Northwest Advanced Bio-Fuels, LLC develops 2nd-generation cellulosic renewable bio-jet fuel refineries, focusing on sustainable aviation fuel sourced from woody biomass.

Northwest Advanced Bio-Fuels, LLC

AeroEquity is a leading provider of finance and leasing solutions to the aviation industry. The company specializes in offering customized financial products and services to airlines, aircraft operators, and investors in the aviation sector.

David H. Rowe

AeroEquity

Air France-KLM SA, together with its subsidiaries, provides passenger and cargo transportation services on scheduled flights in Metropolitan France, Benelux, rest of Europe, and internationally. The company operates through Network, Maintenance, Transavia, and Other segments. It also offers airframe and engine maintenance services; component support services comprising electronic, mechanical, pneumatic, hydraulic, etc.; and other services, as well as operates point-to-point flights to/from the Netherlands and France. As of December 31, 2021, it operated a fleet of 332 aircraft. The company was founded in 1919 and is headquartered in Paris, France.

Air France-KLM SA

Amyris, Inc., a synthetic biotechnology company, operates in the clean health and beauty, and flavors and fragrance markets in Europe, North America, Asia, and South America. The company manufactures and sells clean beauty, personal care, and health and wellness consumer products, as well as ingredients to the flavor and fragrance, nutrition, food and beverage, and clean beauty and personal care end markets. It offers its products under the Biossance, Pipette, Purecane, Terasana, Costa Brazil, OLIKA, Rose Inc., and JVN brand names. The company has a collaboration agreement with the Infectious Disease Research Institute for the development of a COVID-19 vaccine. The company was formerly known as Amyris Biotechnologies, Inc. and changed its name to Amyris, Inc. in June 2010. Amyris, Inc. was incorporated in 2003 and is headquartered in Emeryville, California.

Metric
Company Name	Northwest Advanced Bio-Fuels, LLC	AeroEquity	Air France-KLM SA	Amyris, Inc.
Symbol			AF	AMRS
MSH ID	COM:NWABIOFUELS	COM:AEROEQUITY	COM:AIRFRANCEKLM	COM:AMYRIS
Market	PRIVATE	PRIVATE	STOCKS	STOCKS
Sector	Energy	Financial Services & Finance	Industrials	Basic Materials
Industry	Renewable Energy	Aviation Finance & Leasing	Airlines, Airports & Air Services	Chemicals - Specialty
Country	US	US	FR	US
Stage
Employee Count		81	76.57K	1.60K
Website	nwabiofuels.com	aeroequity.com	airfranceklm.com	amyris.com
LinkedIn		ae-industrial-partners-llc
Founders

Metric
Market Cap	2.26B	18.47M
Enterprise Value
Monthly Web Traffic	935.77K
Web Traffic Growth	-0.25
Valuation
Raised Capital

Metric
Revenue	31.71B	269.85M
Revenue (LTM)
Revenue (NTM)
Gross Profit	3.88B	11.18M
EBITDA	4.44B	-514.21M
Operating Income	1.81B	-592.66M
Net Income	986.52M	-535.93M
EPS	3.75	-1.67
Diluted EPS		-1.58
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	0.27	-0.01
Operating Profit Margin	0.06	-2.06
EBITDA Margin	0.14	-1.91
Net Profit Margin	0.03	-2.56
Return on Equity	-0.09	0.99
Return on Assets	0.03	-0.76
Return on Capital Employed	0.10	-2.00

COM:NWABIOFUELS

Northwest Advanced Bio-Fuels, LLC

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	15.86	-0.03
P/B Ratio	-16.90	-0.03
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio	0.09	0.09
EV Multiple	0.96	2.39

Metric
Days Sales Outstanding	36.13	125.86
Days Payables Outstanding	57.05	280.05
Days Inventory Outstanding	14.17	194.28
Operating Cycle	48.15	360.57
Cash Conversion Cycle	6.00	4.04
Asset Turnover	0.87	0.30

Metric
Operating Cash Flow	3.21B	-525.89M
Free Cash Flow	-543.96M	-631.84M
Cash Flow to Debt	0.53	-0.31
Operating Cash Flow/Sales	0.10	-1.56
Free Cash Flow Yield	0.20	-29.26

Metric
Cash & Equivalents	6.54B	64.44M
Accounts Receivable	-348.56M	-9.58M
Inventory	900.96M	111.88M
Goodwill	236.60M	142.57M
Debt to Capitalization	2.23	2.80
Debt to Assets	0.35	1.52
Current Ratio	0.73	0.52
Quick Ratio	0.62	0.22

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue				0.16
R&D to Revenue				0.41
SG&A to Revenue