Quantum-Si incorporated

QSI

QSIQuantum-Si incorporated US flag

NASDAQ Global Market

0.77

USD

+0.01

- -

151.53MMarket Cap

Profitability (USD)

Profitability Ratios 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 (%)	- -	- -	- -	-31.69	-30.45	-41.48	-46.52
Return on Assets (%)	- -	-180.4	-34.93	-29.61	-27.83	-36.99	-41.07
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	45.1	52.32	47.33
EBITDA Margin (%)	- -	- -	- -	- -	-9,890.48	-3,400.13	-3,813.88
Operating Margin (%)	- -	- -	- -	- -	-10,274.58	-3,550.56	-3,996.72
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-8,868.76	-3,301.21	-4,157.68
Profit Margin (%)	- -	- -	- -	- -	-8,868.76	-3,303.04	-4,160.06
Net Income to Common Margin (%)	- -	- -	- -	- -	-8,868.76	-3,303.04	-4,160.06
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-31.69	-30.45	-41.48	-46.52

Credit (USD)

Credit Ratios 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	- -	2	8	17	15	13	4
ST Debt	- -	- -	1	1	2	4	2
LT Debt	- -	2	7	16	14	9	2
Total Debt/EBITDA	- -	-0.05	-0.08	-0.16	-0.14	-0.12	-0.04
Net Debt/EBITDA	- -	0.98	0.37	0.75	1.25	0.47	0.23
Total Debt/EBIT	- -	-0.05	-0.08	-0.15	-0.14	-0.12	-0.04
Net Debt/EBIT	- -	0.96	0.37	0.74	1.2	0.45	0.22
EBITDA to Interest Expense	- -	-3,977.44	-19,173.4	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-4,028.67	-20,326	- -	- -	- -	- -
EBIT to Interest Expense	- -	-4,076.78	-19,381.6	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-393.49	94.8	91.63	91.07	86.91	89.67
Long-Term Debt/Equity (%)	- -	4.85	1.51	4.48	5.06	4.29	1.05
Long-Term Debt/Capital (%)	- -	4.62	1.49	4.27	4.79	4.05	1.03
Long-Term Debt/Total Assets (%)	- -	4.31	1.43	4.11	4.61	3.73	0.95
Total Debt/Equity (%)	- -	4.85	1.69	4.86	5.63	6.01	1.89
Total Debt/Capital (%)	- -	4.62	1.67	4.64	5.33	5.67	1.86
Total Debt/Total Assets (%)	- -	4.31	1.61	4.46	5.13	5.22	1.7
Net Debt to Equity	- -	-97.43	-7.5	-23.51	-49.28	-22.86	-9.83
Net Debt/Capital (%)	- -	-3,788.9	-7.96	-28.89	-87.45	-27.49	-10.67
EBITDA	-36	-36	-96	-112	-107	-104	-93
EBITDA-CapEx	-37	-36	-102	-123	-112	-109	-95
Operating Income (Loss)	-37	-37	-97	-114	-111	-109	-97

Liquidity (USD)

Liquidity Ratios 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	- -	13.4	40.88	22.37	22.2	11.52	7.08
Current Ratio	- -	13.75	41.39	22.81	22.94	11.99	7.64
Quick Ratio	- -	13.4	40.88	22.37	22.23	11.6	7.3
CFO/Avg Current Liab	- -	-23.66	-9.36	-6.65	-6.89	-5.89	-4.6
Common Equity/Total Assets	- -	-393.49	94.8	91.63	91.07	86.91	89.67
Long-Term Debt/Equity (%)	- -	4.85	1.51	4.48	5.06	4.29	1.05
Long-Term Debt/Capital (%)	- -	4.62	1.49	4.27	4.79	4.05	1.03
Long-Term Debt/Total Assets (%)	- -	4.31	1.43	4.11	4.61	3.73	0.95
Total Debt/Equity (%)	- -	4.85	1.69	4.86	5.63	6.01	1.89
Total Debt/Capital (%)	- -	4.62	1.67	4.64	5.33	5.67	1.86
Total Debt/Total Assets (%)	- -	4.31	1.61	4.46	5.13	5.22	1.7
CFO/Total Liabilities	- -	-723.36	-255.09	-276.27	-353.11	-270.55	-373.18
CFO/CapEx	-24.74	-70.66	-11.59	-8.43	-20.85	-19.16	-37.63
Altman's Z-Score	- -	176.59	24.6	3.34	3.89	4.5	1.1

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	- -	5.88	3.6	2.57
Days Sales Outstanding	- -	- -	- -	- -	62.07	101.51	141.89
Inventory Turnover	- -	- -	- -	- -	0.3	0.36	0.35
Days Inventory Outstanding	- -	- -	- -	- -	1,212.06	1,002.87	1,033.27
Accounts Payable Turnover	- -	- -	- -	- -	1.6	0.85	0.23
Accounts Payable Turnover Days	- -	- -	- -	- -	227.93	427.03	1,570.47
Cash Conversion Cycle	- -	- -	- -	- -	1,046.19	677.36	-395.31
Inventory to Cash Days	- -	- -	- -	- -	-1,149.99	-901.36	-891.37
Inventories	- -	- -	- -	- -	4	4	3
Raw Materials	- -	- -	- -	- -	2	1	- -
Work In Process	- -	- -	- -	- -	1	2	2
Finished Goods	- -	- -	- -	- -	2	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	1,384	1,086	256	285	451	238
- Cash & Cash Equivalents	- -	37	36	84	134	49	22
+ Preferred Equity and Hybrid Capital	- -	196	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	2	8	17	15	13	4
Enterprise Value	- -	1,545	623	-78	43	254	79
Total Capital	- -	38	485	376	287	228	224
Total Debt/Capital (%)	- -	4.62	1.67	4.64	5.33	5.67	1.86
Total Debt / EV	- -	- -	0.01	-0.22	0.36	0.05	0.05
EV/Sales	- -	- -	- -	- -	39.3	83.04	32.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	1,384	626	255	280	387	218
Diluted Enterprise Value	- -	1,545	599	188	161	350	200
EV per Share	- -	11.33	4.51	- -	0.3	1.52	0.37
TTM Sales	- -	- -	- -	- -	1	3	2
TTM EBITDA	-36	-36	-96	-112	-107	-104	-93
TTM Operating Income	-37	-37	-97	-114	-111	-109	-97
TTM Cash Flow to Firm	-31	-33	-67	-91	-94	-88	-95
TTM Free Cash Flow to Firm	-29	-32	-61	-80	-90	-83	-92

Multiples (USD)

Valuation Multiples 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	- -	-43.11	-10.26	-3.19	-3.13	-4.65	-2.36
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	1,545	623	-78	43	254	79
Low Price	- -	9.88	5.33	1.72	1.12	0.61	0.95
EV/Sales	- -	- -	- -	- -	39.3	83.04	32.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-37.53	-8.34	-3.8	-2.71	-1.94	-3.15
Price/Earnings High	- -	-44.26	-20.94	-8.73	-5.66	-5.87	-11.26
Price/Earnings Low	- -	-36.81	-4.47	-1.81	-1.63	-0.87	-1.85
Price/Book Value	- -	-8.67	2.28	0.71	1.05	2.09	1.08
Price/Book Value Average	- -	-8.6	2.88	1.41	0.98	1.06	1.59
Price/Book Value High	- -	-10.15	7.23	3.24	2.04	3.21	5.67
Price/Book Value Low	- -	-8.44	1.54	0.67	0.58	0.47	0.93
Price/Tangible Book Value	- -	-8.67	2.32	0.71	1.05	2.09	1.08
Price/Tangible Book Value Average	- -	-8.6	2.94	1.41	0.98	1.06	1.59
Price/Tangible Book Value High	- -	-10.15	7.38	3.24	2.04	3.21	5.67
Price/Tangible Book Value Low	- -	-8.44	1.57	0.67	0.59	0.47	0.93
Price/Sales	- -	- -	- -	- -	258.69	126.43	89.3
Price/Sales Average	- -	- -	- -	- -	240.49	64.06	130.98
Price/Sales High	- -	- -	- -	- -	502.08	193.86	468.43
Price/Sales Low	- -	- -	- -	- -	144.15	28.66	77.12
Price/Cash Flow	- -	-42.5	-9.37	-2.81	-2.98	-4.4	-2.3
Price/Cash Flow Average	- -	-42.18	-11.85	-5.55	-2.77	-2.23	-3.37
Price/Cash Flow High	- -	-49.75	-29.78	-12.77	-5.78	-6.75	-12.05
Price/Cash Flow Low	- -	-41.37	-6.35	-2.64	-1.66	-1	-1.98
Price/Free Cash Flow Average	- -	-42.79	-12.97	-6.3	-2.91	-2.35	-3.46
Price/Free Cash Flow High	- -	-50.46	-32.59	-14.49	-6.07	-7.12	-12.38
Price/Free Cash Flow Low	- -	-41.97	-6.95	-3	-1.74	-1.05	-2.04
EV/Sales Average	- -	- -	- -	- -	135.26	62.79	136.13
EV/Sales High	- -	- -	- -	- -	401.57	214.07	505.33
EV/Sales Low	- -	- -	- -	- -	37.18	21.54	77.2
EV/EBITDA Average	- -	-42.87	-14.03	-3.92	-1.37	-1.85	-3.57
EV/EBITDA High	- -	-49.76	-35.69	-9.8	-4.06	-6.3	-13.25
EV/EBITDA Low	- -	-42.13	-7.38	-1.56	-0.38	-0.63	-2.02
EV/EBIT Average	- -	-41.83	-13.88	-3.83	-1.32	-1.77	-3.41
EV/EBIT High	- -	-48.54	-35.31	-9.58	-3.91	-6.03	-12.64
EV/EBIT Low	- -	-41.11	-7.3	-1.52	-0.36	-0.61	-1.93
Last Price	- -	10.15	7.87	1.83	2.01	2.7	1.1
High Price	- -	11.88	25	8.3	3.9	4.14	5.77
Enterprise Value Average	- -	1,535	1,345	439	146	192	332
Enterprise Value High	- -	1,781	3,421	1,095	435	655	1,231
Enterprise Value Low	- -	1,508	708	174	40	66	188

Profitability (USD)

Profitability Ratios 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 (%)	- -	- -	- -	-31.69	-30.45	-41.48	-46.52
Return on Assets (%)	- -	-180.4	-34.93	-29.61	-27.83	-36.99	-41.07
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	45.1	52.32	47.33
EBITDA Margin (%)	- -	- -	- -	- -	-9,890.48	-3,400.13	-3,813.88
Operating Margin (%)	- -	- -	- -	- -	-10,274.58	-3,550.56	-3,996.72
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-8,868.76	-3,301.21	-4,157.68
Profit Margin (%)	- -	- -	- -	- -	-8,868.76	-3,303.04	-4,160.06
Net Income to Common Margin (%)	- -	- -	- -	- -	-8,868.76	-3,303.04	-4,160.06
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-31.69	-30.45	-41.48	-46.52

Credit (USD)

Credit Ratios 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	- -	2	8	17	15	13	4
ST Debt	- -	- -	1	1	2	4	2
LT Debt	- -	2	7	16	14	9	2
Total Debt/EBITDA	- -	-0.05	-0.08	-0.16	-0.14	-0.12	-0.04
Net Debt/EBITDA	- -	0.98	0.37	0.75	1.25	0.47	0.23
Total Debt/EBIT	- -	-0.05	-0.08	-0.15	-0.14	-0.12	-0.04
Net Debt/EBIT	- -	0.96	0.37	0.74	1.2	0.45	0.22
EBITDA to Interest Expense	- -	-3,977.44	-19,173.4	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-4,028.67	-20,326	- -	- -	- -	- -
EBIT to Interest Expense	- -	-4,076.78	-19,381.6	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-393.49	94.8	91.63	91.07	86.91	89.67
Long-Term Debt/Equity (%)	- -	4.85	1.51	4.48	5.06	4.29	1.05
Long-Term Debt/Capital (%)	- -	4.62	1.49	4.27	4.79	4.05	1.03
Long-Term Debt/Total Assets (%)	- -	4.31	1.43	4.11	4.61	3.73	0.95
Total Debt/Equity (%)	- -	4.85	1.69	4.86	5.63	6.01	1.89
Total Debt/Capital (%)	- -	4.62	1.67	4.64	5.33	5.67	1.86
Total Debt/Total Assets (%)	- -	4.31	1.61	4.46	5.13	5.22	1.7
Net Debt to Equity	- -	-97.43	-7.5	-23.51	-49.28	-22.86	-9.83
Net Debt/Capital (%)	- -	-3,788.9	-7.96	-28.89	-87.45	-27.49	-10.67
EBITDA	-36	-36	-96	-112	-107	-104	-93
EBITDA-CapEx	-37	-36	-102	-123	-112	-109	-95
Operating Income (Loss)	-37	-37	-97	-114	-111	-109	-97

Liquidity (USD)

Liquidity Ratios 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	- -	13.4	40.88	22.37	22.2	11.52	7.08
Current Ratio	- -	13.75	41.39	22.81	22.94	11.99	7.64
Quick Ratio	- -	13.4	40.88	22.37	22.23	11.6	7.3
CFO/Avg Current Liab	- -	-23.66	-9.36	-6.65	-6.89	-5.89	-4.6
Common Equity/Total Assets	- -	-393.49	94.8	91.63	91.07	86.91	89.67
Long-Term Debt/Equity (%)	- -	4.85	1.51	4.48	5.06	4.29	1.05
Long-Term Debt/Capital (%)	- -	4.62	1.49	4.27	4.79	4.05	1.03
Long-Term Debt/Total Assets (%)	- -	4.31	1.43	4.11	4.61	3.73	0.95
Total Debt/Equity (%)	- -	4.85	1.69	4.86	5.63	6.01	1.89
Total Debt/Capital (%)	- -	4.62	1.67	4.64	5.33	5.67	1.86
Total Debt/Total Assets (%)	- -	4.31	1.61	4.46	5.13	5.22	1.7
CFO/Total Liabilities	- -	-723.36	-255.09	-276.27	-353.11	-270.55	-373.18
CFO/CapEx	-24.74	-70.66	-11.59	-8.43	-20.85	-19.16	-37.63
Altman's Z-Score	- -	176.59	24.6	3.34	3.89	4.5	1.1

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	- -	5.88	3.6	2.57
Days Sales Outstanding	- -	- -	- -	- -	62.07	101.51	141.89
Inventory Turnover	- -	- -	- -	- -	0.3	0.36	0.35
Days Inventory Outstanding	- -	- -	- -	- -	1,212.06	1,002.87	1,033.27
Accounts Payable Turnover	- -	- -	- -	- -	1.6	0.85	0.23
Accounts Payable Turnover Days	- -	- -	- -	- -	227.93	427.03	1,570.47
Cash Conversion Cycle	- -	- -	- -	- -	1,046.19	677.36	-395.31
Inventory to Cash Days	- -	- -	- -	- -	-1,149.99	-901.36	-891.37
Inventories	- -	- -	- -	- -	4	4	3
Raw Materials	- -	- -	- -	- -	2	1	- -
Work In Process	- -	- -	- -	- -	1	2	2
Finished Goods	- -	- -	- -	- -	2	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	1,384	1,086	256	285	451	238
- Cash & Cash Equivalents	- -	37	36	84	134	49	22
+ Preferred Equity and Hybrid Capital	- -	196	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	2	8	17	15	13	4
Enterprise Value	- -	1,545	623	-78	43	254	79
Total Capital	- -	38	485	376	287	228	224
Total Debt/Capital (%)	- -	4.62	1.67	4.64	5.33	5.67	1.86
Total Debt / EV	- -	- -	0.01	-0.22	0.36	0.05	0.05
EV/Sales	- -	- -	- -	- -	39.3	83.04	32.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	1,384	626	255	280	387	218
Diluted Enterprise Value	- -	1,545	599	188	161	350	200
EV per Share	- -	11.33	4.51	- -	0.3	1.52	0.37
TTM Sales	- -	- -	- -	- -	1	3	2
TTM EBITDA	-36	-36	-96	-112	-107	-104	-93
TTM Operating Income	-37	-37	-97	-114	-111	-109	-97
TTM Cash Flow to Firm	-31	-33	-67	-91	-94	-88	-95
TTM Free Cash Flow to Firm	-29	-32	-61	-80	-90	-83	-92

Multiples (USD)

Valuation Multiples 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	- -	-43.11	-10.26	-3.19	-3.13	-4.65	-2.36
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	1,545	623	-78	43	254	79
Low Price	- -	9.88	5.33	1.72	1.12	0.61	0.95
EV/Sales	- -	- -	- -	- -	39.3	83.04	32.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-37.53	-8.34	-3.8	-2.71	-1.94	-3.15
Price/Earnings High	- -	-44.26	-20.94	-8.73	-5.66	-5.87	-11.26
Price/Earnings Low	- -	-36.81	-4.47	-1.81	-1.63	-0.87	-1.85
Price/Book Value	- -	-8.67	2.28	0.71	1.05	2.09	1.08
Price/Book Value Average	- -	-8.6	2.88	1.41	0.98	1.06	1.59
Price/Book Value High	- -	-10.15	7.23	3.24	2.04	3.21	5.67
Price/Book Value Low	- -	-8.44	1.54	0.67	0.58	0.47	0.93
Price/Tangible Book Value	- -	-8.67	2.32	0.71	1.05	2.09	1.08
Price/Tangible Book Value Average	- -	-8.6	2.94	1.41	0.98	1.06	1.59
Price/Tangible Book Value High	- -	-10.15	7.38	3.24	2.04	3.21	5.67
Price/Tangible Book Value Low	- -	-8.44	1.57	0.67	0.59	0.47	0.93
Price/Sales	- -	- -	- -	- -	258.69	126.43	89.3
Price/Sales Average	- -	- -	- -	- -	240.49	64.06	130.98
Price/Sales High	- -	- -	- -	- -	502.08	193.86	468.43
Price/Sales Low	- -	- -	- -	- -	144.15	28.66	77.12
Price/Cash Flow	- -	-42.5	-9.37	-2.81	-2.98	-4.4	-2.3
Price/Cash Flow Average	- -	-42.18	-11.85	-5.55	-2.77	-2.23	-3.37
Price/Cash Flow High	- -	-49.75	-29.78	-12.77	-5.78	-6.75	-12.05
Price/Cash Flow Low	- -	-41.37	-6.35	-2.64	-1.66	-1	-1.98
Price/Free Cash Flow Average	- -	-42.79	-12.97	-6.3	-2.91	-2.35	-3.46
Price/Free Cash Flow High	- -	-50.46	-32.59	-14.49	-6.07	-7.12	-12.38
Price/Free Cash Flow Low	- -	-41.97	-6.95	-3	-1.74	-1.05	-2.04
EV/Sales Average	- -	- -	- -	- -	135.26	62.79	136.13
EV/Sales High	- -	- -	- -	- -	401.57	214.07	505.33
EV/Sales Low	- -	- -	- -	- -	37.18	21.54	77.2
EV/EBITDA Average	- -	-42.87	-14.03	-3.92	-1.37	-1.85	-3.57
EV/EBITDA High	- -	-49.76	-35.69	-9.8	-4.06	-6.3	-13.25
EV/EBITDA Low	- -	-42.13	-7.38	-1.56	-0.38	-0.63	-2.02
EV/EBIT Average	- -	-41.83	-13.88	-3.83	-1.32	-1.77	-3.41
EV/EBIT High	- -	-48.54	-35.31	-9.58	-3.91	-6.03	-12.64
EV/EBIT Low	- -	-41.11	-7.3	-1.52	-0.36	-0.61	-1.93
Last Price	- -	10.15	7.87	1.83	2.01	2.7	1.1
High Price	- -	11.88	25	8.3	3.9	4.14	5.77
Enterprise Value Average	- -	1,535	1,345	439	146	192	332
Enterprise Value High	- -	1,781	3,421	1,095	435	655	1,231
Enterprise Value Low	- -	1,508	708	174	40	66	188

Shares Outstanding	- -	136	138	140	142	167	216
Diluted Weighted Avg Shares	136	136	80	139	139	143	198
Basic Weighted Avg Shares	136	136	80	139	139	143	198
Revenue per Share	- -	- -	- -	- -	0.01	0.02	0.01
EBITDA per Share	-0.26	-0.26	-1.2	-0.8	-0.77	-0.73	-0.47
Operating Income per Share	-0.27	-0.27	-1.22	-0.82	-0.8	-0.76	-0.49
Basic EPS, GAAP	-0.26	-0.27	-1.19	-0.95	-0.69	-0.71	-0.51
Basic EPS from Cont Ops	-0.26	-0.27	-1.19	-0.95	-0.69	-0.71	-0.51
Diluted EPS, GAAP	-0.26	-0.27	-1.19	-0.95	-0.69	-0.71	-0.51
Diluted EPS from Cont Ops	-0.26	-0.27	-1.19	-0.95	-0.69	-0.71	-0.51
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.23	-0.24	-0.84	-0.65	-0.68	-0.61	-0.48
Free Cash Flow per Basic Share	-0.23	-0.24	-0.91	-0.73	-0.71	-0.65	-0.49
Cash & Equivalents per Share	- -	0.27	3.42	2.51	1.82	1.26	0.75
Book Value per Share	- -	-1.17	3.46	2.56	1.92	1.29	1.02
Tangible Book Value per Share	- -	-1.17	3.39	2.56	1.91	1.29	1.02

Quantum-Si incorporated

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)