Taboola.com Ltd.

TBLA

TBLATaboola.com Ltd. US flag

NASDAQ Global Select

4.57

USD

-0.29

- -

1.25BMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-11.63	1.6	-2.29	-0.77	-5.07	-0.22	2.54
Return on Capital (%)	- -	- -	22.83	- -	- -	- -	-8.26	- -
Return on Invested Capital (%)	- -	- -	9.42	- -	- -	- -	-0.56	- -
Gross Margin (%)	25.76	21.21	26.87	32	33.13	29.56	30.25	29.79
EBITDA Margin (%)	5.79	1.8	5.06	2.89	5.54	2.28	7.18	6.67
Operating Margin (%)	1.91	-1.8	2.2	-0.96	-0.98	-4.43	1.47	2.3
Incremental Operating Margin (%)	- -	- -	48.21	- -	- -	- -	27.46	12.44
Pretax Margin (%)	1.76	-2.11	1.97	-0.14	-0.32	-5.32	0.79	1.71
Profit Margin (%)	1.17	-2.56	0.71	-1.81	-0.85	-5.7	-0.21	2.21
Net Income to Common Margin (%)	1.17	-2.56	0.71	-1.81	-0.85	-5.7	-0.21	2.21
Effective Tax Rate (%)	33.31	- -	63.77	- -	- -	- -	126.98	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	76	79	363	299	215	181	194
ST Debt	- -	13	16	16	18	23	22	30
LT Debt	- -	63	63	347	281	192	159	164
Total Debt/EBITDA	- -	3.84	1.31	9.11	3.85	6.56	1.43	1.52
Net Debt/EBITDA	- -	-4.41	-4.04	-0.78	0.78	-0.94	-0.87	-0.15
Total Debt/EBIT	- -	-3.86	3.01	-27.36	-21.86	-3.37	6.98	4.41
Net Debt/EBIT	- -	4.43	-9.27	2.33	-4.4	0.49	-4.25	-0.42
EBITDA to Interest Expense	39.08	5.82	21.85	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	15.19	-7.25	15.39	- -	- -	- -	- -	- -
EBIT to Interest Expense	12.88	-5.79	9.51	- -	- -	- -	- -	- -
Interest Expense	1	3	3	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-8.29	-5.43	-3.53	-4.47	-8.81	-8.97	-6.95
Long-Term Debt/Equity (%)	- -	867.04	135.17	45.2	33.67	18.13	15.12	18.04
Long-Term Debt/Capital (%)	- -	175.78	133.31	113.21	122	297.45	596.13	199.24
Long-Term Debt/Total Assets (%)	- -	13.07	10.87	21.72	18.37	11.22	9.25	10.17
Total Debt/Equity (%)	- -	1,043.54	168.93	47.28	35.8	20.33	17.2	21.39
Total Debt/Capital (%)	- -	211.57	166.6	118.42	129.71	333.57	678.17	236.25
Total Debt/Total Assets (%)	- -	15.73	13.58	22.72	19.53	12.58	10.53	12.06
Net Debt to Equity	- -	-1,196.09	-520.61	-4.03	7.21	-2.93	-10.47	-2.05
Net Debt/Capital (%)	- -	170.18	124.19	240.08	93.39	27.71	55.09	47.96
EBITDA	53	20	60	40	78	33	127	128
EBITDA-CapEx	20	-25	42	1	43	1	92	83
Operating Income (Loss)	17	-20	26	-13	-14	-64	26	44

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.49	0.81	0.8	0.71	0.43	0.47	0.23
Current Ratio	- -	1.31	1.42	1.57	1.61	1.32	1.35	1.07
Quick Ratio	- -	1.13	1.34	1.41	1.41	1.15	1.24	0.92
CFO/Avg Current Liab	- -	0.15	0.52	0.18	0.14	0.21	0.41	0.41
Common Equity/Total Assets	- -	-8.29	-5.43	-3.53	-4.47	-8.81	-8.97	-6.95
Long-Term Debt/Equity (%)	- -	867.04	135.17	45.2	33.67	18.13	15.12	18.04
Long-Term Debt/Capital (%)	- -	175.78	133.31	113.21	122	297.45	596.13	199.24
Long-Term Debt/Total Assets (%)	- -	13.07	10.87	21.72	18.37	11.22	9.25	10.17
Total Debt/Equity (%)	- -	1,043.54	168.93	47.28	35.8	20.33	17.2	21.39
Total Debt/Capital (%)	- -	211.57	166.6	118.42	129.71	333.57	678.17	236.25
Total Debt/Total Assets (%)	- -	15.73	13.58	22.72	19.53	12.58	10.53	12.06
CFO/Total Liabilities	- -	3.8	26.07	7.66	7.69	12.97	27.65	29.65
CFO/CapEx	2.39	0.41	7.83	1.63	1.53	2.63	5.24	4.64
Altman's Z-Score	- -	2.33	2.48	2.73	2.63	2.53	2.8	3.1

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	14.14	7.6	6.84	5.58	5.11	5.22	5.24
Days Sales Outstanding	- -	25.82	48.02	53.39	65.38	71.37	69.89	69.7
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	10.31	4.88	4.17	3.69	3.83	4.17	4.2
Accounts Payable Turnover Days	- -	35.4	74.84	87.47	98.85	95.29	87.58	86.99
Cash Conversion Cycle	- -	-9.58	-26.82	-34.08	-33.47	-23.92	-17.69	-17.28
Inventory to Cash Days	- -	25.82	48.02	53.39	65.38	71.37	69.89	69.7
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	1,112	783	1,500	1,253	1,437
- Cash & Cash Equivalents	- -	87	243	319	166	176	227	121
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	76	79	363	299	215	181	194
Enterprise Value	- -	-40	-164	1,155	819	1,533	1,204	1,510
Total Capital	- -	36	47	306	230	64	27	82
Total Debt/Capital (%)	- -	211.57	166.6	118.42	129.71	333.57	678.17	236.25
Total Debt / EV	- -	-1.89	-0.48	0.31	0.36	0.14	0.15	0.13
EV/Sales	- -	- -	- -	0.84	0.58	1.06	0.68	0.79
EV/EBITDA	- -	- -	- -	28.99	10.56	46.77	9.49	11.84
EV/EBIT	- -	- -	- -	- -	- -	- -	46.45	34.27
EV/Cash Flow to Firm	- -	- -	- -	18.19	15.32	18.17	6.53	7.25
EV/Free Cash Flow to Firm	- -	- -	- -	11.26	9.27	13.16	5.49	5.96
Diluted Market Cap	- -	- -	- -	1,112	783	1,500	1,253	1,469
Diluted Enterprise Value	- -	-11	-164	1,155	916	1,539	1,208	1,543
EV per Share	- -	- -	- -	8.08	3.22	4.43	3.51	4.84
TTM Sales	909	1,094	1,189	1,378	1,401	1,440	1,766	1,912
TTM EBITDA	53	20	60	40	78	33	127	128
TTM Operating Income	17	-20	26	-13	-14	-64	26	44
TTM Cash Flow to Firm	78	22	140	64	53	84	184	208
TTM Free Cash Flow to Firm	110	67	158	103	88	117	219	253

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	10.84	8.86	12.87	5.71	5.8
EV/EBIT	- -	- -	- -	- -	- -	- -	46.45	34.27
Enterprise Value	- -	-40	-164	1,155	819	1,533	1,204	1,510
Low Price	- -	- -	- -	6.8	1.52	2.16	2.87	2.5
EV/Sales	- -	- -	- -	0.84	0.58	1.06	0.68	0.79
EV/EBITDA	- -	- -	- -	28.99	10.56	46.77	9.49	11.84
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	33.98
Price/Earnings Average	- -	- -	- -	-50.84	-76.83	-14.16	-349.91	25.57
Price/Earnings High	- -	- -	- -	-65.52	-167.75	-18.79	-456.63	34.27
Price/Earnings Low	- -	- -	- -	-38.95	-32.28	-9.12	-262.11	18.43
Price/Book Value	- -	- -	- -	-19.69	-11.45	-9.97	-8.13	-12.84
Price/Book Value Average	- -	- -	- -	-22.47	-13.45	-7.72	-8.53	-9.66
Price/Book Value High	- -	- -	- -	-28.96	-29.36	-10.24	-11.13	-12.95
Price/Book Value Low	- -	- -	- -	-17.21	-5.65	-4.97	-6.39	-6.96
Price/Tangible Book Value	- -	- -	- -	-32.95	8.75	3.99	2.91	4.26
Price/Tangible Book Value Average	- -	- -	- -	-37.6	10.28	3.09	3.05	3.2
Price/Tangible Book Value High	- -	- -	- -	-48.46	22.44	4.1	3.98	4.3
Price/Tangible Book Value Low	- -	- -	- -	-28.8	4.32	1.99	2.29	2.31
Price/Sales	- -	- -	- -	0.81	0.56	1.04	0.71	0.75
Price/Sales Average	- -	- -	- -	0.92	0.66	0.81	0.74	0.57
Price/Sales High	- -	- -	- -	1.19	1.43	1.07	0.97	0.76
Price/Sales Low	- -	- -	- -	0.7	0.28	0.52	0.56	0.41
Price/Cash Flow	- -	- -	- -	17.5	14.64	17.78	6.8	6.9
Price/Cash Flow Average	- -	- -	- -	19.97	17.2	13.77	7.14	5.19
Price/Cash Flow High	- -	- -	- -	25.73	37.56	18.27	9.31	6.96
Price/Cash Flow Low	- -	- -	- -	15.3	7.23	8.87	5.35	3.74
Price/Free Cash Flow Average	- -	- -	- -	12.36	10.41	9.97	5.99	4.37
Price/Free Cash Flow High	- -	- -	- -	15.93	22.73	13.23	7.82	5.85
Price/Free Cash Flow Low	- -	- -	- -	9.47	4.37	6.42	4.49	3.15
EV/Sales Average	- -	- -	- -	0.95	0.75	0.83	0.72	0.6
EV/Sales High	- -	- -	- -	1.22	1.53	1.1	0.95	0.8
EV/Sales Low	- -	- -	- -	0.74	0.37	0.55	0.53	0.45
EV/EBITDA Average	- -	-0.56	-2.73	32.93	13.58	36.63	10.01	9.05
EV/EBITDA High	- -	-0.56	-2.73	42.12	27.61	48.21	13.18	11.94
EV/EBITDA Low	- -	-0.56	-2.73	25.48	6.7	24.01	7.41	6.68
EV/EBIT Average	- -	0.56	-6.26	-98.91	-77.05	-18.84	49	26.2
EV/EBIT High	- -	0.56	-6.26	-126.51	-156.73	-24.79	64.48	34.56
EV/EBIT Low	- -	0.56	-6.26	-76.53	-38.01	-12.35	36.26	19.35
Last Price	- -	- -	- -	7.78	3.08	4.33	3.65	4.61
High Price	- -	- -	- -	11.44	7.9	4.45	5	4.65
Enterprise Value Average	- -	-11	-164	1,312	1,053	1,201	1,270	1,154
Enterprise Value High	- -	-11	-164	1,678	2,142	1,580	1,671	1,522
Enterprise Value Low	- -	-11	-164	1,015	519	787	940	852

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-11.63	1.6	-2.29	-0.77	-5.07	-0.22	2.54
Return on Capital (%)	- -	- -	22.83	- -	- -	- -	-8.26	- -
Return on Invested Capital (%)	- -	- -	9.42	- -	- -	- -	-0.56	- -
Gross Margin (%)	25.76	21.21	26.87	32	33.13	29.56	30.25	29.79
EBITDA Margin (%)	5.79	1.8	5.06	2.89	5.54	2.28	7.18	6.67
Operating Margin (%)	1.91	-1.8	2.2	-0.96	-0.98	-4.43	1.47	2.3
Incremental Operating Margin (%)	- -	- -	48.21	- -	- -	- -	27.46	12.44
Pretax Margin (%)	1.76	-2.11	1.97	-0.14	-0.32	-5.32	0.79	1.71
Profit Margin (%)	1.17	-2.56	0.71	-1.81	-0.85	-5.7	-0.21	2.21
Net Income to Common Margin (%)	1.17	-2.56	0.71	-1.81	-0.85	-5.7	-0.21	2.21
Effective Tax Rate (%)	33.31	- -	63.77	- -	- -	- -	126.98	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	76	79	363	299	215	181	194
ST Debt	- -	13	16	16	18	23	22	30
LT Debt	- -	63	63	347	281	192	159	164
Total Debt/EBITDA	- -	3.84	1.31	9.11	3.85	6.56	1.43	1.52
Net Debt/EBITDA	- -	-4.41	-4.04	-0.78	0.78	-0.94	-0.87	-0.15
Total Debt/EBIT	- -	-3.86	3.01	-27.36	-21.86	-3.37	6.98	4.41
Net Debt/EBIT	- -	4.43	-9.27	2.33	-4.4	0.49	-4.25	-0.42
EBITDA to Interest Expense	39.08	5.82	21.85	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	15.19	-7.25	15.39	- -	- -	- -	- -	- -
EBIT to Interest Expense	12.88	-5.79	9.51	- -	- -	- -	- -	- -
Interest Expense	1	3	3	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-8.29	-5.43	-3.53	-4.47	-8.81	-8.97	-6.95
Long-Term Debt/Equity (%)	- -	867.04	135.17	45.2	33.67	18.13	15.12	18.04
Long-Term Debt/Capital (%)	- -	175.78	133.31	113.21	122	297.45	596.13	199.24
Long-Term Debt/Total Assets (%)	- -	13.07	10.87	21.72	18.37	11.22	9.25	10.17
Total Debt/Equity (%)	- -	1,043.54	168.93	47.28	35.8	20.33	17.2	21.39
Total Debt/Capital (%)	- -	211.57	166.6	118.42	129.71	333.57	678.17	236.25
Total Debt/Total Assets (%)	- -	15.73	13.58	22.72	19.53	12.58	10.53	12.06
Net Debt to Equity	- -	-1,196.09	-520.61	-4.03	7.21	-2.93	-10.47	-2.05
Net Debt/Capital (%)	- -	170.18	124.19	240.08	93.39	27.71	55.09	47.96
EBITDA	53	20	60	40	78	33	127	128
EBITDA-CapEx	20	-25	42	1	43	1	92	83
Operating Income (Loss)	17	-20	26	-13	-14	-64	26	44

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.49	0.81	0.8	0.71	0.43	0.47	0.23
Current Ratio	- -	1.31	1.42	1.57	1.61	1.32	1.35	1.07
Quick Ratio	- -	1.13	1.34	1.41	1.41	1.15	1.24	0.92
CFO/Avg Current Liab	- -	0.15	0.52	0.18	0.14	0.21	0.41	0.41
Common Equity/Total Assets	- -	-8.29	-5.43	-3.53	-4.47	-8.81	-8.97	-6.95
Long-Term Debt/Equity (%)	- -	867.04	135.17	45.2	33.67	18.13	15.12	18.04
Long-Term Debt/Capital (%)	- -	175.78	133.31	113.21	122	297.45	596.13	199.24
Long-Term Debt/Total Assets (%)	- -	13.07	10.87	21.72	18.37	11.22	9.25	10.17
Total Debt/Equity (%)	- -	1,043.54	168.93	47.28	35.8	20.33	17.2	21.39
Total Debt/Capital (%)	- -	211.57	166.6	118.42	129.71	333.57	678.17	236.25
Total Debt/Total Assets (%)	- -	15.73	13.58	22.72	19.53	12.58	10.53	12.06
CFO/Total Liabilities	- -	3.8	26.07	7.66	7.69	12.97	27.65	29.65
CFO/CapEx	2.39	0.41	7.83	1.63	1.53	2.63	5.24	4.64
Altman's Z-Score	- -	2.33	2.48	2.73	2.63	2.53	2.8	3.1

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	14.14	7.6	6.84	5.58	5.11	5.22	5.24
Days Sales Outstanding	- -	25.82	48.02	53.39	65.38	71.37	69.89	69.7
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	10.31	4.88	4.17	3.69	3.83	4.17	4.2
Accounts Payable Turnover Days	- -	35.4	74.84	87.47	98.85	95.29	87.58	86.99
Cash Conversion Cycle	- -	-9.58	-26.82	-34.08	-33.47	-23.92	-17.69	-17.28
Inventory to Cash Days	- -	25.82	48.02	53.39	65.38	71.37	69.89	69.7
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	1,112	783	1,500	1,253	1,437
- Cash & Cash Equivalents	- -	87	243	319	166	176	227	121
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	76	79	363	299	215	181	194
Enterprise Value	- -	-40	-164	1,155	819	1,533	1,204	1,510
Total Capital	- -	36	47	306	230	64	27	82
Total Debt/Capital (%)	- -	211.57	166.6	118.42	129.71	333.57	678.17	236.25
Total Debt / EV	- -	-1.89	-0.48	0.31	0.36	0.14	0.15	0.13
EV/Sales	- -	- -	- -	0.84	0.58	1.06	0.68	0.79
EV/EBITDA	- -	- -	- -	28.99	10.56	46.77	9.49	11.84
EV/EBIT	- -	- -	- -	- -	- -	- -	46.45	34.27
EV/Cash Flow to Firm	- -	- -	- -	18.19	15.32	18.17	6.53	7.25
EV/Free Cash Flow to Firm	- -	- -	- -	11.26	9.27	13.16	5.49	5.96
Diluted Market Cap	- -	- -	- -	1,112	783	1,500	1,253	1,469
Diluted Enterprise Value	- -	-11	-164	1,155	916	1,539	1,208	1,543
EV per Share	- -	- -	- -	8.08	3.22	4.43	3.51	4.84
TTM Sales	909	1,094	1,189	1,378	1,401	1,440	1,766	1,912
TTM EBITDA	53	20	60	40	78	33	127	128
TTM Operating Income	17	-20	26	-13	-14	-64	26	44
TTM Cash Flow to Firm	78	22	140	64	53	84	184	208
TTM Free Cash Flow to Firm	110	67	158	103	88	117	219	253

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	10.84	8.86	12.87	5.71	5.8
EV/EBIT	- -	- -	- -	- -	- -	- -	46.45	34.27
Enterprise Value	- -	-40	-164	1,155	819	1,533	1,204	1,510
Low Price	- -	- -	- -	6.8	1.52	2.16	2.87	2.5
EV/Sales	- -	- -	- -	0.84	0.58	1.06	0.68	0.79
EV/EBITDA	- -	- -	- -	28.99	10.56	46.77	9.49	11.84
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	33.98
Price/Earnings Average	- -	- -	- -	-50.84	-76.83	-14.16	-349.91	25.57
Price/Earnings High	- -	- -	- -	-65.52	-167.75	-18.79	-456.63	34.27
Price/Earnings Low	- -	- -	- -	-38.95	-32.28	-9.12	-262.11	18.43
Price/Book Value	- -	- -	- -	-19.69	-11.45	-9.97	-8.13	-12.84
Price/Book Value Average	- -	- -	- -	-22.47	-13.45	-7.72	-8.53	-9.66
Price/Book Value High	- -	- -	- -	-28.96	-29.36	-10.24	-11.13	-12.95
Price/Book Value Low	- -	- -	- -	-17.21	-5.65	-4.97	-6.39	-6.96
Price/Tangible Book Value	- -	- -	- -	-32.95	8.75	3.99	2.91	4.26
Price/Tangible Book Value Average	- -	- -	- -	-37.6	10.28	3.09	3.05	3.2
Price/Tangible Book Value High	- -	- -	- -	-48.46	22.44	4.1	3.98	4.3
Price/Tangible Book Value Low	- -	- -	- -	-28.8	4.32	1.99	2.29	2.31
Price/Sales	- -	- -	- -	0.81	0.56	1.04	0.71	0.75
Price/Sales Average	- -	- -	- -	0.92	0.66	0.81	0.74	0.57
Price/Sales High	- -	- -	- -	1.19	1.43	1.07	0.97	0.76
Price/Sales Low	- -	- -	- -	0.7	0.28	0.52	0.56	0.41
Price/Cash Flow	- -	- -	- -	17.5	14.64	17.78	6.8	6.9
Price/Cash Flow Average	- -	- -	- -	19.97	17.2	13.77	7.14	5.19
Price/Cash Flow High	- -	- -	- -	25.73	37.56	18.27	9.31	6.96
Price/Cash Flow Low	- -	- -	- -	15.3	7.23	8.87	5.35	3.74
Price/Free Cash Flow Average	- -	- -	- -	12.36	10.41	9.97	5.99	4.37
Price/Free Cash Flow High	- -	- -	- -	15.93	22.73	13.23	7.82	5.85
Price/Free Cash Flow Low	- -	- -	- -	9.47	4.37	6.42	4.49	3.15
EV/Sales Average	- -	- -	- -	0.95	0.75	0.83	0.72	0.6
EV/Sales High	- -	- -	- -	1.22	1.53	1.1	0.95	0.8
EV/Sales Low	- -	- -	- -	0.74	0.37	0.55	0.53	0.45
EV/EBITDA Average	- -	-0.56	-2.73	32.93	13.58	36.63	10.01	9.05
EV/EBITDA High	- -	-0.56	-2.73	42.12	27.61	48.21	13.18	11.94
EV/EBITDA Low	- -	-0.56	-2.73	25.48	6.7	24.01	7.41	6.68
EV/EBIT Average	- -	0.56	-6.26	-98.91	-77.05	-18.84	49	26.2
EV/EBIT High	- -	0.56	-6.26	-126.51	-156.73	-24.79	64.48	34.56
EV/EBIT Low	- -	0.56	-6.26	-76.53	-38.01	-12.35	36.26	19.35
Last Price	- -	- -	- -	7.78	3.08	4.33	3.65	4.61
High Price	- -	- -	- -	11.44	7.9	4.45	5	4.65
Enterprise Value Average	- -	-11	-164	1,312	1,053	1,201	1,270	1,154
Enterprise Value High	- -	-11	-164	1,678	2,142	1,580	1,671	1,522
Enterprise Value Low	- -	-11	-164	1,015	519	787	940	852

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	211	211	234	254	341	337	276
Diluted Weighted Avg Shares	46	46	46	143	254	346	343	319
Basic Weighted Avg Shares	46	46	46	143	254	346	343	312
Revenue per Share	19.62	23.6	25.65	9.65	5.51	4.16	5.14	6.14
EBITDA per Share	1.13	0.43	1.3	0.28	0.3	0.09	0.37	0.41
Operating Income per Share	0.37	-0.42	0.57	-0.09	-0.05	-0.18	0.08	0.14
Basic EPS, GAAP	0.23	-0.6	0.18	-0.17	-0.05	-0.24	-0.01	0.14
Basic EPS from Cont Ops	0.23	-0.6	0.18	-0.17	-0.05	-0.24	-0.01	0.14
Diluted EPS, GAAP	0.23	-0.6	0.18	-0.17	-0.05	-0.24	-0.01	0.13
Diluted EPS from Cont Ops	0.23	-0.6	0.18	-0.17	-0.05	-0.24	-0.01	0.13
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.66	0.39	3	0.44	0.21	0.24	0.54	0.67
Free Cash Flow per Basic Share	0.97	-0.57	2.62	0.17	0.07	0.15	0.43	0.52
Cash & Equivalents per Share	- -	2.5	5.24	2.23	1.03	0.52	0.67	0.39
Book Value per Share	- -	-0.86	-0.68	-0.4	-0.27	-0.43	-0.45	-0.36
Tangible Book Value per Share	- -	-0.4	0.51	-0.24	0.35	1.09	1.25	1.08

Taboola.com Ltd.

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)