Kodiak Sciences Inc. Financial Ratios — KOD Stock

Profitability (USD)

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-363.8	-86.85	-21	-18.66	-27.08	-42.5	-45.46	-43.24	-66.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	10	- -	2	77	80	88	82	70	59
ST Debt	- -	- -	- -	- -	2	4	10	10	11	12
LT Debt	- -	10	- -	2	75	76	78	72	60	47
Total Debt/EBITDA	-0.01	-0.4	- -	-0.04	-0.59	-0.31	-0.27	-0.32	-0.44	-0.28
Net Debt/EBITDA	0.57	-0.34	3.41	4.39	7.17	2.83	0.58	1.14	1.05	1.01
Total Debt/EBIT	-0.01	-0.39	- -	-0.04	-0.57	-0.3	-0.26	-0.29	-0.38	-0.25
Net Debt/EBIT	0.56	-0.33	3.35	4.31	6.94	2.74	0.56	1.03	0.9	0.9
EBITDA to Interest Expense	-2,815.67	-21.07	-4.69	-6,034.88	-5,271.96	-5,496.6	-18,354.33	-19,336.46	- -	- -
EBITDA-CapEx/Interest Expense	-2,944.17	-21.25	-4.8	-6,089.5	-5,551.88	-6,843.36	-20,985.61	-22,523.15	- -	- -
EBIT to Interest Expense	-2,858.5	-21.54	-4.78	-6,148.75	-5,440.28	-5,681.94	-18,965.5	-21,332.38	- -	- -
Interest Expense	- -	1	6	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-341.64	-2,136.93	-120.15	-44.06	-27.28	-61.73	-133.81	-240.42	-395.95	-443.4
Long-Term Debt/Equity (%)	- -	- -	- -	0.43	8.72	11.47	17.84	27.04	39.74	29.94
Long-Term Debt/Capital (%)	-0.25	-16.73	- -	-0.96	-35.09	-15.91	-9.67	-6.71	-4.75	-3.14
Long-Term Debt/Total Assets (%)	0.85	305.83	- -	0.42	7.03	8.41	11.67	14.99	17.8	13.4
Total Debt/Equity (%)	-0.45	-14.59	- -	0.56	8.99	12.06	20.11	30.71	46.81	37.6
Total Debt/Capital (%)	-0.45	-16.91	- -	-1.24	-36.2	-16.73	-10.91	-7.62	-5.59	-3.95
Total Debt/Total Assets (%)	1.53	309.16	- -	0.54	7.25	8.85	13.16	17.03	20.96	16.83
Net Debt to Equity	23.42	-12.4	-101.64	-61.33	-109.72	-110.28	-43.66	-107.42	-111.83	-133.34
Net Debt/Capital (%)	18.93	-14.05	44.35	57.56	81.54	60.47	19.14	21.05	11.78	12.28
EBITDA	-17	-25	-26	-48	-132	-258	-330	-251	-160	-208
EBITDA-CapEx	-18	-25	-26	-49	-139	-322	-378	-293	-161	-209
Operating Income (Loss)	-17	-26	-26	-49	-136	-267	-341	-277	-187	-234

Liquidity (USD)

API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	3.84	0.15	18.29	28.73	30.84	11.31	9.12	6.84	6.57	4.61
Current Ratio	4.06	0.17	18.74	28.97	30.93	11.36	9.26	6.93	6.72	4.72
Quick Ratio	3.84	0.15	18.29	28.73	30.84	11.31	9.12	6.84	6.57	4.61
CFO/Avg Current Liab	- -	-3.03	-4.15	-4.73	-3.87	-3.79	-3.52	-3.27	-3.49	-3.83
Common Equity/Total Assets	-341.64	-2,136.93	-120.15	-44.06	-27.28	-61.73	-133.81	-240.42	-395.95	-443.4
Long-Term Debt/Equity (%)	- -	- -	- -	0.43	8.72	11.47	17.84	27.04	39.74	29.94
Long-Term Debt/Capital (%)	-0.25	-16.73	- -	-0.96	-35.09	-15.91	-9.67	-6.71	-4.75	-3.14
Long-Term Debt/Total Assets (%)	0.85	305.83	- -	0.42	7.03	8.41	11.67	14.99	17.8	13.4
Total Debt/Equity (%)	-0.45	-14.59	- -	0.56	8.99	12.06	20.11	30.71	46.81	37.6
Total Debt/Capital (%)	-0.45	-16.91	- -	-1.24	-36.2	-16.73	-10.91	-7.62	-5.59	-3.95
Total Debt/Total Assets (%)	1.53	309.16	- -	0.54	7.25	8.85	13.16	17.03	20.96	16.83
CFO/Total Liabilities	-30.17	-24.53	-542.03	-289.82	-40.38	-75.66	-89.59	-72.19	-63.32	-70.05
CFO/CapEx	-20.81	-84.47	-49.97	-89.58	-11.92	-2.88	-4.36	-3.72	-293.3	-268.79
Altman's Z-Score	-8.69	-58.68	0.87	24.22	4.16	1.24	-1.81	-4.21	-5.16	-3.23

Working Capital (USD)

API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	- -	21	545	1,344	878	374	159	523	1,488
- Cash & Cash Equivalents	10	1	88	212	944	732	190	286	168	210
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	10	- -	2	77	80	88	82	70	59
Enterprise Value	-9	9	-67	210	452	227	-17	-45	425	1,337
Total Capital	-41	-59	-111	-156	-214	-478	-804	-1,071	-1,258	-1,500
Total Debt/Capital (%)	-0.45	-16.91	- -	-1.24	-36.2	-16.73	-10.91	-7.62	-5.59	-3.95
Total Debt / EV	-0.02	1.16	- -	0.01	0.17	0.35	-5.13	-1.83	0.17	0.04
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	21	545	1,344	878	374	159	523	1,488
Diluted Enterprise Value	-9	9	-67	335	477	227	271	-45	425	1,337
EV per Share	- -	0.33	1.21	5.55	9.89	4.38	- -	- -	8.09	25.13
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-17	-25	-26	-48	-132	-258	-330	-251	-160	-208
TTM Operating Income	-17	-26	-26	-49	-136	-267	-341	-277	-187	-234
TTM Cash Flow to Firm	-16	-16	-24	-39	-83	-182	-206	-154	-117	-136
TTM Free Cash Flow to Firm	-15	-16	-23	-39	-76	-119	-159	-113	-117	-136

Multiples (USD)

API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	- -	-0.75	-14.07	-17.58	-7.38	-2.35	-1.41	-4.47	-10.98
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-9	9	-67	210	452	227	-17	-45	425	1,337
Low Price	- -	- -	1.13	1.17	7.1	14.64	4.9	1.37	2.19	1.92
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-0.64	-2.65	-4.79	-4.13	-1.35	-0.95	-1.24	-2.23
Price/Earnings High	- -	- -	-0.8	-12.95	-10.94	-6.64	-2.83	-1.97	-3.46	-7.21
Price/Earnings Low	- -	- -	-0.41	-0.94	-2.44	-2.84	-0.77	-0.28	-0.65	-0.44
Price/Book Value	- -	- -	-0.19	-3.44	-4.61	-1.57	-0.42	-0.14	-0.39	-0.95
Price/Book Value Average	- -	- -	-0.24	-0.79	-2.19	-1.97	-0.51	-0.21	-0.16	-0.33
Price/Book Value High	- -	- -	-0.3	-3.88	-5	-3.18	-1.06	-0.45	-0.46	-1.06
Price/Book Value Low	- -	- -	-0.15	-0.28	-1.12	-1.36	-0.29	-0.06	-0.09	-0.07
Price/Tangible Book Value	- -	- -	0.24	1.58	1.56	1.32	0.86	0.6	3.48	9.45
Price/Tangible Book Value Average	- -	- -	0.31	0.36	0.74	1.66	1.04	0.93	1.46	3.26
Price/Tangible Book Value High	- -	- -	0.38	1.78	1.69	2.67	2.16	1.93	4.06	10.54
Price/Tangible Book Value Low	- -	- -	0.19	0.13	0.38	1.14	0.59	0.27	0.77	0.65
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	-0.73	-13.91	-16.11	-4.82	-1.81	-1.03	-4.46	-10.94
Price/Cash Flow Average	- -	- -	-0.91	-3.2	-7.64	-6.04	-2.19	-1.6	-1.87	-3.77
Price/Cash Flow High	- -	- -	-1.15	-15.67	-17.46	-9.73	-4.57	-3.33	-5.2	-12.2
Price/Cash Flow Low	- -	- -	-0.58	-1.13	-3.89	-4.16	-1.24	-0.47	-0.98	-0.75
Price/Free Cash Flow Average	- -	- -	-0.93	-3.24	-8.34	-9.26	-2.84	-2.19	-1.87	-3.78
Price/Free Cash Flow High	- -	- -	-1.17	-15.84	-19.06	-14.9	-5.93	-4.56	-5.22	-12.24
Price/Free Cash Flow Low	- -	- -	-0.59	-1.14	-4.25	-6.37	-1.61	-0.64	-0.98	-0.75
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	0.56	-0.35	2.39	1.75	1.74	-1.74	-1.06	-0.17	-0.76	-1.74
EV/EBITDA High	0.56	-0.35	2.13	-8.35	-4.47	-4.34	-2.54	-1.23	-3.2	-7.25
EV/EBITDA Low	0.56	-0.35	2.76	3.43	4.11	-0.41	-0.46	0.53	-0.11	0.23
EV/EBIT Average	0.55	-0.34	2.34	1.72	1.69	-1.69	-1.02	-0.15	-0.65	-1.54
EV/EBIT High	0.55	-0.34	2.09	-8.2	-4.33	-4.2	-2.46	-1.12	-2.74	-6.44
EV/EBIT Low	0.55	-0.34	2.7	3.37	3.99	-0.4	-0.45	0.48	-0.09	0.21
Last Price	- -	- -	1.42	14.39	29.38	16.96	7.16	3.04	9.95	27.96
High Price	- -	- -	2.22	16.2	31.84	34.24	18.05	9.8	11.6	31.18
Enterprise Value Average	-9	9	-62	-84	-230	450	349	43	121	362
Enterprise Value High	-9	9	-55	403	589	1,122	840	310	512	1,508
Enterprise Value Low	-9	9	-71	-166	-542	107	153	-132	17	-49

Shares Outstanding	35	35	37	44	51	52	52	53	53	62
Diluted Weighted Avg Shares	27	27	15	38	46	52	52	52	53	53
Basic Weighted Avg Shares	27	27	15	38	46	52	52	52	53	53
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.64	-0.94	-1.73	-1.28	-2.88	-4.99	-6.32	-4.8	-3.05	-3.91
Operating Income per Share	-0.65	-0.96	-1.76	-1.3	-2.97	-5.16	-6.53	-5.29	-3.55	-4.41
Basic EPS, GAAP	-0.65	-1.05	-2.77	-1.25	-2.91	-5.16	-6.39	-4.97	-3.35	-4.32
Basic EPS from Cont Ops	-0.65	-1.05	-2.77	-1.25	-2.91	-5.16	-6.39	-4.97	-3.35	-4.32
Diluted EPS, GAAP	-0.65	-1.05	-2.77	-1.25	-2.91	-5.16	-6.39	-4.97	-3.35	-4.32
Diluted EPS from Cont Ops	-0.65	-1.05	-2.77	-1.25	-2.91	-5.16	-6.39	-4.97	-3.35	-4.32
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.6	-0.66	-1.94	-1.03	-1.82	-3.52	-3.95	-2.94	-2.23	-2.56
Free Cash Flow per Basic Share	-0.63	-0.67	-1.98	-1.05	-1.98	-4.74	-4.86	-3.73	-2.24	-2.57
Cash & Equivalents per Share	0.36	0.05	5.89	8.89	21.18	14.12	9.17	5.45	3.2	3.94
Book Value per Share	-1.56	-2.61	-7.4	-4.18	-6.37	-10.78	-17.07	-21.99	-25.27	-29.29
Tangible Book Value per Share	-1.55	-2.59	5.8	9.12	18.82	12.81	8.35	5.07	2.86	2.96

Kodiak Sciences Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)