/Total Liabilities	- -	9.96	4.64	7.7	6.53	9.11	-4.64	10.64
CFO/CapEx	116.78	306.22	115.21	60.66	1,382.11	960.43	-166.54	117.54
Altman's Z-Score	- -	1.19	-6.04	-7.63	1.29	0.99	1.99	1.43

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	- -	74.26	36.92	54.37	86.52	104.62	127.64	86.37
Days Sales Outstanding	- -	4.92	9.89	6.71	4.22	3.49	2.86	4.23
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	17.09	18.24	28.61	23.03	91.25	22.17	11.25
Accounts Payable Turnover Days	- -	21.35	20.01	12.76	15.85	4	16.46	32.43
Cash Conversion Cycle	- -	-16.44	-10.12	-6.05	-11.63	-0.51	-13.6	-28.21
Inventory to Cash Days	- -	4.92	9.89	6.71	4.22	3.49	2.86	4.23
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	- -	- -	256	186	49	99	22	37
- Cash & Cash Equivalents	- -	171	114	139	159	155	98	70
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	-6	-6	-357	-277	-278	-205	-202
+ Total Debt	- -	16	9	8	7	6	4	6
Enterprise Value	- -	-160	145	-301	-380	-328	-276	-229
Total Capital	- -	-252	-912	-397	-291	-283	-214	-208
Total Debt/Capital (%)	- -	-6.33	-0.98	-2.07	-2.51	-2.05	-2.04	-2.93
Total Debt / EV	- -	-0.1	0.06	-0.03	-0.02	-0.02	-0.02	-0.03
EV/Sales	- -	- -	0.4	5.9	1.07	2.91	0.37	- -
EV/EBITDA	- -	- -	- -	- -	6.06	22.4	1.56	- -
EV/EBIT	- -	- -	- -	- -	6.27	23.98	1.61	- -
EV/Cash Flow to Firm	- -	- -	2.59	50.83	11.31	20.89	- -	- -
EV/Free Cash Flow to Firm	- -	- -	2.57	50.01	11.31	20.87	- -	- -
Diluted Market Cap	- -	- -	256	186	49	91	22	37
Diluted Enterprise Value	- -	-160	145	-301	-380	-336	-276	-229
EV per Share	- -	- -	115.92	131.07	18.85	41.13	3.79	- -
TTM Sales	238	272	364	549	512	448	409	328
TTM EBITDA	21	28	-536	-965	90	58	96	65
TTM Operating Income	18	26	-539	-968	87	54	93	63
TTM Cash Flow to Firm	76	54	56	64	48	62	-22	46
TTM Free Cash Flow to Firm	77	54	56	65	48	62	-22	46

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	- -	- -	4.54	2.88	1.01	1.45	-1.02	0.79
EV/EBIT	- -	- -	- -	- -	6.27	23.98	1.61	- -
Enterprise Value	- -	-160	145	-301	-380	-328	-276	-229
Low Price	- -	- -	191.4	111.2	30.4	24.8	9.22	9.07
EV/Sales	- -	- -	0.4	5.9	1.07	2.91	0.37	- -
EV/EBITDA	- -	- -	- -	- -	6.06	22.4	1.56	- -
Price/Earnings	- -	- -	- -	- -	2.71	48.56	3.18	6.24
Price/Earnings Average	- -	- -	-0.46	-0.23	5.65	36.06	7.04	6.38
Price/Earnings High	- -	- -	-0.51	-0.41	12.17	64.4	15.78	9.02
Price/Earnings Low	- -	- -	-0.44	-0.14	2.45	22.06	2.58	3.77
Price/Book Value	- -	- -	-0.28	-3.84	-2.3	-8.96	-1.79	-3.14
Price/Book Value Average	- -	- -	-0.27	-4.72	-4.8	-6.66	-3.96	-3.22
Price/Book Value High	- -	- -	-0.3	-8.64	-10.33	-11.89	-8.88	-4.55
Price/Book Value Low	- -	- -	-0.26	-2.83	-2.08	-4.07	-1.45	-1.9
Price/Tangible Book Value	- -	- -	-0.27	-2.32	-0.71	-2.05	-0.48	-0.81
Price/Tangible Book Value Average	- -	- -	-0.26	-2.85	-1.48	-1.52	-1.05	-0.83
Price/Tangible Book Value High	- -	- -	-0.29	-5.21	-3.19	-2.72	-2.36	-1.17
Price/Tangible Book Value Low	- -	- -	-0.25	-1.71	-0.64	-0.93	-0.39	-0.49
Price/Sales	- -	- -	0.7	0.34	0.1	0.19	0.05	0.11
Price/Sales Average	- -	- -	0.68	0.42	0.2	0.14	0.12	0.11
Price/Sales High	- -	- -	0.75	0.76	0.43	0.26	0.27	0.15
Price/Sales Low	- -	- -	0.66	0.25	0.09	0.09	0.04	0.06
Price/Cash Flow	- -	- -	4.58	2.93	1.01	1.39	-1.01	0.76
Price/Cash Flow Average	- -	- -	4.44	3.6	2.1	1.03	-2.24	0.78
Price/Cash Flow High	- -	- -	4.91	6.59	4.53	1.84	-5.03	1.1
Price/Cash Flow Low	- -	- -	4.27	2.16	0.91	0.63	-0.82	0.46
Price/Free Cash Flow Average	- -	- -	4.4	3.54	2.1	1.08	-2.26	0.81
Price/Free Cash Flow High	- -	- -	4.87	6.48	4.52	1.93	-5.06	1.14
Price/Free Cash Flow Low	- -	- -	4.24	2.12	0.91	0.66	-0.83	0.48
EV/Sales Average	- -	- -	0.38	7.45	3.13	1.92	1.7	- -
EV/Sales High	- -	- -	0.45	14.39	7.71	4.17	4.73	- -
EV/Sales Low	- -	- -	0.35	4.12	0.89	0.8	0.16	- -
EV/EBITDA Average	- -	-5.75	-0.25	0.27	-3.62	-6.07	-2.59	-3.51
EV/EBITDA High	- -	-5.75	-0.3	0.07	-2.32	-5.08	-1.95	-3.27
EV/EBITDA Low	- -	-5.75	-0.24	0.36	-4.25	-6.56	-2.92	-3.74
EV/EBIT Average	- -	-6.27	-0.25	0.27	-3.74	-6.5	-2.67	-3.63
EV/EBIT High	- -	-6.27	-0.3	0.07	-2.4	-5.43	-2.01	-3.38
EV/EBIT Low	- -	-6.27	-0.24	0.36	-4.4	-7.03	-3	-3.87
Last Price	- -	- -	205.2	150.8	33.6	54.6	11.35	15.02
High Price	- -	- -	220	339.37	150.84	72.4	56.3	21.74
Enterprise Value Average	- -	-160	137	-259	-327	-353	-249	-228
Enterprise Value High	- -	-160	163	-68	-209	-296	-188	-213
Enterprise Value Low	- -	-160	127	-350	-384	-382	-281	-244

Shares Outstanding	- -	1	1	1	1	2	2	2
Diluted Weighted Avg Shares	1	1	1	1	1	2	2	2
Basic Weighted Avg Shares	1	1	1	1	1	2	2	2
Revenue per Share	191.12	218.2	291.9	444.35	352.9	282.76	206.61	140.64
EBITDA per Share	16.72	22.37	-429.73	-780.73	62.24	36.72	48.62	27.93
Operating Income per Share	14.69	20.5	-431.78	-782.89	60.11	34.31	47.23	26.99
Basic EPS, GAAP	14.91	22.41	-431.53	-819.88	12.39	1.12	3.57	2.41
Basic EPS from Cont Ops	14.97	22.44	-433.7	-771.8	69.68	34.26	47.07	27.45
Diluted EPS, GAAP	14.91	22.41	-431.53	-819.88	12.39	1.07	3.57	2.31
Diluted EPS from Cont Ops	14.97	22.44	-433.7	-771.8	69.68	32.61	47.07	26.29
Dividend per Share	17.65	16.41	81.57	109.6	- -	3.62	0.76	2.05
Cash Flow per Share	61.31	43.44	44.79	51.49	33.32	39.39	-11.2	19.7
Free Cash Flow per Basic Share	60.79	43.3	44.4	50.64	33.29	39.35	-11.26	19.53
Cash & Equivalents per Share	- -	136.68	91.71	112.53	109.21	85.3	49.48	28.69
Book Value per Share	- -	-210.24	-733.2	-39.28	-14.6	-6.09	-6.34	-4.78
Tangible Book Value per Share	- -	-230.53	-751.94	-65.09	-47.21	-26.59	-23.89	-18.62

MarketWise, 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)