Moatable, Inc. Financial Ratios — MTBLY Stock

Profitability (USD)

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-20.19	4.76	-6.05	4.93	4.77	-18.22	-15.16	-9.31	8.89	-15.4	-8.74	7.12	-57.86	-12.19	-3.07
Return on Capital (%)	- -	-20.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	-0.56	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	78.28	77.05	67.84	48.52	25.72	10.68	14.54	6.48	6.43	55.47	80.94	78.77	77.27	78.47	76.13
EBITDA Margin (%)	19.18	3.54	-20.6	-133.7	-204.77	-234.42	-108.04	-43.33	-112.16	-313.64	-145.03	-100.46	-30.07	-17.29	-2.73
Operating Margin (%)	11	-4.21	-31.02	-163.66	-244.38	-256.15	-113.68	-44.49	-114.08	-318.99	-150.38	-101.48	-33.29	-19.08	-4.34
Incremental Operating Margin (%)	37.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-81.7	58.62	-14.86	-91.65	-27.23	-521.96	-111.21	-24.49	-87.47	-192.32	-93.53	-140.83	-147.06	-29.76	-5.34
Profit Margin (%)	-83.82	37	-48.46	99.51	129.55	-535.45	-390.37	-63.24	108.6	-338.73	-106.15	42.41	-167.89	-19.36	-3.37
Net Income to Common Margin (%)	-83.82	37	-48.46	99.51	129.55	-535.45	-390.37	-63.24	108.6	-338.73	-106.15	42.41	-167.89	-19.36	-3.37
Effective Tax Rate (%)	- -	0.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	-5.03	- -	- -	- -	- -	- -	-216.82	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	- -	- -	- -	- -	- -	229	133	109	85	17	15	2	- -	1	1
ST Debt	- -	- -	- -	- -	- -	107	37	61	50	15	13	2	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	122	95	48	35	1	2	- -	- -	- -	1
Total Debt/EBITDA	- -	- -	- -	- -	- -	-2.38	-2.58	-1.44	-1.13	-0.35	-0.57	-0.07	-0.02	-0.07	-0.71
Net Debt/EBITDA	-9.27	-72.06	6.5	1.8	1.74	-1.79	-1.04	0.21	-0.93	-0.28	0.25	1.97	2.03	3.77	15.36
Total Debt/EBIT	- -	- -	- -	- -	- -	-2.17	-2.46	-1.4	-1.11	-0.35	-0.55	-0.07	-0.02	-0.07	-0.45
Net Debt/EBIT	-16.16	60.69	4.32	1.47	1.46	-1.64	-0.99	0.21	-0.91	-0.27	0.24	1.95	1.83	3.41	9.68
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-47.22	-7.22	-17.51	-88.98	-83.59	-86.67	-634.65	-550.96	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-47.8	-7.27	-17.54	-89.13	-84.32	-87.4	-636.67	-855.56	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	-51.6	-7.59	-17.98	-90.5	-85.02	-89.86	-641.1	-610.04	- -	- -
Interest Expense	- -	- -	- -	- -	- -	2	7	4	1	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	-48.77	-14.25	-21.66	-14.19	-11.86	-28.11	-46.03	-54.61	-128.71	-271.33	-296.24	-363.9	-727.78	-1,026.6	-1,036.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	13.13	12.92	6.73	19.34	0.93	1.69	0.05	- -	0.39	1.7
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-94.97	-23.32	-9.36	-7.88	-0.2	-0.37	-0.01	- -	-0.03	-0.1
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	9.63	8.11	3.99	8.01	0.52	1.02	0.04	- -	0.27	1.1
Total Debt/Equity (%)	- -	- -	- -	- -	- -	24.64	17.96	15.4	46.91	13.31	11.64	1.72	0.45	1.35	2.76
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-178.15	-32.41	-21.44	-19.1	-2.89	-2.52	-0.37	-0.04	-0.09	-0.17
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	18.06	11.27	9.14	19.42	7.37	7.01	1.38	0.31	0.93	1.78
Net Debt to Equity	-31.6	-23.51	-18.77	-12.15	-15.12	18.59	7.21	-2.27	38.44	10.51	-5.16	-46.46	-41.91	-70.55	-59.52
Net Debt/Capital (%)	37.93	61.03	44.37	43.99	54.97	-93.5	-10.9	2.53	-15.13	-2.28	1.08	9.16	3.79	4.44	3.51
EBITDA	15	4	-32	-86	-96	-96	-51	-76	-75	-47	-26	-32	-14	-9	-2
EBITDA-CapEx	9	-15	-73	-116	-105	-98	-52	-76	-75	-48	-26	-32	-21	-10	-2
Operating Income (Loss)	8	-5	-48	-105	-114	-105	-54	-78	-76	-48	-27	-33	-15	-10	-3

Liquidity (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	7.81	17.21	10.04	8.76	14.99	0.28	0.3	0.34	0.12	0.03	0.24	1.97	1.8	1.58	1.34
Current Ratio	17.23	18.47	10.57	9.74	16.58	1.94	1.67	1.26	1.23	0.74	1.1	2.24	2.1	2.15	1.86
Quick Ratio	16.92	17.68	10.37	9.51	15.84	1.25	1.52	0.72	0.38	0.04	0.29	2.04	1.98	1.74	1.53
CFO/Avg Current Liab	0.52	-0.07	-0.15	-0.71	0.7	-0.39	-0.05	-0.36	-0.24	-0.29	-0.17	-0.32	-0.12	-0.13	0.06
Common Equity/Total Assets	-48.77	-14.25	-21.66	-14.19	-11.86	-28.11	-46.03	-54.61	-128.71	-271.33	-296.24	-363.9	-727.78	-1,026.6	-1,036.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	13.13	12.92	6.73	19.34	0.93	1.69	0.05	- -	0.39	1.7
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-94.97	-23.32	-9.36	-7.88	-0.2	-0.37	-0.01	- -	-0.03	-0.1
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	9.63	8.11	3.99	8.01	0.52	1.02	0.04	- -	0.27	1.1
Total Debt/Equity (%)	- -	- -	- -	- -	- -	24.64	17.96	15.4	46.91	13.31	11.64	1.72	0.45	1.35	2.76
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-178.15	-32.41	-21.44	-19.1	-2.89	-2.52	-0.37	-0.04	-0.09	-0.17
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	18.06	11.27	9.14	19.42	7.37	7.01	1.38	0.31	0.93	1.78
CFO/Total Liabilities	66.73	-4.74	-11.47	-63.28	120.66	-14.79	-2.51	-23.68	-23.41	-32.83	-18.37	-54.6	-13.21	-14.64	5.25
CFO/CapEx	2.95	-0.17	-0.27	-2.4	5.88	-41.98	-30.83	-851.59	-454.43	-80.45	-70.59	-175.81	-0.5	-3.1	3.32
Altman's Z-Score	0.64	9.88	8.82	6.41	11.67	1.77	0.17	0.08	-2.42	-4.25	-3.66	1.22	-9.33	-13.26	-13.67

Working Capital (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	0.62	0.88	6.36	2.64	2.35	0.49	0.21	0.8	0.97	4.64	40.06	30.8	24.95	22.36	20.12
Days Sales Outstanding	585.86	414.53	57.42	138.45	155.54	738.62	1,748.77	457.81	376.09	78.64	9.11	11.85	14.63	16.32	18.14
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	3.44	0.81	0.22	4.07	12.88	55.23	1,180.21	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	106.17	450.31	1,635.06	89.64	28.34	6.61	0.31	- -
Accounts Payable Turnover	3.5	1.91	1.74	1.41	4.85	8.02	7.66	20.95	1.95	-10.81	2.85	4.99	6.25	6.16	6.77
Accounts Payable Turnover Days	104.15	191.27	209.37	259.68	75.27	45.52	47.64	17.42	187.07	-33.77	128.17	73.16	58.39	59.25	53.93
Cash Conversion Cycle	481.71	223.26	-151.95	-121.23	80.26	693.1	1,701.13	546.56	639.33	1,747.46	-29.42	-32.97	-37.15	-42.62	-35.79
Inventory to Cash Days	585.86	414.53	57.42	138.45	155.54	738.62	1,748.77	351.63	-74.22	-1,556.42	-80.53	-16.49	8.02	16.01	18.14
Inventories	- -	- -	- -	- -	- -	- -	- -	95	59	1	1	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	95	59	1	1	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	- -	1,007	1,324	1,137	886	1,250	542	715	106	58	113	359	40	21	27
- Cash & Cash Equivalents	136	285	207	154	167	56	79	125	15	1	20	65	28	34	27
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	-1	- -	34	33	21	24	-13	-14	-15	-14
+ Total Debt	- -	- -	- -	- -	- -	229	133	109	85	17	15	2	- -	1	1
Enterprise Value	-198	-34	420	127	196	1,419	595	733	209	93	132	283	-25	-27	-17
Total Capital	-223	-182	-260	-197	-136	-129	-409	-509	-444	-576	-594	-630	-710	-730	-733
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-178.15	-32.41	-21.44	-19.1	-2.89	-2.52	-0.37	-0.04	-0.09	-0.17
Total Debt / EV	- -	- -	- -	- -	- -	0.16	0.22	0.15	0.41	0.18	0.11	0.01	-0.01	-0.02	-0.07
EV/Sales	- -	- -	2.71	1.99	4.2	34.53	12.53	4.2	3.14	6.17	7.27	8.79	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	3.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	14.2	- -	2.97	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	1,067	1,324	1,150	893	1,250	542	715	113	58	113	359	40	21	27
Diluted Enterprise Value	-136	782	1,117	995	726	1,422	595	733	216	95	132	283	-1	-27	-12
EV per Share	- -	- -	16.42	5.13	8.33	62.66	26.17	31.95	9.09	3.99	5.57	11.59	- -	- -	- -
TTM Sales	77	112	155	64	47	41	47	175	67	15	18	32	46	52	63
TTM EBITDA	15	4	-32	-86	-96	-96	-51	-76	-75	-47	-26	-32	-14	-9	-2
TTM Operating Income	8	-5	-48	-105	-114	-105	-54	-78	-76	-48	-27	-33	-15	-10	-3
TTM Cash Flow to Firm	17	-3	-11	-73	56	-48	-4	-110	-59	-33	-15	-18	-4	-3	1
TTM Free Cash Flow to Firm	23	16	30	-43	66	-47	-3	-110	-59	-32	-15	-18	4	-2	2

Multiples (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	- -	66.15	44.77	-26.98	13.53	-25.6	-50.9	-6.22	-1.88	-1.77	-7.33	-19.92	10.63	-9.58	16.25
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-198	-34	420	127	196	1,419	595	733	209	93	132	283	-25	-27	-17
Low Price	- -	48.15	45	37.8	36.75	35.25	22.65	18.03	3.81	1.62	0.45	4.55	1.29	0.83	0.19
EV/Sales	- -	- -	2.71	1.99	4.2	34.53	12.53	4.2	3.14	6.17	7.27	8.79	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	24.4	- -	17.84	14.66	- -	- -	- -	1.47	- -	- -	26.25	- -	- -	- -
Price/Earnings Average	- -	51.87	-22.88	18.99	19.03	-4.94	-4.34	-5.02	5.25	-1.57	-3.66	23	-8.75	-2.74	-6.67
Price/Earnings High	- -	164.95	-40.27	27.08	27.98	-6.87	-6.77	-7.46	17.81	-3.38	-10.08	50.75	-11.11	-4.66	-13.73
Price/Earnings Low	- -	22.06	-15.35	14.74	14.31	-3.63	-2.78	-3.74	1.21	-0.74	-0.55	8.14	-0.42	-1.74	-1.55
Price/Book Value	- -	-5.53	-5.09	-5.78	-6.51	-3.51	-1	-1.1	-0.19	-0.09	-0.18	-0.58	-0.06	-0.03	-0.04
Price/Book Value Average	- -	-11.75	-6.59	-6.16	-8.44	-3.05	-1.49	-0.85	-0.68	-0.13	-0.11	-0.51	-0.97	-0.04	-0.02
Price/Book Value High	- -	-37.38	-11.61	-8.78	-12.42	-4.24	-2.32	-1.26	-2.3	-0.28	-0.31	-1.12	-1.23	-0.07	-0.04
Price/Book Value Low	- -	-5	-4.42	-4.78	-6.35	-2.24	-0.95	-0.63	-0.16	-0.06	-0.02	-0.18	-0.05	-0.02	- -
Price/Tangible Book Value	- -	0.9	1.3	0.96	0.8	1.35	0.73	1.18	1.12	0.47	0.88	2.63	0.63	0.43	0.68
Price/Tangible Book Value Average	- -	1.9	1.69	1.02	1.04	1.17	1.09	0.92	3.99	0.65	0.55	2.3	10.56	0.58	0.35
Price/Tangible Book Value High	- -	6.06	2.97	1.46	1.53	1.63	1.7	1.36	13.54	1.39	1.51	5.08	13.41	0.99	0.73
Price/Tangible Book Value Low	- -	0.81	1.13	0.79	0.78	0.86	0.7	0.68	0.92	0.3	0.08	0.81	0.51	0.37	0.08
Price/Sales	- -	9.03	8.55	17.75	18.99	30.42	11.42	4.09	1.59	3.85	6.23	11.13	0.88	0.39	0.43
Price/Sales Average	- -	19.19	11.09	18.9	24.65	26.44	16.95	3.18	5.7	5.33	3.89	9.75	14.69	0.53	0.22
Price/Sales High	- -	61.03	19.51	26.94	36.25	36.78	26.42	4.72	19.34	11.45	10.7	21.52	18.65	0.9	0.46
Price/Sales Low	- -	8.16	7.44	14.66	18.54	19.42	10.84	2.37	1.31	2.5	0.59	3.45	0.71	0.34	0.05
Price/Cash Flow	- -	-314.57	-119.46	-15.56	15.71	-24.99	-49.25	-6.22	-1.77	-1.75	-7.23	-19.81	-10.55	-6.49	21.15
Price/Cash Flow Average	- -	-668.74	-154.83	-16.58	20.38	-21.72	-73.12	-4.83	-6.35	-2.43	-4.51	-17.35	-176.11	-8.72	10.99
Price/Cash Flow High	- -	-2,126.67	-272.5	-23.63	29.97	-30.22	-113.99	-7.17	-21.54	-5.21	-12.42	-38.29	-223.57	-14.85	22.63
Price/Cash Flow Low	- -	-284.44	-103.87	-12.86	15.33	-15.96	-46.77	-3.6	-1.46	-1.14	-0.68	-6.14	-8.51	-5.55	2.56
Price/Free Cash Flow Average	- -	140.63	58.03	-28.73	17.55	-22.25	-75.57	-4.83	-6.73	-2.46	-4.58	-17.45	177.46	-12.87	8.45
Price/Free Cash Flow High	- -	447.23	102.13	-40.96	25.81	-30.95	-117.81	-7.18	-22.82	-5.28	-12.6	-38.51	225.28	-21.94	17.39
Price/Free Cash Flow Low	- -	59.82	38.93	-22.29	13.2	-16.35	-48.34	-3.6	-1.55	-1.15	-0.69	-6.17	8.57	-8.2	1.97
EV/Sales Average	- -	16.64	9.75	16.49	21.07	30.62	18.07	3.28	7.25	7.75	4.94	7.41	13.79	- -	- -
EV/Sales High	- -	58.48	18.17	24.53	32.67	40.95	27.54	4.82	20.89	13.87	11.75	19.18	17.75	- -	- -
EV/Sales Low	- -	5.61	6.1	12.26	14.96	23.6	11.96	2.47	2.86	4.92	1.63	1.11	- -	- -	- -
EV/EBITDA Average	-9.27	469.78	-47.33	-12.34	-10.29	-13.06	-16.72	-7.57	-6.46	-2.47	-3.4	-7.38	-45.85	2.26	14.79
EV/EBITDA High	-9.27	1,650.89	-88.24	-18.35	-15.95	-17.47	-25.49	-11.13	-18.62	-4.42	-8.1	-19.09	-59.02	0.1	6.08
EV/EBITDA Low	-9.27	158.45	-29.62	-9.17	-7.31	-10.07	-11.07	-5.7	-2.55	-1.57	-1.13	-1.1	0.66	3.37	21.1
EV/EBIT Average	-16.16	-395.66	-31.43	-10.08	-8.62	-11.95	-15.89	-7.37	-6.35	-2.43	-3.28	-7.3	-41.41	2.05	9.31
EV/EBIT High	-16.16	-1,390.41	-58.59	-14.99	-13.37	-15.99	-24.23	-10.84	-18.31	-4.35	-7.81	-18.9	-53.3	0.09	3.83
EV/EBIT Low	-16.16	-133.45	-19.66	-7.49	-6.12	-9.21	-10.52	-5.55	-2.5	-1.54	-1.09	-1.09	0.59	3.06	13.29
Last Price	- -	53.25	51.75	45.75	37.65	55.2	23.85	31.17	4.62	2.49	4.77	14.68	1.6	0.97	1.57
High Price	- -	360	118.05	69.45	71.85	66.75	55.2	35.94	56.1	7.41	8.2	28.38	33.91	2.22	1.68
Enterprise Value Average	-136	1,856	1,509	1,056	983	1,259	858	573	484	117	89	239	632	-20	-26
Enterprise Value High	-136	6,521	2,814	1,571	1,525	1,684	1,308	842	1,395	209	213	618	813	-1	-11
Enterprise Value Low	-136	626	944	785	698	970	568	431	191	74	30	36	-9	-30	-37

Shares Outstanding	1,200	1,184	1,139	1,096	1,025	1,020	1,025	1,032	1,043	1,056	1,075	1,121	1,121	720	803
Diluted Weighted Avg Shares	5	20	26	25	24	23	23	23	24	23	24	24	25	21	17
Basic Weighted Avg Shares	5	19	26	25	24	23	23	23	23	23	24	24	25	21	17
Revenue per Share	16.23	5.9	6.05	2.58	1.98	1.81	2.09	7.61	2.9	0.65	0.77	1.32	1.82	2.46	3.63
EBITDA per Share	3.11	0.21	-1.25	-3.45	-4.06	-4.25	-2.26	-3.3	-3.25	-2.03	-1.11	-1.32	-0.55	-0.43	-0.1
Operating Income per Share	1.79	-0.25	-1.88	-4.22	-4.84	-4.65	-2.38	-3.39	-3.31	-2.06	-1.15	-1.34	-0.61	-0.47	-0.16
Basic EPS, GAAP	-13.6	2.18	-2.93	2.57	2.57	-9.72	-8.16	-4.82	3.15	-2.19	-0.81	0.56	-3.05	-0.48	-0.12
Basic EPS from Cont Ops	-12.97	3.49	-1.24	-1.39	1.27	-9.85	-2.78	0.38	-3.03	-1.65	-0.71	-4.23	-3.1	-0.52	-0.14
Diluted EPS, GAAP	-13.6	2.06	-2.93	2.54	2.55	-9.72	-8.16	-4.82	2.98	-2.19	-0.81	0.56	-3.05	-0.48	-0.12
Diluted EPS from Cont Ops	-12.97	3.3	-1.24	-1.37	1.26	-9.85	-2.78	0.38	-2.87	-1.65	-0.71	-4.23	-3.1	-0.52	-0.14
Dividend per Share	- -	- -	0.06	- -	- -	- -	- -	- -	7.34	- -	- -	- -	- -	- -	- -
Cash Flow per Share	3.67	-0.17	-0.43	-2.94	2.4	-2.21	-0.48	-5.01	-2.6	-1.42	-0.66	-0.74	-0.15	-0.15	0.07
Free Cash Flow per Basic Share	2.42	-1.19	-2.02	-4.16	1.99	-2.26	-0.5	-5.02	-2.61	-1.44	-0.67	-0.75	-0.45	-0.2	0.05
Cash & Equivalents per Share	42.06	55.05	35.34	40.63	29.31	2.6	3.51	5.46	0.67	0.12	0.83	2.67	2.06	1.6	1.81
Book Value per Share	-47.2	-9.63	-10.17	-7.91	-5.79	-15.73	-23.84	-28.44	-24.43	-26.33	-26.78	-25.34	-27.63	-33.78	-41.21
Tangible Book Value per Share	89.77	59.43	39.8	47.55	46.82	41.03	32.49	26.36	4.14	5.34	5.43	5.59	2.53	2.23	2.3

Moatable, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)