Rani Therapeutics Holdings, Inc.

RANI

RANIRani Therapeutics Holdings, Inc. US flag

NASDAQ Global Market

0.69

USD

+0.00

- -

45.14MMarket 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 (%)	- -	- -	-8.18	-26.34	-40.94	-63.5	-62.3
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	- -	- -	100	100
EBITDA Margin (%)	-2,706.95	-3,453.46	-1,880.82	- -	- -	-4,724.9	-2,290.88
Operating Margin (%)	-2,764.56	-3,580.95	-1,899.12	- -	- -	-4,824.9	-2,345.99
Incremental Operating Margin (%)	- -	- -	- -	436.22	- -	- -	- -
Pretax Margin (%)	-2,715.73	-3,607.79	-1,952.41	- -	- -	-5,504.28	-2,507.65
Profit Margin (%)	-2,715.73	- -	-306.62	- -	- -	-2,920.04	-1,817.09
Net Income to Common Margin (%)	-2,715.73	- -	-306.62	- -	- -	-2,920.04	-1,817.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
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	- -	4	- -	30	30	30	4
ST Debt	- -	1	- -	1	6	16	2
LT Debt	- -	2	- -	29	24	13	3
Total Debt/EBITDA	- -	-0.24	- -	-0.48	-0.46	-0.61	-0.12
Net Debt/EBITDA	0.62	4.34	2.3	-0.03	-0.36	-0.43	0.5
Total Debt/EBIT	- -	-0.23	- -	-0.48	-0.46	-0.6	-0.11
Net Debt/EBIT	0.61	4.19	2.28	-0.03	-0.36	-0.42	0.49
EBITDA to Interest Expense	-2,650.1	-128.67	-109.66	-58.73	-12.84	-9.65	-12.94
EBITDA-CapEx/Interest Expense	-2,808.2	-138.35	-110.75	-60.24	-13.08	-9.7	-12.97
EBIT to Interest Expense	-2,706.5	-133.42	-110.73	-59.24	-13	-9.85	-13.25
Interest Expense	- -	- -	- -	1	5	5	3
Common Equity/Total Assets	-419.76	-142.72	-6.7	-36.02	-125.84	-280.89	-226.15
Long-Term Debt/Equity (%)	- -	- -	- -	39.47	96.23	379.33	6.58
Long-Term Debt/Capital (%)	- -	-2.2	- -	102.67	-81.05	-18.48	-2.28
Long-Term Debt/Total Assets (%)	- -	3.04	- -	27.04	42.28	36.17	4.66
Total Debt/Equity (%)	- -	-3.33	- -	40.83	118.3	850.53	10.4
Total Debt/Capital (%)	- -	-3.44	- -	106.2	-99.64	-41.44	-3.61
Total Debt/Total Assets (%)	- -	4.75	- -	27.97	51.97	81.1	7.37
Net Debt to Equity	17.11	61.13	-96.62	2.89	92.43	596.94	-44.85
Net Debt/Capital (%)	14.61	37.94	227.52	148.54	-65.19	-27.63	13.46
EBITDA	-27	-16	-51	-63	-65	-49	-37
EBITDA-CapEx	-28	-17	-52	-65	-67	-49	-37
Operating Income (Loss)	-27	-17	-52	-63	-66	-50	-38

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	4.73	13.76	44.49	20.45	6.08	1.39	3.92
Current Ratio	4.84	14.12	45.3	20.96	6.36	1.5	4.21
Quick Ratio	4.8	14.09	44.49	20.45	6.08	1.41	4.08
CFO/Avg Current Liab	- -	-3.4	-8.11	-12.48	-8	-2.55	-1.15
Common Equity/Total Assets	-419.76	-142.72	-6.7	-36.02	-125.84	-280.89	-226.15
Long-Term Debt/Equity (%)	- -	- -	- -	39.47	96.23	379.33	6.58
Long-Term Debt/Capital (%)	- -	-2.2	- -	102.67	-81.05	-18.48	-2.28
Long-Term Debt/Total Assets (%)	- -	3.04	- -	27.04	42.28	36.17	4.66
Total Debt/Equity (%)	- -	-3.33	- -	40.83	118.3	850.53	10.4
Total Debt/Capital (%)	- -	-3.44	- -	106.2	-99.64	-41.44	-3.61
Total Debt/Total Assets (%)	- -	4.75	- -	27.97	51.97	81.1	7.37
CFO/Total Liabilities	-21.95	-7.76	-1,221.4	-136.72	-157.78	-107.11	-109.38
CFO/CapEx	-16.61	-12.47	-63.73	-28.73	-41.69	-132.45	-212.66
Altman's Z-Score	-9.05	-1.64	72.27	1.1	-3.08	-7.34	-1.33

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	- -	- -	- -	- -	- -	- -	1.6
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	228.21
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)

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	- -	- -	319	141	85	39	89
- Cash & Cash Equivalents	17	73	117	27	6	4	19
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	74	37	13	2	9
+ Total Debt	- -	4	- -	30	30	30	4
Enterprise Value	-17	-69	276	109	79	43	52
Total Capital	-97	-110	66	28	-30	-72	-120
Total Debt/Capital (%)	- -	-3.44	- -	106.2	-99.64	-41.44	-3.61
Total Debt / EV	- -	-0.05	- -	0.28	0.38	0.7	0.08
EV/Sales	- -	- -	101.61	- -	- -	41.42	32.09
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	319	141	85	39	89
Diluted Enterprise Value	-17	-69	276	181	121	66	83
EV per Share	- -	- -	14.13	4.59	3.09	1.5	0.79
TTM Sales	1	- -	3	- -	- -	1	2
TTM EBITDA	-27	-16	-51	-63	-65	-49	-37
TTM Operating Income	-27	-17	-52	-63	-66	-50	-38
TTM Cash Flow to Firm	-26	-15	-32	-45	-46	-30	-16
TTM Free Cash Flow to Firm	-25	-14	-31	-44	-45	-30	-16

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	- -	- -	-10.06	-3.13	-1.69	-1.11	-4.79
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-17	-69	276	109	79	43	52
Low Price	- -	- -	9.24	5.11	1.82	1.3	0.39
EV/Sales	- -	- -	101.61	- -	- -	41.42	32.09
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-48.1	-8.93	-3.14	-3.21	-2.4
Price/Earnings High	- -	- -	-85.04	-21.12	-5.24	-8.3	-8.63
Price/Earnings Low	- -	- -	-21.67	-3.98	-1.37	-1.23	-0.86
Price/Book Value	- -	- -	-38.36	-3.61	-1.16	-0.38	-0.67
Price/Book Value Average	- -	- -	-48.13	-7.02	-1.47	-0.94	-0.54
Price/Book Value High	- -	- -	-85.09	-16.6	-2.44	-2.42	-1.93
Price/Book Value Low	- -	- -	-21.68	-3.13	-0.64	-0.36	-0.19
Price/Tangible Book Value	- -	- -	2.63	1.9	3.33	11.17	2.15
Price/Tangible Book Value Average	- -	- -	3.3	3.69	4.2	27.63	1.72
Price/Tangible Book Value High	- -	- -	5.83	8.73	7	71.33	6.17
Price/Tangible Book Value Low	- -	- -	1.48	1.64	1.82	10.6	0.62
Price/Sales	- -	- -	117.55	- -	- -	37.95	54.68
Price/Sales Average	- -	- -	147.49	- -	- -	93.88	43.62
Price/Sales High	- -	- -	260.76	- -	- -	242.38	156.74
Price/Sales Low	- -	- -	66.43	- -	- -	36.01	15.67
Price/Cash Flow	- -	- -	-9.9	-3.02	-1.65	-1.1	-4.77
Price/Cash Flow Average	- -	- -	-12.43	-5.87	-2.08	-2.72	-3.81
Price/Cash Flow High	- -	- -	-21.97	-13.89	-3.47	-7.02	-13.68
Price/Cash Flow Low	- -	- -	-5.6	-2.62	-0.91	-1.04	-1.37
Price/Free Cash Flow Average	- -	- -	-12.63	-6.08	-2.14	-2.74	-3.82
Price/Free Cash Flow High	- -	- -	-22.32	-14.39	-3.56	-7.07	-13.74
Price/Free Cash Flow Low	- -	- -	-5.69	-2.71	-0.93	-1.05	-1.37
EV/Sales Average	- -	- -	131.56	- -	- -	120.58	40.07
EV/Sales High	- -	- -	244.83	- -	- -	269.08	153.19
EV/Sales Low	- -	- -	50.5	- -	- -	62.71	12.12
EV/EBITDA Average	0.62	4.34	-6.99	-4.98	-2.2	-2.55	-1.75
EV/EBITDA High	0.62	4.34	-13.02	-10.91	-3.29	-5.69	-6.69
EV/EBITDA Low	0.62	4.34	-2.68	-2.58	-1.28	-1.33	-0.53
EV/EBIT Average	0.61	4.19	-6.93	-4.94	-2.17	-2.5	-1.71
EV/EBIT High	0.61	4.19	-12.89	-10.82	-3.25	-5.58	-6.53
EV/EBIT Low	0.61	4.19	-2.66	-2.55	-1.26	-1.3	-0.52
Last Price	- -	- -	16.35	5.9	3.32	1.37	1.35
High Price	- -	- -	36.27	27.13	6.98	8.75	3.87
Enterprise Value Average	-17	-69	357	313	144	124	65
Enterprise Value High	-17	-69	665	687	215	277	250
Enterprise Value Low	-17	-69	137	162	83	64	20

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 (%)	- -	- -	-8.18	-26.34	-40.94	-63.5	-62.3
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	- -	- -	100	100
EBITDA Margin (%)	-2,706.95	-3,453.46	-1,880.82	- -	- -	-4,724.9	-2,290.88
Operating Margin (%)	-2,764.56	-3,580.95	-1,899.12	- -	- -	-4,824.9	-2,345.99
Incremental Operating Margin (%)	- -	- -	- -	436.22	- -	- -	- -
Pretax Margin (%)	-2,715.73	-3,607.79	-1,952.41	- -	- -	-5,504.28	-2,507.65
Profit Margin (%)	-2,715.73	- -	-306.62	- -	- -	-2,920.04	-1,817.09
Net Income to Common Margin (%)	-2,715.73	- -	-306.62	- -	- -	-2,920.04	-1,817.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
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	- -	4	- -	30	30	30	4
ST Debt	- -	1	- -	1	6	16	2
LT Debt	- -	2	- -	29	24	13	3
Total Debt/EBITDA	- -	-0.24	- -	-0.48	-0.46	-0.61	-0.12
Net Debt/EBITDA	0.62	4.34	2.3	-0.03	-0.36	-0.43	0.5
Total Debt/EBIT	- -	-0.23	- -	-0.48	-0.46	-0.6	-0.11
Net Debt/EBIT	0.61	4.19	2.28	-0.03	-0.36	-0.42	0.49
EBITDA to Interest Expense	-2,650.1	-128.67	-109.66	-58.73	-12.84	-9.65	-12.94
EBITDA-CapEx/Interest Expense	-2,808.2	-138.35	-110.75	-60.24	-13.08	-9.7	-12.97
EBIT to Interest Expense	-2,706.5	-133.42	-110.73	-59.24	-13	-9.85	-13.25
Interest Expense	- -	- -	- -	1	5	5	3
Common Equity/Total Assets	-419.76	-142.72	-6.7	-36.02	-125.84	-280.89	-226.15
Long-Term Debt/Equity (%)	- -	- -	- -	39.47	96.23	379.33	6.58
Long-Term Debt/Capital (%)	- -	-2.2	- -	102.67	-81.05	-18.48	-2.28
Long-Term Debt/Total Assets (%)	- -	3.04	- -	27.04	42.28	36.17	4.66
Total Debt/Equity (%)	- -	-3.33	- -	40.83	118.3	850.53	10.4
Total Debt/Capital (%)	- -	-3.44	- -	106.2	-99.64	-41.44	-3.61
Total Debt/Total Assets (%)	- -	4.75	- -	27.97	51.97	81.1	7.37
Net Debt to Equity	17.11	61.13	-96.62	2.89	92.43	596.94	-44.85
Net Debt/Capital (%)	14.61	37.94	227.52	148.54	-65.19	-27.63	13.46
EBITDA	-27	-16	-51	-63	-65	-49	-37
EBITDA-CapEx	-28	-17	-52	-65	-67	-49	-37
Operating Income (Loss)	-27	-17	-52	-63	-66	-50	-38

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	4.73	13.76	44.49	20.45	6.08	1.39	3.92
Current Ratio	4.84	14.12	45.3	20.96	6.36	1.5	4.21
Quick Ratio	4.8	14.09	44.49	20.45	6.08	1.41	4.08
CFO/Avg Current Liab	- -	-3.4	-8.11	-12.48	-8	-2.55	-1.15
Common Equity/Total Assets	-419.76	-142.72	-6.7	-36.02	-125.84	-280.89	-226.15
Long-Term Debt/Equity (%)	- -	- -	- -	39.47	96.23	379.33	6.58
Long-Term Debt/Capital (%)	- -	-2.2	- -	102.67	-81.05	-18.48	-2.28
Long-Term Debt/Total Assets (%)	- -	3.04	- -	27.04	42.28	36.17	4.66
Total Debt/Equity (%)	- -	-3.33	- -	40.83	118.3	850.53	10.4
Total Debt/Capital (%)	- -	-3.44	- -	106.2	-99.64	-41.44	-3.61
Total Debt/Total Assets (%)	- -	4.75	- -	27.97	51.97	81.1	7.37
CFO/Total Liabilities	-21.95	-7.76	-1,221.4	-136.72	-157.78	-107.11	-109.38
CFO/CapEx	-16.61	-12.47	-63.73	-28.73	-41.69	-132.45	-212.66
Altman's Z-Score	-9.05	-1.64	72.27	1.1	-3.08	-7.34	-1.33

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	- -	- -	- -	- -	- -	- -	1.6
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	228.21
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)

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	- -	- -	319	141	85	39	89
- Cash & Cash Equivalents	17	73	117	27	6	4	19
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	74	37	13	2	9
+ Total Debt	- -	4	- -	30	30	30	4
Enterprise Value	-17	-69	276	109	79	43	52
Total Capital	-97	-110	66	28	-30	-72	-120
Total Debt/Capital (%)	- -	-3.44	- -	106.2	-99.64	-41.44	-3.61
Total Debt / EV	- -	-0.05	- -	0.28	0.38	0.7	0.08
EV/Sales	- -	- -	101.61	- -	- -	41.42	32.09
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	319	141	85	39	89
Diluted Enterprise Value	-17	-69	276	181	121	66	83
EV per Share	- -	- -	14.13	4.59	3.09	1.5	0.79
TTM Sales	1	- -	3	- -	- -	1	2
TTM EBITDA	-27	-16	-51	-63	-65	-49	-37
TTM Operating Income	-27	-17	-52	-63	-66	-50	-38
TTM Cash Flow to Firm	-26	-15	-32	-45	-46	-30	-16
TTM Free Cash Flow to Firm	-25	-14	-31	-44	-45	-30	-16

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	- -	- -	-10.06	-3.13	-1.69	-1.11	-4.79
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-17	-69	276	109	79	43	52
Low Price	- -	- -	9.24	5.11	1.82	1.3	0.39
EV/Sales	- -	- -	101.61	- -	- -	41.42	32.09
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-48.1	-8.93	-3.14	-3.21	-2.4
Price/Earnings High	- -	- -	-85.04	-21.12	-5.24	-8.3	-8.63
Price/Earnings Low	- -	- -	-21.67	-3.98	-1.37	-1.23	-0.86
Price/Book Value	- -	- -	-38.36	-3.61	-1.16	-0.38	-0.67
Price/Book Value Average	- -	- -	-48.13	-7.02	-1.47	-0.94	-0.54
Price/Book Value High	- -	- -	-85.09	-16.6	-2.44	-2.42	-1.93
Price/Book Value Low	- -	- -	-21.68	-3.13	-0.64	-0.36	-0.19
Price/Tangible Book Value	- -	- -	2.63	1.9	3.33	11.17	2.15
Price/Tangible Book Value Average	- -	- -	3.3	3.69	4.2	27.63	1.72
Price/Tangible Book Value High	- -	- -	5.83	8.73	7	71.33	6.17
Price/Tangible Book Value Low	- -	- -	1.48	1.64	1.82	10.6	0.62
Price/Sales	- -	- -	117.55	- -	- -	37.95	54.68
Price/Sales Average	- -	- -	147.49	- -	- -	93.88	43.62
Price/Sales High	- -	- -	260.76	- -	- -	242.38	156.74
Price/Sales Low	- -	- -	66.43	- -	- -	36.01	15.67
Price/Cash Flow	- -	- -	-9.9	-3.02	-1.65	-1.1	-4.77
Price/Cash Flow Average	- -	- -	-12.43	-5.87	-2.08	-2.72	-3.81
Price/Cash Flow High	- -	- -	-21.97	-13.89	-3.47	-7.02	-13.68
Price/Cash Flow Low	- -	- -	-5.6	-2.62	-0.91	-1.04	-1.37
Price/Free Cash Flow Average	- -	- -	-12.63	-6.08	-2.14	-2.74	-3.82
Price/Free Cash Flow High	- -	- -	-22.32	-14.39	-3.56	-7.07	-13.74
Price/Free Cash Flow Low	- -	- -	-5.69	-2.71	-0.93	-1.05	-1.37
EV/Sales Average	- -	- -	131.56	- -	- -	120.58	40.07
EV/Sales High	- -	- -	244.83	- -	- -	269.08	153.19
EV/Sales Low	- -	- -	50.5	- -	- -	62.71	12.12
EV/EBITDA Average	0.62	4.34	-6.99	-4.98	-2.2	-2.55	-1.75
EV/EBITDA High	0.62	4.34	-13.02	-10.91	-3.29	-5.69	-6.69
EV/EBITDA Low	0.62	4.34	-2.68	-2.58	-1.28	-1.33	-0.53
EV/EBIT Average	0.61	4.19	-6.93	-4.94	-2.17	-2.5	-1.71
EV/EBIT High	0.61	4.19	-12.89	-10.82	-3.25	-5.58	-6.53
EV/EBIT Low	0.61	4.19	-2.66	-2.55	-1.26	-1.3	-0.52
Last Price	- -	- -	16.35	5.9	3.32	1.37	1.35
High Price	- -	- -	36.27	27.13	6.98	8.75	3.87
Enterprise Value Average	-17	-69	357	313	144	124	65
Enterprise Value High	-17	-69	665	687	215	277	250
Enterprise Value Low	-17	-69	137	162	83	64	20

Shares Outstanding	19	19	20	25	26	33	98
Diluted Weighted Avg Shares	19	19	20	24	26	28	66
Basic Weighted Avg Shares	19	19	20	24	26	28	66
Revenue per Share	0.05	0.02	0.14	- -	- -	0.04	0.02
EBITDA per Share	-1.41	-0.85	-2.62	-2.64	-2.56	-1.71	-0.57
Operating Income per Share	-1.44	-0.88	-2.64	-2.66	-2.59	-1.74	-0.58
Basic EPS, GAAP	-1.42	- -	-0.43	-1.28	-1.33	-1.05	-0.45
Basic EPS from Cont Ops	-1.42	-0.89	-2.72	-2.66	-2.66	-1.99	-0.62
Diluted EPS, GAAP	-1.42	- -	-0.43	-1.28	-1.33	-1.05	-0.45
Diluted EPS from Cont Ops	-1.42	-0.89	-2.72	-2.66	-2.66	-1.99	-0.62
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.4	-0.8	-1.65	-1.95	-2.01	-1.25	-0.28
Free Cash Flow per Basic Share	-1.49	-0.86	-1.68	-2.02	-2.06	-1.26	-0.28
Cash & Equivalents per Share	0.88	3.9	6.01	4.13	1.9	0.97	0.75
Book Value per Share	-5.16	-6.05	-0.43	-1.63	-2.86	-3.61	-2
Tangible Book Value per Share	-5.16	-6.05	6.22	3.11	1	0.12	0.63

Rani Therapeutics Holdings, 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)