Runway Growth Finance Corp.

RWAY

RWAYRunway Growth Finance Corp. US flag

NASDAQ Global Select

6.28

USD

-0.24

- -

226.92MMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	10.71	8.13	6.62	3.43	3.99	6.78	3.32
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	83.68	87.24	91.44	91.59	77.93	79.36	85.7	71.92
Profit Margin (%)	83.68	87.24	91.44	91.59	77.93	79.36	85.7	71.92
Net Income to Common Margin (%)	83.68	87.24	91.44	91.59	77.93	79.36	85.7	71.92
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	12.15	29.63	15.47	39.34	159.98	165.36	94.91	151.1
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	60	97	79	549	510	552	450
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	60	97	79	549	510	552	450
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-1.56	-0.1	0.02	-1.66	-4.38	-3.95	-5.16
Long-Term Debt/Equity (%)	- -	15.95	20.89	13.11	95.3	93.24	107.28	92.77
Long-Term Debt/Capital (%)	- -	115.5	100.65	99.82	103.57	110.2	108.47	112.37
Long-Term Debt/Total Assets (%)	- -	11.63	15.22	10.77	48.08	47.27	50.61	46.86
Total Debt/Equity (%)	- -	15.95	20.89	13.11	95.3	93.24	107.28	92.77
Total Debt/Capital (%)	- -	115.5	100.65	99.82	103.57	110.2	108.47	112.37
Total Debt/Total Assets (%)	- -	11.63	15.22	10.77	48.08	47.27	50.61	46.86
Net Debt to Equity	- -	-12.17	-3.19	-0.77	-1	-0.54	-1.12	-3.75
Net Debt/Capital (%)	- -	-742.92	-18.18	-6.27	-1.1	-0.65	-1.14	-4.76
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-1.56	-0.1	0.02	-1.66	-4.38	-3.95	-5.16
Long-Term Debt/Equity (%)	- -	15.95	20.89	13.11	95.3	93.24	107.28	92.77
Long-Term Debt/Capital (%)	- -	115.5	100.65	99.82	103.57	110.2	108.47	112.37
Long-Term Debt/Total Assets (%)	- -	11.63	15.22	10.77	48.08	47.27	50.61	46.86
Total Debt/Equity (%)	- -	15.95	20.89	13.11	95.3	93.24	107.28	92.77
Total Debt/Capital (%)	- -	115.5	100.65	99.82	103.57	110.2	108.47	112.37
Total Debt/Total Assets (%)	- -	11.63	15.22	10.77	48.08	47.27	50.61	46.86
CFO/Total Liabilities	- -	-95.43	-61.1	-46.34	-63.61	21.13	12.1	39.21
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	0.04	0.08	2.06	0.52	0.57	0.47	0.39

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
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 Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	438	475	511	426	328
- Cash & Cash Equivalents	- -	46	15	5	6	3	6	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	60	97	79	549	510	552	450
Enterprise Value	- -	14	83	513	1,018	1,018	972	759
Total Capital	- -	52	97	80	530	463	509	400
Total Debt/Capital (%)	- -	115.5	100.65	99.82	103.57	110.2	108.47	112.37
Total Debt / EV	- -	4.22	1.18	0.15	0.54	0.5	0.57	0.59
EV/Sales	- -	0.45	1.61	10.3	24.6	18.22	11.32	16.04
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	9.06	13.94	4.08
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	9.06	13.94	4.08
Diluted Market Cap	- -	- -	- -	438	475	511	426	328
Diluted Enterprise Value	- -	14	83	513	1,018	1,018	972	759
EV per Share	- -	0.44	2.55	15.01	24.85	25.14	25.03	20.69
TTM Sales	14	32	51	50	41	56	86	47
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-173	-134	-106	-61	-360	112	70	186
TTM Free Cash Flow to Firm	-173	-134	-106	-61	-360	112	70	186

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	-7.16	-1.32	4.55	6.1	1.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	14	83	513	1,018	1,018	972	759
Low Price	- -	- -	- -	11.84	10.76	10.47	9.87	8.35
EV/Sales	- -	0.45	1.61	10.3	24.6	18.22	11.32	16.04
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	9.61	14.72	11.53	5.78	9.62
Price/Earnings Average	- -	- -	- -	9.71	16.2	11.31	6.12	11.06
Price/Earnings High	- -	- -	- -	10.53	18.95	12.71	7.25	12.64
Price/Earnings Low	- -	- -	- -	8.87	13.67	9.57	5.21	9
Price/Book Value	- -	- -	- -	2,981.16	-25.12	-10.83	-9.87	-6.62
Price/Book Value Average	- -	- -	- -	3,014.27	-27.63	-10.62	-10.45	-7.6
Price/Book Value High	- -	- -	- -	3,267.18	-32.33	-11.93	-12.38	-8.69
Price/Book Value Low	- -	- -	- -	2,753.27	-23.32	-8.98	-8.89	-6.19
Price/Tangible Book Value	- -	- -	- -	0.72	0.82	0.93	0.83	0.68
Price/Tangible Book Value Average	- -	- -	- -	0.73	0.91	0.92	0.88	0.78
Price/Tangible Book Value High	- -	- -	- -	0.79	1.06	1.03	1.04	0.89
Price/Tangible Book Value Low	- -	- -	- -	0.67	0.77	0.78	0.74	0.63
Price/Sales	- -	- -	- -	8.8	11.47	9.15	4.96	6.92
Price/Sales Average	- -	- -	- -	8.9	12.62	8.98	5.25	7.95
Price/Sales High	- -	- -	- -	9.64	14.77	10.08	6.22	9.09
Price/Sales Low	- -	- -	- -	8.13	10.65	7.59	4.46	6.47
Price/Cash Flow	- -	- -	- -	-7.16	-1.32	4.55	6.1	1.76
Price/Cash Flow Average	- -	- -	- -	-7.23	-1.45	4.46	6.46	2.02
Price/Cash Flow High	- -	- -	- -	-7.84	-1.7	5.01	7.65	2.31
Price/Cash Flow Low	- -	- -	- -	-6.61	-1.23	3.77	5.5	1.64
Price/Free Cash Flow Average	- -	- -	- -	-7.23	-1.45	4.46	6.46	2.02
Price/Free Cash Flow High	- -	- -	- -	-7.84	-1.7	5.01	7.65	2.31
Price/Free Cash Flow Low	- -	- -	- -	-6.61	-1.23	3.77	5.5	1.64
EV/Sales Average	- -	0.45	1.61	10.4	25.75	18.05	11.61	17.07
EV/Sales High	- -	0.45	1.61	11.14	27.9	19.16	12.58	18.21
EV/Sales Low	- -	0.45	1.61	9.63	23.78	16.67	10.83	15.59
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	12.82	11.59	12.62	10.96	8.93
High Price	- -	- -	- -	14.05	14.92	13.91	13.74	11.73
Enterprise Value Average	- -	14	83	518	1,066	1,009	997	808
Enterprise Value High	- -	14	83	555	1,154	1,071	1,080	862
Enterprise Value Low	- -	14	83	480	984	931	930	738

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	10.71	8.13	6.62	3.43	3.99	6.78	3.32
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	83.68	87.24	91.44	91.59	77.93	79.36	85.7	71.92
Profit Margin (%)	83.68	87.24	91.44	91.59	77.93	79.36	85.7	71.92
Net Income to Common Margin (%)	83.68	87.24	91.44	91.59	77.93	79.36	85.7	71.92
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	12.15	29.63	15.47	39.34	159.98	165.36	94.91	151.1
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	60	97	79	549	510	552	450
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	60	97	79	549	510	552	450
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-1.56	-0.1	0.02	-1.66	-4.38	-3.95	-5.16
Long-Term Debt/Equity (%)	- -	15.95	20.89	13.11	95.3	93.24	107.28	92.77
Long-Term Debt/Capital (%)	- -	115.5	100.65	99.82	103.57	110.2	108.47	112.37
Long-Term Debt/Total Assets (%)	- -	11.63	15.22	10.77	48.08	47.27	50.61	46.86
Total Debt/Equity (%)	- -	15.95	20.89	13.11	95.3	93.24	107.28	92.77
Total Debt/Capital (%)	- -	115.5	100.65	99.82	103.57	110.2	108.47	112.37
Total Debt/Total Assets (%)	- -	11.63	15.22	10.77	48.08	47.27	50.61	46.86
Net Debt to Equity	- -	-12.17	-3.19	-0.77	-1	-0.54	-1.12	-3.75
Net Debt/Capital (%)	- -	-742.92	-18.18	-6.27	-1.1	-0.65	-1.14	-4.76
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-1.56	-0.1	0.02	-1.66	-4.38	-3.95	-5.16
Long-Term Debt/Equity (%)	- -	15.95	20.89	13.11	95.3	93.24	107.28	92.77
Long-Term Debt/Capital (%)	- -	115.5	100.65	99.82	103.57	110.2	108.47	112.37
Long-Term Debt/Total Assets (%)	- -	11.63	15.22	10.77	48.08	47.27	50.61	46.86
Total Debt/Equity (%)	- -	15.95	20.89	13.11	95.3	93.24	107.28	92.77
Total Debt/Capital (%)	- -	115.5	100.65	99.82	103.57	110.2	108.47	112.37
Total Debt/Total Assets (%)	- -	11.63	15.22	10.77	48.08	47.27	50.61	46.86
CFO/Total Liabilities	- -	-95.43	-61.1	-46.34	-63.61	21.13	12.1	39.21
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	0.04	0.08	2.06	0.52	0.57	0.47	0.39

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
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 Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	438	475	511	426	328
- Cash & Cash Equivalents	- -	46	15	5	6	3	6	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	60	97	79	549	510	552	450
Enterprise Value	- -	14	83	513	1,018	1,018	972	759
Total Capital	- -	52	97	80	530	463	509	400
Total Debt/Capital (%)	- -	115.5	100.65	99.82	103.57	110.2	108.47	112.37
Total Debt / EV	- -	4.22	1.18	0.15	0.54	0.5	0.57	0.59
EV/Sales	- -	0.45	1.61	10.3	24.6	18.22	11.32	16.04
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	9.06	13.94	4.08
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	9.06	13.94	4.08
Diluted Market Cap	- -	- -	- -	438	475	511	426	328
Diluted Enterprise Value	- -	14	83	513	1,018	1,018	972	759
EV per Share	- -	0.44	2.55	15.01	24.85	25.14	25.03	20.69
TTM Sales	14	32	51	50	41	56	86	47
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-173	-134	-106	-61	-360	112	70	186
TTM Free Cash Flow to Firm	-173	-134	-106	-61	-360	112	70	186

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	-7.16	-1.32	4.55	6.1	1.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	14	83	513	1,018	1,018	972	759
Low Price	- -	- -	- -	11.84	10.76	10.47	9.87	8.35
EV/Sales	- -	0.45	1.61	10.3	24.6	18.22	11.32	16.04
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	9.61	14.72	11.53	5.78	9.62
Price/Earnings Average	- -	- -	- -	9.71	16.2	11.31	6.12	11.06
Price/Earnings High	- -	- -	- -	10.53	18.95	12.71	7.25	12.64
Price/Earnings Low	- -	- -	- -	8.87	13.67	9.57	5.21	9
Price/Book Value	- -	- -	- -	2,981.16	-25.12	-10.83	-9.87	-6.62
Price/Book Value Average	- -	- -	- -	3,014.27	-27.63	-10.62	-10.45	-7.6
Price/Book Value High	- -	- -	- -	3,267.18	-32.33	-11.93	-12.38	-8.69
Price/Book Value Low	- -	- -	- -	2,753.27	-23.32	-8.98	-8.89	-6.19
Price/Tangible Book Value	- -	- -	- -	0.72	0.82	0.93	0.83	0.68
Price/Tangible Book Value Average	- -	- -	- -	0.73	0.91	0.92	0.88	0.78
Price/Tangible Book Value High	- -	- -	- -	0.79	1.06	1.03	1.04	0.89
Price/Tangible Book Value Low	- -	- -	- -	0.67	0.77	0.78	0.74	0.63
Price/Sales	- -	- -	- -	8.8	11.47	9.15	4.96	6.92
Price/Sales Average	- -	- -	- -	8.9	12.62	8.98	5.25	7.95
Price/Sales High	- -	- -	- -	9.64	14.77	10.08	6.22	9.09
Price/Sales Low	- -	- -	- -	8.13	10.65	7.59	4.46	6.47
Price/Cash Flow	- -	- -	- -	-7.16	-1.32	4.55	6.1	1.76
Price/Cash Flow Average	- -	- -	- -	-7.23	-1.45	4.46	6.46	2.02
Price/Cash Flow High	- -	- -	- -	-7.84	-1.7	5.01	7.65	2.31
Price/Cash Flow Low	- -	- -	- -	-6.61	-1.23	3.77	5.5	1.64
Price/Free Cash Flow Average	- -	- -	- -	-7.23	-1.45	4.46	6.46	2.02
Price/Free Cash Flow High	- -	- -	- -	-7.84	-1.7	5.01	7.65	2.31
Price/Free Cash Flow Low	- -	- -	- -	-6.61	-1.23	3.77	5.5	1.64
EV/Sales Average	- -	0.45	1.61	10.4	25.75	18.05	11.61	17.07
EV/Sales High	- -	0.45	1.61	11.14	27.9	19.16	12.58	18.21
EV/Sales Low	- -	0.45	1.61	9.63	23.78	16.67	10.83	15.59
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	12.82	11.59	12.62	10.96	8.93
High Price	- -	- -	- -	14.05	14.92	13.91	13.74	11.73
Enterprise Value Average	- -	14	83	518	1,066	1,009	997	808
Enterprise Value High	- -	14	83	555	1,154	1,071	1,080	862
Enterprise Value Low	- -	14	83	480	984	931	930	738

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	41	41	41	41	41	37	36
Diluted Weighted Avg Shares	41	41	41	34	41	41	39	37
Basic Weighted Avg Shares	32	32	32	34	41	41	39	37
Revenue per Share	0.43	0.98	1.59	1.46	1.01	1.38	2.21	1.29
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.36	0.85	1.45	1.33	0.79	1.09	1.89	0.93
Basic EPS from Cont Ops	0.36	0.85	1.45	1.33	0.79	1.09	1.89	0.93
Diluted EPS, GAAP	0.28	0.67	1.14	1.33	0.79	1.09	1.89	0.93
Diluted EPS from Cont Ops	0.28	0.67	1.14	1.33	0.79	1.09	1.89	0.93
Dividend per Share	0.04	0.25	0.22	0.53	1.26	1.81	1.8	1.4
Cash Flow per Share	-5.34	-4.13	-3.28	-1.79	-8.78	2.78	1.8	5.08
Free Cash Flow per Basic Share	-5.34	-4.13	-3.28	-1.79	-8.78	2.78	1.8	5.08
Cash & Equivalents per Share	- -	1.42	0.46	0.14	0.14	0.07	0.15	0.5
Book Value per Share	- -	-0.25	-0.02	- -	-0.46	-1.17	-1.11	-1.35
Tangible Book Value per Share	- -	11.63	14.41	17.73	14.06	13.5	13.25	13.22

Runway Growth Finance Corp.

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)