Immunome, Inc.

IMNM

IMNMImmunome, Inc. US flag

NASDAQ Capital Market

19.81

USD

+0.47

- -

1.89BMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-219.69	-71.95	-48.24	-90.02	-123.77	-150.71	-46
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	-199.74	-1,674.08	-3,186.26
Operating Margin (%)	- -	- -	- -	- -	- -	-204.94	-1,697.33	-3,228.83
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	-761.92	-3,240.38	-3,059.99
Profit Margin (%)	- -	- -	- -	- -	- -	-761.92	-3,240.38	-3,059.99
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	-761.92	-3,240.38	-3,059.99
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	1	1	1	- -	- -	2	5	4
ST Debt	1	- -	- -	- -	- -	- -	- -	- -
LT Debt	1	- -	- -	- -	- -	1	5	4
Total Debt/EBITDA	-0.16	-0.06	-0.05	-0.01	-0.01	-0.06	-0.03	-0.02
Net Debt/EBITDA	0.15	0.23	3.4	2.01	0.56	3.52	0.95	2.95
Total Debt/EBIT	-0.15	-0.05	-0.05	-0.01	-0.01	-0.06	-0.03	-0.02
Net Debt/EBIT	0.14	0.21	3.19	1.95	0.55	3.43	0.93	2.92
EBITDA to Interest Expense	-51.22	-91.82	-302.79	-2,444.9	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-52.84	-94.02	-318.21	-2,452.8	- -	- -	- -	- -
EBIT to Interest Expense	-54.91	-97.62	-322.66	-2,520.4	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-587.07	-722.47	-122.16	-136.56	-482.41	-150	-214.69	-106.58
Long-Term Debt/Equity (%)	- -	- -	0.32	- -	0.37	1.12	2.63	0.61
Long-Term Debt/Capital (%)	-2.26	-0.31	-0.25	- -	-0.05	-0.61	-0.93	-0.53
Long-Term Debt/Total Assets (%)	12.68	2.23	0.3	- -	0.26	0.9	1.99	0.56
Total Debt/Equity (%)	-4.67	-1.58	1.48	0.66	1.75	1.38	2.67	0.61
Total Debt/Capital (%)	-4.72	-1.57	-1.14	-0.4	-0.25	-0.75	-0.95	-0.53
Total Debt/Total Assets (%)	26.44	11.15	1.38	0.55	1.21	1.11	2.01	0.56
Net Debt to Equity	4.17	6.23	-94.7	-102.17	-122.04	-82.31	-79.13	-103.02
Net Debt/Capital (%)	3.96	5.76	41.85	38.46	14.94	30.85	21.91	47.43
EBITDA	-7	-10	-12	-24	-36	-28	-151	-221
EBITDA-CapEx	-7	-10	-12	-25	-37	-29	-205	-237
Operating Income (Loss)	-8	-10	-12	-25	-37	-29	-153	-224

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	1.03	1.53	13.09	5.06	2.77	6.33	4	14.53
Current Ratio	1.35	1.88	14.12	5.82	3.09	6.63	4.08	14.69
Quick Ratio	1.03	1.53	13.37	5.5	2.89	6.34	4	14.53
CFO/Avg Current Liab	- -	-5.95	-5.16	-2.86	-3.36	-0.52	-2.91	-3.85
Common Equity/Total Assets	-587.07	-722.47	-122.16	-136.56	-482.41	-150	-214.69	-106.58
Long-Term Debt/Equity (%)	- -	- -	0.32	- -	0.37	1.12	2.63	0.61
Long-Term Debt/Capital (%)	-2.26	-0.31	-0.25	- -	-0.05	-0.61	-0.93	-0.53
Long-Term Debt/Total Assets (%)	12.68	2.23	0.3	- -	0.26	0.9	1.99	0.56
Total Debt/Equity (%)	-4.67	-1.58	1.48	0.66	1.75	1.38	2.67	0.61
Total Debt/Capital (%)	-4.72	-1.57	-1.14	-0.4	-0.25	-0.75	-0.95	-0.53
Total Debt/Total Assets (%)	26.44	11.15	1.38	0.55	1.21	1.11	2.01	0.56
CFO/Total Liabilities	-24.98	-23.59	-381.57	-187.13	-388.07	-26.41	-187.54	-390.87
CFO/CapEx	-32.48	-41.2	-20.71	-230.71	-115.69	-9.11	-2.07	-11.98
Altman's Z-Score	-13.82	-16.52	4.65	6.84	-8.88	2.79	2.08	21.57

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	33.1	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	11.03	- -	- -
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

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	33	150	27	212	623	1,876
- Cash & Cash Equivalents	2	3	40	49	20	99	143	653
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	- -	- -	2	5	4
Enterprise Value	- -	-2	-6	101	7	76	410	1,227
Total Capital	-25	-36	-54	-79	-116	-221	-511	-724
Total Debt/Capital (%)	-4.72	-1.57	-1.14	-0.4	-0.25	-0.75	-0.95	-0.53
Total Debt / EV	-2.76	-0.28	-0.1	- -	0.04	0.02	0.01	- -
EV/Sales	- -	- -	- -	- -	- -	5.41	45.38	176.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	33	150	27	212	623	1,876
Diluted Enterprise Value	- -	-2	-6	101	7	115	484	1,227
EV per Share	- -	- -	- -	8.72	0.56	3.82	7	14.04
TTM Sales	- -	- -	- -	- -	- -	14	9	7
TTM EBITDA	-7	-10	-12	-24	-36	-28	-151	-221
TTM Operating Income	-8	-10	-12	-25	-37	-29	-153	-224
TTM Cash Flow to Firm	-7	-9	-12	-18	-29	-8	-111	-191
TTM Free Cash Flow to Firm	-7	-9	-12	-18	-28	-7	-57	-175

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-2.84	-8.24	-0.94	-31.52	-10.87	-10.72
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-2	-6	101	7	76	410	1,227
Low Price	- -	- -	9.28	9.5	2.09	2.4	8.97	5.15
EV/Sales	- -	- -	- -	- -	- -	5.41	45.38	176.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-2.22	-9.57	-1.63	-1.21	-3.1	-4.68
Price/Earnings High	- -	- -	-3.19	-29.78	-4.64	-2.09	-6.2	-10.41
Price/Earnings Low	- -	- -	-1.76	-4.44	-0.69	-0.45	-1.8	-2.12
Price/Book Value	- -	- -	-0.6	-1.89	-0.23	-0.95	-1.21	-2.58
Price/Book Value Average	- -	- -	-0.73	-2.99	-0.52	-0.58	-1.76	-1.36
Price/Book Value High	- -	- -	-1.05	-9.3	-1.48	-1	-3.52	-3.04
Price/Book Value Low	- -	- -	-0.58	-1.39	-0.22	-0.21	-1.02	-0.62
Price/Tangible Book Value	- -	- -	0.79	3.1	1.61	1.77	3.44	2.96
Price/Tangible Book Value Average	- -	- -	0.96	4.91	3.61	1.08	5.02	1.57
Price/Tangible Book Value High	- -	- -	1.37	15.27	10.27	1.86	10.02	3.48
Price/Tangible Book Value Low	- -	- -	0.76	2.27	1.52	0.4	2.9	0.71
Price/Sales	- -	- -	- -	- -	- -	15.15	68.88	270.32
Price/Sales Average	- -	- -	- -	- -	- -	9.22	100.54	143.16
Price/Sales High	- -	- -	- -	- -	- -	15.93	200.8	318.39
Price/Sales Low	- -	- -	- -	- -	- -	3.4	58.18	64.81
Price/Cash Flow	- -	- -	-2.7	-8.2	-0.93	-28.06	-5.62	-9.83
Price/Cash Flow Average	- -	- -	-3.26	-12.98	-2.09	-17.08	-8.2	-5.2
Price/Cash Flow High	- -	- -	-4.68	-40.38	-5.96	-29.5	-16.39	-11.58
Price/Cash Flow Low	- -	- -	-2.59	-6.01	-0.88	-6.29	-4.75	-2.36
Price/Free Cash Flow Average	- -	- -	-3.42	-13.03	-2.11	-19.19	-15.87	-5.68
Price/Free Cash Flow High	- -	- -	-4.92	-40.55	-6.02	-33.14	-31.69	-12.63
Price/Free Cash Flow Low	- -	- -	-2.72	-6.04	-0.89	-7.07	-9.18	-2.57
EV/Sales Average	- -	- -	- -	- -	- -	2.3	85.21	49.56
EV/Sales High	- -	- -	- -	- -	- -	9	185.48	224.8
EV/Sales Low	- -	- -	- -	- -	- -	- -	42.86	- -
EV/EBITDA Average	0.06	0.2	-0.03	-7.67	-1.1	-1.15	-5.09	-1.56
EV/EBITDA High	0.06	0.2	-1.54	-28.1	-4.17	-4.51	-11.08	-7.06
EV/EBITDA Low	0.06	0.2	0.67	-2.48	-0.15	1.76	-2.56	0.9
EV/EBIT Average	0.06	0.19	-0.03	-7.44	-1.08	-1.12	-5.02	-1.54
EV/EBIT High	0.06	0.19	-1.44	-27.26	-4.09	-4.39	-10.93	-6.96
EV/EBIT Low	0.06	0.19	0.63	-2.41	-0.14	1.72	-2.53	0.89
Last Price	- -	- -	9.68	12.96	2.21	10.7	10.62	21.48
High Price	- -	- -	16.77	63.78	14.11	11.25	30.96	25.3
Enterprise Value Average	- -	-2	- -	188	40	32	770	344
Enterprise Value High	- -	-2	18	687	151	126	1,677	1,560
Enterprise Value Low	- -	-2	-8	61	5	-49	387	-200

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-219.69	-71.95	-48.24	-90.02	-123.77	-150.71	-46
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	-199.74	-1,674.08	-3,186.26
Operating Margin (%)	- -	- -	- -	- -	- -	-204.94	-1,697.33	-3,228.83
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	-761.92	-3,240.38	-3,059.99
Profit Margin (%)	- -	- -	- -	- -	- -	-761.92	-3,240.38	-3,059.99
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	-761.92	-3,240.38	-3,059.99
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	1	1	1	- -	- -	2	5	4
ST Debt	1	- -	- -	- -	- -	- -	- -	- -
LT Debt	1	- -	- -	- -	- -	1	5	4
Total Debt/EBITDA	-0.16	-0.06	-0.05	-0.01	-0.01	-0.06	-0.03	-0.02
Net Debt/EBITDA	0.15	0.23	3.4	2.01	0.56	3.52	0.95	2.95
Total Debt/EBIT	-0.15	-0.05	-0.05	-0.01	-0.01	-0.06	-0.03	-0.02
Net Debt/EBIT	0.14	0.21	3.19	1.95	0.55	3.43	0.93	2.92
EBITDA to Interest Expense	-51.22	-91.82	-302.79	-2,444.9	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-52.84	-94.02	-318.21	-2,452.8	- -	- -	- -	- -
EBIT to Interest Expense	-54.91	-97.62	-322.66	-2,520.4	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-587.07	-722.47	-122.16	-136.56	-482.41	-150	-214.69	-106.58
Long-Term Debt/Equity (%)	- -	- -	0.32	- -	0.37	1.12	2.63	0.61
Long-Term Debt/Capital (%)	-2.26	-0.31	-0.25	- -	-0.05	-0.61	-0.93	-0.53
Long-Term Debt/Total Assets (%)	12.68	2.23	0.3	- -	0.26	0.9	1.99	0.56
Total Debt/Equity (%)	-4.67	-1.58	1.48	0.66	1.75	1.38	2.67	0.61
Total Debt/Capital (%)	-4.72	-1.57	-1.14	-0.4	-0.25	-0.75	-0.95	-0.53
Total Debt/Total Assets (%)	26.44	11.15	1.38	0.55	1.21	1.11	2.01	0.56
Net Debt to Equity	4.17	6.23	-94.7	-102.17	-122.04	-82.31	-79.13	-103.02
Net Debt/Capital (%)	3.96	5.76	41.85	38.46	14.94	30.85	21.91	47.43
EBITDA	-7	-10	-12	-24	-36	-28	-151	-221
EBITDA-CapEx	-7	-10	-12	-25	-37	-29	-205	-237
Operating Income (Loss)	-8	-10	-12	-25	-37	-29	-153	-224

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	1.03	1.53	13.09	5.06	2.77	6.33	4	14.53
Current Ratio	1.35	1.88	14.12	5.82	3.09	6.63	4.08	14.69
Quick Ratio	1.03	1.53	13.37	5.5	2.89	6.34	4	14.53
CFO/Avg Current Liab	- -	-5.95	-5.16	-2.86	-3.36	-0.52	-2.91	-3.85
Common Equity/Total Assets	-587.07	-722.47	-122.16	-136.56	-482.41	-150	-214.69	-106.58
Long-Term Debt/Equity (%)	- -	- -	0.32	- -	0.37	1.12	2.63	0.61
Long-Term Debt/Capital (%)	-2.26	-0.31	-0.25	- -	-0.05	-0.61	-0.93	-0.53
Long-Term Debt/Total Assets (%)	12.68	2.23	0.3	- -	0.26	0.9	1.99	0.56
Total Debt/Equity (%)	-4.67	-1.58	1.48	0.66	1.75	1.38	2.67	0.61
Total Debt/Capital (%)	-4.72	-1.57	-1.14	-0.4	-0.25	-0.75	-0.95	-0.53
Total Debt/Total Assets (%)	26.44	11.15	1.38	0.55	1.21	1.11	2.01	0.56
CFO/Total Liabilities	-24.98	-23.59	-381.57	-187.13	-388.07	-26.41	-187.54	-390.87
CFO/CapEx	-32.48	-41.2	-20.71	-230.71	-115.69	-9.11	-2.07	-11.98
Altman's Z-Score	-13.82	-16.52	4.65	6.84	-8.88	2.79	2.08	21.57

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	33.1	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	11.03	- -	- -
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

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	33	150	27	212	623	1,876
- Cash & Cash Equivalents	2	3	40	49	20	99	143	653
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	- -	- -	2	5	4
Enterprise Value	- -	-2	-6	101	7	76	410	1,227
Total Capital	-25	-36	-54	-79	-116	-221	-511	-724
Total Debt/Capital (%)	-4.72	-1.57	-1.14	-0.4	-0.25	-0.75	-0.95	-0.53
Total Debt / EV	-2.76	-0.28	-0.1	- -	0.04	0.02	0.01	- -
EV/Sales	- -	- -	- -	- -	- -	5.41	45.38	176.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	33	150	27	212	623	1,876
Diluted Enterprise Value	- -	-2	-6	101	7	115	484	1,227
EV per Share	- -	- -	- -	8.72	0.56	3.82	7	14.04
TTM Sales	- -	- -	- -	- -	- -	14	9	7
TTM EBITDA	-7	-10	-12	-24	-36	-28	-151	-221
TTM Operating Income	-8	-10	-12	-25	-37	-29	-153	-224
TTM Cash Flow to Firm	-7	-9	-12	-18	-29	-8	-111	-191
TTM Free Cash Flow to Firm	-7	-9	-12	-18	-28	-7	-57	-175

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-2.84	-8.24	-0.94	-31.52	-10.87	-10.72
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-2	-6	101	7	76	410	1,227
Low Price	- -	- -	9.28	9.5	2.09	2.4	8.97	5.15
EV/Sales	- -	- -	- -	- -	- -	5.41	45.38	176.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-2.22	-9.57	-1.63	-1.21	-3.1	-4.68
Price/Earnings High	- -	- -	-3.19	-29.78	-4.64	-2.09	-6.2	-10.41
Price/Earnings Low	- -	- -	-1.76	-4.44	-0.69	-0.45	-1.8	-2.12
Price/Book Value	- -	- -	-0.6	-1.89	-0.23	-0.95	-1.21	-2.58
Price/Book Value Average	- -	- -	-0.73	-2.99	-0.52	-0.58	-1.76	-1.36
Price/Book Value High	- -	- -	-1.05	-9.3	-1.48	-1	-3.52	-3.04
Price/Book Value Low	- -	- -	-0.58	-1.39	-0.22	-0.21	-1.02	-0.62
Price/Tangible Book Value	- -	- -	0.79	3.1	1.61	1.77	3.44	2.96
Price/Tangible Book Value Average	- -	- -	0.96	4.91	3.61	1.08	5.02	1.57
Price/Tangible Book Value High	- -	- -	1.37	15.27	10.27	1.86	10.02	3.48
Price/Tangible Book Value Low	- -	- -	0.76	2.27	1.52	0.4	2.9	0.71
Price/Sales	- -	- -	- -	- -	- -	15.15	68.88	270.32
Price/Sales Average	- -	- -	- -	- -	- -	9.22	100.54	143.16
Price/Sales High	- -	- -	- -	- -	- -	15.93	200.8	318.39
Price/Sales Low	- -	- -	- -	- -	- -	3.4	58.18	64.81
Price/Cash Flow	- -	- -	-2.7	-8.2	-0.93	-28.06	-5.62	-9.83
Price/Cash Flow Average	- -	- -	-3.26	-12.98	-2.09	-17.08	-8.2	-5.2
Price/Cash Flow High	- -	- -	-4.68	-40.38	-5.96	-29.5	-16.39	-11.58
Price/Cash Flow Low	- -	- -	-2.59	-6.01	-0.88	-6.29	-4.75	-2.36
Price/Free Cash Flow Average	- -	- -	-3.42	-13.03	-2.11	-19.19	-15.87	-5.68
Price/Free Cash Flow High	- -	- -	-4.92	-40.55	-6.02	-33.14	-31.69	-12.63
Price/Free Cash Flow Low	- -	- -	-2.72	-6.04	-0.89	-7.07	-9.18	-2.57
EV/Sales Average	- -	- -	- -	- -	- -	2.3	85.21	49.56
EV/Sales High	- -	- -	- -	- -	- -	9	185.48	224.8
EV/Sales Low	- -	- -	- -	- -	- -	- -	42.86	- -
EV/EBITDA Average	0.06	0.2	-0.03	-7.67	-1.1	-1.15	-5.09	-1.56
EV/EBITDA High	0.06	0.2	-1.54	-28.1	-4.17	-4.51	-11.08	-7.06
EV/EBITDA Low	0.06	0.2	0.67	-2.48	-0.15	1.76	-2.56	0.9
EV/EBIT Average	0.06	0.19	-0.03	-7.44	-1.08	-1.12	-5.02	-1.54
EV/EBIT High	0.06	0.19	-1.44	-27.26	-4.09	-4.39	-10.93	-6.96
EV/EBIT Low	0.06	0.19	0.63	-2.41	-0.14	1.72	-2.53	0.89
Last Price	- -	- -	9.68	12.96	2.21	10.7	10.62	21.48
High Price	- -	- -	16.77	63.78	14.11	11.25	30.96	25.3
Enterprise Value Average	- -	-2	- -	188	40	32	770	344
Enterprise Value High	- -	-2	18	687	151	126	1,677	1,560
Enterprise Value Low	- -	-2	-8	61	5	-49	387	-200

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	9	10	11	12	12	43	64	113
Diluted Weighted Avg Shares	4	6	3	12	12	20	59	87
Basic Weighted Avg Shares	4	6	3	12	12	20	59	87
Revenue per Share	- -	- -	- -	- -	- -	0.71	0.15	0.08
EBITDA per Share	-1.65	-1.69	-3.39	-2.12	-2.99	-1.41	-2.58	-2.53
Operating Income per Share	-1.76	-1.8	-3.62	-2.18	-3.04	-1.45	-2.62	-2.57
Basic EPS, GAAP	-1.79	-1.82	-5.26	-2.14	-3.04	-5.38	-5	-2.43
Basic EPS from Cont Ops	-1.79	-1.82	-5.26	-2.14	-3.04	-5.38	-5	-2.43
Diluted EPS, GAAP	-1.79	-1.82	-5.26	-2.14	-3.04	-5.38	-5	-2.43
Diluted EPS from Cont Ops	-1.79	-1.82	-5.26	-2.14	-3.04	-5.38	-5	-2.43
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.69	-1.67	-3.58	-1.58	-2.37	-0.38	-1.89	-2.19
Free Cash Flow per Basic Share	-1.74	-1.71	-3.75	-1.59	-2.39	-0.42	-2.8	-2.37
Cash & Equivalents per Share	0.36	0.44	11.73	4.27	1.68	6.96	3.71	7.48
Book Value per Share	-5.95	-6.36	-16.05	-6.86	-9.57	-11.23	-8.8	-8.34
Tangible Book Value per Share	-5.74	-6.2	12.2	4.18	1.37	6.04	3.09	7.26

Immunome, 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)