Sky Harbour Group Corp

SKYH

SKYHSky Harbour Group Corp US flag

New York Stock Exchange

10.18

USD

-0.02

- -

779.05MMarket 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 (%)	- -	-4.32	-23.2	- -	- -	- -	- -
Return on Assets (%)	- -	-3.01	-6.13	-1	-4.41	-9.44	3.27
Return on Capital (%)	- -	- -	- -	- -	- -	- -	9.13
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	-5.44
Gross Margin (%)	- -	100	100	100	97.17	96.24	87.96
EBITDA Margin (%)	- -	-298.51	-709.19	-971	-194.26	-119.96	-78.6
Operating Margin (%)	- -	-312.14	-773.13	-1,008.67	-224.33	-138.3	-101.77
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-369.86	-862.48	-741.36	-335.85	-363.68	26.58
Profit Margin (%)	- -	-369.86	-862.48	-172.57	-213.56	-306.42	68.33
Net Income to Common Margin (%)	- -	-369.86	-862.48	-172.57	-213.56	-306.42	68.33
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-4.32	-23.2	- -	- -	- -	- -

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	29	57	223	216	241	323	374
ST Debt	- -	- -	1	- -	- -	- -	- -
LT Debt	29	57	222	216	241	323	374
Total Debt/EBITDA	-18.93	-28.09	-19.92	-12.04	-16.39	-18.24	-17.26
Net Debt/EBITDA	-5.24	-10.53	-13.84	-8.93	-7.58	-7.21	-7.51
Total Debt/EBIT	-18.93	-26.86	-18.28	-11.59	-14.19	-15.82	-13.33
Net Debt/EBIT	-5.24	-10.07	-12.69	-8.6	-6.56	-6.25	-5.8
EBITDA to Interest Expense	-7.85	-5.17	-9.65	- -	-27.2	-24.77	-21.6
EBITDA-CapEx/Interest Expense	-28.37	-35.24	-23.44	- -	-130.97	-134.63	-105.61
EBIT to Interest Expense	-7.85	-5.41	-10.52	- -	-31.41	-28.55	-27.97
Interest Expense	- -	- -	1	- -	1	1	1
Common Equity/Total Assets	- -	83.66	- -	-0.96	-4.81	-11.6	-7.72
Long-Term Debt/Equity (%)	- -	49	1,311.02	219.3	182.36	202.08	217.24
Long-Term Debt/Capital (%)	100	32.89	99.55	75.79	84.65	102.82	100.42
Long-Term Debt/Total Assets (%)	104.06	40.99	73.04	65.14	59.96	58.03	62.98
Total Debt/Equity (%)	-742.14	49	1,316.92	219.3	182.36	202.08	217.24
Total Debt/Capital (%)	100	32.89	100	75.79	84.65	102.82	100.42
Total Debt/Total Assets (%)	104.06	40.99	73.37	65.14	59.96	58.03	62.98
Net Debt to Equity	-205.32	18.37	914.74	162.68	84.29	79.89	94.5
Net Debt/Capital (%)	28.66	12.41	71.65	56.65	49.62	47	46.26
EBITDA	-2	-2	-11	-18	-15	-18	-22
EBITDA-CapEx	-6	-14	-27	-64	-71	-96	-106
Operating Income (Loss)	-2	-2	-12	-19	-17	-20	-28

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	0.36	0.23	0.68	2.05	4.95	2.67	0.64
Current Ratio	0.36	28.54	20.59	13.67	11.84	5.53	1.51
Quick Ratio	0.36	0.23	0.68	2.05	4.95	2.67	0.64
CFO/Avg Current Liab	- -	-0.27	-0.88	-2.36	-0.56	-0.48	-0.08
Common Equity/Total Assets	- -	83.66	- -	-0.96	-4.81	-11.6	-7.72
Long-Term Debt/Equity (%)	- -	49	1,311.02	219.3	182.36	202.08	217.24
Long-Term Debt/Capital (%)	100	32.89	99.55	75.79	84.65	102.82	100.42
Long-Term Debt/Total Assets (%)	104.06	40.99	73.04	65.14	59.96	58.03	62.98
Total Debt/Equity (%)	-742.14	49	1,316.92	219.3	182.36	202.08	217.24
Total Debt/Capital (%)	100	32.89	100	75.79	84.65	102.82	100.42
Total Debt/Total Assets (%)	104.06	40.99	73.37	65.14	59.96	58.03	62.98
CFO/Total Liabilities	-4.29	-4.54	-2.31	-11.81	-2.87	-2.29	-0.55
CFO/CapEx	-0.34	-0.09	-0.41	-0.6	-0.14	-0.12	-0.03
Altman's Z-Score	-0.26	4.5	0.94	0.51	0.64	0.43	0.25

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	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

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	- -	138	138	37	159	307	303
- Cash & Cash Equivalents	1	1	7	2	60	42	21
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	72	63	56	44
+ Total Debt	29	57	223	216	241	323	374
Enterprise Value	28	194	354	298	391	624	701
Total Capital	29	175	223	285	285	314	372
Total Debt/Capital (%)	100	32.89	100	75.79	84.65	102.82	100.42
Total Debt / EV	1.04	0.3	0.63	0.72	0.62	0.52	0.53
EV/Sales	- -	282.95	224.63	161.47	51.63	42.3	25.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	9.86	17.24	33.63	16.12	7.99	8.9	8.46
Diluted Market Cap	- -	138	138	37	159	307	698
Diluted Enterprise Value	28	194	354	323	403	643	1,095
EV per Share	2.09	14.26	26.07	21.33	23.77	24.25	20.71
TTM Sales	- -	1	2	2	8	15	28
TTM EBITDA	-2	-2	-11	-18	-15	-18	-22
TTM Operating Income	-2	-2	-12	-19	-17	-20	-28
TTM Cash Flow to Firm	-1	-1	-5	-27	-7	-8	-1
TTM Free Cash Flow to Firm	3	11	11	18	49	70	83

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	- -	12.68	14.75	2.01	3.28	4.42	8.52
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	28	194	354	298	391	624	701
Low Price	- -	9.98	9.91	2.5	2.66	8.26	8.22
EV/Sales	- -	282.95	224.63	161.47	51.63	42.3	25.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	16.12
Price/Earnings Average	- -	-55.12	-10.12	-32.65	-6.1	-6.39	18.74
Price/Earnings High	- -	-57.01	-10.92	-190.4	-12.11	-8.26	25.53
Price/Earnings Low	- -	-53.49	-9.9	-10.96	-2.71	-4.7	14.78
Price/Book Value	- -	1.17	- -	-11.69	-8.21	-4.76	-6.63
Price/Book Value Average	- -	1.19	- -	-32.7	-5.1	-4.48	-7.71
Price/Book Value High	- -	1.23	- -	-190.7	-10.12	-5.79	-10.5
Price/Book Value Low	- -	1.16	- -	-10.98	-2.26	-3.29	-6.08
Price/Tangible Book Value	- -	1.17	8.17	0.38	1.2	1.96	1.79
Price/Tangible Book Value Average	- -	1.19	8.13	1.06	0.75	1.84	2.08
Price/Tangible Book Value High	- -	1.23	8.78	6.16	1.48	2.38	2.84
Price/Tangible Book Value Low	- -	1.16	7.96	0.35	0.33	1.36	1.64
Price/Sales	- -	200.73	87.64	20.13	20.99	20.8	11.02
Price/Sales Average	- -	203.88	87.26	56.35	13.04	19.59	12.81
Price/Sales High	- -	210.85	94.19	328.57	25.85	25.32	17.44
Price/Sales Low	- -	197.86	85.4	18.92	5.78	14.4	10.1
Price/Cash Flow	- -	-132.15	-20.91	-1.35	-20.55	-33.77	-129.9
Price/Cash Flow Average	- -	-134.22	-20.81	-3.78	-12.77	-31.79	-150.99
Price/Cash Flow High	- -	-138.81	-22.47	-22.05	-25.32	-41.1	-205.63
Price/Cash Flow Low	- -	-130.25	-20.37	-1.27	-5.66	-23.38	-119.04
Price/Free Cash Flow Average	- -	12.88	14.68	5.63	2.04	4.16	9.91
Price/Free Cash Flow High	- -	13.32	15.85	32.81	4.05	5.38	13.49
Price/Free Cash Flow Low	- -	12.5	14.37	1.89	0.91	3.06	7.81
EV/Sales Average	- -	286.1	224.24	211.18	45.25	42.37	27.23
EV/Sales High	- -	293.06	231.18	483.41	58.06	48.1	31.86
EV/Sales Low	- -	280.07	222.39	173.75	38	37.18	24.52
EV/EBITDA Average	-18.27	-95.84	-31.62	-21.75	-23.29	-35.32	-34.64
EV/EBITDA High	-18.27	-98.17	-32.6	-49.78	-29.89	-40.09	-40.53
EV/EBITDA Low	-18.27	-93.82	-31.36	-17.89	-19.56	-30.99	-31.19
EV/EBIT Average	-18.27	-91.66	-29	-20.94	-20.17	-30.64	-26.75
EV/EBIT High	-18.27	-93.89	-29.9	-47.92	-25.88	-34.78	-31.31
EV/EBIT Low	-18.27	-89.72	-28.76	-17.23	-16.94	-26.89	-24.09
Last Price	- -	10.12	10.17	2.66	9.66	11.93	8.97
High Price	- -	10.63	10.93	43.41	11.9	14.52	14.2
Enterprise Value Average	28	196	354	390	343	625	750
Enterprise Value High	28	201	365	892	440	710	877
Enterprise Value Low	28	192	351	321	288	549	675

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 (%)	- -	-4.32	-23.2	- -	- -	- -	- -
Return on Assets (%)	- -	-3.01	-6.13	-1	-4.41	-9.44	3.27
Return on Capital (%)	- -	- -	- -	- -	- -	- -	9.13
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	-5.44
Gross Margin (%)	- -	100	100	100	97.17	96.24	87.96
EBITDA Margin (%)	- -	-298.51	-709.19	-971	-194.26	-119.96	-78.6
Operating Margin (%)	- -	-312.14	-773.13	-1,008.67	-224.33	-138.3	-101.77
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-369.86	-862.48	-741.36	-335.85	-363.68	26.58
Profit Margin (%)	- -	-369.86	-862.48	-172.57	-213.56	-306.42	68.33
Net Income to Common Margin (%)	- -	-369.86	-862.48	-172.57	-213.56	-306.42	68.33
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-4.32	-23.2	- -	- -	- -	- -

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	29	57	223	216	241	323	374
ST Debt	- -	- -	1	- -	- -	- -	- -
LT Debt	29	57	222	216	241	323	374
Total Debt/EBITDA	-18.93	-28.09	-19.92	-12.04	-16.39	-18.24	-17.26
Net Debt/EBITDA	-5.24	-10.53	-13.84	-8.93	-7.58	-7.21	-7.51
Total Debt/EBIT	-18.93	-26.86	-18.28	-11.59	-14.19	-15.82	-13.33
Net Debt/EBIT	-5.24	-10.07	-12.69	-8.6	-6.56	-6.25	-5.8
EBITDA to Interest Expense	-7.85	-5.17	-9.65	- -	-27.2	-24.77	-21.6
EBITDA-CapEx/Interest Expense	-28.37	-35.24	-23.44	- -	-130.97	-134.63	-105.61
EBIT to Interest Expense	-7.85	-5.41	-10.52	- -	-31.41	-28.55	-27.97
Interest Expense	- -	- -	1	- -	1	1	1
Common Equity/Total Assets	- -	83.66	- -	-0.96	-4.81	-11.6	-7.72
Long-Term Debt/Equity (%)	- -	49	1,311.02	219.3	182.36	202.08	217.24
Long-Term Debt/Capital (%)	100	32.89	99.55	75.79	84.65	102.82	100.42
Long-Term Debt/Total Assets (%)	104.06	40.99	73.04	65.14	59.96	58.03	62.98
Total Debt/Equity (%)	-742.14	49	1,316.92	219.3	182.36	202.08	217.24
Total Debt/Capital (%)	100	32.89	100	75.79	84.65	102.82	100.42
Total Debt/Total Assets (%)	104.06	40.99	73.37	65.14	59.96	58.03	62.98
Net Debt to Equity	-205.32	18.37	914.74	162.68	84.29	79.89	94.5
Net Debt/Capital (%)	28.66	12.41	71.65	56.65	49.62	47	46.26
EBITDA	-2	-2	-11	-18	-15	-18	-22
EBITDA-CapEx	-6	-14	-27	-64	-71	-96	-106
Operating Income (Loss)	-2	-2	-12	-19	-17	-20	-28

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	0.36	0.23	0.68	2.05	4.95	2.67	0.64
Current Ratio	0.36	28.54	20.59	13.67	11.84	5.53	1.51
Quick Ratio	0.36	0.23	0.68	2.05	4.95	2.67	0.64
CFO/Avg Current Liab	- -	-0.27	-0.88	-2.36	-0.56	-0.48	-0.08
Common Equity/Total Assets	- -	83.66	- -	-0.96	-4.81	-11.6	-7.72
Long-Term Debt/Equity (%)	- -	49	1,311.02	219.3	182.36	202.08	217.24
Long-Term Debt/Capital (%)	100	32.89	99.55	75.79	84.65	102.82	100.42
Long-Term Debt/Total Assets (%)	104.06	40.99	73.04	65.14	59.96	58.03	62.98
Total Debt/Equity (%)	-742.14	49	1,316.92	219.3	182.36	202.08	217.24
Total Debt/Capital (%)	100	32.89	100	75.79	84.65	102.82	100.42
Total Debt/Total Assets (%)	104.06	40.99	73.37	65.14	59.96	58.03	62.98
CFO/Total Liabilities	-4.29	-4.54	-2.31	-11.81	-2.87	-2.29	-0.55
CFO/CapEx	-0.34	-0.09	-0.41	-0.6	-0.14	-0.12	-0.03
Altman's Z-Score	-0.26	4.5	0.94	0.51	0.64	0.43	0.25

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	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

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	- -	138	138	37	159	307	303
- Cash & Cash Equivalents	1	1	7	2	60	42	21
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	72	63	56	44
+ Total Debt	29	57	223	216	241	323	374
Enterprise Value	28	194	354	298	391	624	701
Total Capital	29	175	223	285	285	314	372
Total Debt/Capital (%)	100	32.89	100	75.79	84.65	102.82	100.42
Total Debt / EV	1.04	0.3	0.63	0.72	0.62	0.52	0.53
EV/Sales	- -	282.95	224.63	161.47	51.63	42.3	25.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	9.86	17.24	33.63	16.12	7.99	8.9	8.46
Diluted Market Cap	- -	138	138	37	159	307	698
Diluted Enterprise Value	28	194	354	323	403	643	1,095
EV per Share	2.09	14.26	26.07	21.33	23.77	24.25	20.71
TTM Sales	- -	1	2	2	8	15	28
TTM EBITDA	-2	-2	-11	-18	-15	-18	-22
TTM Operating Income	-2	-2	-12	-19	-17	-20	-28
TTM Cash Flow to Firm	-1	-1	-5	-27	-7	-8	-1
TTM Free Cash Flow to Firm	3	11	11	18	49	70	83

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	- -	12.68	14.75	2.01	3.28	4.42	8.52
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	28	194	354	298	391	624	701
Low Price	- -	9.98	9.91	2.5	2.66	8.26	8.22
EV/Sales	- -	282.95	224.63	161.47	51.63	42.3	25.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	16.12
Price/Earnings Average	- -	-55.12	-10.12	-32.65	-6.1	-6.39	18.74
Price/Earnings High	- -	-57.01	-10.92	-190.4	-12.11	-8.26	25.53
Price/Earnings Low	- -	-53.49	-9.9	-10.96	-2.71	-4.7	14.78
Price/Book Value	- -	1.17	- -	-11.69	-8.21	-4.76	-6.63
Price/Book Value Average	- -	1.19	- -	-32.7	-5.1	-4.48	-7.71
Price/Book Value High	- -	1.23	- -	-190.7	-10.12	-5.79	-10.5
Price/Book Value Low	- -	1.16	- -	-10.98	-2.26	-3.29	-6.08
Price/Tangible Book Value	- -	1.17	8.17	0.38	1.2	1.96	1.79
Price/Tangible Book Value Average	- -	1.19	8.13	1.06	0.75	1.84	2.08
Price/Tangible Book Value High	- -	1.23	8.78	6.16	1.48	2.38	2.84
Price/Tangible Book Value Low	- -	1.16	7.96	0.35	0.33	1.36	1.64
Price/Sales	- -	200.73	87.64	20.13	20.99	20.8	11.02
Price/Sales Average	- -	203.88	87.26	56.35	13.04	19.59	12.81
Price/Sales High	- -	210.85	94.19	328.57	25.85	25.32	17.44
Price/Sales Low	- -	197.86	85.4	18.92	5.78	14.4	10.1
Price/Cash Flow	- -	-132.15	-20.91	-1.35	-20.55	-33.77	-129.9
Price/Cash Flow Average	- -	-134.22	-20.81	-3.78	-12.77	-31.79	-150.99
Price/Cash Flow High	- -	-138.81	-22.47	-22.05	-25.32	-41.1	-205.63
Price/Cash Flow Low	- -	-130.25	-20.37	-1.27	-5.66	-23.38	-119.04
Price/Free Cash Flow Average	- -	12.88	14.68	5.63	2.04	4.16	9.91
Price/Free Cash Flow High	- -	13.32	15.85	32.81	4.05	5.38	13.49
Price/Free Cash Flow Low	- -	12.5	14.37	1.89	0.91	3.06	7.81
EV/Sales Average	- -	286.1	224.24	211.18	45.25	42.37	27.23
EV/Sales High	- -	293.06	231.18	483.41	58.06	48.1	31.86
EV/Sales Low	- -	280.07	222.39	173.75	38	37.18	24.52
EV/EBITDA Average	-18.27	-95.84	-31.62	-21.75	-23.29	-35.32	-34.64
EV/EBITDA High	-18.27	-98.17	-32.6	-49.78	-29.89	-40.09	-40.53
EV/EBITDA Low	-18.27	-93.82	-31.36	-17.89	-19.56	-30.99	-31.19
EV/EBIT Average	-18.27	-91.66	-29	-20.94	-20.17	-30.64	-26.75
EV/EBIT High	-18.27	-93.89	-29.9	-47.92	-25.88	-34.78	-31.31
EV/EBIT Low	-18.27	-89.72	-28.76	-17.23	-16.94	-26.89	-24.09
Last Price	- -	10.12	10.17	2.66	9.66	11.93	8.97
High Price	- -	10.63	10.93	43.41	11.9	14.52	14.2
Enterprise Value Average	28	196	354	390	343	625	750
Enterprise Value High	28	201	365	892	440	710	877
Enterprise Value Low	28	192	351	321	288	549	675

Shares Outstanding	14	14	14	15	24	33	34
Diluted Weighted Avg Shares	14	14	14	14	16	26	78
Basic Weighted Avg Shares	14	14	14	14	16	26	34
Revenue per Share	- -	0.05	0.12	0.13	0.46	0.57	0.81
EBITDA per Share	-0.11	-0.15	-0.82	-1.28	-0.89	-0.69	-0.64
Operating Income per Share	-0.11	-0.16	-0.9	-1.33	-1.03	-0.79	-0.83
Basic EPS, GAAP	-0.13	-0.19	-1	-0.23	-0.98	-1.76	0.56
Basic EPS from Cont Ops	-0.13	-0.19	-1	-0.98	-1.55	-2.09	0.22
Diluted EPS, GAAP	-0.13	-0.19	-1	-0.23	-0.98	-1.76	0.24
Diluted EPS from Cont Ops	-0.13	-0.19	-1	-0.98	-1.55	-2.09	0.09
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.1	-0.08	-0.49	-1.97	-0.47	-0.35	-0.07
Free Cash Flow per Basic Share	-0.4	-0.95	-1.66	-5.26	-3.88	-3.4	-2.56
Cash & Equivalents per Share	0.07	0.08	0.5	1.94	4.38	2.39	0.61
Book Value per Share	- -	8.63	- -	-0.23	-1.18	-2.51	-1.35
Tangible Book Value per Share	-0.29	8.63	1.25	7.04	8.04	6.09	5

Sky Harbour Group Corp

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)