NeuroPace, Inc.

NPCE

NPCENeuroPace, Inc. US flag

NASDAQ Global Market

15.88

USD

-0.41

- -

541.41MMarket 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 (%)	- -	-63.02	-38.08	-38.02	-29.72	-26.83	-21.44
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	71.58	73.59	74	71.38	73.56	73.94	77.23
EBITDA Margin (%)	-58.45	-30.97	-51.88	-83.06	-39.08	-24.91	-14.39
Operating Margin (%)	-59.59	-31.72	-52.54	-89.62	-41.54	-27.12	-16.34
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-81.07	-59.02	-79.85	-103.43	-50.38	-33.97	-21.47
Profit Margin (%)	-81.07	-59.02	-79.85	-103.43	-50.38	-33.97	-21.47
Net Income to Common Margin (%)	-81.07	-59.02	-79.85	-103.43	-50.38	-33.97	-21.47
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	63	53	50	70	72	73	71
ST Debt	63	2	- -	1	2	2	2
LT Debt	- -	51	50	68	71	71	69
Total Debt/EBITDA	-2.91	-4.15	-2.13	-1.85	-2.83	-3.68	-4.92
Net Debt/EBITDA	-2.72	-2.08	-1.31	-1.22	-1.52	-2.32	-2.58
Total Debt/EBIT	-2.85	-4.05	-2.1	-1.71	-2.66	-3.38	-4.34
Net Debt/EBIT	-2.66	-2.03	-1.29	-1.14	-1.43	-2.13	-2.28
EBITDA to Interest Expense	-2.28	-1.11	-3.16	-5.02	-3	-2.26	-1.93
EBITDA-CapEx/Interest Expense	-2.33	-1.11	-3.22	-5.1	-3.02	-2.3	-1.97
EBIT to Interest Expense	-2.32	-1.14	-3.2	-5.42	-3.19	-2.46	-2.19
Interest Expense	9	11	7	8	9	9	7
Common Equity/Total Assets	-1,723.83	-692.92	-317.27	-412.62	-467.98	-560.95	-523.26
Long-Term Debt/Equity (%)	- -	- -	67.82	196.55	342.64	892.03	361.1
Long-Term Debt/Capital (%)	- -	-15.18	-13.33	-17.04	-16.4	-15.62	-14.27
Long-Term Debt/Total Assets (%)	- -	90.83	37.32	59.9	65.74	75.52	65.1
Total Debt/Equity (%)	-48.55	-35.76	67.82	200.62	350.51	915.24	372.22
Total Debt/Capital (%)	-20.87	-15.79	-13.33	-17.4	-16.78	-16.03	-14.71
Total Debt/Total Assets (%)	297.7	94.48	37.32	61.14	67.25	77.49	67.1
Net Debt to Equity	-45.36	-17.91	41.71	133.16	188.32	575.25	195.43
Net Debt/Capital (%)	-19.24	-7.33	-7.8	-11.36	-8.65	-9.79	-7.39
EBITDA	-22	-13	-23	-38	-26	-20	-14
EBITDA-CapEx	-22	-13	-24	-38	-26	-20	-15
Operating Income (Loss)	-22	-13	-24	-41	-27	-22	-16

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.07	3.97	12.43	7.05	4.09	3.48	3.43
Current Ratio	0.27	5.69	14.28	8.9	5.71	5.37	5.28
Quick Ratio	0.15	4.84	13.19	7.73	4.85	4.33	4.25
CFO/Avg Current Liab	- -	-0.51	-2.6	-3.64	-1.45	-1.14	-0.67
Common Equity/Total Assets	-1,723.83	-692.92	-317.27	-412.62	-467.98	-560.95	-523.26
Long-Term Debt/Equity (%)	- -	- -	67.82	196.55	342.64	892.03	361.1
Long-Term Debt/Capital (%)	- -	-15.18	-13.33	-17.04	-16.4	-15.62	-14.27
Long-Term Debt/Total Assets (%)	- -	90.83	37.32	59.9	65.74	75.52	65.1
Total Debt/Equity (%)	-48.55	-35.76	67.82	200.62	350.51	915.24	372.22
Total Debt/Capital (%)	-20.87	-15.79	-13.33	-17.4	-16.78	-16.03	-14.71
Total Debt/Total Assets (%)	297.7	94.48	37.32	61.14	67.25	77.49	67.1
CFO/Total Liabilities	-16.63	-10.6	-40.92	-46.48	-22.65	-20.72	-12.72
CFO/CapEx	-53.47	-348.53	-64	-61.14	-113.88	-58.66	-33.15
Altman's Z-Score	-28.95	-8.77	-1.91	-5.37	-4.09	-4.67	-6.02

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	5.71	5.84	6.25	6.61	6.35	7.26
Days Sales Outstanding	- -	63.94	62.55	58.43	55.22	57.48	50.25
Inventory Turnover	- -	1.47	1.6	1.49	1.65	1.69	1.5
Days Inventory Outstanding	- -	248.72	228.84	245.64	220.76	215.58	242.71
Accounts Payable Turnover	- -	10.66	10.88	8.46	8.4	8.7	10.16
Accounts Payable Turnover Days	- -	34.23	33.54	43.13	43.48	41.97	35.91
Cash Conversion Cycle	- -	278.43	257.85	260.94	232.51	231.09	257.06
Inventory to Cash Days	- -	-184.79	-166.29	-187.21	-165.54	-158.1	-192.46
Inventories	8	7	8	10	11	13	17
Raw Materials	3	2	2	3	4	4	6
Work In Process	- -	1	1	2	1	2	3
Finished Goods	5	4	5	5	6	7	8
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	167	37	267	326	- -
- Cash & Cash Equivalents	4	26	19	7	18	13	22
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	63	53	50	70	72	73	71
Enterprise Value	58	15	102	29	272	347	10
Total Capital	-301	-335	-374	-401	-431	-458	-482
Total Debt/Capital (%)	-20.87	-15.79	-13.33	-17.4	-16.78	-16.03	-14.71
Total Debt / EV	1.09	3.58	0.49	2.41	0.27	0.21	7.24
EV/Sales	1.56	0.36	2.25	0.64	4.16	4.34	0.1
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	167	37	267	326	- -
Diluted Enterprise Value	59	26	198	100	321	386	49
EV per Share	5.2	1.33	6.12	1.18	10.54	11.9	- -
TTM Sales	37	41	45	46	65	80	100
TTM EBITDA	-22	-13	-23	-38	-26	-20	-14
TTM Operating Income	-22	-13	-24	-41	-27	-22	-16
TTM Cash Flow to Firm	-16	-10	-17	-29	-11	-9	-4
TTM Free Cash Flow to Firm	-15	-10	-17	-29	-11	-9	-3

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-6.92	-1.01	-13.65	-18.47	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	58	15	102	29	272	347	10
Low Price	- -	- -	8.29	1.22	1.38	5.45	7.56
EV/Sales	1.56	0.36	2.25	0.64	4.16	4.34	0.1
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-8.62	-2.9	-4.36	-10.78	- -
Price/Earnings High	- -	- -	-12.6	-6.3	-8.1	-19.48	- -
Price/Earnings Low	- -	- -	-3.82	-0.64	-1.08	-5.85	- -
Price/Book Value	- -	- -	-0.4	-0.08	-0.53	-0.61	- -
Price/Book Value Average	- -	- -	-0.73	-0.29	-0.29	-0.55	- -
Price/Book Value High	- -	- -	-1.07	-0.63	-0.53	-1	- -
Price/Book Value Low	- -	- -	-0.32	-0.06	-0.07	-0.3	- -
Price/Tangible Book Value	- -	- -	2.28	1.05	12.9	40.67	- -
Price/Tangible Book Value Average	- -	- -	4.23	3.92	6.95	36.5	- -
Price/Tangible Book Value High	- -	- -	6.19	8.53	12.92	65.97	- -
Price/Tangible Book Value Low	- -	- -	1.87	0.86	1.73	19.81	- -
Price/Sales	- -	- -	3.71	0.81	4.07	4.08	- -
Price/Sales Average	- -	- -	6.88	3	2.2	3.66	- -
Price/Sales High	- -	- -	10.06	6.52	4.08	6.62	- -
Price/Sales Low	- -	- -	3.05	0.66	0.55	1.99	- -
Price/Cash Flow	- -	- -	-6.81	-0.99	-13.53	-18.16	- -
Price/Cash Flow Average	- -	- -	-12.65	-3.7	-7.29	-16.29	- -
Price/Cash Flow High	- -	- -	-18.5	-8.05	-13.54	-29.45	- -
Price/Cash Flow Low	- -	- -	-5.6	-0.81	-1.81	-8.84	- -
Price/Free Cash Flow Average	- -	- -	-12.85	-3.76	-7.36	-16.58	- -
Price/Free Cash Flow High	- -	- -	-18.8	-8.18	-13.66	-29.96	- -
Price/Free Cash Flow Low	- -	- -	-5.69	-0.83	-1.83	-9	- -
EV/Sales Average	1.59	0.64	7.56	4.39	3.03	4.41	0.49
EV/Sales High	1.59	0.64	10.74	7.9	4.91	7.37	0.49
EV/Sales Low	1.59	0.64	3.73	2.05	1.38	2.74	0.49
EV/EBITDA Average	-2.72	-2.08	-14.57	-5.28	-7.74	-17.7	-3.42
EV/EBITDA High	-2.72	-2.08	-20.71	-9.52	-12.56	-29.57	-3.42
EV/EBITDA Low	-2.72	-2.08	-7.18	-2.46	-3.52	-10.99	-3.42
EV/EBIT Average	-2.66	-2.03	-14.39	-4.89	-7.29	-16.26	-3.01
EV/EBIT High	-2.66	-2.03	-20.45	-8.82	-11.82	-27.16	-3.01
EV/EBIT Low	-2.66	-2.03	-7.09	-2.28	-3.31	-10.09	-3.01
Last Price	- -	- -	10.08	1.49	10.31	11.19	15.44
High Price	- -	- -	27.38	12.06	10.32	18.15	18.98
Enterprise Value Average	59	26	342	200	198	352	49
Enterprise Value High	59	26	485	360	321	589	49
Enterprise Value Low	59	26	168	93	90	219	49

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 (%)	- -	-63.02	-38.08	-38.02	-29.72	-26.83	-21.44
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	71.58	73.59	74	71.38	73.56	73.94	77.23
EBITDA Margin (%)	-58.45	-30.97	-51.88	-83.06	-39.08	-24.91	-14.39
Operating Margin (%)	-59.59	-31.72	-52.54	-89.62	-41.54	-27.12	-16.34
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-81.07	-59.02	-79.85	-103.43	-50.38	-33.97	-21.47
Profit Margin (%)	-81.07	-59.02	-79.85	-103.43	-50.38	-33.97	-21.47
Net Income to Common Margin (%)	-81.07	-59.02	-79.85	-103.43	-50.38	-33.97	-21.47
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	63	53	50	70	72	73	71
ST Debt	63	2	- -	1	2	2	2
LT Debt	- -	51	50	68	71	71	69
Total Debt/EBITDA	-2.91	-4.15	-2.13	-1.85	-2.83	-3.68	-4.92
Net Debt/EBITDA	-2.72	-2.08	-1.31	-1.22	-1.52	-2.32	-2.58
Total Debt/EBIT	-2.85	-4.05	-2.1	-1.71	-2.66	-3.38	-4.34
Net Debt/EBIT	-2.66	-2.03	-1.29	-1.14	-1.43	-2.13	-2.28
EBITDA to Interest Expense	-2.28	-1.11	-3.16	-5.02	-3	-2.26	-1.93
EBITDA-CapEx/Interest Expense	-2.33	-1.11	-3.22	-5.1	-3.02	-2.3	-1.97
EBIT to Interest Expense	-2.32	-1.14	-3.2	-5.42	-3.19	-2.46	-2.19
Interest Expense	9	11	7	8	9	9	7
Common Equity/Total Assets	-1,723.83	-692.92	-317.27	-412.62	-467.98	-560.95	-523.26
Long-Term Debt/Equity (%)	- -	- -	67.82	196.55	342.64	892.03	361.1
Long-Term Debt/Capital (%)	- -	-15.18	-13.33	-17.04	-16.4	-15.62	-14.27
Long-Term Debt/Total Assets (%)	- -	90.83	37.32	59.9	65.74	75.52	65.1
Total Debt/Equity (%)	-48.55	-35.76	67.82	200.62	350.51	915.24	372.22
Total Debt/Capital (%)	-20.87	-15.79	-13.33	-17.4	-16.78	-16.03	-14.71
Total Debt/Total Assets (%)	297.7	94.48	37.32	61.14	67.25	77.49	67.1
Net Debt to Equity	-45.36	-17.91	41.71	133.16	188.32	575.25	195.43
Net Debt/Capital (%)	-19.24	-7.33	-7.8	-11.36	-8.65	-9.79	-7.39
EBITDA	-22	-13	-23	-38	-26	-20	-14
EBITDA-CapEx	-22	-13	-24	-38	-26	-20	-15
Operating Income (Loss)	-22	-13	-24	-41	-27	-22	-16

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.07	3.97	12.43	7.05	4.09	3.48	3.43
Current Ratio	0.27	5.69	14.28	8.9	5.71	5.37	5.28
Quick Ratio	0.15	4.84	13.19	7.73	4.85	4.33	4.25
CFO/Avg Current Liab	- -	-0.51	-2.6	-3.64	-1.45	-1.14	-0.67
Common Equity/Total Assets	-1,723.83	-692.92	-317.27	-412.62	-467.98	-560.95	-523.26
Long-Term Debt/Equity (%)	- -	- -	67.82	196.55	342.64	892.03	361.1
Long-Term Debt/Capital (%)	- -	-15.18	-13.33	-17.04	-16.4	-15.62	-14.27
Long-Term Debt/Total Assets (%)	- -	90.83	37.32	59.9	65.74	75.52	65.1
Total Debt/Equity (%)	-48.55	-35.76	67.82	200.62	350.51	915.24	372.22
Total Debt/Capital (%)	-20.87	-15.79	-13.33	-17.4	-16.78	-16.03	-14.71
Total Debt/Total Assets (%)	297.7	94.48	37.32	61.14	67.25	77.49	67.1
CFO/Total Liabilities	-16.63	-10.6	-40.92	-46.48	-22.65	-20.72	-12.72
CFO/CapEx	-53.47	-348.53	-64	-61.14	-113.88	-58.66	-33.15
Altman's Z-Score	-28.95	-8.77	-1.91	-5.37	-4.09	-4.67	-6.02

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	5.71	5.84	6.25	6.61	6.35	7.26
Days Sales Outstanding	- -	63.94	62.55	58.43	55.22	57.48	50.25
Inventory Turnover	- -	1.47	1.6	1.49	1.65	1.69	1.5
Days Inventory Outstanding	- -	248.72	228.84	245.64	220.76	215.58	242.71
Accounts Payable Turnover	- -	10.66	10.88	8.46	8.4	8.7	10.16
Accounts Payable Turnover Days	- -	34.23	33.54	43.13	43.48	41.97	35.91
Cash Conversion Cycle	- -	278.43	257.85	260.94	232.51	231.09	257.06
Inventory to Cash Days	- -	-184.79	-166.29	-187.21	-165.54	-158.1	-192.46
Inventories	8	7	8	10	11	13	17
Raw Materials	3	2	2	3	4	4	6
Work In Process	- -	1	1	2	1	2	3
Finished Goods	5	4	5	5	6	7	8
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	167	37	267	326	- -
- Cash & Cash Equivalents	4	26	19	7	18	13	22
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	63	53	50	70	72	73	71
Enterprise Value	58	15	102	29	272	347	10
Total Capital	-301	-335	-374	-401	-431	-458	-482
Total Debt/Capital (%)	-20.87	-15.79	-13.33	-17.4	-16.78	-16.03	-14.71
Total Debt / EV	1.09	3.58	0.49	2.41	0.27	0.21	7.24
EV/Sales	1.56	0.36	2.25	0.64	4.16	4.34	0.1
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	167	37	267	326	- -
Diluted Enterprise Value	59	26	198	100	321	386	49
EV per Share	5.2	1.33	6.12	1.18	10.54	11.9	- -
TTM Sales	37	41	45	46	65	80	100
TTM EBITDA	-22	-13	-23	-38	-26	-20	-14
TTM Operating Income	-22	-13	-24	-41	-27	-22	-16
TTM Cash Flow to Firm	-16	-10	-17	-29	-11	-9	-4
TTM Free Cash Flow to Firm	-15	-10	-17	-29	-11	-9	-3

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-6.92	-1.01	-13.65	-18.47	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	58	15	102	29	272	347	10
Low Price	- -	- -	8.29	1.22	1.38	5.45	7.56
EV/Sales	1.56	0.36	2.25	0.64	4.16	4.34	0.1
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-8.62	-2.9	-4.36	-10.78	- -
Price/Earnings High	- -	- -	-12.6	-6.3	-8.1	-19.48	- -
Price/Earnings Low	- -	- -	-3.82	-0.64	-1.08	-5.85	- -
Price/Book Value	- -	- -	-0.4	-0.08	-0.53	-0.61	- -
Price/Book Value Average	- -	- -	-0.73	-0.29	-0.29	-0.55	- -
Price/Book Value High	- -	- -	-1.07	-0.63	-0.53	-1	- -
Price/Book Value Low	- -	- -	-0.32	-0.06	-0.07	-0.3	- -
Price/Tangible Book Value	- -	- -	2.28	1.05	12.9	40.67	- -
Price/Tangible Book Value Average	- -	- -	4.23	3.92	6.95	36.5	- -
Price/Tangible Book Value High	- -	- -	6.19	8.53	12.92	65.97	- -
Price/Tangible Book Value Low	- -	- -	1.87	0.86	1.73	19.81	- -
Price/Sales	- -	- -	3.71	0.81	4.07	4.08	- -
Price/Sales Average	- -	- -	6.88	3	2.2	3.66	- -
Price/Sales High	- -	- -	10.06	6.52	4.08	6.62	- -
Price/Sales Low	- -	- -	3.05	0.66	0.55	1.99	- -
Price/Cash Flow	- -	- -	-6.81	-0.99	-13.53	-18.16	- -
Price/Cash Flow Average	- -	- -	-12.65	-3.7	-7.29	-16.29	- -
Price/Cash Flow High	- -	- -	-18.5	-8.05	-13.54	-29.45	- -
Price/Cash Flow Low	- -	- -	-5.6	-0.81	-1.81	-8.84	- -
Price/Free Cash Flow Average	- -	- -	-12.85	-3.76	-7.36	-16.58	- -
Price/Free Cash Flow High	- -	- -	-18.8	-8.18	-13.66	-29.96	- -
Price/Free Cash Flow Low	- -	- -	-5.69	-0.83	-1.83	-9	- -
EV/Sales Average	1.59	0.64	7.56	4.39	3.03	4.41	0.49
EV/Sales High	1.59	0.64	10.74	7.9	4.91	7.37	0.49
EV/Sales Low	1.59	0.64	3.73	2.05	1.38	2.74	0.49
EV/EBITDA Average	-2.72	-2.08	-14.57	-5.28	-7.74	-17.7	-3.42
EV/EBITDA High	-2.72	-2.08	-20.71	-9.52	-12.56	-29.57	-3.42
EV/EBITDA Low	-2.72	-2.08	-7.18	-2.46	-3.52	-10.99	-3.42
EV/EBIT Average	-2.66	-2.03	-14.39	-4.89	-7.29	-16.26	-3.01
EV/EBIT High	-2.66	-2.03	-20.45	-8.82	-11.82	-27.16	-3.01
EV/EBIT Low	-2.66	-2.03	-7.09	-2.28	-3.31	-10.09	-3.01
Last Price	- -	- -	10.08	1.49	10.31	11.19	15.44
High Price	- -	- -	27.38	12.06	10.32	18.15	18.98
Enterprise Value Average	59	26	342	200	198	352	49
Enterprise Value High	59	26	485	360	321	589	49
Enterprise Value Low	59	26	168	93	90	219	49

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	22	22	24	25	28	30	34
Diluted Weighted Avg Shares	11	11	17	25	26	29	- -
Basic Weighted Avg Shares	11	11	17	25	26	29	- -
Revenue per Share	3.33	3.71	2.72	1.85	2.53	2.74	- -
EBITDA per Share	-1.95	-1.15	-1.41	-1.54	-0.99	-0.68	- -
Operating Income per Share	-1.98	-1.18	-1.43	-1.66	-1.05	-0.74	- -
Basic EPS, GAAP	-2.7	-2.19	-2.17	-1.91	-1.27	-0.93	- -
Basic EPS from Cont Ops	-2.7	-2.19	-2.17	-1.91	-1.27	-0.93	- -
Diluted EPS, GAAP	-2.7	-2.19	-2.17	-1.91	-1.27	-0.93	- -
Diluted EPS from Cont Ops	-2.7	-2.19	-2.17	-1.91	-1.27	-0.93	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.25	-1.95	-1.48	-1.5	-0.76	-0.62	- -
Free Cash Flow per Basic Share	-2.3	-1.95	-1.5	-1.52	-0.77	-0.63	- -
Cash & Equivalents per Share	0.46	3.43	6.96	3.15	2.57	1.81	- -
Book Value per Share	-32.75	-34.92	-25.51	-19.14	-19.49	-18.23	- -
Tangible Book Value per Share	-11.65	-13.31	4.43	1.41	0.8	0.28	- -

NeuroPace, 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)