Sweetgreen, Inc.

SGSweetgreen, Inc. US flag

New York Stock Exchange

7.42

USD

+0.05

- -

881.70MMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-43.31	-29.79	-22.79	-12.84	-10.55	-16.3
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	16.04	-3.94	11.89	14.74	17.45	19.64	15.24
EBITDA Margin (%)	-16.36	-48.88	-24.9	-25.07	-7.53	-2.38	-5.72
Operating Margin (%)	-23.44	-61.05	-35.36	-35	-17.86	-12.46	-16.4
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-24.77	-64.01	-45.02	-40.22	-19.35	-13.54	-19.72
Profit Margin (%)	-24.77	-64.01	-45.07	-40.51	-19.41	-13.35	-19.73
Net Income to Common Margin (%)	-24.77	-64.01	-45.07	-40.51	-19.41	-13.35	-19.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	- -	- -	301	303	331	354
ST Debt	- -	- -	- -	30	31	42	42
LT Debt	- -	- -	- -	271	271	289	313
Total Debt/EBITDA	- -	- -	- -	-2.55	-6.89	-20.57	-9.12
Net Debt/EBITDA	5.56	0.95	5.58	2.81	5.85	13.36	2.29
Total Debt/EBIT	- -	- -	- -	-1.83	-2.9	-3.92	-3.18
Net Debt/EBIT	3.88	0.76	3.93	2.02	2.47	2.55	0.8
EBITDA to Interest Expense	-509.58	-266.94	-972.82	-1,419.96	-343.45	-62.81	-2,045.32
EBITDA-CapEx/Interest Expense	-1,017.43	-407.77	-2,039.2	-2,652.07	-1,091.79	-422.96	-8,061.37
EBIT to Interest Expense	-730.22	-333.4	-1,381.43	-1,982.55	-815.1	-329.45	-5,863.53
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-47.05	-121.58	-62.43	-73.88	-91.63	-102.16	-128.07
Long-Term Debt/Equity (%)	- -	- -	- -	50.09	56.25	64.76	87.86
Long-Term Debt/Capital (%)	- -	- -	- -	-73.12	-56.31	-53.06	-47.79
Long-Term Debt/Total Assets (%)	- -	- -	- -	29.83	31.69	33.72	39.7
Total Debt/Equity (%)	- -	- -	- -	55.57	62.76	74.13	99.54
Total Debt/Capital (%)	- -	- -	- -	-81.12	-62.83	-60.73	-54.14
Total Debt/Total Assets (%)	- -	- -	- -	33.09	35.36	38.6	44.98
Net Debt to Equity	143.92	33.39	-72.26	-61.27	-53.3	-48.14	-25.04
Net Debt/Capital (%)	57.82	24.11	49.78	47.21	34.8	28.29	11.99
EBITDA	-45	-108	-85	-118	-44	-16	-39
EBITDA-CapEx	-90	-165	-177	-220	-140	-108	-153
Operating Income (Loss)	-64	-135	-120	-165	-104	-84	-111

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	7.57	2.83	9.93	4.57	2.81	1.85	0.75
Current Ratio	7.95	3.19	10.66	4.77	3.02	2.02	1.09
Quick Ratio	7.73	3.02	10.35	4.62	2.85	1.9	0.8
CFO/Avg Current Liab	- -	-2.61	-1.54	-0.72	0.32	0.42	-0.11
Common Equity/Total Assets	-47.05	-121.58	-62.43	-73.88	-91.63	-102.16	-128.07
Long-Term Debt/Equity (%)	- -	- -	- -	50.09	56.25	64.76	87.86
Long-Term Debt/Capital (%)	- -	- -	- -	-73.12	-56.31	-53.06	-47.79
Long-Term Debt/Total Assets (%)	- -	- -	- -	29.83	31.69	33.72	39.7
Total Debt/Equity (%)	- -	- -	- -	55.57	62.76	74.13	99.54
Total Debt/Capital (%)	- -	- -	- -	-81.12	-62.83	-60.73	-54.14
Total Debt/Total Assets (%)	- -	- -	- -	33.09	35.36	38.6	44.98
CFO/Total Liabilities	-6.65	-15.77	-58.91	-11.74	7.08	10.57	-2.94
CFO/CapEx	-0.83	-1.59	-0.7	-0.42	0.28	0.47	-0.11
Altman's Z-Score	0.22	-2.34	4.62	0.73	1.22	4.5	-0.34

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	127.16	182.19	159.68	173.15	158.58	133.23
Days Sales Outstanding	- -	2.87	2	2.29	2.11	2.3	2.74
Inventory Turnover	- -	316.08	393.26	350.67	279.33	268.18	263.53
Days Inventory Outstanding	- -	1.15	0.93	1.04	1.31	1.36	1.39
Accounts Payable Turnover	- -	31.49	34.4	34.24	32.6	30.15	29.88
Accounts Payable Turnover Days	- -	11.59	10.61	10.66	11.2	12.11	12.22
Cash Conversion Cycle	- -	-7.57	-7.68	-7.33	-7.78	-8.45	-8.09
Inventory to Cash Days	- -	1.72	1.08	1.24	0.8	0.94	1.35
Inventories	1	1	1	1	2	2	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	1	1	1	2	2	2

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	889	944	1,265	3,665	797
- Cash & Cash Equivalents	249	103	472	332	257	215	89
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	301	303	331	354
Enterprise Value	-249	-103	417	913	1,310	3,781	1,063
Total Capital	-182	-323	-476	-371	-482	-545	-655
Total Debt/Capital (%)	- -	- -	- -	-81.12	-62.83	-60.73	-54.14
Total Debt / EV	- -	- -	- -	0.33	0.23	0.09	0.33
EV/Sales	- -	- -	1.23	1.94	2.24	5.59	1.56
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	49.24	86.64	- -
EV/Free Cash Flow to Firm	- -	- -	14.72	15.43	10.7	27.83	10.46
Diluted Market Cap	- -	- -	889	944	1,265	3,665	797
Diluted Enterprise Value	-249	-103	417	913	1,310	3,781	1,063
EV per Share	- -	- -	15.01	8.29	11.71	33.07	9.01
TTM Sales	274	221	340	470	584	677	679
TTM EBITDA	-45	-108	-85	-118	-44	-16	-39
TTM Operating Income	-64	-135	-120	-165	-104	-84	-111
TTM Cash Flow to Firm	-37	-90	-64	-43	27	44	-13
TTM Free Cash Flow to Firm	8	-33	28	59	122	136	102

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	31.47	15.97	10.34	27.03	7.85
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-249	-103	417	913	1,310	3,781	1,063
Low Price	- -	- -	24.33	8.1	6.1	9.66	5.14
EV/Sales	- -	- -	1.23	1.94	2.24	5.59	1.56
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-6.14	-11.79	-10.5	-34.85	-13.42
Price/Earnings High	- -	- -	-10.19	-23.19	-16.36	-57.08	-31.63
Price/Earnings Low	- -	- -	-4.41	-4.68	-6.02	-12.22	-4.52
Price/Book Value	- -	- -	-1.87	-1.41	-1.61	-4.19	-0.79
Price/Book Value Average	- -	- -	-1.98	-3.34	-1.52	-3.6	-1.78
Price/Book Value High	- -	- -	-3.28	-6.58	-2.36	-5.89	-4.2
Price/Book Value Low	- -	- -	-1.42	-1.33	-0.87	-1.26	-0.6
Price/Tangible Book Value	- -	- -	1.52	1.99	3.02	9.49	2.51
Price/Tangible Book Value Average	- -	- -	1.61	4.73	2.84	8.16	5.66
Price/Tangible Book Value High	- -	- -	2.67	9.3	4.43	13.36	13.34
Price/Tangible Book Value Low	- -	- -	1.16	1.88	1.63	2.86	1.91
Price/Sales	- -	- -	2.62	2.01	2.17	5.42	1.17
Price/Sales Average	- -	- -	2.77	4.78	2.04	4.65	2.65
Price/Sales High	- -	- -	4.59	9.39	3.18	7.62	6.24
Price/Sales Low	- -	- -	1.99	1.9	1.17	1.63	0.89
Price/Cash Flow	- -	- -	-13.78	-21.86	47.76	84.47	-62.81
Price/Cash Flow Average	- -	- -	-14.58	-52.02	44.96	72.6	-141.73
Price/Cash Flow High	- -	- -	-24.2	-102.3	70.07	118.88	-334
Price/Cash Flow Low	- -	- -	-10.48	-20.66	25.78	25.45	-47.75
Price/Free Cash Flow Average	- -	- -	33.3	38	9.74	23.23	17.71
Price/Free Cash Flow High	- -	- -	55.28	74.73	15.18	38.04	41.73
Price/Free Cash Flow Low	- -	- -	23.93	15.09	5.58	8.14	5.97
EV/Sales Average	- -	- -	1.38	4.71	2.12	4.83	3.04
EV/Sales High	- -	- -	3.21	9.33	3.26	7.79	6.63
EV/Sales Low	- -	- -	0.6	1.83	1.25	1.8	1.28
EV/EBITDA Average	5.56	0.95	-5.54	-18.79	-28.12	-203.11	-53.13
EV/EBITDA High	5.56	0.95	-12.87	-37.21	-43.24	-328.01	-115.95
EV/EBITDA Low	5.56	0.95	-2.41	-7.31	-16.57	-75.89	-22.43
EV/EBIT Average	3.88	0.76	-3.9	-13.46	-11.85	-38.72	-18.53
EV/EBIT High	3.88	0.76	-9.06	-26.65	-18.22	-62.53	-40.44
EV/EBIT Low	3.88	0.76	-1.7	-5.23	-6.98	-14.47	-7.82
Last Price	- -	- -	32	8.57	11.3	32.06	6.76
High Price	- -	- -	56.2	40.1	16.58	45.12	35.95
Enterprise Value Average	-249	-103	469	2,215	1,236	3,266	2,065
Enterprise Value High	-249	-103	1,089	4,385	1,901	5,274	4,506
Enterprise Value Low	-249	-103	204	861	728	1,220	872

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-43.31	-29.79	-22.79	-12.84	-10.55	-16.3
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	16.04	-3.94	11.89	14.74	17.45	19.64	15.24
EBITDA Margin (%)	-16.36	-48.88	-24.9	-25.07	-7.53	-2.38	-5.72
Operating Margin (%)	-23.44	-61.05	-35.36	-35	-17.86	-12.46	-16.4
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-24.77	-64.01	-45.02	-40.22	-19.35	-13.54	-19.72
Profit Margin (%)	-24.77	-64.01	-45.07	-40.51	-19.41	-13.35	-19.73
Net Income to Common Margin (%)	-24.77	-64.01	-45.07	-40.51	-19.41	-13.35	-19.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	- -	- -	301	303	331	354
ST Debt	- -	- -	- -	30	31	42	42
LT Debt	- -	- -	- -	271	271	289	313
Total Debt/EBITDA	- -	- -	- -	-2.55	-6.89	-20.57	-9.12
Net Debt/EBITDA	5.56	0.95	5.58	2.81	5.85	13.36	2.29
Total Debt/EBIT	- -	- -	- -	-1.83	-2.9	-3.92	-3.18
Net Debt/EBIT	3.88	0.76	3.93	2.02	2.47	2.55	0.8
EBITDA to Interest Expense	-509.58	-266.94	-972.82	-1,419.96	-343.45	-62.81	-2,045.32
EBITDA-CapEx/Interest Expense	-1,017.43	-407.77	-2,039.2	-2,652.07	-1,091.79	-422.96	-8,061.37
EBIT to Interest Expense	-730.22	-333.4	-1,381.43	-1,982.55	-815.1	-329.45	-5,863.53
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-47.05	-121.58	-62.43	-73.88	-91.63	-102.16	-128.07
Long-Term Debt/Equity (%)	- -	- -	- -	50.09	56.25	64.76	87.86
Long-Term Debt/Capital (%)	- -	- -	- -	-73.12	-56.31	-53.06	-47.79
Long-Term Debt/Total Assets (%)	- -	- -	- -	29.83	31.69	33.72	39.7
Total Debt/Equity (%)	- -	- -	- -	55.57	62.76	74.13	99.54
Total Debt/Capital (%)	- -	- -	- -	-81.12	-62.83	-60.73	-54.14
Total Debt/Total Assets (%)	- -	- -	- -	33.09	35.36	38.6	44.98
Net Debt to Equity	143.92	33.39	-72.26	-61.27	-53.3	-48.14	-25.04
Net Debt/Capital (%)	57.82	24.11	49.78	47.21	34.8	28.29	11.99
EBITDA	-45	-108	-85	-118	-44	-16	-39
EBITDA-CapEx	-90	-165	-177	-220	-140	-108	-153
Operating Income (Loss)	-64	-135	-120	-165	-104	-84	-111

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	7.57	2.83	9.93	4.57	2.81	1.85	0.75
Current Ratio	7.95	3.19	10.66	4.77	3.02	2.02	1.09
Quick Ratio	7.73	3.02	10.35	4.62	2.85	1.9	0.8
CFO/Avg Current Liab	- -	-2.61	-1.54	-0.72	0.32	0.42	-0.11
Common Equity/Total Assets	-47.05	-121.58	-62.43	-73.88	-91.63	-102.16	-128.07
Long-Term Debt/Equity (%)	- -	- -	- -	50.09	56.25	64.76	87.86
Long-Term Debt/Capital (%)	- -	- -	- -	-73.12	-56.31	-53.06	-47.79
Long-Term Debt/Total Assets (%)	- -	- -	- -	29.83	31.69	33.72	39.7
Total Debt/Equity (%)	- -	- -	- -	55.57	62.76	74.13	99.54
Total Debt/Capital (%)	- -	- -	- -	-81.12	-62.83	-60.73	-54.14
Total Debt/Total Assets (%)	- -	- -	- -	33.09	35.36	38.6	44.98
CFO/Total Liabilities	-6.65	-15.77	-58.91	-11.74	7.08	10.57	-2.94
CFO/CapEx	-0.83	-1.59	-0.7	-0.42	0.28	0.47	-0.11
Altman's Z-Score	0.22	-2.34	4.62	0.73	1.22	4.5	-0.34

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	127.16	182.19	159.68	173.15	158.58	133.23
Days Sales Outstanding	- -	2.87	2	2.29	2.11	2.3	2.74
Inventory Turnover	- -	316.08	393.26	350.67	279.33	268.18	263.53
Days Inventory Outstanding	- -	1.15	0.93	1.04	1.31	1.36	1.39
Accounts Payable Turnover	- -	31.49	34.4	34.24	32.6	30.15	29.88
Accounts Payable Turnover Days	- -	11.59	10.61	10.66	11.2	12.11	12.22
Cash Conversion Cycle	- -	-7.57	-7.68	-7.33	-7.78	-8.45	-8.09
Inventory to Cash Days	- -	1.72	1.08	1.24	0.8	0.94	1.35
Inventories	1	1	1	1	2	2	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	1	1	1	2	2	2

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	889	944	1,265	3,665	797
- Cash & Cash Equivalents	249	103	472	332	257	215	89
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	301	303	331	354
Enterprise Value	-249	-103	417	913	1,310	3,781	1,063
Total Capital	-182	-323	-476	-371	-482	-545	-655
Total Debt/Capital (%)	- -	- -	- -	-81.12	-62.83	-60.73	-54.14
Total Debt / EV	- -	- -	- -	0.33	0.23	0.09	0.33
EV/Sales	- -	- -	1.23	1.94	2.24	5.59	1.56
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	49.24	86.64	- -
EV/Free Cash Flow to Firm	- -	- -	14.72	15.43	10.7	27.83	10.46
Diluted Market Cap	- -	- -	889	944	1,265	3,665	797
Diluted Enterprise Value	-249	-103	417	913	1,310	3,781	1,063
EV per Share	- -	- -	15.01	8.29	11.71	33.07	9.01
TTM Sales	274	221	340	470	584	677	679
TTM EBITDA	-45	-108	-85	-118	-44	-16	-39
TTM Operating Income	-64	-135	-120	-165	-104	-84	-111
TTM Cash Flow to Firm	-37	-90	-64	-43	27	44	-13
TTM Free Cash Flow to Firm	8	-33	28	59	122	136	102

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	31.47	15.97	10.34	27.03	7.85
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-249	-103	417	913	1,310	3,781	1,063
Low Price	- -	- -	24.33	8.1	6.1	9.66	5.14
EV/Sales	- -	- -	1.23	1.94	2.24	5.59	1.56
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-6.14	-11.79	-10.5	-34.85	-13.42
Price/Earnings High	- -	- -	-10.19	-23.19	-16.36	-57.08	-31.63
Price/Earnings Low	- -	- -	-4.41	-4.68	-6.02	-12.22	-4.52
Price/Book Value	- -	- -	-1.87	-1.41	-1.61	-4.19	-0.79
Price/Book Value Average	- -	- -	-1.98	-3.34	-1.52	-3.6	-1.78
Price/Book Value High	- -	- -	-3.28	-6.58	-2.36	-5.89	-4.2
Price/Book Value Low	- -	- -	-1.42	-1.33	-0.87	-1.26	-0.6
Price/Tangible Book Value	- -	- -	1.52	1.99	3.02	9.49	2.51
Price/Tangible Book Value Average	- -	- -	1.61	4.73	2.84	8.16	5.66
Price/Tangible Book Value High	- -	- -	2.67	9.3	4.43	13.36	13.34
Price/Tangible Book Value Low	- -	- -	1.16	1.88	1.63	2.86	1.91
Price/Sales	- -	- -	2.62	2.01	2.17	5.42	1.17
Price/Sales Average	- -	- -	2.77	4.78	2.04	4.65	2.65
Price/Sales High	- -	- -	4.59	9.39	3.18	7.62	6.24
Price/Sales Low	- -	- -	1.99	1.9	1.17	1.63	0.89
Price/Cash Flow	- -	- -	-13.78	-21.86	47.76	84.47	-62.81
Price/Cash Flow Average	- -	- -	-14.58	-52.02	44.96	72.6	-141.73
Price/Cash Flow High	- -	- -	-24.2	-102.3	70.07	118.88	-334
Price/Cash Flow Low	- -	- -	-10.48	-20.66	25.78	25.45	-47.75
Price/Free Cash Flow Average	- -	- -	33.3	38	9.74	23.23	17.71
Price/Free Cash Flow High	- -	- -	55.28	74.73	15.18	38.04	41.73
Price/Free Cash Flow Low	- -	- -	23.93	15.09	5.58	8.14	5.97
EV/Sales Average	- -	- -	1.38	4.71	2.12	4.83	3.04
EV/Sales High	- -	- -	3.21	9.33	3.26	7.79	6.63
EV/Sales Low	- -	- -	0.6	1.83	1.25	1.8	1.28
EV/EBITDA Average	5.56	0.95	-5.54	-18.79	-28.12	-203.11	-53.13
EV/EBITDA High	5.56	0.95	-12.87	-37.21	-43.24	-328.01	-115.95
EV/EBITDA Low	5.56	0.95	-2.41	-7.31	-16.57	-75.89	-22.43
EV/EBIT Average	3.88	0.76	-3.9	-13.46	-11.85	-38.72	-18.53
EV/EBIT High	3.88	0.76	-9.06	-26.65	-18.22	-62.53	-40.44
EV/EBIT Low	3.88	0.76	-1.7	-5.23	-6.98	-14.47	-7.82
Last Price	- -	- -	32	8.57	11.3	32.06	6.76
High Price	- -	- -	56.2	40.1	16.58	45.12	35.95
Enterprise Value Average	-249	-103	469	2,215	1,236	3,266	2,065
Enterprise Value High	-249	-103	1,089	4,385	1,901	5,274	4,506
Enterprise Value Low	-249	-103	204	861	728	1,220	872

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	106	106	109	111	113	117	118
Diluted Weighted Avg Shares	88	88	28	110	112	114	118
Basic Weighted Avg Shares	88	88	28	110	112	114	118
Revenue per Share	3.13	2.52	12.23	4.27	5.22	5.92	5.76
EBITDA per Share	-0.51	-1.23	-3.05	-1.07	-0.39	-0.14	-0.33
Operating Income per Share	-0.73	-1.54	-4.33	-1.49	-0.93	-0.74	-0.94
Basic EPS, GAAP	-0.77	-1.61	-5.51	-1.73	-1.01	-0.79	-1.14
Basic EPS from Cont Ops	-0.77	-1.61	-5.51	-1.73	-1.01	-0.79	-1.14
Diluted EPS, GAAP	-0.77	-1.61	-5.51	-1.73	-1.01	-0.79	-1.14
Diluted EPS from Cont Ops	-0.77	-1.61	-5.51	-1.73	-1.01	-0.79	-1.14
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.42	-1.03	-2.32	-0.39	0.24	0.38	-0.11
Free Cash Flow per Basic Share	-0.93	-1.68	-5.66	-1.32	-0.62	-0.43	-1.08
Cash & Equivalents per Share	2.84	1.17	16.99	3.01	2.3	1.88	0.76
Book Value per Share	-2.07	-3.68	-17.14	-6.1	-7.01	-7.66	-8.56
Tangible Book Value per Share	-2.11	-3.7	21.03	4.31	3.75	3.38	2.7

Sweetgreen, 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)