IDEAYA Biosciences, Inc. Financial Ratios — IDYA Stock

Profitability (USD)

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	-23.1	-19.91	-18.02	-23.28	-32.67	-10.92
Return on Assets (%)	- -	-60.25	-40.06	-16.77	-14.64	-15.25	-21.78	-30.95	-10.18
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	-173.83	-169.06	-115.82	-557.71	-4,616.3	-70.74
Operating Margin (%)	- -	- -	- -	-180.9	-179.91	-122.72	-574.85	-4,671.07	-72.84
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-176.55	-178.1	-115.17	-483.05	-3,921.1	-51.99
Profit Margin (%)	- -	- -	- -	-176.55	-178.1	-115.17	-483.05	-3,921.1	-51.99
Net Income to Common Margin (%)	- -	- -	- -	-176.55	-178.1	-115.17	-483.05	-3,921.1	-51.99
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-23.1	-19.91	-18.02	-23.28	-32.67	-10.92

Credit (USD)

Credit Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	7	5	3	3	19	28
ST Debt	- -	- -	1	2	2	2	2	- -	- -
LT Debt	- -	- -	6	5	3	2	1	19	28
Total Debt/EBITDA	- -	- -	-0.16	-0.2	-0.11	-0.06	-0.02	-0.06	-0.18
Net Debt/EBITDA	0.42	0.58	0.79	2.12	1.95	1.16	1.2	0.26	0.73
Total Debt/EBIT	- -	- -	-0.15	-0.19	-0.1	-0.06	-0.02	-0.06	-0.18
Net Debt/EBIT	0.41	0.56	0.77	2.04	1.83	1.1	1.17	0.26	0.71
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-90.05	-50.7	88.85	66.47	79.07	90.07	95.65	94.22	92.21
Long-Term Debt/Equity (%)	- -	- -	5.6	2.61	1.15	0.46	0.18	1.78	2.7
Long-Term Debt/Capital (%)	- -	- -	5.25	2.53	1.14	0.46	0.18	1.75	2.62
Long-Term Debt/Total Assets (%)	- -	- -	4.98	1.74	0.91	0.42	0.17	1.68	2.49
Total Debt/Equity (%)	- -	- -	6.75	3.39	1.72	1	0.46	1.81	2.73
Total Debt/Capital (%)	- -	- -	6.32	3.28	1.69	0.99	0.46	1.78	2.66
Total Debt/Total Assets (%)	- -	- -	5.99	2.25	1.36	0.9	0.44	1.71	2.52
Net Debt to Equity	37.87	41.89	-33.93	-36.33	-30.53	-19.64	-25.28	-7.97	-11.03
Net Debt/Capital (%)	27.47	29.52	-46.6	-54.18	-42.88	-24.14	-33.63	-8.49	-12.03
EBITDA	-14	-36	-43	-34	-47	-59	-130	-323	-155
EBITDA-CapEx	-16	-37	-44	-34	-50	-62	-133	-327	-157
Operating Income (Loss)	-14	-36	-44	-35	-50	-63	-134	-327	-159

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	5.41	16.62	14.26	7.34	5.46	11.5	19.38	14.68	10.87
Current Ratio	5.58	16.75	14.65	7.47	5.56	11.68	19.65	14.97	11.34
Quick Ratio	5.41	16.62	14.26	7.39	5.49	11.51	19.38	14.68	10.97
CFO/Avg Current Liab	- -	-7.04	-6.36	2.43	-1.33	-2.27	-3.92	-6.77	-1.36
Common Equity/Total Assets	-90.05	-50.7	88.85	66.47	79.07	90.07	95.65	94.22	92.21
Long-Term Debt/Equity (%)	- -	- -	5.6	2.61	1.15	0.46	0.18	1.78	2.7
Long-Term Debt/Capital (%)	- -	- -	5.25	2.53	1.14	0.46	0.18	1.75	2.62
Long-Term Debt/Total Assets (%)	- -	- -	4.98	1.74	0.91	0.42	0.17	1.68	2.49
Total Debt/Equity (%)	- -	- -	6.75	3.39	1.72	1	0.46	1.81	2.73
Total Debt/Capital (%)	- -	- -	6.32	3.28	1.69	0.99	0.46	1.78	2.66
Total Debt/Total Assets (%)	- -	- -	5.99	2.25	1.36	0.9	0.44	1.71	2.52
CFO/Total Liabilities	-36.8	-18.98	-311.98	55.47	-69.87	-226.35	-408.22	-381.23	-82.3
CFO/CapEx	-6.96	-16.17	-29.06	112.5	-21.1	-25.32	-48.66	-64.19	-30.02
Altman's Z-Score	-3.26	-0.92	5.83	2.57	6.48	13.44	48.73	19.5	20.53

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	20.82	18.75	77.52	204.24	666.67	145,806.67
Days Sales Outstanding	- -	- -	- -	17.53	19.46	4.71	1.79	0.55	- -
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

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	153	414	911	876	2,314	2,223	3,035
- Cash & Cash Equivalents	6	21	34	72	92	69	157	84	113
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	7	7	5	3	3	19	28
Enterprise Value	-13	-90	60	137	669	514	1,792	1,566	2,424
Total Capital	-16	-49	107	205	307	353	624	1,078	1,051
Total Debt/Capital (%)	- -	- -	6.32	3.28	1.69	0.99	0.46	1.78	2.66
Total Debt / EV	- -	- -	0.11	0.05	0.01	0.01	- -	0.01	0.01
EV/Sales	- -	- -	- -	6.99	23.96	10.1	76.62	223.71	11.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	2.46	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	2.44	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	94	346	833	753	2,047	2,099	3,059
Diluted Enterprise Value	-6	-21	66	281	747	688	1,892	2,034	2,974
EV per Share	- -	- -	2.97	4.63	17.37	10.67	27.55	18.1	27.61
TTM Sales	- -	- -	- -	20	28	51	23	7	219
TTM EBITDA	-14	-36	-43	-34	-47	-59	-130	-323	-155
TTM Operating Income	-14	-36	-44	-35	-50	-63	-134	-327	-159
TTM Cash Flow to Firm	-12	-28	-39	55	-56	-87	-115	-248	-71
TTM Free Cash Flow to Firm	-10	-26	-38	56	-53	-84	-113	-244	-69

Multiples (USD)

Valuation Multiples API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-2.47	6.19	-15.68	-8.99	-18.13	-8.61	-44.51
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-13	-90	60	137	669	514	1,792	1,566	2,424
Low Price	- -	- -	4.89	2.95	13.16	8.14	13.29	24.2	13.45
EV/Sales	- -	- -	- -	6.99	23.96	10.1	76.62	223.71	11.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-2.37	-7.35	-15.33	-9.84	-11.78	-11.05	-18.85
Price/Earnings High	- -	- -	-5.03	-14.31	-19.84	-17.02	-18.59	-14.21	-28.86
Price/Earnings Low	- -	- -	-1.46	-2.11	-9.32	-5.75	-6.77	-7.2	-10.47
Price/Book Value	- -	- -	1.52	2.09	3.02	2.51	3.73	2.1	2.97
Price/Book Value Average	- -	- -	1.61	1.53	2.77	1.92	2.42	3.03	2.08
Price/Book Value High	- -	- -	3.42	2.97	3.58	3.32	3.82	3.9	3.18
Price/Book Value Low	- -	- -	0.99	0.44	1.68	1.12	1.39	1.98	1.15
Price/Tangible Book Value	- -	- -	1.52	2.09	3.02	2.51	3.73	2.1	2.97
Price/Tangible Book Value Average	- -	- -	1.61	1.53	2.77	1.92	2.42	3.03	2.08
Price/Tangible Book Value High	- -	- -	3.42	2.97	3.58	3.32	3.82	3.9	3.18
Price/Tangible Book Value Low	- -	- -	0.99	0.44	1.68	1.12	1.39	1.98	1.15
Price/Sales	- -	- -	- -	17.71	29.83	14.79	87.52	299.88	13.99
Price/Sales Average	- -	- -	- -	12.98	27.3	11.33	56.92	433.24	9.8
Price/Sales High	- -	- -	- -	25.27	35.33	19.6	89.8	557.04	15
Price/Sales Low	- -	- -	- -	3.73	16.6	6.62	32.69	282.37	5.44
Price/Cash Flow	- -	- -	-2.38	6.24	-14.94	-8.64	-17.76	-8.48	-43.02
Price/Cash Flow Average	- -	- -	-2.53	4.57	-13.68	-6.62	-11.55	-12.25	-30.15
Price/Cash Flow High	- -	- -	-5.37	8.9	-17.7	-11.45	-18.23	-15.75	-46.15
Price/Cash Flow Low	- -	- -	-1.55	1.31	-8.32	-3.87	-6.63	-7.98	-16.74
Price/Free Cash Flow Average	- -	- -	-2.62	4.53	-14.36	-6.89	-11.8	-12.44	-31.19
Price/Free Cash Flow High	- -	- -	-5.56	8.82	-18.58	-11.92	-18.61	-16	-47.74
Price/Free Cash Flow Low	- -	- -	-1.61	1.3	-8.73	-4.03	-6.77	-8.11	-17.32
EV/Sales Average	- -	- -	- -	12.16	26.73	11.9	57.77	449.52	9.34
EV/Sales High	- -	- -	- -	26.85	35.51	21.52	94.95	580.64	14.5
EV/Sales Low	- -	- -	- -	1.12	15.04	6.42	30.37	289.74	5.01
EV/EBITDA Average	0.42	0.58	-3.13	-7	-15.81	-10.27	-10.36	-9.74	-13.2
EV/EBITDA High	0.42	0.58	-7.35	-15.44	-21	-18.58	-17.03	-12.58	-20.49
EV/EBITDA Low	0.42	0.58	-1.68	-0.64	-8.9	-5.55	-5.45	-6.28	-7.08
EV/EBIT Average	0.41	0.56	-3.05	-6.72	-14.86	-9.69	-10.05	-9.62	-12.82
EV/EBIT High	0.41	0.56	-7.15	-14.84	-19.74	-17.53	-16.52	-12.43	-19.9
EV/EBIT Low	0.41	0.56	-1.63	-0.62	-8.36	-5.23	-5.28	-6.2	-6.88
Last Price	- -	- -	7.5	14	23.64	18.17	35.58	25.7	34.57
High Price	- -	- -	16.9	19.97	28	24.09	36.51	47.74	37.08
Enterprise Value Average	-6	-21	135	238	747	606	1,351	3,147	2,042
Enterprise Value High	-6	-21	316	525	992	1,096	2,220	4,064	3,171
Enterprise Value Low	-6	-21	72	22	420	327	710	2,028	1,096

Shares Outstanding	19	19	20	30	39	48	65	87	88
Diluted Weighted Avg Shares	14	14	12	25	35	41	58	82	88
Basic Weighted Avg Shares	14	14	12	25	35	41	58	82	88
Revenue per Share	- -	- -	- -	0.79	0.79	1.23	0.41	0.09	2.47
EBITDA per Share	-0.99	-2.49	-3.44	-1.37	-1.34	-1.42	-2.27	-3.96	-1.75
Operating Income per Share	-1.01	-2.56	-3.54	-1.43	-1.43	-1.51	-2.34	-4	-1.8
Basic EPS, GAAP	-0.83	-2.41	-3.36	-1.4	-1.41	-1.42	-1.96	-3.36	-1.28
Basic EPS from Cont Ops	-0.83	-2.41	-3.36	-1.4	-1.41	-1.42	-1.96	-3.36	-1.28
Diluted EPS, GAAP	-0.83	-2.41	-3.36	-1.4	-1.41	-1.42	-1.96	-3.36	-1.28
Diluted EPS from Cont Ops	-0.83	-2.41	-3.36	-1.4	-1.41	-1.42	-1.96	-3.36	-1.28
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.86	-1.94	-3.15	2.24	-1.58	-2.1	-2	-3.03	-0.8
Free Cash Flow per Basic Share	-0.98	-2.06	-3.25	2.22	-1.66	-2.19	-2.04	-3.08	-0.83
Cash & Equivalents per Share	0.68	4.62	4.87	9.6	6.4	7.57	8.07	7.82	7.28
Book Value per Share	-0.81	-2.51	4.94	6.71	7.82	7.25	9.55	12.24	11.65
Tangible Book Value per Share	-0.81	-2.51	4.94	6.71	7.82	7.25	9.55	12.24	11.65

IDEAYA Biosciences, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)