Offerpad Solutions Inc.

OPAD

OPADOfferpad Solutions Inc. US flag

New York Stock Exchange

4.45

USD

-0.07

- -

21.51MMarket 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 (%)	- -	- -	- -	-78.33	-104.82	-83.2	-108.03
Return on Assets (%)	- -	-19.6	0.81	-13.65	-19.46	-17.95	-19.83
Return on Capital (%)	- -	- -	3.31	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	2.91	- -	- -	- -	- -
Gross Margin (%)	6.91	8.25	10.04	4.62	5.34	7.86	7.4
EBITDA Margin (%)	-3.07	-1.25	0.98	-3.2	-7.89	-4.94	-5.71
Operating Margin (%)	-3.1	-1.29	0.95	-3.22	-7.94	-5.01	-5.88
Incremental Operating Margin (%)	- -	- -	3.33	- -	- -	- -	- -
Pretax Margin (%)	-4.81	-2.16	0.32	-3.75	-8.91	-6.76	-8.09
Profit Margin (%)	-4.83	-2.17	0.31	-3.76	-8.92	-6.77	-8.17
Net Income to Common Margin (%)	-4.83	-2.17	0.31	-3.76	-8.92	-6.77	-8.17
Effective Tax Rate (%)	- -	- -	2.56	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-78.33	-104.82	-83.2	-108.03

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	- -	182	1,028	668	259	238	94
ST Debt	- -	177	1,028	668	259	238	79
LT Debt	- -	5	- -	- -	- -	- -	15
Total Debt/EBITDA	- -	-13.64	50.65	-5.29	-2.5	-5.24	-2.9
Net Debt/EBITDA	- -	-10.34	42.21	-4.5	-1.75	-4.28	-2.04
Total Debt/EBIT	- -	-13.21	51.99	-5.25	-2.49	-5.17	-2.81
Net Debt/EBIT	- -	-10.01	43.33	-4.47	-1.74	-4.22	-1.98
EBITDA to Interest Expense	-1.8	-1.33	1.28	-2.75	-5.5	-2.43	-2.42
EBITDA-CapEx/Interest Expense	-1.86	-1.61	0.42	-2.77	-5.5	-2.72	-2.5
EBIT to Interest Expense	-1.83	-1.37	1.25	-2.77	-5.54	-2.46	-2.49
Interest Expense	18	10	16	46	19	19	13
Common Equity/Total Assets	- -	-60.74	19.04	14.77	26.8	15.22	24.69
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	38.33
Long-Term Debt/Capital (%)	- -	12.26	- -	- -	- -	- -	11.09
Long-Term Debt/Total Assets (%)	- -	2	- -	- -	- -	- -	9.47
Total Debt/Equity (%)	- -	-126.82	398.94	548.36	254.97	499.87	245.51
Total Debt/Capital (%)	- -	472.87	79.96	84.58	71.83	83.33	71.06
Total Debt/Total Assets (%)	- -	77.02	75.94	81	68.34	76.09	60.63
Net Debt to Equity	- -	-96.15	332.49	466.72	178.09	407.57	173.17
Net Debt/Capital (%)	- -	-2,496.19	76.79	82.09	63.53	79.98	62.73
EBITDA	-33	-13	20	-126	-104	-45	-32
EBITDA-CapEx	-34	-16	7	-127	-104	-51	-33
Operating Income (Loss)	-33	-14	20	-127	-104	-46	-33

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	- -	0.23	0.16	0.14	0.28	0.17	0.3
Current Ratio	- -	1.19	1.26	1.16	1.35	1.17	1.48
Quick Ratio	- -	0.24	0.16	0.14	0.31	0.19	0.39
CFO/Avg Current Liab	- -	1.63	-1.47	0.35	0.54	0.08	0.39
Common Equity/Total Assets	- -	-60.74	19.04	14.77	26.8	15.22	24.69
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	38.33
Long-Term Debt/Capital (%)	- -	12.26	- -	- -	- -	- -	11.09
Long-Term Debt/Total Assets (%)	- -	2	- -	- -	- -	- -	9.47
Total Debt/Equity (%)	- -	-126.82	398.94	548.36	254.97	499.87	245.51
Total Debt/Capital (%)	- -	472.87	79.96	84.58	71.83	83.33	71.06
Total Debt/Total Assets (%)	- -	77.02	75.94	81	68.34	76.09	60.63
CFO/Total Liabilities	- -	40.85	-84.15	43.43	94.14	7.85	57.32
CFO/CapEx	-104.88	54.19	-67.36	285.42	2,060.09	3.85	61.92
Altman's Z-Score	- -	6.14	2.99	4.12	1.99	0.73	-1.06

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	- -	921.83	488.66	928.32	213.99	133.33	96.35
Days Sales Outstanding	- -	0.4	0.75	0.39	1.71	2.74	3.79
Inventory Turnover	- -	11.4	2.86	4.2	2.64	3.45	3.41
Days Inventory Outstanding	- -	32.03	127.76	87.01	138.05	105.77	106.9
Accounts Payable Turnover	- -	1,068.25	660.7	597.87	178.47	228.39	225.91
Accounts Payable Turnover Days	- -	0.34	0.55	0.61	2.05	1.6	1.62
Cash Conversion Cycle	- -	32.08	127.95	86.79	137.71	106.91	109.07
Inventory to Cash Days	- -	-31.63	-127.01	-86.61	-136.35	-103.03	-103.11
Inventories	- -	171	1,133	665	276	214	94
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	171	1,133	665	276	214	94
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	- -	1,550	2,383	175	279	78	45
- Cash & Cash Equivalents	- -	44	170	97	76	43	27
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	182	1,028	668	259	238	94
Enterprise Value	- -	1,687	3,241	746	463	273	112
Total Capital	- -	38	1,285	790	361	286	132
Total Debt/Capital (%)	- -	472.87	79.96	84.58	71.83	83.33	71.06
Total Debt / EV	- -	0.11	0.32	0.9	0.56	0.87	0.84
EV/Sales	- -	1.59	1.57	0.19	0.35	0.3	0.2
EV/EBITDA	- -	- -	159.72	- -	- -	- -	- -
EV/EBIT	- -	- -	163.95	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	10.23	- -	2.12	1.65	6.91	1.4
EV/Free Cash Flow to Firm	- -	10.05	- -	2.12	1.65	6.08	1.38
Diluted Market Cap	- -	637	917	113	270	78	37
Diluted Enterprise Value	- -	774	1,774	684	454	273	105
EV per Share	- -	1,796.66	1,305.56	294.21	169.89	99.79	30.18
TTM Sales	1,076	1,064	2,070	3,952	1,314	919	568
TTM EBITDA	-33	-13	20	-126	-104	-45	-32
TTM Operating Income	-33	-14	20	-127	-104	-46	-33
TTM Cash Flow to Firm	-91	165	-906	352	281	40	80
TTM Free Cash Flow to Firm	-90	168	-893	353	281	45	81

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	- -	4.04	-1.01	0.37	1.03	2.98	0.55
EV/EBIT	- -	- -	163.95	- -	- -	- -	- -
Enterprise Value	- -	1,687	3,241	746	463	273	112
Low Price	- -	1,522.5	940.7	56.3	60	25.7	9.1
EV/Sales	- -	1.59	1.57	0.19	0.35	0.3	0.2
EV/EBITDA	- -	- -	159.72	- -	- -	- -	- -
Price/Earnings	- -	- -	117.47	- -	- -	- -	- -
Price/Earnings Average	- -	-26.93	177.64	-4.75	-2.17	-2.47	-1.39
Price/Earnings High	- -	-32.54	384.9	-11.46	-4.36	-4.51	-4.24
Price/Earnings Low	- -	-25.41	115.11	-0.62	-1.35	-1.13	-0.61
Price/Book Value	- -	-10.82	9.25	1.44	2.74	1.64	1.18
Price/Book Value Average	- -	-10.58	13.99	8.98	2.58	3.22	2.02
Price/Book Value High	- -	-12.78	30.31	21.7	5.18	5.87	6.18
Price/Book Value Low	- -	-9.98	9.07	1.17	1.61	1.48	0.89
Price/Tangible Book Value	- -	-10.82	9.25	1.44	2.74	1.64	1.18
Price/Tangible Book Value Average	- -	-10.58	13.99	8.98	2.58	3.22	2.02
Price/Tangible Book Value High	- -	-12.78	30.31	21.7	5.18	5.87	6.18
Price/Tangible Book Value Low	- -	-9.98	9.07	1.17	1.61	1.48	0.89
Price/Sales	- -	0.6	0.37	0.03	0.21	0.09	0.07
Price/Sales Average	- -	0.58	0.55	0.18	0.19	0.17	0.11
Price/Sales High	- -	0.71	1.2	0.43	0.39	0.3	0.35
Price/Sales Low	- -	0.55	0.36	0.02	0.12	0.08	0.05
Price/Cash Flow	- -	4.11	-0.82	0.37	1.03	3.75	0.56
Price/Cash Flow Average	- -	4.02	-1.24	2.31	0.97	7.37	0.96
Price/Cash Flow High	- -	4.86	-2.7	5.58	1.95	13.45	2.95
Price/Cash Flow Low	- -	3.79	-0.81	0.3	0.61	3.38	0.42
Price/Free Cash Flow Average	- -	3.95	-1.53	2.3	0.97	5.85	0.95
Price/Free Cash Flow High	- -	4.77	-3.31	5.56	1.95	10.68	2.9
Price/Free Cash Flow Low	- -	3.72	-0.99	0.3	0.6	2.68	0.42
EV/Sales Average	- -	1.55	2.15	0.42	0.34	0.38	0.25
EV/Sales High	- -	1.85	4.19	0.81	0.54	0.52	0.53
EV/Sales Low	- -	1.47	1.54	0.18	0.26	0.29	0.18
EV/EBITDA Average	- -	-124.07	219.88	-13.19	-4.31	-7.67	-4.46
EV/EBITDA High	- -	-147.79	427.09	-25.46	-6.85	-10.46	-9.37
EV/EBITDA Low	- -	-117.65	157.36	-5.65	-3.35	-5.85	-3.12
EV/EBIT Average	- -	-120.16	225.69	-13.09	-4.28	-7.57	-4.33
EV/EBIT High	- -	-143.12	438.39	-25.26	-6.8	-10.32	-9.09
EV/EBIT Low	- -	-113.94	161.52	-5.61	-3.32	-5.77	-3.03
Last Price	- -	1,650	960	69.1	102.5	28.5	12.1
High Price	- -	1,950	3,145.5	1,042.5	193.5	102.2	63.5
Enterprise Value Average	- -	1,653	4,461	1,666	446	349	145
Enterprise Value High	- -	1,969	8,665	3,216	710	475	304
Enterprise Value Low	- -	1,568	3,193	714	347	266	101

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 (%)	- -	- -	- -	-78.33	-104.82	-83.2	-108.03
Return on Assets (%)	- -	-19.6	0.81	-13.65	-19.46	-17.95	-19.83
Return on Capital (%)	- -	- -	3.31	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	2.91	- -	- -	- -	- -
Gross Margin (%)	6.91	8.25	10.04	4.62	5.34	7.86	7.4
EBITDA Margin (%)	-3.07	-1.25	0.98	-3.2	-7.89	-4.94	-5.71
Operating Margin (%)	-3.1	-1.29	0.95	-3.22	-7.94	-5.01	-5.88
Incremental Operating Margin (%)	- -	- -	3.33	- -	- -	- -	- -
Pretax Margin (%)	-4.81	-2.16	0.32	-3.75	-8.91	-6.76	-8.09
Profit Margin (%)	-4.83	-2.17	0.31	-3.76	-8.92	-6.77	-8.17
Net Income to Common Margin (%)	-4.83	-2.17	0.31	-3.76	-8.92	-6.77	-8.17
Effective Tax Rate (%)	- -	- -	2.56	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-78.33	-104.82	-83.2	-108.03

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	- -	182	1,028	668	259	238	94
ST Debt	- -	177	1,028	668	259	238	79
LT Debt	- -	5	- -	- -	- -	- -	15
Total Debt/EBITDA	- -	-13.64	50.65	-5.29	-2.5	-5.24	-2.9
Net Debt/EBITDA	- -	-10.34	42.21	-4.5	-1.75	-4.28	-2.04
Total Debt/EBIT	- -	-13.21	51.99	-5.25	-2.49	-5.17	-2.81
Net Debt/EBIT	- -	-10.01	43.33	-4.47	-1.74	-4.22	-1.98
EBITDA to Interest Expense	-1.8	-1.33	1.28	-2.75	-5.5	-2.43	-2.42
EBITDA-CapEx/Interest Expense	-1.86	-1.61	0.42	-2.77	-5.5	-2.72	-2.5
EBIT to Interest Expense	-1.83	-1.37	1.25	-2.77	-5.54	-2.46	-2.49
Interest Expense	18	10	16	46	19	19	13
Common Equity/Total Assets	- -	-60.74	19.04	14.77	26.8	15.22	24.69
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	38.33
Long-Term Debt/Capital (%)	- -	12.26	- -	- -	- -	- -	11.09
Long-Term Debt/Total Assets (%)	- -	2	- -	- -	- -	- -	9.47
Total Debt/Equity (%)	- -	-126.82	398.94	548.36	254.97	499.87	245.51
Total Debt/Capital (%)	- -	472.87	79.96	84.58	71.83	83.33	71.06
Total Debt/Total Assets (%)	- -	77.02	75.94	81	68.34	76.09	60.63
Net Debt to Equity	- -	-96.15	332.49	466.72	178.09	407.57	173.17
Net Debt/Capital (%)	- -	-2,496.19	76.79	82.09	63.53	79.98	62.73
EBITDA	-33	-13	20	-126	-104	-45	-32
EBITDA-CapEx	-34	-16	7	-127	-104	-51	-33
Operating Income (Loss)	-33	-14	20	-127	-104	-46	-33

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	- -	0.23	0.16	0.14	0.28	0.17	0.3
Current Ratio	- -	1.19	1.26	1.16	1.35	1.17	1.48
Quick Ratio	- -	0.24	0.16	0.14	0.31	0.19	0.39
CFO/Avg Current Liab	- -	1.63	-1.47	0.35	0.54	0.08	0.39
Common Equity/Total Assets	- -	-60.74	19.04	14.77	26.8	15.22	24.69
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	38.33
Long-Term Debt/Capital (%)	- -	12.26	- -	- -	- -	- -	11.09
Long-Term Debt/Total Assets (%)	- -	2	- -	- -	- -	- -	9.47
Total Debt/Equity (%)	- -	-126.82	398.94	548.36	254.97	499.87	245.51
Total Debt/Capital (%)	- -	472.87	79.96	84.58	71.83	83.33	71.06
Total Debt/Total Assets (%)	- -	77.02	75.94	81	68.34	76.09	60.63
CFO/Total Liabilities	- -	40.85	-84.15	43.43	94.14	7.85	57.32
CFO/CapEx	-104.88	54.19	-67.36	285.42	2,060.09	3.85	61.92
Altman's Z-Score	- -	6.14	2.99	4.12	1.99	0.73	-1.06

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	- -	921.83	488.66	928.32	213.99	133.33	96.35
Days Sales Outstanding	- -	0.4	0.75	0.39	1.71	2.74	3.79
Inventory Turnover	- -	11.4	2.86	4.2	2.64	3.45	3.41
Days Inventory Outstanding	- -	32.03	127.76	87.01	138.05	105.77	106.9
Accounts Payable Turnover	- -	1,068.25	660.7	597.87	178.47	228.39	225.91
Accounts Payable Turnover Days	- -	0.34	0.55	0.61	2.05	1.6	1.62
Cash Conversion Cycle	- -	32.08	127.95	86.79	137.71	106.91	109.07
Inventory to Cash Days	- -	-31.63	-127.01	-86.61	-136.35	-103.03	-103.11
Inventories	- -	171	1,133	665	276	214	94
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	171	1,133	665	276	214	94
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	- -	1,550	2,383	175	279	78	45
- Cash & Cash Equivalents	- -	44	170	97	76	43	27
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	182	1,028	668	259	238	94
Enterprise Value	- -	1,687	3,241	746	463	273	112
Total Capital	- -	38	1,285	790	361	286	132
Total Debt/Capital (%)	- -	472.87	79.96	84.58	71.83	83.33	71.06
Total Debt / EV	- -	0.11	0.32	0.9	0.56	0.87	0.84
EV/Sales	- -	1.59	1.57	0.19	0.35	0.3	0.2
EV/EBITDA	- -	- -	159.72	- -	- -	- -	- -
EV/EBIT	- -	- -	163.95	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	10.23	- -	2.12	1.65	6.91	1.4
EV/Free Cash Flow to Firm	- -	10.05	- -	2.12	1.65	6.08	1.38
Diluted Market Cap	- -	637	917	113	270	78	37
Diluted Enterprise Value	- -	774	1,774	684	454	273	105
EV per Share	- -	1,796.66	1,305.56	294.21	169.89	99.79	30.18
TTM Sales	1,076	1,064	2,070	3,952	1,314	919	568
TTM EBITDA	-33	-13	20	-126	-104	-45	-32
TTM Operating Income	-33	-14	20	-127	-104	-46	-33
TTM Cash Flow to Firm	-91	165	-906	352	281	40	80
TTM Free Cash Flow to Firm	-90	168	-893	353	281	45	81

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	- -	4.04	-1.01	0.37	1.03	2.98	0.55
EV/EBIT	- -	- -	163.95	- -	- -	- -	- -
Enterprise Value	- -	1,687	3,241	746	463	273	112
Low Price	- -	1,522.5	940.7	56.3	60	25.7	9.1
EV/Sales	- -	1.59	1.57	0.19	0.35	0.3	0.2
EV/EBITDA	- -	- -	159.72	- -	- -	- -	- -
Price/Earnings	- -	- -	117.47	- -	- -	- -	- -
Price/Earnings Average	- -	-26.93	177.64	-4.75	-2.17	-2.47	-1.39
Price/Earnings High	- -	-32.54	384.9	-11.46	-4.36	-4.51	-4.24
Price/Earnings Low	- -	-25.41	115.11	-0.62	-1.35	-1.13	-0.61
Price/Book Value	- -	-10.82	9.25	1.44	2.74	1.64	1.18
Price/Book Value Average	- -	-10.58	13.99	8.98	2.58	3.22	2.02
Price/Book Value High	- -	-12.78	30.31	21.7	5.18	5.87	6.18
Price/Book Value Low	- -	-9.98	9.07	1.17	1.61	1.48	0.89
Price/Tangible Book Value	- -	-10.82	9.25	1.44	2.74	1.64	1.18
Price/Tangible Book Value Average	- -	-10.58	13.99	8.98	2.58	3.22	2.02
Price/Tangible Book Value High	- -	-12.78	30.31	21.7	5.18	5.87	6.18
Price/Tangible Book Value Low	- -	-9.98	9.07	1.17	1.61	1.48	0.89
Price/Sales	- -	0.6	0.37	0.03	0.21	0.09	0.07
Price/Sales Average	- -	0.58	0.55	0.18	0.19	0.17	0.11
Price/Sales High	- -	0.71	1.2	0.43	0.39	0.3	0.35
Price/Sales Low	- -	0.55	0.36	0.02	0.12	0.08	0.05
Price/Cash Flow	- -	4.11	-0.82	0.37	1.03	3.75	0.56
Price/Cash Flow Average	- -	4.02	-1.24	2.31	0.97	7.37	0.96
Price/Cash Flow High	- -	4.86	-2.7	5.58	1.95	13.45	2.95
Price/Cash Flow Low	- -	3.79	-0.81	0.3	0.61	3.38	0.42
Price/Free Cash Flow Average	- -	3.95	-1.53	2.3	0.97	5.85	0.95
Price/Free Cash Flow High	- -	4.77	-3.31	5.56	1.95	10.68	2.9
Price/Free Cash Flow Low	- -	3.72	-0.99	0.3	0.6	2.68	0.42
EV/Sales Average	- -	1.55	2.15	0.42	0.34	0.38	0.25
EV/Sales High	- -	1.85	4.19	0.81	0.54	0.52	0.53
EV/Sales Low	- -	1.47	1.54	0.18	0.26	0.29	0.18
EV/EBITDA Average	- -	-124.07	219.88	-13.19	-4.31	-7.67	-4.46
EV/EBITDA High	- -	-147.79	427.09	-25.46	-6.85	-10.46	-9.37
EV/EBITDA Low	- -	-117.65	157.36	-5.65	-3.35	-5.85	-3.12
EV/EBIT Average	- -	-120.16	225.69	-13.09	-4.28	-7.57	-4.33
EV/EBIT High	- -	-143.12	438.39	-25.26	-6.8	-10.32	-9.09
EV/EBIT Low	- -	-113.94	161.52	-5.61	-3.32	-5.77	-3.03
Last Price	- -	1,650	960	69.1	102.5	28.5	12.1
High Price	- -	1,950	3,145.5	1,042.5	193.5	102.2	63.5
Enterprise Value Average	- -	1,653	4,461	1,666	446	349	145
Enterprise Value High	- -	1,969	8,665	3,216	710	475	304
Enterprise Value Low	- -	1,568	3,193	714	347	266	101

Shares Outstanding	- -	1	2	3	3	3	4
Diluted Weighted Avg Shares	1	- -	1	2	3	3	3
Basic Weighted Avg Shares	1	- -	1	2	3	3	3
Revenue per Share	1,145.57	2,758.81	2,619.25	2,418.32	498.17	335.21	183.24
EBITDA per Share	-35.16	-34.54	25.67	-77.28	-39.3	-16.57	-10.46
Operating Income per Share	-35.56	-35.66	25.01	-77.9	-39.57	-16.8	-10.78
Basic EPS, GAAP	-55.32	-59.93	8.17	-90.93	-44.43	-22.68	-14.97
Basic EPS from Cont Ops	-55.32	-59.93	8.17	-90.93	-44.43	-22.68	-14.97
Diluted EPS, GAAP	-55.32	-59.93	6.77	-90.93	-44.43	-22.68	-14.97
Diluted EPS from Cont Ops	-55.32	-59.93	6.77	-90.93	-44.43	-22.68	-14.97
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-116.03	401.45	-1,166.29	186.87	99.16	7.6	21.56
Free Cash Flow per Basic Share	-117.14	394.04	-1,183.6	186.21	99.11	5.63	21.21
Cash & Equivalents per Share	- -	46.78	68.42	38.33	27.9	15.71	7.13
Book Value per Share	- -	-152.54	103.77	48.04	37.37	17.4	10.27
Tangible Book Value per Share	- -	-152.54	103.77	48.04	37.37	17.4	10.27

Offerpad Solutions 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)