PLAYSTUDIOS, Inc.

MYPS

MYPSPLAYSTUDIOS, Inc. US flag

NASDAQ Global Market

0.68

USD

-0.08

- -

87.61MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	107.57	36.79	-69.3	- -	- -	- -
Return on Assets (%)	- -	19.05	4.58	-5.18	-5.4	-8.32	-9.34
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	66.47	66.11	68.12	70.58	74.97	74.88	75.56
EBITDA Margin (%)	18.18	19.5	9.56	7.06	13.95	13.23	7.62
Operating Margin (%)	7.67	11.28	0.03	-5.19	-0.61	-2.47	-8.69
Incremental Operating Margin (%)	- -	39.62	-173.06	- -	- -	- -	- -
Pretax Margin (%)	7.35	4.13	3.65	-8.14	-0.81	-9.43	-11.36
Profit Margin (%)	5.69	4.75	3.74	-6.13	-6.24	-9.91	-12.18
Net Income to Common Margin (%)	5.69	4.75	3.74	-6.13	-6.24	-9.91	-12.18
Effective Tax Rate (%)	22.6	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	107.57	36.79	-69.3	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	16	10	10	8
ST Debt	- -	- -	- -	5	4	3	4
LT Debt	- -	- -	- -	12	6	7	4
Total Debt/EBITDA	- -	- -	- -	0.79	0.23	0.26	0.43
Net Debt/EBITDA	- -	-0.93	-7.77	-6.54	-3.07	-2.85	-5.86
Total Debt/EBIT	- -	- -	- -	-1.08	-5.22	-1.41	-0.38
Net Debt/EBIT	- -	-1.61	-2,320.67	8.9	69.83	15.26	5.13
EBITDA to Interest Expense	164.87	370.65	116.98	-10.65	- -	- -	- -
EBITDA-CapEx/Interest Expense	69.06	180.5	-57.06	6.69	- -	- -	- -
EBIT to Interest Expense	69.59	214.37	0.39	7.82	- -	- -	- -
Interest Expense	- -	- -	- -	-2	- -	- -	- -
Common Equity/Total Assets	- -	17.71	10.32	4.76	-0.72	-9.7	-20.63
Long-Term Debt/Equity (%)	- -	- -	- -	3.86	1.98	2.72	1.79
Long-Term Debt/Capital (%)	- -	- -	- -	35.33	77.94	-31.34	-7.79
Long-Term Debt/Total Assets (%)	- -	- -	- -	3.31	1.56	2.06	1.4
Total Debt/Equity (%)	- -	- -	- -	5.37	3.45	4.11	3.39
Total Debt/Capital (%)	- -	- -	- -	49.18	135.87	-47.37	-14.79
Total Debt/Total Assets (%)	- -	- -	- -	4.61	2.71	3.12	2.66
Net Debt to Equity	- -	-50.92	-70.35	-44.32	-46.09	-44.61	-46.05
Net Debt/Capital (%)	- -	194.81	119.31	132.67	105.82	83.71	66.77
EBITDA	44	53	27	21	43	38	18
EBITDA-CapEx	18	26	-13	-13	11	16	1
Operating Income (Loss)	18	30	- -	-15	-2	-7	-20

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.45	7.14	3.92	2.89	2.21	2.43
Current Ratio	- -	2.3	8.08	5.15	3.8	2.98	3.12
Quick Ratio	- -	2.14	7.9	4.75	3.62	2.88	3
CFO/Avg Current Liab	- -	2.86	1.06	1.04	1.29	0.96	0.57
Common Equity/Total Assets	- -	17.71	10.32	4.76	-0.72	-9.7	-20.63
Long-Term Debt/Equity (%)	- -	- -	- -	3.86	1.98	2.72	1.79
Long-Term Debt/Capital (%)	- -	- -	- -	35.33	77.94	-31.34	-7.79
Long-Term Debt/Total Assets (%)	- -	- -	- -	3.31	1.56	2.06	1.4
Total Debt/Equity (%)	- -	- -	- -	5.37	3.45	4.11	3.39
Total Debt/Capital (%)	- -	- -	- -	49.18	135.87	-47.37	-14.79
Total Debt/Total Assets (%)	- -	- -	- -	4.61	2.71	3.12	2.66
CFO/Total Liabilities	- -	126.1	107.96	67.18	66.34	58.46	41.97
CFO/CapEx	1.43	1.79	0.83	1	1.59	2.02	1.6
Altman's Z-Score	- -	25.38	10.64	7.92	4.96	3.73	1.98

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	32.48	15.47	12.74	11.31	10.3	9.74
Days Sales Outstanding	- -	11.24	23.59	28.64	32.27	35.45	37.49
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	38.78	14.65	13.98	24.57	42.46	38.17
Accounts Payable Turnover Days	- -	9.41	24.91	26.11	14.85	8.6	9.56
Cash Conversion Cycle	- -	1.82	-1.32	2.53	17.42	26.85	27.93
Inventory to Cash Days	- -	11.24	23.59	28.64	32.27	35.45	37.49
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	1,295	441	498	360	241	82
- Cash & Cash Equivalents	- -	49	214	134	133	109	105
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	16	10	10	8
Enterprise Value	- -	1,246	228	380	237	142	-15
Total Capital	- -	24	35	33	7	-21	-52
Total Debt/Capital (%)	- -	- -	- -	49.18	135.87	-47.37	-14.79
Total Debt / EV	- -	- -	- -	0.04	0.04	0.07	-0.5
EV/Sales	- -	4.62	0.79	1.31	0.76	0.49	- -
EV/EBITDA	- -	23.68	8.29	18.55	5.48	3.7	- -
EV/EBIT	- -	40.94	2,475.91	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	25.66	6.68	11.91	4.59	3.1	- -
EV/Free Cash Flow to Firm	- -	16.49	3.04	5.82	2.82	2.07	- -
Diluted Market Cap	- -	1,295	493	498	360	241	82
Diluted Enterprise Value	- -	1,246	280	380	237	142	-15
EV per Share	- -	9.91	2.04	2.96	1.79	1.09	- -
TTM Sales	239	270	287	290	311	289	235
TTM EBITDA	44	53	27	21	43	38	18
TTM Operating Income	18	30	- -	-15	-2	-7	-20
TTM Cash Flow to Firm	36	49	34	32	52	46	26
TTM Free Cash Flow to Firm	62	76	75	65	84	68	43

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	17.18	6.6	7.46	4.28	3.52	1.91
EV/EBIT	- -	40.94	2,475.91	- -	- -	- -	- -
Enterprise Value	- -	1,246	228	380	237	142	-15
Low Price	- -	9.96	3.65	3.24	2.38	1.2	0.57
EV/Sales	- -	4.62	0.79	1.31	0.76	0.49	- -
EV/EBITDA	- -	23.68	8.29	18.55	5.48	3.7	- -
Price/Earnings	- -	101.14	41.1	- -	- -	- -	- -
Price/Earnings Average	- -	100.82	78.05	-31.84	-25.9	-9.17	-5.29
Price/Earnings High	- -	110.76	137.35	-47.64	-34.32	-13.72	-8.78
Price/Earnings Low	- -	97.81	37.98	-23.39	-16.32	-5.41	-2.51
Price/Book Value	- -	54.4	12.77	29.7	-137.39	-7.69	-1.37
Price/Book Value Average	- -	54.22	24.25	33.76	-191.5	-8.4	-2.53
Price/Book Value High	- -	59.57	42.68	50.52	-253.74	-12.57	-4.19
Price/Book Value Low	- -	52.61	11.8	24.8	-120.66	-4.96	-1.2
Price/Tangible Book Value	- -	25.58	1.87	2.8	2.77	2.37	0.83
Price/Tangible Book Value Average	- -	25.5	3.55	3.18	3.86	2.59	1.53
Price/Tangible Book Value High	- -	28.01	6.24	4.76	5.11	3.88	2.53
Price/Tangible Book Value Low	- -	24.74	1.73	2.34	2.43	1.53	0.72
Price/Sales	- -	4.8	1.54	1.72	1.16	0.83	0.35
Price/Sales Average	- -	4.78	2.92	1.95	1.62	0.91	0.64
Price/Sales High	- -	5.26	5.13	2.92	2.14	1.36	1.07
Price/Sales Low	- -	4.64	1.42	1.43	1.02	0.54	0.31
Price/Cash Flow	- -	26.76	13.03	14.92	6.97	5.26	3.11
Price/Cash Flow Average	- -	26.68	24.74	16.96	9.71	5.75	5.75
Price/Cash Flow High	- -	29.31	43.53	25.38	12.87	8.6	9.54
Price/Cash Flow Low	- -	25.88	12.04	12.46	6.12	3.4	2.73
Price/Free Cash Flow Average	- -	17.12	12.53	8.48	5.97	3.85	3.54
Price/Free Cash Flow High	- -	18.81	22.05	12.69	7.91	5.76	5.87
Price/Free Cash Flow Low	- -	16.61	6.1	6.23	3.76	2.27	1.68
EV/Sales Average	- -	4.6	2.17	1.54	1.22	0.57	0.23
EV/Sales High	- -	5.07	4.39	2.51	1.75	1.02	0.66
EV/Sales Low	- -	4.46	0.68	1.03	0.62	0.19	- -
EV/EBITDA Average	- -	23.6	22.72	21.87	8.75	4.28	3.03
EV/EBITDA High	- -	26.02	45.88	35.58	12.52	7.69	8.6
EV/EBITDA Low	- -	22.87	7.07	14.54	4.46	1.47	-1.41
EV/EBIT Average	- -	40.81	6,787.93	-29.77	-199.34	-22.91	-2.66
EV/EBIT High	- -	44.99	13,708.43	-48.43	-285.13	-41.15	-7.54
EV/EBIT Low	- -	39.54	2,111.62	-19.79	-101.7	-7.86	1.24
Last Price	- -	10.3	3.95	3.88	2.71	1.86	0.65
High Price	- -	11.28	13.2	6.6	5	3.04	2
Enterprise Value Average	- -	1,242	624	448	379	164	54
Enterprise Value High	- -	1,370	1,261	729	543	294	154
Enterprise Value Low	- -	1,204	194	298	194	56	-25

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	107.57	36.79	-69.3	- -	- -	- -
Return on Assets (%)	- -	19.05	4.58	-5.18	-5.4	-8.32	-9.34
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	66.47	66.11	68.12	70.58	74.97	74.88	75.56
EBITDA Margin (%)	18.18	19.5	9.56	7.06	13.95	13.23	7.62
Operating Margin (%)	7.67	11.28	0.03	-5.19	-0.61	-2.47	-8.69
Incremental Operating Margin (%)	- -	39.62	-173.06	- -	- -	- -	- -
Pretax Margin (%)	7.35	4.13	3.65	-8.14	-0.81	-9.43	-11.36
Profit Margin (%)	5.69	4.75	3.74	-6.13	-6.24	-9.91	-12.18
Net Income to Common Margin (%)	5.69	4.75	3.74	-6.13	-6.24	-9.91	-12.18
Effective Tax Rate (%)	22.6	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	107.57	36.79	-69.3	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	16	10	10	8
ST Debt	- -	- -	- -	5	4	3	4
LT Debt	- -	- -	- -	12	6	7	4
Total Debt/EBITDA	- -	- -	- -	0.79	0.23	0.26	0.43
Net Debt/EBITDA	- -	-0.93	-7.77	-6.54	-3.07	-2.85	-5.86
Total Debt/EBIT	- -	- -	- -	-1.08	-5.22	-1.41	-0.38
Net Debt/EBIT	- -	-1.61	-2,320.67	8.9	69.83	15.26	5.13
EBITDA to Interest Expense	164.87	370.65	116.98	-10.65	- -	- -	- -
EBITDA-CapEx/Interest Expense	69.06	180.5	-57.06	6.69	- -	- -	- -
EBIT to Interest Expense	69.59	214.37	0.39	7.82	- -	- -	- -
Interest Expense	- -	- -	- -	-2	- -	- -	- -
Common Equity/Total Assets	- -	17.71	10.32	4.76	-0.72	-9.7	-20.63
Long-Term Debt/Equity (%)	- -	- -	- -	3.86	1.98	2.72	1.79
Long-Term Debt/Capital (%)	- -	- -	- -	35.33	77.94	-31.34	-7.79
Long-Term Debt/Total Assets (%)	- -	- -	- -	3.31	1.56	2.06	1.4
Total Debt/Equity (%)	- -	- -	- -	5.37	3.45	4.11	3.39
Total Debt/Capital (%)	- -	- -	- -	49.18	135.87	-47.37	-14.79
Total Debt/Total Assets (%)	- -	- -	- -	4.61	2.71	3.12	2.66
Net Debt to Equity	- -	-50.92	-70.35	-44.32	-46.09	-44.61	-46.05
Net Debt/Capital (%)	- -	194.81	119.31	132.67	105.82	83.71	66.77
EBITDA	44	53	27	21	43	38	18
EBITDA-CapEx	18	26	-13	-13	11	16	1
Operating Income (Loss)	18	30	- -	-15	-2	-7	-20

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.45	7.14	3.92	2.89	2.21	2.43
Current Ratio	- -	2.3	8.08	5.15	3.8	2.98	3.12
Quick Ratio	- -	2.14	7.9	4.75	3.62	2.88	3
CFO/Avg Current Liab	- -	2.86	1.06	1.04	1.29	0.96	0.57
Common Equity/Total Assets	- -	17.71	10.32	4.76	-0.72	-9.7	-20.63
Long-Term Debt/Equity (%)	- -	- -	- -	3.86	1.98	2.72	1.79
Long-Term Debt/Capital (%)	- -	- -	- -	35.33	77.94	-31.34	-7.79
Long-Term Debt/Total Assets (%)	- -	- -	- -	3.31	1.56	2.06	1.4
Total Debt/Equity (%)	- -	- -	- -	5.37	3.45	4.11	3.39
Total Debt/Capital (%)	- -	- -	- -	49.18	135.87	-47.37	-14.79
Total Debt/Total Assets (%)	- -	- -	- -	4.61	2.71	3.12	2.66
CFO/Total Liabilities	- -	126.1	107.96	67.18	66.34	58.46	41.97
CFO/CapEx	1.43	1.79	0.83	1	1.59	2.02	1.6
Altman's Z-Score	- -	25.38	10.64	7.92	4.96	3.73	1.98

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	32.48	15.47	12.74	11.31	10.3	9.74
Days Sales Outstanding	- -	11.24	23.59	28.64	32.27	35.45	37.49
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	38.78	14.65	13.98	24.57	42.46	38.17
Accounts Payable Turnover Days	- -	9.41	24.91	26.11	14.85	8.6	9.56
Cash Conversion Cycle	- -	1.82	-1.32	2.53	17.42	26.85	27.93
Inventory to Cash Days	- -	11.24	23.59	28.64	32.27	35.45	37.49
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	1,295	441	498	360	241	82
- Cash & Cash Equivalents	- -	49	214	134	133	109	105
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	16	10	10	8
Enterprise Value	- -	1,246	228	380	237	142	-15
Total Capital	- -	24	35	33	7	-21	-52
Total Debt/Capital (%)	- -	- -	- -	49.18	135.87	-47.37	-14.79
Total Debt / EV	- -	- -	- -	0.04	0.04	0.07	-0.5
EV/Sales	- -	4.62	0.79	1.31	0.76	0.49	- -
EV/EBITDA	- -	23.68	8.29	18.55	5.48	3.7	- -
EV/EBIT	- -	40.94	2,475.91	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	25.66	6.68	11.91	4.59	3.1	- -
EV/Free Cash Flow to Firm	- -	16.49	3.04	5.82	2.82	2.07	- -
Diluted Market Cap	- -	1,295	493	498	360	241	82
Diluted Enterprise Value	- -	1,246	280	380	237	142	-15
EV per Share	- -	9.91	2.04	2.96	1.79	1.09	- -
TTM Sales	239	270	287	290	311	289	235
TTM EBITDA	44	53	27	21	43	38	18
TTM Operating Income	18	30	- -	-15	-2	-7	-20
TTM Cash Flow to Firm	36	49	34	32	52	46	26
TTM Free Cash Flow to Firm	62	76	75	65	84	68	43

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	17.18	6.6	7.46	4.28	3.52	1.91
EV/EBIT	- -	40.94	2,475.91	- -	- -	- -	- -
Enterprise Value	- -	1,246	228	380	237	142	-15
Low Price	- -	9.96	3.65	3.24	2.38	1.2	0.57
EV/Sales	- -	4.62	0.79	1.31	0.76	0.49	- -
EV/EBITDA	- -	23.68	8.29	18.55	5.48	3.7	- -
Price/Earnings	- -	101.14	41.1	- -	- -	- -	- -
Price/Earnings Average	- -	100.82	78.05	-31.84	-25.9	-9.17	-5.29
Price/Earnings High	- -	110.76	137.35	-47.64	-34.32	-13.72	-8.78
Price/Earnings Low	- -	97.81	37.98	-23.39	-16.32	-5.41	-2.51
Price/Book Value	- -	54.4	12.77	29.7	-137.39	-7.69	-1.37
Price/Book Value Average	- -	54.22	24.25	33.76	-191.5	-8.4	-2.53
Price/Book Value High	- -	59.57	42.68	50.52	-253.74	-12.57	-4.19
Price/Book Value Low	- -	52.61	11.8	24.8	-120.66	-4.96	-1.2
Price/Tangible Book Value	- -	25.58	1.87	2.8	2.77	2.37	0.83
Price/Tangible Book Value Average	- -	25.5	3.55	3.18	3.86	2.59	1.53
Price/Tangible Book Value High	- -	28.01	6.24	4.76	5.11	3.88	2.53
Price/Tangible Book Value Low	- -	24.74	1.73	2.34	2.43	1.53	0.72
Price/Sales	- -	4.8	1.54	1.72	1.16	0.83	0.35
Price/Sales Average	- -	4.78	2.92	1.95	1.62	0.91	0.64
Price/Sales High	- -	5.26	5.13	2.92	2.14	1.36	1.07
Price/Sales Low	- -	4.64	1.42	1.43	1.02	0.54	0.31
Price/Cash Flow	- -	26.76	13.03	14.92	6.97	5.26	3.11
Price/Cash Flow Average	- -	26.68	24.74	16.96	9.71	5.75	5.75
Price/Cash Flow High	- -	29.31	43.53	25.38	12.87	8.6	9.54
Price/Cash Flow Low	- -	25.88	12.04	12.46	6.12	3.4	2.73
Price/Free Cash Flow Average	- -	17.12	12.53	8.48	5.97	3.85	3.54
Price/Free Cash Flow High	- -	18.81	22.05	12.69	7.91	5.76	5.87
Price/Free Cash Flow Low	- -	16.61	6.1	6.23	3.76	2.27	1.68
EV/Sales Average	- -	4.6	2.17	1.54	1.22	0.57	0.23
EV/Sales High	- -	5.07	4.39	2.51	1.75	1.02	0.66
EV/Sales Low	- -	4.46	0.68	1.03	0.62	0.19	- -
EV/EBITDA Average	- -	23.6	22.72	21.87	8.75	4.28	3.03
EV/EBITDA High	- -	26.02	45.88	35.58	12.52	7.69	8.6
EV/EBITDA Low	- -	22.87	7.07	14.54	4.46	1.47	-1.41
EV/EBIT Average	- -	40.81	6,787.93	-29.77	-199.34	-22.91	-2.66
EV/EBIT High	- -	44.99	13,708.43	-48.43	-285.13	-41.15	-7.54
EV/EBIT Low	- -	39.54	2,111.62	-19.79	-101.7	-7.86	1.24
Last Price	- -	10.3	3.95	3.88	2.71	1.86	0.65
High Price	- -	11.28	13.2	6.6	5	3.04	2
Enterprise Value Average	- -	1,242	624	448	379	164	54
Enterprise Value High	- -	1,370	1,261	729	543	294	154
Enterprise Value Low	- -	1,204	194	298	194	56	-25

Shares Outstanding	- -	126	126	132	135	125	127
Diluted Weighted Avg Shares	126	126	125	128	133	129	126
Basic Weighted Avg Shares	126	126	112	128	133	129	126
Revenue per Share	1.9	2.15	2.57	2.26	2.34	2.24	1.87
EBITDA per Share	0.35	0.42	0.25	0.16	0.33	0.3	0.14
Operating Income per Share	0.15	0.24	- -	-0.12	-0.01	-0.06	-0.16
Basic EPS, GAAP	0.11	0.1	0.1	-0.14	-0.15	-0.22	-0.23
Basic EPS from Cont Ops	0.11	0.1	0.1	-0.14	-0.15	-0.22	-0.23
Diluted EPS, GAAP	0.11	0.1	0.09	-0.14	-0.15	-0.22	-0.23
Diluted EPS from Cont Ops	0.11	0.1	0.09	-0.14	-0.15	-0.22	-0.23
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.29	0.38	0.3	0.26	0.39	0.35	0.21
Free Cash Flow per Basic Share	0.09	0.17	-0.06	- -	0.14	0.18	0.08
Cash & Equivalents per Share	- -	0.39	1.91	1.04	1	0.84	0.83
Book Value per Share	- -	0.19	0.31	0.13	-0.02	-0.24	-0.48
Tangible Book Value per Share	- -	0.4	2.12	1.39	0.98	0.78	0.79

PLAYSTUDIOS, 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)