Latham Group, Inc.

NNASDAQ:SWIMNasdaq Stock Market

8.18

USD

+0.86

(+11.75%)

0.05EPS

142.04P/E

760.45MMarket Cap

Mar 09Next Earn

Profitability (USD)

Profitability Ratios 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 (%)	- -	6.72	-19.63	-1.55	-0.61	-4.54	2.81
Return on Assets (%)	- -	2.73	-8.65	-0.68	-0.28	-2.19	1.38
Return on Capital (%)	- -	6.26	- -	-1.79	- -	- -	4.58
Return on Invested Capital (%)	- -	6.1	- -	-1.82	- -	- -	3.6
Gross Margin (%)	30.87	35.39	32.38	31.11	27	30.23	33.35
EBITDA Margin (%)	14.71	16.18	-0.63	9.8	10.04	12.33	15.01
Operating Margin (%)	7.9	9.89	-5.74	4.31	2.85	3.59	5.6
Incremental Operating Margin (%)	- -	17.3	- -	101.39	10.74	- -	32.9
Pretax Margin (%)	0.88	5.64	-8.49	1.97	-1.78	-1.72	2.47
Profit Margin (%)	2.35	3.96	-9.89	-0.82	-0.42	-3.51	2.04
Net Income to Common Margin (%)	2.35	3.96	-9.89	-0.82	-0.42	-3.51	2.04
Effective Tax Rate (%)	- -	29.77	- -	141.5	- -	- -	17.53
Dvd Payout Ratio (%)	- -	- -	-176.48	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	6.72	-54.27	-1.55	-0.61	-4.54	2.81

Credit (USD)

Credit Ratios 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	223	221	280	352	333	311	311
ST Debt	7	13	17	10	28	10	11
LT Debt	216	208	263	342	305	300	301
Total Debt/EBITDA	4.77	3.39	-71.01	5.17	5.86	4.96	3.8
Net Debt/EBITDA	3.56	2.49	-59.88	4.11	3.49	3.59	2.55
Total Debt/EBIT	8.88	5.55	-7.75	11.74	20.65	17.01	10.18
Net Debt/EBIT	6.63	4.06	-6.54	9.34	12.3	12.32	6.83
EBITDA to Interest Expense	2.07	3.58	-0.16	4.33	1.84	2.53	3.18
EBITDA-CapEx/Interest Expense	1.71	2.68	-1.18	1.81	0.77	1.72	1.73
EBIT to Interest Expense	1.11	2.19	-1.48	1.91	0.52	0.74	1.19
Interest Expense	23	18	24	16	31	25	26
Common Equity/Total Assets	36.86	43.55	44.51	44.01	47.81	48.76	49.3
Long-Term Debt/Equity (%)	111.63	74.02	74.42	89.35	76.34	77.58	74.05
Long-Term Debt/Capital (%)	51.88	41.43	41.51	46.53	41.61	43.04	41.9
Long-Term Debt/Total Assets (%)	41.15	32.23	33.13	39.33	36.5	37.83	36.51
Total Debt/Equity (%)	115.19	78.65	79.29	92.01	83.45	80.27	76.73
Total Debt/Capital (%)	53.53	44.03	44.22	47.92	45.49	44.53	43.42
Total Debt/Total Assets (%)	42.46	34.25	35.29	40.5	39.89	39.14	37.83
Net Debt to Equity	85.95	57.59	66.86	73.21	49.71	58.14	51.45
Net Debt/Capital (%)	46.22	36.55	40.07	39.9	31.52	35.08	32.31
EBITDA	47	65	-4	68	57	63	82
EBITDA-CapEx	39	49	-29	29	24	43	45
Operating Income (Loss)	25	40	-36	30	16	18	31

Liquidity (USD)

Liquidity Ratios 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	1.13	0.63	0.38	0.38	1.19	0.79	0.9
Current Ratio	2.54	1.78	1.99	2.94	2.77	2.51	2.77
Quick Ratio	1.75	1.03	0.94	0.96	1.56	1.31	1.56
CFO/Avg Current Liab	- -	0.88	0.32	0.32	1.34	0.78	0.85
Common Equity/Total Assets	36.86	43.55	44.51	44.01	47.81	48.76	49.3
Long-Term Debt/Equity (%)	111.63	74.02	74.42	89.35	76.34	77.58	74.05
Long-Term Debt/Capital (%)	51.88	41.43	41.51	46.53	41.61	43.04	41.9
Long-Term Debt/Total Assets (%)	41.15	32.23	33.13	39.33	36.5	37.83	36.51
Total Debt/Equity (%)	115.19	78.65	79.29	92.01	83.45	80.27	76.73
Total Debt/Capital (%)	53.53	44.03	44.22	47.92	45.49	44.53	43.42
Total Debt/Total Assets (%)	42.46	34.25	35.29	40.5	39.89	39.14	37.83
CFO/Total Liabilities	10.74	17.3	7.64	6.64	26.7	15.06	15.2
CFO/CapEx	4.37	3.88	1.35	0.81	3.51	3.05	1.7
Altman's Z-Score	- -	- -	5.84	2.6	2.13	2.89	2.88

Working Capital (USD)

Working Capital Ratios 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	- -	12.57	13.48	12.7	14.3	16.22	15.12
Days Sales Outstanding	- -	29.04	27.07	28.75	25.53	22.5	24.14
Inventory Turnover	- -	5.19	4.89	3.49	3.15	4.07	4.79
Days Inventory Outstanding	- -	70.33	74.65	104.63	115.78	89.63	76.26
Accounts Payable Turnover	- -	14.86	14.51	16.86	16.23	22.12	22.31
Accounts Payable Turnover Days	- -	24.56	25.15	21.65	22.49	16.5	16.36
Cash Conversion Cycle	- -	74.8	76.57	111.74	118.82	95.63	84.04
Inventory to Cash Days	- -	-41.29	-47.58	-75.88	-90.25	-67.13	-52.12
Inventories	36	65	110	165	97	77	75
Raw Materials	19	37	78	95	55	49	51
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	17	28	32	70	42	28	24
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	- -	2,990	369	302	806	741
- Cash & Cash Equivalents	57	59	44	33	103	56	71
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	223	221	280	352	333	311	311
Enterprise Value	- -	- -	3,226	689	532	1,060	982
Total Capital	417	503	634	735	732	698	717
Total Debt/Capital (%)	53.53	44.03	44.22	47.92	45.49	44.53	43.42
Total Debt / EV	- -	- -	0.09	0.51	0.63	0.29	0.32
EV/Sales	- -	- -	5.12	0.99	0.94	2.08	1.8
EV/EBITDA	- -	- -	- -	10.1	9.36	16.9	11.98
EV/EBIT	- -	- -	- -	22.95	33.01	58.01	32.11
EV/Cash Flow to Firm	- -	- -	- -	26.73	- -	- -	11.59
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	20.75
Diluted Market Cap	- -	- -	2,769	365	297	803	761
Diluted Enterprise Value	- -	- -	3,006	684	527	1,058	1,001
EV per Share	- -	- -	27.01	6.01	4.64	9.16	8.41
TTM Sales	318	403	630	696	566	509	546
TTM EBITDA	47	65	-4	68	57	63	82
TTM Operating Income	25	40	-36	30	16	18	31
TTM Cash Flow to Firm	- -	76	- -	26	- -	- -	85
TTM Free Cash Flow to Firm	- -	60	- -	-14	- -	- -	47

Multiples (USD)

Valuation Multiples 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	- -	- -	317.78	-49.44	3.57	19.5	29.21
EV/EBIT	- -	- -	- -	22.95	33.01	58.01	32.11
Enterprise Value	- -	- -	3,226	689	532	1,060	982
Low Price	- -	- -	12.69	2.75	2.04	2.11	4.56
EV/Sales	- -	- -	5.12	0.99	0.94	2.08	1.8
EV/EBITDA	- -	- -	- -	10.1	9.36	16.9	11.98
Price/Earnings	- -	- -	- -	- -	- -	- -	66.46
Price/Earnings Average	- -	- -	- -	- -	- -	- -	70.44
Price/Earnings High	- -	- -	- -	- -	- -	- -	88.54
Price/Earnings Low	- -	- -	- -	- -	- -	- -	47.73
Price/Book Value	- -	- -	8.45	0.96	0.76	2.08	1.83
Price/Book Value Average	- -	- -	7.99	2.72	0.91	1.34	1.94
Price/Book Value High	- -	- -	11.73	7.81	1.37	2.51	2.43
Price/Book Value Low	- -	- -	4.29	0.82	0.59	0.63	1.31
Price/Tangible Book Value	- -	- -	-26.33	-6.39	-20.2	-13.82	-42.61
Price/Tangible Book Value Average	- -	- -	-24.88	-18.03	-24.3	-8.92	-45.16
Price/Tangible Book Value High	- -	- -	-36.54	-51.7	-36.64	-16.69	-56.77
Price/Tangible Book Value Low	- -	- -	-13.35	-5.45	-15.63	-4.19	-30.6
Price/Sales	- -	- -	4.39	0.52	0.52	1.58	1.35
Price/Sales Average	- -	- -	4.15	1.48	0.63	1.02	1.44
Price/Sales High	- -	- -	6.1	4.24	0.95	1.91	1.8
Price/Sales Low	- -	- -	2.23	0.45	0.41	0.48	0.97
Price/Cash Flow	- -	- -	82.2	11.29	2.55	13.1	11.66
Price/Cash Flow Average	- -	- -	77.66	31.87	3.07	8.46	12.35
Price/Cash Flow High	- -	- -	114.06	91.35	4.63	15.84	15.53
Price/Cash Flow Low	- -	- -	41.68	9.64	1.97	3.97	8.37
Price/Free Cash Flow Average	- -	- -	300.21	-139.6	4.29	12.6	30.96
Price/Free Cash Flow High	- -	- -	440.93	-400.19	6.47	23.57	38.92
Price/Free Cash Flow Low	- -	- -	161.11	-42.23	2.76	5.91	20.98
EV/Sales Average	- -	- -	4.86	1.96	1.05	1.52	1.88
EV/Sales High	- -	- -	6.95	4.75	1.37	2.41	2.25
EV/Sales Low	- -	- -	2.78	0.91	0.82	0.98	1.42
EV/EBITDA Average	- -	- -	- -	19.98	10.44	12.35	12.53
EV/EBITDA High	- -	- -	- -	48.52	13.68	19.58	14.99
EV/EBITDA Low	- -	- -	- -	9.31	8.16	7.95	9.43
EV/EBIT Average	- -	- -	- -	45.39	36.82	42.39	33.56
EV/EBIT High	- -	- -	- -	110.23	48.25	67.19	40.17
EV/EBIT Low	- -	- -	- -	21.16	28.78	27.29	25.27
Last Price	- -	- -	25.03	3.22	2.63	6.96	6.35
High Price	- -	- -	34.73	26.06	4.77	8.41	8.46
Enterprise Value Average	- -	- -	3,061	1,362	594	775	1,026
Enterprise Value High	- -	- -	4,385	3,308	778	1,228	1,228
Enterprise Value Low	- -	- -	1,752	635	464	499	773

Profitability (USD)

Profitability Ratios 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 (%)	- -	6.72	-19.63	-1.55	-0.61	-4.54	2.81
Return on Assets (%)	- -	2.73	-8.65	-0.68	-0.28	-2.19	1.38
Return on Capital (%)	- -	6.26	- -	-1.79	- -	- -	4.58
Return on Invested Capital (%)	- -	6.1	- -	-1.82	- -	- -	3.6
Gross Margin (%)	30.87	35.39	32.38	31.11	27	30.23	33.35
EBITDA Margin (%)	14.71	16.18	-0.63	9.8	10.04	12.33	15.01
Operating Margin (%)	7.9	9.89	-5.74	4.31	2.85	3.59	5.6
Incremental Operating Margin (%)	- -	17.3	- -	101.39	10.74	- -	32.9
Pretax Margin (%)	0.88	5.64	-8.49	1.97	-1.78	-1.72	2.47
Profit Margin (%)	2.35	3.96	-9.89	-0.82	-0.42	-3.51	2.04
Net Income to Common Margin (%)	2.35	3.96	-9.89	-0.82	-0.42	-3.51	2.04
Effective Tax Rate (%)	- -	29.77	- -	141.5	- -	- -	17.53
Dvd Payout Ratio (%)	- -	- -	-176.48	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	6.72	-54.27	-1.55	-0.61	-4.54	2.81

Credit (USD)

Credit Ratios 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	223	221	280	352	333	311	311
ST Debt	7	13	17	10	28	10	11
LT Debt	216	208	263	342	305	300	301
Total Debt/EBITDA	4.77	3.39	-71.01	5.17	5.86	4.96	3.8
Net Debt/EBITDA	3.56	2.49	-59.88	4.11	3.49	3.59	2.55
Total Debt/EBIT	8.88	5.55	-7.75	11.74	20.65	17.01	10.18
Net Debt/EBIT	6.63	4.06	-6.54	9.34	12.3	12.32	6.83
EBITDA to Interest Expense	2.07	3.58	-0.16	4.33	1.84	2.53	3.18
EBITDA-CapEx/Interest Expense	1.71	2.68	-1.18	1.81	0.77	1.72	1.73
EBIT to Interest Expense	1.11	2.19	-1.48	1.91	0.52	0.74	1.19
Interest Expense	23	18	24	16	31	25	26
Common Equity/Total Assets	36.86	43.55	44.51	44.01	47.81	48.76	49.3
Long-Term Debt/Equity (%)	111.63	74.02	74.42	89.35	76.34	77.58	74.05
Long-Term Debt/Capital (%)	51.88	41.43	41.51	46.53	41.61	43.04	41.9
Long-Term Debt/Total Assets (%)	41.15	32.23	33.13	39.33	36.5	37.83	36.51
Total Debt/Equity (%)	115.19	78.65	79.29	92.01	83.45	80.27	76.73
Total Debt/Capital (%)	53.53	44.03	44.22	47.92	45.49	44.53	43.42
Total Debt/Total Assets (%)	42.46	34.25	35.29	40.5	39.89	39.14	37.83
Net Debt to Equity	85.95	57.59	66.86	73.21	49.71	58.14	51.45
Net Debt/Capital (%)	46.22	36.55	40.07	39.9	31.52	35.08	32.31
EBITDA	47	65	-4	68	57	63	82
EBITDA-CapEx	39	49	-29	29	24	43	45
Operating Income (Loss)	25	40	-36	30	16	18	31

Liquidity (USD)

Liquidity Ratios 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	1.13	0.63	0.38	0.38	1.19	0.79	0.9
Current Ratio	2.54	1.78	1.99	2.94	2.77	2.51	2.77
Quick Ratio	1.75	1.03	0.94	0.96	1.56	1.31	1.56
CFO/Avg Current Liab	- -	0.88	0.32	0.32	1.34	0.78	0.85
Common Equity/Total Assets	36.86	43.55	44.51	44.01	47.81	48.76	49.3
Long-Term Debt/Equity (%)	111.63	74.02	74.42	89.35	76.34	77.58	74.05
Long-Term Debt/Capital (%)	51.88	41.43	41.51	46.53	41.61	43.04	41.9
Long-Term Debt/Total Assets (%)	41.15	32.23	33.13	39.33	36.5	37.83	36.51
Total Debt/Equity (%)	115.19	78.65	79.29	92.01	83.45	80.27	76.73
Total Debt/Capital (%)	53.53	44.03	44.22	47.92	45.49	44.53	43.42
Total Debt/Total Assets (%)	42.46	34.25	35.29	40.5	39.89	39.14	37.83
CFO/Total Liabilities	10.74	17.3	7.64	6.64	26.7	15.06	15.2
CFO/CapEx	4.37	3.88	1.35	0.81	3.51	3.05	1.7
Altman's Z-Score	- -	- -	5.84	2.6	2.13	2.89	2.88

Working Capital (USD)

Working Capital Ratios 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	- -	12.57	13.48	12.7	14.3	16.22	15.12
Days Sales Outstanding	- -	29.04	27.07	28.75	25.53	22.5	24.14
Inventory Turnover	- -	5.19	4.89	3.49	3.15	4.07	4.79
Days Inventory Outstanding	- -	70.33	74.65	104.63	115.78	89.63	76.26
Accounts Payable Turnover	- -	14.86	14.51	16.86	16.23	22.12	22.31
Accounts Payable Turnover Days	- -	24.56	25.15	21.65	22.49	16.5	16.36
Cash Conversion Cycle	- -	74.8	76.57	111.74	118.82	95.63	84.04
Inventory to Cash Days	- -	-41.29	-47.58	-75.88	-90.25	-67.13	-52.12
Inventories	36	65	110	165	97	77	75
Raw Materials	19	37	78	95	55	49	51
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	17	28	32	70	42	28	24
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	- -	2,990	369	302	806	741
- Cash & Cash Equivalents	57	59	44	33	103	56	71
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	223	221	280	352	333	311	311
Enterprise Value	- -	- -	3,226	689	532	1,060	982
Total Capital	417	503	634	735	732	698	717
Total Debt/Capital (%)	53.53	44.03	44.22	47.92	45.49	44.53	43.42
Total Debt / EV	- -	- -	0.09	0.51	0.63	0.29	0.32
EV/Sales	- -	- -	5.12	0.99	0.94	2.08	1.8
EV/EBITDA	- -	- -	- -	10.1	9.36	16.9	11.98
EV/EBIT	- -	- -	- -	22.95	33.01	58.01	32.11
EV/Cash Flow to Firm	- -	- -	- -	26.73	- -	- -	11.59
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	20.75
Diluted Market Cap	- -	- -	2,769	365	297	803	761
Diluted Enterprise Value	- -	- -	3,006	684	527	1,058	1,001
EV per Share	- -	- -	27.01	6.01	4.64	9.16	8.41
TTM Sales	318	403	630	696	566	509	546
TTM EBITDA	47	65	-4	68	57	63	82
TTM Operating Income	25	40	-36	30	16	18	31
TTM Cash Flow to Firm	- -	76	- -	26	- -	- -	85
TTM Free Cash Flow to Firm	- -	60	- -	-14	- -	- -	47

Multiples (USD)

Valuation Multiples 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	- -	- -	317.78	-49.44	3.57	19.5	29.21
EV/EBIT	- -	- -	- -	22.95	33.01	58.01	32.11
Enterprise Value	- -	- -	3,226	689	532	1,060	982
Low Price	- -	- -	12.69	2.75	2.04	2.11	4.56
EV/Sales	- -	- -	5.12	0.99	0.94	2.08	1.8
EV/EBITDA	- -	- -	- -	10.1	9.36	16.9	11.98
Price/Earnings	- -	- -	- -	- -	- -	- -	66.46
Price/Earnings Average	- -	- -	- -	- -	- -	- -	70.44
Price/Earnings High	- -	- -	- -	- -	- -	- -	88.54
Price/Earnings Low	- -	- -	- -	- -	- -	- -	47.73
Price/Book Value	- -	- -	8.45	0.96	0.76	2.08	1.83
Price/Book Value Average	- -	- -	7.99	2.72	0.91	1.34	1.94
Price/Book Value High	- -	- -	11.73	7.81	1.37	2.51	2.43
Price/Book Value Low	- -	- -	4.29	0.82	0.59	0.63	1.31
Price/Tangible Book Value	- -	- -	-26.33	-6.39	-20.2	-13.82	-42.61
Price/Tangible Book Value Average	- -	- -	-24.88	-18.03	-24.3	-8.92	-45.16
Price/Tangible Book Value High	- -	- -	-36.54	-51.7	-36.64	-16.69	-56.77
Price/Tangible Book Value Low	- -	- -	-13.35	-5.45	-15.63	-4.19	-30.6
Price/Sales	- -	- -	4.39	0.52	0.52	1.58	1.35
Price/Sales Average	- -	- -	4.15	1.48	0.63	1.02	1.44
Price/Sales High	- -	- -	6.1	4.24	0.95	1.91	1.8
Price/Sales Low	- -	- -	2.23	0.45	0.41	0.48	0.97
Price/Cash Flow	- -	- -	82.2	11.29	2.55	13.1	11.66
Price/Cash Flow Average	- -	- -	77.66	31.87	3.07	8.46	12.35
Price/Cash Flow High	- -	- -	114.06	91.35	4.63	15.84	15.53
Price/Cash Flow Low	- -	- -	41.68	9.64	1.97	3.97	8.37
Price/Free Cash Flow Average	- -	- -	300.21	-139.6	4.29	12.6	30.96
Price/Free Cash Flow High	- -	- -	440.93	-400.19	6.47	23.57	38.92
Price/Free Cash Flow Low	- -	- -	161.11	-42.23	2.76	5.91	20.98
EV/Sales Average	- -	- -	4.86	1.96	1.05	1.52	1.88
EV/Sales High	- -	- -	6.95	4.75	1.37	2.41	2.25
EV/Sales Low	- -	- -	2.78	0.91	0.82	0.98	1.42
EV/EBITDA Average	- -	- -	- -	19.98	10.44	12.35	12.53
EV/EBITDA High	- -	- -	- -	48.52	13.68	19.58	14.99
EV/EBITDA Low	- -	- -	- -	9.31	8.16	7.95	9.43
EV/EBIT Average	- -	- -	- -	45.39	36.82	42.39	33.56
EV/EBIT High	- -	- -	- -	110.23	48.25	67.19	40.17
EV/EBIT Low	- -	- -	- -	21.16	28.78	27.29	25.27
Last Price	- -	- -	25.03	3.22	2.63	6.96	6.35
High Price	- -	- -	34.73	26.06	4.77	8.41	8.46
Enterprise Value Average	- -	- -	3,061	1,362	594	775	1,026
Enterprise Value High	- -	- -	4,385	3,308	778	1,228	1,228
Enterprise Value Low	- -	- -	1,752	635	464	499	773

Shares Outstanding	120	120	119	115	115	116	117
Diluted Weighted Avg Shares	122	122	111	113	113	115	120
Basic Weighted Avg Shares	122	122	111	113	113	115	116
Revenue per Share	2.61	3.31	5.7	6.14	5.02	4.41	4.69
EBITDA per Share	0.38	0.54	-0.04	0.6	0.5	0.54	0.7
Operating Income per Share	0.21	0.33	-0.33	0.26	0.14	0.16	0.26
Basic EPS, GAAP	0.06	0.13	-0.56	-0.05	-0.02	-0.15	0.1
Basic EPS from Cont Ops	0.06	0.13	-0.56	-0.05	-0.02	-0.15	0.1
Diluted EPS, GAAP	0.06	0.13	-0.56	-0.05	-0.02	-0.15	0.09
Diluted EPS from Cont Ops	0.06	0.13	-0.56	-0.05	-0.02	-0.15	0.09
Dividend per Share	- -	- -	0.99	- -	- -	- -	- -
Cash Flow per Share	0.29	0.52	0.3	0.29	1.03	0.53	0.54
Free Cash Flow per Basic Share	0.23	0.38	0.08	-0.07	0.74	0.36	0.22
Cash & Equivalents per Share	0.47	0.49	0.37	0.28	0.89	0.49	0.61
Book Value per Share	1.61	2.34	2.96	3.34	3.48	3.34	3.48
Tangible Book Value per Share	-1.38	-1.03	-0.95	-0.5	-0.13	-0.5	-0.15

Latham Group, 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)