Biocept, Inc. Financial Ratios — BIOCQ 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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-694.75	-659.65	-401.94	-197.64	-202.58	-289.01	-304.68	-189.84	-54.63	-5.24	-70.3
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-1,546.58	-999.56	-1,635.56	-1,526.91	-653.58	-114.7	-84.37	-209.26	-98.56	22.3	38.34	-9.99
EBITDA Margin (%)	-1,131,338.78	-9,275.87	-5,719.3	-10,210.79	-2,647.84	-549.25	-406.4	-721.71	-403.06	-52.69	-1.44	-117.29
Operating Margin (%)	-1,166,444.49	-9,610.37	-5,917.86	-10,399.07	-2,690.7	-559.25	-417.76	-746.35	-417.05	-56.33	-3.93	-123.69
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-1,295,483.46	-11,216.8	-6,877.26	-11,891.12	-2,778.76	-570.79	-426.27	-755.92	-454.69	-64.84	-4.41	-124.57
Profit Margin (%)	-1,295,559.51	-11,217.53	-6,877.86	-11,892.25	-2,779.03	-570.86	-426.42	-755.98	-454.69	-64.84	-4.61	-124.09
Net Income to Common Margin (%)	-1,295,559.51	-11,217.53	-6,877.86	-11,892.25	-2,779.03	-570.86	-426.42	-755.98	-454.69	-64.84	-4.61	-124.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
Total Debt	14	22	7	5	4	4	3	2	3	12	13	12
ST Debt	12	22	7	- -	2	2	2	1	2	1	2	2
LT Debt	2	1	- -	5	3	2	1	1	1	11	11	10
Total Debt/EBITDA	-1.17	-2.21	-0.94	-0.36	-0.27	-0.23	-0.14	-0.07	-0.11	-0.85	-14.42	-0.4
Net Debt/EBITDA	-1.11	-2.19	-0.93	0.05	0.28	0.09	0.04	0.15	0.42	0.99	32.84	0.42
Total Debt/EBIT	-1.14	-2.13	-0.9	-0.35	-0.26	-0.23	-0.13	-0.07	-0.11	-0.79	-5.26	-0.38
Net Debt/EBIT	-1.08	-2.11	-0.9	0.05	0.28	0.09	0.04	0.14	0.4	0.93	11.98	0.4
EBITDA to Interest Expense	- -	-4.63	-3.71	- -	- -	- -	- -	- -	-89.14	-61.31	-3.03	-95.97
EBITDA-CapEx/Interest Expense	- -	-4.64	-3.71	- -	- -	- -	- -	- -	-92.08	-64.98	-8.45	-98.53
EBIT to Interest Expense	-7.22	-4.8	-3.84	- -	- -	- -	- -	- -	-92.23	-65.55	-8.31	-101.21
Interest Expense	- -	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-4,900.65	-7,701.53	-9,206.53	-2,106.4	-1,466.3	-2,291.19	-2,646.05	-2,519.42	-1,385.67	-555.34	-440.85	-966.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	71.45	288.71	88.74	32.37	8.69	47.55	29.79	117.1
Long-Term Debt/Capital (%)	-1.81	-0.82	- -	-3.6	-1.75	-1.12	-0.6	-0.45	-0.4	-4.48	-4.4	-3.62
Long-Term Debt/Total Assets (%)	76.48	50.69	- -	73.12	24.92	25.09	15.59	11.26	5.49	23.74	18.48	33.61
Total Debt/Equity (%)	-90.58	-81.71	-57.66	-2,201.54	117.46	622.32	215.2	53.46	22.68	51.62	33.81	136.67
Total Debt/Capital (%)	-16.01	-24.64	-6.23	-3.64	-2.87	-2.42	-1.45	-0.74	-1.04	-4.87	-5	-4.23
Total Debt/Total Assets (%)	676.34	1,522.54	540.08	73.97	40.97	54.09	37.8	18.59	14.32	25.77	20.98	39.22
Net Debt to Equity	-86.23	-81.03	-57.1	287.1	-124.43	-235.58	-70.72	-112.52	-83.04	-60.64	-77.01	-144.24
Net Debt/Capital (%)	-15.17	-24.39	-6.17	0.46	2.88	0.89	0.47	1.54	3.68	5.41	10.22	4.27
EBITDA	-12	-10	-8	-14	-16	-18	-21	-23	-22	-14	-1	-30
EBITDA-CapEx	-12	-10	-8	-14	-16	-18	-22	-24	-23	-15	-2	-31
Operating Income (Loss)	-12	-11	-8	-14	-16	-18	-21	-24	-23	-15	-2	-32

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
Cash Ratio	0.03	0.01	0.01	3.75	2.64	1.05	0.46	0.74	1.67	1.15	2.45	2.34
Current Ratio	0.05	0.02	0.07	4.13	2.89	1.31	0.91	1.3	2.5	2.61	3.88	2.97
Quick Ratio	0.03	0.01	0.01	3.76	2.65	1.08	0.72	1.08	2.31	2.28	3.62	2.73
CFO/Avg Current Liab	- -	-0.4	-0.3	-1.98	-6.35	-4.06	-4.34	-4.82	-4.53	-2.19	0.3	-1.54
Common Equity/Total Assets	-4,900.65	-7,701.53	-9,206.53	-2,106.4	-1,466.3	-2,291.19	-2,646.05	-2,519.42	-1,385.67	-555.34	-440.85	-966.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	71.45	288.71	88.74	32.37	8.69	47.55	29.79	117.1
Long-Term Debt/Capital (%)	-1.81	-0.82	- -	-3.6	-1.75	-1.12	-0.6	-0.45	-0.4	-4.48	-4.4	-3.62
Long-Term Debt/Total Assets (%)	76.48	50.69	- -	73.12	24.92	25.09	15.59	11.26	5.49	23.74	18.48	33.61
Total Debt/Equity (%)	-90.58	-81.71	-57.66	-2,201.54	117.46	622.32	215.2	53.46	22.68	51.62	33.81	136.67
Total Debt/Capital (%)	-16.01	-24.64	-6.23	-3.64	-2.87	-2.42	-1.45	-0.74	-1.04	-4.87	-5	-4.23
Total Debt/Total Assets (%)	676.34	1,522.54	540.08	73.97	40.97	54.09	37.8	18.59	14.32	25.77	20.98	39.22
CFO/Total Liabilities	-62.99	-29.83	-44.99	-214.8	-219.82	-226.85	-323.05	-391.66	-352.87	-83.27	16.09	-60.37
CFO/CapEx	-37.19	-1,069.73	-8,723.44	-36.91	-91.76	-32.56	-14.03	-153.91	-31.35	-22.82	2.35	-16.47
Altman's Z-Score	-96.84	-153.39	-159.65	-35.3	-24.09	-39.07	-45.27	-43.77	-22.63	-7.32	-4.15	-15.61

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
Accounts Receivable Turnover	- -	9.06	9.56	13.48	27.23	39.51	7.67	2.35	2.17	3.11	4.39	3.25
Days Sales Outstanding	- -	40.3	38.18	27.08	13.41	9.24	47.61	155.41	168.4	117.44	83.22	112.48
Inventory Turnover	- -	39.22	30.24	15.42	17.09	15.41	17.84	18.51	16.2	15.82	16.49	16.69
Days Inventory Outstanding	- -	9.31	12.07	23.67	21.36	23.69	20.46	19.72	22.53	23.08	22.14	21.87
Accounts Payable Turnover	- -	1.04	1.61	2.08	7.47	8.94	8.33	6.13	5.51	4.34	4.93	6.05
Accounts Payable Turnover Days	- -	349.81	226.31	175.7	48.88	40.83	43.79	59.57	66.27	84.18	74.03	60.29
Cash Conversion Cycle	- -	-300.19	-176.06	-124.94	-14.11	-7.9	24.28	115.56	124.66	56.34	31.33	74.06
Inventory to Cash Days	- -	31	26.11	3.41	-7.96	-14.45	27.15	135.69	145.87	94.37	61.09	90.61
Inventories	- -	- -	- -	- -	- -	1	- -	1	1	2	3	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	1	2	3	2
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	1	- -	1	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
Market Capitalization	- -	- -	- -	4	9	2	6	1	2	18	18	3
- Cash & Cash Equivalents	- -	- -	- -	5	9	5	2	3	9	14	29	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	14	22	7	5	4	4	3	2	3	12	13	12
Enterprise Value	13	22	7	3	5	2	7	-1	-5	15	2	2
Total Capital	-87	-91	-115	-133	-151	-170	-192	-219	-243	-251	-254	-286
Total Debt/Capital (%)	-16.01	-24.64	-6.23	-3.64	-2.87	-2.42	-1.45	-0.74	-1.04	-4.87	-5	-4.23
Total Debt / EV	1.03	1.01	1.01	1.54	0.95	2.09	0.4	-1.64	-0.53	0.79	7.73	5.49
EV/Sales	12,829.43	203.08	53.03	23.62	7.47	0.61	1.38	0.19	- -	0.56	0.03	0.09
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.41	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.29	- -
Diluted Market Cap	- -	- -	- -	4	9	2	6	1	2	18	18	3
Diluted Enterprise Value	13	22	7	3	5	2	7	-1	-5	15	2	2
EV per Share	80,817.75	132,897.54	42,630.92	19,218.68	6,261	1,845.37	2,292.02	65.38	- -	38.98	3.33	3.91
TTM Sales	- -	- -	- -	- -	1	3	5	3	6	27	61	26
TTM EBITDA	-12	-10	-8	-14	-16	-18	-21	-23	-22	-14	-1	-30
TTM Operating Income	-12	-11	-8	-14	-16	-18	-21	-24	-23	-15	-2	-32
TTM Cash Flow to Firm	-11	-6	-4	-15	-15	-16	-20	-22	-23	-20	4	-13
TTM Free Cash Flow to Firm	-11	-6	-4	-14	-15	-15	-18	-22	-22	-19	6	-12

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
Price/Free Cash Flow	- -	- -	- -	-0.26	-0.6	-0.16	-0.35	-0.04	-0.09	-0.93	3.39	-0.24
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	13	22	7	3	5	2	7	-1	-5	15	2	2
Low Price	- -	- -	- -	20,430.24	9,765.12	2,220.32	1,800.02	65.8	22.75	21.12	32.6	4.6
EV/Sales	12,829.43	203.08	53.03	23.62	7.47	0.61	1.38	0.19	- -	0.56	0.03	0.09
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-0.47	-0.93	-0.42	-0.6	-0.24	-0.27	-1.09	-7.95	-0.26
Price/Earnings High	- -	- -	- -	-0.93	-1.9	-0.98	-1.44	-0.93	-1.02	-2.88	-14.62	-0.71
Price/Earnings Low	- -	- -	- -	-0.21	-0.42	-0.13	-0.25	-0.02	-0.06	-0.47	-5.69	-0.08
Price/Book Value	- -	- -	- -	-0.03	-0.06	-0.01	-0.03	- -	-0.01	-0.07	-0.07	-0.01
Price/Book Value Average	- -	- -	- -	-0.05	-0.1	-0.04	-0.07	-0.03	-0.03	-0.07	-0.08	-0.03
Price/Book Value High	- -	- -	- -	-0.11	-0.21	-0.1	-0.16	-0.1	-0.1	-0.19	-0.15	-0.08
Price/Book Value Low	- -	- -	- -	-0.02	-0.05	-0.01	-0.03	- -	-0.01	-0.03	-0.06	-0.01
Price/Tangible Book Value	- -	- -	- -	-16.6	2.45	3.76	4.91	0.26	0.18	0.74	0.48	0.34
Price/Tangible Book Value Average	- -	- -	- -	-33.45	4.26	11.6	9.98	1.92	0.6	0.82	0.6	0.93
Price/Tangible Book Value High	- -	- -	- -	-67.05	8.71	27.33	23.97	7.54	2.29	2.17	1.1	2.56
Price/Tangible Book Value Low	- -	- -	- -	-15.19	1.93	3.59	4.24	0.2	0.14	0.35	0.43	0.29
Price/Sales	- -	- -	- -	27.44	14.82	0.77	1.25	0.25	0.36	0.64	0.29	0.12
Price/Sales Average	- -	- -	- -	55.3	25.79	2.37	2.55	1.79	1.22	0.71	0.37	0.32
Price/Sales High	- -	- -	- -	110.85	52.75	5.59	6.13	7.06	4.63	1.87	0.67	0.88
Price/Sales Low	- -	- -	- -	25.11	11.66	0.73	1.08	0.19	0.28	0.3	0.26	0.1
Price/Cash Flow	- -	- -	- -	-0.25	-0.6	-0.16	-0.32	-0.04	-0.09	-0.89	4.83	-0.23
Price/Cash Flow Average	- -	- -	- -	-0.51	-1.04	-0.49	-0.66	-0.26	-0.29	-0.98	6.08	-0.62
Price/Cash Flow High	- -	- -	- -	-1.01	-2.12	-1.15	-1.58	-1.03	-1.11	-2.59	11.19	-1.71
Price/Cash Flow Low	- -	- -	- -	-0.23	-0.47	-0.15	-0.28	-0.03	-0.07	-0.42	4.35	-0.2
Price/Free Cash Flow Average	- -	- -	- -	-0.52	-1.05	-0.5	-0.7	-0.26	-0.3	-1.03	4.26	-0.66
Price/Free Cash Flow High	- -	- -	- -	-1.04	-2.15	-1.18	-1.69	-1.03	-1.15	-2.71	7.84	-1.82
Price/Free Cash Flow Low	- -	- -	- -	-0.24	-0.47	-0.16	-0.3	-0.03	-0.07	-0.44	3.05	-0.21
EV/Sales Average	12,829.43	203.08	53.03	51.49	18.44	2.21	2.68	1.24	2.44	0.63	0.1	0.29
EV/Sales High	12,829.43	203.08	53.03	107.04	45.4	5.43	6.26	6.51	3.41	1.79	0.41	0.85
EV/Sales Low	12,829.43	203.08	53.03	21.3	4.3	0.57	1.21	0.01	- -	0.23	0.52	0.07
EV/EBITDA Average	-1.13	-2.19	-0.93	-0.5	-0.7	-0.4	-0.66	-0.17	- -	-1.2	-7.11	-0.25
EV/EBITDA High	-1.13	-2.19	-0.93	-1.05	-1.71	-0.99	-1.54	-0.9	-0.85	-3.4	-28.54	-0.72
EV/EBITDA Low	-1.13	-2.19	-0.93	-0.21	-0.16	-0.1	-0.3	0.05	0.23	-0.43	0.15	-0.06
EV/EBIT Average	-1.1	-2.11	-0.9	-0.5	-0.69	-0.4	-0.64	-0.17	- -	-1.12	-2.59	-0.23
EV/EBIT High	-1.1	-2.11	-0.9	-1.03	-1.69	-0.97	-1.5	-0.87	-0.82	-3.18	-10.41	-0.69
EV/EBIT Low	-1.1	-2.11	-0.9	-0.2	-0.16	-0.1	-0.29	0.05	0.23	-0.4	0.06	-0.06
Last Price	- -	- -	- -	22,320.26	12,420.15	2,325.02	2,081.72	86.01	28.6	44.4	36.2	5.3
High Price	- -	- -	- -	90,181.06	44,190.52	16,920.2	10,170.1	2,460.02	372	130	83.8	40.2
Enterprise Value Average	13	22	7	7	11	7	14	4	- -	17	6	7
Enterprise Value High	13	22	7	14	28	17	32	21	19	49	25	22
Enterprise Value Low	13	22	7	3	3	2	6	-1	-5	6	- -	2

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Revenue per Share	6.3	654.43	803.86	813.51	837.79	3,029.23	1,659.14	348.48	80.28	69.55	124.36	45.76
EBITDA per Share	-71,267.57	-60,703.63	-45,975.31	-83,065.37	-22,183.23	-16,638.17	-6,742.71	-2,515.05	-323.57	-36.64	-1.78	-53.67
Operating Income per Share	-73,479.02	-62,892.66	-47,571.44	-84,597.1	-22,542.31	-16,940.82	-6,931.16	-2,600.92	-334.79	-39.18	-4.89	-56.59
Basic EPS, GAAP	-81,612.49	-73,410.34	-55,288.52	-96,744.18	-23,282.32	-17,292.6	-7,074.87	-2,634.46	-365.01	-45.1	-5.73	-56.78
Basic EPS from Cont Ops	-81,612.49	-73,410.34	-55,288.52	-96,744.18	-23,282.32	-17,292.6	-7,074.87	-2,634.46	-365.01	-45.1	-5.73	-56.78
Diluted EPS, GAAP	-81,612.49	-73,410.34	-55,288.52	-96,744.18	-23,282.32	-17,292.6	-7,140.32	-2,634.46	-365.01	-45.1	-5.73	-56.78
Diluted EPS from Cont Ops	-81,612.49	-73,410.34	-55,288.52	-96,744.18	-23,282.32	-17,292.6	-7,140.32	-2,634.46	-365.01	-45.1	-5.73	-56.78
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-65,774.69	-51,539.02	-37,139.9	-88,875.93	-20,817.09	-14,752.87	-6,432.32	-2,396.83	-334.68	-50.11	7.49	-23.52
Free Cash Flow per Basic Share	-67,543.39	-51,587.2	-37,144.16	-91,284.01	-21,043.96	-15,205.94	-6,890.64	-2,412.4	-345.36	-52.31	4.3	-24.94
Cash & Equivalents per Share	2,606.54	1,109.32	414.24	32,710.87	12,117.21	4,332.08	702.65	367.04	135.06	36.39	58.6	22.82
Book Value per Share	-604,360.78	-677,771.12	-733,059.62	-843,210.84	-213,236.12	-163,189.96	-63,911.45	-23,636.44	-3,567.88	-667.42	-540.78	-528.09
Tangible Book Value per Share	-92,097.13	-163,997.68	-74,628.48	-1,344.93	5,072.44	619.04	424.23	326.21	162.64	60	76.1	15.68

Biocept, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)