Microvast Holdings, Inc.

MVST

MVSTMicrovast Holdings, Inc. US flag

NASDAQ Global Select

1.53

USD

+0.07

- -

509.73MMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-24.5	-30.86	-15.98	-10.22	-19.08	-2.99
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-0.3	15.94	-28.12	4.44	18.66	31.48	28.56
EBITDA Margin (%)	-50.34	-11.45	-114.06	-67.38	-27.17	2.08	10.35
Operating Margin (%)	-70.47	-27.07	-127.69	-77.34	-34.64	-6.03	2.6
Incremental Operating Margin (%)	- -	- -	- -	- -	-25.39	- -	71.34
Pretax Margin (%)	-77.81	-31.27	-135.87	-77.35	-34.7	-51.46	-8.08
Profit Margin (%)	-94.97	-46.09	-142.13	-77.36	-34.68	-51.46	-6.83
Net Income to Common Margin (%)	-94.97	-46.09	-142.13	-77.36	-34.68	-51.46	-6.83
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	151	147	175	205	329	384
ST Debt	- -	78	74	88	101	125	315
LT Debt	- -	73	73	87	104	203	69
Total Debt/EBITDA	- -	-12.26	-0.85	-1.27	-2.46	41.55	8.69
Net Debt/EBITDA	- -	-10.52	1.92	0.53	-1.69	30.1	5.93
Total Debt/EBIT	- -	-5.19	-0.76	-1.11	-1.93	-14.35	34.56
Net Debt/EBIT	- -	-4.45	1.72	0.46	-1.33	-10.4	23.57
EBITDA to Interest Expense	-6.06	-2.15	-32.04	-41.46	-31.7	0.82	9.03
EBITDA-CapEx/Interest Expense	-9.25	-5.4	-48.27	-86.87	-102.77	-2.04	4.98
EBIT to Interest Expense	-8.48	-5.07	-35.86	-47.59	-40.42	-2.36	2.27
Interest Expense	6	6	5	3	3	10	5
Common Equity/Total Assets	- -	-98.39	-63.51	-80.32	-81.83	-114.82	-111.61
Long-Term Debt/Equity (%)	- -	- -	10.65	14.23	18.43	52.44	16.9
Long-Term Debt/Capital (%)	- -	-46.85	-15.09	-14.16	-15.02	-26.63	-9.41
Long-Term Debt/Total Assets (%)	- -	18.08	7.35	8.86	9.48	21.37	6.9
Total Debt/Equity (%)	- -	-51.41	21.47	28.55	36.37	84.79	93.66
Total Debt/Capital (%)	- -	-96.72	-30.41	-28.4	-29.64	-43.05	-52.12
Total Debt/Total Assets (%)	- -	37.34	14.81	17.77	18.71	34.55	38.24
Net Debt to Equity	- -	-44.09	-48.57	-11.86	25.02	61.42	63.89
Net Debt/Capital (%)	- -	-72.92	34.54	8.58	-19.16	-28.46	-31.12
EBITDA	-38	-12	-173	-138	-83	8	44
EBITDA-CapEx	-59	-31	-261	-289	-270	-20	24
Operating Income (Loss)	-54	-29	-194	-158	-106	-23	11

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.12	2.74	1.02	0.12	0.22	0.21
Current Ratio	- -	1.03	4.02	2.16	1.06	1.3	0.92
Quick Ratio	- -	0.66	3.33	1.51	0.56	0.66	0.56
CFO/Avg Current Liab	- -	0.17	-0.25	-0.25	-0.23	0.01	0.19
Common Equity/Total Assets	- -	-98.39	-63.51	-80.32	-81.83	-114.82	-111.61
Long-Term Debt/Equity (%)	- -	- -	10.65	14.23	18.43	52.44	16.9
Long-Term Debt/Capital (%)	- -	-46.85	-15.09	-14.16	-15.02	-26.63	-9.41
Long-Term Debt/Total Assets (%)	- -	18.08	7.35	8.86	9.48	21.37	6.9
Total Debt/Equity (%)	- -	-51.41	21.47	28.55	36.37	84.79	93.66
Total Debt/Capital (%)	- -	-96.72	-30.41	-28.4	-29.64	-43.05	-52.12
Total Debt/Total Assets (%)	- -	37.34	14.81	17.77	18.71	34.55	38.24
CFO/Total Liabilities	- -	2.23	-14.59	-14.5	-14.14	0.5	12.76
CFO/CapEx	0.66	0.83	-0.51	-0.36	-0.4	0.1	3.83
Altman's Z-Score	- -	3.03	1.29	-0.36	-0.69	-0.48	-0.25

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	2.82	1.84	1.97	2.38	2.93	3.09
Days Sales Outstanding	- -	129.51	198.16	185.65	153.58	124.62	117.99
Inventory Turnover	- -	4.02	3.96	2.84	2.13	1.78	2.62
Days Inventory Outstanding	- -	90.8	92.22	128.57	171.24	205.52	139.08
Accounts Payable Turnover	- -	6.44	4.93	5.3	4	2.86	4.49
Accounts Payable Turnover Days	- -	56.64	74.03	68.88	91.34	127.66	81.23
Cash Conversion Cycle	- -	163.67	216.35	245.34	233.47	202.48	175.83
Inventory to Cash Days	- -	38.7	105.94	57.07	-17.66	-80.9	-21.09
Inventories	- -	45	53	84	150	143	89
Raw Materials	- -	17	25	29	36	39	20
Work In Process	- -	22	21	49	86	85	42
Finished Goods	- -	5	7	6	28	19	28
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	2,993	5,139	1,052	464	435	659	909
- Cash & Cash Equivalents	- -	21	481	231	45	73	105
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	91	- -	- -	- -	- -	- -
+ Total Debt	- -	151	147	175	205	329	384
Enterprise Value	2,993	5,359	719	383	590	915	1,189
Total Capital	- -	-156	-485	-616	-692	-764	-738
Total Debt/Capital (%)	- -	-96.72	-30.41	-28.4	-29.64	-43.05	-52.12
Total Debt / EV	- -	0.03	0.21	0.46	0.35	0.36	0.32
EV/Sales	39.16	49.84	4.73	1.87	1.93	2.41	2.78
EV/EBITDA	- -	- -	- -	- -	- -	115.62	26.86
EV/EBIT	- -	- -	- -	- -	- -	- -	106.85
EV/Cash Flow to Firm	151.6	251.67	- -	- -	- -	73.06	14.85
EV/Free Cash Flow to Firm	74.82	134.18	14.9	3.81	5.17	22.74	11.9
Diluted Market Cap	2,993	5,139	1,052	464	435	659	909
Diluted Enterprise Value	2,993	5,359	719	408	596	915	1,189
EV per Share	9.96	17.83	3.87	1.26	1.9	2.87	3.66
TTM Sales	76	108	152	204	307	380	428
TTM EBITDA	-38	-12	-173	-138	-83	8	44
TTM Operating Income	-54	-29	-194	-158	-106	-23	11
TTM Cash Flow to Firm	20	21	-40	-51	-73	13	80
TTM Free Cash Flow to Firm	40	40	48	100	114	40	100

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	89	150.25	24.57	4.79	3.9	21.59	9.5
EV/EBIT	- -	- -	- -	- -	- -	- -	106.85
Enterprise Value	2,993	5,359	719	383	590	915	1,189
Low Price	9.71	9.16	5.5	1.38	0.84	0.15	1.09
EV/Sales	39.16	49.84	4.73	1.87	1.93	2.41	2.78
EV/EBITDA	- -	- -	- -	- -	- -	115.62	26.86
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-40.86	-63.97	-9.96	-7.27	-4.65	-0.98	-33.47
Price/Earnings High	-48.52	-126.93	-21.69	-18.29	-8.51	-4.66	-79.12
Price/Earnings Low	-40.2	-55.55	-4.74	-2.65	-2.46	-0.25	-12.11
Price/Book Value	- -	-12.91	-1.66	-0.59	-0.49	-0.6	-0.81
Price/Book Value Average	- -	-7.96	-3.4	-1.45	-0.55	-0.18	-0.87
Price/Book Value High	- -	-15.8	-7.41	-3.66	-1.01	-0.83	-2.06
Price/Book Value Low	- -	-6.92	-1.62	-0.53	-0.29	-0.04	-0.32
Price/Tangible Book Value	- -	-16.57	1.57	0.78	0.79	1.76	2.29
Price/Tangible Book Value Average	- -	-10.22	3.21	1.92	0.9	0.51	2.46
Price/Tangible Book Value High	- -	-20.29	6.98	4.83	1.65	2.44	5.83
Price/Tangible Book Value Low	- -	-8.88	1.53	0.7	0.48	0.13	0.89
Price/Sales	39.16	47.8	6.92	2.27	1.42	1.74	2.13
Price/Sales Average	38.81	29.48	14.16	5.62	1.61	0.5	2.29
Price/Sales High	46.08	58.5	30.82	14.15	2.95	2.4	5.41
Price/Sales Low	38.18	25.6	6.73	2.05	0.85	0.13	0.83
Price/Cash Flow	223.85	330.34	-23.36	-8.6	-5.78	234.26	11.98
Price/Cash Flow Average	221.84	203.76	-47.76	-21.31	-6.57	68.03	12.88
Price/Cash Flow High	263.41	404.33	-104.01	-53.65	-12.01	323.67	30.46
Price/Cash Flow Low	218.23	176.96	-22.72	-7.76	-3.47	17.15	4.66
Price/Free Cash Flow Average	88.2	92.68	50.24	11.86	4.44	6.27	10.21
Price/Free Cash Flow High	104.73	183.91	109.39	29.84	8.12	29.83	24.15
Price/Free Cash Flow Low	86.77	80.49	23.9	4.32	2.34	1.58	3.7
EV/Sales Average	38.81	31.53	11.96	5.34	2.14	1.18	2.94
EV/Sales High	46.08	60.55	28.63	13.87	3.47	3.07	6.06
EV/Sales Low	38.18	27.65	4.54	1.77	1.38	0.8	1.48
EV/EBITDA Average	-77.1	-275.27	-10.49	-7.93	-7.87	56.51	28.41
EV/EBITDA High	-91.54	-528.64	-25.1	-20.59	-12.79	147.4	58.55
EV/EBITDA Low	-75.84	-241.42	-3.98	-2.63	-5.06	38.42	14.31
EV/EBIT Average	-55.07	-116.47	-9.37	-6.91	-6.17	-19.52	113.02
EV/EBIT High	-65.39	-223.66	-22.42	-17.94	-10.03	-50.91	232.93
EV/EBIT Low	-54.18	-102.14	-3.55	-2.29	-3.97	-13.27	56.94
Last Price	9.96	17.1	5.66	1.53	1.4	2.07	2.8
High Price	11.72	20.93	25.2	9.54	2.91	2.86	7.12
Enterprise Value Average	2,966	3,390	1,818	1,093	655	447	1,257
Enterprise Value High	3,522	6,510	4,351	2,837	1,065	1,167	2,591
Enterprise Value Low	2,918	2,973	690	362	422	304	633

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-24.5	-30.86	-15.98	-10.22	-19.08	-2.99
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-0.3	15.94	-28.12	4.44	18.66	31.48	28.56
EBITDA Margin (%)	-50.34	-11.45	-114.06	-67.38	-27.17	2.08	10.35
Operating Margin (%)	-70.47	-27.07	-127.69	-77.34	-34.64	-6.03	2.6
Incremental Operating Margin (%)	- -	- -	- -	- -	-25.39	- -	71.34
Pretax Margin (%)	-77.81	-31.27	-135.87	-77.35	-34.7	-51.46	-8.08
Profit Margin (%)	-94.97	-46.09	-142.13	-77.36	-34.68	-51.46	-6.83
Net Income to Common Margin (%)	-94.97	-46.09	-142.13	-77.36	-34.68	-51.46	-6.83
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	151	147	175	205	329	384
ST Debt	- -	78	74	88	101	125	315
LT Debt	- -	73	73	87	104	203	69
Total Debt/EBITDA	- -	-12.26	-0.85	-1.27	-2.46	41.55	8.69
Net Debt/EBITDA	- -	-10.52	1.92	0.53	-1.69	30.1	5.93
Total Debt/EBIT	- -	-5.19	-0.76	-1.11	-1.93	-14.35	34.56
Net Debt/EBIT	- -	-4.45	1.72	0.46	-1.33	-10.4	23.57
EBITDA to Interest Expense	-6.06	-2.15	-32.04	-41.46	-31.7	0.82	9.03
EBITDA-CapEx/Interest Expense	-9.25	-5.4	-48.27	-86.87	-102.77	-2.04	4.98
EBIT to Interest Expense	-8.48	-5.07	-35.86	-47.59	-40.42	-2.36	2.27
Interest Expense	6	6	5	3	3	10	5
Common Equity/Total Assets	- -	-98.39	-63.51	-80.32	-81.83	-114.82	-111.61
Long-Term Debt/Equity (%)	- -	- -	10.65	14.23	18.43	52.44	16.9
Long-Term Debt/Capital (%)	- -	-46.85	-15.09	-14.16	-15.02	-26.63	-9.41
Long-Term Debt/Total Assets (%)	- -	18.08	7.35	8.86	9.48	21.37	6.9
Total Debt/Equity (%)	- -	-51.41	21.47	28.55	36.37	84.79	93.66
Total Debt/Capital (%)	- -	-96.72	-30.41	-28.4	-29.64	-43.05	-52.12
Total Debt/Total Assets (%)	- -	37.34	14.81	17.77	18.71	34.55	38.24
Net Debt to Equity	- -	-44.09	-48.57	-11.86	25.02	61.42	63.89
Net Debt/Capital (%)	- -	-72.92	34.54	8.58	-19.16	-28.46	-31.12
EBITDA	-38	-12	-173	-138	-83	8	44
EBITDA-CapEx	-59	-31	-261	-289	-270	-20	24
Operating Income (Loss)	-54	-29	-194	-158	-106	-23	11

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.12	2.74	1.02	0.12	0.22	0.21
Current Ratio	- -	1.03	4.02	2.16	1.06	1.3	0.92
Quick Ratio	- -	0.66	3.33	1.51	0.56	0.66	0.56
CFO/Avg Current Liab	- -	0.17	-0.25	-0.25	-0.23	0.01	0.19
Common Equity/Total Assets	- -	-98.39	-63.51	-80.32	-81.83	-114.82	-111.61
Long-Term Debt/Equity (%)	- -	- -	10.65	14.23	18.43	52.44	16.9
Long-Term Debt/Capital (%)	- -	-46.85	-15.09	-14.16	-15.02	-26.63	-9.41
Long-Term Debt/Total Assets (%)	- -	18.08	7.35	8.86	9.48	21.37	6.9
Total Debt/Equity (%)	- -	-51.41	21.47	28.55	36.37	84.79	93.66
Total Debt/Capital (%)	- -	-96.72	-30.41	-28.4	-29.64	-43.05	-52.12
Total Debt/Total Assets (%)	- -	37.34	14.81	17.77	18.71	34.55	38.24
CFO/Total Liabilities	- -	2.23	-14.59	-14.5	-14.14	0.5	12.76
CFO/CapEx	0.66	0.83	-0.51	-0.36	-0.4	0.1	3.83
Altman's Z-Score	- -	3.03	1.29	-0.36	-0.69	-0.48	-0.25

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	2.82	1.84	1.97	2.38	2.93	3.09
Days Sales Outstanding	- -	129.51	198.16	185.65	153.58	124.62	117.99
Inventory Turnover	- -	4.02	3.96	2.84	2.13	1.78	2.62
Days Inventory Outstanding	- -	90.8	92.22	128.57	171.24	205.52	139.08
Accounts Payable Turnover	- -	6.44	4.93	5.3	4	2.86	4.49
Accounts Payable Turnover Days	- -	56.64	74.03	68.88	91.34	127.66	81.23
Cash Conversion Cycle	- -	163.67	216.35	245.34	233.47	202.48	175.83
Inventory to Cash Days	- -	38.7	105.94	57.07	-17.66	-80.9	-21.09
Inventories	- -	45	53	84	150	143	89
Raw Materials	- -	17	25	29	36	39	20
Work In Process	- -	22	21	49	86	85	42
Finished Goods	- -	5	7	6	28	19	28
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	2,993	5,139	1,052	464	435	659	909
- Cash & Cash Equivalents	- -	21	481	231	45	73	105
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	91	- -	- -	- -	- -	- -
+ Total Debt	- -	151	147	175	205	329	384
Enterprise Value	2,993	5,359	719	383	590	915	1,189
Total Capital	- -	-156	-485	-616	-692	-764	-738
Total Debt/Capital (%)	- -	-96.72	-30.41	-28.4	-29.64	-43.05	-52.12
Total Debt / EV	- -	0.03	0.21	0.46	0.35	0.36	0.32
EV/Sales	39.16	49.84	4.73	1.87	1.93	2.41	2.78
EV/EBITDA	- -	- -	- -	- -	- -	115.62	26.86
EV/EBIT	- -	- -	- -	- -	- -	- -	106.85
EV/Cash Flow to Firm	151.6	251.67	- -	- -	- -	73.06	14.85
EV/Free Cash Flow to Firm	74.82	134.18	14.9	3.81	5.17	22.74	11.9
Diluted Market Cap	2,993	5,139	1,052	464	435	659	909
Diluted Enterprise Value	2,993	5,359	719	408	596	915	1,189
EV per Share	9.96	17.83	3.87	1.26	1.9	2.87	3.66
TTM Sales	76	108	152	204	307	380	428
TTM EBITDA	-38	-12	-173	-138	-83	8	44
TTM Operating Income	-54	-29	-194	-158	-106	-23	11
TTM Cash Flow to Firm	20	21	-40	-51	-73	13	80
TTM Free Cash Flow to Firm	40	40	48	100	114	40	100

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	89	150.25	24.57	4.79	3.9	21.59	9.5
EV/EBIT	- -	- -	- -	- -	- -	- -	106.85
Enterprise Value	2,993	5,359	719	383	590	915	1,189
Low Price	9.71	9.16	5.5	1.38	0.84	0.15	1.09
EV/Sales	39.16	49.84	4.73	1.87	1.93	2.41	2.78
EV/EBITDA	- -	- -	- -	- -	- -	115.62	26.86
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-40.86	-63.97	-9.96	-7.27	-4.65	-0.98	-33.47
Price/Earnings High	-48.52	-126.93	-21.69	-18.29	-8.51	-4.66	-79.12
Price/Earnings Low	-40.2	-55.55	-4.74	-2.65	-2.46	-0.25	-12.11
Price/Book Value	- -	-12.91	-1.66	-0.59	-0.49	-0.6	-0.81
Price/Book Value Average	- -	-7.96	-3.4	-1.45	-0.55	-0.18	-0.87
Price/Book Value High	- -	-15.8	-7.41	-3.66	-1.01	-0.83	-2.06
Price/Book Value Low	- -	-6.92	-1.62	-0.53	-0.29	-0.04	-0.32
Price/Tangible Book Value	- -	-16.57	1.57	0.78	0.79	1.76	2.29
Price/Tangible Book Value Average	- -	-10.22	3.21	1.92	0.9	0.51	2.46
Price/Tangible Book Value High	- -	-20.29	6.98	4.83	1.65	2.44	5.83
Price/Tangible Book Value Low	- -	-8.88	1.53	0.7	0.48	0.13	0.89
Price/Sales	39.16	47.8	6.92	2.27	1.42	1.74	2.13
Price/Sales Average	38.81	29.48	14.16	5.62	1.61	0.5	2.29
Price/Sales High	46.08	58.5	30.82	14.15	2.95	2.4	5.41
Price/Sales Low	38.18	25.6	6.73	2.05	0.85	0.13	0.83
Price/Cash Flow	223.85	330.34	-23.36	-8.6	-5.78	234.26	11.98
Price/Cash Flow Average	221.84	203.76	-47.76	-21.31	-6.57	68.03	12.88
Price/Cash Flow High	263.41	404.33	-104.01	-53.65	-12.01	323.67	30.46
Price/Cash Flow Low	218.23	176.96	-22.72	-7.76	-3.47	17.15	4.66
Price/Free Cash Flow Average	88.2	92.68	50.24	11.86	4.44	6.27	10.21
Price/Free Cash Flow High	104.73	183.91	109.39	29.84	8.12	29.83	24.15
Price/Free Cash Flow Low	86.77	80.49	23.9	4.32	2.34	1.58	3.7
EV/Sales Average	38.81	31.53	11.96	5.34	2.14	1.18	2.94
EV/Sales High	46.08	60.55	28.63	13.87	3.47	3.07	6.06
EV/Sales Low	38.18	27.65	4.54	1.77	1.38	0.8	1.48
EV/EBITDA Average	-77.1	-275.27	-10.49	-7.93	-7.87	56.51	28.41
EV/EBITDA High	-91.54	-528.64	-25.1	-20.59	-12.79	147.4	58.55
EV/EBITDA Low	-75.84	-241.42	-3.98	-2.63	-5.06	38.42	14.31
EV/EBIT Average	-55.07	-116.47	-9.37	-6.91	-6.17	-19.52	113.02
EV/EBIT High	-65.39	-223.66	-22.42	-17.94	-10.03	-50.91	232.93
EV/EBIT Low	-54.18	-102.14	-3.55	-2.29	-3.97	-13.27	56.94
Last Price	9.96	17.1	5.66	1.53	1.4	2.07	2.8
High Price	11.72	20.93	25.2	9.54	2.91	2.86	7.12
Enterprise Value Average	2,966	3,390	1,818	1,093	655	447	1,257
Enterprise Value High	3,522	6,510	4,351	2,837	1,065	1,167	2,591
Enterprise Value Low	2,918	2,973	690	362	422	304	633

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	301	299	308	315	323	332
Diluted Weighted Avg Shares	301	301	186	303	311	318	325
Basic Weighted Avg Shares	301	301	186	303	311	318	325
Revenue per Share	0.25	0.36	0.82	0.67	0.99	1.19	1.32
EBITDA per Share	-0.13	-0.04	-0.93	-0.45	-0.27	0.02	0.14
Operating Income per Share	-0.18	-0.1	-1.04	-0.52	-0.34	-0.07	0.03
Basic EPS, GAAP	-0.24	-0.16	-1.16	-0.52	-0.34	-0.61	-0.09
Basic EPS from Cont Ops	-0.2	-0.11	-1.11	-0.52	-0.34	-0.61	-0.09
Diluted EPS, GAAP	-0.24	-0.16	-1.16	-0.52	-0.34	-0.61	-0.09
Diluted EPS from Cont Ops	-0.2	-0.11	-1.11	-0.52	-0.34	-0.61	-0.09
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.04	0.05	-0.24	-0.18	-0.24	0.01	0.23
Free Cash Flow per Basic Share	-0.02	-0.01	-0.71	-0.68	-0.84	-0.08	0.17
Cash & Equivalents per Share	- -	0.07	2.59	0.85	0.16	0.23	0.32
Book Value per Share	- -	-1.32	-3.4	-2.61	-2.89	-3.43	-3.46
Tangible Book Value per Share	- -	-1.03	3.61	1.97	1.77	1.17	1.22

Microvast Holdings, 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)