Spire Global, Inc.

SPIR

SPIRSpire Global, Inc. US flag

New York Stock Exchange

21.35

USD

+0.79

- -

694.65MMarket Cap

Profitability (USD)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-26.25	-36.26	-31.32	-47.76	25.36
Return on Capital (%)	- -	- -	- -	- -	- -	- -	-12.86
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 (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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	-475.31	- -	-85.88	-139.74	-181.93	-278.26	-230.97
Long-Term Debt/Equity (%)	- -	- -	26.88	119.93	336.63	- -	7.75
Long-Term Debt/Capital (%)	432.84	- -	-25.81	-44.41	-41.76	-2.22	-1.85
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 (%)	432.84	- -	-25.81	-45.36	-42.91	-24.73	-2.83
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 (%)	3,280.49	- -	18.91	-17.48	-25.46	-17.59	4.98
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)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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	-475.31	- -	-85.88	-139.74	-181.93	-278.26	-230.97
Long-Term Debt/Equity (%)	- -	- -	26.88	119.93	336.63	- -	7.75
Long-Term Debt/Capital (%)	432.84	- -	-25.81	-44.41	-41.76	-2.22	-1.85
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 (%)	432.84	- -	-25.81	-45.36	-42.91	-24.73	-2.83
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	- -	-0.83	-3.14	-3.87	-4.53	-3.26

Working Capital (USD)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	1,339	259	210	134	153	340	232
- 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	259	152	176	243	428	163
Total Capital	17	- -	-198	-246	-305	-432	-474
Total Debt/Capital (%)	432.84	- -	-25.81	-45.36	-42.91	-24.73	-2.83
Total Debt / EV	0.05	- -	0.34	0.64	0.54	0.25	0.08
EV/Sales	54.47	- -	3.5	2.48	2.49	3.87	2.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	220.78	- -
EV/Free Cash Flow to Firm	620.84	- -	- -	- -	5,257.45	14.99	- -
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	19.56	10.04	12.41	17.7	5.29
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)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	-307.2	- -	-4.95	-5.43	-8.08	41.82	-8.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1,552	259	152	176	243	428	163
Low Price	76	43.2	26.48	6.91	2.8	6.26	6.6
EV/Sales	54.47	- -	3.5	2.48	2.49	3.87	2.28
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	-6.34	- -	-0.84	-0.38	-0.35	-0.63	-0.48
Price/Book Value Average	-6.25	- -	-2.23	-0.65	-0.27	-0.48	-0.69
Price/Book Value High	-6.58	- -	-4.86	-1.41	-0.49	-0.87	-1.36
Price/Book Value Low	-6.02	- -	-0.83	-0.34	-0.13	-0.28	-0.42
Price/Tangible Book Value	-6.6	- -	2.27	21	-3.37	-9.29	2.62
Price/Tangible Book Value Average	-6.5	- -	6.01	36.1	-2.54	-7.09	3.79
Price/Tangible Book Value High	-6.85	- -	13.11	79.06	-4.69	-12.81	7.49
Price/Tangible Book Value Low	-6.27	- -	2.23	18.88	-1.21	-4.13	2.31
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	- -	11.48	4.17	2.22	3.14	4.52
EV/Sales High	56.25	- -	26.59	8.06	3.22	5.04	9.1
EV/Sales Low	52.07	- -	3.4	2.62	1.6	2.16	2.69
EV/EBITDA Average	-77.36	- -	-8.39	-5.12	-5.89	-8.84	-4.53
EV/EBITDA High	-80.94	- -	-19.45	-9.89	-8.53	-14.17	-9.12
EV/EBITDA Low	-74.93	- -	-2.49	-3.21	-4.24	-6.08	-2.7
EV/EBIT Average	-60.43	- -	-7.34	-3.77	-3.74	-5.27	-3.72
EV/EBIT High	-63.23	- -	-17.01	-7.28	-5.42	-8.45	-7.5
EV/EBIT Low	-58.53	- -	-2.18	-2.36	-2.69	-3.63	-2.22
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	451	498	295	217	347	323
Enterprise Value High	1,603	892	1,154	570	315	556	651
Enterprise Value Low	1,484	247	148	185	156	239	193

Profitability (USD)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-26.25	-36.26	-31.32	-47.76	25.36
Return on Capital (%)	- -	- -	- -	- -	- -	- -	-12.86
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 (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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	-475.31	- -	-85.88	-139.74	-181.93	-278.26	-230.97
Long-Term Debt/Equity (%)	- -	- -	26.88	119.93	336.63	- -	7.75
Long-Term Debt/Capital (%)	432.84	- -	-25.81	-44.41	-41.76	-2.22	-1.85
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 (%)	432.84	- -	-25.81	-45.36	-42.91	-24.73	-2.83
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 (%)	3,280.49	- -	18.91	-17.48	-25.46	-17.59	4.98
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)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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	-475.31	- -	-85.88	-139.74	-181.93	-278.26	-230.97
Long-Term Debt/Equity (%)	- -	- -	26.88	119.93	336.63	- -	7.75
Long-Term Debt/Capital (%)	432.84	- -	-25.81	-44.41	-41.76	-2.22	-1.85
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 (%)	432.84	- -	-25.81	-45.36	-42.91	-24.73	-2.83
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	- -	-0.83	-3.14	-3.87	-4.53	-3.26

Working Capital (USD)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	1,339	259	210	134	153	340	232
- 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	259	152	176	243	428	163
Total Capital	17	- -	-198	-246	-305	-432	-474
Total Debt/Capital (%)	432.84	- -	-25.81	-45.36	-42.91	-24.73	-2.83
Total Debt / EV	0.05	- -	0.34	0.64	0.54	0.25	0.08
EV/Sales	54.47	- -	3.5	2.48	2.49	3.87	2.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	220.78	- -
EV/Free Cash Flow to Firm	620.84	- -	- -	- -	5,257.45	14.99	- -
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	19.56	10.04	12.41	17.7	5.29
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)

API Chat

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	-307.2	- -	-4.95	-5.43	-8.08	41.82	-8.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1,552	259	152	176	243	428	163
Low Price	76	43.2	26.48	6.91	2.8	6.26	6.6
EV/Sales	54.47	- -	3.5	2.48	2.49	3.87	2.28
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	-6.34	- -	-0.84	-0.38	-0.35	-0.63	-0.48
Price/Book Value Average	-6.25	- -	-2.23	-0.65	-0.27	-0.48	-0.69
Price/Book Value High	-6.58	- -	-4.86	-1.41	-0.49	-0.87	-1.36
Price/Book Value Low	-6.02	- -	-0.83	-0.34	-0.13	-0.28	-0.42
Price/Tangible Book Value	-6.6	- -	2.27	21	-3.37	-9.29	2.62
Price/Tangible Book Value Average	-6.5	- -	6.01	36.1	-2.54	-7.09	3.79
Price/Tangible Book Value High	-6.85	- -	13.11	79.06	-4.69	-12.81	7.49
Price/Tangible Book Value Low	-6.27	- -	2.23	18.88	-1.21	-4.13	2.31
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	- -	11.48	4.17	2.22	3.14	4.52
EV/Sales High	56.25	- -	26.59	8.06	3.22	5.04	9.1
EV/Sales Low	52.07	- -	3.4	2.62	1.6	2.16	2.69
EV/EBITDA Average	-77.36	- -	-8.39	-5.12	-5.89	-8.84	-4.53
EV/EBITDA High	-80.94	- -	-19.45	-9.89	-8.53	-14.17	-9.12
EV/EBITDA Low	-74.93	- -	-2.49	-3.21	-4.24	-6.08	-2.7
EV/EBIT Average	-60.43	- -	-7.34	-3.77	-3.74	-5.27	-3.72
EV/EBIT High	-63.23	- -	-17.01	-7.28	-5.42	-8.45	-7.5
EV/EBIT Low	-58.53	- -	-2.18	-2.36	-2.69	-3.63	-2.22
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	451	498	295	217	347	323
Enterprise Value High	1,603	892	1,154	570	315	556	651
Enterprise Value Low	1,484	247	148	185	156	239	193

	2020 Y	2021 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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	- -	14.07	4.02	2.09	0.79	2.65
Book Value per Share	-12.63	- -	-32.09	-20.46	-22.23	-22.29	-15.77
Tangible Book Value per Share	-12.13	- -	11.9	0.37	-2.32	-1.51	2.86

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)