Vivid Seats Inc.

SEAT

SEATVivid Seats Inc. US flag

NASDAQ Global Select

7.50

USD

-0.12

- -

62.21MMarket 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 (%)	- -	-58.29	-1.26	2.24	5.52	0.59	-37.77
Return on Capital (%)	- -	- -	- -	- -	- -	-11.17	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	2.84	- -
Gross Margin (%)	77.39	29.61	79.55	76.59	74.44	73.97	69.61
EBITDA Margin (%)	17.73	-267.79	17.81	14.32	13.79	11.37	-0.98
Operating Margin (%)	-2.12	-405.34	17.28	12.67	11.27	5.44	-9.9
Incremental Operating Margin (%)	- -	- -	53.62	-0.34	3.82	-60.78	- -
Pretax Margin (%)	-11.48	-2,207.1	-4.25	11.53	9.95	2.93	-114.25
Profit Margin (%)	-11.48	-2,207.1	-3.64	4.77	10.46	1.22	-75.21
Net Income to Common Margin (%)	-11.48	-2,207.1	-3.64	4.77	10.46	1.22	-75.21
Effective Tax Rate (%)	- -	- -	- -	- -	- -	37.05	- -
Dvd Payout Ratio (%)	-15.03	-0.02	-79.94	- -	- -	- -	- -
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	612	877	460	283	285	408	404
ST Debt	6	6	- -	3	4	4	4
LT Debt	607	871	460	280	281	404	400
Total Debt/EBITDA	7.37	-9.34	5.83	3.29	2.9	4.62	-72.24
Net Debt/EBITDA	6.39	-6.3	-0.37	0.19	1.46	1.65	-50.92
Total Debt/EBIT	-61.63	-6.17	6.01	3.72	3.54	9.65	-7.15
Net Debt/EBIT	-53.45	-4.16	-0.38	0.21	1.78	3.44	-5.04
EBITDA to Interest Expense	2	-1.63	1.36	6.68	7.28	3.8	-0.24
EBITDA-CapEx/Interest Expense	1.78	-1.77	1.19	5.49	6.34	2.75	-1.05
EBIT to Interest Expense	-0.24	-2.47	1.32	5.91	5.95	1.82	-2.38
Interest Expense	41	57	58	13	14	23	24
Common Equity/Total Assets	-16.87	-88.57	-74.02	-88.07	-60.61	-56.85	-213.46
Long-Term Debt/Equity (%)	117.04	- -	108.18	58.27	47.86	65.74	- -
Long-Term Debt/Capital (%)	168.52	-583.09	65.42	213.1	-162.29	-238.05	-41.84
Long-Term Debt/Total Assets (%)	40.52	75.13	32.66	24.3	18.12	24.67	62.79
Total Debt/Equity (%)	118.17	-322.8	108.18	58.85	48.53	66.39	-474.35
Total Debt/Capital (%)	170.14	-587.38	65.42	215.19	-164.56	-240.37	-42.26
Total Debt/Total Assets (%)	40.91	75.69	32.66	24.54	18.37	24.92	63.41
Net Debt to Equity	102.49	-217.81	-6.91	3.35	24.38	23.68	-334.39
Net Debt/Capital (%)	190.61	-136.18	-13.75	-13.4	-47.93	-35.21	-26.9
EBITDA	83	-94	79	86	98	88	-6
EBITDA-CapEx	74	-102	69	71	86	64	-25
Operating Income (Loss)	-10	-142	77	76	80	42	-56

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	0.5	0.86	0.98	0.67	0.26	0.57	0.34
Current Ratio	0.8	1.23	1.23	0.88	0.5	0.81	0.59
Quick Ratio	0.65	0.97	1.06	0.76	0.38	0.69	0.44
CFO/Avg Current Liab	- -	-0.14	0.42	0.03	0.34	0.12	-0.25
Common Equity/Total Assets	-16.87	-88.57	-74.02	-88.07	-60.61	-56.85	-213.46
Long-Term Debt/Equity (%)	117.04	- -	108.18	58.27	47.86	65.74	- -
Long-Term Debt/Capital (%)	168.52	-583.09	65.42	213.1	-162.29	-238.05	-41.84
Long-Term Debt/Total Assets (%)	40.52	75.13	32.66	24.3	18.12	24.67	62.79
Total Debt/Equity (%)	118.17	-322.8	108.18	58.85	48.53	66.39	-474.35
Total Debt/Capital (%)	170.14	-587.38	65.42	215.19	-164.56	-240.37	-42.26
Total Debt/Total Assets (%)	40.91	75.69	32.66	24.54	18.37	24.92	63.41
CFO/Total Liabilities	7.81	-2.37	17.87	2.14	15.29	5.28	-12.69
CFO/CapEx	8.31	-4.46	18.22	0.93	11.53	2.21	-4.76
Altman's Z-Score	0.31	-4.03	-0.5	-1.25	-1.21	-0.69	-7.83

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	- -	1.16	12.41	16.52	15.01	14.52	14.45
Days Sales Outstanding	- -	313.47	29.4	22.09	24.32	25.13	25.25
Inventory Turnover	- -	2.6	9.42	11.44	10.78	9.94	9.18
Days Inventory Outstanding	- -	140.57	38.74	31.89	33.86	36.72	39.74
Accounts Payable Turnover	- -	0.27	0.75	0.8	0.91	0.82	0.89
Accounts Payable Turnover Days	- -	1,366.46	488.26	454.6	401.41	446.6	409.98
Cash Conversion Cycle	- -	-912.42	-420.12	-400.61	-343.23	-384.75	-344.99
Inventory to Cash Days	- -	172.9	-9.34	-9.81	-9.54	-11.59	-14.49
Inventories	12	7	12	13	21	20	18
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	12	7	12	13	21	20	18

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	- -	758	861	570	846	613	78
- Cash & Cash Equivalents	81	285	490	252	125	243	103
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1,286	863	482	353	- -
+ Total Debt	612	877	460	283	285	408	404
Enterprise Value	531	1,350	2,117	1,464	1,487	1,130	379
Total Capital	360	-149	703	131	-173	-170	-956
Total Debt/Capital (%)	170.14	-587.38	65.42	215.19	-164.56	-240.37	-42.26
Total Debt / EV	1.15	0.65	0.22	0.19	0.19	0.36	1.07
EV/Sales	1.13	38.49	4.78	2.44	2.09	1.46	0.66
EV/EBITDA	6.39	- -	26.84	17.03	15.12	12.82	- -
EV/EBIT	- -	- -	27.65	19.25	18.51	26.76	- -
EV/Cash Flow to Firm	4.5	57.24	9.01	53.17	8.81	16.49	- -
EV/Free Cash Flow to Firm	4.18	43.28	8.66	34.09	8.19	12.16	- -
Diluted Market Cap	- -	758	861	570	846	613	78
Diluted Enterprise Value	531	1,350	2,117	1,464	1,487	1,130	379
EV per Share	138.06	350.94	535.36	375	222.17	170.72	35.19
TTM Sales	469	35	443	600	713	776	571
TTM EBITDA	83	-94	79	86	98	88	-6
TTM Operating Income	-10	-142	77	76	80	42	-56
TTM Cash Flow to Firm	118	24	235	28	169	69	-65
TTM Free Cash Flow to Firm	127	31	245	43	182	93	-46

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	- -	-28.85	4.64	19.14	5.28	7.83	-1.07
EV/EBIT	- -	- -	27.65	19.25	18.51	26.76	- -
Enterprise Value	531	1,350	2,117	1,464	1,487	1,130	379
Low Price	- -	182.62	187.6	129.6	111.7	64.8	6.15
EV/Sales	1.13	38.49	4.78	2.44	2.09	1.46	0.66
EV/EBITDA	6.39	- -	26.84	17.03	15.12	12.82	- -
Price/Earnings	- -	- -	- -	19.88	11.35	65.03	- -
Price/Earnings Average	- -	-0.98	-50.79	24.38	13.39	68.58	-0.96
Price/Earnings High	- -	-1.06	-70.41	34.1	17.76	91.58	-2.51
Price/Earnings Low	- -	-0.91	-46.03	17.65	10.03	45.51	-0.15
Price/Book Value	- -	-0.74	-0.83	-0.56	-0.9	-0.66	-0.06
Price/Book Value Average	- -	-0.74	-0.79	-0.69	-1.06	-0.69	-0.3
Price/Book Value High	- -	-0.8	-1.09	-0.96	-1.41	-0.93	-0.79
Price/Book Value Low	- -	-0.68	-0.71	-0.5	-0.8	-0.46	-0.05
Price/Tangible Book Value	- -	-0.74	-2.32	-1.8	-1.41	-1.09	-0.15
Price/Tangible Book Value Average	- -	-0.74	-2.2	-2.2	-1.66	-1.15	-0.81
Price/Tangible Book Value High	- -	-0.81	-3.06	-3.08	-2.2	-1.54	-2.11
Price/Tangible Book Value Low	- -	-0.69	-2	-1.6	-1.24	-0.76	-0.13
Price/Sales	- -	21.62	1.94	0.95	1.19	0.79	0.14
Price/Sales Average	- -	21.64	1.85	1.16	1.4	0.83	0.73
Price/Sales High	- -	23.47	2.56	1.63	1.86	1.11	1.89
Price/Sales Low	- -	20.03	1.67	0.84	1.05	0.55	0.12
Price/Cash Flow	- -	-22.37	4.9	39.65	5.74	11.37	-0.85
Price/Cash Flow Average	- -	-22.39	4.66	48.62	6.77	11.99	-4.52
Price/Cash Flow High	- -	-24.29	6.46	67.99	8.99	16.01	-11.75
Price/Cash Flow Low	- -	-20.73	4.22	35.19	5.08	7.95	-0.72
Price/Free Cash Flow Average	- -	-28.87	4.42	23.47	6.23	8.25	-5.73
Price/Free Cash Flow High	- -	-31.32	6.12	32.82	8.27	11.02	-14.88
Price/Free Cash Flow Low	- -	-26.73	4	16.99	4.67	5.48	-0.91
EV/Sales Average	1.13	38.51	4.68	2.65	2.3	1.5	1.25
EV/Sales High	1.13	40.35	5.4	3.12	2.76	1.78	2.41
EV/Sales Low	1.13	36.91	4.51	2.33	1.95	1.22	0.64
EV/EBITDA Average	6.39	-14.38	26.31	18.53	16.67	13.2	-127.96
EV/EBITDA High	6.39	-15.07	30.31	21.77	19.98	15.66	-246.4
EV/EBITDA Low	6.39	-13.78	25.33	16.29	14.12	10.73	-65.71
EV/EBIT Average	-53.45	-9.5	27.1	20.95	20.4	27.55	-12.66
EV/EBIT High	-53.45	-9.95	31.23	24.61	24.46	32.69	-24.38
EV/EBIT Low	-53.45	-9.11	26.1	18.41	17.29	22.4	-6.5
Last Price	- -	197.08	217.6	146	126.4	92.6	7.21
High Price	- -	213.99	287	250.39	197.8	130.4	100
Enterprise Value Average	531	1,351	2,075	1,593	1,639	1,163	715
Enterprise Value High	531	1,415	2,392	1,871	1,965	1,380	1,377
Enterprise Value Low	531	1,295	1,998	1,400	1,389	946	367

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 (%)	- -	-58.29	-1.26	2.24	5.52	0.59	-37.77
Return on Capital (%)	- -	- -	- -	- -	- -	-11.17	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	2.84	- -
Gross Margin (%)	77.39	29.61	79.55	76.59	74.44	73.97	69.61
EBITDA Margin (%)	17.73	-267.79	17.81	14.32	13.79	11.37	-0.98
Operating Margin (%)	-2.12	-405.34	17.28	12.67	11.27	5.44	-9.9
Incremental Operating Margin (%)	- -	- -	53.62	-0.34	3.82	-60.78	- -
Pretax Margin (%)	-11.48	-2,207.1	-4.25	11.53	9.95	2.93	-114.25
Profit Margin (%)	-11.48	-2,207.1	-3.64	4.77	10.46	1.22	-75.21
Net Income to Common Margin (%)	-11.48	-2,207.1	-3.64	4.77	10.46	1.22	-75.21
Effective Tax Rate (%)	- -	- -	- -	- -	- -	37.05	- -
Dvd Payout Ratio (%)	-15.03	-0.02	-79.94	- -	- -	- -	- -
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	612	877	460	283	285	408	404
ST Debt	6	6	- -	3	4	4	4
LT Debt	607	871	460	280	281	404	400
Total Debt/EBITDA	7.37	-9.34	5.83	3.29	2.9	4.62	-72.24
Net Debt/EBITDA	6.39	-6.3	-0.37	0.19	1.46	1.65	-50.92
Total Debt/EBIT	-61.63	-6.17	6.01	3.72	3.54	9.65	-7.15
Net Debt/EBIT	-53.45	-4.16	-0.38	0.21	1.78	3.44	-5.04
EBITDA to Interest Expense	2	-1.63	1.36	6.68	7.28	3.8	-0.24
EBITDA-CapEx/Interest Expense	1.78	-1.77	1.19	5.49	6.34	2.75	-1.05
EBIT to Interest Expense	-0.24	-2.47	1.32	5.91	5.95	1.82	-2.38
Interest Expense	41	57	58	13	14	23	24
Common Equity/Total Assets	-16.87	-88.57	-74.02	-88.07	-60.61	-56.85	-213.46
Long-Term Debt/Equity (%)	117.04	- -	108.18	58.27	47.86	65.74	- -
Long-Term Debt/Capital (%)	168.52	-583.09	65.42	213.1	-162.29	-238.05	-41.84
Long-Term Debt/Total Assets (%)	40.52	75.13	32.66	24.3	18.12	24.67	62.79
Total Debt/Equity (%)	118.17	-322.8	108.18	58.85	48.53	66.39	-474.35
Total Debt/Capital (%)	170.14	-587.38	65.42	215.19	-164.56	-240.37	-42.26
Total Debt/Total Assets (%)	40.91	75.69	32.66	24.54	18.37	24.92	63.41
Net Debt to Equity	102.49	-217.81	-6.91	3.35	24.38	23.68	-334.39
Net Debt/Capital (%)	190.61	-136.18	-13.75	-13.4	-47.93	-35.21	-26.9
EBITDA	83	-94	79	86	98	88	-6
EBITDA-CapEx	74	-102	69	71	86	64	-25
Operating Income (Loss)	-10	-142	77	76	80	42	-56

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	0.5	0.86	0.98	0.67	0.26	0.57	0.34
Current Ratio	0.8	1.23	1.23	0.88	0.5	0.81	0.59
Quick Ratio	0.65	0.97	1.06	0.76	0.38	0.69	0.44
CFO/Avg Current Liab	- -	-0.14	0.42	0.03	0.34	0.12	-0.25
Common Equity/Total Assets	-16.87	-88.57	-74.02	-88.07	-60.61	-56.85	-213.46
Long-Term Debt/Equity (%)	117.04	- -	108.18	58.27	47.86	65.74	- -
Long-Term Debt/Capital (%)	168.52	-583.09	65.42	213.1	-162.29	-238.05	-41.84
Long-Term Debt/Total Assets (%)	40.52	75.13	32.66	24.3	18.12	24.67	62.79
Total Debt/Equity (%)	118.17	-322.8	108.18	58.85	48.53	66.39	-474.35
Total Debt/Capital (%)	170.14	-587.38	65.42	215.19	-164.56	-240.37	-42.26
Total Debt/Total Assets (%)	40.91	75.69	32.66	24.54	18.37	24.92	63.41
CFO/Total Liabilities	7.81	-2.37	17.87	2.14	15.29	5.28	-12.69
CFO/CapEx	8.31	-4.46	18.22	0.93	11.53	2.21	-4.76
Altman's Z-Score	0.31	-4.03	-0.5	-1.25	-1.21	-0.69	-7.83

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	- -	1.16	12.41	16.52	15.01	14.52	14.45
Days Sales Outstanding	- -	313.47	29.4	22.09	24.32	25.13	25.25
Inventory Turnover	- -	2.6	9.42	11.44	10.78	9.94	9.18
Days Inventory Outstanding	- -	140.57	38.74	31.89	33.86	36.72	39.74
Accounts Payable Turnover	- -	0.27	0.75	0.8	0.91	0.82	0.89
Accounts Payable Turnover Days	- -	1,366.46	488.26	454.6	401.41	446.6	409.98
Cash Conversion Cycle	- -	-912.42	-420.12	-400.61	-343.23	-384.75	-344.99
Inventory to Cash Days	- -	172.9	-9.34	-9.81	-9.54	-11.59	-14.49
Inventories	12	7	12	13	21	20	18
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	12	7	12	13	21	20	18

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	- -	758	861	570	846	613	78
- Cash & Cash Equivalents	81	285	490	252	125	243	103
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1,286	863	482	353	- -
+ Total Debt	612	877	460	283	285	408	404
Enterprise Value	531	1,350	2,117	1,464	1,487	1,130	379
Total Capital	360	-149	703	131	-173	-170	-956
Total Debt/Capital (%)	170.14	-587.38	65.42	215.19	-164.56	-240.37	-42.26
Total Debt / EV	1.15	0.65	0.22	0.19	0.19	0.36	1.07
EV/Sales	1.13	38.49	4.78	2.44	2.09	1.46	0.66
EV/EBITDA	6.39	- -	26.84	17.03	15.12	12.82	- -
EV/EBIT	- -	- -	27.65	19.25	18.51	26.76	- -
EV/Cash Flow to Firm	4.5	57.24	9.01	53.17	8.81	16.49	- -
EV/Free Cash Flow to Firm	4.18	43.28	8.66	34.09	8.19	12.16	- -
Diluted Market Cap	- -	758	861	570	846	613	78
Diluted Enterprise Value	531	1,350	2,117	1,464	1,487	1,130	379
EV per Share	138.06	350.94	535.36	375	222.17	170.72	35.19
TTM Sales	469	35	443	600	713	776	571
TTM EBITDA	83	-94	79	86	98	88	-6
TTM Operating Income	-10	-142	77	76	80	42	-56
TTM Cash Flow to Firm	118	24	235	28	169	69	-65
TTM Free Cash Flow to Firm	127	31	245	43	182	93	-46

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	- -	-28.85	4.64	19.14	5.28	7.83	-1.07
EV/EBIT	- -	- -	27.65	19.25	18.51	26.76	- -
Enterprise Value	531	1,350	2,117	1,464	1,487	1,130	379
Low Price	- -	182.62	187.6	129.6	111.7	64.8	6.15
EV/Sales	1.13	38.49	4.78	2.44	2.09	1.46	0.66
EV/EBITDA	6.39	- -	26.84	17.03	15.12	12.82	- -
Price/Earnings	- -	- -	- -	19.88	11.35	65.03	- -
Price/Earnings Average	- -	-0.98	-50.79	24.38	13.39	68.58	-0.96
Price/Earnings High	- -	-1.06	-70.41	34.1	17.76	91.58	-2.51
Price/Earnings Low	- -	-0.91	-46.03	17.65	10.03	45.51	-0.15
Price/Book Value	- -	-0.74	-0.83	-0.56	-0.9	-0.66	-0.06
Price/Book Value Average	- -	-0.74	-0.79	-0.69	-1.06	-0.69	-0.3
Price/Book Value High	- -	-0.8	-1.09	-0.96	-1.41	-0.93	-0.79
Price/Book Value Low	- -	-0.68	-0.71	-0.5	-0.8	-0.46	-0.05
Price/Tangible Book Value	- -	-0.74	-2.32	-1.8	-1.41	-1.09	-0.15
Price/Tangible Book Value Average	- -	-0.74	-2.2	-2.2	-1.66	-1.15	-0.81
Price/Tangible Book Value High	- -	-0.81	-3.06	-3.08	-2.2	-1.54	-2.11
Price/Tangible Book Value Low	- -	-0.69	-2	-1.6	-1.24	-0.76	-0.13
Price/Sales	- -	21.62	1.94	0.95	1.19	0.79	0.14
Price/Sales Average	- -	21.64	1.85	1.16	1.4	0.83	0.73
Price/Sales High	- -	23.47	2.56	1.63	1.86	1.11	1.89
Price/Sales Low	- -	20.03	1.67	0.84	1.05	0.55	0.12
Price/Cash Flow	- -	-22.37	4.9	39.65	5.74	11.37	-0.85
Price/Cash Flow Average	- -	-22.39	4.66	48.62	6.77	11.99	-4.52
Price/Cash Flow High	- -	-24.29	6.46	67.99	8.99	16.01	-11.75
Price/Cash Flow Low	- -	-20.73	4.22	35.19	5.08	7.95	-0.72
Price/Free Cash Flow Average	- -	-28.87	4.42	23.47	6.23	8.25	-5.73
Price/Free Cash Flow High	- -	-31.32	6.12	32.82	8.27	11.02	-14.88
Price/Free Cash Flow Low	- -	-26.73	4	16.99	4.67	5.48	-0.91
EV/Sales Average	1.13	38.51	4.68	2.65	2.3	1.5	1.25
EV/Sales High	1.13	40.35	5.4	3.12	2.76	1.78	2.41
EV/Sales Low	1.13	36.91	4.51	2.33	1.95	1.22	0.64
EV/EBITDA Average	6.39	-14.38	26.31	18.53	16.67	13.2	-127.96
EV/EBITDA High	6.39	-15.07	30.31	21.77	19.98	15.66	-246.4
EV/EBITDA Low	6.39	-13.78	25.33	16.29	14.12	10.73	-65.71
EV/EBIT Average	-53.45	-9.5	27.1	20.95	20.4	27.55	-12.66
EV/EBIT High	-53.45	-9.95	31.23	24.61	24.46	32.69	-24.38
EV/EBIT Low	-53.45	-9.11	26.1	18.41	17.29	22.4	-6.5
Last Price	- -	197.08	217.6	146	126.4	92.6	7.21
High Price	- -	213.99	287	250.39	197.8	130.4	100
Enterprise Value Average	531	1,351	2,075	1,593	1,639	1,163	715
Enterprise Value High	531	1,415	2,392	1,871	1,965	1,380	1,377
Enterprise Value Low	531	1,295	1,998	1,400	1,389	946	367

Shares Outstanding	4	4	4	4	7	7	11
Diluted Weighted Avg Shares	4	4	4	4	7	7	11
Basic Weighted Avg Shares	4	4	4	4	7	7	11
Revenue per Share	121.88	9.12	112.03	153.78	106.5	117.17	53.03
EBITDA per Share	21.61	-24.41	19.95	22.02	14.69	13.32	-0.52
Operating Income per Share	-2.58	-36.95	19.36	19.48	12	6.38	-5.25
Basic EPS, GAAP	-14	-201.22	-4.08	7.34	11.14	1.42	-39.89
Basic EPS from Cont Ops	-14	-201.22	-4.84	18.13	16.9	2.16	-67.04
Diluted EPS, GAAP	-14	-201.22	-4.08	7.34	11.14	1.42	-39.89
Diluted EPS from Cont Ops	-14	-201.22	-4.84	18.13	16.9	2.16	-67.04
Dividend per Share	2.1	0.03	4.48	- -	- -	- -	- -
Cash Flow per Share	19.88	-8.81	44.45	3.68	22.01	8.15	-8.51
Free Cash Flow per Basic Share	17.48	-10.79	42.01	-0.26	20.1	4.46	-10.3
Cash & Equivalents per Share	21.13	74.16	123.79	64.44	18.75	36.78	9.54
Book Value per Share	-65.63	-266.85	-263.69	-259.8	-140.37	-140.52	-126.31
Tangible Book Value per Share	-219.03	-265.67	-93.91	-81.23	-89.9	-84.93	-47.44

Vivid Seats 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)