Vivid Seats Inc.

SEATW

SEATWVivid Seats Inc. US flag

NASDAQ Global Market

0.06

USD

- -

68.10MMarket Cap

Profitability (USD)

API Chat

	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 Chat

	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 Chat

	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	-4.35	-1.03	-1.76	-1.74	-1.05	-7.89

Working Capital (USD)

API Chat

	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 Chat

	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	- -	- -	- -	- -	- -	- -	- -
- 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	592	1,257	894	641	517	301
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	1.48	0.37	0.32	0.44	0.79	1.34
EV/Sales	1.13	16.88	2.84	1.49	0.9	0.67	0.53
EV/EBITDA	6.39	- -	15.93	10.4	6.52	5.87	- -
EV/EBIT	- -	- -	16.41	11.76	7.98	12.25	- -
EV/Cash Flow to Firm	4.5	25.09	5.35	32.47	3.8	7.55	- -
EV/Free Cash Flow to Firm	4.18	18.98	5.14	20.82	3.53	5.57	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	531	592	1,257	894	641	517	301
EV per Share	- -	- -	- -	- -	- -	- -	- -
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 Chat

	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	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	16.41	11.76	7.98	12.25	- -
Enterprise Value	531	592	1,257	894	641	517	301
Low Price	- -	- -	0.86	1.41	0.7	0.13	0.03
EV/Sales	1.13	16.88	2.84	1.49	0.9	0.67	0.53
EV/EBITDA	6.39	- -	15.93	10.4	6.52	5.87	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	1.13	16.88	2.84	1.49	0.9	0.67	0.53
EV/Sales High	1.13	16.88	2.84	1.49	0.9	0.67	0.53
EV/Sales Low	1.13	16.88	2.84	1.49	0.9	0.67	0.53
EV/EBITDA Average	6.39	-6.3	15.93	10.4	6.52	5.87	-53.87
EV/EBITDA High	6.39	-6.3	15.93	10.4	6.52	5.87	-53.87
EV/EBITDA Low	6.39	-6.3	15.93	10.4	6.52	5.87	-53.87
EV/EBIT Average	-53.45	-4.16	16.41	11.76	7.98	12.25	-5.33
EV/EBIT High	-53.45	-4.16	16.41	11.76	7.98	12.25	-5.33
EV/EBIT Low	-53.45	-4.16	16.41	11.76	7.98	12.25	-5.33
Last Price	- -	- -	2.83	2.03	1.01	0.36	0.05
High Price	- -	- -	4	3.76	3.05	1.59	0.44
Enterprise Value Average	531	592	1,257	894	641	517	301
Enterprise Value High	531	592	1,257	894	641	517	301
Enterprise Value Low	531	592	1,257	894	641	517	301

Profitability (USD)

API Chat

	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 Chat

	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 Chat

	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	-4.35	-1.03	-1.76	-1.74	-1.05	-7.89

Working Capital (USD)

API Chat

	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 Chat

	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	- -	- -	- -	- -	- -	- -	- -
- 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	592	1,257	894	641	517	301
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	1.48	0.37	0.32	0.44	0.79	1.34
EV/Sales	1.13	16.88	2.84	1.49	0.9	0.67	0.53
EV/EBITDA	6.39	- -	15.93	10.4	6.52	5.87	- -
EV/EBIT	- -	- -	16.41	11.76	7.98	12.25	- -
EV/Cash Flow to Firm	4.5	25.09	5.35	32.47	3.8	7.55	- -
EV/Free Cash Flow to Firm	4.18	18.98	5.14	20.82	3.53	5.57	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	531	592	1,257	894	641	517	301
EV per Share	- -	- -	- -	- -	- -	- -	- -
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 Chat

	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	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	16.41	11.76	7.98	12.25	- -
Enterprise Value	531	592	1,257	894	641	517	301
Low Price	- -	- -	0.86	1.41	0.7	0.13	0.03
EV/Sales	1.13	16.88	2.84	1.49	0.9	0.67	0.53
EV/EBITDA	6.39	- -	15.93	10.4	6.52	5.87	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	1.13	16.88	2.84	1.49	0.9	0.67	0.53
EV/Sales High	1.13	16.88	2.84	1.49	0.9	0.67	0.53
EV/Sales Low	1.13	16.88	2.84	1.49	0.9	0.67	0.53
EV/EBITDA Average	6.39	-6.3	15.93	10.4	6.52	5.87	-53.87
EV/EBITDA High	6.39	-6.3	15.93	10.4	6.52	5.87	-53.87
EV/EBITDA Low	6.39	-6.3	15.93	10.4	6.52	5.87	-53.87
EV/EBIT Average	-53.45	-4.16	16.41	11.76	7.98	12.25	-5.33
EV/EBIT High	-53.45	-4.16	16.41	11.76	7.98	12.25	-5.33
EV/EBIT Low	-53.45	-4.16	16.41	11.76	7.98	12.25	-5.33
Last Price	- -	- -	2.83	2.03	1.01	0.36	0.05
High Price	- -	- -	4	3.76	3.05	1.59	0.44
Enterprise Value Average	531	592	1,257	894	641	517	301
Enterprise Value High	531	592	1,257	894	641	517	301
Enterprise Value Low	531	592	1,257	894	641	517	301

Shares Outstanding	4	4	4	4	7	7	11
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -

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)