Satellogic Inc.

SATL

SATLSatellogic Inc. US flag

NASDAQ Capital Market

3.90

USD

+0.33

- -

468.62MMarket 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 (%)	- -	-41.98	-184.25	-37.82	-55.41	-168.42	-4.49
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	55.83	45.38	49.81	60.96	72.46
EBITDA Margin (%)	- -	- -	-1,363.48	-1,273.14	-517.64	-288.32	-131.47
Operating Margin (%)	- -	- -	-1,616.08	-1,511.43	-688.93	-386.65	-175.18
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-2,273.06	-533.4	-515.54	-881.23	-23.21
Profit Margin (%)	- -	- -	-2,267.6	-609.46	-605.7	-903.43	-27.01
Net Income to Common Margin (%)	- -	- -	-2,267.6	-609.46	-605.7	-903.43	-27.01
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	49	160	112	8	4	80	63
ST Debt	21	125	109	2	2	- -	1
LT Debt	28	35	2	6	2	80	62
Total Debt/EBITDA	-2.99	-8.27	-1.93	-0.11	-0.08	-2.15	-2.72
Net Debt/EBITDA	-1.49	-7.31	-1.73	1	0.45	-1.52	1.65
Total Debt/EBIT	-2.37	-7.15	-1.63	-0.09	-0.06	-1.61	-2.04
Net Debt/EBIT	-1.19	-6.32	-1.46	0.84	0.34	-1.14	1.24
EBITDA to Interest Expense	-3.68	-450.6	-6.63	-47.96	-1,022.49	-522.63	-1,790.69
EBITDA-CapEx/Interest Expense	-5.54	-817.74	-7.92	-65.03	-1,314.35	-593.59	-2,358.08
EBIT to Interest Expense	-4.63	-521.09	-7.86	-56.93	-1,360.84	-700.87	-2,386.08
Interest Expense	4	- -	9	2	- -	- -	- -
Common Equity/Total Assets	-139.93	-331.4	-372.96	-154.89	-371.6	-648.56	-267.6
Long-Term Debt/Equity (%)	- -	- -	- -	5.71	3.46	- -	102.78
Long-Term Debt/Capital (%)	-158.83	-168.05	-3.91	-2.83	-0.64	-24.86	-18.22
Long-Term Debt/Total Assets (%)	59.44	63.77	4.17	4.21	2.34	129.01	41.12
Total Debt/Equity (%)	-902.01	-136.65	-46.59	7.76	7.61	-150.76	104.72
Total Debt/Capital (%)	-273.93	-773.28	-209.16	-3.84	-1.4	-24.97	-18.56
Total Debt/Total Assets (%)	102.51	293.45	223.45	5.73	5.15	129.6	41.89
Net Debt to Equity	-451.31	-120.74	-41.74	-72.06	-45.43	-106.68	-63.31
Net Debt/Capital (%)	-57.86	-372.72	-161.56	26.29	7.74	-16.51	8.79
EBITDA	-16	-19	-58	-77	-52	-37	-23
EBITDA-CapEx	-25	-35	-69	-104	-67	-42	-31
Operating Income (Loss)	-21	-22	-69	-91	-69	-50	-31

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	1.03	0.13	0.03	2.54	1.1	0.65	4.2
Current Ratio	1.05	0.14	0.04	2.7	1.24	0.8	5.12
Quick Ratio	1.05	0.13	0.03	2.59	1.14	0.69	4.58
CFO/Avg Current Liab	- -	-0.14	-0.14	-0.44	-1.93	-1.28	-0.94
Common Equity/Total Assets	-139.93	-331.4	-372.96	-154.89	-371.6	-648.56	-267.6
Long-Term Debt/Equity (%)	- -	- -	- -	5.71	3.46	- -	102.78
Long-Term Debt/Capital (%)	-158.83	-168.05	-3.91	-2.83	-0.64	-24.86	-18.22
Long-Term Debt/Total Assets (%)	59.44	63.77	4.17	4.21	2.34	129.01	41.12
Total Debt/Equity (%)	-902.01	-136.65	-46.59	7.76	7.61	-150.76	104.72
Total Debt/Capital (%)	-273.93	-773.28	-209.16	-3.84	-1.4	-24.97	-18.56
Total Debt/Total Assets (%)	102.51	293.45	223.45	5.73	5.15	129.6	41.89
CFO/Total Liabilities	-26.35	-6.5	-9.83	-181.8	-200.64	-31.28	-29.62
CFO/CapEx	-1.69	-0.71	-2.53	-2.51	-3.33	-7.12	-3.65
Altman's Z-Score	-3.35	-8.48	-14.81	0.26	-4.18	-10.31	-2.22

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	- -	- -	7.08	4.65	8.8	10.88	3.54
Days Sales Outstanding	- -	- -	51.57	78.44	41.47	33.54	103.19
Inventory Turnover	- -	- -	175.7	- -	- -	- -	4.67
Days Inventory Outstanding	- -	- -	2.08	- -	- -	- -	78.22
Accounts Payable Turnover	- -	0.01	0.39	0.4	0.57	0.86	2.25
Accounts Payable Turnover Days	- -	58,166.43	935.6	916.95	641.96	424.61	162.07
Cash Conversion Cycle	- -	- -	-881.96	-838.51	-600.5	-391.07	19.35
Inventory to Cash Days	- -	- -	49.49	78.44	41.47	33.54	24.97
Inventories	- -	- -	- -	- -	- -	- -	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	2
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	- -	- -	668	254	157	260	204
- Cash & Cash Equivalents	25	17	9	77	23	22	94
+ Preferred Equity and Hybrid Capital	- -	- -	21	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	49	160	112	8	4	80	63
Enterprise Value	25	143	792	185	137	317	173
Total Capital	-18	-21	-53	-215	-280	-320	-342
Total Debt/Capital (%)	-273.93	-773.28	-209.16	-3.84	-1.4	-24.97	-18.56
Total Debt / EV	2	1.12	0.14	0.04	0.03	0.25	0.37
EV/Sales	- -	- -	186.46	30.84	13.61	24.65	9.77
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	30.71	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	668	256	157	260	251
Diluted Enterprise Value	25	143	792	187	137	317	220
EV per Share	0.36	2.08	11.51	2.23	1.53	3.48	1.59
TTM Sales	- -	- -	4	6	10	13	18
TTM EBITDA	-16	-19	-58	-77	-52	-37	-23
TTM Operating Income	-21	-22	-69	-91	-69	-50	-31
TTM Cash Flow to Firm	-10	-11	-20	-67	-50	-36	-27
TTM Free Cash Flow to Firm	-1	5	-8	-39	-35	-31	-19

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	- -	- -	-38.8	-6.2	-4.52	-8.42	-12.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	25	143	792	185	137	317	173
Low Price	- -	- -	9.06	2.72	0.69	0.72	1.25
EV/Sales	- -	- -	186.46	30.84	13.61	24.65	9.77
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-7.03	-12.95	-2.97	-1.12	-72.97
Price/Earnings High	- -	- -	-7.57	-27.99	-6.24	-4.3	-116.82
Price/Earnings Low	- -	- -	-6.47	-6.18	-1.01	-0.56	-28.52
Price/Book Value	- -	- -	-3.59	-1.14	-0.55	-0.65	-0.5
Price/Book Value Average	- -	- -	-3.64	-2.13	-0.64	-0.33	-0.86
Price/Book Value High	- -	- -	-3.91	-4.6	-1.34	-1.25	-1.38
Price/Book Value Low	- -	- -	-3.35	-1.02	-0.22	-0.16	-0.34
Price/Tangible Book Value	- -	- -	-2.56	2.39	3.03	-4.9	3.37
Price/Tangible Book Value Average	- -	- -	-2.6	4.47	3.5	-2.46	5.77
Price/Tangible Book Value High	- -	- -	-2.8	9.66	7.36	-9.44	9.23
Price/Tangible Book Value Low	- -	- -	-2.39	2.13	1.2	-1.24	2.25
Price/Sales	- -	- -	157.19	42.2	15.55	20.19	11.53
Price/Sales Average	- -	- -	159.5	78.94	17.96	10.12	19.71
Price/Sales High	- -	- -	171.62	170.61	37.77	38.89	31.56
Price/Sales Low	- -	- -	146.76	37.64	6.13	5.1	7.7
Price/Cash Flow	- -	- -	-23.47	-3.71	-3.16	-7.24	-7.59
Price/Cash Flow Average	- -	- -	-23.82	-6.93	-3.65	-3.63	-12.98
Price/Cash Flow High	- -	- -	-25.63	-14.98	-7.68	-13.95	-20.78
Price/Cash Flow Low	- -	- -	-21.92	-3.31	-1.25	-1.83	-5.07
Price/Free Cash Flow Average	- -	- -	-39.37	-11.6	-5.22	-4.22	-21.99
Price/Free Cash Flow High	- -	- -	-42.36	-25.07	-10.97	-16.22	-35.2
Price/Free Cash Flow Low	- -	- -	-36.23	-5.53	-1.78	-2.13	-8.59
EV/Sales Average	- -	- -	188.77	67.58	16.02	14.58	17.96
EV/Sales High	- -	- -	200.89	159.25	35.83	43.35	29.8
EV/Sales Low	- -	- -	176.03	26.28	4.19	9.56	5.95
EV/EBITDA Average	-1.49	-7.38	-13.84	-5.31	-3.1	-5.06	-13.66
EV/EBITDA High	-1.49	-7.38	-14.73	-12.51	-6.92	-15.04	-22.67
EV/EBITDA Low	-1.49	-7.38	-12.91	-2.06	-0.81	-3.32	-4.53
EV/EBIT Average	-1.19	-6.38	-11.68	-4.47	-2.33	-3.77	-10.25
EV/EBIT High	-1.19	-6.38	-12.43	-10.54	-5.2	-11.21	-17.01
EV/EBIT Low	-1.19	-6.38	-10.89	-1.74	-0.61	-2.47	-3.4
Last Price	- -	- -	9.7	3.05	1.75	2.85	1.87
High Price	- -	- -	10.59	12.33	4.25	5.49	5.12
Enterprise Value Average	25	143	802	406	161	188	318
Enterprise Value High	25	143	853	957	361	558	528
Enterprise Value Low	25	143	748	158	42	123	105

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 (%)	- -	-41.98	-184.25	-37.82	-55.41	-168.42	-4.49
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	55.83	45.38	49.81	60.96	72.46
EBITDA Margin (%)	- -	- -	-1,363.48	-1,273.14	-517.64	-288.32	-131.47
Operating Margin (%)	- -	- -	-1,616.08	-1,511.43	-688.93	-386.65	-175.18
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-2,273.06	-533.4	-515.54	-881.23	-23.21
Profit Margin (%)	- -	- -	-2,267.6	-609.46	-605.7	-903.43	-27.01
Net Income to Common Margin (%)	- -	- -	-2,267.6	-609.46	-605.7	-903.43	-27.01
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	49	160	112	8	4	80	63
ST Debt	21	125	109	2	2	- -	1
LT Debt	28	35	2	6	2	80	62
Total Debt/EBITDA	-2.99	-8.27	-1.93	-0.11	-0.08	-2.15	-2.72
Net Debt/EBITDA	-1.49	-7.31	-1.73	1	0.45	-1.52	1.65
Total Debt/EBIT	-2.37	-7.15	-1.63	-0.09	-0.06	-1.61	-2.04
Net Debt/EBIT	-1.19	-6.32	-1.46	0.84	0.34	-1.14	1.24
EBITDA to Interest Expense	-3.68	-450.6	-6.63	-47.96	-1,022.49	-522.63	-1,790.69
EBITDA-CapEx/Interest Expense	-5.54	-817.74	-7.92	-65.03	-1,314.35	-593.59	-2,358.08
EBIT to Interest Expense	-4.63	-521.09	-7.86	-56.93	-1,360.84	-700.87	-2,386.08
Interest Expense	4	- -	9	2	- -	- -	- -
Common Equity/Total Assets	-139.93	-331.4	-372.96	-154.89	-371.6	-648.56	-267.6
Long-Term Debt/Equity (%)	- -	- -	- -	5.71	3.46	- -	102.78
Long-Term Debt/Capital (%)	-158.83	-168.05	-3.91	-2.83	-0.64	-24.86	-18.22
Long-Term Debt/Total Assets (%)	59.44	63.77	4.17	4.21	2.34	129.01	41.12
Total Debt/Equity (%)	-902.01	-136.65	-46.59	7.76	7.61	-150.76	104.72
Total Debt/Capital (%)	-273.93	-773.28	-209.16	-3.84	-1.4	-24.97	-18.56
Total Debt/Total Assets (%)	102.51	293.45	223.45	5.73	5.15	129.6	41.89
Net Debt to Equity	-451.31	-120.74	-41.74	-72.06	-45.43	-106.68	-63.31
Net Debt/Capital (%)	-57.86	-372.72	-161.56	26.29	7.74	-16.51	8.79
EBITDA	-16	-19	-58	-77	-52	-37	-23
EBITDA-CapEx	-25	-35	-69	-104	-67	-42	-31
Operating Income (Loss)	-21	-22	-69	-91	-69	-50	-31

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	1.03	0.13	0.03	2.54	1.1	0.65	4.2
Current Ratio	1.05	0.14	0.04	2.7	1.24	0.8	5.12
Quick Ratio	1.05	0.13	0.03	2.59	1.14	0.69	4.58
CFO/Avg Current Liab	- -	-0.14	-0.14	-0.44	-1.93	-1.28	-0.94
Common Equity/Total Assets	-139.93	-331.4	-372.96	-154.89	-371.6	-648.56	-267.6
Long-Term Debt/Equity (%)	- -	- -	- -	5.71	3.46	- -	102.78
Long-Term Debt/Capital (%)	-158.83	-168.05	-3.91	-2.83	-0.64	-24.86	-18.22
Long-Term Debt/Total Assets (%)	59.44	63.77	4.17	4.21	2.34	129.01	41.12
Total Debt/Equity (%)	-902.01	-136.65	-46.59	7.76	7.61	-150.76	104.72
Total Debt/Capital (%)	-273.93	-773.28	-209.16	-3.84	-1.4	-24.97	-18.56
Total Debt/Total Assets (%)	102.51	293.45	223.45	5.73	5.15	129.6	41.89
CFO/Total Liabilities	-26.35	-6.5	-9.83	-181.8	-200.64	-31.28	-29.62
CFO/CapEx	-1.69	-0.71	-2.53	-2.51	-3.33	-7.12	-3.65
Altman's Z-Score	-3.35	-8.48	-14.81	0.26	-4.18	-10.31	-2.22

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	- -	- -	7.08	4.65	8.8	10.88	3.54
Days Sales Outstanding	- -	- -	51.57	78.44	41.47	33.54	103.19
Inventory Turnover	- -	- -	175.7	- -	- -	- -	4.67
Days Inventory Outstanding	- -	- -	2.08	- -	- -	- -	78.22
Accounts Payable Turnover	- -	0.01	0.39	0.4	0.57	0.86	2.25
Accounts Payable Turnover Days	- -	58,166.43	935.6	916.95	641.96	424.61	162.07
Cash Conversion Cycle	- -	- -	-881.96	-838.51	-600.5	-391.07	19.35
Inventory to Cash Days	- -	- -	49.49	78.44	41.47	33.54	24.97
Inventories	- -	- -	- -	- -	- -	- -	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	2
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	- -	- -	668	254	157	260	204
- Cash & Cash Equivalents	25	17	9	77	23	22	94
+ Preferred Equity and Hybrid Capital	- -	- -	21	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	49	160	112	8	4	80	63
Enterprise Value	25	143	792	185	137	317	173
Total Capital	-18	-21	-53	-215	-280	-320	-342
Total Debt/Capital (%)	-273.93	-773.28	-209.16	-3.84	-1.4	-24.97	-18.56
Total Debt / EV	2	1.12	0.14	0.04	0.03	0.25	0.37
EV/Sales	- -	- -	186.46	30.84	13.61	24.65	9.77
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	30.71	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	668	256	157	260	251
Diluted Enterprise Value	25	143	792	187	137	317	220
EV per Share	0.36	2.08	11.51	2.23	1.53	3.48	1.59
TTM Sales	- -	- -	4	6	10	13	18
TTM EBITDA	-16	-19	-58	-77	-52	-37	-23
TTM Operating Income	-21	-22	-69	-91	-69	-50	-31
TTM Cash Flow to Firm	-10	-11	-20	-67	-50	-36	-27
TTM Free Cash Flow to Firm	-1	5	-8	-39	-35	-31	-19

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	- -	- -	-38.8	-6.2	-4.52	-8.42	-12.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	25	143	792	185	137	317	173
Low Price	- -	- -	9.06	2.72	0.69	0.72	1.25
EV/Sales	- -	- -	186.46	30.84	13.61	24.65	9.77
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-7.03	-12.95	-2.97	-1.12	-72.97
Price/Earnings High	- -	- -	-7.57	-27.99	-6.24	-4.3	-116.82
Price/Earnings Low	- -	- -	-6.47	-6.18	-1.01	-0.56	-28.52
Price/Book Value	- -	- -	-3.59	-1.14	-0.55	-0.65	-0.5
Price/Book Value Average	- -	- -	-3.64	-2.13	-0.64	-0.33	-0.86
Price/Book Value High	- -	- -	-3.91	-4.6	-1.34	-1.25	-1.38
Price/Book Value Low	- -	- -	-3.35	-1.02	-0.22	-0.16	-0.34
Price/Tangible Book Value	- -	- -	-2.56	2.39	3.03	-4.9	3.37
Price/Tangible Book Value Average	- -	- -	-2.6	4.47	3.5	-2.46	5.77
Price/Tangible Book Value High	- -	- -	-2.8	9.66	7.36	-9.44	9.23
Price/Tangible Book Value Low	- -	- -	-2.39	2.13	1.2	-1.24	2.25
Price/Sales	- -	- -	157.19	42.2	15.55	20.19	11.53
Price/Sales Average	- -	- -	159.5	78.94	17.96	10.12	19.71
Price/Sales High	- -	- -	171.62	170.61	37.77	38.89	31.56
Price/Sales Low	- -	- -	146.76	37.64	6.13	5.1	7.7
Price/Cash Flow	- -	- -	-23.47	-3.71	-3.16	-7.24	-7.59
Price/Cash Flow Average	- -	- -	-23.82	-6.93	-3.65	-3.63	-12.98
Price/Cash Flow High	- -	- -	-25.63	-14.98	-7.68	-13.95	-20.78
Price/Cash Flow Low	- -	- -	-21.92	-3.31	-1.25	-1.83	-5.07
Price/Free Cash Flow Average	- -	- -	-39.37	-11.6	-5.22	-4.22	-21.99
Price/Free Cash Flow High	- -	- -	-42.36	-25.07	-10.97	-16.22	-35.2
Price/Free Cash Flow Low	- -	- -	-36.23	-5.53	-1.78	-2.13	-8.59
EV/Sales Average	- -	- -	188.77	67.58	16.02	14.58	17.96
EV/Sales High	- -	- -	200.89	159.25	35.83	43.35	29.8
EV/Sales Low	- -	- -	176.03	26.28	4.19	9.56	5.95
EV/EBITDA Average	-1.49	-7.38	-13.84	-5.31	-3.1	-5.06	-13.66
EV/EBITDA High	-1.49	-7.38	-14.73	-12.51	-6.92	-15.04	-22.67
EV/EBITDA Low	-1.49	-7.38	-12.91	-2.06	-0.81	-3.32	-4.53
EV/EBIT Average	-1.19	-6.38	-11.68	-4.47	-2.33	-3.77	-10.25
EV/EBIT High	-1.19	-6.38	-12.43	-10.54	-5.2	-11.21	-17.01
EV/EBIT Low	-1.19	-6.38	-10.89	-1.74	-0.61	-2.47	-3.4
Last Price	- -	- -	9.7	3.05	1.75	2.85	1.87
High Price	- -	- -	10.59	12.33	4.25	5.49	5.12
Enterprise Value Average	25	143	802	406	161	188	318
Enterprise Value High	25	143	853	957	361	558	528
Enterprise Value Low	25	143	748	158	42	123	105

Shares Outstanding	69	69	89	89	90	96	136
Diluted Weighted Avg Shares	69	69	69	84	90	91	134
Basic Weighted Avg Shares	69	69	69	83	90	91	109
Revenue per Share	- -	- -	0.06	0.07	0.11	0.14	0.16
EBITDA per Share	-0.24	-0.28	-0.84	-0.92	-0.58	-0.41	-0.21
Operating Income per Share	-0.3	-0.33	-1	-1.09	-0.78	-0.55	-0.28
Basic EPS, GAAP	-0.3	-0.31	-1.4	-0.44	-0.68	-1.28	-0.04
Basic EPS from Cont Ops	-0.3	-0.31	-1.4	-0.44	-0.68	-1.28	-0.04
Diluted EPS, GAAP	-0.3	-0.31	-1.4	-0.44	-0.68	-1.28	-0.04
Diluted EPS from Cont Ops	-0.3	-0.31	-1.4	-0.44	-0.68	-1.28	-0.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.2	-0.16	-0.41	-0.82	-0.55	-0.39	-0.25
Free Cash Flow per Basic Share	-0.33	-0.39	-0.58	-1.15	-0.72	-0.45	-0.31
Cash & Equivalents per Share	0.36	0.25	0.12	0.92	0.26	0.25	0.87
Book Value per Share	-0.97	-2.63	-2.71	-2.68	-3.17	-4.39	-3.71
Tangible Book Value per Share	-0.08	-1.7	-3.79	1.28	0.58	-0.58	0.55

Satellogic 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)