Momentus Inc.

MNTS

MNTSMomentus Inc. US flag

NASDAQ Global Select

2.41

USD

-0.07

- -

52.91MMarket Cap

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 (%)	- -	- -	-111.96	-329.81	- -	- -
Return on Assets (%)	- -	108.63	-68.6	-121.9	-228.4	-121.68
Return on Capital (%)	- -	144.6	- -	- -	- -	- -
Return on Invested Capital (%)	- -	-106.66	- -	- -	- -	- -
Gross Margin (%)	-0.82	140.91	91.3	72.32	96.88	99.82
EBITDA Margin (%)	-9,335.89	-29,510.3	-29,773.24	-2,142.7	-1,308.8	-2,318.38
Operating Margin (%)	-9,497.53	-30,230.61	-30,526.76	-2,206.93	-1,404.12	-2,455.41
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-84,116.71	36,562.42	-31,921.07	-2,231.14	-1,653.07	-2,744.86
Profit Margin (%)	-84,116.99	36,561.82	-31,921.07	-2,231.14	-1,653.07	-2,755.41
Net Income to Common Margin (%)	-84,116.99	36,561.82	-31,921.07	-2,231.14	-1,653.07	-2,755.41
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-111.96	-329.81	- -	- -

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	315	29	21	8	6	11
ST Debt	- -	22	13	4	6	4
LT Debt	315	7	9	5	- -	7
Total Debt/EBITDA	-9.24	-0.3	-0.24	-0.13	-0.22	-0.44
Net Debt/EBITDA	-8.55	1.43	0.53	- -	-0.12	0.36
Total Debt/EBIT	-9.08	-0.29	-0.23	-0.12	-0.2	-0.41
Net Debt/EBIT	-8.41	1.39	0.52	- -	-0.11	0.34
EBITDA to Interest Expense	-72.5	-6.84	-16.92	-28.32	-70.05	-38.01
EBITDA-CapEx/Interest Expense	-75.91	-7.06	-17.06	-28.38	-70.15	-38.03
EBIT to Interest Expense	-73.76	-7.01	-17.35	-29.17	-75.15	-40.26
Interest Expense	- -	14	5	2	- -	1
Common Equity/Total Assets	-797	70.97	41.77	15.43	-78.48	42.51
Long-Term Debt/Equity (%)	- -	5.52	22.11	152.59	- -	40.76
Long-Term Debt/Capital (%)	1,243.38	4.52	14.24	41.95	-18.15	24.57
Long-Term Debt/Total Assets (%)	865.95	3.92	9.23	23.55	3.35	17.33
Total Debt/Equity (%)	-108.74	22.28	55.21	263.7	-76.5	65.94
Total Debt/Capital (%)	1,244.38	18.22	35.57	72.5	-325.61	39.74
Total Debt/Total Assets (%)	866.65	15.81	23.06	40.7	60.04	28.03
Net Debt to Equity	-100.68	-105.49	-121.9	4.86	-43.34	-54.42
Net Debt/Capital (%)	12,726.42	-11,292.94	4,015.61	1.64	-99.35	-59.65
EBITDA	-34	-97	-89	-66	-28	-26
EBITDA-CapEx	-36	-100	-90	-66	-28	-26
Operating Income (Loss)	-35	-100	-91	-68	-30	-27

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	3.15	4.12	1.41	0.19	0.1	0.8
Current Ratio	3.78	4.37	1.76	0.97	0.3	1.39
Quick Ratio	3.15	4.12	1.51	0.2	0.19	0.8
CFO/Avg Current Liab	- -	-3.76	-2.14	-2.28	-1.27	-1.5
Common Equity/Total Assets	-797	70.97	41.77	15.43	-78.48	42.51
Long-Term Debt/Equity (%)	- -	5.52	22.11	152.59	- -	40.76
Long-Term Debt/Capital (%)	1,243.38	4.52	14.24	41.95	-18.15	24.57
Long-Term Debt/Total Assets (%)	865.95	3.92	9.23	23.55	3.35	17.33
Total Debt/Equity (%)	-108.74	22.28	55.21	263.7	-76.5	65.94
Total Debt/Capital (%)	1,244.38	18.22	35.57	72.5	-325.61	39.74
Total Debt/Total Assets (%)	866.65	15.81	23.06	40.7	60.04	28.03
CFO/Total Liabilities	-9.99	-160.77	-163.31	-354.06	-93.52	-100.41
CFO/CapEx	-20.32	-28.06	-114.59	-468.38	-405.15	-1,939.58
Altman's Z-Score	-12.63	1.27	-6.73	-36.17	-69.33	-17.06

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	- -	- -	- -	- -	4.81	2.53
Days Sales Outstanding	- -	- -	- -	- -	75.88	144.52
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	-0.07	0.01	0.34	0.02	- -
Accounts Payable Turnover Days	- -	-5,101.89	29,129.81	1,076.64	23,230.04	883,026.25
Cash Conversion Cycle	- -	5,101.89	-29,129.81	-1,076.64	-23,154.15	-882,881.73
Inventory to Cash Days	- -	- -	- -	- -	75.88	144.52
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

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	1,447	339	66	14	22	11
- Cash & Cash Equivalents	23	160	61	2	2	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	315	29	21	8	6	11
Enterprise Value	1,739	209	26	21	26	9
Total Capital	25	161	60	12	-2	28
Total Debt/Capital (%)	1,244.38	18.22	35.57	72.5	-325.61	39.74
Total Debt / EV	0.18	0.14	0.82	0.41	0.23	1.25
EV/Sales	4,763.72	632.67	87.18	6.67	12.51	8.15
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	1,433	296	64	5	12	3
Diluted Enterprise Value	1,724	166	24	11	16	2
EV per Share	269,658.49	32,125.08	3,857.77	621.96	169.82	4.18
TTM Sales	- -	- -	- -	3	2	1
TTM EBITDA	-34	-97	-89	-66	-28	-26
TTM Operating Income	-35	-100	-91	-68	-30	-27
TTM Cash Flow to Firm	-32	-72	-83	-59	-16	-23
TTM Free Cash Flow to Firm	-30	-69	-82	-59	-16	-23

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	-46.31	-3.54	-0.73	-0.08	-0.72	-0.13
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	1,739	209	26	21	26	9
Low Price	114,954	51,104.55	8,746.5	257.4	80.41	4.73
EV/Sales	4,763.72	632.67	87.18	6.67	12.51	8.15
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	2.26	- -	- -	- -	- -
Price/Earnings Average	-2.74	6.71	-1.92	-0.8	-0.37	-0.73
Price/Earnings High	-5.16	15.76	-4.05	-3.44	-1.23	-3.56
Price/Earnings Low	-2.39	2.21	-0.6	-0.04	-0.19	-0.1
Price/Book Value	-5	2.57	1.71	4.5	-2.82	0.62
Price/Book Value Average	-2.94	7.65	4.91	47.97	-3.08	4.53
Price/Book Value High	-5.52	17.97	10.37	206.64	-10.17	22.05
Price/Book Value Low	-2.56	2.52	1.53	2.68	-1.6	0.6
Price/Tangible Book Value	-4.99	2.58	1.72	5.04	-2.73	0.62
Price/Tangible Book Value Average	-2.93	7.67	4.95	53.72	-2.99	4.58
Price/Tangible Book Value High	-5.52	18.01	10.46	231.4	-9.85	22.32
Price/Tangible Book Value Low	-2.56	2.52	1.54	3	-1.55	0.6
Price/Sales	3,925.03	825.54	212.69	1.67	5.65	2.73
Price/Sales Average	2,305.98	2,454.37	612.32	17.79	6.17	20.12
Price/Sales High	4,338.07	5,762.95	1,292.68	76.65	20.36	97.96
Price/Sales Low	2,010.59	807.76	190.9	0.99	3.21	2.65
Price/Cash Flow	-44.04	-3.14	-0.72	-0.08	-0.72	-0.13
Price/Cash Flow Average	-25.87	-9.34	-2.08	-0.89	-0.79	-0.96
Price/Cash Flow High	-48.67	-21.93	-4.4	-3.83	-2.59	-4.67
Price/Cash Flow Low	-22.56	-3.07	-0.65	-0.05	-0.41	-0.13
Price/Free Cash Flow Average	-27.21	-10.54	-2.1	-0.89	-0.79	-0.96
Price/Free Cash Flow High	-51.19	-24.74	-4.44	-3.84	-2.6	-4.67
Price/Free Cash Flow Low	-23.72	-3.47	-0.66	-0.05	-0.41	-0.13
EV/Sales Average	3,128.44	2,662.15	500.96	51.53	13.48	68.6
EV/Sales High	5,180.91	6,784.56	1,205.4	215.23	39.65	339.2
EV/Sales Low	2,830.09	610.52	64.62	4.8	8.01	7.87
EV/EBITDA Average	-33.51	-9.02	-1.68	-2.4	-1.03	-2.96
EV/EBITDA High	-55.49	-22.99	-4.05	-10.04	-3.03	-14.63
EV/EBITDA Low	-30.31	-2.07	-0.22	-0.22	-0.61	-0.34
EV/EBIT Average	-32.94	-8.81	-1.64	-2.33	-0.96	-2.79
EV/EBIT High	-54.55	-22.44	-3.95	-9.75	-2.82	-13.81
EV/EBIT Low	-29.8	-2.02	-0.21	-0.22	-0.57	-0.32
Last Price	224,410.2	52,229.1	9,744.85	432.33	141.55	4.87
High Price	248,025.75	364,604.1	59,226.3	19,867.05	509.8	174.56
Enterprise Value Average	1,142	879	150	159	28	76
Enterprise Value High	1,891	2,239	360	665	84	377
Enterprise Value Low	1,033	201	19	15	17	9

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 (%)	- -	- -	-111.96	-329.81	- -	- -
Return on Assets (%)	- -	108.63	-68.6	-121.9	-228.4	-121.68
Return on Capital (%)	- -	144.6	- -	- -	- -	- -
Return on Invested Capital (%)	- -	-106.66	- -	- -	- -	- -
Gross Margin (%)	-0.82	140.91	91.3	72.32	96.88	99.82
EBITDA Margin (%)	-9,335.89	-29,510.3	-29,773.24	-2,142.7	-1,308.8	-2,318.38
Operating Margin (%)	-9,497.53	-30,230.61	-30,526.76	-2,206.93	-1,404.12	-2,455.41
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-84,116.71	36,562.42	-31,921.07	-2,231.14	-1,653.07	-2,744.86
Profit Margin (%)	-84,116.99	36,561.82	-31,921.07	-2,231.14	-1,653.07	-2,755.41
Net Income to Common Margin (%)	-84,116.99	36,561.82	-31,921.07	-2,231.14	-1,653.07	-2,755.41
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-111.96	-329.81	- -	- -

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	315	29	21	8	6	11
ST Debt	- -	22	13	4	6	4
LT Debt	315	7	9	5	- -	7
Total Debt/EBITDA	-9.24	-0.3	-0.24	-0.13	-0.22	-0.44
Net Debt/EBITDA	-8.55	1.43	0.53	- -	-0.12	0.36
Total Debt/EBIT	-9.08	-0.29	-0.23	-0.12	-0.2	-0.41
Net Debt/EBIT	-8.41	1.39	0.52	- -	-0.11	0.34
EBITDA to Interest Expense	-72.5	-6.84	-16.92	-28.32	-70.05	-38.01
EBITDA-CapEx/Interest Expense	-75.91	-7.06	-17.06	-28.38	-70.15	-38.03
EBIT to Interest Expense	-73.76	-7.01	-17.35	-29.17	-75.15	-40.26
Interest Expense	- -	14	5	2	- -	1
Common Equity/Total Assets	-797	70.97	41.77	15.43	-78.48	42.51
Long-Term Debt/Equity (%)	- -	5.52	22.11	152.59	- -	40.76
Long-Term Debt/Capital (%)	1,243.38	4.52	14.24	41.95	-18.15	24.57
Long-Term Debt/Total Assets (%)	865.95	3.92	9.23	23.55	3.35	17.33
Total Debt/Equity (%)	-108.74	22.28	55.21	263.7	-76.5	65.94
Total Debt/Capital (%)	1,244.38	18.22	35.57	72.5	-325.61	39.74
Total Debt/Total Assets (%)	866.65	15.81	23.06	40.7	60.04	28.03
Net Debt to Equity	-100.68	-105.49	-121.9	4.86	-43.34	-54.42
Net Debt/Capital (%)	12,726.42	-11,292.94	4,015.61	1.64	-99.35	-59.65
EBITDA	-34	-97	-89	-66	-28	-26
EBITDA-CapEx	-36	-100	-90	-66	-28	-26
Operating Income (Loss)	-35	-100	-91	-68	-30	-27

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	3.15	4.12	1.41	0.19	0.1	0.8
Current Ratio	3.78	4.37	1.76	0.97	0.3	1.39
Quick Ratio	3.15	4.12	1.51	0.2	0.19	0.8
CFO/Avg Current Liab	- -	-3.76	-2.14	-2.28	-1.27	-1.5
Common Equity/Total Assets	-797	70.97	41.77	15.43	-78.48	42.51
Long-Term Debt/Equity (%)	- -	5.52	22.11	152.59	- -	40.76
Long-Term Debt/Capital (%)	1,243.38	4.52	14.24	41.95	-18.15	24.57
Long-Term Debt/Total Assets (%)	865.95	3.92	9.23	23.55	3.35	17.33
Total Debt/Equity (%)	-108.74	22.28	55.21	263.7	-76.5	65.94
Total Debt/Capital (%)	1,244.38	18.22	35.57	72.5	-325.61	39.74
Total Debt/Total Assets (%)	866.65	15.81	23.06	40.7	60.04	28.03
CFO/Total Liabilities	-9.99	-160.77	-163.31	-354.06	-93.52	-100.41
CFO/CapEx	-20.32	-28.06	-114.59	-468.38	-405.15	-1,939.58
Altman's Z-Score	-12.63	1.27	-6.73	-36.17	-69.33	-17.06

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	- -	- -	- -	- -	4.81	2.53
Days Sales Outstanding	- -	- -	- -	- -	75.88	144.52
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	-0.07	0.01	0.34	0.02	- -
Accounts Payable Turnover Days	- -	-5,101.89	29,129.81	1,076.64	23,230.04	883,026.25
Cash Conversion Cycle	- -	5,101.89	-29,129.81	-1,076.64	-23,154.15	-882,881.73
Inventory to Cash Days	- -	- -	- -	- -	75.88	144.52
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

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	1,447	339	66	14	22	11
- Cash & Cash Equivalents	23	160	61	2	2	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	315	29	21	8	6	11
Enterprise Value	1,739	209	26	21	26	9
Total Capital	25	161	60	12	-2	28
Total Debt/Capital (%)	1,244.38	18.22	35.57	72.5	-325.61	39.74
Total Debt / EV	0.18	0.14	0.82	0.41	0.23	1.25
EV/Sales	4,763.72	632.67	87.18	6.67	12.51	8.15
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	1,433	296	64	5	12	3
Diluted Enterprise Value	1,724	166	24	11	16	2
EV per Share	269,658.49	32,125.08	3,857.77	621.96	169.82	4.18
TTM Sales	- -	- -	- -	3	2	1
TTM EBITDA	-34	-97	-89	-66	-28	-26
TTM Operating Income	-35	-100	-91	-68	-30	-27
TTM Cash Flow to Firm	-32	-72	-83	-59	-16	-23
TTM Free Cash Flow to Firm	-30	-69	-82	-59	-16	-23

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	-46.31	-3.54	-0.73	-0.08	-0.72	-0.13
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	1,739	209	26	21	26	9
Low Price	114,954	51,104.55	8,746.5	257.4	80.41	4.73
EV/Sales	4,763.72	632.67	87.18	6.67	12.51	8.15
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	2.26	- -	- -	- -	- -
Price/Earnings Average	-2.74	6.71	-1.92	-0.8	-0.37	-0.73
Price/Earnings High	-5.16	15.76	-4.05	-3.44	-1.23	-3.56
Price/Earnings Low	-2.39	2.21	-0.6	-0.04	-0.19	-0.1
Price/Book Value	-5	2.57	1.71	4.5	-2.82	0.62
Price/Book Value Average	-2.94	7.65	4.91	47.97	-3.08	4.53
Price/Book Value High	-5.52	17.97	10.37	206.64	-10.17	22.05
Price/Book Value Low	-2.56	2.52	1.53	2.68	-1.6	0.6
Price/Tangible Book Value	-4.99	2.58	1.72	5.04	-2.73	0.62
Price/Tangible Book Value Average	-2.93	7.67	4.95	53.72	-2.99	4.58
Price/Tangible Book Value High	-5.52	18.01	10.46	231.4	-9.85	22.32
Price/Tangible Book Value Low	-2.56	2.52	1.54	3	-1.55	0.6
Price/Sales	3,925.03	825.54	212.69	1.67	5.65	2.73
Price/Sales Average	2,305.98	2,454.37	612.32	17.79	6.17	20.12
Price/Sales High	4,338.07	5,762.95	1,292.68	76.65	20.36	97.96
Price/Sales Low	2,010.59	807.76	190.9	0.99	3.21	2.65
Price/Cash Flow	-44.04	-3.14	-0.72	-0.08	-0.72	-0.13
Price/Cash Flow Average	-25.87	-9.34	-2.08	-0.89	-0.79	-0.96
Price/Cash Flow High	-48.67	-21.93	-4.4	-3.83	-2.59	-4.67
Price/Cash Flow Low	-22.56	-3.07	-0.65	-0.05	-0.41	-0.13
Price/Free Cash Flow Average	-27.21	-10.54	-2.1	-0.89	-0.79	-0.96
Price/Free Cash Flow High	-51.19	-24.74	-4.44	-3.84	-2.6	-4.67
Price/Free Cash Flow Low	-23.72	-3.47	-0.66	-0.05	-0.41	-0.13
EV/Sales Average	3,128.44	2,662.15	500.96	51.53	13.48	68.6
EV/Sales High	5,180.91	6,784.56	1,205.4	215.23	39.65	339.2
EV/Sales Low	2,830.09	610.52	64.62	4.8	8.01	7.87
EV/EBITDA Average	-33.51	-9.02	-1.68	-2.4	-1.03	-2.96
EV/EBITDA High	-55.49	-22.99	-4.05	-10.04	-3.03	-14.63
EV/EBITDA Low	-30.31	-2.07	-0.22	-0.22	-0.61	-0.34
EV/EBIT Average	-32.94	-8.81	-1.64	-2.33	-0.96	-2.79
EV/EBIT High	-54.55	-22.44	-3.95	-9.75	-2.82	-13.81
EV/EBIT Low	-29.8	-2.02	-0.21	-0.22	-0.57	-0.32
Last Price	224,410.2	52,229.1	9,744.85	432.33	141.55	4.87
High Price	248,025.75	364,604.1	59,226.3	19,867.05	509.8	174.56
Enterprise Value Average	1,142	879	150	159	28	76
Enterprise Value High	1,891	2,239	360	665	84	377
Enterprise Value Low	1,033	201	19	15	17	9

Shares Outstanding	- -	- -	- -	- -	- -	2
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	1
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	1
Revenue per Share	57.17	63.27	45.82	259.19	25.04	1.78
EBITDA per Share	-5,337.72	-18,670.25	-13,641.13	-5,553.62	-327.78	-41.31
Operating Income per Share	-5,430.14	-19,125.96	-13,986.36	-5,720.09	-351.66	-43.75
Basic EPS, GAAP	-48,093.2	23,131.52	-14,625.19	-5,782.85	-414.01	-49.1
Basic EPS from Cont Ops	-48,093.2	23,131.52	-14,625.19	-5,782.85	-414.01	-48.91
Diluted EPS, GAAP	-48,093.2	21,260.62	-14,625.19	-5,782.85	-414.01	-49.1
Diluted EPS from Cont Ops	-48,093.2	21,260.62	-14,625.19	-5,782.85	-414.01	-48.91
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-5,096.18	-16,624.23	-13,467.21	-5,187.62	-196.79	-37.36
Free Cash Flow per Basic Share	-5,346.96	-17,216.64	-13,584.74	-5,198.69	-197.28	-37.38
Cash & Equivalents per Share	3,567.77	24,624.71	9,041.59	63.9	10.09	5.91
Book Value per Share	-44,893.15	20,293.58	5,713.63	96.14	-50.14	7.91
Tangible Book Value per Share	-44,940.45	20,239.88	5,663.76	85.86	-51.76	7.82

Momentus 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)