Spire Global, Inc.

SPIR

SPIRSpire Global, Inc. US flag

New York Stock Exchange

8.73

USD

-0.22

- -

341.47MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-40.05	-70.39	-120.32	- -	- -
Return on Assets (%)	- -	- -	-26.25	-36.26	-31.32	-47.76	25.36
Return on Capital (%)	- -	- -	- -	- -	- -	- -	52.6
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	-72.93
Gross Margin (%)	63.9	- -	56.84	24.22	39.53	36.1	40.76
EBITDA Margin (%)	-69.49	- -	-136.75	-81.45	-37.78	-35.54	-99.73
Operating Margin (%)	-88.96	- -	-156.37	-110.68	-59.45	-59.6	-121.38
Incremental Operating Margin (%)	- -	-88.96	- -	- -	- -	- -	- -
Pretax Margin (%)	-112.69	- -	-86.67	-139.51	-79.6	-93.44	76.75
Profit Margin (%)	-114.09	- -	-87.82	-139.91	-79.46	-93.58	71.7
Net Income to Common Margin (%)	-114.09	- -	-87.82	-139.91	-79.46	-93.58	71.7
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	6.58
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-40.05	-70.39	-120.32	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	75	- -	51	112	131	107	13
ST Debt	- -	- -	- -	2	4	97	5
LT Debt	75	- -	51	109	127	10	9
Total Debt/EBITDA	-3.8	- -	-0.86	-1.94	-3.54	-2.72	-0.19
Net Debt/EBITDA	-3.02	- -	0.98	-0.89	-2.3	-2.02	0.35
Total Debt/EBIT	-2.97	- -	-0.75	-1.43	-2.25	-1.62	-0.15
Net Debt/EBIT	-2.36	- -	0.86	-0.65	-1.46	-1.21	0.29
EBITDA to Interest Expense	-2.92	- -	-5.2	-4.13	-1.94	-1.93	-9.62
EBITDA-CapEx/Interest Expense	-4.46	- -	-6.56	-5.63	-2.85	-3.23	-14.04
EBIT to Interest Expense	-3.74	- -	-5.94	-5.61	-3.05	-3.23	-11.71
Interest Expense	7	- -	11	14	19	20	7
Common Equity/Total Assets	-454.72	- -	65.54	35.6	15.79	-6.04	53.52
Long-Term Debt/Equity (%)	- -	- -	26.88	119.93	336.63	- -	7.75
Long-Term Debt/Capital (%)	283.63	- -	21.18	53.9	75.49	10.09	6.93
Long-Term Debt/Total Assets (%)	169.46	- -	17.62	42.69	53.16	4.96	4.15
Total Debt/Equity (%)	-154.46	- -	26.88	122.49	345.91	-913.78	11.86
Total Debt/Capital (%)	283.63	- -	21.18	55.05	77.57	112.29	10.61
Total Debt/Total Assets (%)	169.46	- -	17.62	43.61	54.63	55.17	6.35
Net Debt to Equity	-122.51	- -	-30.56	56.27	224.9	-678.94	-21.97
Net Debt/Capital (%)	544.31	- -	-44.01	32.96	60.98	104.54	-24.44
EBITDA	-20	- -	-59	-58	-37	-39	-71
EBITDA-CapEx	-30	- -	-75	-79	-54	-66	-104
Operating Income (Loss)	-25	- -	-68	-78	-58	-66	-87

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.17	- -	4.38	1.84	0.83	0.13	1.13
Current Ratio	1.68	- -	5.28	2.46	1.47	0.61	1.3
Quick Ratio	1.55	- -	4.93	2.3	1.22	0.21	1.25
CFO/Avg Current Liab	- -	- -	-4.65	-1.45	-0.83	-0.18	-0.53
Common Equity/Total Assets	-454.72	- -	65.54	35.6	15.79	-6.04	53.52
Long-Term Debt/Equity (%)	- -	- -	26.88	119.93	336.63	- -	7.75
Long-Term Debt/Capital (%)	283.63	- -	21.18	53.9	75.49	10.09	6.93
Long-Term Debt/Total Assets (%)	169.46	- -	17.62	42.69	53.16	4.96	4.15
Total Debt/Equity (%)	-154.46	- -	26.88	122.49	345.91	-913.78	11.86
Total Debt/Capital (%)	283.63	- -	21.18	55.05	77.57	112.29	10.61
Total Debt/Total Assets (%)	169.46	- -	17.62	43.61	54.63	55.17	6.35
CFO/Total Liabilities	-15.86	- -	-57.99	-27.75	-18.02	-8.99	-61.01
CFO/CapEx	-1.42	- -	-3.72	-2.18	-2.09	-0.69	-1.83
Altman's Z-Score	0.84	- -	0.74	-3.13	-3.84	-4.47	-3.15

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	8.54	5.89	8.21	10.12	8.89
Days Sales Outstanding	- -	- -	42.76	61.96	44.45	36.08	41.07
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	6.43	10.1	9.21	7.2	3.2
Accounts Payable Turnover Days	- -	- -	56.78	36.16	39.61	50.69	113.91
Cash Conversion Cycle	- -	- -	-14.02	25.81	4.84	-14.61	-72.83
Inventory to Cash Days	- -	- -	42.76	61.96	44.45	36.08	41.07
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,339	- -	470	138	165	362	248
- Cash & Cash Equivalents	16	- -	109	47	29	19	25
+ Preferred Equity and Hybrid Capital	153	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	75	- -	51	112	131	107	13
Enterprise Value	1,552	- -	412	179	255	449	180
Total Capital	27	- -	241	203	168	95	126
Total Debt/Capital (%)	283.63	- -	21.18	55.05	77.57	112.29	10.61
Total Debt / EV	0.05	- -	0.12	0.62	0.51	0.24	0.07
EV/Sales	54.47	- -	9.5	2.53	2.61	4.07	2.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	232.06	- -
EV/Free Cash Flow to Firm	620.84	- -	- -	- -	5,514.22	15.76	- -
Diluted Market Cap	1,339	259	210	134	153	340	240
Diluted Enterprise Value	1,552	259	152	199	255	428	228
EV per Share	92.82	45.36	23.7	9.98	12.08	17.48	5.43
TTM Sales	28	- -	43	71	98	110	72
TTM EBITDA	-20	- -	-59	-58	-37	-39	-71
TTM Operating Income	-25	- -	-68	-78	-58	-66	-87
TTM Cash Flow to Firm	-8	- -	-46	-32	-17	2	-53
TTM Free Cash Flow to Firm	2	- -	-31	-11	- -	29	-20

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-307.2	- -	-4.95	-5.43	-8.08	41.82	-8.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1,552	- -	412	179	255	449	180
Low Price	76	43.2	26.48	6.91	2.8	6.26	6.6
EV/Sales	54.47	- -	9.5	2.53	2.61	4.07	2.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	4.52
Price/Earnings Average	-40.57	- -	-14.6	-2.33	-1.49	-2.51	6.52
Price/Earnings High	-42.75	- -	-31.81	-5.11	-2.75	-4.53	12.91
Price/Earnings Low	-39.09	- -	-5.4	-1.22	-0.71	-1.46	3.98
Price/Book Value	-6.63	- -	2.47	1.51	4.37	-30.95	2.2
Price/Book Value Average	-6.53	- -	6.54	2.6	3.29	-23.63	3.17
Price/Book Value High	-6.88	- -	14.26	5.7	6.08	-42.68	6.28
Price/Book Value Low	-6.29	- -	2.42	1.36	1.56	-13.77	1.93
Price/Tangible Book Value	-6.6	- -	5.09	21.57	-3.63	-9.89	2.81
Price/Tangible Book Value Average	-6.5	- -	13.46	37.08	-2.74	-7.55	4.06
Price/Tangible Book Value High	-6.85	- -	29.35	81.21	-5.06	-13.63	8.03
Price/Tangible Book Value Low	-6.27	- -	4.98	19.39	-1.3	-4.4	2.47
Price/Sales	46.99	- -	4.84	1.9	1.57	3.08	3.24
Price/Sales Average	46.28	- -	12.82	3.26	1.18	2.35	4.68
Price/Sales High	48.77	- -	27.93	7.15	2.18	4.24	9.26
Price/Sales Low	44.6	- -	4.74	1.71	0.56	1.37	2.85
Price/Cash Flow	-90.62	- -	-3.62	-2.94	-4.22	-18.42	-3.87
Price/Cash Flow Average	-89.26	- -	-9.59	-5.05	-3.18	-14.06	-5.59
Price/Cash Flow High	-94.06	- -	-20.9	-11.05	-5.87	-25.4	-11.07
Price/Cash Flow Low	-86.01	- -	-3.55	-2.64	-1.51	-8.2	-3.41
Price/Free Cash Flow Average	-302.57	- -	-13.11	-9.33	-6.09	31.93	-12.79
Price/Free Cash Flow High	-318.86	- -	-28.58	-20.43	-11.24	57.66	-25.31
Price/Free Cash Flow Low	-291.55	- -	-4.85	-4.88	-2.89	18.61	-7.79
EV/Sales Average	53.76	- -	27.35	4.26	2.32	3.29	4.85
EV/Sales High	56.25	- -	61.19	8.25	3.39	5.31	9.76
EV/Sales Low	52.07	- -	9.27	2.66	1.65	2.25	2.89
EV/EBITDA Average	-77.36	- -	-20	-5.23	-6.13	-9.27	-4.86
EV/EBITDA High	-80.94	- -	-44.75	-10.13	-8.98	-14.94	-9.78
EV/EBITDA Low	-74.93	- -	-6.78	-3.27	-4.36	-6.33	-2.9
EV/EBIT Average	-60.43	- -	-17.49	-3.85	-3.89	-5.53	-4
EV/EBIT High	-63.23	- -	-39.13	-7.45	-5.71	-8.91	-8.04
EV/EBIT Low	-58.53	- -	-5.93	-2.41	-2.77	-3.78	-2.38
Last Price	80.08	45.36	27.04	7.68	7.82	14.07	7.5
High Price	83.12	156	156	28.92	10.88	19.4	21.43
Enterprise Value Average	1,532	- -	1,186	302	226	364	347
Enterprise Value High	1,603	- -	2,654	584	331	586	698
Enterprise Value Low	1,484	- -	402	188	161	249	207

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-40.05	-70.39	-120.32	- -	- -
Return on Assets (%)	- -	- -	-26.25	-36.26	-31.32	-47.76	25.36
Return on Capital (%)	- -	- -	- -	- -	- -	- -	52.6
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	-72.93
Gross Margin (%)	63.9	- -	56.84	24.22	39.53	36.1	40.76
EBITDA Margin (%)	-69.49	- -	-136.75	-81.45	-37.78	-35.54	-99.73
Operating Margin (%)	-88.96	- -	-156.37	-110.68	-59.45	-59.6	-121.38
Incremental Operating Margin (%)	- -	-88.96	- -	- -	- -	- -	- -
Pretax Margin (%)	-112.69	- -	-86.67	-139.51	-79.6	-93.44	76.75
Profit Margin (%)	-114.09	- -	-87.82	-139.91	-79.46	-93.58	71.7
Net Income to Common Margin (%)	-114.09	- -	-87.82	-139.91	-79.46	-93.58	71.7
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	6.58
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-40.05	-70.39	-120.32	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	75	- -	51	112	131	107	13
ST Debt	- -	- -	- -	2	4	97	5
LT Debt	75	- -	51	109	127	10	9
Total Debt/EBITDA	-3.8	- -	-0.86	-1.94	-3.54	-2.72	-0.19
Net Debt/EBITDA	-3.02	- -	0.98	-0.89	-2.3	-2.02	0.35
Total Debt/EBIT	-2.97	- -	-0.75	-1.43	-2.25	-1.62	-0.15
Net Debt/EBIT	-2.36	- -	0.86	-0.65	-1.46	-1.21	0.29
EBITDA to Interest Expense	-2.92	- -	-5.2	-4.13	-1.94	-1.93	-9.62
EBITDA-CapEx/Interest Expense	-4.46	- -	-6.56	-5.63	-2.85	-3.23	-14.04
EBIT to Interest Expense	-3.74	- -	-5.94	-5.61	-3.05	-3.23	-11.71
Interest Expense	7	- -	11	14	19	20	7
Common Equity/Total Assets	-454.72	- -	65.54	35.6	15.79	-6.04	53.52
Long-Term Debt/Equity (%)	- -	- -	26.88	119.93	336.63	- -	7.75
Long-Term Debt/Capital (%)	283.63	- -	21.18	53.9	75.49	10.09	6.93
Long-Term Debt/Total Assets (%)	169.46	- -	17.62	42.69	53.16	4.96	4.15
Total Debt/Equity (%)	-154.46	- -	26.88	122.49	345.91	-913.78	11.86
Total Debt/Capital (%)	283.63	- -	21.18	55.05	77.57	112.29	10.61
Total Debt/Total Assets (%)	169.46	- -	17.62	43.61	54.63	55.17	6.35
Net Debt to Equity	-122.51	- -	-30.56	56.27	224.9	-678.94	-21.97
Net Debt/Capital (%)	544.31	- -	-44.01	32.96	60.98	104.54	-24.44
EBITDA	-20	- -	-59	-58	-37	-39	-71
EBITDA-CapEx	-30	- -	-75	-79	-54	-66	-104
Operating Income (Loss)	-25	- -	-68	-78	-58	-66	-87

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.17	- -	4.38	1.84	0.83	0.13	1.13
Current Ratio	1.68	- -	5.28	2.46	1.47	0.61	1.3
Quick Ratio	1.55	- -	4.93	2.3	1.22	0.21	1.25
CFO/Avg Current Liab	- -	- -	-4.65	-1.45	-0.83	-0.18	-0.53
Common Equity/Total Assets	-454.72	- -	65.54	35.6	15.79	-6.04	53.52
Long-Term Debt/Equity (%)	- -	- -	26.88	119.93	336.63	- -	7.75
Long-Term Debt/Capital (%)	283.63	- -	21.18	53.9	75.49	10.09	6.93
Long-Term Debt/Total Assets (%)	169.46	- -	17.62	42.69	53.16	4.96	4.15
Total Debt/Equity (%)	-154.46	- -	26.88	122.49	345.91	-913.78	11.86
Total Debt/Capital (%)	283.63	- -	21.18	55.05	77.57	112.29	10.61
Total Debt/Total Assets (%)	169.46	- -	17.62	43.61	54.63	55.17	6.35
CFO/Total Liabilities	-15.86	- -	-57.99	-27.75	-18.02	-8.99	-61.01
CFO/CapEx	-1.42	- -	-3.72	-2.18	-2.09	-0.69	-1.83
Altman's Z-Score	0.84	- -	0.74	-3.13	-3.84	-4.47	-3.15

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	8.54	5.89	8.21	10.12	8.89
Days Sales Outstanding	- -	- -	42.76	61.96	44.45	36.08	41.07
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	6.43	10.1	9.21	7.2	3.2
Accounts Payable Turnover Days	- -	- -	56.78	36.16	39.61	50.69	113.91
Cash Conversion Cycle	- -	- -	-14.02	25.81	4.84	-14.61	-72.83
Inventory to Cash Days	- -	- -	42.76	61.96	44.45	36.08	41.07
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,339	- -	470	138	165	362	248
- Cash & Cash Equivalents	16	- -	109	47	29	19	25
+ Preferred Equity and Hybrid Capital	153	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	75	- -	51	112	131	107	13
Enterprise Value	1,552	- -	412	179	255	449	180
Total Capital	27	- -	241	203	168	95	126
Total Debt/Capital (%)	283.63	- -	21.18	55.05	77.57	112.29	10.61
Total Debt / EV	0.05	- -	0.12	0.62	0.51	0.24	0.07
EV/Sales	54.47	- -	9.5	2.53	2.61	4.07	2.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	232.06	- -
EV/Free Cash Flow to Firm	620.84	- -	- -	- -	5,514.22	15.76	- -
Diluted Market Cap	1,339	259	210	134	153	340	240
Diluted Enterprise Value	1,552	259	152	199	255	428	228
EV per Share	92.82	45.36	23.7	9.98	12.08	17.48	5.43
TTM Sales	28	- -	43	71	98	110	72
TTM EBITDA	-20	- -	-59	-58	-37	-39	-71
TTM Operating Income	-25	- -	-68	-78	-58	-66	-87
TTM Cash Flow to Firm	-8	- -	-46	-32	-17	2	-53
TTM Free Cash Flow to Firm	2	- -	-31	-11	- -	29	-20

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	10/31/2021	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-307.2	- -	-4.95	-5.43	-8.08	41.82	-8.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1,552	- -	412	179	255	449	180
Low Price	76	43.2	26.48	6.91	2.8	6.26	6.6
EV/Sales	54.47	- -	9.5	2.53	2.61	4.07	2.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	4.52
Price/Earnings Average	-40.57	- -	-14.6	-2.33	-1.49	-2.51	6.52
Price/Earnings High	-42.75	- -	-31.81	-5.11	-2.75	-4.53	12.91
Price/Earnings Low	-39.09	- -	-5.4	-1.22	-0.71	-1.46	3.98
Price/Book Value	-6.63	- -	2.47	1.51	4.37	-30.95	2.2
Price/Book Value Average	-6.53	- -	6.54	2.6	3.29	-23.63	3.17
Price/Book Value High	-6.88	- -	14.26	5.7	6.08	-42.68	6.28
Price/Book Value Low	-6.29	- -	2.42	1.36	1.56	-13.77	1.93
Price/Tangible Book Value	-6.6	- -	5.09	21.57	-3.63	-9.89	2.81
Price/Tangible Book Value Average	-6.5	- -	13.46	37.08	-2.74	-7.55	4.06
Price/Tangible Book Value High	-6.85	- -	29.35	81.21	-5.06	-13.63	8.03
Price/Tangible Book Value Low	-6.27	- -	4.98	19.39	-1.3	-4.4	2.47
Price/Sales	46.99	- -	4.84	1.9	1.57	3.08	3.24
Price/Sales Average	46.28	- -	12.82	3.26	1.18	2.35	4.68
Price/Sales High	48.77	- -	27.93	7.15	2.18	4.24	9.26
Price/Sales Low	44.6	- -	4.74	1.71	0.56	1.37	2.85
Price/Cash Flow	-90.62	- -	-3.62	-2.94	-4.22	-18.42	-3.87
Price/Cash Flow Average	-89.26	- -	-9.59	-5.05	-3.18	-14.06	-5.59
Price/Cash Flow High	-94.06	- -	-20.9	-11.05	-5.87	-25.4	-11.07
Price/Cash Flow Low	-86.01	- -	-3.55	-2.64	-1.51	-8.2	-3.41
Price/Free Cash Flow Average	-302.57	- -	-13.11	-9.33	-6.09	31.93	-12.79
Price/Free Cash Flow High	-318.86	- -	-28.58	-20.43	-11.24	57.66	-25.31
Price/Free Cash Flow Low	-291.55	- -	-4.85	-4.88	-2.89	18.61	-7.79
EV/Sales Average	53.76	- -	27.35	4.26	2.32	3.29	4.85
EV/Sales High	56.25	- -	61.19	8.25	3.39	5.31	9.76
EV/Sales Low	52.07	- -	9.27	2.66	1.65	2.25	2.89
EV/EBITDA Average	-77.36	- -	-20	-5.23	-6.13	-9.27	-4.86
EV/EBITDA High	-80.94	- -	-44.75	-10.13	-8.98	-14.94	-9.78
EV/EBITDA Low	-74.93	- -	-6.78	-3.27	-4.36	-6.33	-2.9
EV/EBIT Average	-60.43	- -	-17.49	-3.85	-3.89	-5.53	-4
EV/EBIT High	-63.23	- -	-39.13	-7.45	-5.71	-8.91	-8.04
EV/EBIT Low	-58.53	- -	-5.93	-2.41	-2.77	-3.78	-2.38
Last Price	80.08	45.36	27.04	7.68	7.82	14.07	7.5
High Price	83.12	156	156	28.92	10.88	19.4	21.43
Enterprise Value Average	1,532	- -	1,186	302	226	364	347
Enterprise Value High	1,603	- -	2,654	584	331	586	698
Enterprise Value Low	1,484	- -	402	188	161	249	207

Shares Outstanding	17	- -	17	18	21	26	33
Diluted Weighted Avg Shares	17	6	8	17	20	24	32
Basic Weighted Avg Shares	17	6	8	17	20	24	31
Revenue per Share	1.7	- -	5.58	4.05	4.99	4.57	2.31
EBITDA per Share	-1.18	- -	-7.64	-3.3	-1.88	-1.62	-2.31
Operating Income per Share	-1.52	- -	-8.73	-4.48	-2.96	-2.72	-2.81
Basic EPS, GAAP	-1.94	- -	-4.9	-5.66	-3.96	-4.28	1.66
Basic EPS from Cont Ops	-1.94	- -	-4.9	-5.66	-3.96	-4.28	1.66
Diluted EPS, GAAP	-1.94	- -	-4.9	-5.66	-3.96	-4.28	1.61
Diluted EPS from Cont Ops	-1.94	- -	-4.9	-5.66	-3.96	-4.28	1.61
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.88	- -	-7.47	-2.62	-1.85	-0.76	-1.94
Free Cash Flow per Basic Share	-1.51	- -	-9.47	-3.82	-2.74	-1.86	-3
Cash & Equivalents per Share	0.93	- -	6.28	3.91	1.94	0.75	2.47
Book Value per Share	-12.08	- -	10.94	5.07	1.79	-0.45	3.41
Tangible Book Value per Share	-12.13	- -	5.32	0.36	-2.15	-1.42	2.67

Spire Global, 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)