ProSomnus, Inc.

OSA

OSAProSomnus, Inc. US flag

NASDAQ Global Market

0.47

USD

- -

8.18MMarket Cap

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-85.41	-34.99	-81.01
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	49.73	51.94	52.94	50.67
EBITDA Margin (%)	-43.26	-28.38	-56.98	-65.56
Operating Margin (%)	-50.18	-34.26	-59.17	-69.09
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-74.29	-42.47	-36.84	-87.14
Profit Margin (%)	-74.5	-42.47	-36.84	-87.14
Net Income to Common Margin (%)	-74.5	-42.47	-36.84	-87.14
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	10	18	33	41
ST Debt	2	3	1	4
LT Debt	8	15	32	38
Total Debt/EBITDA	-2.85	-4.4	-2.99	-2.28
Net Debt/EBITDA	-1.97	-3.57	-0.75	-1.46
Total Debt/EBIT	-2.46	-3.64	-2.88	-2.17
Net Debt/EBIT	-1.7	-2.96	-0.73	-1.38
EBITDA to Interest Expense	-1.79	-1.23	-1.81	-3.37
EBITDA-CapEx/Interest Expense	-1.83	-1.32	-2.03	-3.64
EBIT to Interest Expense	-2.07	-1.49	-1.88	-3.55
Interest Expense	2	3	6	5
Common Equity/Total Assets	-3,108.61	-2,666.26	-634.92	-893.55
Long-Term Debt/Equity (%)	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-4.43	-8.08	-17.89	-19.55
Long-Term Debt/Total Assets (%)	130.51	196.81	95.78	143.92
Total Debt/Equity (%)	-21.61	-33.01	-161.44	-108.42
Total Debt/Capital (%)	-5.45	-9.44	-18.62	-21.38
Total Debt/Total Assets (%)	160.58	230.04	99.65	157.37
Net Debt to Equity	-14.96	-26.82	-40.68	-69.24
Net Debt/Capital (%)	-3.74	-7.61	-4.31	-13.22
EBITDA	-4	-4	-11	-18
EBITDA-CapEx	-4	-4	-12	-20
Operating Income (Loss)	-4	-5	-11	-19

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.32	0.23	2.24	0.44
Current Ratio	0.7	0.63	3	1
Quick Ratio	0.62	0.55	2.65	0.71
CFO/Avg Current Liab	- -	-0.81	-1.5	-1.5
Common Equity/Total Assets	-3,108.61	-2,666.26	-634.92	-893.55
Long-Term Debt/Equity (%)	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-4.43	-8.08	-17.89	-19.55
Long-Term Debt/Total Assets (%)	130.51	196.81	95.78	143.92
Total Debt/Equity (%)	-21.61	-33.01	-161.44	-108.42
Total Debt/Capital (%)	-5.45	-9.44	-18.62	-21.38
Total Debt/Total Assets (%)	160.58	230.04	99.65	157.37
CFO/Total Liabilities	-7.06	-7.62	-19.07	-25.03
CFO/CapEx	-44.29	-15.38	-7.56	-10.99
Altman's Z-Score	-44.65	-36.39	-7.94	-13.71

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	7.91	7.85	8.28
Days Sales Outstanding	- -	46.13	46.51	44.1
Inventory Turnover	- -	22.94	17.92	10.18
Days Inventory Outstanding	- -	15.91	20.37	35.84
Accounts Payable Turnover	- -	8.01	6.14	4.89
Accounts Payable Turnover Days	- -	45.56	59.44	74.61
Cash Conversion Cycle	- -	16.48	7.44	5.33
Inventory to Cash Days	- -	30.22	26.14	8.26
Inventories	- -	- -	1	2
Raw Materials	- -	- -	1	2
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	158	89	16
- Cash & Cash Equivalents	2	2	16	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	10	18	33	41
Enterprise Value	9	174	106	51
Total Capital	-187	-186	-178	-194
Total Debt/Capital (%)	-5.45	-9.44	-18.62	-21.38
Total Debt / EV	1.18	0.1	0.31	0.81
EV/Sales	1.04	12.38	5.48	1.84
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	158	89	16
Diluted Enterprise Value	9	174	106	51
EV per Share	0.54	10.86	6.63	3.14
TTM Sales	8	14	19	28
TTM EBITDA	-4	-4	-11	-18
TTM Operating Income	-4	-5	-11	-19
TTM Cash Flow to Firm	-2	-1	-4	-11
TTM Free Cash Flow to Firm	-2	-1	-3	-9

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	-36.51	-10.04	-1.08
EV/EBIT	- -	- -	- -	- -
Enterprise Value	9	174	106	51
Low Price	- -	9.58	4.57	0.35
EV/Sales	1.04	12.38	5.48	1.84
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	-26.28	-21.73	-2.05
Price/Earnings High	- -	-26.58	-25.36	-4.06
Price/Earnings Low	- -	-25.72	-10.26	-0.23
Price/Book Value	- -	-0.78	-0.42	-0.07
Price/Book Value Average	- -	-0.77	-0.74	-0.21
Price/Book Value High	- -	-0.78	-0.86	-0.42
Price/Book Value Low	- -	-0.75	-0.35	-0.02
Price/Tangible Book Value	- -	-2.97	-4.35	-0.42
Price/Tangible Book Value Average	- -	-2.95	-7.58	-1.29
Price/Tangible Book Value High	- -	-2.99	-8.84	-2.57
Price/Tangible Book Value Low	- -	-2.89	-3.58	-0.15
Price/Sales	- -	11.24	4.6	0.57
Price/Sales Average	- -	11.16	8.01	1.78
Price/Sales High	- -	11.29	9.34	3.54
Price/Sales Low	- -	10.92	3.78	0.2
Price/Cash Flow	- -	-34.14	-8.71	-0.98
Price/Cash Flow Average	- -	-33.89	-15.17	-3.06
Price/Cash Flow High	- -	-34.28	-17.7	-6.07
Price/Cash Flow Low	- -	-33.17	-7.16	-0.35
Price/Free Cash Flow Average	- -	-36.25	-17.48	-3.36
Price/Free Cash Flow High	- -	-36.66	-20.39	-6.68
Price/Free Cash Flow Low	- -	-35.48	-8.25	-0.38
EV/Sales Average	1.04	12.3	8.89	3.05
EV/Sales High	1.04	12.43	10.23	4.81
EV/Sales Low	1.04	12.07	4.67	1.47
EV/EBITDA Average	-2.41	-43.34	-15.6	-4.65
EV/EBITDA High	-2.41	-43.79	-17.95	-7.33
EV/EBITDA Low	-2.41	-42.51	-8.19	-2.24
EV/EBIT Average	-2.08	-35.91	-15.03	-4.41
EV/EBIT High	-2.08	-36.28	-17.29	-6.95
EV/EBIT Low	-2.08	-35.21	-7.88	-2.12
Last Price	- -	9.86	5.56	0.98
High Price	- -	9.9	11.3	6.05
Enterprise Value Average	9	173	172	84
Enterprise Value High	9	175	198	133
Enterprise Value Low	9	170	90	41

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	-85.41	-34.99	-81.01
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	49.73	51.94	52.94	50.67
EBITDA Margin (%)	-43.26	-28.38	-56.98	-65.56
Operating Margin (%)	-50.18	-34.26	-59.17	-69.09
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	-74.29	-42.47	-36.84	-87.14
Profit Margin (%)	-74.5	-42.47	-36.84	-87.14
Net Income to Common Margin (%)	-74.5	-42.47	-36.84	-87.14
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	10	18	33	41
ST Debt	2	3	1	4
LT Debt	8	15	32	38
Total Debt/EBITDA	-2.85	-4.4	-2.99	-2.28
Net Debt/EBITDA	-1.97	-3.57	-0.75	-1.46
Total Debt/EBIT	-2.46	-3.64	-2.88	-2.17
Net Debt/EBIT	-1.7	-2.96	-0.73	-1.38
EBITDA to Interest Expense	-1.79	-1.23	-1.81	-3.37
EBITDA-CapEx/Interest Expense	-1.83	-1.32	-2.03	-3.64
EBIT to Interest Expense	-2.07	-1.49	-1.88	-3.55
Interest Expense	2	3	6	5
Common Equity/Total Assets	-3,108.61	-2,666.26	-634.92	-893.55
Long-Term Debt/Equity (%)	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-4.43	-8.08	-17.89	-19.55
Long-Term Debt/Total Assets (%)	130.51	196.81	95.78	143.92
Total Debt/Equity (%)	-21.61	-33.01	-161.44	-108.42
Total Debt/Capital (%)	-5.45	-9.44	-18.62	-21.38
Total Debt/Total Assets (%)	160.58	230.04	99.65	157.37
Net Debt to Equity	-14.96	-26.82	-40.68	-69.24
Net Debt/Capital (%)	-3.74	-7.61	-4.31	-13.22
EBITDA	-4	-4	-11	-18
EBITDA-CapEx	-4	-4	-12	-20
Operating Income (Loss)	-4	-5	-11	-19

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.32	0.23	2.24	0.44
Current Ratio	0.7	0.63	3	1
Quick Ratio	0.62	0.55	2.65	0.71
CFO/Avg Current Liab	- -	-0.81	-1.5	-1.5
Common Equity/Total Assets	-3,108.61	-2,666.26	-634.92	-893.55
Long-Term Debt/Equity (%)	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-4.43	-8.08	-17.89	-19.55
Long-Term Debt/Total Assets (%)	130.51	196.81	95.78	143.92
Total Debt/Equity (%)	-21.61	-33.01	-161.44	-108.42
Total Debt/Capital (%)	-5.45	-9.44	-18.62	-21.38
Total Debt/Total Assets (%)	160.58	230.04	99.65	157.37
CFO/Total Liabilities	-7.06	-7.62	-19.07	-25.03
CFO/CapEx	-44.29	-15.38	-7.56	-10.99
Altman's Z-Score	-44.65	-36.39	-7.94	-13.71

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	7.91	7.85	8.28
Days Sales Outstanding	- -	46.13	46.51	44.1
Inventory Turnover	- -	22.94	17.92	10.18
Days Inventory Outstanding	- -	15.91	20.37	35.84
Accounts Payable Turnover	- -	8.01	6.14	4.89
Accounts Payable Turnover Days	- -	45.56	59.44	74.61
Cash Conversion Cycle	- -	16.48	7.44	5.33
Inventory to Cash Days	- -	30.22	26.14	8.26
Inventories	- -	- -	1	2
Raw Materials	- -	- -	1	2
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	158	89	16
- Cash & Cash Equivalents	2	2	16	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	10	18	33	41
Enterprise Value	9	174	106	51
Total Capital	-187	-186	-178	-194
Total Debt/Capital (%)	-5.45	-9.44	-18.62	-21.38
Total Debt / EV	1.18	0.1	0.31	0.81
EV/Sales	1.04	12.38	5.48	1.84
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	158	89	16
Diluted Enterprise Value	9	174	106	51
EV per Share	0.54	10.86	6.63	3.14
TTM Sales	8	14	19	28
TTM EBITDA	-4	-4	-11	-18
TTM Operating Income	-4	-5	-11	-19
TTM Cash Flow to Firm	-2	-1	-4	-11
TTM Free Cash Flow to Firm	-2	-1	-3	-9

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	-36.51	-10.04	-1.08
EV/EBIT	- -	- -	- -	- -
Enterprise Value	9	174	106	51
Low Price	- -	9.58	4.57	0.35
EV/Sales	1.04	12.38	5.48	1.84
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	-26.28	-21.73	-2.05
Price/Earnings High	- -	-26.58	-25.36	-4.06
Price/Earnings Low	- -	-25.72	-10.26	-0.23
Price/Book Value	- -	-0.78	-0.42	-0.07
Price/Book Value Average	- -	-0.77	-0.74	-0.21
Price/Book Value High	- -	-0.78	-0.86	-0.42
Price/Book Value Low	- -	-0.75	-0.35	-0.02
Price/Tangible Book Value	- -	-2.97	-4.35	-0.42
Price/Tangible Book Value Average	- -	-2.95	-7.58	-1.29
Price/Tangible Book Value High	- -	-2.99	-8.84	-2.57
Price/Tangible Book Value Low	- -	-2.89	-3.58	-0.15
Price/Sales	- -	11.24	4.6	0.57
Price/Sales Average	- -	11.16	8.01	1.78
Price/Sales High	- -	11.29	9.34	3.54
Price/Sales Low	- -	10.92	3.78	0.2
Price/Cash Flow	- -	-34.14	-8.71	-0.98
Price/Cash Flow Average	- -	-33.89	-15.17	-3.06
Price/Cash Flow High	- -	-34.28	-17.7	-6.07
Price/Cash Flow Low	- -	-33.17	-7.16	-0.35
Price/Free Cash Flow Average	- -	-36.25	-17.48	-3.36
Price/Free Cash Flow High	- -	-36.66	-20.39	-6.68
Price/Free Cash Flow Low	- -	-35.48	-8.25	-0.38
EV/Sales Average	1.04	12.3	8.89	3.05
EV/Sales High	1.04	12.43	10.23	4.81
EV/Sales Low	1.04	12.07	4.67	1.47
EV/EBITDA Average	-2.41	-43.34	-15.6	-4.65
EV/EBITDA High	-2.41	-43.79	-17.95	-7.33
EV/EBITDA Low	-2.41	-42.51	-8.19	-2.24
EV/EBIT Average	-2.08	-35.91	-15.03	-4.41
EV/EBIT High	-2.08	-36.28	-17.29	-6.95
EV/EBIT Low	-2.08	-35.21	-7.88	-2.12
Last Price	- -	9.86	5.56	0.98
High Price	- -	9.9	11.3	6.05
Enterprise Value Average	9	173	172	84
Enterprise Value High	9	175	198	133
Enterprise Value Low	9	170	90	41

Shares Outstanding	16	16	16	17
Diluted Weighted Avg Shares	16	16	16	16
Basic Weighted Avg Shares	16	16	16	16
Revenue per Share	0.52	0.88	1.21	1.71
EBITDA per Share	-0.22	-0.25	-0.69	-1.12
Operating Income per Share	-0.26	-0.3	-0.72	-1.18
Basic EPS, GAAP	-0.38	-0.37	-0.45	-1.49
Basic EPS from Cont Ops	-0.38	-0.37	-0.45	-1.49
Diluted EPS, GAAP	-0.38	-0.37	-0.45	-1.49
Diluted EPS from Cont Ops	-0.38	-0.37	-0.45	-1.49
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-0.24	-0.29	-0.64	-1
Free Cash Flow per Basic Share	-0.24	-0.31	-0.72	-1.09
Cash & Equivalents per Share	0.1	0.09	0.99	0.39
Book Value per Share	-12.32	-12.69	-13.14	-14.52
Tangible Book Value per Share	-2.94	-3.32	-1.28	-2.36

ProSomnus, 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)