Zevia PBC

ZVIA

ZVIAZevia PBC US flag

New York Stock Exchange

1.37

USD

- -

98.33MMarket Cap

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 (%)	- -	- -	- -	-28.4	-21.51	-25.85	-17.12
Return on Assets (%)	- -	-15.72	-54.76	-30.24	-22.65	-25.19	-15.08
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	43.13	44.99	46.28	42.91	44.92	46.39	48.01
EBITDA Margin (%)	-5.46	-4.13	-62.55	-28.51	-16.42	-13.02	-5.43
Operating Margin (%)	-6.37	-4.98	-63.27	-29.33	-17.39	-13.88	-5.97
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-6.32	-5.52	-63.42	-29.16	-16.99	-15.3	-6.89
Profit Margin (%)	-6.32	-5.52	-34.67	-20.75	-12.92	-12.9	-6.15
Net Income to Common Margin (%)	-6.32	-5.52	-34.67	-20.75	-12.92	-12.9	-6.15
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	-2.09	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-28.4	-21.51	-25.85	-17.12

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	1	1	- -	1	2	1	1
ST Debt	- -	1	- -	1	1	1	1
LT Debt	1	- -	- -	- -	1	1	- -
Total Debt/EBITDA	-0.27	-0.19	- -	-0.02	-0.07	-0.07	-0.08
Net Debt/EBITDA	0.69	3.29	0.5	1.02	1.17	1.52	2.9
Total Debt/EBIT	-0.23	-0.16	- -	-0.01	-0.07	-0.06	-0.07
Net Debt/EBIT	0.59	2.73	0.49	0.99	1.1	1.42	2.64
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-146.58	-393.97	102.79	111.14	98.92	95.48	80.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	2.22	1.69	- -
Long-Term Debt/Capital (%)	-2.2	-0.12	- -	- -	2.15	1.64	- -
Long-Term Debt/Total Assets (%)	3.12	0.48	- -	- -	1.51	1.07	- -
Total Debt/Equity (%)	-3.19	-0.44	0.23	0.87	3.15	3.06	1.88
Total Debt/Capital (%)	-3.3	-0.44	0.23	0.87	3.06	2.97	1.84
Total Debt/Total Assets (%)	4.68	1.72	0.19	0.72	2.14	1.93	1.05
Net Debt to Equity	8.11	7.59	-41.23	-57.95	-51.73	-71.38	-71.22
Net Debt/Capital (%)	7.73	7.08	-69.89	-135.03	-100.61	-225.31	-232.29
EBITDA	-5	-5	-86	-47	-27	-20	-9
EBITDA-CapEx	-5	-5	-90	-49	-29	-20	-9
Operating Income (Loss)	-5	-5	-87	-48	-29	-22	-10

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	0.39	1.06	3.58	2.76	1.15	1.27	0.9
Current Ratio	2.49	3.14	5.73	5.17	2.98	2.56	2.08
Quick Ratio	0.97	1.55	4.02	3.41	1.55	1.71	1.3
CFO/Avg Current Liab	- -	-0.29	-1.03	-1.11	-0.73	-0.04	-0.18
Common Equity/Total Assets	-146.58	-393.97	102.79	111.14	98.92	95.48	80.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	2.22	1.69	- -
Long-Term Debt/Capital (%)	-2.2	-0.12	- -	- -	2.15	1.64	- -
Long-Term Debt/Total Assets (%)	3.12	0.48	- -	- -	1.51	1.07	- -
Total Debt/Equity (%)	-3.19	-0.44	0.23	0.87	3.15	3.06	1.88
Total Debt/Capital (%)	-3.3	-0.44	0.23	0.87	3.06	2.97	1.84
Total Debt/Total Assets (%)	4.68	1.72	0.19	0.72	2.14	1.93	1.05
CFO/Total Liabilities	-21.96	-1.32	-87.14	-121.18	-55.94	-4.08	-16.79
CFO/CapEx	-32.38	-4.05	-5.67	-8.01	-10.02	-3.6	-15.32
Altman's Z-Score	0.96	2.78	6.32	6.62	2.19	5.57	3.05

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	- -	18.62	17.28	16.22	15	14.15	14.73
Days Sales Outstanding	- -	19.6	21.12	22.51	24.34	25.79	24.79
Inventory Turnover	- -	3.76	2.84	3.15	2.95	3.13	4.3
Days Inventory Outstanding	- -	97.07	128.58	115.73	123.69	116.74	84.92
Accounts Payable Turnover	- -	9.6	7.56	8.3	6.76	3.69	5.21
Accounts Payable Turnover Days	- -	38.02	48.27	44	54.01	99.05	70.05
Cash Conversion Cycle	- -	78.66	101.44	94.24	94.02	43.48	39.66
Inventory to Cash Days	- -	-77.47	-107.46	-93.23	-99.35	-90.94	-60.13
Inventories	11	21	32	28	35	19	20
Raw Materials	3	8	10	8	5	1	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	9	13	21	20	30	18	20
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	- -	- -	243	195	109	258	157
- Cash & Cash Equivalents	3	15	43	47	32	31	25
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	-24	-28	-28	-22	-15
+ Total Debt	1	1	- -	1	2	1	1
Enterprise Value	-2	-14	146	121	51	207	116
Total Capital	-39	-196	105	83	64	44	36
Total Debt/Capital (%)	-3.3	-0.44	0.23	0.87	3.06	2.97	1.84
Total Debt / EV	-0.65	-0.06	- -	0.01	0.04	0.01	0.01
EV/Sales	- -	- -	1.06	0.74	0.31	1.34	0.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	243	171	102	246	153
Diluted Enterprise Value	-2	-14	176	96	44	195	113
EV per Share	- -	- -	4.24	2.52	0.94	3.36	1.73
TTM Sales	86	110	138	163	166	155	161
TTM EBITDA	-5	-5	-86	-47	-27	-20	-9
TTM Operating Income	-5	-5	-87	-48	-29	-22	-10
TTM Cash Flow to Firm	-15	-3	-18	-21	-16	-1	-5
TTM Free Cash Flow to Firm	-14	-2	-15	-18	-15	-1	-4

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	- -	- -	-16.56	-9.39	-6.94	-334.08	-34.84
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-2	-14	146	121	51	207	116
Low Price	- -	- -	6.51	1.86	1.66	0.62	1.88
EV/Sales	- -	- -	1.06	0.74	0.31	1.34	0.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-8.13	-5.62	-7.54	-4	-18.71
Price/Earnings High	- -	- -	-12.59	-12.81	-12.33	-12.35	-33.21
Price/Earnings Low	- -	- -	-4.68	-2.29	-3.91	-1.8	-12.51
Price/Book Value	- -	- -	1.89	1.78	1.21	3.98	3.07
Price/Book Value Average	- -	- -	3.03	1.98	1.93	1.29	3.72
Price/Book Value High	- -	- -	4.69	4.51	3.16	4	6.6
Price/Book Value Low	- -	- -	1.75	0.81	1	0.58	2.49
Price/Tangible Book Value	- -	- -	1.96	1.85	1.26	4.19	3.27
Price/Tangible Book Value Average	- -	- -	3.13	2.06	2.01	1.36	3.96
Price/Tangible Book Value High	- -	- -	4.85	4.7	3.29	4.21	7.03
Price/Tangible Book Value Low	- -	- -	1.81	0.84	1.04	0.61	2.65
Price/Sales	- -	- -	1.76	1.05	0.61	1.59	0.95
Price/Sales Average	- -	- -	2.82	1.17	0.97	0.52	1.15
Price/Sales High	- -	- -	4.36	2.66	1.59	1.59	2.04
Price/Sales Low	- -	- -	1.62	0.48	0.5	0.23	0.77
Price/Cash Flow	- -	- -	-13.64	-8.22	-6.25	-241.3	-32.57
Price/Cash Flow Average	- -	- -	-21.87	-9.16	-9.96	-78.45	-39.46
Price/Cash Flow High	- -	- -	-33.86	-20.87	-16.29	-242.45	-70.04
Price/Cash Flow Low	- -	- -	-12.6	-3.74	-5.16	-35.42	-26.39
Price/Free Cash Flow Average	- -	- -	-26.55	-10.46	-11.07	-108.62	-42.21
Price/Free Cash Flow High	- -	- -	-41.12	-23.85	-18.09	-335.68	-74.94
Price/Free Cash Flow Low	- -	- -	-15.3	-4.27	-5.74	-49.04	-28.23
EV/Sales Average	- -	- -	2.34	0.88	0.69	0.21	0.93
EV/Sales High	- -	- -	3.88	2.58	1.36	1.34	1.84
EV/Sales Low	- -	- -	1.14	0.09	0.19	- -	0.54
EV/EBITDA Average	0.42	3.1	-3.73	-3.07	-4.23	-1.62	-17.09
EV/EBITDA High	0.42	3.1	-6.21	-9.06	-8.26	-10.32	-33.89
EV/EBITDA Low	0.42	3.1	-1.82	-0.3	-1.17	0.66	-9.91
EV/EBIT Average	0.36	2.57	-3.69	-2.99	-3.99	-1.52	-15.55
EV/EBIT High	0.36	2.57	-6.13	-8.81	-7.8	-9.68	-30.83
EV/EBIT Low	0.36	2.57	-1.8	-0.29	-1.1	0.62	-9.02
Last Price	- -	- -	7.05	4.09	2.01	4.19	2.32
High Price	- -	- -	17.5	10.39	5.24	4.21	4.99
Enterprise Value Average	-2	-14	323	143	116	33	150
Enterprise Value High	-2	-14	536	422	226	208	297
Enterprise Value Low	-2	-14	158	14	32	-13	87

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 (%)	- -	- -	- -	-28.4	-21.51	-25.85	-17.12
Return on Assets (%)	- -	-15.72	-54.76	-30.24	-22.65	-25.19	-15.08
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	43.13	44.99	46.28	42.91	44.92	46.39	48.01
EBITDA Margin (%)	-5.46	-4.13	-62.55	-28.51	-16.42	-13.02	-5.43
Operating Margin (%)	-6.37	-4.98	-63.27	-29.33	-17.39	-13.88	-5.97
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-6.32	-5.52	-63.42	-29.16	-16.99	-15.3	-6.89
Profit Margin (%)	-6.32	-5.52	-34.67	-20.75	-12.92	-12.9	-6.15
Net Income to Common Margin (%)	-6.32	-5.52	-34.67	-20.75	-12.92	-12.9	-6.15
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	-2.09	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-28.4	-21.51	-25.85	-17.12

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	1	1	- -	1	2	1	1
ST Debt	- -	1	- -	1	1	1	1
LT Debt	1	- -	- -	- -	1	1	- -
Total Debt/EBITDA	-0.27	-0.19	- -	-0.02	-0.07	-0.07	-0.08
Net Debt/EBITDA	0.69	3.29	0.5	1.02	1.17	1.52	2.9
Total Debt/EBIT	-0.23	-0.16	- -	-0.01	-0.07	-0.06	-0.07
Net Debt/EBIT	0.59	2.73	0.49	0.99	1.1	1.42	2.64
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-146.58	-393.97	102.79	111.14	98.92	95.48	80.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	2.22	1.69	- -
Long-Term Debt/Capital (%)	-2.2	-0.12	- -	- -	2.15	1.64	- -
Long-Term Debt/Total Assets (%)	3.12	0.48	- -	- -	1.51	1.07	- -
Total Debt/Equity (%)	-3.19	-0.44	0.23	0.87	3.15	3.06	1.88
Total Debt/Capital (%)	-3.3	-0.44	0.23	0.87	3.06	2.97	1.84
Total Debt/Total Assets (%)	4.68	1.72	0.19	0.72	2.14	1.93	1.05
Net Debt to Equity	8.11	7.59	-41.23	-57.95	-51.73	-71.38	-71.22
Net Debt/Capital (%)	7.73	7.08	-69.89	-135.03	-100.61	-225.31	-232.29
EBITDA	-5	-5	-86	-47	-27	-20	-9
EBITDA-CapEx	-5	-5	-90	-49	-29	-20	-9
Operating Income (Loss)	-5	-5	-87	-48	-29	-22	-10

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	0.39	1.06	3.58	2.76	1.15	1.27	0.9
Current Ratio	2.49	3.14	5.73	5.17	2.98	2.56	2.08
Quick Ratio	0.97	1.55	4.02	3.41	1.55	1.71	1.3
CFO/Avg Current Liab	- -	-0.29	-1.03	-1.11	-0.73	-0.04	-0.18
Common Equity/Total Assets	-146.58	-393.97	102.79	111.14	98.92	95.48	80.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	2.22	1.69	- -
Long-Term Debt/Capital (%)	-2.2	-0.12	- -	- -	2.15	1.64	- -
Long-Term Debt/Total Assets (%)	3.12	0.48	- -	- -	1.51	1.07	- -
Total Debt/Equity (%)	-3.19	-0.44	0.23	0.87	3.15	3.06	1.88
Total Debt/Capital (%)	-3.3	-0.44	0.23	0.87	3.06	2.97	1.84
Total Debt/Total Assets (%)	4.68	1.72	0.19	0.72	2.14	1.93	1.05
CFO/Total Liabilities	-21.96	-1.32	-87.14	-121.18	-55.94	-4.08	-16.79
CFO/CapEx	-32.38	-4.05	-5.67	-8.01	-10.02	-3.6	-15.32
Altman's Z-Score	0.96	2.78	6.32	6.62	2.19	5.57	3.05

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	- -	18.62	17.28	16.22	15	14.15	14.73
Days Sales Outstanding	- -	19.6	21.12	22.51	24.34	25.79	24.79
Inventory Turnover	- -	3.76	2.84	3.15	2.95	3.13	4.3
Days Inventory Outstanding	- -	97.07	128.58	115.73	123.69	116.74	84.92
Accounts Payable Turnover	- -	9.6	7.56	8.3	6.76	3.69	5.21
Accounts Payable Turnover Days	- -	38.02	48.27	44	54.01	99.05	70.05
Cash Conversion Cycle	- -	78.66	101.44	94.24	94.02	43.48	39.66
Inventory to Cash Days	- -	-77.47	-107.46	-93.23	-99.35	-90.94	-60.13
Inventories	11	21	32	28	35	19	20
Raw Materials	3	8	10	8	5	1	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	9	13	21	20	30	18	20
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	- -	- -	243	195	109	258	157
- Cash & Cash Equivalents	3	15	43	47	32	31	25
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	-24	-28	-28	-22	-15
+ Total Debt	1	1	- -	1	2	1	1
Enterprise Value	-2	-14	146	121	51	207	116
Total Capital	-39	-196	105	83	64	44	36
Total Debt/Capital (%)	-3.3	-0.44	0.23	0.87	3.06	2.97	1.84
Total Debt / EV	-0.65	-0.06	- -	0.01	0.04	0.01	0.01
EV/Sales	- -	- -	1.06	0.74	0.31	1.34	0.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	243	171	102	246	153
Diluted Enterprise Value	-2	-14	176	96	44	195	113
EV per Share	- -	- -	4.24	2.52	0.94	3.36	1.73
TTM Sales	86	110	138	163	166	155	161
TTM EBITDA	-5	-5	-86	-47	-27	-20	-9
TTM Operating Income	-5	-5	-87	-48	-29	-22	-10
TTM Cash Flow to Firm	-15	-3	-18	-21	-16	-1	-5
TTM Free Cash Flow to Firm	-14	-2	-15	-18	-15	-1	-4

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	- -	- -	-16.56	-9.39	-6.94	-334.08	-34.84
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-2	-14	146	121	51	207	116
Low Price	- -	- -	6.51	1.86	1.66	0.62	1.88
EV/Sales	- -	- -	1.06	0.74	0.31	1.34	0.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-8.13	-5.62	-7.54	-4	-18.71
Price/Earnings High	- -	- -	-12.59	-12.81	-12.33	-12.35	-33.21
Price/Earnings Low	- -	- -	-4.68	-2.29	-3.91	-1.8	-12.51
Price/Book Value	- -	- -	1.89	1.78	1.21	3.98	3.07
Price/Book Value Average	- -	- -	3.03	1.98	1.93	1.29	3.72
Price/Book Value High	- -	- -	4.69	4.51	3.16	4	6.6
Price/Book Value Low	- -	- -	1.75	0.81	1	0.58	2.49
Price/Tangible Book Value	- -	- -	1.96	1.85	1.26	4.19	3.27
Price/Tangible Book Value Average	- -	- -	3.13	2.06	2.01	1.36	3.96
Price/Tangible Book Value High	- -	- -	4.85	4.7	3.29	4.21	7.03
Price/Tangible Book Value Low	- -	- -	1.81	0.84	1.04	0.61	2.65
Price/Sales	- -	- -	1.76	1.05	0.61	1.59	0.95
Price/Sales Average	- -	- -	2.82	1.17	0.97	0.52	1.15
Price/Sales High	- -	- -	4.36	2.66	1.59	1.59	2.04
Price/Sales Low	- -	- -	1.62	0.48	0.5	0.23	0.77
Price/Cash Flow	- -	- -	-13.64	-8.22	-6.25	-241.3	-32.57
Price/Cash Flow Average	- -	- -	-21.87	-9.16	-9.96	-78.45	-39.46
Price/Cash Flow High	- -	- -	-33.86	-20.87	-16.29	-242.45	-70.04
Price/Cash Flow Low	- -	- -	-12.6	-3.74	-5.16	-35.42	-26.39
Price/Free Cash Flow Average	- -	- -	-26.55	-10.46	-11.07	-108.62	-42.21
Price/Free Cash Flow High	- -	- -	-41.12	-23.85	-18.09	-335.68	-74.94
Price/Free Cash Flow Low	- -	- -	-15.3	-4.27	-5.74	-49.04	-28.23
EV/Sales Average	- -	- -	2.34	0.88	0.69	0.21	0.93
EV/Sales High	- -	- -	3.88	2.58	1.36	1.34	1.84
EV/Sales Low	- -	- -	1.14	0.09	0.19	- -	0.54
EV/EBITDA Average	0.42	3.1	-3.73	-3.07	-4.23	-1.62	-17.09
EV/EBITDA High	0.42	3.1	-6.21	-9.06	-8.26	-10.32	-33.89
EV/EBITDA Low	0.42	3.1	-1.82	-0.3	-1.17	0.66	-9.91
EV/EBIT Average	0.36	2.57	-3.69	-2.99	-3.99	-1.52	-15.55
EV/EBIT High	0.36	2.57	-6.13	-8.81	-7.8	-9.68	-30.83
EV/EBIT Low	0.36	2.57	-1.8	-0.29	-1.1	0.62	-9.02
Last Price	- -	- -	7.05	4.09	2.01	4.19	2.32
High Price	- -	- -	17.5	10.39	5.24	4.21	4.99
Enterprise Value Average	-2	-14	323	143	116	33	150
Enterprise Value High	-2	-14	536	422	226	208	297
Enterprise Value Low	-2	-14	158	14	32	-13	87

Shares Outstanding	36	36	34	48	54	62	67
Diluted Weighted Avg Shares	65	65	34	42	51	59	66
Basic Weighted Avg Shares	65	65	34	42	51	59	66
Revenue per Share	1.33	1.7	4.01	3.91	3.29	2.64	2.44
EBITDA per Share	-0.07	-0.07	-2.51	-1.11	-0.54	-0.34	-0.13
Operating Income per Share	-0.08	-0.08	-2.54	-1.15	-0.57	-0.37	-0.15
Basic EPS, GAAP	-0.08	-0.09	-1.39	-0.81	-0.42	-0.34	-0.15
Basic EPS from Cont Ops	-0.08	-0.09	-2.54	-1.14	-0.56	-0.41	-0.17
Diluted EPS, GAAP	-0.08	-0.09	-1.39	-0.81	-0.42	-0.34	-0.15
Diluted EPS from Cont Ops	-0.08	-0.09	-2.54	-1.14	-0.56	-0.41	-0.17
Dividend per Share	- -	- -	0.08	- -	- -	- -	- -
Cash Flow per Share	-0.23	-0.05	-0.52	-0.5	-0.32	-0.02	-0.07
Free Cash Flow per Basic Share	-0.24	-0.06	-0.61	-0.56	-0.35	-0.02	-0.08
Cash & Equivalents per Share	0.09	0.41	2.12	0.99	0.59	0.5	0.38
Book Value per Share	-1.1	-5.42	3.73	2.3	1.66	1.05	0.76
Tangible Book Value per Share	-1.22	-5.53	3.61	2.21	1.59	1	0.71

Zevia PBC

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)