WellMiss is a trauma-informed digital care clinic offering holistic and integrative trauma care for women.

WellMiss

Dakko Dakko is a developer of video games, specifically known for the title Floating Cloud God: Anniversary Edition, available on Nintendo Switch.

Dakko Dakko

Limeade, Inc. develops and sells enterprise well-being, employee experience, and listening software in the United States, Germany, Canada, Vietnam, Australia, Switzerland, and internationally. It provides software solutions, including Limeade Well-Being, an integrated employee well-being platform; Limeade Ex, an employee experience platform; and Limeade Advanced Listening, a platform for organizations to hear their employees. The company also offers business development, software development, and support services. Limeade, Inc. was incorporated in 2006 and is headquartered in Bellevue, Washington.

Erick Rivas

Laura Hamill

Henry Albrecht

Limeade, Inc.

Livongo is a health technology company that specializes in chronic disease management, providing support for hypertension, weight management, diabetes prevention, and mental health needs through smart connected devices and personalized coaching.

Metric
Company Name	WellMiss	Dakko Dakko	Limeade, Inc.	Livongo
Symbol			LME
MSH ID	COM:HELLOWELLMISS	COM:DAKKODAKKO	COM:LIMEADE	COM:LIVONGO
Market	PRIVATE	PRIVATE	STOCKS	PRIVATE
Sector	Healthcare & Health Services	Consumer Services	Technology	Healthcare & Health Services
Industry	Health and Wellness	Entertainment	Software - Application	Healthcare & Health Services
Country	US	US	US	US
Stage				Series E
Employee Count			320	117
Website	hellowellmiss.com	dakkodakko.com	limeade.com	livongo.com
LinkedIn				livongo
Founders

Metric
Market Cap	74.48M
Enterprise Value
Monthly Web Traffic
Web Traffic Growth
Valuation
Raised Capital		105.00M

Metric
Revenue			56.02M
Revenue (LTM)
Revenue (NTM)
Gross Profit			38.81M
EBITDA			-14.19M
Operating Income			-17.55M
Net Income			-13.22M
EPS			-0.05
Diluted EPS			-0.05
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin			0.69
Operating Profit Margin			-0.31
EBITDA Margin			-0.25
Net Profit Margin			-0.24
Return on Equity			-0.85
Return on Assets			-0.27
Return on Capital Employed			-1.70

COM:HELLOWELLMISS

WellMiss

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio			-5.38
P/B Ratio			6.94
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio			1.44
EV Multiple			-5.41

Metric
Days Sales Outstanding			70.78
Days Payables Outstanding			57.67
Days Inventory Outstanding			129.48
Operating Cycle			200.25
Cash Conversion Cycle			142.59
Asset Turnover			1.14

Metric
Operating Cash Flow			-9.87M
Free Cash Flow			-17.48M
Cash Flow to Debt			-7.22
Operating Cash Flow/Sales			-0.18
Free Cash Flow Yield			-0.23

Metric
Cash & Equivalents			2.56M
Accounts Receivable
Inventory			6.11M
Goodwill			8.56M
Debt to Capitalization			0.12
Debt to Assets			0.03
Current Ratio			0.52
Quick Ratio			0.34

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue
R&D to Revenue			0.39
SG&A to Revenue			0.25