Surf Air Mobility Inc.

SRFM

SRFMSurf Air Mobility Inc. US flag

New York Stock Exchange

0.77

USD

+0.04

- -

85.81MMarket Cap

Profitability (USD)

API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-371.49	-699.71	-402.12	-63.74	-86.46
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-47.03	-31.78	-27.51	-8.55	0.96	-4.8
EBITDA Margin (%)	-239.07	-273.76	-246.01	-219.75	-43.47	-63.42
Operating Margin (%)	-276.77	-282.68	-251.08	-225.97	-50.46	-72.14
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-312.49	-303.31	-366.79	-419.8	-62.96	-104.11
Profit Margin (%)	-312.49	-303.31	-366.79	-414.34	-62.72	-103.75
Net Income to Common Margin (%)	-312.49	-303.31	-366.79	-414.34	-62.72	-103.75
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

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

Total Debt	20	23	30	47	92	100
ST Debt	20	23	17	20	13	51
LT Debt	- -	- -	13	27	80	49
Total Debt/EBITDA	-1.14	-0.73	-0.61	-0.36	-1.78	-1.48
Net Debt/EBITDA	-0.72	-0.7	-0.58	-0.26	-1.05	-1.1
Total Debt/EBIT	-0.98	-0.7	-0.59	-0.35	-1.53	-1.3
Net Debt/EBIT	-0.63	-0.68	-0.57	-0.25	-0.9	-0.96
EBITDA to Interest Expense	-11.46	-15.09	-83.69	-44.78	-6.02	-5.12
EBITDA-CapEx/Interest Expense	-11.65	-15.21	-84.19	-47.4	-7.66	-5.75
EBIT to Interest Expense	-13.26	-15.58	-85.41	-46.05	-6.99	-5.82
Interest Expense	2	2	1	3	9	13
Common Equity/Total Assets	-2,063.2	-3,668.84	-2,568.72	-542.88	-546.07	-598.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.18	-0.16	-4.21	-4.91	-13.63	-7.12
Long-Term Debt/Total Assets (%)	3.39	5.4	97.79	24.56	64.26	37.18
Total Debt/Equity (%)	-14.4	-13.57	-13.62	-61.24	-77.08	-182.51
Total Debt/Capital (%)	-9.36	-9.37	-9.51	-8.55	-15.81	-14.55
Total Debt/Total Assets (%)	174.15	310.55	220.81	42.75	74.55	76.03
Net Debt to Equity	-9.18	-13.15	-13.1	-44.87	-45.42	-135.17
Net Debt/Capital (%)	-5.77	-9.06	-9.14	-6.24	-8.99	-10.58
EBITDA	-18	-32	-50	-133	-52	-68
EBITDA-CapEx	-18	-33	-50	-141	-66	-76
Operating Income (Loss)	-21	-33	-51	-137	-60	-77

Liquidity (USD)

API ChatGPT

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

Cash Ratio	0.17	0.01	- -	0.01	0.24	0.09
Current Ratio	0.19	0.03	0.14	0.13	0.38	0.23
Quick Ratio	0.17	0.01	- -	0.05	0.28	0.12
CFO/Avg Current Liab	- -	-0.48	-0.5	-0.65	-0.47	-0.57
Common Equity/Total Assets	-2,063.2	-3,668.84	-2,568.72	-542.88	-546.07	-598.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.18	-0.16	-4.21	-4.91	-13.63	-7.12
Long-Term Debt/Total Assets (%)	3.39	5.4	97.79	24.56	64.26	37.18
Total Debt/Equity (%)	-14.4	-13.57	-13.62	-61.24	-77.08	-182.51
Total Debt/Capital (%)	-9.36	-9.37	-9.51	-8.55	-15.81	-14.55
Total Debt/Total Assets (%)	174.15	310.55	220.81	42.75	74.55	76.03
CFO/Total Liabilities	-5.7	-13.25	-11.89	-34.15	-22.26	-34.4
CFO/CapEx	-29.4	-91.69	-94.08	-8.28	-3.85	-7.65
Altman's Z-Score	-47.95	-98.15	-65.28	-16.55	-10.88	-12.27

Working Capital (USD)

API ChatGPT

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

Accounts Receivable Turnover	- -	134.07	230.39	23.61	25.9	26.03
Days Sales Outstanding	- -	2.72	1.58	15.46	14.09	14.02
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.36	1.92	4.14	6.42	6.13
Accounts Payable Turnover Days	- -	268.06	190.14	88.21	56.83	59.51
Cash Conversion Cycle	- -	-265.34	-188.55	-72.75	-42.74	-45.49
Inventory to Cash Days	- -	2.72	1.58	15.46	14.09	14.02
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

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

Market Capitalization	- -	- -	- -	61	70	68
- Cash & Cash Equivalents	7	1	- -	2	21	13
+ Preferred Equity and Hybrid Capital	3	3	3	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	20	23	30	47	92	100
Enterprise Value	16	26	34	107	141	156
Total Capital	-218	-251	-318	-555	-585	-688
Total Debt/Capital (%)	-9.36	-9.37	-9.51	-8.55	-15.81	-14.55
Total Debt / EV	1.25	0.9	0.9	0.44	0.66	0.64
EV/Sales	2.17	2.21	1.66	1.77	1.18	1.46
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	61	70	68
Diluted Enterprise Value	16	26	34	107	141	156
EV per Share	2.32	3.71	4.8	18.96	10.92	4.43
TTM Sales	8	12	20	61	119	107
TTM EBITDA	-18	-32	-50	-133	-52	-68
TTM Operating Income	-21	-33	-51	-137	-60	-77
TTM Cash Flow to Firm	-7	-22	-27	-61	-46	-51
TTM Free Cash Flow to Firm	-7	-22	-27	-54	-32	-43

Multiples (USD)

API ChatGPT

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

Price/Free Cash Flow	- -	- -	- -	-1.08	-1.73	-1.22
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	16	26	34	107	141	156
Low Price	- -	- -	- -	4.55	0.9	1.77
EV/Sales	2.17	2.21	1.66	1.77	1.18	1.46
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-0.22	-0.67	-1.15
Price/Earnings High	- -	- -	- -	-0.79	-1.87	-3.15
Price/Earnings Low	- -	- -	- -	-0.1	-0.16	-0.56
Price/Book Value	- -	- -	- -	-0.1	-0.1	-0.09
Price/Book Value Average	- -	- -	- -	-0.09	-0.07	-0.16
Price/Book Value High	- -	- -	- -	-0.33	-0.21	-0.44
Price/Book Value Low	- -	- -	- -	-0.04	-0.02	-0.08
Price/Tangible Book Value	- -	- -	- -	-0.58	-0.48	-0.89
Price/Tangible Book Value Average	- -	- -	- -	-0.51	-0.34	-1.66
Price/Tangible Book Value High	- -	- -	- -	-1.86	-0.97	-4.54
Price/Tangible Book Value Low	- -	- -	- -	-0.24	-0.08	-0.81
Price/Sales	- -	- -	- -	1.01	0.58	0.64
Price/Sales Average	- -	- -	- -	0.9	0.42	1.19
Price/Sales High	- -	- -	- -	3.26	1.17	3.26
Price/Sales Low	- -	- -	- -	0.42	0.1	0.58
Price/Cash Flow	- -	- -	- -	-0.95	-1.28	-1.06
Price/Cash Flow Average	- -	- -	- -	-0.85	-0.92	-1.98
Price/Cash Flow High	- -	- -	- -	-3.07	-2.58	-5.42
Price/Cash Flow Low	- -	- -	- -	-0.4	-0.21	-0.97
Price/Free Cash Flow Average	- -	- -	- -	-0.96	-1.24	-2.28
Price/Free Cash Flow High	- -	- -	- -	-3.49	-3.48	-6.24
Price/Free Cash Flow Low	- -	- -	- -	-0.45	-0.29	-1.11
EV/Sales Average	2.17	2.21	1.66	1.66	1.02	2.01
EV/Sales High	2.17	2.21	1.66	4.02	1.77	4.09
EV/Sales Low	2.17	2.21	1.66	1.18	0.69	1.4
EV/EBITDA Average	-0.91	-0.81	-0.67	-0.75	-2.34	-3.18
EV/EBITDA High	-0.91	-0.81	-0.67	-1.83	-4.07	-6.44
EV/EBITDA Low	-0.91	-0.81	-0.67	-0.54	-1.6	-2.21
EV/EBIT Average	-0.78	-0.78	-0.66	-0.73	-2.01	-2.79
EV/EBIT High	-0.78	-0.78	-0.66	-1.78	-3.51	-5.66
EV/EBIT Low	-0.78	-0.78	-0.66	-0.52	-1.38	-1.95
Last Price	- -	- -	- -	10.85	5.39	1.94
High Price	- -	- -	- -	35	10.85	9.91
Enterprise Value Average	16	26	34	100	121	215
Enterprise Value High	16	26	34	243	211	435
Enterprise Value Low	16	26	34	71	83	150

Profitability (USD)

API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-371.49	-699.71	-402.12	-63.74	-86.46
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-47.03	-31.78	-27.51	-8.55	0.96	-4.8
EBITDA Margin (%)	-239.07	-273.76	-246.01	-219.75	-43.47	-63.42
Operating Margin (%)	-276.77	-282.68	-251.08	-225.97	-50.46	-72.14
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-312.49	-303.31	-366.79	-419.8	-62.96	-104.11
Profit Margin (%)	-312.49	-303.31	-366.79	-414.34	-62.72	-103.75
Net Income to Common Margin (%)	-312.49	-303.31	-366.79	-414.34	-62.72	-103.75
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

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

Total Debt	20	23	30	47	92	100
ST Debt	20	23	17	20	13	51
LT Debt	- -	- -	13	27	80	49
Total Debt/EBITDA	-1.14	-0.73	-0.61	-0.36	-1.78	-1.48
Net Debt/EBITDA	-0.72	-0.7	-0.58	-0.26	-1.05	-1.1
Total Debt/EBIT	-0.98	-0.7	-0.59	-0.35	-1.53	-1.3
Net Debt/EBIT	-0.63	-0.68	-0.57	-0.25	-0.9	-0.96
EBITDA to Interest Expense	-11.46	-15.09	-83.69	-44.78	-6.02	-5.12
EBITDA-CapEx/Interest Expense	-11.65	-15.21	-84.19	-47.4	-7.66	-5.75
EBIT to Interest Expense	-13.26	-15.58	-85.41	-46.05	-6.99	-5.82
Interest Expense	2	2	1	3	9	13
Common Equity/Total Assets	-2,063.2	-3,668.84	-2,568.72	-542.88	-546.07	-598.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.18	-0.16	-4.21	-4.91	-13.63	-7.12
Long-Term Debt/Total Assets (%)	3.39	5.4	97.79	24.56	64.26	37.18
Total Debt/Equity (%)	-14.4	-13.57	-13.62	-61.24	-77.08	-182.51
Total Debt/Capital (%)	-9.36	-9.37	-9.51	-8.55	-15.81	-14.55
Total Debt/Total Assets (%)	174.15	310.55	220.81	42.75	74.55	76.03
Net Debt to Equity	-9.18	-13.15	-13.1	-44.87	-45.42	-135.17
Net Debt/Capital (%)	-5.77	-9.06	-9.14	-6.24	-8.99	-10.58
EBITDA	-18	-32	-50	-133	-52	-68
EBITDA-CapEx	-18	-33	-50	-141	-66	-76
Operating Income (Loss)	-21	-33	-51	-137	-60	-77

Liquidity (USD)

API ChatGPT

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

Cash Ratio	0.17	0.01	- -	0.01	0.24	0.09
Current Ratio	0.19	0.03	0.14	0.13	0.38	0.23
Quick Ratio	0.17	0.01	- -	0.05	0.28	0.12
CFO/Avg Current Liab	- -	-0.48	-0.5	-0.65	-0.47	-0.57
Common Equity/Total Assets	-2,063.2	-3,668.84	-2,568.72	-542.88	-546.07	-598.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.18	-0.16	-4.21	-4.91	-13.63	-7.12
Long-Term Debt/Total Assets (%)	3.39	5.4	97.79	24.56	64.26	37.18
Total Debt/Equity (%)	-14.4	-13.57	-13.62	-61.24	-77.08	-182.51
Total Debt/Capital (%)	-9.36	-9.37	-9.51	-8.55	-15.81	-14.55
Total Debt/Total Assets (%)	174.15	310.55	220.81	42.75	74.55	76.03
CFO/Total Liabilities	-5.7	-13.25	-11.89	-34.15	-22.26	-34.4
CFO/CapEx	-29.4	-91.69	-94.08	-8.28	-3.85	-7.65
Altman's Z-Score	-47.95	-98.15	-65.28	-16.55	-10.88	-12.27

Working Capital (USD)

API ChatGPT

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

Accounts Receivable Turnover	- -	134.07	230.39	23.61	25.9	26.03
Days Sales Outstanding	- -	2.72	1.58	15.46	14.09	14.02
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.36	1.92	4.14	6.42	6.13
Accounts Payable Turnover Days	- -	268.06	190.14	88.21	56.83	59.51
Cash Conversion Cycle	- -	-265.34	-188.55	-72.75	-42.74	-45.49
Inventory to Cash Days	- -	2.72	1.58	15.46	14.09	14.02
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

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

Market Capitalization	- -	- -	- -	61	70	68
- Cash & Cash Equivalents	7	1	- -	2	21	13
+ Preferred Equity and Hybrid Capital	3	3	3	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	20	23	30	47	92	100
Enterprise Value	16	26	34	107	141	156
Total Capital	-218	-251	-318	-555	-585	-688
Total Debt/Capital (%)	-9.36	-9.37	-9.51	-8.55	-15.81	-14.55
Total Debt / EV	1.25	0.9	0.9	0.44	0.66	0.64
EV/Sales	2.17	2.21	1.66	1.77	1.18	1.46
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	61	70	68
Diluted Enterprise Value	16	26	34	107	141	156
EV per Share	2.32	3.71	4.8	18.96	10.92	4.43
TTM Sales	8	12	20	61	119	107
TTM EBITDA	-18	-32	-50	-133	-52	-68
TTM Operating Income	-21	-33	-51	-137	-60	-77
TTM Cash Flow to Firm	-7	-22	-27	-61	-46	-51
TTM Free Cash Flow to Firm	-7	-22	-27	-54	-32	-43

Multiples (USD)

API ChatGPT

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

Price/Free Cash Flow	- -	- -	- -	-1.08	-1.73	-1.22
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	16	26	34	107	141	156
Low Price	- -	- -	- -	4.55	0.9	1.77
EV/Sales	2.17	2.21	1.66	1.77	1.18	1.46
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-0.22	-0.67	-1.15
Price/Earnings High	- -	- -	- -	-0.79	-1.87	-3.15
Price/Earnings Low	- -	- -	- -	-0.1	-0.16	-0.56
Price/Book Value	- -	- -	- -	-0.1	-0.1	-0.09
Price/Book Value Average	- -	- -	- -	-0.09	-0.07	-0.16
Price/Book Value High	- -	- -	- -	-0.33	-0.21	-0.44
Price/Book Value Low	- -	- -	- -	-0.04	-0.02	-0.08
Price/Tangible Book Value	- -	- -	- -	-0.58	-0.48	-0.89
Price/Tangible Book Value Average	- -	- -	- -	-0.51	-0.34	-1.66
Price/Tangible Book Value High	- -	- -	- -	-1.86	-0.97	-4.54
Price/Tangible Book Value Low	- -	- -	- -	-0.24	-0.08	-0.81
Price/Sales	- -	- -	- -	1.01	0.58	0.64
Price/Sales Average	- -	- -	- -	0.9	0.42	1.19
Price/Sales High	- -	- -	- -	3.26	1.17	3.26
Price/Sales Low	- -	- -	- -	0.42	0.1	0.58
Price/Cash Flow	- -	- -	- -	-0.95	-1.28	-1.06
Price/Cash Flow Average	- -	- -	- -	-0.85	-0.92	-1.98
Price/Cash Flow High	- -	- -	- -	-3.07	-2.58	-5.42
Price/Cash Flow Low	- -	- -	- -	-0.4	-0.21	-0.97
Price/Free Cash Flow Average	- -	- -	- -	-0.96	-1.24	-2.28
Price/Free Cash Flow High	- -	- -	- -	-3.49	-3.48	-6.24
Price/Free Cash Flow Low	- -	- -	- -	-0.45	-0.29	-1.11
EV/Sales Average	2.17	2.21	1.66	1.66	1.02	2.01
EV/Sales High	2.17	2.21	1.66	4.02	1.77	4.09
EV/Sales Low	2.17	2.21	1.66	1.18	0.69	1.4
EV/EBITDA Average	-0.91	-0.81	-0.67	-0.75	-2.34	-3.18
EV/EBITDA High	-0.91	-0.81	-0.67	-1.83	-4.07	-6.44
EV/EBITDA Low	-0.91	-0.81	-0.67	-0.54	-1.6	-2.21
EV/EBIT Average	-0.78	-0.78	-0.66	-0.73	-2.01	-2.79
EV/EBIT High	-0.78	-0.78	-0.66	-1.78	-3.51	-5.66
EV/EBIT Low	-0.78	-0.78	-0.66	-0.52	-1.38	-1.95
Last Price	- -	- -	- -	10.85	5.39	1.94
High Price	- -	- -	- -	35	10.85	9.91
Enterprise Value Average	16	26	34	100	121	215
Enterprise Value High	16	26	34	243	211	435
Enterprise Value Low	16	26	34	71	83	150

Shares Outstanding	10	10	11	11	17	73
Diluted Weighted Avg Shares	7	7	7	6	13	35
Basic Weighted Avg Shares	7	7	7	6	13	35
Revenue per Share	1.07	1.68	2.89	10.73	9.25	3.04
EBITDA per Share	-2.55	-4.6	-7.11	-23.58	-4.02	-1.93
Operating Income per Share	-2.96	-4.75	-7.25	-24.25	-4.67	-2.19
Basic EPS, GAAP	-3.34	-5.1	-10.6	-44.46	-5.8	-3.15
Basic EPS from Cont Ops	-3.34	-5.1	-10.6	-44.46	-5.8	-3.15
Diluted EPS, GAAP	-3.34	-5.1	-10.6	-44.46	-5.8	-3.15
Diluted EPS from Cont Ops	-3.34	-5.1	-10.6	-44.46	-5.8	-3.15
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.24	-3.41	-4	-11.42	-4.21	-1.83
Free Cash Flow per Basic Share	-1.29	-3.45	-4.04	-12.8	-5.3	-2.07
Cash & Equivalents per Share	1.05	0.1	- -	0.31	1.63	0.36
Book Value per Share	-34.42	-39.51	-50.14	-106.87	-52.47	-22.45
Tangible Book Value per Share	-20.99	-25.4	-32.56	-18.8	-11.23	-2.18

Surf Air Mobility 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)