Avita Medical Inc. Financial Ratios — RCEL Stock

Profitability (AUD)

	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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-18.18	-59.96	-80.74	-65.73	-129.22	-139.1	-195.41	-142.35	-144.31	-90.16	-28.27	-26.61	-52.89	-230.96	- -
Return on Assets (%)	-14.47	-52.4	-64.97	-51.93	-98.58	-109.6	-143.63	-111.71	-117.6	-77.66	-25.57	-23.83	-33.71	-64.64	-71.4
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	70.84	71.58	75.97	75	72.54	59.92	48.6	41.23	76.78	79.16	79.65	82.45	84.48	85.85	82.13
EBITDA Margin (%)	-160.6	-209.69	-335.99	-269.39	-290.53	-1,125.77	-1,414.67	-1,478.04	-461.44	-295.97	-88.34	-78.26	-83.81	-86.33	-56.12
Operating Margin (%)	-160.6	-209.69	-335.99	-269.39	-290.53	-1,134.12	-1,430.17	-1,489.88	-466.35	-299.23	-90.79	-79.91	-85.07	-88.08	-59.4
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-60.28	-231.47	-292.04	-248.18	-282.21	-1,122.13	-1,393.34	-1,486.44	-460.78	-294.65	-90.81	-77.36	-70.43	-96.17	-67.83
Profit Margin (%)	-57.58	-226.42	-287.49	-191.84	-258.44	-776.24	-1,277.05	-1,370.83	-458.57	-294.68	-90.94	-77.47	-70.56	-96.26	-67.85
Net Income to Common Margin (%)	-57.58	-226.42	-287.49	-191.84	-258.44	-776.24	-1,277.05	-1,370.83	-458.57	-294.68	-90.94	-77.47	-70.56	-96.26	-67.85
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-18.18	-59.96	-80.74	-65.73	-129.22	-139.1	-195.41	-142.35	-144.31	-90.16	-28.27	-26.61	-52.89	-230.96	- -

Credit (AUD)

Credit Ratios 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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	1	42	46	46
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	44
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	- -	42	45	2
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	-0.05	-0.03	-0.03	-1.01	-0.83	-1.15
Net Debt/EBITDA	2.53	1.17	1.12	0.5	0.03	0.37	0.3	0.79	0.8	1.74	4.29	0.67	-0.42	-0.51	-0.81
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	-0.04	-0.03	-0.03	-0.99	-0.81	-1.08
Net Debt/EBIT	2.53	1.17	1.12	0.5	0.03	0.37	0.29	0.79	0.79	1.73	4.17	0.66	-0.41	-0.5	-0.77
EBITDA to Interest Expense	-415.31	-104,914.7	-103,936.12	-281.52	-614,626.1	-537,155.14	-999.81	-653.86	-935.52	-1,279.21	-1,173.86	-1,683.56	-36.77	-10.35	-8.03
EBITDA-CapEx/Interest Expense	-422.23	-106,043.52	-104,854.76	-284.46	-617,598.64	-539,454.61	-1,033.73	-671.24	-980.96	-1,304.88	-1,227.23	-1,716.38	-38.03	-12.09	-8.25
EBIT to Interest Expense	-415.31	-104,914.7	-103,936.12	-281.52	-614,626.1	-541,141.99	-1,010.76	-659.1	-945.48	-1,293.3	-1,206.36	-1,719.06	-37.32	-10.56	-8.5
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	5	5
Common Equity/Total Assets	91.79	79.9	80.99	75.57	77.47	79.65	66.8	82.55	80.79	87.8	92.15	86.24	43.94	5.64	-29.53
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	0.71	- -	2.65	0.76	0.36	84.63	1,002.11	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.7	- -	2.58	0.75	0.36	45.39	89.31	7.26
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	0.58	- -	2.32	0.7	0.31	37.19	56.56	3.79
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	0.71	- -	2.65	0.76	1.08	86.45	1,022.12	-276.56
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.7	- -	2.58	0.75	1.07	46.37	91.09	156.64
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	0.58	- -	2.32	0.7	0.93	37.99	57.69	81.66
Net Debt to Equity	-78.93	-96.22	-101.55	-66.01	-5.87	-60.88	-74.01	-78.03	-96.84	-101.71	-95.76	-21.43	36.07	626.69	-196.64
Net Debt/Capital (%)	-374.66	-2,545.15	6,572.31	-194.25	-6.24	-155.63	-284.71	-344.11	-3,065.96	-10,845.21	-1,913.7	-26.91	25.52	77.39	170.93
EBITDA	-5	-7	-9	-7	-6	-8	-10	-14	-25	-42	-26	-27	-42	-55	-40
EBITDA-CapEx	-5	-7	-9	-7	-6	-8	-10	-14	-26	-43	-27	-27	-43	-65	-41
Operating Income (Loss)	-5	-7	-9	-7	-6	-8	-10	-14	-26	-43	-27	-28	-43	-57	-43

Liquidity (AUD)

Liquidity Ratios 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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	8.86	3.82	4.33	2.04	0.2	2.79	1.49	3.82	4.5	9.55	14.99	7.42	6.75	1.78	0.29
Current Ratio	10.33	4.9	5.21	4.02	4.33	4.86	2.86	5.74	5.38	10.17	16.42	8.18	7.88	2.83	0.57
Quick Ratio	9.77	4.5	4.82	3.47	1.43	3.95	2.3	5.22	4.93	9.88	16.05	7.88	7.35	2.37	0.44
CFO/Avg Current Liab	-2.28	-2.28	-3.26	-3.53	-4.89	-5.28	-4.03	-5.39	-5.25	-3.73	-3.43	-2.11	-3.18	-2.93	-0.75
Common Equity/Total Assets	91.79	79.9	80.99	75.57	77.47	79.65	66.8	82.55	80.79	87.8	92.15	86.24	43.94	5.64	-29.53
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	0.71	- -	2.65	0.76	0.36	84.63	1,002.11	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.7	- -	2.58	0.75	0.36	45.39	89.31	7.26
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	0.58	- -	2.32	0.7	0.31	37.19	56.56	3.79
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	0.71	- -	2.65	0.76	1.08	86.45	1,022.12	-276.56
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.7	- -	2.58	0.75	1.07	46.37	91.09	156.64
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	0.58	- -	2.32	0.7	0.93	37.99	57.69	81.66
CFO/Total Liabilities	-190.52	-193.7	-323.79	-411.78	-681.24	-453.53	-336.1	-439.14	-388.73	-226.09	-263.06	-141.16	-60.74	-65.07	-42.71
CFO/CapEx	-32.79	-55.12	-95.02	-97.37	-216.18	-164.4	-19.78	-35.51	-15.69	-26.86	-22.06	-36.36	-26.27	-5.24	-28.26
Altman's Z-Score	-8.19	60.48	56.44	45.92	96.98	111.2	58.2	83.12	489.15	52.81	39.67	7.44	1.37	-3.5	-11.97

Working Capital (AUD)

Working Capital Ratios 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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	7.58	4.4	3.04	4.3	4.36	0.75	0.84	6.05	6.93	8.2	10.55	9.86	8.97	6.61	6.86
Days Sales Outstanding	48.13	82.94	119.87	84.79	83.67	489.87	432.2	60.32	52.65	44.52	34.61	37.02	40.69	55.25	53.19
Inventory Turnover	1.46	1.38	0.86	0.88	0.97	0.41	0.39	0.66	1.6	3.18	4.29	3.2	2.02	1.41	1.8
Days Inventory Outstanding	250.86	264.47	421.99	413.65	375.66	900.41	933.39	550.28	228.46	114.61	85.04	113.95	181.12	258.18	202.48
Accounts Payable Turnover	1.93	1.17	0.61	1.03	0.49	0.89	0.14	1.24	1.1	1.07	1.74	2.13	3.31	2.13	1.63
Accounts Payable Turnover Days	189.15	311.44	602.86	353.1	744.23	411.34	2,690.64	293.24	331.74	339.82	210.2	171.39	110.22	170.97	223.57
Cash Conversion Cycle	109.83	35.97	-61	145.34	-284.9	978.94	-1,325.05	317.36	-50.63	-180.7	-90.55	-20.41	111.58	142.45	32.11
Inventory to Cash Days	-202.73	-181.53	-302.12	-328.86	-292	-410.54	-501.2	-489.96	-175.8	-70.09	-50.43	-76.93	-140.43	-202.93	-149.29
Inventories	1	1	1	1	- -	1	1	1	1	1	2	2	6	7	7
Raw Materials	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	4	2	2
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	4	5
Other Inventory	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (AUD)

Enterprise Value 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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	272	257	192	203	292	284	462	4,124	950	681	244	517	545	158
- Cash & Cash Equivalents	14	8	10	3	- -	3	3	11	20	74	111	18	22	14	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	1	42	46	46
Enterprise Value	-14	264	248	188	203	289	281	451	4,104	878	571	166	471	555	186
Total Capital	17	9	10	5	3	5	4	14	21	74	117	86	91	50	29
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	0.7	- -	2.58	0.75	1.07	46.37	91.09	156.64
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.09	0.08	0.25
EV/Sales	- -	76.86	96.39	74.46	96.22	385.86	405.52	485.28	749.7	61.56	19.55	4.81	9.39	8.64	2.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	57	50	40	35	56	61	68	558	898	621	242	510	535	144
Diluted Enterprise Value	-14	48	40	36	35	53	58	57	538	826	511	225	531	567	180
EV per Share	- -	19.54	13.43	10.21	8.43	9.68	7.92	7.06	43.86	40.9	22.95	6.57	18.33	21.06	6.08
TTM Sales	3	3	3	3	2	1	1	1	5	14	29	34	50	64	72
TTM EBITDA	-5	-7	-9	-7	-6	-8	-10	-14	-25	-42	-26	-27	-42	-55	-40
TTM Operating Income	-5	-7	-9	-7	-6	-8	-10	-14	-26	-43	-27	-28	-43	-57	-43
TTM Cash Flow to Firm	-3	-4	-7	-7	-6	-6	-7	-13	-19	-23	-26	-19	-37	-44	-26
TTM Free Cash Flow to Firm	-3	-4	-7	-7	-6	-6	-6	-13	-18	-22	-25	-19	-35	-34	-25

Multiples (AUD)

Valuation Multiples 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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-13.53	-6.9	-5.82	-5.51	-9.51	-9.81	-5.37	-30.98	-40.99	-25.1	-13.04	-13.96	-13.51	-4.79
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-14	264	248	188	203	289	281	451	4,104	878	571	166	471	555	186
Low Price	- -	17.58	9.08	8.07	6.3	6.58	7.49	4.97	6.21	32.69	22.07	6.49	9.4	11.33	4.9
EV/Sales	- -	76.86	96.39	74.46	96.22	385.86	405.52	485.28	749.7	61.56	19.55	4.81	9.39	8.64	2.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-7.91	-6.29	-9.68	-6.8	-10.2	-9.29	-4.83	-9.35	-26.02	-25.75	-9.24	-14.51	-7.42	-5.73
Price/Earnings High	- -	-10	-9.61	-12.19	-8.83	-15.7	-12.77	-6.75	-27.16	-40.02	-37.65	-16.02	-23.02	-12.11	-13.03
Price/Earnings Low	- -	-6.36	-4.36	-6.39	-4.82	-6.48	-6.48	-3.65	-3.13	-15.78	-18.83	-6.08	-6.73	-4.74	-2.81
Price/Book Value	- -	31.08	26.97	36.81	62.81	57.14	72.11	33.07	197.96	13.12	5.89	2.88	10.55	121.14	-9.49
Price/Book Value Average	- -	33.71	25.3	43.27	66.25	60.38	96.7	30.04	83.19	15.98	6.5	2.93	10.61	103.92	-18.35
Price/Book Value High	- -	42.59	38.67	54.5	85.99	92.98	132.98	42.02	241.71	24.58	9.5	5.08	16.83	169.46	-41.73
Price/Book Value Low	- -	27.11	17.54	28.59	46.93	38.35	67.42	22.73	27.89	9.69	4.75	1.93	4.92	66.39	-9
Price/Tangible Book Value	- -	31.35	26.97	36.81	62.81	57.14	72.11	33.07	200.13	13.18	5.92	2.9	10.65	-508.88	-7.09
Price/Tangible Book Value Average	- -	34	25.3	43.27	66.25	60.38	96.7	30.04	84.1	16.06	6.52	2.95	10.72	-436.53	-13.7
Price/Tangible Book Value High	- -	42.96	38.67	54.5	85.99	92.98	132.98	42.02	244.35	24.7	9.54	5.11	17	-711.88	-31.17
Price/Tangible Book Value Low	- -	27.34	17.54	28.59	46.93	38.35	67.42	22.73	28.19	9.74	4.77	1.94	4.97	-278.88	-6.72
Price/Sales	- -	16.52	19.27	15.79	16.67	74.89	88.45	72.87	101.99	62.94	21.23	7.03	10.18	8.33	2.01
Price/Sales Average	- -	17.92	18.08	18.56	17.58	79.14	118.62	66.17	42.86	76.67	23.41	7.16	10.24	7.15	3.89
Price/Sales High	- -	22.64	27.64	23.38	22.82	121.86	163.12	92.58	124.53	117.93	34.24	12.41	16.24	11.65	8.84
Price/Sales Low	- -	14.41	12.54	12.27	12.45	50.26	82.7	50.08	14.37	46.5	17.12	4.71	4.75	4.57	1.91
Price/Cash Flow	- -	-13.29	-6.83	-5.76	-5.49	-9.45	-9.32	-5.22	-29	-39.46	-23.96	-12.68	-13.43	-10.94	-4.62
Price/Cash Flow Average	- -	-14.41	-6.41	-6.77	-5.79	-9.99	-12.49	-4.74	-12.19	-48.08	-26.42	-12.91	-13.5	-9.38	-8.93
Price/Cash Flow High	- -	-18.2	-9.79	-8.53	-7.51	-15.38	-17.18	-6.64	-35.41	-73.95	-38.64	-22.38	-21.43	-15.3	-20.3
Price/Cash Flow Low	- -	-11.59	-4.44	-4.47	-4.1	-6.34	-8.71	-3.59	-4.09	-29.16	-19.32	-8.5	-6.26	-5.99	-4.38
Price/Free Cash Flow Average	- -	-14.67	-6.47	-6.84	-5.81	-10.05	-13.16	-4.88	-13.02	-49.94	-27.68	-13.28	-14.04	-11.59	-9.25
Price/Free Cash Flow High	- -	-18.54	-9.9	-8.62	-7.55	-15.48	-18.1	-6.83	-37.82	-76.81	-40.48	-23.01	-22.28	-18.91	-21.04
Price/Free Cash Flow Low	- -	-11.8	-4.49	-4.52	-4.12	-6.38	-9.18	-3.69	-4.36	-30.29	-20.24	-8.74	-6.51	-7.41	-4.54
EV/Sales Average	- -	83.56	90.18	87.77	101.49	408.78	545.24	439.64	312.92	76.09	21.95	6.72	10.78	7.77	4.77
EV/Sales High	- -	106.23	139.87	110.9	131.76	631.69	751.4	619.72	916.18	119.75	33.84	12.02	16.87	12.36	10.2
EV/Sales Low	- -	66.71	61.38	57.53	71.86	258.09	378.89	329.88	102.45	44.17	15.04	4.25	5.22	5.15	2.59
EV/EBITDA Average	2.53	-39.85	-26.84	-32.58	-34.93	-36.31	-38.54	-29.74	-67.81	-25.71	-24.84	-8.59	-12.87	-9	-8.49
EV/EBITDA High	2.53	-50.66	-41.63	-41.17	-45.35	-56.11	-53.11	-41.93	-198.55	-40.46	-38.3	-15.35	-20.13	-14.32	-18.18
EV/EBITDA Low	2.53	-31.81	-18.27	-21.36	-24.73	-22.93	-26.78	-22.32	-22.2	-14.92	-17.02	-5.43	-6.23	-5.96	-4.62
EV/EBIT Average	2.53	-39.85	-26.84	-32.58	-34.93	-36.04	-38.12	-29.51	-67.1	-25.43	-24.17	-8.41	-12.68	-8.83	-8.03
EV/EBIT High	2.53	-50.66	-41.63	-41.17	-45.35	-55.7	-52.54	-41.6	-196.46	-40.02	-37.27	-15.04	-19.84	-14.04	-17.18
EV/EBIT Low	2.53	-31.81	-18.27	-21.36	-24.73	-22.76	-26.49	-22.14	-21.97	-14.76	-16.56	-5.32	-6.13	-5.84	-4.36
Last Price	- -	20.16	13.96	10.39	8.44	9.8	8.01	7.23	44.08	44.24	27.37	9.69	20.15	20.68	5.17
High Price	- -	27.63	20.02	15.39	11.55	15.94	14.76	9.18	53.82	82.9	44.14	17.09	32.16	28.93	22.73
Enterprise Value Average	-14	287	232	222	214	306	378	408	1,713	1,085	642	231	541	499	341
Enterprise Value High	-14	364	359	280	278	473	520	576	5,015	1,708	989	414	846	794	731
Enterprise Value Low	-14	229	158	145	152	193	262	306	561	630	440	146	262	331	186

Shares Outstanding	13	13	18	18	24	30	35	64	94	21	25	25	26	26	31
Diluted Weighted Avg Shares	1	3	4	4	4	6	8	9	13	20	23	25	25	26	28
Basic Weighted Avg Shares	1	3	4	4	4	6	8	9	13	20	23	25	25	26	28
Revenue per Share	2.45	1.22	0.72	0.66	0.51	0.13	0.09	0.1	0.43	0.7	1.29	1.38	1.98	2.48	2.57
EBITDA per Share	-3.94	-2.56	-2.43	-1.77	-1.47	-1.47	-1.28	-1.47	-1.99	-2.08	-1.14	-1.08	-1.66	-2.14	-1.44
Operating Income per Share	-3.94	-2.56	-2.43	-1.77	-1.47	-1.48	-1.29	-1.48	-2.02	-2.1	-1.17	-1.1	-1.68	-2.19	-1.53
Basic EPS, GAAP	-1.41	-2.76	-2.08	-1.26	-1.31	-1.02	-1.16	-1.36	-1.98	-2.07	-1.17	-1.07	-1.4	-2.39	-1.74
Basic EPS from Cont Ops	-1.41	-2.79	-2.08	-1.26	-1.31	-1.34	-1.16	-1.36	-1.98	-2.07	-1.17	-1.07	-1.4	-2.39	-1.74
Diluted EPS, GAAP	-1.41	-2.76	-2.08	-1.26	-1.31	-1.02	-1.16	-1.36	-1.98	-2.07	-1.17	-1.07	-1.4	-2.39	-1.74
Diluted EPS from Cont Ops	-1.41	-2.79	-2.08	-1.26	-1.31	-1.34	-1.16	-1.36	-1.98	-2.07	-1.17	-1.07	-1.4	-2.39	-1.74
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.15	-1.52	-2.04	-1.8	-1.54	-1.04	-0.86	-1.38	-1.52	-1.12	-1.14	-0.76	-1.5	-1.89	-1.12
Free Cash Flow per Basic Share	-2.21	-1.55	-2.07	-1.82	-1.54	-1.04	-0.9	-1.42	-1.62	-1.16	-1.19	-0.78	-1.56	-2.25	-1.16
Cash & Equivalents per Share	1.03	0.62	0.53	0.19	0.01	0.12	0.08	0.17	0.22	3.43	4.45	3.15	3.47	1.36	0.59
Book Value per Share	1.29	0.65	0.52	0.28	0.13	0.17	0.11	0.22	0.22	3.37	4.65	3.36	1.91	0.17	-0.54
Tangible Book Value per Share	1.08	0.64	0.52	0.28	0.13	0.17	0.11	0.22	0.22	3.36	4.63	3.34	1.89	-0.04	-0.73

Avita Medical Inc.

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Per Share Data Items (AUD)