RYTHM, Inc.

RYM

RYMRYTHM, Inc. US flag

NASDAQ Global Market

17.33

USD

+0.75

- -

37.24MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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 (%)	- -	- -	- -	- -	- -	- -	- -	-162.71
Return on Assets (%)	- -	-112.19	-172.48	-31.85	-149.5	-32.45	-84.09	-41.39
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	12.55	-5.99	4.72	8.74	-54.58	26.54	-394.44	58.96
EBITDA Margin (%)	-57.43	-75.37	-101.01	-54.05	-205.32	-82.14	-32,400	-102.46
Operating Margin (%)	-57.43	-75.61	-104.38	-56.23	-210.55	-94.66	-40,294.44	-138.08
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-57.32	-74.41	-179.03	-53.96	-323.18	-88.67	-129,061.11	-201.01
Profit Margin (%)	-57.32	-74.41	-178.85	-54.24	-322.99	-123.16	-231,922.22	-192.43
Net Income to Common Margin (%)	-57.32	-74.41	-183.67	-54.34	-322.99	-123.16	-231,922.22	-192.43
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	2.62	0.19	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	-162.71

Credit (USD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	13	3	32	22	11	81
ST Debt	- -	- -	13	2	30	5	11	31
LT Debt	- -	- -	1	1	2	16	- -	50
Total Debt/EBITDA	-0.13	- -	-1.1	-0.09	-0.27	-1.75	-1.8	-4.55
Net Debt/EBITDA	-0.05	0.07	-0.43	0.34	-0.16	-1.67	3.54	-2.73
Total Debt/EBIT	-0.13	- -	-1.07	-0.08	-0.26	-1.52	-1.45	-3.38
Net Debt/EBIT	-0.05	0.07	-0.41	0.32	-0.15	-1.45	2.85	-2.03
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-5.8	-22.78	-5.53
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-5.83	-22.8	-5.53
EBIT to Interest Expense	- -	- -	- -	- -	- -	-6.68	-28.33	-7.45
Interest Expense	- -	- -	- -	- -	- -	2	- -	3
Common Equity/Total Assets	-80.05	-24.95	-30.58	75.29	-13.31	-33	51.57	12.21
Long-Term Debt/Equity (%)	- -	- -	- -	0.52	- -	- -	- -	384.02
Long-Term Debt/Capital (%)	-8.18	- -	11.82	0.51	8.79	231.16	- -	53.4
Long-Term Debt/Total Assets (%)	6.06	- -	3.8	0.39	2.86	36.18	- -	46.87
Total Debt/Equity (%)	-7.57	- -	-208.71	2.02	-350.77	-148.16	37.46	619.21
Total Debt/Capital (%)	-8.18	- -	191.99	1.98	139.88	307.62	27.25	86.1
Total Debt/Total Assets (%)	6.06	- -	61.68	1.52	45.51	48.14	19.48	75.57
Net Debt to Equity	-2.73	25.59	-80.74	-7.94	-207.75	-141.56	-73.51	371.76
Net Debt/Capital (%)	-2.81	20.38	-475.89	-8.51	153.77	313.08	-277.44	78.8
EBITDA	-1	-3	-12	-32	-120	-12	-6	-18
EBITDA-CapEx	-1	-3	-12	-35	-128	-12	-6	-18
Operating Income (Loss)	-1	-3	-13	-34	-123	-14	-7	-24

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.02	0.05	0.3	1.3	0.15	0.01	1.26	0.75
Current Ratio	0.57	0.76	0.69	1.99	0.64	0.58	1.41	1.11
Quick Ratio	0.02	0.09	0.45	1.48	0.18	0.04	1.27	0.97
CFO/Avg Current Liab	- -	-0.88	-0.95	-0.85	-1.26	-0.55	-0.35	-0.7
Common Equity/Total Assets	-80.05	-24.95	-30.58	75.29	-13.31	-33	51.57	12.21
Long-Term Debt/Equity (%)	- -	- -	- -	0.52	- -	- -	- -	384.02
Long-Term Debt/Capital (%)	-8.18	- -	11.82	0.51	8.79	231.16	- -	53.4
Long-Term Debt/Total Assets (%)	6.06	- -	3.8	0.39	2.86	36.18	- -	46.87
Total Debt/Equity (%)	-7.57	- -	-208.71	2.02	-350.77	-148.16	37.46	619.21
Total Debt/Capital (%)	-8.18	- -	191.99	1.98	139.88	307.62	27.25	86.1
Total Debt/Total Assets (%)	6.06	- -	61.68	1.52	45.51	48.14	19.48	75.57
CFO/Total Liabilities	1.24	-85.34	-52.25	-67.56	-91.48	-51.64	-44.67	-25.13
CFO/CapEx	- -	-18.7	-108.69	-12.97	-8.85	-525	-2,895.75	- -
Altman's Z-Score	-2.79	-4.57	-3.93	2.05	-10.33	-9.37	-11.18	-10.91

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	6.02	10.65	14.05	15.73	0.04	3.7
Days Sales Outstanding	- -	- -	60.61	34.26	25.98	23.2	8,972.92	98.7
Inventory Turnover	- -	1.89	3.38	4.83	7.46	2.05	0.03	3.12
Days Inventory Outstanding	- -	193.41	108.04	75.5	48.94	178.27	11,228.88	116.94
Accounts Payable Turnover	- -	3.66	17.11	13.93	5.23	0.82	-1.68	6.72
Accounts Payable Turnover Days	- -	99.85	21.33	26.21	69.76	445.63	-216.86	54.3
Cash Conversion Cycle	- -	93.56	147.32	83.55	5.16	-244.16	20,418.65	161.34
Inventory to Cash Days	- -	-193.41	-47.43	-41.24	-22.97	-155.07	-2,255.96	-18.24
Inventories	2	2	4	18	6	5	- -	4
Raw Materials	- -	- -	4	6	25	7	- -	1
Work In Process	2	2	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	13	13	1	- -	3
Other Inventory	- -	- -	- -	- -	- -	3	- -	1

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	204	7	2	57	46
- Cash & Cash Equivalents	- -	- -	8	12	10	- -	31	32
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	13	3	32	22	11	81
Enterprise Value	- -	- -	6	151	28	24	36	94
Total Capital	-2	-1	7	140	23	7	39	94
Total Debt/Capital (%)	-8.18	- -	191.99	1.98	139.88	307.62	27.25	86.1
Total Debt / EV	2.17	- -	2.41	0.02	1.13	0.92	0.29	0.86
EV/Sales	0.03	- -	0.46	2.52	0.48	1.57	2,009.58	5.45
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	1.25	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	1.25	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	176	1	2	30	43
Diluted Enterprise Value	- -	- -	6	167	23	23	9	91
EV per Share	15.01	- -	1,367.56	20,382.49	403.67	209.17	18.53	43.86
TTM Sales	2	4	12	60	58	15	- -	17
TTM EBITDA	-1	-3	-12	-32	-120	-12	-6	-18
TTM Operating Income	-1	-3	-13	-34	-123	-14	-7	-24
TTM Cash Flow to Firm	- -	-3	-15	-30	-72	-29	-11	-20
TTM Free Cash Flow to Firm	- -	-3	-15	-28	-64	-29	-11	-20

Multiples (USD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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	0.28	- -	- -	-6.31	-0.02	-0.06	-2.55	-1.81
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	6	151	28	24	36	94
Low Price	2.74	3.28	3.28	20,430.3	73.77	16.35	2.71	13.22
EV/Sales	0.03	- -	0.46	2.52	0.48	1.57	2,009.58	5.45
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-0.01	- -	- -	-9.25	-0.59	-0.33	-0.24	-1.59
Price/Earnings High	-0.01	- -	- -	-21.09	-2.55	-1.14	-2.06	-3.22
Price/Earnings Low	-0.01	- -	- -	-4	-0.01	-0.09	-0.07	-0.79
Price/Book Value	-0.01	-0.02	- -	1.49	-0.75	-0.14	2.03	3.52
Price/Book Value Average	-0.01	-0.02	- -	2.55	-59.49	-0.47	0.69	4.39
Price/Book Value High	-0.01	-0.02	- -	5.82	-257.56	-1.62	5.92	8.86
Price/Book Value Low	-0.01	-0.02	- -	1.1	-0.55	-0.12	0.19	2.18
Price/Tangible Book Value	-0.01	-0.01	- -	2.8	-0.75	-0.14	6.12	-0.99
Price/Tangible Book Value Average	-0.01	-0.01	- -	4.8	-59.49	-0.47	2.07	-1.24
Price/Tangible Book Value High	-0.01	-0.01	- -	10.95	-257.56	-1.62	17.83	-2.5
Price/Tangible Book Value Low	-0.01	-0.01	- -	2.07	-0.55	-0.12	0.57	-0.62
Price/Sales	0.01	- -	- -	2.93	0.02	0.12	1,643.06	2.46
Price/Sales Average	0.01	- -	- -	5.02	1.9	0.4	554.74	3.07
Price/Sales High	0.01	- -	- -	11.46	8.23	1.4	4,785.8	6.19
Price/Sales Low	0.01	- -	- -	2.17	0.02	0.11	153.59	1.53
Price/Cash Flow	0.28	- -	- -	-5.83	-0.02	-0.06	-2.55	-1.81
Price/Cash Flow Average	0.28	- -	- -	-9.97	-1.54	-0.2	-0.86	-2.25
Price/Cash Flow High	0.28	- -	- -	-22.76	-6.66	-0.68	-7.44	-4.54
Price/Cash Flow Low	0.24	- -	- -	-4.31	-0.01	-0.05	-0.24	-1.12
Price/Free Cash Flow Average	0.28	- -	- -	-10.81	-1.73	-0.2	-0.86	-2.25
Price/Free Cash Flow High	0.28	- -	- -	-24.66	-7.51	-0.68	-7.44	-4.54
Price/Free Cash Flow Low	0.24	- -	- -	-4.67	-0.02	-0.05	-0.24	-1.12
EV/Sales Average	0.03	- -	0.46	5.7	9.84	1.89	- -	6.11
EV/Sales High	0.03	- -	0.46	13.18	41.36	3.02	8,022.92	9.47
EV/Sales Low	0.03	- -	0.46	2.38	0.46	1.55	- -	4.44
EV/EBITDA Average	-0.06	0.06	-0.46	-10.54	-4.79	-2.3	0.22	-5.96
EV/EBITDA High	-0.06	0.06	-0.46	-24.4	-20.14	-3.68	-24.76	-9.24
EV/EBITDA Low	-0.06	0.06	-0.46	-4.4	-0.22	-1.88	2.59	-4.34
EV/EBIT Average	-0.06	0.06	-0.44	-10.13	-4.67	-1.99	0.18	-4.42
EV/EBIT High	-0.06	0.06	-0.44	-23.45	-19.64	-3.19	-19.91	-6.86
EV/EBIT Low	-0.06	0.06	-0.44	-4.23	-0.22	-1.64	2.09	-3.22
Last Price	3.28	3.28	3.28	27,600	99.9	18.84	28.99	21.34
High Price	3.3	3.28	3.28	107,820	34,500	213	84.44	53.65
Enterprise Value Average	- -	- -	6	341	573	29	-1	106
Enterprise Value High	- -	- -	6	789	2,410	46	144	164
Enterprise Value Low	- -	- -	6	142	27	23	-15	77

Profitability (USD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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 (%)	- -	- -	- -	- -	- -	- -	- -	-162.71
Return on Assets (%)	- -	-112.19	-172.48	-31.85	-149.5	-32.45	-84.09	-41.39
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	12.55	-5.99	4.72	8.74	-54.58	26.54	-394.44	58.96
EBITDA Margin (%)	-57.43	-75.37	-101.01	-54.05	-205.32	-82.14	-32,400	-102.46
Operating Margin (%)	-57.43	-75.61	-104.38	-56.23	-210.55	-94.66	-40,294.44	-138.08
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-57.32	-74.41	-179.03	-53.96	-323.18	-88.67	-129,061.11	-201.01
Profit Margin (%)	-57.32	-74.41	-178.85	-54.24	-322.99	-123.16	-231,922.22	-192.43
Net Income to Common Margin (%)	-57.32	-74.41	-183.67	-54.34	-322.99	-123.16	-231,922.22	-192.43
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	2.62	0.19	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	-162.71

Credit (USD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	13	3	32	22	11	81
ST Debt	- -	- -	13	2	30	5	11	31
LT Debt	- -	- -	1	1	2	16	- -	50
Total Debt/EBITDA	-0.13	- -	-1.1	-0.09	-0.27	-1.75	-1.8	-4.55
Net Debt/EBITDA	-0.05	0.07	-0.43	0.34	-0.16	-1.67	3.54	-2.73
Total Debt/EBIT	-0.13	- -	-1.07	-0.08	-0.26	-1.52	-1.45	-3.38
Net Debt/EBIT	-0.05	0.07	-0.41	0.32	-0.15	-1.45	2.85	-2.03
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-5.8	-22.78	-5.53
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-5.83	-22.8	-5.53
EBIT to Interest Expense	- -	- -	- -	- -	- -	-6.68	-28.33	-7.45
Interest Expense	- -	- -	- -	- -	- -	2	- -	3
Common Equity/Total Assets	-80.05	-24.95	-30.58	75.29	-13.31	-33	51.57	12.21
Long-Term Debt/Equity (%)	- -	- -	- -	0.52	- -	- -	- -	384.02
Long-Term Debt/Capital (%)	-8.18	- -	11.82	0.51	8.79	231.16	- -	53.4
Long-Term Debt/Total Assets (%)	6.06	- -	3.8	0.39	2.86	36.18	- -	46.87
Total Debt/Equity (%)	-7.57	- -	-208.71	2.02	-350.77	-148.16	37.46	619.21
Total Debt/Capital (%)	-8.18	- -	191.99	1.98	139.88	307.62	27.25	86.1
Total Debt/Total Assets (%)	6.06	- -	61.68	1.52	45.51	48.14	19.48	75.57
Net Debt to Equity	-2.73	25.59	-80.74	-7.94	-207.75	-141.56	-73.51	371.76
Net Debt/Capital (%)	-2.81	20.38	-475.89	-8.51	153.77	313.08	-277.44	78.8
EBITDA	-1	-3	-12	-32	-120	-12	-6	-18
EBITDA-CapEx	-1	-3	-12	-35	-128	-12	-6	-18
Operating Income (Loss)	-1	-3	-13	-34	-123	-14	-7	-24

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.02	0.05	0.3	1.3	0.15	0.01	1.26	0.75
Current Ratio	0.57	0.76	0.69	1.99	0.64	0.58	1.41	1.11
Quick Ratio	0.02	0.09	0.45	1.48	0.18	0.04	1.27	0.97
CFO/Avg Current Liab	- -	-0.88	-0.95	-0.85	-1.26	-0.55	-0.35	-0.7
Common Equity/Total Assets	-80.05	-24.95	-30.58	75.29	-13.31	-33	51.57	12.21
Long-Term Debt/Equity (%)	- -	- -	- -	0.52	- -	- -	- -	384.02
Long-Term Debt/Capital (%)	-8.18	- -	11.82	0.51	8.79	231.16	- -	53.4
Long-Term Debt/Total Assets (%)	6.06	- -	3.8	0.39	2.86	36.18	- -	46.87
Total Debt/Equity (%)	-7.57	- -	-208.71	2.02	-350.77	-148.16	37.46	619.21
Total Debt/Capital (%)	-8.18	- -	191.99	1.98	139.88	307.62	27.25	86.1
Total Debt/Total Assets (%)	6.06	- -	61.68	1.52	45.51	48.14	19.48	75.57
CFO/Total Liabilities	1.24	-85.34	-52.25	-67.56	-91.48	-51.64	-44.67	-25.13
CFO/CapEx	- -	-18.7	-108.69	-12.97	-8.85	-525	-2,895.75	- -
Altman's Z-Score	-2.79	-4.57	-3.93	2.05	-10.33	-9.37	-11.18	-10.91

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	6.02	10.65	14.05	15.73	0.04	3.7
Days Sales Outstanding	- -	- -	60.61	34.26	25.98	23.2	8,972.92	98.7
Inventory Turnover	- -	1.89	3.38	4.83	7.46	2.05	0.03	3.12
Days Inventory Outstanding	- -	193.41	108.04	75.5	48.94	178.27	11,228.88	116.94
Accounts Payable Turnover	- -	3.66	17.11	13.93	5.23	0.82	-1.68	6.72
Accounts Payable Turnover Days	- -	99.85	21.33	26.21	69.76	445.63	-216.86	54.3
Cash Conversion Cycle	- -	93.56	147.32	83.55	5.16	-244.16	20,418.65	161.34
Inventory to Cash Days	- -	-193.41	-47.43	-41.24	-22.97	-155.07	-2,255.96	-18.24
Inventories	2	2	4	18	6	5	- -	4
Raw Materials	- -	- -	4	6	25	7	- -	1
Work In Process	2	2	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	13	13	1	- -	3
Other Inventory	- -	- -	- -	- -	- -	3	- -	1

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	204	7	2	57	46
- Cash & Cash Equivalents	- -	- -	8	12	10	- -	31	32
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	13	3	32	22	11	81
Enterprise Value	- -	- -	6	151	28	24	36	94
Total Capital	-2	-1	7	140	23	7	39	94
Total Debt/Capital (%)	-8.18	- -	191.99	1.98	139.88	307.62	27.25	86.1
Total Debt / EV	2.17	- -	2.41	0.02	1.13	0.92	0.29	0.86
EV/Sales	0.03	- -	0.46	2.52	0.48	1.57	2,009.58	5.45
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	1.25	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	1.25	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	176	1	2	30	43
Diluted Enterprise Value	- -	- -	6	167	23	23	9	91
EV per Share	15.01	- -	1,367.56	20,382.49	403.67	209.17	18.53	43.86
TTM Sales	2	4	12	60	58	15	- -	17
TTM EBITDA	-1	-3	-12	-32	-120	-12	-6	-18
TTM Operating Income	-1	-3	-13	-34	-123	-14	-7	-24
TTM Cash Flow to Firm	- -	-3	-15	-30	-72	-29	-11	-20
TTM Free Cash Flow to Firm	- -	-3	-15	-28	-64	-29	-11	-20

Multiples (USD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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	0.28	- -	- -	-6.31	-0.02	-0.06	-2.55	-1.81
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	6	151	28	24	36	94
Low Price	2.74	3.28	3.28	20,430.3	73.77	16.35	2.71	13.22
EV/Sales	0.03	- -	0.46	2.52	0.48	1.57	2,009.58	5.45
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-0.01	- -	- -	-9.25	-0.59	-0.33	-0.24	-1.59
Price/Earnings High	-0.01	- -	- -	-21.09	-2.55	-1.14	-2.06	-3.22
Price/Earnings Low	-0.01	- -	- -	-4	-0.01	-0.09	-0.07	-0.79
Price/Book Value	-0.01	-0.02	- -	1.49	-0.75	-0.14	2.03	3.52
Price/Book Value Average	-0.01	-0.02	- -	2.55	-59.49	-0.47	0.69	4.39
Price/Book Value High	-0.01	-0.02	- -	5.82	-257.56	-1.62	5.92	8.86
Price/Book Value Low	-0.01	-0.02	- -	1.1	-0.55	-0.12	0.19	2.18
Price/Tangible Book Value	-0.01	-0.01	- -	2.8	-0.75	-0.14	6.12	-0.99
Price/Tangible Book Value Average	-0.01	-0.01	- -	4.8	-59.49	-0.47	2.07	-1.24
Price/Tangible Book Value High	-0.01	-0.01	- -	10.95	-257.56	-1.62	17.83	-2.5
Price/Tangible Book Value Low	-0.01	-0.01	- -	2.07	-0.55	-0.12	0.57	-0.62
Price/Sales	0.01	- -	- -	2.93	0.02	0.12	1,643.06	2.46
Price/Sales Average	0.01	- -	- -	5.02	1.9	0.4	554.74	3.07
Price/Sales High	0.01	- -	- -	11.46	8.23	1.4	4,785.8	6.19
Price/Sales Low	0.01	- -	- -	2.17	0.02	0.11	153.59	1.53
Price/Cash Flow	0.28	- -	- -	-5.83	-0.02	-0.06	-2.55	-1.81
Price/Cash Flow Average	0.28	- -	- -	-9.97	-1.54	-0.2	-0.86	-2.25
Price/Cash Flow High	0.28	- -	- -	-22.76	-6.66	-0.68	-7.44	-4.54
Price/Cash Flow Low	0.24	- -	- -	-4.31	-0.01	-0.05	-0.24	-1.12
Price/Free Cash Flow Average	0.28	- -	- -	-10.81	-1.73	-0.2	-0.86	-2.25
Price/Free Cash Flow High	0.28	- -	- -	-24.66	-7.51	-0.68	-7.44	-4.54
Price/Free Cash Flow Low	0.24	- -	- -	-4.67	-0.02	-0.05	-0.24	-1.12
EV/Sales Average	0.03	- -	0.46	5.7	9.84	1.89	- -	6.11
EV/Sales High	0.03	- -	0.46	13.18	41.36	3.02	8,022.92	9.47
EV/Sales Low	0.03	- -	0.46	2.38	0.46	1.55	- -	4.44
EV/EBITDA Average	-0.06	0.06	-0.46	-10.54	-4.79	-2.3	0.22	-5.96
EV/EBITDA High	-0.06	0.06	-0.46	-24.4	-20.14	-3.68	-24.76	-9.24
EV/EBITDA Low	-0.06	0.06	-0.46	-4.4	-0.22	-1.88	2.59	-4.34
EV/EBIT Average	-0.06	0.06	-0.44	-10.13	-4.67	-1.99	0.18	-4.42
EV/EBIT High	-0.06	0.06	-0.44	-23.45	-19.64	-3.19	-19.91	-6.86
EV/EBIT Low	-0.06	0.06	-0.44	-4.23	-0.22	-1.64	2.09	-3.22
Last Price	3.28	3.28	3.28	27,600	99.9	18.84	28.99	21.34
High Price	3.3	3.28	3.28	107,820	34,500	213	84.44	53.65
Enterprise Value Average	- -	- -	6	341	573	29	-1	106
Enterprise Value High	- -	- -	6	789	2,410	46	144	164
Enterprise Value Low	- -	- -	6	142	27	23	-15	77

Shares Outstanding	- -	- -	- -	- -	- -	- -	2	2
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	2
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	2
Revenue per Share	418.5	967.12	2,953.09	9,407.36	4,190.09	152.35	0.02	8.67
EBITDA per Share	-240.36	-728.89	-2,982.9	-5,084.24	-8,603.21	-125.14	-5.72	-8.88
Operating Income per Share	-240.36	-731.25	-3,082.34	-5,290.11	-8,822.35	-144.22	-7.11	-11.97
Basic EPS, GAAP	-239.89	-719.66	-5,423.89	-5,111.74	-13,533.73	-187.63	-40.92	-16.68
Basic EPS from Cont Ops	-239.89	-719.66	-5,286.83	-5,080.15	-13,543.37	-135.11	-22.77	-17.42
Diluted EPS, GAAP	-239.89	-719.66	-5,423.89	-5,111.74	-13,533.73	-187.63	-40.92	-16.68
Diluted EPS from Cont Ops	-239.89	-719.66	-5,286.83	-5,080.15	-13,543.37	-135.11	-22.77	-17.42
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	11.59	-814.05	-3,611.53	-4,738.17	-5,179.88	-311.65	-11.35	-11.8
Free Cash Flow per Basic Share	11.59	-857.58	-3,644.76	-5,103.41	-5,764.89	-312.24	-11.36	-11.8
Cash & Equivalents per Share	20.77	50.33	1,981.68	7,641.72	157.72	3.86	15.97	14.99
Book Value per Share	-429.51	-196.68	-1,631.81	18,516.48	-133.95	-131.73	14.27	6.06
Tangible Book Value per Share	-429.51	-229.9	-2,200.1	9,848.28	-133.95	-131.73	4.74	-21.45

RYTHM, 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)