Eledon Pharmaceuticals, Inc. Financial Ratios — ELDN Stock

Profitability (USD)

	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	12/31/2012	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 (%)	- -	- -	- -	-54.58	- -	- -	-82.87	-133.66	-22.8	-19.46	-70.89	- -	- -	-103.87
Return on Assets (%)	- -	-71.08	-33.27	-51.32	-16.35	-118.76	-74.19	-114.54	-21.92	-18.77	-66.81	-128.16	-27.16	-26.34
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 (%)	0.35	0.59	- -	- -	-23,462.5	-25.51	- -	- -	-0.11	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-54.58	- -	- -	-82.87	-133.66	-22.83	-19.46	-70.89	- -	- -	-103.87

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	7	- -	- -	- -	- -	1	1	- -	1	1
ST Debt	- -	- -	- -	- -	3	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	3	- -	- -	- -	- -	- -	- -	- -	1	- -
Total Debt/EBITDA	- -	- -	- -	- -	-1.35	- -	- -	-0.02	-0.01	-0.02	-0.02	-0.01	-0.01	-0.01
Net Debt/EBITDA	1.21	2.02	4.49	0.53	-1.14	1.32	0.92	0.63	7.14	2.31	1.43	0.11	0.29	0.28
Total Debt/EBIT	- -	- -	- -	- -	-1.34	- -	- -	-0.02	-0.01	-0.02	-0.02	-0.01	-0.01	-0.01
Net Debt/EBIT	1.21	2.02	4.49	0.53	-1.13	1.31	0.92	0.62	7.06	2.3	1.42	0.11	0.29	0.27
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-333.56	-171.17	96.06	90.81	-251.84	93.11	85.12	86.59	96.66	96.16	90.72	-54.44	3.81	47.98
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	1.52	- -	0.24	0.45	- -	1.02	0.35
Long-Term Debt/Capital (%)	- -	- -	- -	- -	82.23	- -	- -	1.47	- -	0.24	0.45	- -	1.01	0.35
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	288.21	- -	- -	1.32	- -	0.23	0.41	- -	0.36	0.17
Total Debt/Equity (%)	- -	- -	- -	- -	-255.14	- -	- -	3.42	0.08	0.47	0.89	5.31	1.53	0.79
Total Debt/Capital (%)	- -	- -	- -	- -	164.46	- -	- -	3.31	0.08	0.47	0.88	5.05	1.5	0.78
Total Debt/Total Assets (%)	- -	- -	- -	- -	576.42	- -	- -	2.96	0.07	0.45	0.8	0.43	0.54	0.38
Net Debt to Equity	29.3	57.45	-101.7	-38.92	-214.32	-88.59	-89.51	-92.88	-59.91	-51.73	-67.01	-63.98	-32.91	-28.13
Net Debt/Capital (%)	22.66	36.49	5,997.49	-63.72	187.47	-776.61	-853.42	-880.86	-149.19	-106.13	-197.79	-154.82	-47.95	-38.71
EBITDA	-10	-16	-23	-45	-5	-13	-14	-14	-16	-37	-39	-43	-70	-83
EBITDA-CapEx	-10	-16	-23	-46	-5	-13	-14	-14	-16	-37	-39	-43	-70	-83
Operating Income (Loss)	-10	-16	-23	-45	-5	-13	-14	-14	-16	-37	-40	-43	-71	-83

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2012	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	5.79	14.37	24.81	10.38	1.35	11.97	5.12	6.65	45.99	19.28	8.71	13.12	12.11	7.27
Current Ratio	5.91	14.57	25.34	10.9	0.3	13.19	5.63	7.54	46.57	20.07	9.19	14.41	12.42	7.4
Quick Ratio	5.79	14.37	24.81	10.38	1.35	11.97	5.35	6.84	46.04	19.28	8.71	13.12	12.16	7.3
CFO/Avg Current Liab	- -	-7.32	-6.55	-7.93	-0.98	-5.6	-5.99	-7.19	-8	-8.4	-5.23	-7.62	-6.11	-4.17
Common Equity/Total Assets	-333.56	-171.17	96.06	90.81	-251.84	93.11	85.12	86.59	96.66	96.16	90.72	-54.44	3.81	47.98
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	1.52	- -	0.24	0.45	- -	1.02	0.35
Long-Term Debt/Capital (%)	- -	- -	- -	- -	82.23	- -	- -	1.47	- -	0.24	0.45	- -	1.01	0.35
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	288.21	- -	- -	1.32	- -	0.23	0.41	- -	0.36	0.17
Total Debt/Equity (%)	- -	- -	- -	- -	-255.14	- -	- -	3.42	0.08	0.47	0.89	5.31	1.53	0.79
Total Debt/Capital (%)	- -	- -	- -	- -	164.46	- -	- -	3.31	0.08	0.47	0.88	5.05	1.5	0.78
Total Debt/Total Assets (%)	- -	- -	- -	- -	576.42	- -	- -	2.96	0.07	0.45	0.8	0.43	0.54	0.38
CFO/Total Liabilities	-18	-17.68	-497.78	-659.78	-126.3	-1,037.57	-469.34	-945.23	-230.87	-441.22	-330.13	-48.29	-41.12	-70.9
CFO/CapEx	-1,166.62	-672.87	-844.84	-72.98	-547	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-7.21	-3.23	45.96	15.09	-30.34	8.84	-2.4	-7.63	21	3.75	-3.63	-8.97	-2.66	-4.31

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2012	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

- -

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

	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	12/31/2012	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	- -	- -	330	197	22	29	15	8	233	63	31	44	246	114
- Cash & Cash Equivalents	12	32	105	24	1	17	13	9	114	85	56	5	21	23
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	56	56	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	7	- -	- -	- -	- -	1	1	- -	1	1
Enterprise Value	-12	-32	225	133	24	12	2	-1	119	-21	-24	49	163	-19
Total Capital	-40	-55	104	62	4	19	14	10	191	165	85	8	63	82
Total Debt/Capital (%)	- -	- -	- -	- -	164.46	- -	- -	3.31	0.08	0.47	0.88	5.05	1.5	0.78
Total Debt / EV	- -	- -	- -	- -	0.29	- -	- -	-0.34	- -	-0.04	-0.03	0.01	0.01	-0.03
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	286	196	30	19	14	7	22	65	33	44	200	124
Diluted Enterprise Value	-12	-32	181	172	36	2	1	-2	-92	-19	-23	96	236	101
EV per Share	- -	- -	1,626.06	954.13	172.22	29.46	4.02	- -	7.88	- -	- -	2.01	2.72	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-10	-16	-23	-45	-5	-13	-14	-14	-16	-37	-39	-43	-70	-83
TTM Operating Income	-10	-16	-23	-45	-5	-13	-14	-14	-16	-37	-40	-43	-71	-83
TTM Cash Flow to Firm	-9	-15	-21	-41	-5	-15	-12	-14	-15	-29	-28	-40	-47	-62
TTM Free Cash Flow to Firm	-9	-15	-21	-41	-5	-15	-12	-14	-15	-29	-28	-40	-47	-62

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2012	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	- -	- -	-13.56	-4.82	-6.17	-1.27	-1.21	-0.49	-1.47	-2.26	-1.15	-1.12	-4.23	-1.98
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-12	-32	225	133	24	12	2	-1	119	-21	-24	49	163	-19
Low Price	- -	- -	1,566.54	1,377	117.61	61.56	27.36	7.2	4.5	3.81	2.03	1.07	1.52	1.35
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-12.54	-6.11	-5,252.43	-2.53	-3.05	-1.36	-0.79	-3.9	-0.51	-0.39	-3.64	-5.54
Price/Earnings High	- -	- -	-25	-8.03	-11,368.8	-4.51	-5.51	-3.84	-1.74	-9.84	-0.83	-0.78	-7.43	-8.93
Price/Earnings Low	- -	- -	-8.06	-4.24	-937.91	-1.53	-0.97	-0.29	-0.29	-1.64	-0.33	-0.23	-2.04	-2.42
Price/Book Value	- -	- -	3.19	3.19	-7.35	1.48	1.04	0.79	1.22	0.38	0.37	-0.9	36.48	1.4
Price/Book Value Average	- -	- -	3.25	4.48	-30.56	2.06	3.1	2.54	0.99	0.79	0.51	-0.93	24	2.87
Price/Book Value High	- -	- -	6.49	5.89	-66.15	3.68	5.6	7.14	2.17	2	0.84	-1.85	49.06	4.63
Price/Book Value Low	- -	- -	2.09	3.11	-5.46	1.25	0.99	0.55	0.36	0.33	0.33	-0.53	13.46	1.26
Price/Tangible Book Value	- -	- -	3.19	3.19	-7.35	1.64	1.19	0.79	2.13	0.76	0.61	-0.54	-9.61	2.34
Price/Tangible Book Value Average	- -	- -	3.25	4.48	-30.56	2.28	3.56	2.54	1.73	1.56	0.84	-0.56	-6.32	4.78
Price/Tangible Book Value High	- -	- -	6.49	5.89	-66.15	4.08	6.43	7.14	3.78	3.95	1.37	-1.11	-12.92	7.71
Price/Tangible Book Value Low	- -	- -	2.09	3.11	-5.46	1.38	1.13	0.55	0.62	0.66	0.54	-0.32	-3.55	2.09
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	-13.55	-4.75	-6.16	-1.27	-1.21	-0.49	-1.47	-2.26	-1.15	-1.12	-4.23	-1.98
Price/Cash Flow Average	- -	- -	-13.83	-6.68	-25.61	-1.77	-3.61	-1.58	-1.19	-4.65	-1.58	-1.16	-2.78	-4.05
Price/Cash Flow High	- -	- -	-27.57	-8.78	-55.42	-3.16	-6.52	-4.44	-2.61	-11.74	-2.58	-2.3	-5.69	-6.54
Price/Cash Flow Low	- -	- -	-8.89	-4.63	-4.57	-1.07	-1.15	-0.34	-0.43	-1.95	-1.02	-0.67	-1.56	-1.77
Price/Free Cash Flow Average	- -	- -	-13.84	-6.77	-25.65	-1.77	-3.61	-1.58	-1.19	-4.65	-1.58	-1.16	-2.78	-4.05
Price/Free Cash Flow High	- -	- -	-27.6	-8.9	-55.53	-3.16	-6.52	-4.44	-2.61	-11.74	-2.58	-2.3	-5.69	-6.54
Price/Free Cash Flow Low	- -	- -	-8.9	-4.7	-4.58	-1.07	-1.15	-0.34	-0.43	-1.95	-1.02	-0.67	-1.56	-1.77
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	1.21	2.02	-9.88	-5.6	-19.27	-1.75	-2.28	-1.11	-4.69	-1.25	0.31	-2.27	-2.82	-2.54
EV/EBITDA High	1.21	2.02	-24.15	-7.52	-40.32	-4.16	-4.85	-4.22	-18.76	-6.65	-0.38	-3.31	-5.23	-4.26
EV/EBITDA Low	1.21	2.02	-4.74	-3.72	-4.43	-0.54	-0.1	0.23	2.86	0.81	0.7	-1.82	-1.81	-0.96
EV/EBIT Average	1.21	2.02	-9.87	-5.58	-19.14	-1.75	-2.27	-1.1	-4.63	-1.24	0.31	-2.25	-2.81	-2.53
EV/EBIT High	1.21	2.02	-24.13	-7.5	-40.04	-4.15	-4.85	-4.17	-18.55	-6.61	-0.38	-3.28	-5.2	-4.25
EV/EBIT Low	1.21	2.02	-4.74	-3.71	-4.4	-0.54	-0.1	0.23	2.83	0.8	0.7	-1.8	-1.8	-0.96
Last Price	- -	- -	2,387.88	1,412.64	158.44	73.08	28.8	10.44	15.4	4.41	2.28	1.8	4.12	1.51
High Price	- -	- -	4,860	2,607.39	1,425.6	181.44	154.98	93.78	27.32	22.91	5.14	3.7	5.54	4.98
Enterprise Value Average	-12	-32	231	253	98	23	32	16	75	46	-12	97	198	211
Enterprise Value High	-12	-32	566	340	205	54	68	59	300	244	15	141	367	353
Enterprise Value Low	-12	-32	111	168	23	7	1	-3	-46	-30	-28	77	127	80

Shares Outstanding	- -	- -	- -	- -	- -	- -	1	1	15	14	14	24	60	75
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	1	1	15	14	25	49	82
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	1	1	15	14	25	49	82
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-101.68	-166.02	-195.64	-325.32	-26.61	-50.41	-28.08	-21.36	-11.02	-2.47	-2.76	-1.73	-1.45	-1.01
Operating Income per Share	-101.78	-166.12	-195.82	-326.1	-26.79	-50.49	-28.1	-21.64	-11.15	-2.49	-2.78	-1.75	-1.45	-1.02
Basic EPS, GAAP	-102.14	-166.86	-194.43	-324.85	-0.13	-40.21	-28.11	-24.42	-15.72	-2.33	-6.16	-4.73	-0.75	-0.56
Basic EPS from Cont Ops	-101.78	-165.87	-194.43	-324.85	-29.55	-50.47	-28.11	-24.42	-15.72	-2.33	-6.16	-4.73	-0.75	-0.56
Diluted EPS, GAAP	-102.14	-166.86	-194.43	-324.85	-0.13	-40.21	-28.11	-24.42	-15.72	-2.33	-6.16	-4.73	-0.75	-0.56
Diluted EPS from Cont Ops	-101.78	-165.87	-194.43	-324.85	-29.55	-50.47	-28.11	-24.42	-15.72	-2.33	-6.16	-4.73	-0.75	-0.56
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.02	- -	- -	- -	- -	- -
Cash Flow per Share	-98.45	-163.24	-176.28	-297.1	-25.72	-57.49	-23.77	-21.14	-10.48	-1.95	-1.99	-1.61	-0.97	-0.76
Free Cash Flow per Basic Share	-98.53	-163.48	-176.49	-301.18	-25.77	-57.49	-23.77	-21.14	-10.48	-1.95	-1.99	-1.61	-0.97	-0.76
Cash & Equivalents per Share	91.22	247.76	761.82	458.51	37.76	43.62	24.78	12.2	7.53	5.93	4.09	2.11	2.34	1.77
Book Value per Share	-311.34	-431.24	749.12	442.5	-21.55	49.24	27.69	13.14	12.57	11.46	6.11	-2	0.11	1.07
Tangible Book Value per Share	-311.34	-431.24	749.12	442.5	-21.55	44.52	24.12	13.14	7.23	5.8	3.76	-3.34	-0.43	0.65

Eledon Pharmaceuticals, Inc.