FATE

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total common shares outstanding 114.6 M114.63 M115.33 M115.35 M116.26 M — Enterprise value 153.03 M45.65 M87.92 M104.72 M67.62 M 305.92 M Price to earnings ratio -1.01-0.53-0.77-0.95-0.85 -3.11 Price to sales ratio 13.766.9415.4920.7117.56 60.7 Price to cash flow ratio -1.53-0.75-1.13-1.34-1.1 -4.32 Price to book ratio 0.590.070.110.130.56 0.87 EBITDA 비율에 대한 기업 가치 -0.8-0.25-0.5-0.65-0.5 -1.9 Return on assets % -0.12-0.09-0.09-0.09-0.1 -0.38 Return on equity % -0.16-0.13-0.13-0.14-0.16 -0.55 Return on invested capital % -125.44———-71.97 — Gross margin % 100100100100100 400 Operating margin % -3 319.78-2 534.07-1 938.54-1 995.12-2 536.23 -9 003.96 EBITDA margin % -3 061.02-2 329.47-1 766.65-1 809.76-2 312.49 -8 218.37 Net margin % -2 803.92-2 309.45-1 786.58-1 852.38-2 364.79 -8 313.2 Quick ratio ————— — Current ratio 7.588.818.047.875.79 30.51 Inventory turnover ————— — Asset turnover 00000 0.02 Debt to assets ratio ————— — Debt to equity ratio ————— — Long term debt to total assets ratio ————— — Long term debt to total equity ratio ————— — Operating cash flow per share -0.24-0.29-0.21-0.2-0.2 -0.89 EBIT per share -0.54-0.35-0.31-0.29-0.29 -1.24 EBITDA per share -0.5-0.32-0.28-0.26-0.27 -1.14 Total debt per share ————— — Cash per share 2.452.031.881.811.71 7.44 Net current asset value per share 2.572.11.941.861.76 7.66 Tangible book value per share 2.82.442.211.971.74 8.35 Working capital per share 2.231.861.71.621.45 6.64 Book value per share 2.82.442.211.971.74 8.35