The Oncology Institute, Inc.

TOI

TOIThe Oncology Institute, Inc. US flag

NASDAQ Capital Market

5.13

USD

-1.26

- -

512.91MMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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 (%)	- -	- -	- -	- -	0.13	-92.2	-213.36	- -
Return on Assets (%)	- -	-13.51	-22.88	-8.12	0.07	-35.28	-33.86	-35.93
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	23.23	19.27	19.67	20.12	20.63	18.37	13.73	15.2
EBITDA Margin (%)	5.21	0.19	-2.68	-20.94	-26.77	-16.74	-13.68	-5.8
Operating Margin (%)	4.23	-1.7	-4.37	-22.59	-28.52	-18.55	-15.28	-7.18
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	4.3	-1.7	-7.9	-5.71	-0.04	-25.63	-16.44	-12.08
Profit Margin (%)	3.49	-2.59	-7.64	-5.38	0.06	-25.62	-16.44	-12.06
Net Income to Common Margin (%)	3.49	-2.59	-7.64	-5.38	0.06	-25.62	-16.44	-12.06
Effective Tax Rate (%)	18.78	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	207.71	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	0.13	-92.2	-213.36	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	12	- -	108	120	123	104
ST Debt	- -	- -	5	- -	5	6	7	7
LT Debt	- -	- -	7	- -	103	113	116	97
Total Debt/EBITDA	- -	- -	-2.38	- -	-1.6	-2.2	-2.29	-3.56
Net Debt/EBITDA	- -	-8.23	-1.18	2.68	-0.99	-0.98	-0.81	-1.5
Total Debt/EBIT	- -	- -	-1.46	- -	-1.5	-1.99	-2.05	-2.87
Net Debt/EBIT	- -	0.92	-0.72	2.49	-0.93	-0.89	-0.72	-1.21
EBITDA to Interest Expense	3,701.13	88.03	-14.46	-132.87	-16.56	-8.01	-7.18	-2.58
EBITDA-CapEx/Interest Expense	3,263.97	-268.88	-17.9	-142.39	-17.91	-8.68	-7.69	-2.87
EBIT to Interest Expense	3,008.51	-783.63	-23.62	-143.31	-17.64	-8.88	-8.02	-3.2
Interest Expense	- -	- -	- -	- -	4	7	7	11
Common Equity/Total Assets	- -	-9.95	-79.18	51.2	47.07	27.25	2.08	-9.55
Long-Term Debt/Equity (%)	- -	- -	23.35	- -	83.36	198.71	3,241.96	- -
Long-Term Debt/Capital (%)	- -	- -	16.39	- -	44.38	64.13	91.8	109.74
Long-Term Debt/Total Assets (%)	- -	- -	9.99	- -	39.24	54.15	67.37	58.63
Total Debt/Equity (%)	- -	- -	42.45	0.18	87.83	209.86	3,431.37	-659.59
Total Debt/Capital (%)	- -	- -	29.8	0.18	46.76	67.73	97.17	117.87
Total Debt/Total Assets (%)	- -	- -	18.16	0.09	41.34	57.2	71.3	62.97
Net Debt to Equity	- -	-5.79	21.11	-109.56	54.08	93.53	1,210.98	-278.85
Net Debt/Capital (%)	- -	-6.15	17.43	1,146.09	30.65	37.24	56.39	80.58
EBITDA	6	- -	-5	-43	-68	-54	-54	-29
EBITDA-CapEx	5	-1	-6	-46	-73	-59	-58	-32
Operating Income (Loss)	5	-3	-8	-46	-72	-60	-60	-36

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.18	0.21	3.84	2.48	2.38	0.95	0.47
Current Ratio	- -	1.6	1.04	5.17	4.39	4.12	2.15	1.59
Quick Ratio	- -	1.26	0.81	4.55	3.84	3.62	1.88	1.31
CFO/Avg Current Liab	- -	0.53	0.02	-1.12	-2.08	-1.13	-0.61	-0.4
Common Equity/Total Assets	- -	-9.95	-79.18	51.2	47.07	27.25	2.08	-9.55
Long-Term Debt/Equity (%)	- -	- -	23.35	- -	83.36	198.71	3,241.96	- -
Long-Term Debt/Capital (%)	- -	- -	16.39	- -	44.38	64.13	91.8	109.74
Long-Term Debt/Total Assets (%)	- -	- -	9.99	- -	39.24	54.15	67.37	58.63
Total Debt/Equity (%)	- -	- -	42.45	0.18	87.83	209.86	3,431.37	-659.59
Total Debt/Capital (%)	- -	- -	29.8	0.18	46.76	67.73	97.17	117.87
Total Debt/Total Assets (%)	- -	- -	18.16	0.09	41.34	57.2	71.3	62.97
CFO/Total Liabilities	- -	20.9	1.35	-32.92	-44.59	-23.86	-15.69	-13.63
CFO/CapEx	8.11	3	0.43	-10.73	-11.17	-7.95	-7	-7.68
Altman's Z-Score	- -	6.32	15.63	5.02	0.74	0.88	-0.1	1.54

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	21.26	11.81	10.93	8.44	7.89	8.68	9.37
Days Sales Outstanding	- -	17.16	30.91	33.4	43.24	46.25	42.07	38.96
Inventory Turnover	- -	64.52	36.55	30.05	25.53	23.08	28.62	31.68
Days Inventory Outstanding	- -	5.66	9.99	12.15	14.3	15.82	12.75	11.52
Accounts Payable Turnover	- -	29.12	14.04	11.65	16.3	22.61	17.33	12.84
Accounts Payable Turnover Days	- -	12.54	26	31.34	22.39	16.14	21.06	28.44
Cash Conversion Cycle	- -	10.29	14.9	14.21	35.15	45.93	33.76	22.05
Inventory to Cash Days	- -	11.51	20.93	21.25	28.94	30.44	29.32	27.44
Inventories	- -	4	4	6	9	14	10	17
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	6	9	14	10	17
Other Inventory	- -	4	4	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	806	714	121	151	23	352
- Cash & Cash Equivalents	- -	2	6	114	14	33	50	34
+ Preferred Equity and Hybrid Capital	- -	48	80	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	12	- -	108	120	123	104
Enterprise Value	- -	46	892	600	155	188	97	422
Total Capital	- -	42	40	104	231	177	127	88
Total Debt/Capital (%)	- -	- -	29.8	0.18	46.76	67.73	97.17	117.87
Total Debt / EV	- -	- -	0.01	- -	0.7	0.64	1.27	0.25
EV/Sales	- -	0.29	4.75	2.96	0.61	0.58	0.25	0.84
EV/EBITDA	- -	153.81	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	12.62	1,057.1	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	9.47	437.61	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	696	646	133	150	23	329
Diluted Enterprise Value	- -	46	782	532	227	237	97	399
EV per Share	- -	0.61	11.95	8.19	2.12	2.54	1.28	4.27
TTM Sales	113	155	188	203	252	324	393	503
TTM EBITDA	6	- -	-5	-43	-68	-54	-54	-29
TTM Operating Income	5	-3	-8	-46	-72	-60	-60	-36
TTM Cash Flow to Firm	6	4	1	-32	-69	-30	-19	-13
TTM Free Cash Flow to Firm	6	5	2	-29	-63	-25	-15	-10

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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	- -	- -	408.94	-21.79	-2.37	-4.74	-1.02	-15.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	46	892	600	155	188	97	422
Low Price	- -	- -	9.7	5.52	0.86	0.33	0.13	0.25
EV/Sales	- -	0.29	4.75	2.96	0.61	0.58	0.25	0.84
EV/EBITDA	- -	153.81	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	790.19	- -	- -	- -
Price/Earnings Average	- -	- -	-46.25	-59.9	2,714.95	-1.02	-0.98	-4.01
Price/Earnings High	- -	- -	-49.5	-76.73	5,141.04	-2.36	-2.9	-7.44
Price/Earnings Low	- -	- -	-43.65	-33.46	409.94	-0.29	-0.15	-0.38
Price/Book Value	- -	- -	-15.49	6.86	0.98	2.65	6.52	-22.39
Price/Book Value Average	- -	- -	-14.74	6.95	3.37	1.49	17.82	-16.56
Price/Book Value High	- -	- -	-15.77	8.9	6.39	3.45	52.76	-30.69
Price/Book Value Low	- -	- -	-13.91	3.88	0.51	0.43	2.64	-1.58
Price/Tangible Book Value	- -	- -	-9.39	12.05	1.44	4.74	-1.27	-10.36
Price/Tangible Book Value Average	- -	- -	-8.94	12.21	4.96	2.66	-3.47	-7.66
Price/Tangible Book Value High	- -	- -	-9.57	15.64	9.39	6.17	-10.26	-14.2
Price/Tangible Book Value Low	- -	- -	-8.44	6.82	0.75	0.77	-0.51	-0.73
Price/Sales	- -	- -	3.71	3.18	0.48	0.46	0.06	0.65
Price/Sales Average	- -	- -	3.53	3.22	1.63	0.26	0.16	0.48
Price/Sales High	- -	- -	3.78	4.13	3.1	0.6	0.48	0.9
Price/Sales Low	- -	- -	3.33	1.8	0.25	0.08	0.02	0.05
Price/Cash Flow	- -	- -	1,370.12	-19.76	-1.94	-4.14	-0.87	-13.38
Price/Cash Flow Average	- -	- -	1,303.8	-20.03	-6.68	-2.33	-2.39	-9.89
Price/Cash Flow High	- -	- -	1,395.49	-25.66	-12.65	-5.39	-7.07	-18.34
Price/Cash Flow Low	- -	- -	1,230.57	-11.19	-1.01	-0.67	-0.35	-0.95
Price/Free Cash Flow Average	- -	- -	389.15	-22.09	-8.13	-2.66	-2.79	-11.37
Price/Free Cash Flow High	- -	- -	416.52	-28.3	-15.39	-6.17	-8.25	-21.08
Price/Free Cash Flow Low	- -	- -	367.29	-12.34	-1.23	-0.77	-0.41	-1.09
EV/Sales Average	- -	0.29	4.55	3	2.02	0.53	0.35	0.66
EV/Sales High	- -	0.29	4.83	4.01	3.49	0.87	0.67	1.1
EV/Sales Low	- -	0.29	4.32	1.43	0.62	0.34	0.21	0.19
EV/EBITDA Average	- -	153.81	-169.88	-14.34	-7.54	-3.15	-2.55	-11.34
EV/EBITDA High	- -	153.81	-180.62	-19.13	-13.03	-5.21	-4.88	-18.96
EV/EBITDA Low	- -	153.81	-161.3	-6.83	-2.32	-2.04	-1.54	-3.26
EV/EBIT Average	- -	-17.28	-104.02	-13.3	-7.08	-2.84	-2.29	-9.16
EV/EBIT High	- -	-17.28	-110.59	-17.73	-12.23	-4.71	-4.37	-15.31
EV/EBIT Low	- -	-17.28	-98.76	-6.33	-2.18	-1.84	-1.38	-2.63
Last Price	- -	- -	10.8	9.75	1.65	2.04	0.31	3.56
High Price	- -	- -	11	12.66	10.74	2.66	2.5	4.88
Enterprise Value Average	- -	46	853	610	510	171	137	330
Enterprise Value High	- -	46	907	813	881	283	263	553
Enterprise Value Low	- -	46	810	290	157	111	83	95

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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 (%)	- -	- -	- -	- -	0.13	-92.2	-213.36	- -
Return on Assets (%)	- -	-13.51	-22.88	-8.12	0.07	-35.28	-33.86	-35.93
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	23.23	19.27	19.67	20.12	20.63	18.37	13.73	15.2
EBITDA Margin (%)	5.21	0.19	-2.68	-20.94	-26.77	-16.74	-13.68	-5.8
Operating Margin (%)	4.23	-1.7	-4.37	-22.59	-28.52	-18.55	-15.28	-7.18
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	4.3	-1.7	-7.9	-5.71	-0.04	-25.63	-16.44	-12.08
Profit Margin (%)	3.49	-2.59	-7.64	-5.38	0.06	-25.62	-16.44	-12.06
Net Income to Common Margin (%)	3.49	-2.59	-7.64	-5.38	0.06	-25.62	-16.44	-12.06
Effective Tax Rate (%)	18.78	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	207.71	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	0.13	-92.2	-213.36	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	12	- -	108	120	123	104
ST Debt	- -	- -	5	- -	5	6	7	7
LT Debt	- -	- -	7	- -	103	113	116	97
Total Debt/EBITDA	- -	- -	-2.38	- -	-1.6	-2.2	-2.29	-3.56
Net Debt/EBITDA	- -	-8.23	-1.18	2.68	-0.99	-0.98	-0.81	-1.5
Total Debt/EBIT	- -	- -	-1.46	- -	-1.5	-1.99	-2.05	-2.87
Net Debt/EBIT	- -	0.92	-0.72	2.49	-0.93	-0.89	-0.72	-1.21
EBITDA to Interest Expense	3,701.13	88.03	-14.46	-132.87	-16.56	-8.01	-7.18	-2.58
EBITDA-CapEx/Interest Expense	3,263.97	-268.88	-17.9	-142.39	-17.91	-8.68	-7.69	-2.87
EBIT to Interest Expense	3,008.51	-783.63	-23.62	-143.31	-17.64	-8.88	-8.02	-3.2
Interest Expense	- -	- -	- -	- -	4	7	7	11
Common Equity/Total Assets	- -	-9.95	-79.18	51.2	47.07	27.25	2.08	-9.55
Long-Term Debt/Equity (%)	- -	- -	23.35	- -	83.36	198.71	3,241.96	- -
Long-Term Debt/Capital (%)	- -	- -	16.39	- -	44.38	64.13	91.8	109.74
Long-Term Debt/Total Assets (%)	- -	- -	9.99	- -	39.24	54.15	67.37	58.63
Total Debt/Equity (%)	- -	- -	42.45	0.18	87.83	209.86	3,431.37	-659.59
Total Debt/Capital (%)	- -	- -	29.8	0.18	46.76	67.73	97.17	117.87
Total Debt/Total Assets (%)	- -	- -	18.16	0.09	41.34	57.2	71.3	62.97
Net Debt to Equity	- -	-5.79	21.11	-109.56	54.08	93.53	1,210.98	-278.85
Net Debt/Capital (%)	- -	-6.15	17.43	1,146.09	30.65	37.24	56.39	80.58
EBITDA	6	- -	-5	-43	-68	-54	-54	-29
EBITDA-CapEx	5	-1	-6	-46	-73	-59	-58	-32
Operating Income (Loss)	5	-3	-8	-46	-72	-60	-60	-36

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.18	0.21	3.84	2.48	2.38	0.95	0.47
Current Ratio	- -	1.6	1.04	5.17	4.39	4.12	2.15	1.59
Quick Ratio	- -	1.26	0.81	4.55	3.84	3.62	1.88	1.31
CFO/Avg Current Liab	- -	0.53	0.02	-1.12	-2.08	-1.13	-0.61	-0.4
Common Equity/Total Assets	- -	-9.95	-79.18	51.2	47.07	27.25	2.08	-9.55
Long-Term Debt/Equity (%)	- -	- -	23.35	- -	83.36	198.71	3,241.96	- -
Long-Term Debt/Capital (%)	- -	- -	16.39	- -	44.38	64.13	91.8	109.74
Long-Term Debt/Total Assets (%)	- -	- -	9.99	- -	39.24	54.15	67.37	58.63
Total Debt/Equity (%)	- -	- -	42.45	0.18	87.83	209.86	3,431.37	-659.59
Total Debt/Capital (%)	- -	- -	29.8	0.18	46.76	67.73	97.17	117.87
Total Debt/Total Assets (%)	- -	- -	18.16	0.09	41.34	57.2	71.3	62.97
CFO/Total Liabilities	- -	20.9	1.35	-32.92	-44.59	-23.86	-15.69	-13.63
CFO/CapEx	8.11	3	0.43	-10.73	-11.17	-7.95	-7	-7.68
Altman's Z-Score	- -	6.32	15.63	5.02	0.74	0.88	-0.1	1.54

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	21.26	11.81	10.93	8.44	7.89	8.68	9.37
Days Sales Outstanding	- -	17.16	30.91	33.4	43.24	46.25	42.07	38.96
Inventory Turnover	- -	64.52	36.55	30.05	25.53	23.08	28.62	31.68
Days Inventory Outstanding	- -	5.66	9.99	12.15	14.3	15.82	12.75	11.52
Accounts Payable Turnover	- -	29.12	14.04	11.65	16.3	22.61	17.33	12.84
Accounts Payable Turnover Days	- -	12.54	26	31.34	22.39	16.14	21.06	28.44
Cash Conversion Cycle	- -	10.29	14.9	14.21	35.15	45.93	33.76	22.05
Inventory to Cash Days	- -	11.51	20.93	21.25	28.94	30.44	29.32	27.44
Inventories	- -	4	4	6	9	14	10	17
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	6	9	14	10	17
Other Inventory	- -	4	4	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	806	714	121	151	23	352
- Cash & Cash Equivalents	- -	2	6	114	14	33	50	34
+ Preferred Equity and Hybrid Capital	- -	48	80	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	12	- -	108	120	123	104
Enterprise Value	- -	46	892	600	155	188	97	422
Total Capital	- -	42	40	104	231	177	127	88
Total Debt/Capital (%)	- -	- -	29.8	0.18	46.76	67.73	97.17	117.87
Total Debt / EV	- -	- -	0.01	- -	0.7	0.64	1.27	0.25
EV/Sales	- -	0.29	4.75	2.96	0.61	0.58	0.25	0.84
EV/EBITDA	- -	153.81	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	12.62	1,057.1	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	9.47	437.61	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	696	646	133	150	23	329
Diluted Enterprise Value	- -	46	782	532	227	237	97	399
EV per Share	- -	0.61	11.95	8.19	2.12	2.54	1.28	4.27
TTM Sales	113	155	188	203	252	324	393	503
TTM EBITDA	6	- -	-5	-43	-68	-54	-54	-29
TTM Operating Income	5	-3	-8	-46	-72	-60	-60	-36
TTM Cash Flow to Firm	6	4	1	-32	-69	-30	-19	-13
TTM Free Cash Flow to Firm	6	5	2	-29	-63	-25	-15	-10

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	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	- -	- -	408.94	-21.79	-2.37	-4.74	-1.02	-15.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	46	892	600	155	188	97	422
Low Price	- -	- -	9.7	5.52	0.86	0.33	0.13	0.25
EV/Sales	- -	0.29	4.75	2.96	0.61	0.58	0.25	0.84
EV/EBITDA	- -	153.81	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	790.19	- -	- -	- -
Price/Earnings Average	- -	- -	-46.25	-59.9	2,714.95	-1.02	-0.98	-4.01
Price/Earnings High	- -	- -	-49.5	-76.73	5,141.04	-2.36	-2.9	-7.44
Price/Earnings Low	- -	- -	-43.65	-33.46	409.94	-0.29	-0.15	-0.38
Price/Book Value	- -	- -	-15.49	6.86	0.98	2.65	6.52	-22.39
Price/Book Value Average	- -	- -	-14.74	6.95	3.37	1.49	17.82	-16.56
Price/Book Value High	- -	- -	-15.77	8.9	6.39	3.45	52.76	-30.69
Price/Book Value Low	- -	- -	-13.91	3.88	0.51	0.43	2.64	-1.58
Price/Tangible Book Value	- -	- -	-9.39	12.05	1.44	4.74	-1.27	-10.36
Price/Tangible Book Value Average	- -	- -	-8.94	12.21	4.96	2.66	-3.47	-7.66
Price/Tangible Book Value High	- -	- -	-9.57	15.64	9.39	6.17	-10.26	-14.2
Price/Tangible Book Value Low	- -	- -	-8.44	6.82	0.75	0.77	-0.51	-0.73
Price/Sales	- -	- -	3.71	3.18	0.48	0.46	0.06	0.65
Price/Sales Average	- -	- -	3.53	3.22	1.63	0.26	0.16	0.48
Price/Sales High	- -	- -	3.78	4.13	3.1	0.6	0.48	0.9
Price/Sales Low	- -	- -	3.33	1.8	0.25	0.08	0.02	0.05
Price/Cash Flow	- -	- -	1,370.12	-19.76	-1.94	-4.14	-0.87	-13.38
Price/Cash Flow Average	- -	- -	1,303.8	-20.03	-6.68	-2.33	-2.39	-9.89
Price/Cash Flow High	- -	- -	1,395.49	-25.66	-12.65	-5.39	-7.07	-18.34
Price/Cash Flow Low	- -	- -	1,230.57	-11.19	-1.01	-0.67	-0.35	-0.95
Price/Free Cash Flow Average	- -	- -	389.15	-22.09	-8.13	-2.66	-2.79	-11.37
Price/Free Cash Flow High	- -	- -	416.52	-28.3	-15.39	-6.17	-8.25	-21.08
Price/Free Cash Flow Low	- -	- -	367.29	-12.34	-1.23	-0.77	-0.41	-1.09
EV/Sales Average	- -	0.29	4.55	3	2.02	0.53	0.35	0.66
EV/Sales High	- -	0.29	4.83	4.01	3.49	0.87	0.67	1.1
EV/Sales Low	- -	0.29	4.32	1.43	0.62	0.34	0.21	0.19
EV/EBITDA Average	- -	153.81	-169.88	-14.34	-7.54	-3.15	-2.55	-11.34
EV/EBITDA High	- -	153.81	-180.62	-19.13	-13.03	-5.21	-4.88	-18.96
EV/EBITDA Low	- -	153.81	-161.3	-6.83	-2.32	-2.04	-1.54	-3.26
EV/EBIT Average	- -	-17.28	-104.02	-13.3	-7.08	-2.84	-2.29	-9.16
EV/EBIT High	- -	-17.28	-110.59	-17.73	-12.23	-4.71	-4.37	-15.31
EV/EBIT Low	- -	-17.28	-98.76	-6.33	-2.18	-1.84	-1.38	-2.63
Last Price	- -	- -	10.8	9.75	1.65	2.04	0.31	3.56
High Price	- -	- -	11	12.66	10.74	2.66	2.5	4.88
Enterprise Value Average	- -	46	853	610	510	171	137	330
Enterprise Value High	- -	46	907	813	881	283	263	553
Enterprise Value Low	- -	46	810	290	157	111	83	95

Shares Outstanding	- -	75	75	73	73	74	76	99
Diluted Weighted Avg Shares	- -	64	64	66	81	74	75	92
Basic Weighted Avg Shares	- -	64	64	66	73	74	75	92
Revenue per Share	- -	2.41	2.91	3.07	3.47	4.4	5.24	5.44
EBITDA per Share	- -	- -	-0.08	-0.64	-0.93	-0.74	-0.72	-0.32
Operating Income per Share	- -	-0.04	-0.13	-0.69	-0.99	-0.82	-0.8	-0.39
Basic EPS, GAAP	- -	-0.06	-0.22	-0.16	- -	-1.13	-0.86	-0.66
Basic EPS from Cont Ops	- -	-0.06	-0.22	-0.16	- -	-1.13	-0.86	-0.66
Diluted EPS, GAAP	- -	-0.06	-0.22	-0.16	- -	-1.13	-0.86	-0.66
Diluted EPS from Cont Ops	- -	-0.06	-0.22	-0.16	- -	-1.13	-0.86	-0.66
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	0.06	0.01	-0.49	-0.85	-0.49	-0.35	-0.27
Free Cash Flow per Basic Share	- -	0.04	-0.01	-0.54	-0.92	-0.55	-0.4	-0.3
Cash & Equivalents per Share	- -	0.03	0.08	1.56	1.01	1.12	0.66	0.34
Book Value per Share	- -	-0.08	-0.7	1.42	1.68	0.77	0.05	-0.16
Tangible Book Value per Share	- -	-0.56	-1.15	0.81	1.14	0.43	-0.24	-0.34

The Oncology Institute, 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)