MiNK Therapeutics, Inc.

INKT

INKTMiNK Therapeutics, Inc. US flag

NASDAQ Capital Market

11.07

USD

+0.30

- -

55.15MMarket 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 (%)	- -	-553.84	-134.89	-90.71	-172.59	-209.96	-125.2
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-3,226.05	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-3,231.39	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	-1,108.9	- -	- -	- -	- -	- -
Pretax Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
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	27	44	- -	- -	- -	5	5
ST Debt	- -	- -	- -	- -	- -	- -	5
LT Debt	27	44	- -	- -	- -	5	- -
Total Debt/EBITDA	-1.2	-3.01	- -	- -	- -	-0.47	-0.42
Net Debt/EBITDA	-1.19	-2.82	2.1	0.64	0.15	-0.03	0.66
Total Debt/EBIT	-1.2	-2.99	- -	- -	- -	-0.46	-0.41
Net Debt/EBIT	-1.19	-2.81	2.09	0.63	0.15	-0.03	0.66
EBITDA to Interest Expense	-14.25	-5.97	-7.62	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-14.53	-6.01	-7.72	- -	- -	- -	- -
EBIT to Interest Expense	-14.28	-6	-7.65	- -	- -	- -	- -
Interest Expense	2	2	2	- -	- -	- -	- -
Common Equity/Total Assets	-2,788.25	-1,157.69	-206.12	-516.68	-2,930.33	-2,520.3	-1,100.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-276.03	-491.8	- -	- -	- -	-3.54	- -
Long-Term Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	- -
Total Debt/Equity (%)	-73.73	-81.35	- -	- -	- -	-25.14	-36.4
Total Debt/Capital (%)	-276.03	-491.8	- -	- -	- -	-3.54	-3.42
Total Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	36.38
Net Debt to Equity	-72.91	-76.35	-163.56	4,892.99	18.65	-1.77	57.5
Net Debt/Capital (%)	-264.79	-354.53	31.92	15.04	2.46	-0.24	4.96
EBITDA	-22	-15	-19	-31	-23	-10	-12
EBITDA-CapEx	-23	-15	-19	-31	-23	-10	-12
Operating Income (Loss)	-22	-15	-19	-31	-23	-11	-12

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	0.04	0.19	2.36	1.55	0.3	0.66	1.03
Current Ratio	0.12	0.29	2.41	1.61	0.32	0.72	1.06
Quick Ratio	0.08	0.19	2.36	1.55	0.3	0.66	1.03
CFO/Avg Current Liab	- -	-0.77	-0.84	-1.29	-1.31	-1.04	-0.59
Common Equity/Total Assets	-2,788.25	-1,157.69	-206.12	-516.68	-2,930.33	-2,520.3	-1,100.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-276.03	-491.8	- -	- -	- -	-3.54	- -
Long-Term Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	- -
Total Debt/Equity (%)	-73.73	-81.35	- -	- -	- -	-25.14	-36.4
Total Debt/Capital (%)	-276.03	-491.8	- -	- -	- -	-3.54	-3.42
Total Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	36.38
CFO/Total Liabilities	-39.7	-14.27	-77.91	-86.26	-69.72	-37.76	-20.81
CFO/CapEx	-35.04	-87.57	-51.52	-75.45	-214.28	- -	- -
Altman's Z-Score	-100.65	-29.48	0.51	-9.15	-58.72	-41.22	-17.23

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	- -	- -	116	88	37	26	48
- Cash & Cash Equivalents	- -	3	39	20	3	5	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	27	44	- -	- -	- -	5	5
Enterprise Value	26	41	77	68	33	27	39
Total Capital	-10	-9	-83	-111	-133	-139	-151
Total Debt/Capital (%)	-276.03	-491.8	- -	- -	- -	-3.54	-3.42
Total Debt / EV	1.01	1.07	- -	- -	- -	0.18	0.13
EV/Sales	38.41	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	116	88	37	26	48
Diluted Enterprise Value	26	41	77	68	33	27	39
EV per Share	10.37	14.49	29.66	20.27	9.72	7.06	9.23
TTM Sales	1	- -	- -	- -	- -	- -	- -
TTM EBITDA	-22	-15	-19	-31	-23	-10	-12
TTM Operating Income	-22	-15	-19	-31	-23	-11	-12
TTM Cash Flow to Firm	-13	-6	-10	-19	-16	-10	-6
TTM Free Cash Flow to Firm	-13	-6	-10	-19	-16	-10	-6

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	- -	- -	-9.23	-4.72	-2.34	-2.75	-8.04
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	26	41	77	68	33	27	39
Low Price	- -	- -	37	10.9	8.5	4.63	4.56
EV/Sales	38.41	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-10.24	-2.77	-2.61	-2.99	-3.9
Price/Earnings High	- -	- -	-19.08	-5.94	-5.11	-6.65	-25.98
Price/Earnings Low	- -	- -	-3.19	-1.31	-1.3	-1.62	-1.56
Price/Book Value	- -	- -	-1.4	-0.79	-0.28	-0.18	-0.3
Price/Book Value Average	- -	- -	-3.73	-0.7	-0.44	-0.22	-0.31
Price/Book Value High	- -	- -	-6.95	-1.5	-0.86	-0.5	-2.07
Price/Book Value Low	- -	- -	-1.16	-0.33	-0.22	-0.12	-0.12
Price/Tangible Book Value	- -	- -	4.88	-219	-2.04	-1.34	-3.35
Price/Tangible Book Value Average	- -	- -	13.02	-192.89	-3.25	-1.65	-3.42
Price/Tangible Book Value High	- -	- -	24.25	-414.51	-6.36	-3.66	-22.81
Price/Tangible Book Value Low	- -	- -	4.05	-91.46	-1.62	-0.89	-1.37
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	-9.05	-4.66	-2.33	-2.75	-8.04
Price/Cash Flow Average	- -	- -	-24.13	-4.1	-3.72	-3.38	-8.22
Price/Cash Flow High	- -	- -	-44.95	-8.82	-7.28	-7.5	-54.78
Price/Cash Flow Low	- -	- -	-7.51	-1.95	-1.85	-1.83	-3.29
Price/Free Cash Flow Average	- -	- -	-24.61	-4.16	-3.74	-3.38	-8.22
Price/Free Cash Flow High	- -	- -	-45.84	-8.94	-7.31	-7.5	-54.78
Price/Free Cash Flow Low	- -	- -	-7.66	-1.97	-1.86	-1.83	-3.29
EV/Sales Average	38.41	- -	- -	- -	- -	- -	- -
EV/Sales High	38.41	- -	- -	- -	- -	- -	- -
EV/Sales Low	38.41	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-1.19	-2.82	-14.6	-1.87	-2.43	-3.13	-3.29
EV/EBITDA High	-1.19	-2.82	-29.02	-4.76	-4.9	-6.9	-25.71
EV/EBITDA Low	-1.19	-2.82	-3.1	-0.55	-1.14	-1.71	-0.92
EV/EBIT Average	-1.19	-2.81	-14.54	-1.87	-2.41	-3.07	-3.25
EV/EBIT High	-1.19	-2.81	-28.9	-4.74	-4.86	-6.76	-25.34
EV/EBIT Low	-1.19	-2.81	-3.09	-0.55	-1.13	-1.67	-0.9
Last Price	- -	- -	44.6	26.1	10.7	6.97	11.15
High Price	- -	- -	221.55	49.4	33.4	19	76
Enterprise Value Average	26	41	271	58	55	33	41
Enterprise Value High	26	41	538	147	111	72	316
Enterprise Value Low	26	41	57	17	26	18	11

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 (%)	- -	-553.84	-134.89	-90.71	-172.59	-209.96	-125.2
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-3,226.05	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-3,231.39	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	-1,108.9	- -	- -	- -	- -	- -
Pretax Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-3,451.46	- -	- -	- -	- -	- -	- -
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	27	44	- -	- -	- -	5	5
ST Debt	- -	- -	- -	- -	- -	- -	5
LT Debt	27	44	- -	- -	- -	5	- -
Total Debt/EBITDA	-1.2	-3.01	- -	- -	- -	-0.47	-0.42
Net Debt/EBITDA	-1.19	-2.82	2.1	0.64	0.15	-0.03	0.66
Total Debt/EBIT	-1.2	-2.99	- -	- -	- -	-0.46	-0.41
Net Debt/EBIT	-1.19	-2.81	2.09	0.63	0.15	-0.03	0.66
EBITDA to Interest Expense	-14.25	-5.97	-7.62	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-14.53	-6.01	-7.72	- -	- -	- -	- -
EBIT to Interest Expense	-14.28	-6	-7.65	- -	- -	- -	- -
Interest Expense	2	2	2	- -	- -	- -	- -
Common Equity/Total Assets	-2,788.25	-1,157.69	-206.12	-516.68	-2,930.33	-2,520.3	-1,100.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-276.03	-491.8	- -	- -	- -	-3.54	- -
Long-Term Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	- -
Total Debt/Equity (%)	-73.73	-81.35	- -	- -	- -	-25.14	-36.4
Total Debt/Capital (%)	-276.03	-491.8	- -	- -	- -	-3.54	-3.42
Total Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	36.38
Net Debt to Equity	-72.91	-76.35	-163.56	4,892.99	18.65	-1.77	57.5
Net Debt/Capital (%)	-264.79	-354.53	31.92	15.04	2.46	-0.24	4.96
EBITDA	-22	-15	-19	-31	-23	-10	-12
EBITDA-CapEx	-23	-15	-19	-31	-23	-10	-12
Operating Income (Loss)	-22	-15	-19	-31	-23	-11	-12

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	0.04	0.19	2.36	1.55	0.3	0.66	1.03
Current Ratio	0.12	0.29	2.41	1.61	0.32	0.72	1.06
Quick Ratio	0.08	0.19	2.36	1.55	0.3	0.66	1.03
CFO/Avg Current Liab	- -	-0.77	-0.84	-1.29	-1.31	-1.04	-0.59
Common Equity/Total Assets	-2,788.25	-1,157.69	-206.12	-516.68	-2,930.33	-2,520.3	-1,100.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-276.03	-491.8	- -	- -	- -	-3.54	- -
Long-Term Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	- -
Total Debt/Equity (%)	-73.73	-81.35	- -	- -	- -	-25.14	-36.4
Total Debt/Capital (%)	-276.03	-491.8	- -	- -	- -	-3.54	-3.42
Total Debt/Total Assets (%)	2,046.76	962.07	- -	- -	- -	86.08	36.38
CFO/Total Liabilities	-39.7	-14.27	-77.91	-86.26	-69.72	-37.76	-20.81
CFO/CapEx	-35.04	-87.57	-51.52	-75.45	-214.28	- -	- -
Altman's Z-Score	-100.65	-29.48	0.51	-9.15	-58.72	-41.22	-17.23

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	- -	- -	116	88	37	26	48
- Cash & Cash Equivalents	- -	3	39	20	3	5	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	27	44	- -	- -	- -	5	5
Enterprise Value	26	41	77	68	33	27	39
Total Capital	-10	-9	-83	-111	-133	-139	-151
Total Debt/Capital (%)	-276.03	-491.8	- -	- -	- -	-3.54	-3.42
Total Debt / EV	1.01	1.07	- -	- -	- -	0.18	0.13
EV/Sales	38.41	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	116	88	37	26	48
Diluted Enterprise Value	26	41	77	68	33	27	39
EV per Share	10.37	14.49	29.66	20.27	9.72	7.06	9.23
TTM Sales	1	- -	- -	- -	- -	- -	- -
TTM EBITDA	-22	-15	-19	-31	-23	-10	-12
TTM Operating Income	-22	-15	-19	-31	-23	-11	-12
TTM Cash Flow to Firm	-13	-6	-10	-19	-16	-10	-6
TTM Free Cash Flow to Firm	-13	-6	-10	-19	-16	-10	-6

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	- -	- -	-9.23	-4.72	-2.34	-2.75	-8.04
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	26	41	77	68	33	27	39
Low Price	- -	- -	37	10.9	8.5	4.63	4.56
EV/Sales	38.41	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-10.24	-2.77	-2.61	-2.99	-3.9
Price/Earnings High	- -	- -	-19.08	-5.94	-5.11	-6.65	-25.98
Price/Earnings Low	- -	- -	-3.19	-1.31	-1.3	-1.62	-1.56
Price/Book Value	- -	- -	-1.4	-0.79	-0.28	-0.18	-0.3
Price/Book Value Average	- -	- -	-3.73	-0.7	-0.44	-0.22	-0.31
Price/Book Value High	- -	- -	-6.95	-1.5	-0.86	-0.5	-2.07
Price/Book Value Low	- -	- -	-1.16	-0.33	-0.22	-0.12	-0.12
Price/Tangible Book Value	- -	- -	4.88	-219	-2.04	-1.34	-3.35
Price/Tangible Book Value Average	- -	- -	13.02	-192.89	-3.25	-1.65	-3.42
Price/Tangible Book Value High	- -	- -	24.25	-414.51	-6.36	-3.66	-22.81
Price/Tangible Book Value Low	- -	- -	4.05	-91.46	-1.62	-0.89	-1.37
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	-9.05	-4.66	-2.33	-2.75	-8.04
Price/Cash Flow Average	- -	- -	-24.13	-4.1	-3.72	-3.38	-8.22
Price/Cash Flow High	- -	- -	-44.95	-8.82	-7.28	-7.5	-54.78
Price/Cash Flow Low	- -	- -	-7.51	-1.95	-1.85	-1.83	-3.29
Price/Free Cash Flow Average	- -	- -	-24.61	-4.16	-3.74	-3.38	-8.22
Price/Free Cash Flow High	- -	- -	-45.84	-8.94	-7.31	-7.5	-54.78
Price/Free Cash Flow Low	- -	- -	-7.66	-1.97	-1.86	-1.83	-3.29
EV/Sales Average	38.41	- -	- -	- -	- -	- -	- -
EV/Sales High	38.41	- -	- -	- -	- -	- -	- -
EV/Sales Low	38.41	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-1.19	-2.82	-14.6	-1.87	-2.43	-3.13	-3.29
EV/EBITDA High	-1.19	-2.82	-29.02	-4.76	-4.9	-6.9	-25.71
EV/EBITDA Low	-1.19	-2.82	-3.1	-0.55	-1.14	-1.71	-0.92
EV/EBIT Average	-1.19	-2.81	-14.54	-1.87	-2.41	-3.07	-3.25
EV/EBIT High	-1.19	-2.81	-28.9	-4.74	-4.86	-6.76	-25.34
EV/EBIT Low	-1.19	-2.81	-3.09	-0.55	-1.13	-1.67	-0.9
Last Price	- -	- -	44.6	26.1	10.7	6.97	11.15
High Price	- -	- -	221.55	49.4	33.4	19	76
Enterprise Value Average	26	41	271	58	55	33	41
Enterprise Value High	26	41	538	147	111	72	316
Enterprise Value Low	26	41	57	17	26	18	11

Shares Outstanding	3	3	3	3	3	4	5
Diluted Weighted Avg Shares	3	3	3	3	3	4	4
Basic Weighted Avg Shares	3	3	3	3	3	4	4
Revenue per Share	0.27	- -	- -	- -	- -	- -	- -
EBITDA per Share	-8.71	-5.14	-7.12	-9.15	-6.61	-2.77	-2.88
Operating Income per Share	-8.72	-5.15	-7.15	-9.19	-6.67	-2.82	-2.92
Basic EPS, GAAP	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Basic EPS from Cont Ops	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Diluted EPS, GAAP	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Diluted EPS from Cont Ops	-9.32	-5.72	-11.61	-8.31	-6.54	-2.86	-2.93
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-5.85	-2.94	-4.93	-5.6	-4.59	-2.53	-1.39
Free Cash Flow per Basic Share	-6.02	-2.97	-5.02	-5.68	-4.61	-2.53	-1.39
Cash & Equivalents per Share	0.12	0.95	14.94	5.83	0.98	1.21	3.13
Book Value per Share	-14.28	-18.57	-31.87	-32.95	-38.82	-38.21	-36.69
Tangible Book Value per Share	-14.22	-18.97	9.14	-0.12	-5.25	-5.19	-3.33

MiNK Therapeutics, 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)