Perella Weinberg Partners

PWP

PWPPerella Weinberg Partners US flag

NASDAQ Global Select

15.85

USD

+0.13

- -

1.49BMarket 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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-8.97	-1.49	2.49	-2.33	-7.9	4.24
Return on Capital (%)	- -	- -	-11.46	- -	- -	- -	4.69
Return on Invested Capital (%)	- -	- -	3.86	- -	- -	- -	10.39
Gross Margin (%)	34.4	27.87	37.09	38.03	34.24	40.1	43.32
EBITDA Margin (%)	-26.11	0.18	10.11	-5.87	-15.48	-6.62	9.17
Operating Margin (%)	-29.09	-2.81	8.31	-7.56	-17.74	-8.94	6.39
Incremental Operating Margin (%)	- -	- -	28.72	- -	- -	- -	-99.53
Pretax Margin (%)	-30.3	-4.02	2.86	-3.39	-17.39	-7.77	6.86
Profit Margin (%)	-30.76	-4.69	-1.18	2.83	-2.66	-7.37	4.72
Net Income to Common Margin (%)	-30.76	-4.69	-1.18	2.83	-2.66	-7.37	4.72
Effective Tax Rate (%)	- -	- -	82.47	- -	- -	- -	6.82
Dvd Payout Ratio (%)	-23.4	-49.25	411.75	-70.41	-13.23	-33.83	44.84
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

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	- -	205	43	166	176	187	186
ST Debt	- -	28	- -	- -	- -	- -	- -
LT Debt	- -	178	43	166	176	187	186
Total Debt/EBITDA	- -	219.46	0.54	-4.47	-1.75	-3.22	2.7
Net Debt/EBITDA	- -	-194.76	-6.2	4.63	2.46	5.7	-3.72
Total Debt/EBIT	- -	-14.06	0.65	-3.47	-1.53	-2.39	3.88
Net Debt/EBIT	- -	12.48	-7.55	3.59	2.15	4.22	-5.33
EBITDA to Interest Expense	-9.05	0.06	10.66	-134.2	-363.84	- -	- -
EBITDA-CapEx/Interest Expense	-9.53	-0.29	10.47	-230.43	-572.53	- -	- -
EBIT to Interest Expense	-10.08	-0.93	8.75	-172.95	-417.03	- -	- -
Interest Expense	15	16	8	- -	- -	- -	- -
Common Equity/Total Assets	- -	- -	-2.52	-2.52	-7.18	-34.64	-16.37
Long-Term Debt/Equity (%)	- -	239.28	16.01	63.66	65.57	81.54	71.36
Long-Term Debt/Capital (%)	- -	86.51	25.5	61.28	74.27	35.03	41.95
Long-Term Debt/Total Assets (%)	- -	32.69	6.05	23.09	23.11	21.37	23.33
Total Debt/Equity (%)	- -	276.61	16.01	63.66	65.57	81.54	71.36
Total Debt/Capital (%)	- -	100	25.5	61.28	74.27	35.03	41.95
Total Debt/Total Assets (%)	- -	37.79	6.05	23.09	23.11	21.37	23.33
Net Debt to Equity	- -	-245.47	-185.28	-65.95	-92.14	-144.3	-98.15
Net Debt/Capital (%)	- -	147.01	151.27	-173.92	2,395.07	-163.14	-136.36
EBITDA	-139	1	81	-37	-100	-58	69
EBITDA-CapEx	-147	-5	80	-64	-158	-75	65
Operating Income (Loss)	-155	-15	67	-48	-115	-79	48

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	- -	5.44	12.93	6.07	6.49	5.91	5.43
Current Ratio	- -	6.15	14.29	7.51	7.54	7.01	6.8
Quick Ratio	- -	6.11	14.24	7.46	7.48	6.99	6.78
CFO/Avg Current Liab	- -	2.84	4.73	-0.39	2.82	3.69	0.6
Common Equity/Total Assets	- -	- -	-2.52	-2.52	-7.18	-34.64	-16.37
Long-Term Debt/Equity (%)	- -	239.28	16.01	63.66	65.57	81.54	71.36
Long-Term Debt/Capital (%)	- -	86.51	25.5	61.28	74.27	35.03	41.95
Long-Term Debt/Total Assets (%)	- -	32.69	6.05	23.09	23.11	21.37	23.33
Total Debt/Equity (%)	- -	276.61	16.01	63.66	65.57	81.54	71.36
Total Debt/Capital (%)	- -	100	25.5	61.28	74.27	35.03	41.95
Total Debt/Total Assets (%)	- -	37.79	6.05	23.09	23.11	21.37	23.33
CFO/Total Liabilities	- -	18.33	52.56	-3.89	29.6	34.52	6.48
CFO/CapEx	-14.31	15.56	160.68	-0.67	2.53	13.64	8.07
Altman's Z-Score	- -	2.42	3.22	1.86	1.49	2.01	2.72

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	- -	25.44	18.28	11	11.21	14.51	11.04
Days Sales Outstanding	- -	14.35	19.97	33.18	32.55	25.16	33.05
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	33.65	18.93	9.5	8.25	8.69	7.34
Accounts Payable Turnover Days	- -	10.85	19.28	38.43	44.26	42	49.75
Cash Conversion Cycle	- -	3.5	0.68	-5.24	-11.72	-16.83	-16.7
Inventory to Cash Days	- -	14.35	19.97	33.18	32.55	25.16	33.05
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
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	- -	485	548	430	529	1,268	1,111
- Cash & Cash Equivalents	- -	329	503	172	247	332	256
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	145	123	116	651	388
+ Total Debt	- -	205	43	166	176	187	186
Enterprise Value	- -	362	233	406	482	1,699	1,429
Total Capital	- -	205	170	270	237	535	444
Total Debt/Capital (%)	- -	100	25.5	61.28	74.27	35.03	41.95
Total Debt / EV	- -	0.57	0.19	0.41	0.36	0.11	0.13
EV/Sales	- -	0.7	0.29	0.64	0.74	1.94	1.9
EV/EBITDA	- -	386.68	2.88	- -	- -	- -	20.76
EV/EBIT	- -	- -	3.51	- -	- -	- -	29.77
EV/Cash Flow to Firm	- -	3.47	0.99	- -	3.3	7.61	41.08
EV/Free Cash Flow to Firm	- -	3.29	0.98	44.17	2.37	7.09	36.55
Diluted Market Cap	- -	485	1,193	880	1,061	1,268	1,745
Diluted Enterprise Value	- -	362	878	996	1,106	1,775	2,063
EV per Share	- -	8.42	5.48	9.27	11.15	31.95	22.26
TTM Sales	533	519	802	632	649	878	751
TTM EBITDA	-139	1	81	-37	-100	-58	69
TTM Operating Income	-155	-15	67	-48	-115	-79	48
TTM Cash Flow to Firm	-90	104	236	-17	146	223	35
TTM Free Cash Flow to Firm	-83	110	238	9	204	240	39

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	- -	5.31	5.05	100.1	5.22	5.29	44.62
EV/EBIT	- -	- -	3.51	- -	- -	- -	29.77
Enterprise Value	- -	362	233	406	482	1,699	1,429
Low Price	- -	5	10.06	5.47	6.8	10.73	14.12
EV/Sales	- -	0.7	0.29	0.64	0.74	1.94	1.9
EV/EBITDA	- -	386.68	2.88	- -	- -	- -	20.76
Price/Earnings	- -	- -	- -	24.03	- -	- -	31.31
Price/Earnings Average	- -	-18.34	-56.02	20.54	-24.71	-14.27	36.33
Price/Earnings High	- -	-30.78	-66.69	32.42	-32.46	-21.87	48.92
Price/Earnings Low	- -	-8.82	-45.48	13.41	-17.09	-8.82	25.56
Price/Book Value	- -	- -	-30.32	-23.79	-9.69	-4.18	-8.51
Price/Book Value Average	- -	- -	-29.21	-20.33	-7.79	-3.04	-9.87
Price/Book Value High	- -	- -	-34.78	-32.09	-10.23	-4.66	-13.29
Price/Book Value Low	- -	- -	-23.72	-13.28	-5.39	-1.88	-6.94
Price/Tangible Book Value	- -	559.23	2.68	2.15	2.47	6.94	6.33
Price/Tangible Book Value Average	- -	514.46	2.58	1.84	1.98	5.05	7.34
Price/Tangible Book Value High	- -	863.09	3.07	2.9	2.6	7.75	9.89
Price/Tangible Book Value Low	- -	247.45	2.09	1.2	1.37	3.12	5.17
Price/Sales	- -	0.94	0.68	0.68	0.82	1.44	1.48
Price/Sales Average	- -	0.86	0.66	0.58	0.66	1.05	1.72
Price/Sales High	- -	1.44	0.78	0.92	0.86	1.61	2.31
Price/Sales Low	- -	0.41	0.53	0.38	0.45	0.65	1.21
Price/Cash Flow	- -	5.65	2.33	-24.17	3.63	5.68	31.93
Price/Cash Flow Average	- -	5.2	2.25	-20.66	2.92	4.14	37.05
Price/Cash Flow High	- -	8.72	2.67	-32.61	3.83	6.34	49.89
Price/Cash Flow Low	- -	2.5	1.82	-13.49	2.02	2.56	26.06
Price/Free Cash Flow Average	- -	4.88	4.86	85.56	4.19	3.85	51.77
Price/Free Cash Flow High	- -	8.19	5.79	135.04	5.51	5.91	69.71
Price/Free Cash Flow Low	- -	2.35	3.95	55.87	2.9	2.38	36.42
EV/Sales Average	- -	0.62	0.27	0.77	0.72	1.63	2.14
EV/Sales High	- -	1.2	0.39	1.1	0.93	2.19	2.74
EV/Sales Low	- -	0.18	0.14	0.56	0.52	1.23	1.63
EV/EBITDA Average	- -	345.11	2.63	-13.06	-4.68	-24.6	23.35
EV/EBITDA High	- -	668.76	3.87	-18.8	-6.01	-33.06	29.83
EV/EBITDA Low	- -	97.23	1.41	-9.63	-3.37	-18.53	17.79
EV/EBIT Average	- -	-22.11	3.21	-10.14	-4.08	-18.22	33.48
EV/EBIT High	- -	-42.84	4.72	-14.59	-5.24	-24.48	42.78
EV/EBIT Low	- -	-6.23	1.72	-7.47	-2.94	-13.72	25.51
Last Price	- -	11.3	12.86	9.8	12.23	23.84	17.3
High Price	- -	17.44	14.75	13.22	12.92	26.62	27.03
Enterprise Value Average	- -	323	213	484	470	1,431	1,607
Enterprise Value High	- -	625	314	696	603	1,923	2,054
Enterprise Value Low	- -	91	114	357	339	1,078	1,225

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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-8.97	-1.49	2.49	-2.33	-7.9	4.24
Return on Capital (%)	- -	- -	-11.46	- -	- -	- -	4.69
Return on Invested Capital (%)	- -	- -	3.86	- -	- -	- -	10.39
Gross Margin (%)	34.4	27.87	37.09	38.03	34.24	40.1	43.32
EBITDA Margin (%)	-26.11	0.18	10.11	-5.87	-15.48	-6.62	9.17
Operating Margin (%)	-29.09	-2.81	8.31	-7.56	-17.74	-8.94	6.39
Incremental Operating Margin (%)	- -	- -	28.72	- -	- -	- -	-99.53
Pretax Margin (%)	-30.3	-4.02	2.86	-3.39	-17.39	-7.77	6.86
Profit Margin (%)	-30.76	-4.69	-1.18	2.83	-2.66	-7.37	4.72
Net Income to Common Margin (%)	-30.76	-4.69	-1.18	2.83	-2.66	-7.37	4.72
Effective Tax Rate (%)	- -	- -	82.47	- -	- -	- -	6.82
Dvd Payout Ratio (%)	-23.4	-49.25	411.75	-70.41	-13.23	-33.83	44.84
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

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	- -	205	43	166	176	187	186
ST Debt	- -	28	- -	- -	- -	- -	- -
LT Debt	- -	178	43	166	176	187	186
Total Debt/EBITDA	- -	219.46	0.54	-4.47	-1.75	-3.22	2.7
Net Debt/EBITDA	- -	-194.76	-6.2	4.63	2.46	5.7	-3.72
Total Debt/EBIT	- -	-14.06	0.65	-3.47	-1.53	-2.39	3.88
Net Debt/EBIT	- -	12.48	-7.55	3.59	2.15	4.22	-5.33
EBITDA to Interest Expense	-9.05	0.06	10.66	-134.2	-363.84	- -	- -
EBITDA-CapEx/Interest Expense	-9.53	-0.29	10.47	-230.43	-572.53	- -	- -
EBIT to Interest Expense	-10.08	-0.93	8.75	-172.95	-417.03	- -	- -
Interest Expense	15	16	8	- -	- -	- -	- -
Common Equity/Total Assets	- -	- -	-2.52	-2.52	-7.18	-34.64	-16.37
Long-Term Debt/Equity (%)	- -	239.28	16.01	63.66	65.57	81.54	71.36
Long-Term Debt/Capital (%)	- -	86.51	25.5	61.28	74.27	35.03	41.95
Long-Term Debt/Total Assets (%)	- -	32.69	6.05	23.09	23.11	21.37	23.33
Total Debt/Equity (%)	- -	276.61	16.01	63.66	65.57	81.54	71.36
Total Debt/Capital (%)	- -	100	25.5	61.28	74.27	35.03	41.95
Total Debt/Total Assets (%)	- -	37.79	6.05	23.09	23.11	21.37	23.33
Net Debt to Equity	- -	-245.47	-185.28	-65.95	-92.14	-144.3	-98.15
Net Debt/Capital (%)	- -	147.01	151.27	-173.92	2,395.07	-163.14	-136.36
EBITDA	-139	1	81	-37	-100	-58	69
EBITDA-CapEx	-147	-5	80	-64	-158	-75	65
Operating Income (Loss)	-155	-15	67	-48	-115	-79	48

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	- -	5.44	12.93	6.07	6.49	5.91	5.43
Current Ratio	- -	6.15	14.29	7.51	7.54	7.01	6.8
Quick Ratio	- -	6.11	14.24	7.46	7.48	6.99	6.78
CFO/Avg Current Liab	- -	2.84	4.73	-0.39	2.82	3.69	0.6
Common Equity/Total Assets	- -	- -	-2.52	-2.52	-7.18	-34.64	-16.37
Long-Term Debt/Equity (%)	- -	239.28	16.01	63.66	65.57	81.54	71.36
Long-Term Debt/Capital (%)	- -	86.51	25.5	61.28	74.27	35.03	41.95
Long-Term Debt/Total Assets (%)	- -	32.69	6.05	23.09	23.11	21.37	23.33
Total Debt/Equity (%)	- -	276.61	16.01	63.66	65.57	81.54	71.36
Total Debt/Capital (%)	- -	100	25.5	61.28	74.27	35.03	41.95
Total Debt/Total Assets (%)	- -	37.79	6.05	23.09	23.11	21.37	23.33
CFO/Total Liabilities	- -	18.33	52.56	-3.89	29.6	34.52	6.48
CFO/CapEx	-14.31	15.56	160.68	-0.67	2.53	13.64	8.07
Altman's Z-Score	- -	2.42	3.22	1.86	1.49	2.01	2.72

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	- -	25.44	18.28	11	11.21	14.51	11.04
Days Sales Outstanding	- -	14.35	19.97	33.18	32.55	25.16	33.05
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	33.65	18.93	9.5	8.25	8.69	7.34
Accounts Payable Turnover Days	- -	10.85	19.28	38.43	44.26	42	49.75
Cash Conversion Cycle	- -	3.5	0.68	-5.24	-11.72	-16.83	-16.7
Inventory to Cash Days	- -	14.35	19.97	33.18	32.55	25.16	33.05
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
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	- -	485	548	430	529	1,268	1,111
- Cash & Cash Equivalents	- -	329	503	172	247	332	256
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	145	123	116	651	388
+ Total Debt	- -	205	43	166	176	187	186
Enterprise Value	- -	362	233	406	482	1,699	1,429
Total Capital	- -	205	170	270	237	535	444
Total Debt/Capital (%)	- -	100	25.5	61.28	74.27	35.03	41.95
Total Debt / EV	- -	0.57	0.19	0.41	0.36	0.11	0.13
EV/Sales	- -	0.7	0.29	0.64	0.74	1.94	1.9
EV/EBITDA	- -	386.68	2.88	- -	- -	- -	20.76
EV/EBIT	- -	- -	3.51	- -	- -	- -	29.77
EV/Cash Flow to Firm	- -	3.47	0.99	- -	3.3	7.61	41.08
EV/Free Cash Flow to Firm	- -	3.29	0.98	44.17	2.37	7.09	36.55
Diluted Market Cap	- -	485	1,193	880	1,061	1,268	1,745
Diluted Enterprise Value	- -	362	878	996	1,106	1,775	2,063
EV per Share	- -	8.42	5.48	9.27	11.15	31.95	22.26
TTM Sales	533	519	802	632	649	878	751
TTM EBITDA	-139	1	81	-37	-100	-58	69
TTM Operating Income	-155	-15	67	-48	-115	-79	48
TTM Cash Flow to Firm	-90	104	236	-17	146	223	35
TTM Free Cash Flow to Firm	-83	110	238	9	204	240	39

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	- -	5.31	5.05	100.1	5.22	5.29	44.62
EV/EBIT	- -	- -	3.51	- -	- -	- -	29.77
Enterprise Value	- -	362	233	406	482	1,699	1,429
Low Price	- -	5	10.06	5.47	6.8	10.73	14.12
EV/Sales	- -	0.7	0.29	0.64	0.74	1.94	1.9
EV/EBITDA	- -	386.68	2.88	- -	- -	- -	20.76
Price/Earnings	- -	- -	- -	24.03	- -	- -	31.31
Price/Earnings Average	- -	-18.34	-56.02	20.54	-24.71	-14.27	36.33
Price/Earnings High	- -	-30.78	-66.69	32.42	-32.46	-21.87	48.92
Price/Earnings Low	- -	-8.82	-45.48	13.41	-17.09	-8.82	25.56
Price/Book Value	- -	- -	-30.32	-23.79	-9.69	-4.18	-8.51
Price/Book Value Average	- -	- -	-29.21	-20.33	-7.79	-3.04	-9.87
Price/Book Value High	- -	- -	-34.78	-32.09	-10.23	-4.66	-13.29
Price/Book Value Low	- -	- -	-23.72	-13.28	-5.39	-1.88	-6.94
Price/Tangible Book Value	- -	559.23	2.68	2.15	2.47	6.94	6.33
Price/Tangible Book Value Average	- -	514.46	2.58	1.84	1.98	5.05	7.34
Price/Tangible Book Value High	- -	863.09	3.07	2.9	2.6	7.75	9.89
Price/Tangible Book Value Low	- -	247.45	2.09	1.2	1.37	3.12	5.17
Price/Sales	- -	0.94	0.68	0.68	0.82	1.44	1.48
Price/Sales Average	- -	0.86	0.66	0.58	0.66	1.05	1.72
Price/Sales High	- -	1.44	0.78	0.92	0.86	1.61	2.31
Price/Sales Low	- -	0.41	0.53	0.38	0.45	0.65	1.21
Price/Cash Flow	- -	5.65	2.33	-24.17	3.63	5.68	31.93
Price/Cash Flow Average	- -	5.2	2.25	-20.66	2.92	4.14	37.05
Price/Cash Flow High	- -	8.72	2.67	-32.61	3.83	6.34	49.89
Price/Cash Flow Low	- -	2.5	1.82	-13.49	2.02	2.56	26.06
Price/Free Cash Flow Average	- -	4.88	4.86	85.56	4.19	3.85	51.77
Price/Free Cash Flow High	- -	8.19	5.79	135.04	5.51	5.91	69.71
Price/Free Cash Flow Low	- -	2.35	3.95	55.87	2.9	2.38	36.42
EV/Sales Average	- -	0.62	0.27	0.77	0.72	1.63	2.14
EV/Sales High	- -	1.2	0.39	1.1	0.93	2.19	2.74
EV/Sales Low	- -	0.18	0.14	0.56	0.52	1.23	1.63
EV/EBITDA Average	- -	345.11	2.63	-13.06	-4.68	-24.6	23.35
EV/EBITDA High	- -	668.76	3.87	-18.8	-6.01	-33.06	29.83
EV/EBITDA Low	- -	97.23	1.41	-9.63	-3.37	-18.53	17.79
EV/EBIT Average	- -	-22.11	3.21	-10.14	-4.08	-18.22	33.48
EV/EBIT High	- -	-42.84	4.72	-14.59	-5.24	-24.48	42.78
EV/EBIT Low	- -	-6.23	1.72	-7.47	-2.94	-13.72	25.51
Last Price	- -	11.3	12.86	9.8	12.23	23.84	17.3
High Price	- -	17.44	14.75	13.22	12.92	26.62	27.03
Enterprise Value Average	- -	323	213	484	470	1,431	1,607
Enterprise Value High	- -	625	314	696	603	1,923	2,054
Enterprise Value Low	- -	91	114	357	339	1,078	1,225

Shares Outstanding	- -	43	43	42	45	59	67
Diluted Weighted Avg Shares	43	43	93	90	87	53	101
Basic Weighted Avg Shares	43	43	43	44	43	53	64
Revenue per Share	12.41	12.08	18.82	14.41	14.99	16.51	11.69
EBITDA per Share	-3.24	0.02	1.9	-0.84	-2.32	-1.09	1.07
Operating Income per Share	-3.61	-0.34	1.56	-1.09	-2.66	-1.48	0.75
Basic EPS, GAAP	-3.82	-0.57	-0.22	0.41	-0.4	-1.22	0.55
Basic EPS from Cont Ops	-3.82	-0.57	0.09	-0.72	-2.58	-1.68	0.75
Diluted EPS, GAAP	-3.82	-0.57	-0.1	0.2	-0.2	-1.22	0.35
Diluted EPS from Cont Ops	-3.82	-0.57	0.04	-0.35	-1.29	-1.68	0.48
Dividend per Share	0.89	0.28	1.69	1.31	0.63	0.72	0.42
Cash Flow per Share	-2.47	2	5.51	-0.41	3.37	4.2	0.54
Free Cash Flow per Basic Share	-2.64	1.87	5.48	-1.01	2.04	3.89	0.47
Cash & Equivalents per Share	- -	7.66	11.8	7.11	7.82	7.66	3.99
Book Value per Share	- -	- -	-0.42	-0.41	-1.26	-5.71	-2.03
Tangible Book Value per Share	- -	0.02	4.8	4.56	4.96	3.44	2.73

Perella Weinberg Partners

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)