Erasca, Inc.

ERAS

ERASErasca, Inc. US flag

NASDAQ Global Select

19.38

USD

+0.56

- -

6.03BMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-112.74	-39.21	-47.78	-27.48	-36.01	-27.72
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 (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	4	3	19	55	56	52	47
ST Debt	1	1	- -	1	4	5	5
LT Debt	3	2	19	54	52	47	42
Total Debt/EBITDA	-0.28	-0.08	-0.2	-0.39	-0.41	-0.34	-0.37
Net Debt/EBITDA	2.28	1.77	3.77	1.99	0.68	0.44	0.58
Total Debt/EBIT	-0.28	-0.08	-0.19	-0.38	-0.39	-0.33	-0.36
Net Debt/EBIT	2.23	1.74	3.73	1.95	0.66	0.43	0.56
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-24.75	-92.45	-47.5	-93.41	-153.3	-152.76	-225.21
Long-Term Debt/Equity (%)	- -	- -	4.05	13.06	16.38	11.16	12.94
Long-Term Debt/Capital (%)	-29.48	-1.88	-8.44	-12.63	-9.43	-6.6	-4.98
Long-Term Debt/Total Assets (%)	5.34	1.69	3.69	10.45	13.13	9.41	10.62
Total Debt/Equity (%)	-27.12	-2.62	4.12	13.38	17.64	12.25	14.5
Total Debt/Capital (%)	-36.71	-2.66	-8.57	-12.94	-10.15	-7.25	-5.58
Total Debt/Total Assets (%)	6.65	2.39	3.75	10.7	14.13	10.33	11.9
Net Debt to Equity	217.46	57.36	-78.96	-69.01	-29.39	-16	-22.7
Net Debt/Capital (%)	74.64	36.77	62.17	40.03	14.47	8.65	8.03
EBITDA	-13	-37	-96	-143	-138	-153	-128
EBITDA-CapEx	-14	-76	-115	-159	-160	-176	-138
Operating Income (Loss)	-13	-38	-97	-145	-142	-157	-131

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	18.32	8.68	15.81	8.95	11.94	9.5	9.68
Current Ratio	18.59	8.77	16.02	9.13	12.26	9.84	10.04
Quick Ratio	18.32	8.68	15.81	8.95	11.94	9.5	9.68
CFO/Avg Current Liab	- -	-3.98	-3.99	-2.76	-2.7	-3.8	-3.19
Common Equity/Total Assets	-24.75	-92.45	-47.5	-93.41	-153.3	-152.76	-225.21
Long-Term Debt/Equity (%)	- -	- -	4.05	13.06	16.38	11.16	12.94
Long-Term Debt/Capital (%)	-29.48	-1.88	-8.44	-12.63	-9.43	-6.6	-4.98
Long-Term Debt/Total Assets (%)	5.34	1.69	3.69	10.45	13.13	9.41	10.62
Total Debt/Equity (%)	-27.12	-2.62	4.12	13.38	17.64	12.25	14.5
Total Debt/Capital (%)	-36.71	-2.66	-8.57	-12.94	-10.15	-7.25	-5.58
Total Debt/Total Assets (%)	6.65	2.39	3.75	10.7	14.13	10.33	11.9
CFO/Total Liabilities	-15.02	-13.69	-177.33	-100.2	-128.76	-138.46	-134.48
CFO/CapEx	-17.38	-0.84	-4.21	-6.24	-4.65	-4.85	-9.91
Altman's Z-Score	-0.09	-1.26	13.45	1.74	0.01	1.95	5.45

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,033	526	320	587	1,055
- Cash & Cash Equivalents	30	65	360	284	93	68	74
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	3	19	55	56	52	47
Enterprise Value	-47	-116	637	145	63	340	826
Total Capital	-10	-112	-219	-426	-550	-716	-845
Total Debt/Capital (%)	-36.71	-2.66	-8.57	-12.94	-10.15	-7.25	-5.58
Total Debt / EV	-0.08	-0.03	0.03	0.38	0.88	0.15	0.06
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1,033	526	320	587	1,055
Diluted Enterprise Value	-26	-62	691	297	283	571	1,028
EV per Share	- -	- -	9.61	1.19	0.42	1.46	2.91
TTM Sales	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-13	-37	-96	-143	-138	-153	-128
TTM Operating Income	-13	-38	-97	-145	-142	-157	-131
TTM Cash Flow to Firm	-10	-33	-80	-103	-101	-109	-95
TTM Free Cash Flow to Firm	-10	6	-61	-87	-79	-87	-86

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-17.01	-6.07	-4.03	-6.76	-12.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-47	-116	637	145	63	340	826
Low Price	- -	- -	11.87	3.85	1.51	1.64	1.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-10.11	-4.14	-3.35	-3.52	-4.26
Price/Earnings High	- -	- -	-13.21	-7.89	-5.52	-4.99	-8.65
Price/Earnings Low	- -	- -	-6.41	-1.93	-1.81	-2.37	-2.3
Price/Book Value	- -	- -	-4.34	-1.09	-0.53	-0.76	-1.18
Price/Book Value Average	- -	- -	-5.21	-2.09	-0.69	-0.74	-0.59
Price/Book Value High	- -	- -	-6.81	-3.98	-1.14	-1.05	-1.21
Price/Book Value Low	- -	- -	-3.3	-0.98	-0.37	-0.5	-0.32
Price/Tangible Book Value	- -	- -	2.26	1.28	1.01	1.39	3.24
Price/Tangible Book Value Average	- -	- -	2.72	2.44	1.32	1.34	1.63
Price/Tangible Book Value High	- -	- -	3.55	4.65	2.18	1.9	3.31
Price/Tangible Book Value Low	- -	- -	1.72	1.14	0.72	0.91	0.88
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	-12.97	-5.09	-3.16	-5.36	-11.05
Price/Cash Flow Average	- -	- -	-15.59	-9.73	-4.13	-5.2	-5.56
Price/Cash Flow High	- -	- -	-20.38	-18.56	-6.83	-7.37	-11.29
Price/Cash Flow Low	- -	- -	-9.89	-4.55	-2.24	-3.5	-3
Price/Free Cash Flow Average	- -	- -	-20.44	-11.59	-5.27	-6.55	-6.18
Price/Free Cash Flow High	- -	- -	-26.72	-22.1	-8.7	-9.29	-12.55
Price/Free Cash Flow Low	- -	- -	-12.96	-5.42	-2.85	-4.41	-3.34
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	1.99	1.69	-9.4	-5.43	-2.77	-3.61	-3.93
EV/EBITDA High	1.99	1.69	-13.38	-11.81	-4.74	-5.16	-8.19
EV/EBITDA Low	1.99	1.69	-4.65	-1.69	-1.38	-2.4	-2.02
EV/EBIT Average	1.95	1.66	-9.32	-5.33	-2.69	-3.52	-3.83
EV/EBIT High	1.95	1.66	-13.26	-11.6	-4.62	-5.03	-8
EV/EBIT Low	1.95	1.66	-4.61	-1.65	-1.34	-2.34	-1.98
Last Price	- -	- -	15.58	4.31	2.13	2.51	3.72
High Price	- -	- -	24.47	15.7	4.6	3.45	3.8
Enterprise Value Average	-26	-62	900	776	381	553	504
Enterprise Value High	-26	-62	1,280	1,687	654	791	1,051
Enterprise Value Low	-26	-62	445	241	190	368	260

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-112.74	-39.21	-47.78	-27.48	-36.01	-27.72
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 (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	4	3	19	55	56	52	47
ST Debt	1	1	- -	1	4	5	5
LT Debt	3	2	19	54	52	47	42
Total Debt/EBITDA	-0.28	-0.08	-0.2	-0.39	-0.41	-0.34	-0.37
Net Debt/EBITDA	2.28	1.77	3.77	1.99	0.68	0.44	0.58
Total Debt/EBIT	-0.28	-0.08	-0.19	-0.38	-0.39	-0.33	-0.36
Net Debt/EBIT	2.23	1.74	3.73	1.95	0.66	0.43	0.56
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-24.75	-92.45	-47.5	-93.41	-153.3	-152.76	-225.21
Long-Term Debt/Equity (%)	- -	- -	4.05	13.06	16.38	11.16	12.94
Long-Term Debt/Capital (%)	-29.48	-1.88	-8.44	-12.63	-9.43	-6.6	-4.98
Long-Term Debt/Total Assets (%)	5.34	1.69	3.69	10.45	13.13	9.41	10.62
Total Debt/Equity (%)	-27.12	-2.62	4.12	13.38	17.64	12.25	14.5
Total Debt/Capital (%)	-36.71	-2.66	-8.57	-12.94	-10.15	-7.25	-5.58
Total Debt/Total Assets (%)	6.65	2.39	3.75	10.7	14.13	10.33	11.9
Net Debt to Equity	217.46	57.36	-78.96	-69.01	-29.39	-16	-22.7
Net Debt/Capital (%)	74.64	36.77	62.17	40.03	14.47	8.65	8.03
EBITDA	-13	-37	-96	-143	-138	-153	-128
EBITDA-CapEx	-14	-76	-115	-159	-160	-176	-138
Operating Income (Loss)	-13	-38	-97	-145	-142	-157	-131

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	18.32	8.68	15.81	8.95	11.94	9.5	9.68
Current Ratio	18.59	8.77	16.02	9.13	12.26	9.84	10.04
Quick Ratio	18.32	8.68	15.81	8.95	11.94	9.5	9.68
CFO/Avg Current Liab	- -	-3.98	-3.99	-2.76	-2.7	-3.8	-3.19
Common Equity/Total Assets	-24.75	-92.45	-47.5	-93.41	-153.3	-152.76	-225.21
Long-Term Debt/Equity (%)	- -	- -	4.05	13.06	16.38	11.16	12.94
Long-Term Debt/Capital (%)	-29.48	-1.88	-8.44	-12.63	-9.43	-6.6	-4.98
Long-Term Debt/Total Assets (%)	5.34	1.69	3.69	10.45	13.13	9.41	10.62
Total Debt/Equity (%)	-27.12	-2.62	4.12	13.38	17.64	12.25	14.5
Total Debt/Capital (%)	-36.71	-2.66	-8.57	-12.94	-10.15	-7.25	-5.58
Total Debt/Total Assets (%)	6.65	2.39	3.75	10.7	14.13	10.33	11.9
CFO/Total Liabilities	-15.02	-13.69	-177.33	-100.2	-128.76	-138.46	-134.48
CFO/CapEx	-17.38	-0.84	-4.21	-6.24	-4.65	-4.85	-9.91
Altman's Z-Score	-0.09	-1.26	13.45	1.74	0.01	1.95	5.45

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,033	526	320	587	1,055
- Cash & Cash Equivalents	30	65	360	284	93	68	74
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	3	19	55	56	52	47
Enterprise Value	-47	-116	637	145	63	340	826
Total Capital	-10	-112	-219	-426	-550	-716	-845
Total Debt/Capital (%)	-36.71	-2.66	-8.57	-12.94	-10.15	-7.25	-5.58
Total Debt / EV	-0.08	-0.03	0.03	0.38	0.88	0.15	0.06
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1,033	526	320	587	1,055
Diluted Enterprise Value	-26	-62	691	297	283	571	1,028
EV per Share	- -	- -	9.61	1.19	0.42	1.46	2.91
TTM Sales	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-13	-37	-96	-143	-138	-153	-128
TTM Operating Income	-13	-38	-97	-145	-142	-157	-131
TTM Cash Flow to Firm	-10	-33	-80	-103	-101	-109	-95
TTM Free Cash Flow to Firm	-10	6	-61	-87	-79	-87	-86

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-17.01	-6.07	-4.03	-6.76	-12.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-47	-116	637	145	63	340	826
Low Price	- -	- -	11.87	3.85	1.51	1.64	1.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-10.11	-4.14	-3.35	-3.52	-4.26
Price/Earnings High	- -	- -	-13.21	-7.89	-5.52	-4.99	-8.65
Price/Earnings Low	- -	- -	-6.41	-1.93	-1.81	-2.37	-2.3
Price/Book Value	- -	- -	-4.34	-1.09	-0.53	-0.76	-1.18
Price/Book Value Average	- -	- -	-5.21	-2.09	-0.69	-0.74	-0.59
Price/Book Value High	- -	- -	-6.81	-3.98	-1.14	-1.05	-1.21
Price/Book Value Low	- -	- -	-3.3	-0.98	-0.37	-0.5	-0.32
Price/Tangible Book Value	- -	- -	2.26	1.28	1.01	1.39	3.24
Price/Tangible Book Value Average	- -	- -	2.72	2.44	1.32	1.34	1.63
Price/Tangible Book Value High	- -	- -	3.55	4.65	2.18	1.9	3.31
Price/Tangible Book Value Low	- -	- -	1.72	1.14	0.72	0.91	0.88
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	-12.97	-5.09	-3.16	-5.36	-11.05
Price/Cash Flow Average	- -	- -	-15.59	-9.73	-4.13	-5.2	-5.56
Price/Cash Flow High	- -	- -	-20.38	-18.56	-6.83	-7.37	-11.29
Price/Cash Flow Low	- -	- -	-9.89	-4.55	-2.24	-3.5	-3
Price/Free Cash Flow Average	- -	- -	-20.44	-11.59	-5.27	-6.55	-6.18
Price/Free Cash Flow High	- -	- -	-26.72	-22.1	-8.7	-9.29	-12.55
Price/Free Cash Flow Low	- -	- -	-12.96	-5.42	-2.85	-4.41	-3.34
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	1.99	1.69	-9.4	-5.43	-2.77	-3.61	-3.93
EV/EBITDA High	1.99	1.69	-13.38	-11.81	-4.74	-5.16	-8.19
EV/EBITDA Low	1.99	1.69	-4.65	-1.69	-1.38	-2.4	-2.02
EV/EBIT Average	1.95	1.66	-9.32	-5.33	-2.69	-3.52	-3.83
EV/EBIT High	1.95	1.66	-13.26	-11.6	-4.62	-5.03	-8
EV/EBIT Low	1.95	1.66	-4.61	-1.65	-1.34	-2.34	-1.98
Last Price	- -	- -	15.58	4.31	2.13	2.51	3.72
High Price	- -	- -	24.47	15.7	4.6	3.45	3.8
Enterprise Value Average	-26	-62	900	776	381	553	504
Enterprise Value High	-26	-62	1,280	1,687	654	791	1,051
Enterprise Value Low	-26	-62	445	241	190	368	260

Shares Outstanding	115	115	119	149	151	283	284
Diluted Weighted Avg Shares	69	23	66	122	150	234	284
Basic Weighted Avg Shares	69	23	66	122	150	234	284
Revenue per Share	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.19	-1.61	-1.44	-1.17	-0.92	-0.66	-0.45
Operating Income per Share	-0.19	-1.64	-1.46	-1.19	-0.94	-0.67	-0.46
Basic EPS, GAAP	-0.18	-4.44	-1.85	-1.99	-0.83	-0.69	-0.44
Basic EPS from Cont Ops	-0.18	-4.44	-1.85	-1.99	-0.83	-0.69	-0.44
Diluted EPS, GAAP	-0.18	-4.44	-1.85	-1.99	-0.83	-0.69	-0.44
Diluted EPS from Cont Ops	-0.18	-4.44	-1.85	-1.99	-0.83	-0.69	-0.44
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.15	-1.43	-1.2	-0.85	-0.67	-0.47	-0.34
Free Cash Flow per Basic Share	-0.16	-3.12	-1.49	-0.98	-0.82	-0.56	-0.37
Cash & Equivalents per Share	0.73	5.18	6.25	3.57	2.08	1.28	0.97
Book Value per Share	-0.2	-5.04	-3.59	-3.94	-4.04	-3.28	-3.15
Tangible Book Value per Share	-0.2	-4.98	6.89	3.38	2.11	1.81	1.15

Erasca, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)