Benitec Biopharma Inc. Financial Ratios — BNTC Stock

Profitability (AUD)

	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	2026 Y
As of date	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	- -	-21.31	-35.39	-114.29	-28.58	-56.45	17.19	-61.67	-91.79	-159.08	-1,268.61	-91.68	-52.46	-33.21
Return on Assets (%)	- -	-20.72	-33.92	-107.49	-27.1	-51.68	14.95	-53.69	-84.22	-133.14	-374.86	-76.76	-49.96	-32.28
Return on Capital (%)	- -	- -	- -	- -	- -	- -	17.19	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	17.01	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	67.73	93.31	96.3	70.04	18.32	-19.31	96.23	290.72	-108.47	87.67	100	- -	- -	- -
EBITDA Margin (%)	-1,234.45	-1,234.45	-965.59	-4,606.25	-1,617.9	-3,143.92	23.73	-8,151.55	-22,325.42	-23,920.55	-24,933.33	- -	- -	- -
Operating Margin (%)	-1,234.45	-1,234.45	-965.59	-4,606.25	-1,702.7	-3,143.92	22.36	-8,537.11	-23,044.07	-24,457.53	-25,441.33	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	100.35	- -	- -	- -	- -	4,545.33	- -	- -
Pretax Margin (%)	-1,253.01	-1,253.01	-1,064.66	-5,340.09	-1,708.71	-3,079.37	22.59	-8,529.9	-23,528.81	-24,942.47	-26,082.67	- -	- -	- -
Profit Margin (%)	-1,177.09	-1,177.09	-1,064.66	-5,340.09	-1,708.71	-3,079.37	22.59	-8,529.9	-23,528.81	-24,942.47	-26,082.67	- -	- -	- -
Net Income to Common Margin (%)	-1,177.09	-1,177.09	-1,064.66	-5,340.09	-1,708.71	-3,079.37	22.59	-8,529.9	-23,528.81	-24,942.47	-26,082.67	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-21.31	-35.39	-114.29	-28.58	-56.45	17.19	-61.67	-91.79	-159.08	-1,268.61	-91.68	-52.46	-33.21

Credit (AUD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	-0.05	-0.02	-0.05	-0.03	-0.01	-0.02	-0.02
Net Debt/EBITDA	4.25	4.25	2.09	0.85	3.22	1.35	-5.73	1.24	1.5	0.23	0.13	2.3	2.36	3.55
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	-0.05	-0.02	-0.05	-0.03	-0.01	-0.02	-0.01
Net Debt/EBIT	4.25	4.25	2.09	0.85	3.06	1.35	-6.09	1.18	1.45	0.23	0.13	2.26	2.34	3.52
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-2,195.33	-545.69	-566.67	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-2,232.17	-546.09	-566.7	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-2,266	-557.94	-578.21	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	97.23	97.23	93.57	94.71	94.88	87.84	86.27	88.36	93.6	48.25	4.53	90.5	97.69	96.93
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	2.08	- -	19.4	140.59	- -	0.51	0.15
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	2	- -	15.14	37.32	- -	0.5	0.15
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	1.84	- -	9.36	6.36	- -	0.5	0.15
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	3.96	1.06	28.14	276.73	0.6	0.87	0.43
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	3.81	1.05	21.96	73.46	0.6	0.87	0.43
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	3.5	1	13.58	12.52	0.54	0.85	0.42
Net Debt to Equity	-93.49	-93.49	-91.24	-96.78	-80.79	-85.81	-94.72	-95.73	-98.8	-140.94	-1,226.24	-107.66	-100.46	-101.67
Net Debt/Capital (%)	-1,437.17	-1,437.17	-1,041.94	-3,003.29	-420.6	-604.93	-1,794.29	-1,164.01	-4,354.41	1,100.81	144.35	1,525.67	-24,436	8,191.72
EBITDA	-7	-7	-8	-16	-4	-9	3	-8	-13	-17	-19	-22	-41	-51
EBITDA-CapEx	-7	-7	-8	-16	-4	-9	2	-8	-13	-17	-19	-22	-41	-51
Operating Income (Loss)	-7	-7	-8	-16	-4	-9	3	-8	-14	-18	-19	-22	-42	-51

Liquidity (AUD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	32.84	32.84	13.27	17.64	15.44	6.33	5.96	8.63	14.44	1.6	0.62	10.33	54.24	33.68
Current Ratio	36.07	36.07	15.26	18.73	19.7	8.2	7.1	9.51	15.05	1.9	0.94	10.49	54.67	34
Quick Ratio	32.96	32.96	13.42	18.58	19.36	8	6.92	8.68	14.46	1.61	0.64	10.38	54.26	33.68
CFO/Avg Current Liab	- -	-10.95	-8.98	-19.89	-10.14	- -	2.12	-3.99	-10.25	-8.15	-5.53	-4.36	-7.01	-4.62
Common Equity/Total Assets	97.23	97.23	93.57	94.71	94.88	87.84	86.27	88.36	93.6	48.25	4.53	90.5	97.69	96.93
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	2.08	- -	19.4	140.59	- -	0.51	0.15
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	2	- -	15.14	37.32	- -	0.5	0.15
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	1.84	- -	9.36	6.36	- -	0.5	0.15
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	3.96	1.06	28.14	276.73	0.6	0.87	0.43
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	3.81	1.05	21.96	73.46	0.6	0.87	0.43
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	3.5	1	13.58	12.52	0.54	0.85	0.42
CFO/Total Liabilities	-1,063.76	-1,077.93	-769.56	-2,569.81	-931.57	- -	181.37	-558.56	-937.33	-514.36	-422.62	-391.03	-1,026.9	-294.44
CFO/CapEx	-317.47	-321.7	-25.02	-79.12	-63.19	- -	11.86	-79.32	-58.06	-1,223	-18,012	-108.4	-1,310.44	-157.31
Altman's Z-Score	-3.43	1,529.99	647.55	150.08	274.56	174.45	47.07	83	10.76	-41.49	-65.4	7.34	118.51	69.33

Working Capital (AUD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	- -	4.6	6.74	0.68	0.51	2.68	8.23	0.07	1.4	5.21	2.59	- -	- -	- -
Days Sales Outstanding	- -	79.42	54.15	538.8	719.6	136.34	44.36	5,207.84	259.83	70	141.13	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.07	0.05	0.21	0.78	1.18	0.46	-0.21	0.44	0.03	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	5,148.39	6,676.58	1,731.23	467.54	308.36	797.15	-1,732.27	824.96	14,113.33	- -	- -	- -	- -
Cash Conversion Cycle	- -	-5,068.97	-6,622.43	-1,192.43	252.06	-172.02	-752.8	6,940.11	-565.13	-14,043.33	- -	- -	- -	- -
Inventory to Cash Days	- -	79.42	54.15	538.8	719.6	136.34	44.36	5,207.84	259.83	70	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (AUD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	2,298	1,372	212	420	587	233	221	46	14	10	106	467	666
- Cash & Cash Equivalents	29	30	17	14	13	12	16	10	20	4	2	51	98	180
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1	1
Enterprise Value	-29	2,268	1,355	198	407	576	217	212	27	10	8	55	370	486
Total Capital	31	32	18	14	17	14	17	11	20	4	1	48	98	178
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	3.81	1.05	21.96	73.46	0.6	0.87	0.43
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.08	0.07	0.01	- -	- -
EV/Sales	- -	4,028.98	1,634.67	572.4	1,588.77	2,072.59	18.81	2,184.81	453.61	143.62	108.31	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	79.27	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	84.12	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	45.36	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	9,439.02	41.83	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	105	80	12	21	28	14	12	24	14	8	193	644	901
Diluted Enterprise Value	-29	76	64	-2	8	16	-2	2	5	10	7	142	547	721
EV per Share	- -	5,872.48	3,508.8	406.07	594.55	671.72	253.61	186.53	55.68	21.81	4.94	5.47	14.09	14.14
TTM Sales	1	1	1	- -	- -	- -	12	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-7	-7	-8	-16	-4	-9	3	-8	-13	-17	-19	-22	-41	-51
TTM Operating Income	-7	-7	-8	-16	-4	-9	3	-8	-14	-18	-19	-22	-42	-51
TTM Cash Flow to Firm	-9	-10	-10	-20	-8	- -	5	-8	-13	-16	-18	-19	-24	-17
TTM Free Cash Flow to Firm	-9	-10	-9	-20	-8	- -	5	-7	-13	-16	-18	-19	-24	-16

Multiples (AUD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	- -	-10.92	-8.65	-0.61	-2.58	463.97	2.64	-1.57	-1.93	-0.86	-0.47	-10.01	-27.32	-54.87
EV/EBIT	- -	- -	- -	- -	- -	- -	84.12	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-29	2,268	1,355	198	407	576	217	212	27	10	8	55	370	486
Low Price	- -	5,737.82	2,690.01	416.47	406.95	603.23	255.57	115.03	50.94	18.12	3.35	2.85	10.38	13.9
EV/Sales	- -	4,028.98	1,634.67	572.4	1,588.77	2,072.59	18.81	2,184.81	453.61	143.62	108.31	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	79.27	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	5.25	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-16.48	-11.22	-2.64	-5.28	-4.28	13.92	-1.58	-1.95	-1.7	-0.63	-5.67	-16.91	-18.94
Price/Earnings High	- -	-16.9	-16.2	-7.41	-14.54	-6.49	32.33	-3.56	-4.26	-2.96	-2.13	-13.55	-25.75	-26.14
Price/Earnings Low	- -	-15.35	-6.9	-0.63	-3.2	-2.91	4.94	-0.84	-0.93	-0.48	-0.24	-2.41	-9.91	-14.21
Price/Book Value	- -	72.77	74.92	15.07	25.41	42.66	14.04	21.62	2.31	4.77	49.71	2.24	4.8	3.76
Price/Book Value Average	- -	75.33	92.27	60.7	27.79	55.22	37.22	24.19	2.57	10.71	72.59	1.43	4.78	3.6
Price/Book Value High	- -	77.26	133.15	170.51	76.47	83.71	86.42	54.41	5.62	18.73	244.88	3.43	7.27	4.97
Price/Book Value Low	- -	70.19	56.74	14.46	16.84	37.54	13.2	12.77	1.22	3.02	27.3	0.61	2.8	2.7
Price/Tangible Book Value	- -	72.77	74.92	15.07	25.41	42.66	14.04	21.62	2.31	4.77	49.71	2.24	4.8	3.76
Price/Tangible Book Value Average	- -	75.33	92.27	60.7	27.79	55.22	37.22	24.19	2.57	10.71	72.59	1.43	4.78	3.6
Price/Tangible Book Value High	- -	77.26	133.15	170.51	76.47	83.71	86.42	54.41	5.62	18.73	244.88	3.43	7.27	4.97
Price/Tangible Book Value Low	- -	70.19	56.74	14.46	16.84	37.54	13.2	12.77	1.22	3.02	27.3	0.61	2.8	2.7
Price/Sales	- -	187.35	97.03	34.95	82.55	101.88	1.19	120.64	412.67	188.15	112.73	- -	- -	- -
Price/Sales Average	- -	193.96	119.5	140.79	90.3	131.87	3.14	135.01	457.68	422.88	164.61	- -	- -	- -
Price/Sales High	- -	198.9	172.44	395.46	248.43	199.93	7.3	303.63	1,002.53	739.54	555.3	- -	- -	- -
Price/Sales Low	- -	180.7	73.48	33.54	54.7	89.65	1.12	71.24	218.15	119.31	61.92	- -	- -	- -
Price/Cash Flow	- -	-10.88	-8.3	-0.6	-2.54	- -	2.86	-1.55	-1.9	-0.86	-0.47	-9.92	-27.3	-54.52
Price/Cash Flow Average	- -	-11.27	-10.22	-2.41	-2.78	- -	7.58	-1.74	-2.1	-1.94	-0.69	-6.36	-27.18	-52.22
Price/Cash Flow High	- -	-11.55	-14.75	-6.78	-7.66	- -	17.61	-3.91	-4.61	-3.4	-2.31	-15.19	-41.38	-72.07
Price/Cash Flow Low	- -	-10.5	-6.29	-0.58	-1.69	- -	2.69	-0.92	-1	-0.55	-0.26	-2.7	-15.93	-39.18
Price/Free Cash Flow Average	- -	-11.3	-10.65	-2.45	-2.83	600.58	6.99	-1.76	-2.14	-1.94	-0.69	-6.42	-27.2	-52.55
Price/Free Cash Flow High	- -	-11.59	-15.37	-6.87	-7.78	910.54	16.24	-3.96	-4.69	-3.4	-2.31	-15.33	-41.42	-72.53
Price/Free Cash Flow Low	- -	-10.53	-6.55	-0.58	-1.71	408.26	2.48	-0.93	-1.02	-0.55	-0.26	-2.72	-15.94	-39.44
EV/Sales Average	- -	4,172.91	2,018.04	2,425.1	1,742.88	2,695.44	52.1	2,456.74	539.24	378.35	169.94	- -	- -	- -
EV/Sales High	- -	4,280.69	2,920.88	6,882.86	4,886.5	4,108.57	122.79	5,645.89	1,575.78	695	633.96	- -	- -	- -
EV/Sales Low	- -	3,884.15	1,233.06	547.76	1,035.28	1,818.71	17.6	1,250.47	83.56	74.78	47.97	- -	- -	- -
EV/EBITDA Average	4.25	-338.04	-209	-52.65	-107.73	-85.74	219.57	-30.14	-2.42	-1.58	-0.68	-0.78	-8.89	-9.04
EV/EBITDA High	4.25	-346.77	-302.5	-149.42	-302.03	-130.68	517.45	-69.26	-7.06	-2.91	-2.54	-5.02	-14.76	-13.82
EV/EBITDA Low	4.25	-314.65	-127.7	-11.89	-63.99	-57.85	74.15	-15.34	-0.37	-0.31	-0.19	0.99	-4.24	-5.9
EV/EBIT Average	4.25	-338.04	-209	-52.65	-102.36	-85.74	233	-28.78	-2.34	-1.55	-0.67	-0.77	-8.81	-8.95
EV/EBIT High	4.25	-346.77	-302.5	-149.42	-286.98	-130.68	549.11	-66.13	-6.84	-2.84	-2.49	-4.95	-14.62	-13.69
EV/EBIT Low	4.25	-314.65	-127.7	-11.89	-60.8	-57.85	78.68	-14.65	-0.36	-0.31	-0.19	0.97	-4.2	-5.85
Last Price	- -	5,948.91	3,552.06	433.99	614.07	685.54	271.99	194.8	96.36	28.57	6.1	10.48	17.78	19.34
High Price	- -	6,315.79	6,312.89	4,910.77	1,848.14	1,345.37	1,673.81	490.29	234.1	112.31	30.05	16.05	26.96	25.57
Enterprise Value Average	-29	2,349	1,673	840	446	748	602	238	32	28	13	17	368	458
Enterprise Value High	-29	2,410	2,422	2,385	1,250	1,141	1,418	548	93	51	48	111	611	701
Enterprise Value Low	-29	2,187	1,022	190	265	505	203	121	5	5	4	-22	175	299

Shares Outstanding	- -	- -	- -	- -	1	1	1	1	- -	- -	2	10	26	34
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	18	36	47
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	18	36	47
Revenue per Share	123.14	31.75	36.61	12.42	7.44	6.73	229.2	1.61	0.23	0.15	0.05	- -	- -	- -
EBITDA per Share	-1,520.04	-391.98	-353.49	-572	-120.36	-211.56	54.39	-131.63	-52.13	-36.33	-13.49	-1.21	-1.14	-1.09
Operating Income per Share	-1,520.04	-391.98	-353.49	-572	-126.67	-211.56	51.25	-137.86	-53.81	-37.14	-13.77	-1.22	-1.15	-1.1
Basic EPS, GAAP	-1,449.41	-373.76	-389.77	-663.12	-127.11	-207.21	51.77	-137.74	-54.94	-37.88	-14.12	-1.18	-1.05	-0.98
Basic EPS from Cont Ops	-1,449.41	-373.76	-389.77	-663.12	-127.11	-207.21	51.77	-137.74	-54.94	-37.88	-14.12	-1.18	-1.05	-0.98
Diluted EPS, GAAP	-1,449.41	-373.76	-389.77	-663.12	-127.11	-207.21	51.77	-137.74	-54.94	-37.88	-14.12	-1.18	-1.05	-0.98
Diluted EPS from Cont Ops	-1,449.41	-373.76	-389.77	-663.12	-127.11	-207.21	51.77	-137.74	-54.94	-37.88	-14.12	-1.18	-1.05	-0.98
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2,091.83	-546.61	-427.94	-724.2	-241.41	- -	95.05	-125.44	-50.79	-33.08	-13	-1.06	-0.65	-0.35
Free Cash Flow per Basic Share	-2,098.42	-548.31	-445.04	-733.35	-245.23	-1.48	87.03	-127.02	-51.66	-33.1	-13	-1.07	-0.65	-0.36
Cash & Equivalents per Share	- -	76.43	43.26	27.92	19.53	13.82	18.39	8.63	41.13	8.45	1.5	5.04	3.72	5.23
Book Value per Share	- -	81.75	47.41	28.8	24.17	16.07	19.37	9.01	41.63	6	0.12	4.68	3.71	5.14
Tangible Book Value per Share	- -	81.75	47.41	28.8	24.17	16.07	19.37	9.01	41.63	6	0.12	4.68	3.71	5.14

Benitec Biopharma Inc.

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Per Share Data Items (AUD)