Janux Therapeutics, Inc.

JANX

JANXJanux Therapeutics, Inc. US flag

NASDAQ Global Market

16.07

USD

-0.19

- -

980.02MMarket 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 (%)	- -	-80.3	-16.5	-16.96	-15.66	-9.57	-11.02
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	100	100	100	100	100
EBITDA Margin (%)	- -	- -	-902.28	-769.28	-878.68	-914.12	-1,556.38
Operating Margin (%)	- -	- -	-905.39	-779.04	-902.87	-933.58	-1,576.67
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-898.32	-732.22	-721.18	-651.62	-1,136.25
Profit Margin (%)	- -	- -	-898.32	-732.22	-721.18	-651.62	-1,136.25
Net Income to Common Margin (%)	- -	- -	-898.32	-732.22	-721.18	-651.62	-1,136.25
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	- -	- -	25	25	23	22
ST Debt	4	- -	- -	1	2	2	2
LT Debt	- -	- -	- -	25	23	21	20
Total Debt/EBITDA	-1.06	- -	-0.01	-0.38	-0.35	-0.24	-0.14
Net Debt/EBITDA	-0.89	1.62	1.08	0.78	0.27	4.45	0.34
Total Debt/EBIT	-1.06	- -	-0.01	-0.38	-0.34	-0.23	-0.14
Net Debt/EBIT	-0.89	1.61	1.08	0.77	0.26	4.36	0.33
EBITDA to Interest Expense	-16.16	-23.45	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-16.16	-23.45	- -	- -	- -	- -	- -
EBIT to Interest Expense	-16.18	-23.51	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1,171.43	-90.88	-12.47	-30.34	-44.35	-22.39	-35.08
Long-Term Debt/Equity (%)	- -	- -	- -	7.65	6.69	2.08	2.06
Long-Term Debt/Capital (%)	- -	- -	- -	-28.83	-15.97	-9.91	-6
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.74	6.05	2	1.97
Total Debt/Equity (%)	-50.35	- -	0.05	7.89	7.13	2.25	2.31
Total Debt/Capital (%)	-101.16	- -	-0.41	-29.73	-17.02	-10.73	-6.73
Total Debt/Total Assets (%)	589.1	- -	0.05	6.95	6.45	2.17	2.21
Net Debt to Equity	-42.07	53.37	-9.71	-16.03	-5.58	-42.1	-5.47
Net Debt/Capital (%)	-72.46	34.65	43	37.66	11.75	66.73	13.72
EBITDA	-4	-5	-33	-66	-71	-97	-156
EBITDA-CapEx	-4	-5	-34	-73	-73	-97	-157
Operating Income (Loss)	-4	-5	-33	-67	-73	-99	-158

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	0.14	2.46	29.3	19.81	26.4	58.72	38.67
Current Ratio	0.14	5.05	29.46	20.14	26.8	59.21	39.04
Quick Ratio	0.14	4.97	29.3	19.81	26.56	59.03	38.92
CFO/Avg Current Liab	- -	-1.12	-2.12	-2.93	-3.42	-2.87	-3.87
Common Equity/Total Assets	-1,171.43	-90.88	-12.47	-30.34	-44.35	-22.39	-35.08
Long-Term Debt/Equity (%)	- -	- -	- -	7.65	6.69	2.08	2.06
Long-Term Debt/Capital (%)	- -	- -	- -	-28.83	-15.97	-9.91	-6
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.74	6.05	2	1.97
Total Debt/Equity (%)	-50.35	- -	0.05	7.89	7.13	2.25	2.31
Total Debt/Capital (%)	-101.16	- -	-0.41	-29.73	-17.02	-10.73	-6.73
Total Debt/Total Assets (%)	589.1	- -	0.05	6.95	6.45	2.17	2.21
CFO/Total Liabilities	-44.39	-14.16	-125.78	-99.2	-140.26	-113.11	-183.79
CFO/CapEx	- -	- -	-11.45	-6.66	-27.34	-122.04	-78.84
Altman's Z-Score	-41.74	-1.3	21.34	7.61	7.69	45.12	11.61

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	- -	- -	0.91	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	401.43	- -	- -	- -	- -
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	- -	- -	464	546	472	2,878	855
- Cash & Cash Equivalents	1	8	36	51	19	431	52
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	- -	- -	25	25	23	22
Enterprise Value	3	-8	89	244	153	1,876	-89
Total Capital	-4	-15	-47	-85	-144	-215	-329
Total Debt/Capital (%)	-101.16	- -	-0.41	-29.73	-17.02	-10.73	-6.73
Total Debt / EV	1.2	- -	- -	0.1	0.16	0.01	-0.25
EV/Sales	- -	- -	24.6	28.38	18.9	177.15	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	464	546	472	2,878	855
Diluted Enterprise Value	3	-8	429	520	478	2,470	825
EV per Share	0.52	- -	3.8	5.89	3.47	34.9	- -
TTM Sales	- -	- -	4	9	8	11	10
TTM EBITDA	-4	-5	-33	-66	-71	-97	-156
TTM Operating Income	-4	-5	-33	-67	-73	-99	-158
TTM Cash Flow to Firm	-4	-4	-17	-43	-51	-44	-82
TTM Free Cash Flow to Firm	-4	-4	-15	-36	-49	-43	-81

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	- -	- -	-29.96	-14.97	-9.69	-66.23	-10.53
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3	-8	89	244	153	1,876	-89
Low Price	- -	- -	14.39	9.39	5.65	7.79	13.62
EV/Sales	- -	- -	24.6	28.38	18.9	177.15	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-17.72	-9.24	-9.46	-32.33	-15.18
Price/Earnings High	- -	- -	-27.36	-13.71	-17.85	-55.87	-33.59
Price/Earnings Low	- -	- -	-10.36	-6.18	-4.27	-6.07	-7.43
Price/Book Value	- -	- -	-9.8	-4.95	-2.8	-12.11	-2.43
Price/Book Value Average	- -	- -	-12.22	-5.27	-3.27	-9.38	-4.91
Price/Book Value High	- -	- -	-18.87	-7.83	-6.17	-16.22	-10.86
Price/Book Value Low	- -	- -	-7.15	-3.53	-1.47	-1.76	-2.4
Price/Tangible Book Value	- -	- -	1.27	1.7	1.37	2.81	0.89
Price/Tangible Book Value Average	- -	- -	1.58	1.82	1.6	2.18	1.8
Price/Tangible Book Value High	- -	- -	2.44	2.7	3.02	3.77	3.99
Price/Tangible Book Value Low	- -	- -	0.92	1.21	0.72	0.41	0.88
Price/Sales	- -	- -	127.65	63.42	58.43	271.8	85.51
Price/Sales Average	- -	- -	159.21	67.64	68.22	210.64	172.5
Price/Sales High	- -	- -	245.78	100.4	128.73	364.05	381.65
Price/Sales Low	- -	- -	93.1	45.22	30.77	39.55	84.4
Price/Cash Flow	- -	- -	-27.35	-12.72	-9.34	-65.68	-10.4
Price/Cash Flow Average	- -	- -	-34.11	-13.57	-10.9	-50.9	-20.98
Price/Cash Flow High	- -	- -	-52.66	-20.14	-20.57	-87.97	-46.41
Price/Cash Flow Low	- -	- -	-19.95	-9.07	-4.92	-9.56	-10.26
Price/Free Cash Flow Average	- -	- -	-37.37	-15.97	-11.32	-51.32	-21.25
Price/Free Cash Flow High	- -	- -	-57.69	-23.7	-21.36	-88.7	-47.01
Price/Free Cash Flow Low	- -	- -	-21.85	-10.68	-5.1	-9.64	-10.39
EV/Sales Average	- -	- -	149.48	64.6	68.88	172.14	169.48
EV/Sales High	- -	- -	236.05	97.37	129.39	325.55	378.64
EV/Sales Low	- -	- -	83.37	42.18	31.43	1.05	81.38
EV/EBITDA Average	-0.89	1.62	-16.57	-8.4	-7.84	-18.83	-10.89
EV/EBITDA High	-0.89	1.62	-26.16	-12.66	-14.73	-35.61	-24.33
EV/EBITDA Low	-0.89	1.62	-9.24	-5.48	-3.58	-0.12	-5.23
EV/EBIT Average	-0.89	1.61	-16.51	-8.29	-7.63	-18.44	-10.75
EV/EBIT High	-0.89	1.61	-26.07	-12.5	-14.33	-34.87	-24.01
EV/EBIT Low	-0.89	1.61	-9.21	-5.41	-3.48	-0.11	-5.16
Last Price	- -	- -	19.73	13.17	10.73	53.54	13.8
High Price	- -	- -	37.99	20.85	23.64	71.71	61.59
Enterprise Value Average	3	-8	544	556	557	1,823	1,695
Enterprise Value High	3	-8	859	839	1,046	3,447	3,786
Enterprise Value Low	3	-8	303	363	254	11	814

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 (%)	- -	-80.3	-16.5	-16.96	-15.66	-9.57	-11.02
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	100	100	100	100	100
EBITDA Margin (%)	- -	- -	-902.28	-769.28	-878.68	-914.12	-1,556.38
Operating Margin (%)	- -	- -	-905.39	-779.04	-902.87	-933.58	-1,576.67
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-898.32	-732.22	-721.18	-651.62	-1,136.25
Profit Margin (%)	- -	- -	-898.32	-732.22	-721.18	-651.62	-1,136.25
Net Income to Common Margin (%)	- -	- -	-898.32	-732.22	-721.18	-651.62	-1,136.25
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	- -	- -	25	25	23	22
ST Debt	4	- -	- -	1	2	2	2
LT Debt	- -	- -	- -	25	23	21	20
Total Debt/EBITDA	-1.06	- -	-0.01	-0.38	-0.35	-0.24	-0.14
Net Debt/EBITDA	-0.89	1.62	1.08	0.78	0.27	4.45	0.34
Total Debt/EBIT	-1.06	- -	-0.01	-0.38	-0.34	-0.23	-0.14
Net Debt/EBIT	-0.89	1.61	1.08	0.77	0.26	4.36	0.33
EBITDA to Interest Expense	-16.16	-23.45	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-16.16	-23.45	- -	- -	- -	- -	- -
EBIT to Interest Expense	-16.18	-23.51	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1,171.43	-90.88	-12.47	-30.34	-44.35	-22.39	-35.08
Long-Term Debt/Equity (%)	- -	- -	- -	7.65	6.69	2.08	2.06
Long-Term Debt/Capital (%)	- -	- -	- -	-28.83	-15.97	-9.91	-6
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.74	6.05	2	1.97
Total Debt/Equity (%)	-50.35	- -	0.05	7.89	7.13	2.25	2.31
Total Debt/Capital (%)	-101.16	- -	-0.41	-29.73	-17.02	-10.73	-6.73
Total Debt/Total Assets (%)	589.1	- -	0.05	6.95	6.45	2.17	2.21
Net Debt to Equity	-42.07	53.37	-9.71	-16.03	-5.58	-42.1	-5.47
Net Debt/Capital (%)	-72.46	34.65	43	37.66	11.75	66.73	13.72
EBITDA	-4	-5	-33	-66	-71	-97	-156
EBITDA-CapEx	-4	-5	-34	-73	-73	-97	-157
Operating Income (Loss)	-4	-5	-33	-67	-73	-99	-158

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	0.14	2.46	29.3	19.81	26.4	58.72	38.67
Current Ratio	0.14	5.05	29.46	20.14	26.8	59.21	39.04
Quick Ratio	0.14	4.97	29.3	19.81	26.56	59.03	38.92
CFO/Avg Current Liab	- -	-1.12	-2.12	-2.93	-3.42	-2.87	-3.87
Common Equity/Total Assets	-1,171.43	-90.88	-12.47	-30.34	-44.35	-22.39	-35.08
Long-Term Debt/Equity (%)	- -	- -	- -	7.65	6.69	2.08	2.06
Long-Term Debt/Capital (%)	- -	- -	- -	-28.83	-15.97	-9.91	-6
Long-Term Debt/Total Assets (%)	- -	- -	- -	6.74	6.05	2	1.97
Total Debt/Equity (%)	-50.35	- -	0.05	7.89	7.13	2.25	2.31
Total Debt/Capital (%)	-101.16	- -	-0.41	-29.73	-17.02	-10.73	-6.73
Total Debt/Total Assets (%)	589.1	- -	0.05	6.95	6.45	2.17	2.21
CFO/Total Liabilities	-44.39	-14.16	-125.78	-99.2	-140.26	-113.11	-183.79
CFO/CapEx	- -	- -	-11.45	-6.66	-27.34	-122.04	-78.84
Altman's Z-Score	-41.74	-1.3	21.34	7.61	7.69	45.12	11.61

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	- -	- -	0.91	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	401.43	- -	- -	- -	- -
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	- -	- -	464	546	472	2,878	855
- Cash & Cash Equivalents	1	8	36	51	19	431	52
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	- -	- -	25	25	23	22
Enterprise Value	3	-8	89	244	153	1,876	-89
Total Capital	-4	-15	-47	-85	-144	-215	-329
Total Debt/Capital (%)	-101.16	- -	-0.41	-29.73	-17.02	-10.73	-6.73
Total Debt / EV	1.2	- -	- -	0.1	0.16	0.01	-0.25
EV/Sales	- -	- -	24.6	28.38	18.9	177.15	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	464	546	472	2,878	855
Diluted Enterprise Value	3	-8	429	520	478	2,470	825
EV per Share	0.52	- -	3.8	5.89	3.47	34.9	- -
TTM Sales	- -	- -	4	9	8	11	10
TTM EBITDA	-4	-5	-33	-66	-71	-97	-156
TTM Operating Income	-4	-5	-33	-67	-73	-99	-158
TTM Cash Flow to Firm	-4	-4	-17	-43	-51	-44	-82
TTM Free Cash Flow to Firm	-4	-4	-15	-36	-49	-43	-81

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	- -	- -	-29.96	-14.97	-9.69	-66.23	-10.53
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3	-8	89	244	153	1,876	-89
Low Price	- -	- -	14.39	9.39	5.65	7.79	13.62
EV/Sales	- -	- -	24.6	28.38	18.9	177.15	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-17.72	-9.24	-9.46	-32.33	-15.18
Price/Earnings High	- -	- -	-27.36	-13.71	-17.85	-55.87	-33.59
Price/Earnings Low	- -	- -	-10.36	-6.18	-4.27	-6.07	-7.43
Price/Book Value	- -	- -	-9.8	-4.95	-2.8	-12.11	-2.43
Price/Book Value Average	- -	- -	-12.22	-5.27	-3.27	-9.38	-4.91
Price/Book Value High	- -	- -	-18.87	-7.83	-6.17	-16.22	-10.86
Price/Book Value Low	- -	- -	-7.15	-3.53	-1.47	-1.76	-2.4
Price/Tangible Book Value	- -	- -	1.27	1.7	1.37	2.81	0.89
Price/Tangible Book Value Average	- -	- -	1.58	1.82	1.6	2.18	1.8
Price/Tangible Book Value High	- -	- -	2.44	2.7	3.02	3.77	3.99
Price/Tangible Book Value Low	- -	- -	0.92	1.21	0.72	0.41	0.88
Price/Sales	- -	- -	127.65	63.42	58.43	271.8	85.51
Price/Sales Average	- -	- -	159.21	67.64	68.22	210.64	172.5
Price/Sales High	- -	- -	245.78	100.4	128.73	364.05	381.65
Price/Sales Low	- -	- -	93.1	45.22	30.77	39.55	84.4
Price/Cash Flow	- -	- -	-27.35	-12.72	-9.34	-65.68	-10.4
Price/Cash Flow Average	- -	- -	-34.11	-13.57	-10.9	-50.9	-20.98
Price/Cash Flow High	- -	- -	-52.66	-20.14	-20.57	-87.97	-46.41
Price/Cash Flow Low	- -	- -	-19.95	-9.07	-4.92	-9.56	-10.26
Price/Free Cash Flow Average	- -	- -	-37.37	-15.97	-11.32	-51.32	-21.25
Price/Free Cash Flow High	- -	- -	-57.69	-23.7	-21.36	-88.7	-47.01
Price/Free Cash Flow Low	- -	- -	-21.85	-10.68	-5.1	-9.64	-10.39
EV/Sales Average	- -	- -	149.48	64.6	68.88	172.14	169.48
EV/Sales High	- -	- -	236.05	97.37	129.39	325.55	378.64
EV/Sales Low	- -	- -	83.37	42.18	31.43	1.05	81.38
EV/EBITDA Average	-0.89	1.62	-16.57	-8.4	-7.84	-18.83	-10.89
EV/EBITDA High	-0.89	1.62	-26.16	-12.66	-14.73	-35.61	-24.33
EV/EBITDA Low	-0.89	1.62	-9.24	-5.48	-3.58	-0.12	-5.23
EV/EBIT Average	-0.89	1.61	-16.51	-8.29	-7.63	-18.44	-10.75
EV/EBIT High	-0.89	1.61	-26.07	-12.5	-14.33	-34.87	-24.01
EV/EBIT Low	-0.89	1.61	-9.21	-5.41	-3.48	-0.11	-5.16
Last Price	- -	- -	19.73	13.17	10.73	53.54	13.8
High Price	- -	- -	37.99	20.85	23.64	71.71	61.59
Enterprise Value Average	3	-8	544	556	557	1,823	1,695
Enterprise Value High	3	-8	859	839	1,046	3,447	3,786
Enterprise Value Low	3	-8	303	363	254	11	814

Shares Outstanding	40	40	41	42	46	59	60
Diluted Weighted Avg Shares	6	12	24	41	44	54	62
Basic Weighted Avg Shares	6	12	24	41	44	54	62
Revenue per Share	- -	- -	0.15	0.21	0.18	0.2	0.16
EBITDA per Share	-0.59	-0.39	-1.39	-1.6	-1.61	-1.8	-2.51
Operating Income per Share	-0.59	-0.39	-1.4	-1.62	-1.66	-1.84	-2.54
Basic EPS, GAAP	-0.62	-0.54	-1.39	-1.52	-1.32	-1.28	-1.83
Basic EPS from Cont Ops	-0.62	-0.54	-1.39	-1.52	-1.32	-1.28	-1.83
Diluted EPS, GAAP	-0.62	-0.54	-1.39	-1.52	-1.32	-1.28	-1.83
Diluted EPS from Cont Ops	-0.62	-0.54	-1.39	-1.52	-1.32	-1.28	-1.83
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.6	-0.35	-0.72	-1.04	-1.15	-0.82	-1.33
Free Cash Flow per Basic Share	-0.6	-0.35	-0.78	-1.19	-1.19	-0.82	-1.34
Cash & Equivalents per Share	0.1	0.63	15.94	7.89	7.82	19.07	15.6
Book Value per Share	-1.24	-1.18	-2.01	-2.66	-3.83	-4.42	-5.67
Tangible Book Value per Share	-1.24	-1.17	15.57	7.73	7.82	19.03	15.44

Janux 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)