Curis, Inc. Financial Ratios — CRIS 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 (%)	-23.09	-44.28	-31.02	-49.97	-125.1	-128.84	-200.22	- -	- -	- -	-41.05	-82.58	-143.19	- -	- -
Return on Assets (%)	-19.95	-27.84	-16.39	-26.16	-74.86	-79.11	-81.06	-58.61	-88.7	-24.98	-24.78	-41.8	-50.95	-73.2	-24.77
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	98.96	98.68	96.56	94.85	94.7	94.99	94.6	94.97	95.07	94.99	97.47	97.88	99.1	99.52
EBITDA Margin (%)	-48.06	-52.99	-61.83	-159.58	-405.84	-529.52	-500.35	-279.59	-242.21	-228.46	-393.53	-519.45	-479.67	-406.48	-346.64
Operating Margin (%)	-48.79	-53.73	-62.77	-161.15	-407.88	-532.08	-502.73	-281.29	-243.46	-229.79	-395.01	-521.75	-482.21	-408.34	-348.43
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-66.78	-96.73	-82.14	-190.28	-748.68	-802.59	-538.66	-312.38	-321.28	-276.03	-426.67	-557.69	-473.04	-397.77	-80.29
Profit Margin (%)	-66.78	-96.73	-82.14	-190.28	-748.68	-802.59	-538.66	-312.38	-321.28	-276.03	-426.67	-557.69	-473.04	-397.77	-80.29
Net Income to Common Margin (%)	-66.78	-96.73	-82.14	-190.28	-748.68	-802.59	-538.66	-312.38	-321.28	-276.03	-426.67	-557.69	-473.04	-397.77	-80.29
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-23.09	-44.28	-31.02	-49.97	-125.1	-128.84	-200.22	- -	- -	- -	-41.05	-82.58	-143.19	- -	- -

Credit (USD)

Credit Ratios 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	- -	60	31	28	24	20	42	35	- -	8	5	4	3	3	2
ST Debt	- -	30	3	6	5	5	6	7	- -	2	1	1	1	1	1
LT Debt	- -	30	28	23	20	15	36	29	- -	5	4	3	1	2	- -
Total Debt/EBITDA	- -	-6.65	-3.29	-1.8	-0.76	-0.5	-0.84	-1.22	-0.01	-0.31	-0.12	-0.07	-0.06	-0.07	-0.05
Net Debt/EBITDA	2.13	-5.24	-2.26	-1.31	0.28	0.16	-0.07	-0.41	0.64	5.2	0.95	0.37	0.55	0.45	0.15
Total Debt/EBIT	- -	-6.56	-3.24	-1.78	-0.75	-0.5	-0.84	-1.21	-0.01	-0.31	-0.12	-0.07	-0.06	-0.07	-0.05
Net Debt/EBIT	2.1	-5.16	-2.23	-1.3	0.28	0.15	-0.07	-0.4	0.63	5.17	0.95	0.37	0.55	0.45	0.15
EBITDA to Interest Expense	- -	-44.05	-2.41	-4.19	-9.62	-14.35	-12.49	-7.43	-5	-4.86	-9.37	-11.06	-23.81	-72.1	-14.98
EBITDA-CapEx/Interest Expense	- -	-44.56	-2.45	-4.21	-9.63	-14.47	-12.53	-7.45	-5.01	-4.99	-9.37	-11.15	-23.81	-72.1	-14.98
EBIT to Interest Expense	- -	-44.67	-2.45	-4.23	-9.66	-14.42	-12.55	-7.47	-5.03	-4.89	-9.41	-11.11	-23.94	-72.43	-15.06
Interest Expense	- -	- -	4	4	3	3	4	4	5	5	4	5	2	1	2
Common Equity/Total Assets	82.76	49.12	56.05	47.57	67.93	50.68	32.51	-12.03	-96.59	63.94	55.89	42.77	25.45	-14.54	27.36
Long-Term Debt/Equity (%)	- -	87.08	61.86	75.84	30.32	50.98	148.66	- -	- -	4.11	4.8	6.01	7.57	- -	7.84
Long-Term Debt/Capital (%)	- -	31.71	36.9	38.89	22.06	30.37	54.42	92.29	- -	3.88	4.55	5.55	6.63	-53.15	6.05
Long-Term Debt/Total Assets (%)	- -	42.77	34.68	36.08	20.59	25.84	48.33	76.54	- -	2.63	2.69	2.57	1.93	3.92	2.14
Total Debt/Equity (%)	- -	174.62	67.64	95.02	37.46	67.86	173.2	-789.23	-0.49	5.86	5.56	8.47	14.2	-49.25	29.62
Total Debt/Capital (%)	- -	63.59	40.35	48.72	27.25	40.43	63.4	114.51	-0.49	5.54	5.26	7.81	12.44	-97.04	22.85
Total Debt/Total Assets (%)	- -	85.77	37.91	45.2	25.45	34.39	56.31	94.97	0.47	3.75	3.11	3.62	3.62	7.16	8.1
Net Debt to Equity	-37.92	137.42	46.41	69	-13.84	-21.11	13.62	-263.52	45.5	-98.51	-44.11	-42.23	-135.64	333.39	-92.66
Net Debt/Capital (%)	-61.07	57.88	31.7	40.83	-16.06	-26.76	11.98	161.15	31.38	-1,475.8	-71.8	-63.75	632.7	86.79	-250.67
EBITDA	-7	-9	-9	-16	-32	-40	-50	-29	-24	-25	-42	-53	-48	-44	-33
EBITDA-CapEx	-7	-9	-9	-16	-32	-40	-50	-29	-24	-25	-42	-53	-48	-44	-33
Operating Income (Loss)	-7	-9	-9	-16	-32	-40	-50	-29	-24	-25	-42	-53	-48	-45	-33

Liquidity (USD)

Liquidity Ratios 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	9.96	13.96	8.87	4.94	7.64	3.28	4.27	1.83	3.14	16.72	8.62	8.55	2.56	1.05	0.36
Current Ratio	10.17	14.29	9.17	5.19	7.95	3.56	4.56	2.11	3.82	17.14	9.11	9.2	2.77	1.39	0.49
Quick Ratio	9.97	14.19	9.1	5.14	7.84	3.47	4.49	2.05	3.64	17.02	8.86	8.85	2.69	1.23	0.36
CFO/Avg Current Liab	-1.26	-3.91	-1.81	-2.02	-2.87	-2.95	-3.5	-2.2	-2.65	-3.1	-3.2	-4.63	-2.4	-1.93	-1.64
Common Equity/Total Assets	82.76	49.12	56.05	47.57	67.93	50.68	32.51	-12.03	-96.59	63.94	55.89	42.77	25.45	-14.54	27.36
Long-Term Debt/Equity (%)	- -	87.08	61.86	75.84	30.32	50.98	148.66	- -	- -	4.11	4.8	6.01	7.57	- -	7.84
Long-Term Debt/Capital (%)	- -	31.71	36.9	38.89	22.06	30.37	54.42	92.29	- -	3.88	4.55	5.55	6.63	-53.15	6.05
Long-Term Debt/Total Assets (%)	- -	42.77	34.68	36.08	20.59	25.84	48.33	76.54	- -	2.63	2.69	2.57	1.93	3.92	2.14
Total Debt/Equity (%)	- -	174.62	67.64	95.02	37.46	67.86	173.2	-789.23	-0.49	5.86	5.56	8.47	14.2	-49.25	29.62
Total Debt/Capital (%)	- -	63.59	40.35	48.72	27.25	40.43	63.4	114.51	-0.49	5.54	5.26	7.81	12.44	-97.04	22.85
Total Debt/Total Assets (%)	- -	85.77	37.91	45.2	25.45	34.39	56.31	94.97	0.47	3.75	3.11	3.62	3.62	7.16	8.1
CFO/Total Liabilities	-54.95	-42.8	-26.93	-51.21	-98.15	-125.71	-97.09	-71.82	-37.97	-34.93	-52.54	-87.22	-66.71	-83.71	-187.54
CFO/CapEx	-17.52	-144.73	-62.35	-182.75	-622.73	-108.85	-257.21	-353.71	-639.15	-38.02	- -	-130.62	- -	- -	- -
Altman's Z-Score	0.76	-11.77	-10.1	-17.84	-6.36	-18.35	-20.64	-50.67	-55.85	-0.77	-6.3	-16.26	-25.25	-57.38	-168.27

Working Capital (USD)

Working Capital Ratios 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	219.62	35.73	12.58	5.73	3.87	3.3	3.58	3.51	3.28	3.45	3.4	3.28	3.47	3.55	5.64
Days Sales Outstanding	1.66	10.22	29.02	63.75	94.22	110.68	102	103.9	111.43	105.9	107.4	111.33	105.04	102.78	64.72
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.07	0.09	0.15	0.12	0.08	0.09	0.14	0.14	0.12	0.1	0.05	0.07	0.03	0.01
Accounts Payable Turnover Days	- -	5,034.73	4,189.96	2,361.22	2,951.55	4,619.67	4,159.97	2,700.87	2,675.46	2,949.73	3,623.64	6,824.22	5,479.3	11,538.47	35,023.78
Cash Conversion Cycle	- -	-5,024.51	-4,160.94	-2,297.47	-2,857.33	-4,508.99	-4,057.97	-2,596.97	-2,564.03	-2,843.84	-3,516.23	-6,712.89	-5,374.26	-11,435.69	-34,959.05
Inventory to Cash Days	- -	10.22	29.02	63.75	94.22	110.68	102	103.9	111.43	105.9	107.4	111.33	105.04	102.78	64.72
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	361	274	242	129	375	435	115	23	57	749	436	53	75	26	13
- Cash & Cash Equivalents	15	13	10	8	33	26	38	24	15	130	40	20	27	20	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	60	31	28	24	20	42	35	- -	8	5	4	3	3	2
Enterprise Value	323	279	214	108	317	410	96	34	36	589	325	-29	22	9	9
Total Capital	40	94	76	58	89	49	66	31	-34	138	96	50	22	-3	7
Total Debt/Capital (%)	- -	63.59	40.35	48.72	27.25	40.43	63.4	114.51	-0.49	5.54	5.26	7.81	12.44	-97.04	22.85
Total Debt / EV	- -	0.21	0.14	0.26	0.08	0.05	0.43	1.04	- -	0.01	0.02	-0.14	0.13	0.33	0.17
EV/Sales	21.89	16.42	14.3	10.93	40.28	54.48	9.72	3.27	3.61	54.32	30.56	- -	2.16	0.82	0.99
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	357	271	232	129	359	409	104	23	56	399	436	51	67	19	13
Diluted Enterprise Value	342	318	253	150	350	403	108	35	41	277	401	36	44	2	10
EV per Share	8,381.8	6,967.47	4,996.51	2,501.31	4,920.3	5,811.02	1,172.45	411.27	434.8	2,572.93	1,420.2	- -	73.33	21.04	14.41
TTM Sales	15	17	15	10	8	8	10	10	10	11	11	10	10	11	9
TTM EBITDA	-7	-9	-9	-16	-32	-40	-50	-29	-24	-25	-42	-53	-48	-44	-33
TTM Operating Income	-7	-9	-9	-16	-32	-40	-50	-29	-24	-25	-42	-53	-48	-45	-33
TTM Cash Flow to Firm	-5	-15	-6	-13	-27	-33	-44	-26	-21	-21	-33	-50	-36	-39	-25
TTM Free Cash Flow to Firm	-4	-15	-6	-13	-27	-33	-44	-26	-21	-20	-33	-49	-36	-39	-25

Multiples (USD)

Valuation Multiples 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	-83.04	-17.97	-24.74	-7.71	-12.03	-11.53	-2.17	-0.76	-2.16	-15.9	-11.59	-0.95	-1.76	-0.49	-0.48
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	323	279	214	108	317	410	96	34	36	589	325	-29	22	9	9
Low Price	3,940	5,960	4,880	2,180	2,540	2,500	1,373.4	240	272	248	1,725.6	188	76	57.2	19.2
EV/Sales	21.89	16.42	14.3	10.93	40.28	54.48	9.72	3.27	3.61	54.32	30.56	- -	2.16	0.82	0.99
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-26.26	-21.27	-23.77	-9.17	-5.59	-4.56	-5.51	-2.24	-1.78	-2.62	-17.83	-2.45	-1.4	-1.2	-3.5
Price/Earnings High	-36.55	-27.21	-31.67	-15.61	-7.84	-8.18	-9.45	-5.29	-2.99	-14.97	-35.07	-8.68	-2.23	-2.54	-7.81
Price/Earnings Low	-15.26	-14.35	-16.3	-5	-2.66	-2.75	-1.92	-0.61	-0.7	-1.01	-8.69	-0.77	-0.42	-0.42	-1.67
Price/Book Value	9.05	8.01	5.36	4.33	5.82	14.85	4.79	-5.09	-1.67	5.74	4.81	1.14	3.82	-4.33	2.34
Price/Book Value Average	6.56	10.32	6.76	5.77	5.35	10.01	13.48	-16.23	-1.69	1.13	8.94	3.09	3.76	-11.65	4.78
Price/Book Value High	9.13	13.19	9.01	9.82	7.5	17.94	23.13	-38.35	-2.84	6.44	17.58	10.94	5.99	-24.75	10.65
Price/Book Value Low	3.81	6.96	4.64	3.15	2.54	6.03	4.7	-4.43	-0.67	0.43	4.36	0.98	1.14	-4.05	2.27
Price/Tangible Book Value	11.68	10.85	6.69	6.2	6.76	21.43	7.65	-1.7	-1.32	6.16	5.34	1.41	7.03	-1.73	-3.63
Price/Tangible Book Value Average	8.46	13.98	8.44	8.26	6.21	14.45	21.54	-5.41	-1.34	1.21	9.92	3.82	6.92	-4.66	-7.41
Price/Tangible Book Value High	11.78	17.88	11.24	14.06	8.71	25.88	36.96	-12.79	-2.25	6.92	19.51	13.55	11.03	-9.91	-16.53
Price/Tangible Book Value Low	4.92	9.43	5.79	4.51	2.95	8.7	7.51	-1.48	-0.53	0.47	4.84	1.21	2.1	-1.62	-3.53
Price/Sales	24.2	15.98	15.48	13.1	45.57	54.33	10.55	2.19	5.64	36.79	40.93	5.05	6.73	1.77	1.38
Price/Sales Average	17.54	20.58	19.53	17.44	41.88	36.64	29.68	6.99	5.72	7.24	76.08	13.67	6.63	4.76	2.81
Price/Sales High	24.41	26.32	26.02	29.7	58.72	65.62	50.93	16.51	9.62	41.33	149.62	48.43	10.56	10.11	6.27
Price/Sales Low	10.19	13.88	13.39	9.52	19.89	22.05	10.35	1.91	2.26	2.78	37.1	4.32	2.01	1.65	1.34
Price/Cash Flow	-78.3	-17.85	-24.34	-7.67	-12.01	-11.42	-2.16	-0.76	-2.15	-15.49	-11.59	-0.95	-1.76	-0.49	-0.48
Price/Cash Flow Average	-56.74	-22.99	-30.71	-10.21	-11.04	-7.7	-6.08	-2.42	-2.19	-3.05	-21.54	-2.56	-1.73	-1.31	-0.98
Price/Cash Flow High	-78.97	-29.4	-40.91	-17.39	-15.48	-13.79	-10.42	-5.73	-3.67	-17.4	-42.35	-9.06	-2.75	-2.79	-2.18
Price/Cash Flow Low	-32.96	-15.51	-21.06	-5.57	-5.24	-4.63	-2.12	-0.66	-0.86	-1.17	-10.5	-0.81	-0.52	-0.46	-0.46
Price/Free Cash Flow Average	-60.17	-23.15	-31.21	-10.27	-11.05	-7.77	-6.1	-2.43	-2.19	-3.13	-21.54	-2.58	-1.73	-1.31	-0.98
Price/Free Cash Flow High	-83.75	-29.6	-41.58	-17.48	-15.5	-13.92	-10.46	-5.74	-3.68	-17.87	-42.35	-9.13	-2.75	-2.79	-2.18
Price/Free Cash Flow Low	-34.96	-15.61	-21.4	-5.6	-5.25	-4.68	-2.13	-0.66	-0.86	-1.2	-10.5	-0.81	-0.52	-0.46	-0.46
EV/Sales Average	16.69	23.6	21.76	19.54	42.65	38.12	33	8.13	4.21	2.36	72.86	12.59	5	4.84	2.4
EV/Sales High	23.63	29.41	28.52	31.8	60.27	68.93	56.39	17.67	8.11	66.44	146.46	48.55	9.38	12.05	5.8
EV/Sales Low	9.27	16.82	15.36	11.61	19.66	22.62	11.72	3.04	0.73	- -	33.84	2.92	- -	0.66	0.95
EV/EBITDA Average	-34.73	-44.54	-35.19	-12.25	-10.51	-7.2	-6.6	-2.91	-1.74	-1.03	-18.51	-2.42	-1.04	-1.19	-0.69
EV/EBITDA High	-49.17	-55.51	-46.14	-19.93	-14.85	-13.02	-11.27	-6.32	-3.35	-29.08	-37.22	-9.35	-1.96	-2.96	-1.67
EV/EBITDA Low	-19.28	-31.75	-24.85	-7.28	-4.84	-4.27	-2.34	-1.09	-0.3	2.63	-8.6	-0.56	0.03	-0.16	-0.27
EV/EBIT Average	-34.21	-43.92	-34.66	-12.13	-10.46	-7.16	-6.56	-2.89	-1.73	-1.03	-18.44	-2.41	-1.04	-1.19	-0.69
EV/EBIT High	-48.44	-54.74	-45.44	-19.74	-14.78	-12.95	-11.22	-6.28	-3.33	-28.91	-37.08	-9.31	-1.94	-2.95	-1.66
EV/EBIT Low	-18.99	-31.31	-24.47	-7.21	-4.82	-4.25	-2.33	-1.08	-0.3	2.62	-8.57	-0.56	0.03	-0.16	-0.27
Last Price	9,360	6,860	5,640	3,000	5,820	6,160	1,400	276	680	3,276	1,904	220	255	61.2	19.74
High Price	9,440	11,300	9,480	6,800	7,500	7,440	6,760	2,080	1,160	3,680	6,960	2,108	400	349.8	90
Enterprise Value Average	246	401	326	192	336	287	327	85	42	26	776	128	50	53	23
Enterprise Value High	349	499	428	313	475	519	558	184	81	720	1,560	493	94	131	55
Enterprise Value Low	137	286	230	114	155	170	116	32	7	-65	360	30	-1	7	9

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Revenue per Share	386.71	429.36	364.4	228.98	127.72	113.37	132.74	125.95	120.6	89.05	46.52	43.52	37.87	34.59	14.35
EBITDA per Share	-185.86	-227.51	-225.29	-365.39	-518.34	-600.33	-664.18	-352.15	-292.11	-203.44	-183.06	-226.09	-181.65	-140.62	-49.73
Operating Income per Share	-188.67	-230.71	-228.73	-369	-520.95	-603.24	-667.33	-354.28	-293.62	-204.63	-183.75	-227.08	-182.62	-141.26	-49.99
Basic EPS, GAAP	-258.26	-415.31	-299.3	-435.69	-956.21	-909.91	-715.03	-393.44	-387.47	-245.8	-198.48	-242.73	-179.14	-137.61	-11.52
Basic EPS from Cont Ops	-258.25	-415.31	-299.31	-435.69	-956.21	-909.91	-715.03	-393.44	-387.47	-245.8	-198.48	-242.73	-179.14	-137.61	-11.52
Diluted EPS, GAAP	-258.26	-415.31	-299.3	-435.69	-956.21	-909.91	-715.03	-393.44	-387.47	-245.8	-198.48	-242.73	-179.14	-137.61	-11.52
Diluted EPS from Cont Ops	-258.25	-415.31	-299.31	-435.69	-956.21	-909.91	-715.03	-393.44	-387.47	-245.8	-198.48	-242.73	-179.14	-137.61	-11.52
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-119.54	-384.36	-231.72	-391.12	-484.6	-539.39	-648.49	-363.13	-315.91	-211.54	-164.33	-232.73	-145.22	-125.47	-41.33
Free Cash Flow per Basic Share	-126.36	-387.01	-235.43	-393.26	-485.38	-544.34	-651.01	-364.15	-316.4	-217.1	-164.33	-234.51	-145.22	-125.47	-41.33
Cash & Equivalents per Share	978.2	1,388.21	1,355.25	1,156.58	1,274.38	630.44	733.84	292.77	247.2	736.57	505.79	354.52	191.15	47.12	7.83
Book Value per Share	1,034.18	856.52	1,052.29	692.4	1,000.23	414.76	292.32	-54.24	-408.05	571.22	395.91	192.75	66.74	-14.13	8.45
Tangible Book Value per Share	801.23	632.01	843.06	483.59	860.97	287.46	182.89	-162.59	-516.14	531.96	356.7	155.56	36.27	-35.3	-5.45

Curis, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)