Biodesix, Inc.

BDSX

BDSXBiodesix, Inc. US flag

NASDAQ Global Market

15.44

USD

+0.17

- -

125.69MMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-73.08	-37.75	-43.78	-77.45	-54.32	-43.73	-38.18
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	78.44	75.26	51.71	44.01	62.96	73.5	78.17	81.11
EBITDA Margin (%)	-79.88	-80.78	-42.17	-66.3	-116.88	-72.91	-40.39	-25.05
Operating Margin (%)	-88.4	-92.16	-48.55	-72.14	-132.17	-84.13	-48.03	-31.37
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-128.06	-125.15	-68.81	-79.18	-171.27	-106.23	-60.19	-39.85
Profit Margin (%)	-128.06	-125.15	-68.81	-79.18	-171.27	-106.23	-60.19	-39.85
Net Income to Common Margin (%)	-128.06	-125.15	-68.81	-79.18	-171.27	-106.23	-60.19	-39.85
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	23	36	28	10	32	61	62	73
ST Debt	- -	12	12	- -	2	- -	1	1
LT Debt	23	24	16	10	30	60	61	71
Total Debt/EBITDA	-1.42	-1.81	-1.45	-0.28	-0.71	-1.7	-2.15	-3.29
Net Debt/EBITDA	-1.05	-1.55	1.79	0.63	0.4	-0.25	-0.35	-1.28
Total Debt/EBIT	-1.28	-1.59	-1.26	-0.25	-0.63	-1.47	-1.81	-2.62
Net Debt/EBIT	-0.95	-1.36	1.55	0.58	0.36	-0.22	-0.3	-1.03
EBITDA to Interest Expense	-5.6	-6.59	-2.53	-8.02	-5.53	-3.75	-3.49	-2.87
EBITDA-CapEx/Interest Expense	-5.81	-7.06	-2.81	-8.58	-5.97	-6.17	-3.9	-2.92
EBIT to Interest Expense	-6.19	-7.52	-2.91	-8.72	-6.26	-4.33	-4.15	-3.6
Interest Expense	3	3	8	5	8	10	8	8
Common Equity/Total Assets	-512.42	-505.1	-213.75	-396.79	-395.39	-423.3	-475.6	-569.02
Long-Term Debt/Equity (%)	- -	- -	38.69	50.66	146.84	1,318.52	293.33	- -
Long-Term Debt/Capital (%)	-13.05	-12.43	-6.89	-3.42	-9.02	-16.83	-15.29	-16.82
Long-Term Debt/Total Assets (%)	59.14	52.88	13.15	13.13	32.57	60.94	62.97	81.72
Total Debt/Equity (%)	-11.66	-15.98	67.45	50.75	154.57	1,325.13	296.88	-2,955.54
Total Debt/Capital (%)	-13.05	-18.78	-12.02	-3.43	-9.49	-16.92	-15.47	-17.15
Total Debt/Total Assets (%)	59.14	79.88	22.93	13.16	34.28	61.24	63.73	83.28
Net Debt to Equity	-8.68	-13.63	-83.47	-115.07	-87.52	196.33	48.78	-1,154.73
Net Debt/Capital (%)	-9.39	-15.59	11.72	6.99	4.76	-2.34	-2.39	-6.41
EBITDA	-16	-20	-19	-36	-45	-36	-29	-22
EBITDA-CapEx	-17	-21	-21	-39	-48	-59	-32	-23
Operating Income (Loss)	-18	-23	-22	-39	-51	-41	-34	-28

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	1.32	0.23	1.93	1.13	1.89	0.79	1.83	1.09
Current Ratio	2.22	0.56	2.68	1.51	2.34	1.19	2.76	1.86
Quick Ratio	1.75	0.47	2.41	1.26	2.11	1.02	2.43	1.61
CFO/Avg Current Liab	- -	-1.61	-0.78	-0.92	-1.74	-0.81	-2.04	-1.47
Common Equity/Total Assets	-512.42	-505.1	-213.75	-396.79	-395.39	-423.3	-475.6	-569.02
Long-Term Debt/Equity (%)	- -	- -	38.69	50.66	146.84	1,318.52	293.33	- -
Long-Term Debt/Capital (%)	-13.05	-12.43	-6.89	-3.42	-9.02	-16.83	-15.29	-16.82
Long-Term Debt/Total Assets (%)	59.14	52.88	13.15	13.13	32.57	60.94	62.97	81.72
Total Debt/Equity (%)	-11.66	-15.98	67.45	50.75	154.57	1,325.13	296.88	-2,955.54
Total Debt/Capital (%)	-13.05	-18.78	-12.02	-3.43	-9.49	-16.92	-15.47	-17.15
Total Debt/Total Assets (%)	59.14	79.88	22.93	13.16	34.28	61.24	63.73	83.28
CFO/Total Liabilities	-7.46	-8.04	-26.74	-50.07	-62.2	-24.2	-63.7	-25.87
CFO/CapEx	-28.65	-15.34	-9.81	-11.08	-12.73	-0.99	-14.14	-57.74
Altman's Z-Score	-27.44	-25.52	-2.77	-8.17	-8.1	-7.8	-7.07	-9.6

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	6.84	4.42	5.75	8.76	7.7	8.76	10.03
Days Sales Outstanding	- -	53.4	82.51	63.48	41.65	47.38	41.66	36.37
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	4.67	4.12	5.74	8.46	5.64	6.08	6.34
Accounts Payable Turnover Days	- -	78.21	88.61	63.54	43.16	64.72	60.04	57.57
Cash Conversion Cycle	- -	-24.81	-6.1	-0.06	-1.5	-17.34	-18.37	-21.19
Inventory to Cash Days	- -	53.4	82.51	63.48	41.65	47.38	41.66	36.37
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	98	145	97	151	198	51
- Cash & Cash Equivalents	6	5	62	33	43	26	26	19
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	23	36	28	10	32	61	62	73
Enterprise Value	17	31	63	122	86	185	234	105
Total Capital	-177	-191	-231	-292	-335	-359	-401	-425
Total Debt/Capital (%)	-13.05	-18.78	-12.02	-3.43	-9.49	-16.92	-15.47	-17.15
Total Debt / EV	1.34	1.17	0.44	0.08	0.37	0.33	0.26	0.69
EV/Sales	0.84	1.25	1.39	2.24	2.24	3.78	3.28	1.19
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	19.07	- -	- -
Diluted Market Cap	- -	- -	98	145	97	151	198	51
Diluted Enterprise Value	17	31	63	122	86	185	234	105
EV per Share	13.15	13.43	261.16	89.21	40.66	45.18	36.11	13.93
TTM Sales	20	25	46	55	38	49	71	88
TTM EBITDA	-16	-20	-19	-36	-45	-36	-29	-22
TTM Operating Income	-18	-23	-22	-39	-51	-41	-34	-28
TTM Cash Flow to Firm	-15	-19	-14	-24	-37	-13	-40	-16
TTM Free Cash Flow to Firm	-14	-17	-12	-21	-33	10	-37	-15

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-5.08	-5.64	-2.34	786.92	-4.39	-2.25
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	17	31	63	122	86	185	234	105
Low Price	- -	- -	217	80.4	19.1	20.6	22.2	3.44
EV/Sales	0.84	1.25	1.39	2.24	2.24	3.78	3.28	1.19
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-2.4	-8.5	-1.31	-2.56	-4.78	-2.24
Price/Earnings High	- -	- -	-3.24	-20.28	-3.86	-3.98	-6.68	-6.64
Price/Earnings Low	- -	- -	-1.67	-2.55	-0.61	-1.62	-3.35	-0.74
Price/Book Value	- -	- -	-0.38	-0.48	-0.26	-0.36	-0.43	-0.1
Price/Book Value Average	- -	- -	-0.29	-1.21	-0.23	-0.32	-0.44	-0.16
Price/Book Value High	- -	- -	-0.39	-2.9	-0.69	-0.5	-0.62	-0.47
Price/Book Value Low	- -	- -	-0.2	-0.36	-0.11	-0.2	-0.31	-0.05
Price/Tangible Book Value	- -	- -	7.58	-20.92	-22.94	-8.23	-6,841.21	-2.4
Price/Tangible Book Value Average	- -	- -	5.85	-52.99	-20.36	-7.27	-7,071.7	-3.7
Price/Tangible Book Value High	- -	- -	7.9	-126.49	-59.81	-11.31	-9,881.75	-10.95
Price/Tangible Book Value Low	- -	- -	4.08	-15.89	-9.52	-4.61	-4,963.23	-1.21
Price/Sales	- -	- -	2.14	2.66	2.53	3.08	2.78	0.58
Price/Sales Average	- -	- -	1.65	6.73	2.25	2.72	2.88	0.89
Price/Sales High	- -	- -	2.23	16.06	6.61	4.23	4.02	2.65
Price/Sales Low	- -	- -	1.15	2.02	1.05	1.72	2.02	0.29
Price/Cash Flow	- -	- -	-4.56	-5.13	-2.15	-6.61	-4.08	-2.21
Price/Cash Flow Average	- -	- -	-3.52	-13	-1.91	-5.84	-4.22	-3.4
Price/Cash Flow High	- -	- -	-4.76	-31.02	-5.61	-9.08	-5.89	-10.06
Price/Cash Flow Low	- -	- -	-2.46	-3.9	-0.89	-3.7	-2.96	-1.12
Price/Free Cash Flow Average	- -	- -	-3.92	-14.28	-2.07	695.37	-4.54	-3.46
Price/Free Cash Flow High	- -	- -	-5.3	-34.09	-6.09	1,082.01	-6.34	-10.24
Price/Free Cash Flow Low	- -	- -	-2.74	-4.28	-0.97	440.5	-3.18	-1.14
EV/Sales Average	0.84	1.25	0.9	6.31	1.96	3.42	3.38	1.5
EV/Sales High	0.84	1.25	1.48	15.64	6.31	4.93	4.52	3.25
EV/Sales Low	0.84	1.25	0.4	1.6	0.76	2.42	2.52	0.9
EV/EBITDA Average	-1.05	-1.55	-2.13	-9.52	-1.67	-4.69	-8.36	-5.99
EV/EBITDA High	-1.05	-1.55	-3.5	-23.59	-5.4	-6.77	-11.19	-12.99
EV/EBITDA Low	-1.05	-1.55	-0.94	-2.42	-0.65	-3.32	-6.24	-3.6
EV/EBIT Average	-0.95	-1.36	-1.85	-8.75	-1.48	-4.07	-7.03	-4.79
EV/EBIT High	-0.95	-1.36	-3.04	-21.69	-4.78	-5.86	-9.41	-10.37
EV/EBIT Low	-0.95	-1.36	-0.82	-2.22	-0.57	-2.88	-5.24	-2.88
Last Price	- -	- -	403.2	105.8	46	36.8	30.6	6.8
High Price	- -	- -	420.3	639.8	119.95	50.6	44.2	31
Enterprise Value Average	17	31	41	344	75	168	241	133
Enterprise Value High	17	31	67	853	241	242	322	288
Enterprise Value Low	17	31	18	87	29	119	180	80

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-73.08	-37.75	-43.78	-77.45	-54.32	-43.73	-38.18
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	78.44	75.26	51.71	44.01	62.96	73.5	78.17	81.11
EBITDA Margin (%)	-79.88	-80.78	-42.17	-66.3	-116.88	-72.91	-40.39	-25.05
Operating Margin (%)	-88.4	-92.16	-48.55	-72.14	-132.17	-84.13	-48.03	-31.37
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-128.06	-125.15	-68.81	-79.18	-171.27	-106.23	-60.19	-39.85
Profit Margin (%)	-128.06	-125.15	-68.81	-79.18	-171.27	-106.23	-60.19	-39.85
Net Income to Common Margin (%)	-128.06	-125.15	-68.81	-79.18	-171.27	-106.23	-60.19	-39.85
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	23	36	28	10	32	61	62	73
ST Debt	- -	12	12	- -	2	- -	1	1
LT Debt	23	24	16	10	30	60	61	71
Total Debt/EBITDA	-1.42	-1.81	-1.45	-0.28	-0.71	-1.7	-2.15	-3.29
Net Debt/EBITDA	-1.05	-1.55	1.79	0.63	0.4	-0.25	-0.35	-1.28
Total Debt/EBIT	-1.28	-1.59	-1.26	-0.25	-0.63	-1.47	-1.81	-2.62
Net Debt/EBIT	-0.95	-1.36	1.55	0.58	0.36	-0.22	-0.3	-1.03
EBITDA to Interest Expense	-5.6	-6.59	-2.53	-8.02	-5.53	-3.75	-3.49	-2.87
EBITDA-CapEx/Interest Expense	-5.81	-7.06	-2.81	-8.58	-5.97	-6.17	-3.9	-2.92
EBIT to Interest Expense	-6.19	-7.52	-2.91	-8.72	-6.26	-4.33	-4.15	-3.6
Interest Expense	3	3	8	5	8	10	8	8
Common Equity/Total Assets	-512.42	-505.1	-213.75	-396.79	-395.39	-423.3	-475.6	-569.02
Long-Term Debt/Equity (%)	- -	- -	38.69	50.66	146.84	1,318.52	293.33	- -
Long-Term Debt/Capital (%)	-13.05	-12.43	-6.89	-3.42	-9.02	-16.83	-15.29	-16.82
Long-Term Debt/Total Assets (%)	59.14	52.88	13.15	13.13	32.57	60.94	62.97	81.72
Total Debt/Equity (%)	-11.66	-15.98	67.45	50.75	154.57	1,325.13	296.88	-2,955.54
Total Debt/Capital (%)	-13.05	-18.78	-12.02	-3.43	-9.49	-16.92	-15.47	-17.15
Total Debt/Total Assets (%)	59.14	79.88	22.93	13.16	34.28	61.24	63.73	83.28
Net Debt to Equity	-8.68	-13.63	-83.47	-115.07	-87.52	196.33	48.78	-1,154.73
Net Debt/Capital (%)	-9.39	-15.59	11.72	6.99	4.76	-2.34	-2.39	-6.41
EBITDA	-16	-20	-19	-36	-45	-36	-29	-22
EBITDA-CapEx	-17	-21	-21	-39	-48	-59	-32	-23
Operating Income (Loss)	-18	-23	-22	-39	-51	-41	-34	-28

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	1.32	0.23	1.93	1.13	1.89	0.79	1.83	1.09
Current Ratio	2.22	0.56	2.68	1.51	2.34	1.19	2.76	1.86
Quick Ratio	1.75	0.47	2.41	1.26	2.11	1.02	2.43	1.61
CFO/Avg Current Liab	- -	-1.61	-0.78	-0.92	-1.74	-0.81	-2.04	-1.47
Common Equity/Total Assets	-512.42	-505.1	-213.75	-396.79	-395.39	-423.3	-475.6	-569.02
Long-Term Debt/Equity (%)	- -	- -	38.69	50.66	146.84	1,318.52	293.33	- -
Long-Term Debt/Capital (%)	-13.05	-12.43	-6.89	-3.42	-9.02	-16.83	-15.29	-16.82
Long-Term Debt/Total Assets (%)	59.14	52.88	13.15	13.13	32.57	60.94	62.97	81.72
Total Debt/Equity (%)	-11.66	-15.98	67.45	50.75	154.57	1,325.13	296.88	-2,955.54
Total Debt/Capital (%)	-13.05	-18.78	-12.02	-3.43	-9.49	-16.92	-15.47	-17.15
Total Debt/Total Assets (%)	59.14	79.88	22.93	13.16	34.28	61.24	63.73	83.28
CFO/Total Liabilities	-7.46	-8.04	-26.74	-50.07	-62.2	-24.2	-63.7	-25.87
CFO/CapEx	-28.65	-15.34	-9.81	-11.08	-12.73	-0.99	-14.14	-57.74
Altman's Z-Score	-27.44	-25.52	-2.77	-8.17	-8.1	-7.8	-7.07	-9.6

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	6.84	4.42	5.75	8.76	7.7	8.76	10.03
Days Sales Outstanding	- -	53.4	82.51	63.48	41.65	47.38	41.66	36.37
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	4.67	4.12	5.74	8.46	5.64	6.08	6.34
Accounts Payable Turnover Days	- -	78.21	88.61	63.54	43.16	64.72	60.04	57.57
Cash Conversion Cycle	- -	-24.81	-6.1	-0.06	-1.5	-17.34	-18.37	-21.19
Inventory to Cash Days	- -	53.4	82.51	63.48	41.65	47.38	41.66	36.37
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	98	145	97	151	198	51
- Cash & Cash Equivalents	6	5	62	33	43	26	26	19
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	23	36	28	10	32	61	62	73
Enterprise Value	17	31	63	122	86	185	234	105
Total Capital	-177	-191	-231	-292	-335	-359	-401	-425
Total Debt/Capital (%)	-13.05	-18.78	-12.02	-3.43	-9.49	-16.92	-15.47	-17.15
Total Debt / EV	1.34	1.17	0.44	0.08	0.37	0.33	0.26	0.69
EV/Sales	0.84	1.25	1.39	2.24	2.24	3.78	3.28	1.19
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	19.07	- -	- -
Diluted Market Cap	- -	- -	98	145	97	151	198	51
Diluted Enterprise Value	17	31	63	122	86	185	234	105
EV per Share	13.15	13.43	261.16	89.21	40.66	45.18	36.11	13.93
TTM Sales	20	25	46	55	38	49	71	88
TTM EBITDA	-16	-20	-19	-36	-45	-36	-29	-22
TTM Operating Income	-18	-23	-22	-39	-51	-41	-34	-28
TTM Cash Flow to Firm	-15	-19	-14	-24	-37	-13	-40	-16
TTM Free Cash Flow to Firm	-14	-17	-12	-21	-33	10	-37	-15

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-5.08	-5.64	-2.34	786.92	-4.39	-2.25
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	17	31	63	122	86	185	234	105
Low Price	- -	- -	217	80.4	19.1	20.6	22.2	3.44
EV/Sales	0.84	1.25	1.39	2.24	2.24	3.78	3.28	1.19
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-2.4	-8.5	-1.31	-2.56	-4.78	-2.24
Price/Earnings High	- -	- -	-3.24	-20.28	-3.86	-3.98	-6.68	-6.64
Price/Earnings Low	- -	- -	-1.67	-2.55	-0.61	-1.62	-3.35	-0.74
Price/Book Value	- -	- -	-0.38	-0.48	-0.26	-0.36	-0.43	-0.1
Price/Book Value Average	- -	- -	-0.29	-1.21	-0.23	-0.32	-0.44	-0.16
Price/Book Value High	- -	- -	-0.39	-2.9	-0.69	-0.5	-0.62	-0.47
Price/Book Value Low	- -	- -	-0.2	-0.36	-0.11	-0.2	-0.31	-0.05
Price/Tangible Book Value	- -	- -	7.58	-20.92	-22.94	-8.23	-6,841.21	-2.4
Price/Tangible Book Value Average	- -	- -	5.85	-52.99	-20.36	-7.27	-7,071.7	-3.7
Price/Tangible Book Value High	- -	- -	7.9	-126.49	-59.81	-11.31	-9,881.75	-10.95
Price/Tangible Book Value Low	- -	- -	4.08	-15.89	-9.52	-4.61	-4,963.23	-1.21
Price/Sales	- -	- -	2.14	2.66	2.53	3.08	2.78	0.58
Price/Sales Average	- -	- -	1.65	6.73	2.25	2.72	2.88	0.89
Price/Sales High	- -	- -	2.23	16.06	6.61	4.23	4.02	2.65
Price/Sales Low	- -	- -	1.15	2.02	1.05	1.72	2.02	0.29
Price/Cash Flow	- -	- -	-4.56	-5.13	-2.15	-6.61	-4.08	-2.21
Price/Cash Flow Average	- -	- -	-3.52	-13	-1.91	-5.84	-4.22	-3.4
Price/Cash Flow High	- -	- -	-4.76	-31.02	-5.61	-9.08	-5.89	-10.06
Price/Cash Flow Low	- -	- -	-2.46	-3.9	-0.89	-3.7	-2.96	-1.12
Price/Free Cash Flow Average	- -	- -	-3.92	-14.28	-2.07	695.37	-4.54	-3.46
Price/Free Cash Flow High	- -	- -	-5.3	-34.09	-6.09	1,082.01	-6.34	-10.24
Price/Free Cash Flow Low	- -	- -	-2.74	-4.28	-0.97	440.5	-3.18	-1.14
EV/Sales Average	0.84	1.25	0.9	6.31	1.96	3.42	3.38	1.5
EV/Sales High	0.84	1.25	1.48	15.64	6.31	4.93	4.52	3.25
EV/Sales Low	0.84	1.25	0.4	1.6	0.76	2.42	2.52	0.9
EV/EBITDA Average	-1.05	-1.55	-2.13	-9.52	-1.67	-4.69	-8.36	-5.99
EV/EBITDA High	-1.05	-1.55	-3.5	-23.59	-5.4	-6.77	-11.19	-12.99
EV/EBITDA Low	-1.05	-1.55	-0.94	-2.42	-0.65	-3.32	-6.24	-3.6
EV/EBIT Average	-0.95	-1.36	-1.85	-8.75	-1.48	-4.07	-7.03	-4.79
EV/EBIT High	-0.95	-1.36	-3.04	-21.69	-4.78	-5.86	-9.41	-10.37
EV/EBIT Low	-0.95	-1.36	-0.82	-2.22	-0.57	-2.88	-5.24	-2.88
Last Price	- -	- -	403.2	105.8	46	36.8	30.6	6.8
High Price	- -	- -	420.3	639.8	119.95	50.6	44.2	31
Enterprise Value Average	17	31	41	344	75	168	241	133
Enterprise Value High	17	31	67	853	241	242	322	288
Enterprise Value Low	17	31	18	87	29	119	180	80

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	1	1	1	2	4	5	7	8
Diluted Weighted Avg Shares	1	2	- -	1	2	4	6	8
Basic Weighted Avg Shares	1	2	- -	1	2	4	6	8
Revenue per Share	15.64	10.74	188.33	39.84	18.15	11.96	11	11.72
EBITDA per Share	-12.49	-8.68	-79.43	-26.41	-21.22	-8.72	-4.44	-2.94
Operating Income per Share	-13.82	-9.9	-91.43	-28.74	-23.99	-10.06	-5.28	-3.68
Basic EPS, GAAP	-20.03	-13.44	-129.6	-31.54	-31.09	-12.7	-6.62	-4.67
Basic EPS from Cont Ops	-20.03	-13.44	-129.6	-31.54	-31.09	-12.7	-6.62	-4.67
Diluted EPS, GAAP	-20.03	-13.44	-129.6	-31.54	-31.09	-12.7	-6.62	-4.67
Diluted EPS from Cont Ops	-20.03	-13.44	-129.6	-31.54	-31.09	-12.7	-6.62	-4.67
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-13.53	-9.51	-88.33	-20.63	-21.36	-5.57	-7.5	-3.08
Free Cash Flow per Basic Share	-14	-10.13	-97.33	-22.49	-23.04	-11.19	-8.03	-3.14
Cash & Equivalents per Share	4.53	2.31	256.83	23.91	20.47	6.4	4.05	2.51
Book Value per Share	-153.18	-99.52	-1,069.81	-220.68	-174.5	-102.17	-71.33	-65.92
Tangible Book Value per Share	-172.74	-111.68	53.22	-5.06	-2.01	-4.47	- -	-2.83

Biodesix, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)