Corvus Pharmaceuticals, Inc. Financial Ratios — CRVS Stock

Profitability (USD)

	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	12/31/2014	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 (%)	- -	- -	- -	-51.15	-48.1	-51.44	-8.37	-51.08	-53.9	-57.02	-174.85	-32.6
Return on Assets (%)	- -	-56.47	-30.49	-47.39	-44.07	-46.24	-7.09	-44.35	-46.49	-47.51	-108.85	-21.83
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-51.15	-48.1	-51.44	-8.37	-51.08	-53.9	-57.02	-174.85	-32.6

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2014	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	3	- -	- -	- -	- -	3	2	4	3	1	1	1
ST Debt	3	- -	- -	- -	- -	1	1	1	1	1	- -	- -
LT Debt	- -	- -	- -	- -	- -	2	1	3	1	- -	1	1
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.07	-0.05	-0.1	-0.08	-0.06	-0.04	-0.02
Net Debt/EBITDA	- -	0.3	0.14	0.81	0.81	0.11	0.38	1.66	0.41	0.54	0.32	0.11
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.07	-0.05	-0.09	-0.08	-0.06	-0.04	-0.02
Net Debt/EBIT	- -	0.3	0.14	0.8	0.8	0.11	0.38	1.64	0.4	0.54	0.32	0.11
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-2,544.67	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	-2,545	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-2,575.33	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1.27	-31.59	94.76	89.51	93.32	85.01	84.36	88.77	82.23	84.92	47.26	86.06
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	3.25	1.71	2.68	2.45	- -	2.88	0.87
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	3.11	1.65	2.58	2.34	- -	2.78	0.86
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.76	1.44	2.38	2.01	- -	1.36	0.75
Total Debt/Equity (%)	-1,635.22	- -	- -	- -	- -	4.48	3.2	3.75	4.64	3.55	3.45	1.53
Total Debt/Capital (%)	106.51	- -	- -	- -	- -	4.29	3.1	3.62	4.43	3.43	3.33	1.51
Total Debt/Total Assets (%)	20.75	- -	- -	- -	- -	3.81	2.7	3.33	3.81	3.02	1.63	1.32
Net Debt to Equity	6,237.11	13.2	-3.8	-53.17	-35.52	-7.25	-22.81	-65.31	-23.45	-32.62	-26.84	-7.48
Net Debt/Capital (%)	98.42	11.66	-3.95	-113.53	-55.1	-7.45	-28.37	-169.9	-28.88	-45.99	-35.03	-7.95
EBITDA	- -	-14	-36	-56	-48	-48	-43	-38	-32	-23	-27	-43
EBITDA-CapEx	- -	-15	-39	-56	-49	-48	-43	-38	-32	-23	-27	-43
Operating Income (Loss)	- -	-14	-37	-57	-49	-49	-44	-39	-33	-23	-28	-43

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2014	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	4.68	30.74	22.69	10.04	16.31	7.63	3.64	7.17	3.93	3.95	1.47	6.05
Current Ratio	4.69	31.16	22.89	10.17	16.45	7.76	3.73	7.36	4.06	4.07	1.54	6.21
Quick Ratio	4.68	30.86	22.76	10.06	16.36	7.66	3.65	7.22	3.99	3.96	1.47	6.09
CFO/Avg Current Liab	- -	-3.94	-6.18	-6.2	-5.12	-4.33	-3.11	-3.36	-2.64	-2.72	-1.2	-1.46
Common Equity/Total Assets	-1.27	-31.59	94.76	89.51	93.32	85.01	84.36	88.77	82.23	84.92	47.26	86.06
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	3.25	1.71	2.68	2.45	- -	2.88	0.87
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	3.11	1.65	2.58	2.34	- -	2.78	0.86
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.76	1.44	2.38	2.01	- -	1.36	0.75
Total Debt/Equity (%)	-1,635.22	- -	- -	- -	- -	4.48	3.2	3.75	4.64	3.55	3.45	1.53
Total Debt/Capital (%)	106.51	- -	- -	- -	- -	4.29	3.1	3.62	4.43	3.43	3.33	1.51
Total Debt/Total Assets (%)	20.75	- -	- -	- -	- -	3.81	2.7	3.33	3.81	3.02	1.63	1.32
CFO/Total Liabilities	- -	-8.74	-379.06	-464.91	-519.1	-297.73	-259.91	-298.67	-222.87	-348.45	-69.96	-330.82
CFO/CapEx	- -	-6.48	-12.67	-173.73	-115.46	-1,492.84	-457.61	-7,343	-100.46	-703.97	- -	-188.49
Altman's Z-Score	0.93	0.22	23.99	10.41	5.89	2.71	-0.35	1.58	-5.35	-3.89	-3.06	25.52

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2014	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

- -

Days Sales Outstanding

- -

Inventory Turnover

- -

Days Inventory Outstanding

- -

Accounts Payable Turnover

- -

Accounts Payable Turnover Days

- -

Cash Conversion Cycle

- -

Inventory to Cash Days

- -

Inventories

- -

Raw Materials

- -

Work In Process

- -

Finished Goods

- -

Other Inventory

- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	12/31/2014	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	- -	- -	299	218	108	152	101	112	40	86	363	575
- Cash & Cash Equivalents	13	4	5	45	39	5	16	63	13	13	9	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	- -	- -	- -	- -	3	2	4	3	1	1	1
Enterprise Value	-10	-94	164	128	-7	77	59	46	- -	61	312	519
Total Capital	2	-31	133	85	110	74	74	101	59	40	34	62
Total Debt/Capital (%)	106.51	- -	- -	- -	- -	4.29	3.1	3.62	4.43	3.43	3.33	1.51
Total Debt / EV	-0.26	- -	- -	- -	- -	0.04	0.04	0.08	-19.78	0.02	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	221	212	101	160	105	101	40	85	326	614
Diluted Enterprise Value	-10	-4	215	167	62	158	91	41	29	73	319	610
EV per Share	- -	- -	7.85	6.08	- -	2.76	2.08	1	- -	1.23	4.6	6.95
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	-14	-36	-56	-48	-48	-43	-38	-32	-23	-27	-43
TTM Operating Income	- -	-14	-37	-57	-49	-49	-44	-39	-33	-23	-28	-43
TTM Cash Flow to Firm	- -	-11	-28	-46	-41	-37	-35	-37	-27	-24	-25	-33
TTM Free Cash Flow to Firm	- -	-10	-26	-46	-41	-37	-35	-37	-27	-24	-25	-33

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2014	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	- -	- -	-8.6	-4.62	-2.48	-4.28	-3.02	-2.75	-1.48	-3.54	-12.83	-18.82
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-10	-94	164	128	-7	77	59	46	- -	61	312	519
Low Price	- -	- -	9.63	8.27	3.22	2.53	1.01	1.86	0.7	0.61	1.3	2.54
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-6.09	-4.87	-5.49	-2.49	-18.49	-3.19	-1.38	-2.86	-3.7	-27.7
Price/Earnings High	- -	- -	-7.53	-8.15	-8.15	-5.09	-33.83	-9.23	-2.83	-7.44	-9.79	-49.6
Price/Earnings Low	- -	- -	-4.08	-3.04	-1.89	-1.59	-4.97	-1.8	-0.78	-1.08	-1.27	-13.12
Price/Book Value	- -	- -	2.25	2.57	0.98	2.14	1.4	1.15	0.71	2.23	11.15	9.4
Price/Book Value Average	- -	- -	2.26	3.28	2.49	1.55	1.48	1.58	1.01	2.04	7.88	6.54
Price/Book Value High	- -	- -	2.8	5.49	3.7	3.18	2.71	4.57	2.08	5.31	20.85	11.72
Price/Book Value Low	- -	- -	1.52	2.05	0.86	0.99	0.4	0.89	0.58	0.77	2.71	3.1
Price/Tangible Book Value	- -	- -	2.25	2.57	0.98	2.14	1.4	1.15	0.71	2.23	11.15	9.4
Price/Tangible Book Value Average	- -	- -	2.26	3.28	2.49	1.55	1.48	1.58	1.01	2.04	7.88	6.54
Price/Tangible Book Value High	- -	- -	2.8	5.49	3.7	3.18	2.71	4.57	2.08	5.31	20.85	11.72
Price/Tangible Book Value Low	- -	- -	1.52	2.05	0.86	0.99	0.4	0.89	0.58	0.77	2.71	3.1
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	-7.92	-4.59	-2.46	-4.28	-3.02	-2.75	-1.46	-3.53	-12.83	-18.54
Price/Cash Flow Average	- -	- -	-7.96	-5.87	-6.29	-3.11	-3.19	-3.76	-2.1	-3.23	-9.07	-12.91
Price/Cash Flow High	- -	- -	-9.84	-9.82	-9.34	-6.37	-5.83	-10.88	-4.32	-8.41	-23.99	-23.11
Price/Cash Flow Low	- -	- -	-5.33	-3.67	-2.16	-1.99	-0.86	-2.12	-1.2	-1.22	-3.12	-6.12
Price/Free Cash Flow Average	- -	- -	-8.64	-5.9	-6.34	-3.11	-3.19	-3.76	-2.12	-3.24	-9.07	-13.11
Price/Free Cash Flow High	- -	- -	-10.68	-9.87	-9.42	-6.37	-5.84	-10.88	-4.37	-8.42	-23.99	-23.47
Price/Free Cash Flow Low	- -	- -	-5.79	-3.69	-2.18	-1.99	-0.86	-2.12	-1.21	-1.22	-3.12	-6.21
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	0.3	-8.13	-4.19	-4.87	-2.26	-2.15	-2.46	-1.44	-2.91	-9.07	-9.26
EV/EBITDA High	- -	0.3	-10.08	-7.56	-7.62	-4.67	-4.2	-10.07	-3.3	-8.35	-24.45	-16.64
EV/EBITDA Low	- -	0.3	-5.4	-2.32	-1.14	-1.43	-0.34	-0.7	-0.68	-0.8	-2.94	-4.34
EV/EBIT Average	- -	0.3	-8	-4.13	-4.78	-2.22	-2.11	-2.43	-1.42	-2.89	-9.04	-9.24
EV/EBIT High	- -	0.3	-9.92	-7.44	-7.49	-4.59	-4.14	-9.95	-3.26	-8.3	-24.37	-16.6
EV/EBIT Low	- -	0.3	-5.31	-2.28	-1.12	-1.41	-0.33	-0.69	-0.67	-0.79	-2.93	-4.33
Last Price	- -	- -	14.3	10.36	3.67	5.44	3.56	2.41	0.85	1.76	5.35	7.7
High Price	- -	- -	17.77	22.14	13.91	8.1	6.88	9.54	2.51	4.19	10	9.6
Enterprise Value Average	-10	-4	296	233	235	109	93	94	46	68	249	397
Enterprise Value High	-10	-4	367	421	369	224	181	384	106	194	671	713
Enterprise Value Low	-10	-4	196	129	55	69	15	27	22	19	81	186

Shares Outstanding	20	20	21	21	29	28	28	47	47	49	68	75
Diluted Weighted Avg Shares	- -	20	15	20	28	29	29	42	47	48	61	80
Basic Weighted Avg Shares	- -	20	15	20	28	29	29	42	47	48	61	79
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	-0.67	-2.36	-2.72	-1.76	-1.64	-1.46	-0.91	-0.69	-0.48	-0.45	-0.54
Operating Income per Share	- -	-0.67	-2.4	-2.76	-1.79	-1.66	-1.48	-0.92	-0.7	-0.49	-0.45	-0.54
Basic EPS, GAAP	- -	-1.54	-2.36	-2.72	-1.71	-1.59	-0.2	-1.03	-0.89	-0.56	-1.02	-0.19
Basic EPS from Cont Ops	- -	-1.54	-2.36	-2.72	-1.71	-1.59	-0.2	-1.03	-0.89	-0.56	-1.02	-0.19
Diluted EPS, GAAP	- -	-1.54	-2.36	-2.72	-1.71	-1.59	-0.2	-1.03	-0.89	-0.56	-1.02	-0.19
Diluted EPS from Cont Ops	- -	-1.54	-2.36	-2.72	-1.71	-1.59	-0.2	-1.03	-0.89	-0.56	-1.02	-0.19
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.56	-1.81	-2.26	-1.49	-1.27	-1.18	-0.88	-0.58	-0.5	-0.42	-0.42
Free Cash Flow per Basic Share	- -	-0.64	-1.95	-2.27	-1.5	-1.27	-1.18	-0.88	-0.59	-0.5	-0.42	-0.42
Cash & Equivalents per Share	0.61	4.63	6.45	4.28	3.91	2.79	1.56	1.49	0.91	0.55	0.77	0.76
Book Value per Share	-0.01	-1.52	6.35	4.03	3.76	2.54	2.54	2.09	1.21	0.79	0.48	0.82
Tangible Book Value per Share	-0.01	-1.52	6.35	4.03	3.76	2.54	2.54	2.09	1.21	0.79	0.48	0.82

Corvus Pharmaceuticals, Inc.