CarParts.com, Inc. Financial Ratios — PRTS Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-10.24	-31.14	-19.78	-9.05	-2.91	-0.73	26.88	-4.92	-33.94	-1.1	-4.9	-0.4	-3.31	-17.33	-25.51
Return on Capital (%)	- -	- -	- -	- -	- -	-1.39	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	10.56	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	32.71	30.14	29.1	27.67	28.6	30.35	29.56	27.2	30.01	35	33.87	34.9	33.95	33.41	32.76
EBITDA Margin (%)	1.68	2.31	1.52	1.21	3.13	4.04	3.74	0.34	-0.68	1.81	0.15	2.17	1.01	-3.66	-5.15
Operating Margin (%)	-3.32	-3.08	-3.41	-2.09	0.39	1.41	1.53	-1.73	-2.94	0.07	-1.56	0.1	-1.46	-6.9	-8.93
Incremental Operating Margin (%)	- -	- -	- -	- -	96.16	25.08	880.95	- -	- -	5.24	- -	12.33	- -	- -	- -
Pretax Margin (%)	-5.09	-12.14	-6.12	-2.45	-0.02	1.01	1	-1.8	-3.6	-0.27	-1.71	-0.05	-1.2	-6.85	-9.15
Profit Margin (%)	-4.63	-11.83	-6.14	-2.43	-0.83	-0.2	8.1	-1.69	-11.24	-0.34	-1.78	-0.14	-1.22	-6.9	-9.21
Net Income to Common Margin (%)	-4.63	-11.83	-6.21	-2.51	-0.92	-0.28	8.04	-1.74	-11.3	-0.36	-1.78	-0.14	-1.22	-6.9	-9.21
Effective Tax Rate (%)	- -	- -	- -	- -	- -	3.25	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	1.16	3.19	15.86	-12.88	0.08	- -	0.26	2.4	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	18	16	17	21	22	10	10	9	16	32	46	47	38	41	55
ST Debt	6	16	7	11	12	1	1	1	3	4	7	9	9	9	8
LT Debt	12	- -	10	9	10	10	9	9	13	27	39	37	29	32	47
Total Debt/EBITDA	3.27	2.33	4.28	5.99	2.47	0.84	0.86	9.34	-8.35	3.92	51.89	3.25	5.57	-1.92	-1.94
Net Debt/EBITDA	1.37	2.16	1.54	0.98	0.68	-0.54	-0.25	-2.07	0.26	-4.45	-20.3	-1.31	-7.44	1.69	0.02
Total Debt/EBIT	-1.66	-1.75	-1.9	-3.48	19.83	2.42	2.1	-1.83	-1.92	107.06	-5.09	71.66	-3.86	-1.02	-1.12
Net Debt/EBIT	-0.69	-1.62	-0.69	-0.57	5.5	-1.56	-0.61	0.41	0.06	-121.36	1.99	-28.83	5.16	0.9	0.01
EBITDA to Interest Expense	5.41	8.96	3.98	3.12	7.49	9.9	6.86	0.61	-1	4.7	0.8	10	4.91	-18.49	-16.6
EBITDA-CapEx/Interest Expense	-8.71	-4.02	-4.59	-2.11	1.07	4.67	3.9	-2.95	-4.25	-0.99	-9.58	1.24	-3.69	-36.21	-21.29
EBIT to Interest Expense	-10.67	-11.93	-8.94	-5.37	0.93	3.45	2.8	-3.13	-4.35	0.17	-8.17	0.45	-7.09	-34.88	-28.77
Interest Expense	1	1	1	1	1	1	2	2	2	2	1	1	1	1	2
Common Equity/Total Assets	-67.88	-149.11	-214.42	-187.51	-187.42	-190.52	-132.04	-140.61	-190.84	-90.61	-76.38	-75.79	-73.26	-108.99	-151.44
Long-Term Debt/Equity (%)	19.14	0.25	45.54	41.71	45.92	41.89	22.73	22.05	105.86	32.91	41.05	33.91	25.76	37.62	87.92
Long-Term Debt/Capital (%)	-14.86	-0.06	-7.21	-7.03	-7.66	-6.71	-7.45	-6.66	-8.62	-19.93	-29.42	-27.85	-19.28	-17.03	-20.87
Long-Term Debt/Total Assets (%)	8.2	0.08	13.73	11.18	12.14	11.9	9.11	8.74	14.9	14.69	16.67	15.66	11.27	15.22	25.43
Total Debt/Equity (%)	29.62	59.19	79.29	92.52	101.38	44.22	24.16	23.58	127.97	37.83	48.54	42.38	33.79	48.52	102.17
Total Debt/Capital (%)	-22.99	-14.09	-12.55	-15.58	-16.91	-7.08	-7.92	-7.12	-10.42	-22.92	-34.79	-34.8	-25.28	-21.96	-24.25
Total Debt/Total Assets (%)	12.69	18.41	23.92	24.8	26.8	12.56	9.68	9.34	18.01	16.89	19.71	19.57	14.79	19.63	29.56
Net Debt to Equity	12.38	54.96	28.54	15.16	28.1	-28.48	-7.06	-5.23	-3.91	-42.88	-18.99	-17.05	-45.16	-42.73	-1.23
Net Debt/Capital (%)	-8.49	-12.96	-4.49	-2.41	-4.5	4.36	2.26	1.55	0.31	20.62	11.98	12.28	25.26	16.21	0.26
EBITDA	6	7	4	3	9	12	11	1	-2	8	1	14	7	-22	-28
EBITDA-CapEx	-9	-3	-4	-2	1	6	6	-5	-8	-2	-11	2	-5	-42	-36
Operating Income (Loss)	-11	-9	-9	-6	1	4	5	-5	-8	- -	-9	1	-10	-41	-49

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	0.17	0.02	0.02	0.16	0.11	0.14	0.06	0.04	0.04	0.5	0.19	0.21	0.45	0.4	0.32
Current Ratio	1.13	0.93	1.27	1.31	1.28	1.36	1.28	1.22	1.04	1.94	1.74	1.91	1.71	1.54	1.66
Quick Ratio	0.29	0.14	0.16	0.24	0.18	0.21	0.11	0.12	0.08	0.59	0.24	0.29	0.52	0.47	0.4
CFO/Avg Current Liab	0.16	-0.01	0.02	0.03	0.12	0.45	0.24	0.13	0.13	-0.29	-0.08	0.17	0.5	0.1	-0.4
Common Equity/Total Assets	-67.88	-149.11	-214.42	-187.51	-187.42	-190.52	-132.04	-140.61	-190.84	-90.61	-76.38	-75.79	-73.26	-108.99	-151.44
Long-Term Debt/Equity (%)	19.14	0.25	45.54	41.71	45.92	41.89	22.73	22.05	105.86	32.91	41.05	33.91	25.76	37.62	87.92
Long-Term Debt/Capital (%)	-14.86	-0.06	-7.21	-7.03	-7.66	-6.71	-7.45	-6.66	-8.62	-19.93	-29.42	-27.85	-19.28	-17.03	-20.87
Long-Term Debt/Total Assets (%)	8.2	0.08	13.73	11.18	12.14	11.9	9.11	8.74	14.9	14.69	16.67	15.66	11.27	15.22	25.43
Total Debt/Equity (%)	29.62	59.19	79.29	92.52	101.38	44.22	24.16	23.58	127.97	37.83	48.54	42.38	33.79	48.52	102.17
Total Debt/Capital (%)	-22.99	-14.09	-12.55	-15.58	-16.91	-7.08	-7.92	-7.12	-10.42	-22.92	-34.79	-34.8	-25.28	-21.96	-24.25
Total Debt/Total Assets (%)	12.69	18.41	23.92	24.8	26.8	12.56	9.68	9.34	18.01	16.89	19.71	19.57	14.79	19.63	29.56
CFO/Total Liabilities	12.77	-0.65	1.79	2.05	9.32	36.68	19.28	10.45	9.1	-18.43	-5	11.98	34.48	8.24	-25.94
CFO/CapEx	0.72	-0.04	0.1	0.22	0.74	3.33	2.38	1.09	1.12	-1.95	-0.6	1.22	4.17	0.5	-4.28
Altman's Z-Score	2.45	1.52	1.45	1.56	2.08	2.71	2.37	1.27	0.87	4.58	4.11	3.71	2.58	1.2	0.46

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	44.29	39.6	40.89	64.19	82.62	93.3	105.78	93.42	87.76	98.78	102.79	115.86	98.14	87.48	83.22
Days Sales Outstanding	8.24	9.22	8.93	5.69	4.42	3.91	3.45	3.91	4.16	3.69	3.55	3.15	3.72	4.17	4.39
Inventory Turnover	4.39	4.47	4.53	4.81	4.17	4.14	4.07	4.06	3.85	4.07	3.38	3.13	3.37	3.58	3.97
Days Inventory Outstanding	83.21	81.61	80.54	75.96	87.51	88.21	89.78	89.94	94.88	89.7	108.11	116.47	108.33	102.05	91.97
Accounts Payable Turnover	6.15	5.85	7.33	9.61	8.27	7.12	6.23	5.89	5.08	7.25	7.72	6.85	6.48	5.12	7.09
Accounts Payable Turnover Days	59.39	62.37	49.77	37.97	44.11	51.23	58.61	62.01	71.85	50.34	47.3	53.31	56.29	71.34	51.5
Cash Conversion Cycle	32.07	28.46	39.7	43.67	47.82	40.89	34.63	31.84	27.19	43.06	64.36	66.31	55.76	34.88	44.86
Inventory to Cash Days	-74.97	-72.39	-71.62	-70.27	-83.1	-84.3	-86.33	-86.03	-90.72	-86.01	-104.56	-113.32	-104.61	-97.88	-87.58
Inventories	52	43	37	48	51	51	54	50	52	89	139	136	129	90	95
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	54	50	52	89	- -	- -	- -	- -	- -
Other Inventory	52	43	37	48	51	51	- -	- -	- -	- -	139	136	129	90	95

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	133	56	81	78	100	122	89	32	79	525	575	339	179	62	31
- Cash & Cash Equivalents	10	1	1	8	6	7	3	2	2	36	18	19	51	36	26
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	3	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	18	16	17	21	22	10	10	9	16	32	46	47	38	41	55
Enterprise Value	140	72	97	94	119	126	96	39	92	520	604	367	166	67	59
Total Capital	-78	-116	-132	-132	-133	-146	-123	-129	-152	-138	-133	-134	-151	-188	-225
Total Debt/Capital (%)	-22.99	-14.09	-12.55	-15.58	-16.91	-7.08	-7.92	-7.12	-10.42	-22.92	-34.79	-34.8	-25.28	-21.96	-24.25
Total Debt / EV	0.13	0.23	0.17	0.22	0.19	0.08	0.1	0.24	0.17	0.06	0.08	0.13	0.23	0.62	0.92
EV/Sales	0.43	0.24	0.38	0.33	0.41	0.42	0.32	0.13	0.33	1.17	1.04	0.55	0.25	0.11	0.11
EV/EBITDA	25.42	10.19	25.03	27.43	13.05	10.32	8.42	39.71	- -	64.6	675.29	25.53	24.24	- -	- -
EV/EBIT	- -	- -	- -	- -	104.94	29.66	20.62	- -	- -	1,763.69	- -	563.41	- -	- -	- -
EV/Cash Flow to Firm	12.39	196.18	52.55	39.8	12.93	5.56	3.82	5.07	7.2	- -	- -	18.66	3.23	5.78	- -
EV/Free Cash Flow to Firm	5.45	6.79	9.52	11.59	6.99	4.32	3.19	2.91	4.86	- -	105.1	11.38	2.62	2.07	- -
Diluted Market Cap	133	56	81	78	100	127	100	32	79	525	575	339	179	62	31
Diluted Enterprise Value	141	72	97	94	119	132	107	39	92	520	604	367	166	67	59
EV per Share	45.86	23.24	29.6	28.12	34.99	36.38	27.16	11.14	25.8	122.9	117.5	67.75	29.33	11.66	9.71
TTM Sales	327	304	255	284	291	303	303	289	281	444	582	662	676	589	548
TTM EBITDA	6	7	4	3	9	12	11	1	-2	8	1	14	7	-22	-28
TTM Operating Income	-11	-9	-9	-6	1	4	5	-5	-8	- -	-9	1	-10	-41	-49
TTM Cash Flow to Firm	11	- -	2	2	9	23	25	8	13	-17	-6	20	51	12	-32
TTM Free Cash Flow to Firm	26	11	10	8	17	29	30	13	19	-7	6	32	63	32	-24

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	5.39	5.76	8.82	11.2	7.39	4.54	6.04	2.68	6.03	-56.34	125.37	12.12	2.88	1.99	-1.17
EV/EBIT	- -	- -	- -	- -	104.94	29.66	20.62	- -	- -	1,763.69	- -	563.41	- -	- -	- -
Enterprise Value	140	72	97	94	119	126	96	39	92	520	604	367	166	67	59
Low Price	35.3	17.1	9.1	18.2	15	23.5	20.1	8.8	9.1	10.4	110.6	39.15	25	6.8	3.72
EV/Sales	0.43	0.24	0.38	0.33	0.41	0.42	0.32	0.13	0.33	1.17	1.04	0.55	0.25	0.11	0.11
EV/EBITDA	25.42	10.19	25.03	27.43	13.05	10.32	8.42	39.71	- -	64.6	675.29	25.53	24.24	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	3.64	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-13.6	-3.08	-3.13	-13.57	-29.21	-135.52	4.36	-11.65	-1.52	-221.28	-79.56	-404.05	-31.97	-1.94	-1
Price/Earnings High	-20.12	-4.63	-6.57	-19.24	-42.54	-184.95	5.96	-18.82	-2.93	-462.08	-115.59	-721.83	-51.18	-4.66	-1.72
Price/Earnings Low	-7.12	-1.46	-1.88	-8.56	-19.11	-96.8	2.9	-6.09	-1.03	-27.79	-54.96	-222.87	-17.2	-0.96	-0.45
Price/Book Value	-1.38	-0.43	-0.55	-0.5	-0.64	-0.78	-0.67	-0.23	-0.47	-3.1	-3.2	-1.88	-0.95	-0.27	-0.11
Price/Book Value Average	-2.13	-0.84	-0.33	-0.62	-0.5	-0.73	-0.8	-0.43	-0.29	-2.07	-4.58	-2.13	-1.39	-0.34	-0.18
Price/Book Value High	-3.15	-1.26	-0.7	-0.88	-0.72	-1	-1.09	-0.69	-0.55	-4.32	-6.65	-3.8	-2.23	-0.82	-0.31
Price/Book Value Low	-1.12	-0.4	-0.2	-0.39	-0.32	-0.52	-0.53	-0.22	-0.19	-0.26	-3.16	-1.17	-0.75	-0.17	-0.08
Price/Tangible Book Value	4.16	2.31	4.21	3.82	4.85	5.48	2.23	0.82	6.35	6.28	6.02	3.08	1.58	0.72	0.57
Price/Tangible Book Value Average	6.42	4.54	2.57	4.71	3.77	5.12	2.68	1.52	3.9	4.2	8.61	3.49	2.33	0.93	0.95
Price/Tangible Book Value High	9.49	6.82	5.4	6.68	5.49	6.98	3.66	2.45	7.5	8.77	12.51	6.24	3.73	2.22	1.62
Price/Tangible Book Value Low	3.36	2.16	1.54	2.97	2.46	3.66	1.78	0.79	2.63	0.53	5.95	1.93	1.25	0.46	0.43
Price/Sales	0.41	0.19	0.32	0.28	0.34	0.4	0.29	0.11	0.28	1.18	0.99	0.51	0.26	0.1	0.06
Price/Sales Average	0.63	0.36	0.19	0.34	0.27	0.38	0.35	0.2	0.17	0.79	1.41	0.58	0.39	0.13	0.09
Price/Sales High	0.93	0.55	0.41	0.48	0.39	0.51	0.48	0.33	0.33	1.65	2.05	1.04	0.62	0.32	0.16
Price/Sales Low	0.33	0.17	0.12	0.21	0.18	0.27	0.23	0.11	0.12	0.1	0.98	0.32	0.21	0.07	0.04
Price/Cash Flow	12.86	-140.99	93.53	63.04	17.43	5.67	7.62	5.14	11.43	-27.51	-82.35	22.05	3.58	5.96	-0.9
Price/Cash Flow Average	19.84	-276.97	57.08	77.74	13.55	5.3	9.14	9.52	7.03	-18.38	-117.7	25	5.26	7.63	-1.48
Price/Cash Flow High	29.34	-416.04	119.93	110.19	19.74	7.24	12.49	15.38	13.5	-38.39	-171.02	44.67	8.42	18.31	-2.55
Price/Cash Flow Low	10.39	-131.75	34.32	49.03	8.86	3.79	6.08	4.97	4.73	-2.31	-81.32	13.79	2.83	3.75	-0.67
Price/Free Cash Flow Average	8.32	11.32	5.38	13.81	5.75	4.25	7.25	4.96	3.71	-37.65	179.2	13.75	4.24	2.55	-1.94
Price/Free Cash Flow High	12.3	17	11.31	19.57	8.37	5.8	9.9	8.01	7.12	-78.62	260.38	24.56	6.79	6.11	-3.33
Price/Free Cash Flow Low	4.36	5.38	3.24	8.71	3.76	3.03	4.82	2.59	2.49	-4.73	123.81	7.58	2.28	1.25	-0.87
EV/Sales Average	0.65	0.41	0.26	0.4	0.33	0.39	0.37	0.23	0.22	0.78	1.46	0.62	0.37	0.14	0.15
EV/Sales High	0.95	0.6	0.47	0.54	0.45	0.53	0.5	0.35	0.38	1.64	2.1	1.08	0.6	0.33	0.21
EV/Sales Low	0.35	0.22	0.18	0.27	0.24	0.28	0.26	0.13	0.16	0.09	1.02	0.36	0.19	0.07	0.09
EV/EBITDA Average	38.76	17.94	16.87	32.77	10.6	9.67	9.98	67.32	-32.61	43	951.64	28.69	36.54	-3.89	-2.82
EV/EBITDA High	56.66	25.85	30.96	44.52	14.51	13.07	13.41	104.25	-56.08	90.36	1,368.42	49.72	59.61	-9.02	-4.1
EV/EBITDA Low	20.96	9.68	11.77	22.37	7.65	7	6.84	38.65	-24.28	4.94	667.25	16.69	18.79	-2.03	-1.83
EV/EBIT Average	-19.67	-13.47	-7.5	-19.03	85.31	27.79	24.44	-13.18	-7.5	1,173.84	-93.38	633.09	-25.31	-2.06	-1.62
EV/EBIT High	-28.76	-19.41	-13.78	-25.85	116.69	37.57	32.85	-20.4	-12.9	2,466.85	-134.27	1,097.3	-41.3	-4.78	-2.37
EV/EBIT Low	-10.64	-7.27	-5.23	-12.99	61.52	20.13	16.75	-7.56	-5.59	134.94	-65.47	368.4	-13.01	-1.08	-1.06
Last Price	43.7	18.3	24.8	23.4	29.5	35.2	25.2	9.1	22	123.9	112	62.6	31.6	10.8	5
High Price	99.7	54	31.8	40.9	33.4	44.9	41.3	27.2	26	172.9	232.6	126.8	74.4	33.2	14.2
Enterprise Value Average	214	126	65	112	97	119	113	66	62	346	851	412	250	84	79
Enterprise Value High	312	182	120	153	132	160	152	102	106	728	1,223	714	408	194	116
Enterprise Value Low	116	68	45	77	70	86	78	38	46	40	597	240	129	44	52

Shares Outstanding	3	3	3	3	3	3	3	3	4	5	5	5	5	5	7
Diluted Weighted Avg Shares	3	3	3	3	3	4	4	3	4	4	5	5	6	6	6
Basic Weighted Avg Shares	3	3	3	3	3	3	4	3	4	4	5	5	6	6	6
Revenue per Share	107.08	98.65	77.91	84.66	85.68	87.25	86.2	82.84	78.57	104.86	113.36	122.21	119.45	103.26	89.47
EBITDA per Share	1.8	2.28	1.18	1.03	2.68	3.53	3.23	0.28	-0.53	1.9	0.17	2.65	1.21	-3.78	-4.61
Operating Income per Share	-3.55	-3.04	-2.66	-1.77	0.33	1.23	1.32	-1.43	-2.31	0.07	-1.77	0.12	-1.75	-7.13	-7.99
Basic EPS, GAAP	-4.96	-11.67	-4.84	-2.13	-0.79	-0.24	6.93	-1.45	-8.88	-0.37	-2.01	-0.18	-1.45	-7.12	-8.24
Basic EPS from Cont Ops	-4.96	-11.67	-4.78	-2.12	-0.04	0.86	6.98	-1.4	-8.83	-0.36	-2.01	-0.18	-1.45	-7.12	-8.24
Diluted EPS, GAAP	-4.96	-11.67	-4.84	-2.13	-0.79	-0.23	6.15	-1.45	-8.88	-0.37	-2.01	-0.18	-1.45	-7.12	-8.24
Diluted EPS from Cont Ops	-4.96	-11.67	-4.78	-2.12	-0.04	0.82	6.2	-1.4	-8.83	-0.36	-2.01	-0.18	-1.45	-7.12	-8.24
Dividend per Share	- -	- -	- -	- -	- -	0.02	0.06	0.05	0.02	0.01	- -	- -	- -	- -	- -
Cash Flow per Share	3.4	-0.13	0.27	0.37	1.69	6.2	3.31	1.77	1.93	-4.5	-1.36	2.84	8.84	1.81	-5.57
Free Cash Flow per Basic Share	-1.31	-3.44	-2.28	-1.35	-0.61	4.34	1.91	0.14	0.2	-6.81	-3.61	0.51	6.72	-1.81	-6.87
Cash & Equivalents per Share	3.75	0.37	0.26	2.3	1.65	1.92	0.81	0.58	0.64	8.46	3.53	3.47	9.01	6.38	4.22
Book Value per Share	-31.61	-43	-45.37	-46.42	-46.24	-45.01	-37.78	-39.42	-46.99	-40.02	-34.98	-33.38	-33.39	-40.25	-45.75
Tangible Book Value per Share	10.5	7.92	5.89	6.12	6.09	6.43	11.28	11.11	3.47	19.72	18.6	20.33	19.95	14.94	8.74

CarParts.com, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)