P3 Health Partners Inc.

PIIIW

PIIIWP3 Health Partners Inc. US flag

NASDAQ

0.01

USD

+0.00

- -

24.55MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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 (%)	- -	-1,524.99	- -	- -	-193.36	-78.08	-124.59	- -
Return on Assets (%)	- -	-127.95	-36.52	- -	-16.67	-6.65	-16.52	-20.55
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	- -	100	100	100	100
EBITDA Margin (%)	-56.3	-26.9	-5.66	- -	-15.12	-6.42	-15.1	-12.76
Operating Margin (%)	-56.69	-27.18	-5.82	- -	-23.44	-13.26	-20.83	-18.53
Incremental Operating Margin (%)	- -	- -	- -	-5.82	- -	- -	- -	- -
Pretax Margin (%)	-56.76	-28.85	-6.4	- -	-148.62	-14.51	-20.39	-22
Profit Margin (%)	-49.95	-28.85	-6.4	- -	-25.74	-4.56	-9.05	-10.14
Net Income to Common Margin (%)	-49.95	-28.85	-6.4	- -	-25.74	-4.56	-9.05	-10.14
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-1,524.99	- -	- -	-193.36	-78.08	-124.59	- -

Credit (USD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	21	49	90	106	122	195	285
ST Debt	- -	2	- -	4	- -	- -	75	45
LT Debt	- -	19	49	86	106	122	120	240
Total Debt/EBITDA	- -	-0.54	-1.77	- -	-0.67	-1.5	-0.86	-1.53
Net Debt/EBITDA	- -	0.41	-0.33	- -	-0.48	-0.89	-0.64	-1.33
Total Debt/EBIT	- -	-0.53	-1.72	- -	-0.43	-0.73	-0.63	-1.05
Net Debt/EBIT	- -	0.4	-0.32	- -	-0.31	-0.43	-0.46	-0.92
EBITDA to Interest Expense	- -	-15.45	-10.97	- -	-13.91	-5.08	-10.22	-3.38
EBITDA-CapEx/Interest Expense	- -	-16.02	-12.13	- -	-14.11	-5.2	-10.22	-3.38
EBIT to Interest Expense	- -	-15.6	-11.29	- -	-21.57	-10.51	-14.1	-4.91
Interest Expense	- -	3	3	- -	11	16	22	55
Common Equity/Total Assets	- -	8.39	-37.13	11.57	0.67	16.51	9.69	-23.64
Long-Term Debt/Equity (%)	- -	- -	- -	4.18	20.27	28.12	80.42	- -
Long-Term Debt/Capital (%)	- -	153.29	511.05	4.01	16.85	21.95	34.86	165.81
Long-Term Debt/Total Assets (%)	- -	29.58	46.06	3.65	12.09	14.16	15.35	36.53
Total Debt/Equity (%)	- -	-251.14	-124.27	4.36	20.27	28.12	130.68	-203.15
Total Debt/Capital (%)	- -	166.16	511.99	4.17	16.85	21.95	56.65	196.95
Total Debt/Total Assets (%)	- -	32.06	46.14	3.8	12.09	14.16	24.94	43.39
Net Debt to Equity	- -	190.59	-23.32	-2.75	14.71	16.6	97.14	-177.13
Net Debt/Capital (%)	- -	80.08	-34.56	-2.82	12.58	13.87	47.45	207.62
EBITDA	-49	-39	-28	- -	-159	-81	-227	-186
EBITDA-CapEx	-53	-41	-31	- -	-161	-83	-227	-186
Operating Income (Loss)	-50	-40	-29	- -	-246	-168	-313	-270

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.6	0.4	0.71	0.07	0.12	0.08	0.05
Current Ratio	- -	0.96	1	1.01	0.42	0.55	0.37	0.24
Quick Ratio	- -	0.93	0.91	0.97	0.4	0.53	0.33	0.22
CFO/Avg Current Liab	- -	-1.04	-0.34	- -	-0.57	-0.28	-0.28	-0.18
Common Equity/Total Assets	- -	8.39	-37.13	11.57	0.67	16.51	9.69	-23.64
Long-Term Debt/Equity (%)	- -	- -	- -	4.18	20.27	28.12	80.42	- -
Long-Term Debt/Capital (%)	- -	153.29	511.05	4.01	16.85	21.95	34.86	165.81
Long-Term Debt/Total Assets (%)	- -	29.58	46.06	3.65	12.09	14.16	15.35	36.53
Total Debt/Equity (%)	- -	-251.14	-124.27	4.36	20.27	28.12	130.68	-203.15
Total Debt/Capital (%)	- -	166.16	511.99	4.17	16.85	21.95	56.65	196.95
Total Debt/Total Assets (%)	- -	32.06	46.14	3.8	12.09	14.16	24.94	43.39
CFO/Total Liabilities	- -	-38.23	-16.85	- -	-35.61	-17.79	-17.37	-11.45
CFO/CapEx	-8.84	-19.48	-8.4	- -	-56.43	-41.61	- -	- -
Altman's Z-Score	- -	-1.65	2.03	-0.24	-2.91	0.2	-2.92	-5.11

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	29.11	13.29	12.52	13.65
Days Sales Outstanding	- -	- -	- -	- -	12.54	27.47	29.16	26.73
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	1	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	33	36	140	18	36	39	25
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	-14	- -	1,791	517	292	74	15
+ Total Debt	- -	21	49	90	106	122	195	285
Enterprise Value	- -	-25	13	1,741	605	377	230	275
Total Capital	- -	13	10	2,154	629	556	345	145
Total Debt/Capital (%)	- -	166.16	511.99	4.17	16.85	21.95	56.65	196.95
Total Debt / EV	- -	-0.83	3.82	0.05	0.18	0.32	0.85	1.04
EV/Sales	- -	- -	0.03	- -	0.58	0.3	0.15	0.19
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	-25	13	1,740	605	377	230	275
EV per Share	- -	- -	15.45	2,093.53	727.92	161.85	70.68	83.65
TTM Sales	88	145	491	- -	1,049	1,266	1,500	1,459
TTM EBITDA	-49	-39	-28	- -	-159	-81	-227	-186
TTM Operating Income	-50	-40	-29	- -	-246	-168	-313	-270
TTM Cash Flow to Firm	-29	-26	-22	- -	-115	-60	-88	-36
TTM Free Cash Flow to Firm	-26	-24	-19	- -	-112	-58	-88	-36

Multiples (USD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-25	13	1,741	605	377	230	275
Low Price	- -	- -	- -	0.65	0.1	0.02	0.01	- -
EV/Sales	- -	- -	0.03	- -	0.58	0.3	0.15	0.19
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	0.02	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	0.12	- -	- -	- -
Price/Book Value High	- -	- -	- -	0.01	0.26	0.01	- -	- -
Price/Book Value Low	- -	- -	- -	- -	0.01	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	0.03	- -	0.58	0.3	0.15	0.19
EV/Sales High	- -	- -	0.03	- -	0.58	0.3	0.15	0.19
EV/Sales Low	- -	- -	0.03	- -	0.58	0.3	0.15	0.19
EV/EBITDA Average	- -	0.65	-0.46	- -	-3.82	-4.65	-1.02	-1.48
EV/EBITDA High	- -	0.65	-0.46	- -	-3.82	-4.66	-1.02	-1.48
EV/EBITDA Low	- -	0.65	-0.46	- -	-3.81	-4.64	-1.02	-1.48
EV/EBIT Average	- -	0.64	-0.45	- -	-2.46	-2.25	-0.74	-1.02
EV/EBIT High	- -	0.64	-0.45	- -	-2.47	-2.25	-0.74	-1.02
EV/EBIT Low	- -	0.64	-0.45	- -	-2.46	-2.25	-0.74	-1.02
Last Price	- -	- -	- -	1.05	0.14	0.1	0.01	0.01
High Price	- -	- -	- -	1.99	1.85	0.48	0.11	0.03
Enterprise Value Average	- -	-25	13	1,741	606	378	230	275
Enterprise Value High	- -	-25	13	1,742	607	378	231	275
Enterprise Value Low	- -	-25	13	1,741	605	377	230	275

Profitability (USD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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 (%)	- -	-1,524.99	- -	- -	-193.36	-78.08	-124.59	- -
Return on Assets (%)	- -	-127.95	-36.52	- -	-16.67	-6.65	-16.52	-20.55
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	- -	100	100	100	100
EBITDA Margin (%)	-56.3	-26.9	-5.66	- -	-15.12	-6.42	-15.1	-12.76
Operating Margin (%)	-56.69	-27.18	-5.82	- -	-23.44	-13.26	-20.83	-18.53
Incremental Operating Margin (%)	- -	- -	- -	-5.82	- -	- -	- -	- -
Pretax Margin (%)	-56.76	-28.85	-6.4	- -	-148.62	-14.51	-20.39	-22
Profit Margin (%)	-49.95	-28.85	-6.4	- -	-25.74	-4.56	-9.05	-10.14
Net Income to Common Margin (%)	-49.95	-28.85	-6.4	- -	-25.74	-4.56	-9.05	-10.14
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-1,524.99	- -	- -	-193.36	-78.08	-124.59	- -

Credit (USD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	21	49	90	106	122	195	285
ST Debt	- -	2	- -	4	- -	- -	75	45
LT Debt	- -	19	49	86	106	122	120	240
Total Debt/EBITDA	- -	-0.54	-1.77	- -	-0.67	-1.5	-0.86	-1.53
Net Debt/EBITDA	- -	0.41	-0.33	- -	-0.48	-0.89	-0.64	-1.33
Total Debt/EBIT	- -	-0.53	-1.72	- -	-0.43	-0.73	-0.63	-1.05
Net Debt/EBIT	- -	0.4	-0.32	- -	-0.31	-0.43	-0.46	-0.92
EBITDA to Interest Expense	- -	-15.45	-10.97	- -	-13.91	-5.08	-10.22	-3.38
EBITDA-CapEx/Interest Expense	- -	-16.02	-12.13	- -	-14.11	-5.2	-10.22	-3.38
EBIT to Interest Expense	- -	-15.6	-11.29	- -	-21.57	-10.51	-14.1	-4.91
Interest Expense	- -	3	3	- -	11	16	22	55
Common Equity/Total Assets	- -	8.39	-37.13	11.57	0.67	16.51	9.69	-23.64
Long-Term Debt/Equity (%)	- -	- -	- -	4.18	20.27	28.12	80.42	- -
Long-Term Debt/Capital (%)	- -	153.29	511.05	4.01	16.85	21.95	34.86	165.81
Long-Term Debt/Total Assets (%)	- -	29.58	46.06	3.65	12.09	14.16	15.35	36.53
Total Debt/Equity (%)	- -	-251.14	-124.27	4.36	20.27	28.12	130.68	-203.15
Total Debt/Capital (%)	- -	166.16	511.99	4.17	16.85	21.95	56.65	196.95
Total Debt/Total Assets (%)	- -	32.06	46.14	3.8	12.09	14.16	24.94	43.39
Net Debt to Equity	- -	190.59	-23.32	-2.75	14.71	16.6	97.14	-177.13
Net Debt/Capital (%)	- -	80.08	-34.56	-2.82	12.58	13.87	47.45	207.62
EBITDA	-49	-39	-28	- -	-159	-81	-227	-186
EBITDA-CapEx	-53	-41	-31	- -	-161	-83	-227	-186
Operating Income (Loss)	-50	-40	-29	- -	-246	-168	-313	-270

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.6	0.4	0.71	0.07	0.12	0.08	0.05
Current Ratio	- -	0.96	1	1.01	0.42	0.55	0.37	0.24
Quick Ratio	- -	0.93	0.91	0.97	0.4	0.53	0.33	0.22
CFO/Avg Current Liab	- -	-1.04	-0.34	- -	-0.57	-0.28	-0.28	-0.18
Common Equity/Total Assets	- -	8.39	-37.13	11.57	0.67	16.51	9.69	-23.64
Long-Term Debt/Equity (%)	- -	- -	- -	4.18	20.27	28.12	80.42	- -
Long-Term Debt/Capital (%)	- -	153.29	511.05	4.01	16.85	21.95	34.86	165.81
Long-Term Debt/Total Assets (%)	- -	29.58	46.06	3.65	12.09	14.16	15.35	36.53
Total Debt/Equity (%)	- -	-251.14	-124.27	4.36	20.27	28.12	130.68	-203.15
Total Debt/Capital (%)	- -	166.16	511.99	4.17	16.85	21.95	56.65	196.95
Total Debt/Total Assets (%)	- -	32.06	46.14	3.8	12.09	14.16	24.94	43.39
CFO/Total Liabilities	- -	-38.23	-16.85	- -	-35.61	-17.79	-17.37	-11.45
CFO/CapEx	-8.84	-19.48	-8.4	- -	-56.43	-41.61	- -	- -
Altman's Z-Score	- -	-1.65	2.03	-0.24	-2.91	0.2	-2.92	-5.11

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	29.11	13.29	12.52	13.65
Days Sales Outstanding	- -	- -	- -	- -	12.54	27.47	29.16	26.73
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	1	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	33	36	140	18	36	39	25
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	-14	- -	1,791	517	292	74	15
+ Total Debt	- -	21	49	90	106	122	195	285
Enterprise Value	- -	-25	13	1,741	605	377	230	275
Total Capital	- -	13	10	2,154	629	556	345	145
Total Debt/Capital (%)	- -	166.16	511.99	4.17	16.85	21.95	56.65	196.95
Total Debt / EV	- -	-0.83	3.82	0.05	0.18	0.32	0.85	1.04
EV/Sales	- -	- -	0.03	- -	0.58	0.3	0.15	0.19
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	-25	13	1,740	605	377	230	275
EV per Share	- -	- -	15.45	2,093.53	727.92	161.85	70.68	83.65
TTM Sales	88	145	491	- -	1,049	1,266	1,500	1,459
TTM EBITDA	-49	-39	-28	- -	-159	-81	-227	-186
TTM Operating Income	-50	-40	-29	- -	-246	-168	-313	-270
TTM Cash Flow to Firm	-29	-26	-22	- -	-115	-60	-88	-36
TTM Free Cash Flow to Firm	-26	-24	-19	- -	-112	-58	-88	-36

Multiples (USD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-25	13	1,741	605	377	230	275
Low Price	- -	- -	- -	0.65	0.1	0.02	0.01	- -
EV/Sales	- -	- -	0.03	- -	0.58	0.3	0.15	0.19
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	0.02	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	0.12	- -	- -	- -
Price/Book Value High	- -	- -	- -	0.01	0.26	0.01	- -	- -
Price/Book Value Low	- -	- -	- -	- -	0.01	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	0.03	- -	0.58	0.3	0.15	0.19
EV/Sales High	- -	- -	0.03	- -	0.58	0.3	0.15	0.19
EV/Sales Low	- -	- -	0.03	- -	0.58	0.3	0.15	0.19
EV/EBITDA Average	- -	0.65	-0.46	- -	-3.82	-4.65	-1.02	-1.48
EV/EBITDA High	- -	0.65	-0.46	- -	-3.82	-4.66	-1.02	-1.48
EV/EBITDA Low	- -	0.65	-0.46	- -	-3.81	-4.64	-1.02	-1.48
EV/EBIT Average	- -	0.64	-0.45	- -	-2.46	-2.25	-0.74	-1.02
EV/EBIT High	- -	0.64	-0.45	- -	-2.47	-2.25	-0.74	-1.02
EV/EBIT Low	- -	0.64	-0.45	- -	-2.46	-2.25	-0.74	-1.02
Last Price	- -	- -	- -	1.05	0.14	0.1	0.01	0.01
High Price	- -	- -	- -	1.99	1.85	0.48	0.11	0.03
Enterprise Value Average	- -	-25	13	1,741	606	378	230	275
Enterprise Value High	- -	-25	13	1,742	607	378	231	275
Enterprise Value Low	- -	-25	13	1,741	605	377	230	275

Shares Outstanding	- -	1	1	1	1	2	3	3
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	39.19	43.61	168.93	21.09	15.58	11.92	7.61
Book Value per Share	- -	6.62	-47.52	328.96	7.04	60.95	23.31	-47.23
Tangible Book Value per Share	- -	5.73	-48.57	-2,251.19	-896.12	-224.98	-153.02	-197.07

P3 Health Partners 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)