Seer, Inc.

SEER

SEERSeer, Inc. US flag

NASDAQ Global Select

2.01

USD

-0.01

- -

111.30MMarket 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 (%)	- -	- -	- -	-15.23	-19.57	-20.45	-23.91	-25.08
Return on Assets (%)	- -	-25.27	-12.24	-14.5	-18.1	-18.67	-21.57	-22.21
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	- -	49.87	42.8	46.29	48.99	49.67
EBITDA Margin (%)	- -	-27,900	- -	-1,077.81	-635.29	-644.74	-673.44	-445.98
Operating Margin (%)	- -	-29,108.62	- -	-1,117.81	-662.14	-681.48	-717.72	-483.85
Incremental Operating Margin (%)	- -	- -	28,906.9	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-27,651.72	- -	-1,113.06	-633.07	-568.28	-620.21	-455.36
Profit Margin (%)	- -	-27,651.72	- -	-1,113.06	-633.07	-568.28	-620.91	-456.6
Net Income to Common Margin (%)	- -	-27,651.72	- -	-1,113.06	-633.07	-568.28	-620.91	-456.6
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-15.23	-19.57	-20.45	-23.91	-25.08

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	- -	- -	- -	23	30	28	26	24
ST Debt	- -	- -	- -	1	2	2	2	3
LT Debt	- -	- -	- -	22	28	26	24	21
Total Debt/EBITDA	- -	- -	- -	-0.34	-0.32	-0.29	-0.28	-0.33
Net Debt/EBITDA	4.6	1.08	10.41	3.38	0.57	0.33	0.43	0.66
Total Debt/EBIT	- -	- -	- -	-0.33	-0.31	-0.27	-0.26	-0.3
Net Debt/EBIT	4.58	1.04	9.91	3.26	0.55	0.31	0.41	0.61
EBITDA to Interest Expense	- -	-3,236.4	- -	-3,132.5	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-4,062.6	- -	-3,447.14	- -	- -	- -	- -
EBIT to Interest Expense	- -	-3,376.6	- -	-3,248.77	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-17.32	-21.74	97.58	93.28	91.61	90.98	89.35	87.58
Long-Term Debt/Equity (%)	- -	- -	- -	4.47	6.27	6.54	7.22	8.13
Long-Term Debt/Capital (%)	- -	- -	- -	4.27	5.88	6.11	6.69	7.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	4.17	5.75	5.95	6.45	7.12
Total Debt/Equity (%)	- -	- -	- -	4.64	6.68	7.12	7.93	9.12
Total Debt/Capital (%)	- -	- -	- -	4.43	6.26	6.65	7.34	8.36
Total Debt/Total Assets (%)	- -	- -	- -	4.33	6.12	6.48	7.08	7.99
Net Debt to Equity	-103.26	-19.94	-77.29	-46.29	-11.9	-8.19	-12.44	-18.24
Net Debt/Capital (%)	3,164.93	-24.91	-340.31	-79.34	-12.56	-8.28	-13.03	-20.06
EBITDA	-7	-16	-32	-69	-93	-98	-94	-72
EBITDA-CapEx	-7	-20	-37	-76	-104	-105	-98	-74
Operating Income (Loss)	-7	-17	-34	-71	-97	-103	-100	-78

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	8.39	22.55	53.36	29.81	33.47	23.92	15.42	11.85
Current Ratio	8.46	22.75	53.51	30.67	34.57	25	16.53	12.84
Quick Ratio	8.4	22.63	53.39	30.11	34.03	24.42	15.83	12.23
CFO/Avg Current Liab	- -	-3.48	-3.5	-4.31	-4.67	-4.58	-3.23	-2.87
Common Equity/Total Assets	-17.32	-21.74	97.58	93.28	91.61	90.98	89.35	87.58
Long-Term Debt/Equity (%)	- -	- -	- -	4.47	6.27	6.54	7.22	8.13
Long-Term Debt/Capital (%)	- -	- -	- -	4.27	5.88	6.11	6.69	7.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	4.17	5.75	5.95	6.45	7.12
Total Debt/Equity (%)	- -	- -	- -	4.64	6.68	7.12	7.93	9.12
Total Debt/Capital (%)	- -	- -	- -	4.43	6.26	6.65	7.34	8.36
Total Debt/Total Assets (%)	- -	- -	- -	4.33	6.12	6.48	7.08	7.99
CFO/Total Liabilities	-124.99	-235.25	-194.47	-127.95	-148.48	-150.04	-118.14	-120.86
CFO/CapEx	-27.68	-3.16	-4.59	-6.7	-5.92	-8.08	-12.87	-24.73
Altman's Z-Score	0.05	0.13	187.11	23.56	5.17	1.04	0.52	-0.59

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	- -	- -	- -	5.13	4.31	3.32	3.16	3.89
Days Sales Outstanding	- -	- -	- -	71.21	84.63	109.94	115.52	93.74
Inventory Turnover	- -	- -	- -	1.36	1.92	1.79	1.19	1.07
Days Inventory Outstanding	- -	- -	- -	267.4	190.58	204.05	305.93	342.62
Accounts Payable Turnover	- -	- -	0.39	2.3	3.01	4.62	3.36	1.66
Accounts Payable Turnover Days	- -	- -	932.7	158.48	121.08	79.06	108.68	220.41
Cash Conversion Cycle	- -	- -	- -	180.14	154.13	234.93	312.76	215.94
Inventory to Cash Days	- -	- -	- -	-196.19	-105.95	-94.11	-190.41	-248.88
Inventories	- -	- -	1	4	5	4	7	8
Raw Materials	- -	- -	- -	2	2	2	3	4
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	1	2	2	2	4	4
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	3,327	1,415	368	125	137	103
- Cash & Cash Equivalents	31	17	334	233	53	32	41	47
+ Preferred Equity and Hybrid Capital	36	108	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	23	30	28	26	24
Enterprise Value	5	22	2,895	1,038	-24	-163	-74	-59
Total Capital	30	88	432	526	477	425	354	283
Total Debt/Capital (%)	- -	- -	- -	4.43	6.26	6.65	7.34	8.36
Total Debt / EV	- -	- -	- -	0.02	-1.27	-0.17	-0.35	-0.4
EV/Sales	- -	378.16	- -	162.31	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	742	1,388	362	124	144	105
Diluted Enterprise Value	5	90	408	1,179	339	120	129	81
EV per Share	0.08	0.38	48.85	16.73	- -	- -	- -	- -
TTM Sales	- -	- -	- -	6	15	15	14	16
TTM EBITDA	-7	-16	-32	-69	-93	-98	-94	-72
TTM Operating Income	-7	-17	-34	-71	-97	-103	-100	-78
TTM Cash Flow to Firm	-5	-13	-21	-46	-61	-59	-46	-44
TTM Free Cash Flow to Firm	-4	-9	-16	-39	-51	-52	-43	-43

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	- -	- -	-45.54	-35.21	-7.17	-2.39	-3.39	-2.46
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	5	22	2,895	1,038	-24	-163	-74	-59
Low Price	- -	- -	44	19.92	4.86	1.46	1.51	1.62
EV/Sales	- -	378.16	- -	162.31	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-25.66	-34.28	-6.88	-2.54	-1.37	-1.63
Price/Earnings High	- -	- -	-34.73	-74.02	-15.95	-4.57	-1.89	-1.95
Price/Earnings Low	- -	- -	-17.74	-17.04	-3.26	-1.08	-1.09	-1.26
Price/Book Value	- -	- -	7.71	2.81	0.82	0.31	0.42	0.4
Price/Book Value Average	- -	- -	8.74	4.94	1.45	0.56	0.34	0.45
Price/Book Value High	- -	- -	11.83	10.67	3.37	1	0.47	0.54
Price/Book Value Low	- -	- -	6.04	2.46	0.69	0.24	0.27	0.35
Price/Tangible Book Value	- -	- -	7.71	2.81	0.82	0.31	0.42	0.4
Price/Tangible Book Value Average	- -	- -	8.74	4.94	1.45	0.56	0.34	0.45
Price/Tangible Book Value High	- -	- -	11.83	10.67	3.37	1	0.47	0.54
Price/Tangible Book Value Low	- -	- -	6.04	2.46	0.69	0.24	0.27	0.35
Price/Sales	- -	- -	- -	217.13	24.66	8.16	10.33	6.52
Price/Sales Average	- -	- -	- -	381.54	43.58	14.43	8.51	7.44
Price/Sales High	- -	- -	- -	823.86	100.97	25.99	11.76	8.91
Price/Sales Low	- -	- -	- -	189.62	20.66	6.12	6.75	5.77
Price/Cash Flow	- -	- -	-35.62	-29.95	-5.96	-2.1	-3.12	-2.37
Price/Cash Flow Average	- -	- -	-40.37	-52.64	-10.53	-3.71	-2.57	-2.7
Price/Cash Flow High	- -	- -	-54.65	-113.66	-24.4	-6.68	-3.56	-3.23
Price/Cash Flow Low	- -	- -	-27.92	-26.16	-4.99	-1.57	-2.04	-2.09
Price/Free Cash Flow Average	- -	- -	-51.61	-61.88	-12.67	-4.23	-2.79	-2.81
Price/Free Cash Flow High	- -	- -	-69.86	-133.62	-29.35	-7.62	-3.86	-3.37
Price/Free Cash Flow Low	- -	- -	-35.69	-30.75	-6.01	-1.8	-2.21	-2.18
EV/Sales Average	- -	1,559.79	- -	356	42.67	14.25	7.01	5.81
EV/Sales High	- -	1,559.79	- -	806.69	100.97	25.89	10.09	7.25
EV/Sales Low	- -	1,559.79	- -	160.44	19.4	5.88	5.34	4.18
EV/EBITDA Average	-0.72	-5.59	-107.25	-33.03	-6.72	-2.21	-1.04	-1.3
EV/EBITDA High	-0.72	-5.59	-148.88	-74.85	-15.89	-4.02	-1.5	-1.63
EV/EBITDA Low	-0.72	-5.59	-70.96	-14.89	-3.05	-0.91	-0.79	-0.94
EV/EBIT Average	-0.72	-5.36	-102.13	-31.85	-6.44	-2.09	-0.98	-1.2
EV/EBIT High	-0.72	-5.36	-141.77	-72.17	-15.25	-3.8	-1.41	-1.5
EV/EBIT Low	-0.72	-5.36	-67.58	-14.35	-2.93	-0.86	-0.74	-0.86
Last Price	- -	- -	56.14	22.81	5.8	1.94	2.31	1.83
High Price	- -	- -	86.13	86.55	23.75	6.18	2.63	2.5
Enterprise Value Average	5	90	3,437	2,276	627	216	98	94
Enterprise Value High	5	90	4,771	5,158	1,483	393	141	117
Enterprise Value Low	5	90	2,274	1,026	285	89	74	67

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 (%)	- -	- -	- -	-15.23	-19.57	-20.45	-23.91	-25.08
Return on Assets (%)	- -	-25.27	-12.24	-14.5	-18.1	-18.67	-21.57	-22.21
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	- -	49.87	42.8	46.29	48.99	49.67
EBITDA Margin (%)	- -	-27,900	- -	-1,077.81	-635.29	-644.74	-673.44	-445.98
Operating Margin (%)	- -	-29,108.62	- -	-1,117.81	-662.14	-681.48	-717.72	-483.85
Incremental Operating Margin (%)	- -	- -	28,906.9	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-27,651.72	- -	-1,113.06	-633.07	-568.28	-620.21	-455.36
Profit Margin (%)	- -	-27,651.72	- -	-1,113.06	-633.07	-568.28	-620.91	-456.6
Net Income to Common Margin (%)	- -	-27,651.72	- -	-1,113.06	-633.07	-568.28	-620.91	-456.6
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-15.23	-19.57	-20.45	-23.91	-25.08

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	- -	- -	- -	23	30	28	26	24
ST Debt	- -	- -	- -	1	2	2	2	3
LT Debt	- -	- -	- -	22	28	26	24	21
Total Debt/EBITDA	- -	- -	- -	-0.34	-0.32	-0.29	-0.28	-0.33
Net Debt/EBITDA	4.6	1.08	10.41	3.38	0.57	0.33	0.43	0.66
Total Debt/EBIT	- -	- -	- -	-0.33	-0.31	-0.27	-0.26	-0.3
Net Debt/EBIT	4.58	1.04	9.91	3.26	0.55	0.31	0.41	0.61
EBITDA to Interest Expense	- -	-3,236.4	- -	-3,132.5	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-4,062.6	- -	-3,447.14	- -	- -	- -	- -
EBIT to Interest Expense	- -	-3,376.6	- -	-3,248.77	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-17.32	-21.74	97.58	93.28	91.61	90.98	89.35	87.58
Long-Term Debt/Equity (%)	- -	- -	- -	4.47	6.27	6.54	7.22	8.13
Long-Term Debt/Capital (%)	- -	- -	- -	4.27	5.88	6.11	6.69	7.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	4.17	5.75	5.95	6.45	7.12
Total Debt/Equity (%)	- -	- -	- -	4.64	6.68	7.12	7.93	9.12
Total Debt/Capital (%)	- -	- -	- -	4.43	6.26	6.65	7.34	8.36
Total Debt/Total Assets (%)	- -	- -	- -	4.33	6.12	6.48	7.08	7.99
Net Debt to Equity	-103.26	-19.94	-77.29	-46.29	-11.9	-8.19	-12.44	-18.24
Net Debt/Capital (%)	3,164.93	-24.91	-340.31	-79.34	-12.56	-8.28	-13.03	-20.06
EBITDA	-7	-16	-32	-69	-93	-98	-94	-72
EBITDA-CapEx	-7	-20	-37	-76	-104	-105	-98	-74
Operating Income (Loss)	-7	-17	-34	-71	-97	-103	-100	-78

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	8.39	22.55	53.36	29.81	33.47	23.92	15.42	11.85
Current Ratio	8.46	22.75	53.51	30.67	34.57	25	16.53	12.84
Quick Ratio	8.4	22.63	53.39	30.11	34.03	24.42	15.83	12.23
CFO/Avg Current Liab	- -	-3.48	-3.5	-4.31	-4.67	-4.58	-3.23	-2.87
Common Equity/Total Assets	-17.32	-21.74	97.58	93.28	91.61	90.98	89.35	87.58
Long-Term Debt/Equity (%)	- -	- -	- -	4.47	6.27	6.54	7.22	8.13
Long-Term Debt/Capital (%)	- -	- -	- -	4.27	5.88	6.11	6.69	7.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	4.17	5.75	5.95	6.45	7.12
Total Debt/Equity (%)	- -	- -	- -	4.64	6.68	7.12	7.93	9.12
Total Debt/Capital (%)	- -	- -	- -	4.43	6.26	6.65	7.34	8.36
Total Debt/Total Assets (%)	- -	- -	- -	4.33	6.12	6.48	7.08	7.99
CFO/Total Liabilities	-124.99	-235.25	-194.47	-127.95	-148.48	-150.04	-118.14	-120.86
CFO/CapEx	-27.68	-3.16	-4.59	-6.7	-5.92	-8.08	-12.87	-24.73
Altman's Z-Score	0.05	0.13	187.11	23.56	5.17	1.04	0.52	-0.59

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	- -	- -	- -	5.13	4.31	3.32	3.16	3.89
Days Sales Outstanding	- -	- -	- -	71.21	84.63	109.94	115.52	93.74
Inventory Turnover	- -	- -	- -	1.36	1.92	1.79	1.19	1.07
Days Inventory Outstanding	- -	- -	- -	267.4	190.58	204.05	305.93	342.62
Accounts Payable Turnover	- -	- -	0.39	2.3	3.01	4.62	3.36	1.66
Accounts Payable Turnover Days	- -	- -	932.7	158.48	121.08	79.06	108.68	220.41
Cash Conversion Cycle	- -	- -	- -	180.14	154.13	234.93	312.76	215.94
Inventory to Cash Days	- -	- -	- -	-196.19	-105.95	-94.11	-190.41	-248.88
Inventories	- -	- -	1	4	5	4	7	8
Raw Materials	- -	- -	- -	2	2	2	3	4
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	1	2	2	2	4	4
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	3,327	1,415	368	125	137	103
- Cash & Cash Equivalents	31	17	334	233	53	32	41	47
+ Preferred Equity and Hybrid Capital	36	108	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	23	30	28	26	24
Enterprise Value	5	22	2,895	1,038	-24	-163	-74	-59
Total Capital	30	88	432	526	477	425	354	283
Total Debt/Capital (%)	- -	- -	- -	4.43	6.26	6.65	7.34	8.36
Total Debt / EV	- -	- -	- -	0.02	-1.27	-0.17	-0.35	-0.4
EV/Sales	- -	378.16	- -	162.31	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	742	1,388	362	124	144	105
Diluted Enterprise Value	5	90	408	1,179	339	120	129	81
EV per Share	0.08	0.38	48.85	16.73	- -	- -	- -	- -
TTM Sales	- -	- -	- -	6	15	15	14	16
TTM EBITDA	-7	-16	-32	-69	-93	-98	-94	-72
TTM Operating Income	-7	-17	-34	-71	-97	-103	-100	-78
TTM Cash Flow to Firm	-5	-13	-21	-46	-61	-59	-46	-44
TTM Free Cash Flow to Firm	-4	-9	-16	-39	-51	-52	-43	-43

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	- -	- -	-45.54	-35.21	-7.17	-2.39	-3.39	-2.46
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	5	22	2,895	1,038	-24	-163	-74	-59
Low Price	- -	- -	44	19.92	4.86	1.46	1.51	1.62
EV/Sales	- -	378.16	- -	162.31	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-25.66	-34.28	-6.88	-2.54	-1.37	-1.63
Price/Earnings High	- -	- -	-34.73	-74.02	-15.95	-4.57	-1.89	-1.95
Price/Earnings Low	- -	- -	-17.74	-17.04	-3.26	-1.08	-1.09	-1.26
Price/Book Value	- -	- -	7.71	2.81	0.82	0.31	0.42	0.4
Price/Book Value Average	- -	- -	8.74	4.94	1.45	0.56	0.34	0.45
Price/Book Value High	- -	- -	11.83	10.67	3.37	1	0.47	0.54
Price/Book Value Low	- -	- -	6.04	2.46	0.69	0.24	0.27	0.35
Price/Tangible Book Value	- -	- -	7.71	2.81	0.82	0.31	0.42	0.4
Price/Tangible Book Value Average	- -	- -	8.74	4.94	1.45	0.56	0.34	0.45
Price/Tangible Book Value High	- -	- -	11.83	10.67	3.37	1	0.47	0.54
Price/Tangible Book Value Low	- -	- -	6.04	2.46	0.69	0.24	0.27	0.35
Price/Sales	- -	- -	- -	217.13	24.66	8.16	10.33	6.52
Price/Sales Average	- -	- -	- -	381.54	43.58	14.43	8.51	7.44
Price/Sales High	- -	- -	- -	823.86	100.97	25.99	11.76	8.91
Price/Sales Low	- -	- -	- -	189.62	20.66	6.12	6.75	5.77
Price/Cash Flow	- -	- -	-35.62	-29.95	-5.96	-2.1	-3.12	-2.37
Price/Cash Flow Average	- -	- -	-40.37	-52.64	-10.53	-3.71	-2.57	-2.7
Price/Cash Flow High	- -	- -	-54.65	-113.66	-24.4	-6.68	-3.56	-3.23
Price/Cash Flow Low	- -	- -	-27.92	-26.16	-4.99	-1.57	-2.04	-2.09
Price/Free Cash Flow Average	- -	- -	-51.61	-61.88	-12.67	-4.23	-2.79	-2.81
Price/Free Cash Flow High	- -	- -	-69.86	-133.62	-29.35	-7.62	-3.86	-3.37
Price/Free Cash Flow Low	- -	- -	-35.69	-30.75	-6.01	-1.8	-2.21	-2.18
EV/Sales Average	- -	1,559.79	- -	356	42.67	14.25	7.01	5.81
EV/Sales High	- -	1,559.79	- -	806.69	100.97	25.89	10.09	7.25
EV/Sales Low	- -	1,559.79	- -	160.44	19.4	5.88	5.34	4.18
EV/EBITDA Average	-0.72	-5.59	-107.25	-33.03	-6.72	-2.21	-1.04	-1.3
EV/EBITDA High	-0.72	-5.59	-148.88	-74.85	-15.89	-4.02	-1.5	-1.63
EV/EBITDA Low	-0.72	-5.59	-70.96	-14.89	-3.05	-0.91	-0.79	-0.94
EV/EBIT Average	-0.72	-5.36	-102.13	-31.85	-6.44	-2.09	-0.98	-1.2
EV/EBIT High	-0.72	-5.36	-141.77	-72.17	-15.25	-3.8	-1.41	-1.5
EV/EBIT Low	-0.72	-5.36	-67.58	-14.35	-2.93	-0.86	-0.74	-0.86
Last Price	- -	- -	56.14	22.81	5.8	1.94	2.31	1.83
High Price	- -	- -	86.13	86.55	23.75	6.18	2.63	2.5
Enterprise Value Average	5	90	3,437	2,276	627	216	98	94
Enterprise Value High	5	90	4,771	5,158	1,483	393	141	117
Enterprise Value Low	5	90	2,274	1,026	285	89	74	67

Shares Outstanding	58	58	59	62	63	64	59	56
Diluted Weighted Avg Shares	21	35	13	61	62	64	62	57
Basic Weighted Avg Shares	21	35	13	61	62	64	62	57
Revenue per Share	- -	- -	- -	0.11	0.24	0.24	0.22	0.28
EBITDA per Share	-0.31	-0.46	-2.42	-1.13	-1.49	-1.53	-1.51	-1.25
Operating Income per Share	-0.31	-0.48	-2.55	-1.17	-1.56	-1.62	-1.61	-1.36
Basic EPS, GAAP	-0.29	-0.45	-2.48	-1.17	-1.49	-1.35	-1.39	-1.28
Basic EPS from Cont Ops	-0.29	-0.45	-2.48	-1.17	-1.49	-1.35	-1.39	-1.28
Diluted EPS, GAAP	-0.29	-0.45	-2.48	-1.17	-1.49	-1.35	-1.39	-1.28
Diluted EPS from Cont Ops	-0.29	-0.45	-2.48	-1.17	-1.49	-1.35	-1.39	-1.28
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.22	-0.37	-1.58	-0.76	-0.97	-0.93	-0.74	-0.77
Free Cash Flow per Basic Share	-0.22	-0.49	-1.92	-0.88	-1.14	-1.04	-0.8	-0.8
Cash & Equivalents per Share	0.53	1.47	7.29	6.45	6.64	4.92	4	3.31
Book Value per Share	-0.1	-0.35	7.28	8.11	7.05	6.17	5.54	4.61
Tangible Book Value per Share	-0.1	-0.35	7.28	8.11	7.05	6.17	5.54	4.61

Seer, 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)