Everspin Technologies, Inc. shs Thailand Depositary Receipts Repr 1 Sh Financial Ratios — MRAM03

Profitability (USD)

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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 (%)	- -	- -	- -	-111.77	-99.17	-67.58	-47.42	19.45	18.6	19.55	1.34	-0.89
Return on Assets (%)	- -	-126.55	-63.73	-57.88	-46.43	-36.48	-25.07	12.08	12.94	14.76	1.08	-0.72
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	16.1	15.83	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	16.56	15.36	- -	- -	- -
Gross Margin (%)	52.58	52.66	54.25	59.79	51.27	48.88	43.04	59.97	56.59	58.41	51.84	51.16
EBITDA Margin (%)	-33.74	-61.01	-54.24	-52.92	-32.12	-33.91	-13.28	11.77	12.02	11.12	-10.63	-5.97
Operating Margin (%)	-39.84	-66.06	-57.29	-56.23	-35.05	-36.34	-17.99	9.13	10.38	9.23	-14.07	-11.79
Incremental Operating Margin (%)	- -	- -	367.7	- -	21.42	- -	133.99	96.06	24.63	- -	97.1	12.15
Pretax Margin (%)	-40.9	-68.5	-61.67	-58.72	-35.93	-39.11	-19.63	7.88	10.24	14.17	1.47	-0.83
Profit Margin (%)	-40.9	-68.5	-61.67	-58.72	-35.93	-39.11	-20.25	7.88	10.22	14.2	1.55	-1.06
Net Income to Common Margin (%)	-40.9	-68.5	-61.67	-58.72	-35.93	-39.11	-20.25	7.88	10.22	14.2	1.55	-1.06
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	0.09	0.23	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-111.77	-99.17	-67.58	-47.42	19.45	18.6	19.55	1.34	-0.89

Credit (USD)

Credit Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	3	8	8	12	12	11	10	6	9	6	5	3
ST Debt	3	1	4	4	6	2	6	4	4	1	1	1
LT Debt	- -	7	4	8	7	9	5	2	6	4	3	2
Total Debt/EBITDA	-0.34	-0.49	-0.55	-0.64	-0.79	-0.88	-1.86	0.88	1.29	0.79	-0.87	-1.01
Net Debt/EBITDA	0.8	-0.33	1.47	0.04	0.69	0.52	1.18	-2.54	-3.36	-5.21	7.85	13.49
Total Debt/EBIT	-0.29	-0.45	-0.52	-0.6	-0.72	-0.78	-1.38	1.13	1.49	0.95	-0.65	-0.51
Net Debt/EBIT	0.68	-0.31	1.39	0.04	0.63	0.46	0.87	-3.28	-3.89	-6.28	5.94	6.83
EBITDA to Interest Expense	-31.94	-24.8	-6.26	-24.89	-17.83	-17.03	-8.39	11.86	26.31	112.54	- -	- -
EBITDA-CapEx/Interest Expense	-33.94	-26.79	-6.7	-28.91	-19.98	-18.18	-8.87	9.98	16.14	90.25	- -	- -
EBIT to Interest Expense	-37.71	-26.85	-6.61	-26.45	-19.46	-18.25	-11.37	9.2	22.73	93.41	- -	- -
Interest Expense	- -	1	2	1	1	1	1	1	- -	- -	- -	- -
Common Equity/Total Assets	-306.21	-642.55	64.79	34.62	55.32	52.27	53.53	69.17	69.88	80.12	80.47	81.45
Long-Term Debt/Equity (%)	- -	- -	15.7	75.14	26.12	48.62	26.71	5.86	14.43	8.14	5.33	2.84
Long-Term Debt/Capital (%)	- -	316.98	12.06	35.48	17.4	30.24	16.72	4.85	11.63	7.38	4.96	2.71
Long-Term Debt/Total Assets (%)	- -	61.48	10.17	26.01	14.45	25.41	14.3	4.06	10.08	6.52	4.29	2.31
Total Debt/Equity (%)	28.14	-136.73	30.15	111.77	50.1	60.8	59.73	20.89	24.04	10.35	7.42	4.84
Total Debt/Capital (%)	21.96	372.25	23.17	52.78	33.38	37.81	37.4	17.28	19.38	9.38	6.9	4.62
Total Debt/Total Assets (%)	16.17	72.2	19.54	38.7	27.72	31.78	31.97	14.45	16.8	8.29	5.97	3.94
Net Debt to Equity	-66.09	-93.33	-80.48	-7.21	-43.71	-36.06	-37.96	-60.61	-62.59	-68.52	-67.26	-64.5
Net Debt/Capital (%)	-194.86	-2,984.53	-412.22	-7.77	-77.65	-43.74	-50.02	-143.32	-114.34	-163.8	-167.46	-159.87
EBITDA	-8	-16	-15	-19	-16	-13	-6	6	7	7	-5	-3
EBITDA-CapEx	-9	-17	-16	-22	-18	-14	-6	5	4	6	-8	-12
Operating Income (Loss)	-10	-18	-16	-20	-17	-14	-8	5	6	6	-7	-7

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	1.3	0.25	2.86	1.05	1.72	1.84	1.43	2.07	2.46	4.21	4.25	3.3
Current Ratio	2.21	0.98	3.8	2.22	2.99	3.63	2.75	3.56	4.11	6.59	6.48	4.84
Quick Ratio	1.69	0.51	3.22	1.37	2.27	2.57	2.17	2.87	3.44	5.53	5.43	3.91
CFO/Avg Current Liab	- -	-1.27	-1.88	-1.66	-1.13	-0.75	-0.32	0.91	0.9	1.34	0.76	0.85
Common Equity/Total Assets	-306.21	-642.55	64.79	34.62	55.32	52.27	53.53	69.17	69.88	80.12	80.47	81.45
Long-Term Debt/Equity (%)	- -	- -	15.7	75.14	26.12	48.62	26.71	5.86	14.43	8.14	5.33	2.84
Long-Term Debt/Capital (%)	- -	316.98	12.06	35.48	17.4	30.24	16.72	4.85	11.63	7.38	4.96	2.71
Long-Term Debt/Total Assets (%)	- -	61.48	10.17	26.01	14.45	25.41	14.3	4.06	10.08	6.52	4.29	2.31
Total Debt/Equity (%)	28.14	-136.73	30.15	111.77	50.1	60.8	59.73	20.89	24.04	10.35	7.42	4.84
Total Debt/Capital (%)	21.96	372.25	23.17	52.78	33.38	37.81	37.4	17.28	19.38	9.38	6.9	4.62
Total Debt/Total Assets (%)	16.17	72.2	19.54	38.7	27.72	31.78	31.97	14.45	16.8	8.29	5.97	3.94
CFO/Total Liabilities	-104.99	-63.71	-126.97	-91.9	-72.91	-48.07	-19.34	77.08	56.95	98.1	46.72	63.47
CFO/CapEx	-15.12	-8.24	-17.83	-6.15	-7.67	-9.43	-9.13	9.09	3.4	9.35	2.32	1.15
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	- -	12.17	10.29	9.52	8.61	5.88	6.44	7.01	6.44	5.8	4.3	5.47
Days Sales Outstanding	- -	30	35.48	38.32	42.41	62.05	56.64	52.06	56.7	62.93	84.85	66.7
Inventory Turnover	- -	3.17	2.68	1.94	2.54	2.26	3.53	3.64	3.98	3.52	2.77	2.72
Days Inventory Outstanding	- -	115.02	136.12	188.25	143.48	161.44	103.55	100.18	91.66	103.73	131.57	134.33
Accounts Payable Turnover	- -	12.43	9.98	8.69	8.4	6.51	8.55	11.37	11.56	9.91	9.62	7.67
Accounts Payable Turnover Days	- -	29.36	36.59	41.99	43.45	56.06	42.67	32.09	31.57	36.81	37.92	47.62
Cash Conversion Cycle	- -	115.66	135.01	184.58	142.45	167.44	117.51	120.15	116.8	129.85	178.49	153.41
Inventory to Cash Days	- -	-85.03	-100.64	-149.92	-101.07	-99.39	-46.91	-48.12	-34.96	-40.8	-46.72	-67.63
Inventories	4	4	5	10	9	8	6	6	7	8	9	11
Raw Materials	- -	- -	1	1	- -	- -	- -	- -	1	- -	- -	- -
Work In Process	2	2	3	8	7	6	5	5	5	7	8	9
Finished Goods	1	2	1	1	2	1	- -	1	1	1	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	10	2	30	13	23	14	15	21	27	37	42	44
+ Preferred Equity and Hybrid Capital	65	65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	8	8	12	12	11	10	6	9	6	5	3
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	13	2	35	23	37	30	28	33	48	60	67	72
Total Debt/Capital (%)	21.96	372.25	23.17	52.78	33.38	37.81	37.4	17.28	19.38	9.38	6.9	4.62
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	25	27	27	36	49	38	42	55	60	64	50	55
TTM EBITDA	-8	-16	-15	-19	-16	-13	-6	6	7	7	-5	-3
TTM Operating Income	-10	-18	-16	-20	-17	-14	-8	5	6	6	-7	-7
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	10	10	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	9	7	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	5,342	5,342	6,310	6,471	8,631	9,129	9,609	10,026	10,287	10,643	11,138	11,601
Diluted Weighted Avg Shares	2,544	2,544	2,392	6,303	8,266	8,743	9,483	10,084	10,489	10,788	11,186	11,394
Basic Weighted Avg Shares	2,544	2,544	2,392	6,303	8,266	8,743	9,483	9,795	10,163	10,475	10,927	11,394
Revenue per Share	0.01	0.01	0.01	0.01	0.01	- -	- -	0.01	0.01	0.01	- -	- -
EBITDA per Share	- -	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01
Tangible Book Value per Share	-0.01	-0.01	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01