IGM Biosciences, Inc.

IGMS

IGMSIGM Biosciences, Inc. US flag

NASDAQ Global Select

1.27

USD

- -

77.50MMarket Cap

Profitability (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-846	-32.51	-24.29	-46.74	-54.48	-52.6	-56.82
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	-20,755.94	-11,980.47	-7,445.61
Operating Margin (%)	- -	- -	- -	- -	- -	-21,324.23	-12,369.06	-7,785.74
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	-20,683.07	-11,537	-7,308.51
Profit Margin (%)	- -	- -	- -	- -	- -	-20,683.07	-11,568.83	-7,308.51
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	-20,683.07	-11,568.83	-7,308.51
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	- -	5	15	12	29	41	41	45
ST Debt	- -	5	2	3	3	6	6	7
LT Debt	- -	- -	12	10	25	35	35	38
Total Debt/EBITDA	- -	-0.22	-0.34	-0.15	-0.18	-0.19	-0.16	-0.23
Net Debt/EBITDA	0.04	-0.14	0.82	2.93	0.83	0.55	0.44	0.13
Total Debt/EBIT	- -	-0.22	-0.33	-0.15	-0.17	-0.18	-0.15	-0.22
Net Debt/EBIT	0.04	-0.14	0.81	2.89	0.81	0.53	0.43	0.13
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-2,975.32	-1,610.15	-40.9	-46.07	-118.54	-111.86	-193.82	-382.53
Long-Term Debt/Equity (%)	- -	- -	5.1	2.51	10.39	12.31	17.06	79.02
Long-Term Debt/Capital (%)	- -	- -	-13.28	-5.44	-7.84	-6.63	-4.44	-3.92
Long-Term Debt/Total Assets (%)	- -	- -	4.68	2.34	8.53	6.89	8.19	14.33
Total Debt/Equity (%)	- -	-7.64	6.13	3.21	11.74	14.33	19.93	93.8
Total Debt/Capital (%)	- -	-8.51	-15.98	-6.96	-8.86	-7.72	-5.19	-4.65
Total Debt/Total Assets (%)	- -	126.34	5.63	3	9.65	8.02	9.57	17.01
Net Debt to Equity	1.07	-4.77	-14.94	-63.14	-54.44	-42.2	-55.36	-55
Net Debt/Capital (%)	1.03	-5.15	28.03	57.8	29.11	18.52	12.6	2.66
EBITDA	-11	-23	-44	-82	-161	-222	-255	-199
EBITDA-CapEx	-11	-23	-46	-100	-174	-232	-268	-205
Operating Income (Loss)	-11	-23	-44	-83	-165	-228	-263	-209

Liquidity (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	0.44	0.21	25.31	21.25	8.26	9.56	7.95	4.88
Current Ratio	0.67	0.27	26.04	21.65	8.67	9.81	8.18	5.14
Quick Ratio	0.44	0.22	25.31	21.25	8.26	9.56	7.95	4.88
CFO/Avg Current Liab	- -	-4.06	-5.08	-5.2	-5.55	-0.16	-4.41	-3.82
Common Equity/Total Assets	-2,975.32	-1,610.15	-40.9	-46.07	-118.54	-111.86	-193.82	-382.53
Long-Term Debt/Equity (%)	- -	- -	5.1	2.51	10.39	12.31	17.06	79.02
Long-Term Debt/Capital (%)	- -	- -	-13.28	-5.44	-7.84	-6.63	-4.44	-3.92
Long-Term Debt/Total Assets (%)	- -	- -	4.68	2.34	8.53	6.89	8.19	14.33
Total Debt/Equity (%)	- -	-7.64	6.13	3.21	11.74	14.33	19.93	93.8
Total Debt/Capital (%)	- -	-8.51	-15.98	-6.96	-8.86	-7.72	-5.19	-4.65
Total Debt/Total Assets (%)	- -	126.34	5.63	3	9.65	8.02	9.57	17.01
CFO/Total Liabilities	-24.72	-28.71	-213.63	-253.13	-234.84	-2.59	-87.31	-70.33
CFO/CapEx	-26.9	-25.44	-19.31	-3.88	-9.44	-0.57	-15.53	-26.14
Altman's Z-Score	-68.4	-43.4	9.64	60.47	8.44	-0.24	-2.71	-6.21

Working Capital (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
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 Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	343	2,715	982	707	435	370
- Cash & Cash Equivalents	- -	2	36	241	133	121	113	26
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	5	15	12	29	41	41	45
Enterprise Value	- -	3	133	2,361	781	321	138	231
Total Capital	-41	-59	-92	-176	-325	-533	-780	-971
Total Debt/Capital (%)	- -	-8.51	-15.98	-6.96	-8.86	-7.72	-5.19	-4.65
Total Debt / EV	- -	1.6	0.11	0.01	0.04	0.13	0.29	0.2
EV/Sales	- -	- -	- -	- -	- -	299.97	64.57	86.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	73.67	- -	- -
Diluted Market Cap	- -	- -	343	2,715	982	707	435	370
Diluted Enterprise Value	- -	3	322	2,486	877	627	363	388
EV per Share	- -	0.42	14.83	76.78	23.33	7.72	2.63	3.82
TTM Sales	- -	- -	- -	- -	- -	1	2	3
TTM EBITDA	-11	-23	-44	-82	-161	-222	-255	-199
TTM Operating Income	-11	-23	-44	-83	-165	-228	-263	-209
TTM Cash Flow to Firm	-10	-20	-45	-68	-125	-6	-192	-153
TTM Free Cash Flow to Firm	-10	-19	-43	-50	-112	4	-180	-147

Multiples (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	-8.02	-53.89	-8.79	162.34	-2.42	-2.51
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	3	133	2,361	781	321	138	231
Low Price	- -	- -	16.1	27.55	25.46	12.67	3.81	5.79
EV/Sales	- -	- -	- -	- -	- -	299.97	64.57	86.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-5.11	-22.16	-14.72	-3.6	-2.44	-3.32
Price/Earnings High	- -	- -	-11.97	-50.27	-25.77	-6.76	-5.93	-6.95
Price/Earnings Low	- -	- -	-3.36	-10.41	-5.16	-2.38	-0.81	-1.79
Price/Book Value	- -	- -	-3.21	-14.42	-2.78	-1.23	-0.53	-0.36
Price/Book Value Average	- -	- -	-2.06	-9.58	-6.88	-1.39	-0.73	-0.64
Price/Book Value High	- -	- -	-4.83	-21.72	-12.04	-2.6	-1.78	-1.34
Price/Book Value Low	- -	- -	-1.35	-4.5	-2.41	-0.92	-0.24	-0.34
Price/Tangible Book Value	- -	- -	1.43	7.11	4.01	2.46	2.14	7.68
Price/Tangible Book Value Average	- -	- -	0.92	4.72	9.93	2.77	2.96	13.5
Price/Tangible Book Value High	- -	- -	2.15	10.71	17.38	5.2	7.19	28.26
Price/Tangible Book Value Low	- -	- -	0.6	2.22	3.48	1.83	0.98	7.27
Price/Sales	- -	- -	- -	- -	- -	661.05	204.09	138.02
Price/Sales Average	- -	- -	- -	- -	- -	745.06	282.66	242.69
Price/Sales High	- -	- -	- -	- -	- -	1,398.27	685.7	508.24
Price/Sales Low	- -	- -	- -	- -	- -	492.39	93.57	130.79
Price/Cash Flow	- -	- -	-7.61	-39.99	-7.86	-120.74	-2.26	-2.42
Price/Cash Flow Average	- -	- -	-4.89	-26.55	-19.45	-136.08	-3.13	-4.25
Price/Cash Flow High	- -	- -	-11.45	-60.25	-34.05	-255.38	-7.6	-8.9
Price/Cash Flow Low	- -	- -	-3.21	-12.48	-6.82	-89.93	-1.04	-2.29
Price/Free Cash Flow Average	- -	- -	-5.15	-35.78	-21.76	182.97	-3.35	-4.42
Price/Free Cash Flow High	- -	- -	-12.07	-81.18	-38.09	343.38	-8.12	-9.25
Price/Free Cash Flow Low	- -	- -	-3.39	-16.81	-7.63	120.92	-1.11	-2.38
EV/Sales Average	- -	- -	- -	- -	- -	670.17	248.85	249.67
EV/Sales High	- -	- -	- -	- -	- -	1,323.38	651.89	515.22
EV/Sales Low	- -	- -	- -	- -	- -	417.5	59.76	137.76
EV/EBITDA Average	0.04	-0.14	-4.54	-19.13	-14.46	-3.23	-2.08	-3.35
EV/EBITDA High	0.04	-0.14	-11.28	-46.94	-25.81	-6.38	-5.44	-6.92
EV/EBITDA Low	0.04	-0.14	-2.82	-7.52	-4.65	-2.01	-0.5	-1.85
EV/EBIT Average	0.04	-0.14	-4.48	-18.9	-14.07	-3.14	-2.01	-3.21
EV/EBIT High	0.04	-0.14	-11.13	-46.36	-25.11	-6.21	-5.27	-6.62
EV/EBIT Low	0.04	-0.14	-2.78	-7.42	-4.52	-1.96	-0.48	-1.77
Last Price	- -	- -	38.16	88.29	29.33	17.01	8.31	6.11
High Price	- -	- -	57.42	133	127.11	35.98	27.92	22.5
Enterprise Value Average	- -	3	199	1,574	2,326	716	530	669
Enterprise Value High	- -	3	495	3,861	4,151	1,415	1,389	1,380
Enterprise Value Low	- -	3	124	618	748	446	127	369

Profitability (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-846	-32.51	-24.29	-46.74	-54.48	-52.6	-56.82
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	-20,755.94	-11,980.47	-7,445.61
Operating Margin (%)	- -	- -	- -	- -	- -	-21,324.23	-12,369.06	-7,785.74
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	-20,683.07	-11,537	-7,308.51
Profit Margin (%)	- -	- -	- -	- -	- -	-20,683.07	-11,568.83	-7,308.51
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	-20,683.07	-11,568.83	-7,308.51
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	- -	5	15	12	29	41	41	45
ST Debt	- -	5	2	3	3	6	6	7
LT Debt	- -	- -	12	10	25	35	35	38
Total Debt/EBITDA	- -	-0.22	-0.34	-0.15	-0.18	-0.19	-0.16	-0.23
Net Debt/EBITDA	0.04	-0.14	0.82	2.93	0.83	0.55	0.44	0.13
Total Debt/EBIT	- -	-0.22	-0.33	-0.15	-0.17	-0.18	-0.15	-0.22
Net Debt/EBIT	0.04	-0.14	0.81	2.89	0.81	0.53	0.43	0.13
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-2,975.32	-1,610.15	-40.9	-46.07	-118.54	-111.86	-193.82	-382.53
Long-Term Debt/Equity (%)	- -	- -	5.1	2.51	10.39	12.31	17.06	79.02
Long-Term Debt/Capital (%)	- -	- -	-13.28	-5.44	-7.84	-6.63	-4.44	-3.92
Long-Term Debt/Total Assets (%)	- -	- -	4.68	2.34	8.53	6.89	8.19	14.33
Total Debt/Equity (%)	- -	-7.64	6.13	3.21	11.74	14.33	19.93	93.8
Total Debt/Capital (%)	- -	-8.51	-15.98	-6.96	-8.86	-7.72	-5.19	-4.65
Total Debt/Total Assets (%)	- -	126.34	5.63	3	9.65	8.02	9.57	17.01
Net Debt to Equity	1.07	-4.77	-14.94	-63.14	-54.44	-42.2	-55.36	-55
Net Debt/Capital (%)	1.03	-5.15	28.03	57.8	29.11	18.52	12.6	2.66
EBITDA	-11	-23	-44	-82	-161	-222	-255	-199
EBITDA-CapEx	-11	-23	-46	-100	-174	-232	-268	-205
Operating Income (Loss)	-11	-23	-44	-83	-165	-228	-263	-209

Liquidity (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	0.44	0.21	25.31	21.25	8.26	9.56	7.95	4.88
Current Ratio	0.67	0.27	26.04	21.65	8.67	9.81	8.18	5.14
Quick Ratio	0.44	0.22	25.31	21.25	8.26	9.56	7.95	4.88
CFO/Avg Current Liab	- -	-4.06	-5.08	-5.2	-5.55	-0.16	-4.41	-3.82
Common Equity/Total Assets	-2,975.32	-1,610.15	-40.9	-46.07	-118.54	-111.86	-193.82	-382.53
Long-Term Debt/Equity (%)	- -	- -	5.1	2.51	10.39	12.31	17.06	79.02
Long-Term Debt/Capital (%)	- -	- -	-13.28	-5.44	-7.84	-6.63	-4.44	-3.92
Long-Term Debt/Total Assets (%)	- -	- -	4.68	2.34	8.53	6.89	8.19	14.33
Total Debt/Equity (%)	- -	-7.64	6.13	3.21	11.74	14.33	19.93	93.8
Total Debt/Capital (%)	- -	-8.51	-15.98	-6.96	-8.86	-7.72	-5.19	-4.65
Total Debt/Total Assets (%)	- -	126.34	5.63	3	9.65	8.02	9.57	17.01
CFO/Total Liabilities	-24.72	-28.71	-213.63	-253.13	-234.84	-2.59	-87.31	-70.33
CFO/CapEx	-26.9	-25.44	-19.31	-3.88	-9.44	-0.57	-15.53	-26.14
Altman's Z-Score	-68.4	-43.4	9.64	60.47	8.44	-0.24	-2.71	-6.21

Working Capital (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
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 Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	343	2,715	982	707	435	370
- Cash & Cash Equivalents	- -	2	36	241	133	121	113	26
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	5	15	12	29	41	41	45
Enterprise Value	- -	3	133	2,361	781	321	138	231
Total Capital	-41	-59	-92	-176	-325	-533	-780	-971
Total Debt/Capital (%)	- -	-8.51	-15.98	-6.96	-8.86	-7.72	-5.19	-4.65
Total Debt / EV	- -	1.6	0.11	0.01	0.04	0.13	0.29	0.2
EV/Sales	- -	- -	- -	- -	- -	299.97	64.57	86.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	73.67	- -	- -
Diluted Market Cap	- -	- -	343	2,715	982	707	435	370
Diluted Enterprise Value	- -	3	322	2,486	877	627	363	388
EV per Share	- -	0.42	14.83	76.78	23.33	7.72	2.63	3.82
TTM Sales	- -	- -	- -	- -	- -	1	2	3
TTM EBITDA	-11	-23	-44	-82	-161	-222	-255	-199
TTM Operating Income	-11	-23	-44	-83	-165	-228	-263	-209
TTM Cash Flow to Firm	-10	-20	-45	-68	-125	-6	-192	-153
TTM Free Cash Flow to Firm	-10	-19	-43	-50	-112	4	-180	-147

Multiples (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	-8.02	-53.89	-8.79	162.34	-2.42	-2.51
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	3	133	2,361	781	321	138	231
Low Price	- -	- -	16.1	27.55	25.46	12.67	3.81	5.79
EV/Sales	- -	- -	- -	- -	- -	299.97	64.57	86.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-5.11	-22.16	-14.72	-3.6	-2.44	-3.32
Price/Earnings High	- -	- -	-11.97	-50.27	-25.77	-6.76	-5.93	-6.95
Price/Earnings Low	- -	- -	-3.36	-10.41	-5.16	-2.38	-0.81	-1.79
Price/Book Value	- -	- -	-3.21	-14.42	-2.78	-1.23	-0.53	-0.36
Price/Book Value Average	- -	- -	-2.06	-9.58	-6.88	-1.39	-0.73	-0.64
Price/Book Value High	- -	- -	-4.83	-21.72	-12.04	-2.6	-1.78	-1.34
Price/Book Value Low	- -	- -	-1.35	-4.5	-2.41	-0.92	-0.24	-0.34
Price/Tangible Book Value	- -	- -	1.43	7.11	4.01	2.46	2.14	7.68
Price/Tangible Book Value Average	- -	- -	0.92	4.72	9.93	2.77	2.96	13.5
Price/Tangible Book Value High	- -	- -	2.15	10.71	17.38	5.2	7.19	28.26
Price/Tangible Book Value Low	- -	- -	0.6	2.22	3.48	1.83	0.98	7.27
Price/Sales	- -	- -	- -	- -	- -	661.05	204.09	138.02
Price/Sales Average	- -	- -	- -	- -	- -	745.06	282.66	242.69
Price/Sales High	- -	- -	- -	- -	- -	1,398.27	685.7	508.24
Price/Sales Low	- -	- -	- -	- -	- -	492.39	93.57	130.79
Price/Cash Flow	- -	- -	-7.61	-39.99	-7.86	-120.74	-2.26	-2.42
Price/Cash Flow Average	- -	- -	-4.89	-26.55	-19.45	-136.08	-3.13	-4.25
Price/Cash Flow High	- -	- -	-11.45	-60.25	-34.05	-255.38	-7.6	-8.9
Price/Cash Flow Low	- -	- -	-3.21	-12.48	-6.82	-89.93	-1.04	-2.29
Price/Free Cash Flow Average	- -	- -	-5.15	-35.78	-21.76	182.97	-3.35	-4.42
Price/Free Cash Flow High	- -	- -	-12.07	-81.18	-38.09	343.38	-8.12	-9.25
Price/Free Cash Flow Low	- -	- -	-3.39	-16.81	-7.63	120.92	-1.11	-2.38
EV/Sales Average	- -	- -	- -	- -	- -	670.17	248.85	249.67
EV/Sales High	- -	- -	- -	- -	- -	1,323.38	651.89	515.22
EV/Sales Low	- -	- -	- -	- -	- -	417.5	59.76	137.76
EV/EBITDA Average	0.04	-0.14	-4.54	-19.13	-14.46	-3.23	-2.08	-3.35
EV/EBITDA High	0.04	-0.14	-11.28	-46.94	-25.81	-6.38	-5.44	-6.92
EV/EBITDA Low	0.04	-0.14	-2.82	-7.52	-4.65	-2.01	-0.5	-1.85
EV/EBIT Average	0.04	-0.14	-4.48	-18.9	-14.07	-3.14	-2.01	-3.21
EV/EBIT High	0.04	-0.14	-11.13	-46.36	-25.11	-6.21	-5.27	-6.62
EV/EBIT Low	0.04	-0.14	-2.78	-7.42	-4.52	-1.96	-0.48	-1.77
Last Price	- -	- -	38.16	88.29	29.33	17.01	8.31	6.11
High Price	- -	- -	57.42	133	127.11	35.98	27.92	22.5
Enterprise Value Average	- -	3	199	1,574	2,326	716	530	669
Enterprise Value High	- -	3	495	3,861	4,151	1,415	1,389	1,380
Enterprise Value Low	- -	3	124	618	748	446	127	369

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	26	26	30	32	32	43	59	60
Diluted Weighted Avg Shares	7	7	9	31	33	42	52	61
Basic Weighted Avg Shares	7	7	9	31	33	42	52	61
Revenue per Share	- -	- -	- -	- -	- -	0.03	0.04	0.04
EBITDA per Share	-1.49	-3.04	-4.88	-2.68	-4.8	-5.34	-4.88	-3.3
Operating Income per Share	-1.51	-3.08	-4.95	-2.71	-4.94	-5.49	-5.04	-3.45
Basic EPS, GAAP	-1.49	-3.07	-4.8	-2.65	-4.93	-5.32	-4.71	-3.24
Basic EPS from Cont Ops	-1.49	-3.07	-4.8	-2.65	-4.93	-5.32	-4.71	-3.24
Diluted EPS, GAAP	-1.49	-3.07	-4.8	-2.65	-4.93	-5.32	-4.71	-3.24
Diluted EPS from Cont Ops	-1.49	-3.07	-4.8	-2.65	-4.93	-5.32	-4.71	-3.24
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.4	-2.71	-5.02	-2.21	-3.73	-0.14	-3.67	-2.53
Free Cash Flow per Basic Share	-1.45	-2.82	-5.28	-2.78	-4.13	-0.39	-3.91	-2.62
Cash & Equivalents per Share	0.06	0.26	24.97	11.91	6.86	10.28	6.46	3.04
Book Value per Share	-5.59	-8.66	-11.88	-6.12	-10.56	-13.83	-15.69	-16.8
Tangible Book Value per Share	-5.48	-8.9	26.71	12.42	7.32	6.91	3.89	0.8

IGM Biosciences, 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)