Achieve Life Sciences, Inc. Financial Ratios — ACHV Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-18.58	-28.12	-46.26	-46.87	-29.35	-3.98	-154.51	-87.57	-81.64	-48	-75.51	-109.31	-120.85	-137.33	-135.9
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-404.15	-137.07	-117.46	-108.83	-101.92	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-405.51	-137.57	-118.22	-109.65	-103.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	-93.83	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-266.98	-104.99	-106.58	-96.77	-92.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-266.98	-104.99	-106.58	-96.77	-92.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-266.98	-104.99	-106.58	-96.77	-92.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	8	5	5	- -	- -	1	- -	- -	- -	- -	15	16	17	10	15
ST Debt	1	1	1	- -	- -	1	- -	- -	- -	- -	- -	16	17	- -	4
LT Debt	6	4	4	- -	- -	- -	- -	- -	- -	- -	15	- -	- -	10	11
Total Debt/EBITDA	-0.35	-0.19	-0.13	-0.01	-0.01	-0.59	- -	- -	-0.02	-0.01	-0.46	-0.4	-0.62	-0.26	-0.27
Net Debt/EBITDA	1.28	0.66	0.42	0.94	1.85	-0.55	0.83	0.76	1.02	2.47	0.86	0.21	-0.04	0.07	0.11
Total Debt/EBIT	-0.35	-0.19	-0.13	-0.01	-0.01	-0.51	- -	- -	-0.02	-0.01	-0.45	-0.4	-0.61	-0.25	-0.27
Net Debt/EBIT	1.28	0.65	0.41	0.93	1.83	-0.47	0.8	0.74	1.01	2.43	0.85	0.21	-0.04	0.07	0.11
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.67	-9.47	-17.82	-66.73
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.67	-9.48	-17.82	-66.74
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.81	-9.55	-17.92	-67.01
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	2	1
Common Equity/Total Assets	-118.7	-124.15	-240.04	-284.12	-303.7	-54.16	-128.2	-132.9	-216.64	-149.78	-196.79	-453.27	-855.2	-531.86	-622.41
Long-Term Debt/Equity (%)	20.52	6.42	9.52	0.04	0.28	8.03	- -	0.08	0.88	0.21	53.22	0.83	- -	47.39	52
Long-Term Debt/Capital (%)	-8.69	-4.41	-2.75	-0.01	-0.06	-4.14	- -	-0.05	-0.35	-0.13	-19.01	-0.06	- -	-5.07	-4.56
Long-Term Debt/Total Assets (%)	9.32	5.19	6.36	0.02	0.18	1.29	- -	0.06	0.75	0.19	31.41	0.23	0.03	25.63	26.78
Total Debt/Equity (%)	25.11	8.06	12.46	0.73	0.42	143.93	0.34	0.15	2.01	0.45	53.47	195.09	-1,155.46	47.65	69.5
Total Debt/Capital (%)	-10.63	-5.53	-3.59	-0.16	-0.09	-74.16	-0.21	-0.09	-0.8	-0.28	-19.1	-13.54	-11.23	-5.09	-6.1
Total Debt/Total Assets (%)	11.4	6.51	8.32	0.44	0.27	23.06	0.27	0.12	1.72	0.42	31.55	54.05	86.37	25.78	35.79
Net Debt to Equity	-92.32	-27.3	-39.22	-81.21	-91.64	133.44	-67.06	-60.21	-92.32	-96.16	-100.21	-104.18	-80.52	-13.86	-27.98
Net Debt/Capital (%)	28.1	15.78	10.16	14.75	16.27	-67.89	29.46	27.3	26.89	37.33	23.12	5.99	-0.71	1.39	2.26
EBITDA	-22	-28	-35	-30	-19	-1	-6	-13	-16	-14	-33	-41	-27	-39	-55
EBITDA-CapEx	-22	-28	-35	-30	-19	-1	-6	-13	-16	-15	-33	-41	-27	-39	-55
Operating Income (Loss)	-22	-28	-35	-30	-19	-2	-7	-13	-17	-15	-33	-41	-27	-39	-55

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.11	6.52	2.63	2.12	2.67	3.33	2.62	4.47	5.81	12.22	9.46	1.14	0.74	5.14	4.01
Current Ratio	2.17	6.94	3.61	2.51	2.77	0.01	2.93	4.75	6.04	12.6	9.8	1.27	0.82	5.46	4.39
Quick Ratio	2.14	6.61	3.22	2.38	2.68	3.5	2.63	4.47	5.81	12.22	9.49	1.15	0.75	5.14	4.01
CFO/Avg Current Liab	-0.7	-2.05	-2.71	-0.93	-0.42	-0.02	-3.58	-4.02	-4.96	-4.64	-7.87	-2.87	-1.15	-2.17	-6.28
Common Equity/Total Assets	-118.7	-124.15	-240.04	-284.12	-303.7	-54.16	-128.2	-132.9	-216.64	-149.78	-196.79	-453.27	-855.2	-531.86	-622.41
Long-Term Debt/Equity (%)	20.52	6.42	9.52	0.04	0.28	8.03	- -	0.08	0.88	0.21	53.22	0.83	- -	47.39	52
Long-Term Debt/Capital (%)	-8.69	-4.41	-2.75	-0.01	-0.06	-4.14	- -	-0.05	-0.35	-0.13	-19.01	-0.06	- -	-5.07	-4.56
Long-Term Debt/Total Assets (%)	9.32	5.19	6.36	0.02	0.18	1.29	- -	0.06	0.75	0.19	31.41	0.23	0.03	25.63	26.78
Total Debt/Equity (%)	25.11	8.06	12.46	0.73	0.42	143.93	0.34	0.15	2.01	0.45	53.47	195.09	-1,155.46	47.65	69.5
Total Debt/Capital (%)	-10.63	-5.53	-3.59	-0.16	-0.09	-74.16	-0.21	-0.09	-0.8	-0.28	-19.1	-13.54	-11.23	-5.09	-6.1
Total Debt/Total Assets (%)	11.4	6.51	8.32	0.44	0.27	23.06	0.27	0.12	1.72	0.42	31.55	54.05	86.37	25.78	35.79
CFO/Total Liabilities	-54.58	-275.12	-194.43	-77.85	-43.82	-6.32	-452.41	-323.67	-502.51	-447.34	-151.18	-173.38	-117.58	-167.87	-244.01
CFO/CapEx	-256.49	-149.46	-142	-211.07	-24.53	- -	- -	-230.93	-287.09	-792.59	- -	- -	-1,165.67	- -	-12,366.25
Altman's Z-Score	-0.18	5.13	-0.1	-3.41	-3.33	-675.47	-3.62	-3.23	-4.77	1.92	-2.34	-10.84	-16.7	-6.58	-6.3

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.57	34.56	6.38	3.78	6.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	55.55	10.56	57.23	96.47	57.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	114	177	122	41	32	15	6	4	4	22	63	26	82	113	217
- Cash & Cash Equivalents	29	18	15	28	34	- -	5	10	17	36	43	25	15	13	21
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	8	5	5	- -	- -	1	- -	- -	- -	- -	15	16	17	10	15
Enterprise Value	57	107	88	-5	-23	6	1	-10	-12	-14	35	17	83	89	195
Total Capital	-73	-96	-129	-160	-177	-1	-13	-25	-45	-60	-79	-120	-149	-196	-245
Total Debt/Capital (%)	-10.63	-5.53	-3.59	-0.16	-0.09	-74.16	-0.21	-0.09	-0.8	-0.28	-19.1	-13.54	-11.23	-5.09	-6.1
Total Debt / EV	0.14	0.05	0.05	-0.05	-0.01	0.16	0.02	- -	-0.03	-0.01	0.43	0.93	0.2	0.11	0.08
EV/Sales	10.38	5.34	2.94	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	114	177	122	41	32	15	6	4	4	22	63	26	82	113	217
Diluted Enterprise Value	93	165	112	14	-3	16	1	-5	-12	-14	35	17	83	110	211
EV per Share	12,899.23	17,466.99	13,165.8	- -	- -	411.91	48.7	- -	- -	- -	4.33	1.65	4.18	2.76	4.48
TTM Sales	5	20	30	27	18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-22	-28	-35	-30	-19	-1	-6	-13	-16	-14	-33	-41	-27	-39	-55
TTM Operating Income	-22	-28	-35	-30	-19	-2	-7	-13	-17	-15	-33	-41	-27	-39	-55
TTM Cash Flow to Firm	-20	-43	-36	-17	-9	- -	-9	-11	-15	-13	-29	-36	-22	-28	-49
TTM Free Cash Flow to Firm	-20	-43	-36	-17	-9	- -	-9	-11	-15	-13	-29	-36	-22	-28	-49

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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	-5.66	-4.11	-3.43	-2.41	-3.62	-74.13	-0.71	-0.4	-0.29	-1.64	-2.15	-0.69	-3.34	-3.79	-4.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	57	107	88	-5	-23	6	1	-10	-12	-14	35	17	83	89	195
Low Price	18,986	24,926	14,410	4,356	2,442	726	230	20.8	9.2	4.6	6.55	2	2.44	3.42	1.84
EV/Sales	10.38	5.34	2.94	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-9.26	-8.66	-4.59	-3.77	-3.56	-17.4	-1.73	-2.03	-1.08	-1.63	-2.26	-1.34	-3.52	-3.7	-2.61
Price/Earnings High	-12.59	-11.2	-6.34	-9.83	-6.38	-34.46	-4.63	-8.85	-2.33	-3.37	-3.94	-2.15	-6.85	-4.5	-4.61
Price/Earnings Low	-5.72	-7.26	-3.02	-1.37	-1.73	-8.01	-0.52	-0.29	-0.23	-0.85	-1.6	-0.5	-1.62	-2.75	-1.47
Price/Book Value	-1.41	-1.74	-0.92	-0.26	-0.18	-7.26	-0.51	-0.17	-0.1	-0.36	-0.68	-0.19	-0.49	-0.55	-0.83
Price/Book Value Average	-1.68	-1.79	-1.09	-0.62	-0.34	-10.41	-1.45	-1.02	-0.39	-0.4	-0.8	-0.42	-0.63	-0.72	-0.55
Price/Book Value High	-2.29	-2.32	-1.51	-1.61	-0.61	-20.62	-3.87	-4.43	-0.84	-0.82	-1.4	-0.67	-1.23	-0.87	-0.97
Price/Book Value Low	-1.04	-1.5	-0.72	-0.22	-0.16	-4.79	-0.43	-0.14	-0.08	-0.21	-0.57	-0.16	-0.29	-0.53	-0.31
Price/Tangible Book Value	3.7	2.68	3.29	1.22	0.85	-4.71	1.49	0.34	0.29	0.64	2.49	4.44	-22.2	5.98	10.98
Price/Tangible Book Value Average	4.4	2.76	3.93	2.9	1.6	-6.75	4.25	2.07	1.18	0.7	2.96	9.73	-28.49	7.79	7.23
Price/Tangible Book Value High	5.98	3.57	5.43	7.57	2.86	-13.38	11.37	9.02	2.56	1.44	5.15	15.59	-55.51	9.49	12.77
Price/Tangible Book Value Low	2.72	2.31	2.58	1.05	0.78	-3.11	1.28	0.29	0.25	0.36	2.1	3.62	-13.15	5.81	4.06
Price/Sales	20.78	8.83	4.1	1.53	1.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	24.72	9.09	4.89	3.65	3.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	33.61	11.76	6.76	9.51	5.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	15.28	7.62	3.22	1.32	1.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-5.64	-4.08	-3.41	-2.39	-3.48	-74.13	-0.71	-0.4	-0.29	-1.63	-2.15	-0.69	-3.34	-3.79	-4.38
Price/Cash Flow Average	-6.71	-4.2	-4.07	-5.71	-6.57	-106.27	-2.01	-2.43	-1.16	-1.78	-2.55	-1.52	-4.28	-4.94	-2.88
Price/Cash Flow High	-9.12	-5.43	-5.62	-14.9	-11.78	-210.53	-5.39	-10.57	-2.51	-3.68	-4.44	-2.43	-8.34	-6.02	-5.09
Price/Cash Flow Low	-4.14	-3.52	-2.68	-2.07	-3.19	-48.93	-0.61	-0.34	-0.25	-0.93	-1.81	-0.56	-1.98	-3.68	-1.62
Price/Free Cash Flow Average	-6.73	-4.23	-4.1	-5.74	-6.85	-106.27	-2.01	-2.44	-1.17	-1.78	-2.55	-1.52	-4.29	-4.94	-2.88
Price/Free Cash Flow High	-9.15	-5.47	-5.66	-14.97	-12.28	-210.53	-5.39	-10.62	-2.52	-3.69	-4.44	-2.43	-8.35	-6.02	-5.09
Price/Free Cash Flow Low	-4.16	-3.55	-2.7	-2.08	-3.32	-48.93	-0.61	-0.35	-0.25	-0.93	-1.81	-0.56	-1.98	-3.68	-1.62
EV/Sales Average	20.94	8.46	4.56	2.63	1.41	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	29.84	11.13	6.42	8.49	4.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	11.5	6.99	2.89	0.3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-5.18	-6.17	-3.88	-2.41	-1.39	-14.98	-2.06	-1.3	-0.08	0.81	-1.43	-1.19	-3.92	-3.72	-2.5
EV/EBITDA High	-7.38	-8.12	-5.47	-7.8	-3.95	-29.1	-6.9	-8.21	-1.34	-0.96	-3.13	-2.04	-7.6	-4.54	-4.5
EV/EBITDA Low	-2.85	-5.1	-2.46	-0.28	0.28	-7.21	-0.04	0.47	0.77	1.6	-0.77	-0.31	-1.84	-2.75	-1.36
EV/EBIT Average	-5.16	-6.15	-3.85	-2.4	-1.37	-13.03	-1.97	-1.27	-0.08	0.79	-1.42	-1.19	-3.89	-3.7	-2.49
EV/EBIT High	-7.36	-8.09	-5.43	-7.74	-3.9	-25.32	-6.6	-8.03	-1.32	-0.95	-3.1	-2.03	-7.54	-4.52	-4.48
EV/EBIT Low	-2.84	-5.08	-2.44	-0.28	0.27	-6.27	-0.04	0.46	0.76	1.57	-0.76	-0.31	-1.82	-2.74	-1.35
Last Price	25,828	28,864	18,348	5,038	2,662	1,100	268	24.2	10.6	8.1	7.78	2.45	4.12	3.52	4.97
High Price	41,778	38,456	30,250	31,350	9,020	3,124	2,046	640	92.6	18.26	16.1	8.61	10.3	5.59	5.78
Enterprise Value Average	115	170	136	71	26	22	13	16	1	-12	47	48	106	144	137
Enterprise Value High	164	224	192	230	73	43	44	103	22	14	103	83	205	177	246
Enterprise Value Low	63	140	86	8	-5	11	- -	-6	-13	-23	25	13	50	107	74

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	1	6	9	18	21	35	53
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	8	11	20	32	44
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	8	11	20	32	44
Revenue per Share	1,242.88	3,269.61	4,477.37	3,296.38	1,527.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-5,023.07	-4,481.61	-5,259.21	-3,587.41	-1,557.34	-109.53	-264.89	-71.4	-39.47	-5.33	-4.04	-3.83	-1.36	-1.21	-1.25
Operating Income per Share	-5,040.03	-4,497.88	-5,293.23	-3,614.51	-1,577.87	-125.91	-276.66	-73	-40.09	-5.42	-4.08	-3.85	-1.37	-1.22	-1.26
Basic EPS, GAAP	-3,318.18	-3,432.8	-4,772.1	-3,189.89	-1,413.63	-90.65	-441.47	-72.29	-39.76	-5.42	-4.08	-4	-1.5	-1.24	-1.25
Basic EPS from Cont Ops	-3,318.18	-3,432.8	-4,772.1	-3,189.89	-1,413.63	-90.65	-441.47	-72.29	-39.76	-5.42	-4.08	-4	-1.5	-1.24	-1.25
Diluted EPS, GAAP	-3,318.18	-3,432.8	-4,772.1	-3,189.89	-1,413.63	-90.65	-441.47	-72.29	-39.76	-5.42	-4.08	-4	-1.5	-1.24	-1.25
Diluted EPS from Cont Ops	-3,318.18	-3,432.8	-4,772.1	-3,189.89	-1,413.63	-90.65	-441.47	-72.29	-39.76	-5.42	-4.08	-4	-1.5	-1.24	-1.25
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-4,582.32	-7,076.64	-5,383.13	-2,104.06	-765.76	-14.84	-379.9	-60.53	-36.9	-4.96	-3.63	-3.55	-1.23	-0.93	-1.13
Free Cash Flow per Basic Share	-4,600.18	-7,123.98	-5,421.04	-2,114.03	-796.97	-14.84	-379.9	-60.79	-37.03	-4.96	-3.63	-3.55	-1.24	-0.93	-1.13
Cash & Equivalents per Share	14,682.72	12,265.38	5,876.84	5,720.52	4,643.33	752.59	220.42	83.21	40.42	13.19	5.3	2.33	0.78	1.07	0.83
Book Value per Share	-18,256.9	-16,567.69	-20,029.07	-19,442.74	-14,874.38	-151.47	-529.03	-144.51	-110.75	-22.2	-11.52	-12.82	-8.36	-6.41	-5.97
Tangible Book Value per Share	6,985.53	10,772.37	5,575.52	4,140.41	3,150.19	-233.53	179.92	70.98	36.21	12.65	3.12	0.55	-0.19	0.59	0.45

Achieve Life Sciences, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)