| i3 Verticals, Inc. (IIIV) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 | Q4-CY2013 | |
| Balance Sheet Date | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | |||||||||||||||||||
| Fiscal Period | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | |||||||||||||||||||
| Price to Sales | 2.47x | 3.41x | 2.87x | 2.62x | 2.48x | 2.37x | 2.37x | 2.32x | 1.86x | 1.65x | 2.28x | 2.20x | 2.30x | 1.96x | 1.85x | 2.17x | 1.97x | 2.37x | 3.24x | 3.64x | 3.41x | 2.50x | 1.98x | .95x | 1.21x | .54x | .74x | .62x | .61x | .63x | |||||||||||||||||||
| Price to Book | 1.47x | 2.03x | 1.71x | 1.51x | 1.44x | 1.31x | 2.07x | 2.13x | 2.03x | 2.06x | 2.39x | 2.54x | 2.56x | 2.04x | 2.69x | 3.01x | 2.41x | 2.59x | 3.16x | 2.99x | 3.18x | 2.41x | 4.12x | 2.65x | 4.83x | 2.54x | 3.30x | 5.10x | 4.98x | 5.16x | |||||||||||||||||||
| Price to Earnings | 24.87x | 34.42x | 4.79x | 5.18x | 4.69x | 4.39x | 1,664.04x | 197.00x | 573.86x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Price to Unlevered FCF | 152.12x | 210.57x | 135.91x | 111.05x | 12.23x | 10.67x | 12.31x | 15.48x | 16.45x | 14.82x | 17.51x | 16.19x | 15.03x | 10.75x | 12.50x | 14.01x | 9.49x | 12.46x | 13.97x | 14.22x | 20.65x | 18.00x | 23.93x | 12.07x | 15.00x | 7.87x | 14.31x | 11.20x | 12.18x | 12.54x | |||||||||||||||||||
| Debt to Asset Ratio | .19x | .18x | .21x | .30x | .29x | .60x | .83x | .85x | .63x | .64x | .65x | .65x | .60x | .63x | .63x | .62x | .56x | .56x | .53x | .51x | .40x | .54x | .53x | .57x | .59x | .59x | .47x | .42x | .36x | .35x | .92x | ||||||||||||||||||
| Current Ratio | 1.95x | 2.02x | 1.18x | .94x | .93x | 2.98x | .81x | .50x | .92x | 1.00x | .83x | .80x | .75x | .69x | .58x | .45x | .60x | .61x | .55x | .74x | .98x | 1.05x | .64x | .55x | .58x | .71x | .58x | .53x | .63x | .54x | .78x | ||||||||||||||||||