Chimerix, Inc. Financial Ratios — CMRX Stock

Profitability (USD)

	2010 Y	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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-201.23	-15.34	-50.12	-29.27	-36.23	-23.77	-27.2	-32.62	-72.61	-42.65	-187.02	90.64	-33.36	-49.27
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-21.79	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-35.14	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	98.68	100	100
EBITDA Margin (%)	-1,463.03	-204.3	-7.42	-648.99	-1,450.07	-1,092.68	-1,348.46	-1,580.13	-980.39	-402.38	-821.18	-4,565.08	-178.24	-28,695.68	-45,506.13
Operating Margin (%)	-1,475.45	-206.53	-8.25	-654.9	-1,457.08	-1,098.78	-1,367.1	-1,604.41	-992.31	-406.89	-828.67	-4,573.52	-178.53	-28,723.77	-45,550.47
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-1,484.37	-211.46	-13.07	-833.98	-1,468.12	-1,090.62	-1,339.71	-1,579.53	-962.78	-899.24	-810.16	-8,753.71	509.11	-25,337.96	-41,691.98
Profit Margin (%)	-1,484.37	-211.46	-13.07	-833.98	-1,468.12	-1,090.62	-1,339.71	-1,579.53	-962.78	-899.24	-810.16	-8,753.71	509.01	-25,337.96	-41,691.98
Net Income to Common Margin (%)	-1,484.37	-211.46	-13.07	-833.98	-1,468.12	-1,090.62	-1,339.71	-1,579.53	-962.78	-899.24	-810.16	-8,753.71	509.01	-25,337.96	-41,691.98
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2010 Y	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
Total Debt	- -	3	15	10	4	- -	- -	- -	- -	- -	3	16	2	1	- -
ST Debt	- -	- -	5	6	4	- -	- -	- -	- -	- -	- -	14	- -	- -	- -
LT Debt	- -	2	10	4	- -	- -	- -	- -	- -	- -	3	2	2	1	- -
Total Debt/EBITDA	- -	-0.11	-5.84	-0.35	-0.07	- -	-0.01	- -	- -	- -	-0.06	-0.18	-0.03	-0.01	- -
Net Debt/EBITDA	- -	0.45	2.11	3.53	2.12	0.18	0.67	0.26	1.15	0.34	1.07	0.02	0.42	0.3	0.32
Total Debt/EBIT	- -	-0.1	-5.25	-0.34	-0.07	- -	-0.01	- -	- -	- -	-0.06	-0.18	-0.03	-0.01	- -
Net Debt/EBIT	- -	0.44	1.9	3.5	2.11	0.17	0.66	0.26	1.13	0.33	1.06	0.02	0.42	0.3	0.32
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-368.34	-315.41	-143.49	-76.06	-95.33	-144.98	-206.92	-291.65	-560.23	-840.74	-880.75	-255.37	-373.84	-605.32
Long-Term Debt/Equity (%)	- -	25.2	147.44	4.36	- -	0.11	0.16	0.1	0.08	0.18	3.84	3.5	0.81	0.67	0.38
Long-Term Debt/Capital (%)	- -	19.86	46.29	-2.81	- -	-0.1	-0.11	-0.05	-0.03	-0.03	-0.4	-0.28	-0.29	-0.16	-0.05
Long-Term Debt/Total Assets (%)	- -	9.6	30.8	3.79	- -	0.1	0.15	0.1	0.08	0.16	3.32	2.38	0.74	0.61	0.31
Total Debt/Equity (%)	- -	26.85	218.47	10.01	1.56	0.11	0.16	0.1	0.08	0.18	3.84	24.02	0.81	0.67	0.38
Total Debt/Capital (%)	- -	21.16	68.59	-6.46	-1.97	-0.1	-0.11	-0.05	-0.03	-0.03	-0.4	-1.89	-0.29	-0.16	-0.05
Total Debt/Total Assets (%)	- -	10.23	45.64	8.7	1.47	0.1	0.15	0.1	0.08	0.16	3.32	16.3	0.74	0.61	0.31
Net Debt to Equity	- -	-113.63	-78.99	-101.59	-45.21	-6.14	-18.63	-8.36	-45.67	-15.37	-64.04	-2.05	-9.96	-14.27	-25.52
Net Debt/Capital (%)	- -	836.32	-375.43	38.09	35.87	5.73	11.03	3.67	12.73	2.47	6.21	0.16	3.47	3.35	3.4
EBITDA	-25	-25	-3	-28	-59	-118	-77	-71	-71	-50	-44	-90	-60	-93	-96
EBITDA-CapEx	-25	-25	-3	-29	-60	-120	-78	-71	-71	-51	-44	-91	-60	-93	-97
Operating Income (Loss)	-25	-25	-3	-29	-59	-118	-78	-72	-72	-51	-45	-91	-60	-93	-97

Liquidity (USD)

API Chat

	2010 Y	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
Cash Ratio	- -	2.87	3.9	10.77	13.74	10.92	22.96	11.48	14.39	12.3	9.25	2.96	10.65	9.91	5.51
Current Ratio	- -	3.64	4.14	11.07	13.91	11.34	23.4	11.86	14.61	12.8	9.57	3.2	11.18	10.25	5.7
Quick Ratio	- -	3.48	4.01	10.8	13.78	11.07	23.2	11.66	14.43	12.47	9.31	2.97	10.73	9.98	5.55
CFO/Avg Current Liab	- -	-7.71	-0.26	-2.87	-3.45	-5.35	-4.21	-4.3	-4.11	-6.77	-4.06	-5.2	-1.86	-3.56	-3.54
Common Equity/Total Assets	- -	-368.34	-315.41	-143.49	-76.06	-95.33	-144.98	-206.92	-291.65	-560.23	-840.74	-880.75	-255.37	-373.84	-605.32
Long-Term Debt/Equity (%)	- -	25.2	147.44	4.36	- -	0.11	0.16	0.1	0.08	0.18	3.84	3.5	0.81	0.67	0.38
Long-Term Debt/Capital (%)	- -	19.86	46.29	-2.81	- -	-0.1	-0.11	-0.05	-0.03	-0.03	-0.4	-0.28	-0.29	-0.16	-0.05
Long-Term Debt/Total Assets (%)	- -	9.6	30.8	3.79	- -	0.1	0.15	0.1	0.08	0.16	3.32	2.38	0.74	0.61	0.31
Total Debt/Equity (%)	- -	26.85	218.47	10.01	1.56	0.11	0.16	0.1	0.08	0.18	3.84	24.02	0.81	0.67	0.38
Total Debt/Capital (%)	- -	21.16	68.59	-6.46	-1.97	-0.1	-0.11	-0.05	-0.03	-0.03	-0.4	-1.89	-0.29	-0.16	-0.05
Total Debt/Total Assets (%)	- -	10.23	45.64	8.7	1.47	0.1	0.15	0.1	0.08	0.16	3.32	16.3	0.74	0.61	0.31
CFO/Total Liabilities	- -	-166.89	-7.4	-172.14	-273.04	-485.6	-605.11	-373.51	-409.8	-797.76	-317.6	-309.5	-208.45	-349.9	-308.18
CFO/CapEx	-185.31	-81.87	-14.89	-132.43	-46.24	-41.67	-75.88	-331.95	-296.82	-475.83	-621.34	-482.75	-660.1	-776.27	-261.24
Altman's Z-Score	- -	-7.07	-2.75	10.07	45.43	9.78	10.15	6.56	1.54	-0.88	3.48	-4.35	1.07	-3.12	-2.04

Working Capital (USD)

API Chat

	2010 Y	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
Accounts Receivable Turnover	- -	5.78	13.57	8.48	22.82	8.48	2.83	2.74	7.17	16.02	6.83	11.64	65.05	0.62	6.95
Days Sales Outstanding	- -	63.15	26.9	43.06	15.99	43.04	129.02	133.24	50.89	22.79	53.44	31.35	5.61	588.06	52.51
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.32	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,126.85	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.36	-0.79	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	269.19	-459.37	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,591.82	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,121.23	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	- -	- -

Enterprise Value (USD)

API Chat

	2010 Y	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
Market Capitalization	- -	- -	- -	292	1,329	393	213	217	125	113	300	546	163	85	312
- Cash & Cash Equivalents	- -	14	20	110	128	21	51	19	81	17	47	15	26	28	31
+ Preferred Equity and Hybrid Capital	- -	103	108	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	3	15	10	4	- -	- -	- -	- -	- -	3	16	2	1	- -
Enterprise Value	- -	86	93	192	1,098	173	-19	66	-62	-1	224	474	-52	-96	181
Total Capital	- -	12	21	-153	-218	-339	-415	-487	-556	-669	-709	-869	-711	-794	-883
Total Debt/Capital (%)	- -	21.16	68.59	-6.46	-1.97	-0.1	-0.11	-0.05	-0.03	-0.03	-0.4	-1.89	-0.29	-0.16	-0.05
Total Debt / EV	- -	0.03	0.16	0.05	- -	- -	-0.02	- -	- -	-0.32	0.01	0.03	-0.04	-0.01	- -
EV/Sales	- -	7.14	2.75	43.85	271.89	16.05	- -	14.72	- -	- -	41.74	239.58	- -	- -	853.62
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	292	1,329	393	213	217	125	113	300	546	165	85	312
Diluted Enterprise Value	- -	92	102	192	1,205	372	162	199	44	96	256	547	141	59	282
EV per Share	- -	9.23	9.88	9.92	33.28	3.94	- -	1.41	- -	- -	3.61	5.58	- -	- -	2.02
TTM Sales	2	12	34	4	4	11	6	4	7	13	5	2	34	- -	- -
TTM EBITDA	-25	-25	-3	-28	-59	-118	-77	-71	-71	-50	-44	-90	-60	-93	-96
TTM Operating Income	-25	-25	-3	-29	-59	-118	-78	-72	-72	-51	-45	-91	-60	-93	-97
TTM Cash Flow to Firm	-22	-26	-2	-26	-47	-100	-64	-50	-54	-75	-36	-100	-47	-69	-75
TTM Free Cash Flow to Firm	-22	-26	-2	-25	-46	-97	-63	-50	-54	-75	-36	-100	-47	-69	-75

Multiples (USD)

API Chat

	2010 Y	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
Price/Free Cash Flow	- -	- -	- -	-11.5	-28.85	-4.04	-3.38	-4.35	-2.33	-1.5	-8.35	-5.48	-3.53	-1.24	-4.18
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	86	93	192	1,098	173	-19	66	-62	-1	224	474	-52	-96	181
Low Price	- -	- -	- -	12.96	14.02	6.43	3.5	4.17	2.08	1.25	1.19	4.71	1.27	0.88	0.75
EV/Sales	- -	7.14	2.75	43.85	271.89	16.05	- -	14.72	- -	- -	41.74	239.58	- -	- -	853.62
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.95	- -	- -
Price/Earnings Average	- -	- -	- -	-10.1	-13.7	-15.45	-3.14	-3.41	-3.05	-1.24	-3.91	-3.71	1.64	-1.34	-1.09
Price/Earnings High	- -	- -	- -	-14.3	-23.31	-21.7	-5.89	-4.39	-4.15	-2.17	-7.89	-5.67	3.57	-2.3	-3.72
Price/Earnings Low	- -	- -	- -	-6.87	-7.8	-2.4	-2.12	-2.76	-1.45	-0.62	-1.7	-2.31	0.65	-0.95	-0.76
Price/Book Value	- -	- -	- -	-1.79	-5.99	-1.16	-0.51	-0.45	-0.22	-0.17	-0.42	-0.62	-0.23	-0.11	-0.35
Price/Book Value Average	- -	- -	- -	-2.26	-3.66	-5.34	-0.58	-0.5	-0.38	-0.21	-0.24	-0.73	-0.4	-0.14	-0.11
Price/Book Value High	- -	- -	- -	-3.2	-6.23	-7.5	-1.08	-0.64	-0.52	-0.37	-0.48	-1.11	-0.86	-0.24	-0.37
Price/Book Value Low	- -	- -	- -	-1.54	-2.08	-0.83	-0.39	-0.4	-0.18	-0.1	-0.1	-0.45	-0.16	-0.1	-0.08
Price/Tangible Book Value	- -	- -	- -	2.96	4.84	1.17	0.77	0.98	0.7	1.02	4.09	8	0.63	0.44	2.57
Price/Tangible Book Value Average	- -	- -	- -	3.74	2.96	5.4	0.87	1.09	1.19	1.27	2.32	9.42	1.1	0.57	0.79
Price/Tangible Book Value High	- -	- -	- -	5.29	5.03	7.59	1.63	1.41	1.63	2.22	4.68	14.4	2.39	0.98	2.71
Price/Tangible Book Value Low	- -	- -	- -	2.54	1.68	0.84	0.59	0.88	0.57	0.63	1.01	5.86	0.43	0.4	0.55
Price/Sales	- -	- -	- -	66.76	328.89	36.49	37.33	48.38	17.31	9	55.91	275.95	4.81	263.21	1,472.42
Price/Sales Average	- -	- -	- -	84.25	201.1	168.47	42.01	53.82	29.36	11.18	31.7	324.86	8.37	338.35	454.34
Price/Sales High	- -	- -	- -	119.29	342.21	236.64	78.87	69.39	40	19.51	63.9	496.54	18.17	582.49	1,552.81
Price/Sales Low	- -	- -	- -	57.26	114.53	26.22	28.4	43.58	14.01	5.54	13.77	202.13	3.29	240.65	317.33
Price/Cash Flow	- -	- -	- -	-11.41	-28.22	-3.94	-3.34	-4.34	-2.32	-1.5	-8.33	-5.46	-3.47	-1.23	-4.16
Price/Cash Flow Average	- -	- -	- -	-14.41	-17.26	-18.18	-3.75	-4.83	-3.94	-1.86	-4.73	-6.43	-6.04	-1.59	-1.28
Price/Cash Flow High	- -	- -	- -	-20.4	-29.37	-25.54	-7.05	-6.22	-5.37	-3.25	-9.52	-9.83	-13.11	-2.73	-4.39
Price/Cash Flow Low	- -	- -	- -	-9.79	-9.83	-2.83	-2.54	-3.91	-1.88	-0.92	-2.05	-4	-2.37	-1.13	-0.9
Price/Free Cash Flow Average	- -	- -	- -	-14.51	-17.64	-18.63	-3.8	-4.84	-3.96	-1.87	-4.73	-6.45	-6.13	-1.59	-1.29
Price/Free Cash Flow High	- -	- -	- -	-20.55	-30.02	-26.17	-7.14	-6.24	-5.39	-3.26	-9.54	-9.85	-13.32	-2.74	-4.41
Price/Free Cash Flow Low	- -	- -	- -	-9.86	-10.05	-2.9	-2.57	-3.92	-1.89	-0.92	-2.06	-4.01	-2.41	-1.13	-0.9
EV/Sales Average	- -	7.63	3.04	61.34	170.36	166.59	33.07	49.75	18.14	9.85	23.48	325.36	7.67	257	310.04
EV/Sales High	- -	7.63	3.04	96.38	311.48	234.76	69.92	65.31	28.78	18.17	55.67	497.04	17.47	501.13	1,408.51
EV/Sales Low	- -	7.63	3.04	34.35	83.8	24.33	19.45	39.5	2.79	4.21	5.55	202.64	2.58	159.3	173.03
EV/EBITDA Average	- -	-3.74	-40.93	-9.45	-11.75	-15.25	-2.45	-3.15	-1.85	-2.45	-2.86	-7.13	-4.3	-0.9	-0.68
EV/EBITDA High	- -	-3.74	-40.93	-14.85	-21.48	-21.48	-5.19	-4.13	-2.94	-4.52	-6.78	-10.89	-9.8	-1.75	-3.1
EV/EBITDA Low	- -	-3.74	-40.93	-5.29	-5.78	-2.23	-1.44	-2.5	-0.28	-1.05	-0.68	-4.44	-1.45	-0.56	-0.38
EV/EBIT Average	- -	-3.7	-36.81	-9.37	-11.69	-15.16	-2.42	-3.1	-1.83	-2.42	-2.83	-7.11	-4.29	-0.89	-0.68
EV/EBIT High	- -	-3.7	-36.81	-14.72	-21.38	-21.37	-5.11	-4.07	-2.9	-4.47	-6.72	-10.87	-9.78	-1.74	-3.09
EV/EBIT Low	- -	-3.7	-36.81	-5.25	-5.75	-2.21	-1.42	-2.46	-0.28	-1.03	-0.67	-4.43	-1.45	-0.55	-0.38
Last Price	- -	- -	- -	15.11	40.26	8.95	4.6	4.63	2.57	2.03	4.83	6.43	1.86	0.96	3.48
High Price	- -	- -	- -	27	41.89	58.04	9.72	6.64	5.94	4.4	5.52	11.57	7.02	2.13	3.67
Enterprise Value Average	- -	92	102	268	688	1,793	189	224	131	123	126	644	259	83	66
Enterprise Value High	- -	92	102	421	1,258	2,526	399	294	208	228	299	984	591	162	299
Enterprise Value Low	- -	92	102	150	339	262	111	178	20	53	30	401	87	52	37

	2010 Y	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
Shares Outstanding	- -	24	24	27	41	46	47	48	51	62	63	87	88	89	92
Diluted Weighted Avg Shares	9	9	9	19	33	44	46	47	49	56	62	85	89	89	90
Basic Weighted Avg Shares	9	9	9	19	33	44	46	47	49	56	62	85	88	89	90
Revenue per Share	0.18	1.29	3.6	0.23	0.12	0.25	0.12	0.1	0.15	0.23	0.09	0.02	0.39	- -	- -
EBITDA per Share	-2.68	-2.64	-0.27	-1.47	-1.78	-2.68	-1.66	-1.51	-1.46	-0.91	-0.71	-1.06	-0.69	-1.05	-1.08
Operating Income per Share	-2.7	-2.67	-0.3	-1.48	-1.78	-2.69	-1.68	-1.54	-1.47	-0.92	-0.72	-1.07	-0.69	-1.05	-1.08
Basic EPS, GAAP	-2.72	-2.73	-0.47	-1.89	-1.8	-2.67	-1.65	-1.51	-1.43	-2.03	-0.7	-2.04	1.97	-0.93	-0.99
Basic EPS from Cont Ops	-2.72	-2.73	-0.47	-1.89	-1.8	-2.67	-1.65	-1.51	-1.43	-2.03	-0.7	-2.04	1.97	-0.93	-0.99
Diluted EPS, GAAP	-2.72	-2.73	-0.47	-1.89	-1.8	-2.67	-1.65	-1.51	-1.43	-2.03	-0.7	-2.04	1.94	-0.93	-0.99
Diluted EPS from Cont Ops	-2.72	-2.73	-0.47	-1.89	-1.8	-2.67	-1.65	-1.51	-1.43	-2.03	-0.7	-2.04	1.94	-0.93	-0.99
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.31	-2.8	-0.2	-1.32	-1.43	-2.27	-1.38	-1.07	-1.11	-1.35	-0.58	-1.18	-0.54	-0.78	-0.84
Free Cash Flow per Basic Share	-2.33	-2.84	-0.21	-1.33	-1.46	-2.33	-1.4	-1.07	-1.11	-1.36	-0.58	-1.18	-0.54	-0.78	-0.84
Cash & Equivalents per Share	- -	2.08	3.18	5.7	7.11	5.02	5.01	3.23	3.84	2.04	1.27	1.04	2.48	2.06	1.47
Book Value per Share	- -	-10	-10.78	-8.43	-6.73	-7.73	-8.99	-10.36	-11.45	-12.05	-11.45	-10.43	-8.15	-8.98	-9.85
Tangible Book Value per Share	- -	-10	-10.78	5.1	8.32	7.65	5.97	4.72	3.65	1.98	1.18	0.8	2.93	2.18	1.36

Chimerix, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)