Liquidia Corporation Financial Ratios — LQDA Stock

Profitability (USD)

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-249.93	-165.37	-80.47	-70.99	-35.78	-36.8	-63.43	-73.59	-24.69
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	93.05	95.59	95.52	90	67.86	76.48	82.06	83.49	58	91.64
EBITDA Margin (%)	-115.09	-373.32	-1,231.05	-548.26	-7,565.9	-219.29	-220.41	-407.17	-850.94	-31.49
Operating Margin (%)	-120.02	-386.16	-1,288.08	-580.07	-7,989.03	-262.95	-243.3	-419.62	-866.63	-32.45
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-120.56	-401.68	-1,962.92	-589.48	-8,080.11	-269.03	-257.39	-448.89	-916.63	-43.53
Profit Margin (%)	-120.56	-401.68	-1,962.92	-589.48	-8,080.11	-269.03	-257.39	-448.89	-916.63	-43.53
Net Income to Common Margin (%)	-120.56	-401.68	-1,962.92	-589.48	-8,080.11	-269.03	-257.39	-448.89	-916.63	-43.53
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	9	22	13	24	17	16	24	50	120	198
ST Debt	3	16	1	7	2	1	1	4	18	59
LT Debt	5	6	12	17	16	15	23	46	102	139
Total Debt/EBITDA	-0.57	-0.82	-0.38	-0.55	-0.31	-0.57	-0.7	-0.7	-1.01	-3.97
Net Debt/EBITDA	-0.44	-0.65	0.83	0.9	0.98	1.67	2.09	0.53	0.53	-0.01
Total Debt/EBIT	-0.55	-0.79	-0.37	-0.52	-0.29	-0.48	-0.63	-0.68	-0.99	-3.85
Net Debt/EBIT	-0.42	-0.63	0.79	0.85	0.93	1.39	1.89	0.51	0.52	-0.01
EBITDA to Interest Expense	-177.15	-2.08	-1.76	-32.22	-65.22	-36.99	-15.02	-11.35	-8.13	-2.06
EBITDA-CapEx/Interest Expense	-210.75	-2.28	-1.8	-33.57	-66.1	-37.13	-15.28	-13.15	-8.71	-2.32
EBIT to Interest Expense	-184.74	-2.15	-1.84	-34.09	-68.87	-44.35	-16.58	-11.7	-8.28	-2.13
Interest Expense	- -	13	19	1	1	1	2	6	15	24
Common Equity/Total Assets	-992.85	-764.05	-338.01	-312.62	-276.25	-330.24	-271.31	-362.56	-241.98	-190.96
Long-Term Debt/Equity (%)	- -	- -	64.23	48.7	21.88	22.97	25.86	96.81	128.32	310.7
Long-Term Debt/Capital (%)	-7.23	-6.65	-7.78	-8.92	-6.03	-5.11	-7.17	-12.06	-23.31	-32.46
Long-Term Debt/Total Assets (%)	64.33	40.88	24.29	24.72	15.63	16	18.1	38.69	44.22	42.4
Total Debt/Equity (%)	-47.58	-65.73	68.35	69.87	24.11	24.64	27.05	104.74	151.54	442.31
Total Debt/Capital (%)	-11.49	-24.28	-8.28	-12.8	-6.65	-5.48	-7.5	-13.05	-27.52	-46.21
Total Debt/Total Assets (%)	102.3	149.19	25.85	35.47	17.22	17.16	18.93	41.86	52.23	60.36
Net Debt to Equity	-36.58	-52.67	-147.64	-114.22	-77.41	-72.14	-81.18	-79.6	-79.61	1.48
Net Debt/Capital (%)	-8.67	-18.75	14.24	16.19	17.03	13.42	17.5	8.13	10.3	-0.11
EBITDA	-15	-27	-33	-44	-56	-28	-35	-71	-119	-50
EBITDA-CapEx	-18	-30	-34	-46	-57	-28	-36	-82	-128	-56
Operating Income (Loss)	-16	-28	-35	-47	-59	-34	-39	-73	-121	-51

Liquidity (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.12	0.11	4.79	3.31	5.56	7.85	10.6	4.51	4.22	1.4
Current Ratio	0.26	0.18	4.85	3.34	5.63	8.36	11.34	4.85	4.43	2.01
Quick Ratio	0.22	0.17	4.83	3.31	5.56	8.25	11.17	4.73	4.29	1.8
CFO/Avg Current Liab	- -	-1.14	-1.64	-3.84	-3.78	-3.57	-3.55	-3.04	-3.1	-0.4
Common Equity/Total Assets	-992.85	-764.05	-338.01	-312.62	-276.25	-330.24	-271.31	-362.56	-241.98	-190.96
Long-Term Debt/Equity (%)	- -	- -	64.23	48.7	21.88	22.97	25.86	96.81	128.32	310.7
Long-Term Debt/Capital (%)	-7.23	-6.65	-7.78	-8.92	-6.03	-5.11	-7.17	-12.06	-23.31	-32.46
Long-Term Debt/Total Assets (%)	64.33	40.88	24.29	24.72	15.63	16	18.1	38.69	44.22	42.4
Total Debt/Equity (%)	-47.58	-65.73	68.35	69.87	24.11	24.64	27.05	104.74	151.54	442.31
Total Debt/Capital (%)	-11.49	-24.28	-8.28	-12.8	-6.65	-5.48	-7.5	-13.05	-27.52	-46.21
Total Debt/Total Assets (%)	102.3	149.19	25.85	35.47	17.22	17.16	18.93	41.86	52.23	60.36
CFO/Total Liabilities	-52.17	-50.05	-103.58	-142.45	-190.34	-119.57	-73.73	-58.51	-61.9	-12.6
CFO/CapEx	-4.83	-9.55	-36.55	-26.1	-71.99	-318.08	-48.29	-3.68	-11.06	-5.63
Altman's Z-Score	-19.78	-18.46	-3.21	-4.42	-3.6	-0.37	1.95	-0.06	-0.78	-2.25

Working Capital (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	5.24	2.86	59.23	- -	8.6	3.98	3.85	4.13	5.57
Days Sales Outstanding	- -	69.69	127.74	6.16	- -	42.46	91.7	94.74	88.41	65.49
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	48.79	1.1
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	7.48	331.36
Accounts Payable Turnover	- -	0.09	0.03	0.24	0.07	1.26	1.75	1.61	2.01	8.8
Accounts Payable Turnover Days	- -	3,899.42	11,517.44	1,522.5	5,552.47	290.03	208.54	227.05	181.46	41.49
Cash Conversion Cycle	- -	-3,829.73	-11,389.7	-1,516.34	-5,552.47	-247.58	-116.84	-132.32	-85.57	355.36
Inventory to Cash Days	- -	69.69	127.74	6.16	- -	42.46	91.7	94.74	80.93	-265.87
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	24
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	24

Enterprise Value (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	155	79	100	242	388	782	926	- -
- Cash & Cash Equivalents	1	3	40	56	65	57	93	84	176	191
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	9	22	13	24	17	16	24	50	120	198
Enterprise Value	7	19	128	48	52	201	319	748	869	7
Total Capital	-76	-91	-154	-191	-258	-293	-326	-379	-437	-428
Total Debt/Capital (%)	-11.49	-24.28	-8.28	-12.8	-6.65	-5.48	-7.5	-13.05	-27.52	-46.21
Total Debt / EV	1.19	1.18	0.1	0.51	0.33	0.08	0.08	0.07	0.14	27.31
EV/Sales	0.55	2.59	47.43	5.9	70.03	15.6	20.05	42.76	62.12	0.05
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	155	79	100	242	388	782	926	- -
Diluted Enterprise Value	7	19	128	48	52	201	319	748	869	7
EV per Share	1.43	2.19	17.92	2.58	1.53	4.04	5.24	11.5	11.05	- -
TTM Sales	13	7	3	8	1	13	16	17	14	158
TTM EBITDA	-15	-27	-33	-44	-56	-28	-35	-71	-119	-50
TTM Operating Income	-16	-28	-35	-47	-59	-34	-39	-73	-121	-51
TTM Cash Flow to Firm	-14	-11	-13	-47	-53	-33	-26	-35	-79	-12
TTM Free Cash Flow to Firm	-11	-9	-12	-45	-53	-33	-26	-24	-70	-5

Multiples (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-5.01	-1.7	-1.87	-7.13	-13.87	-25.83	-10.89	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	7	19	128	48	52	201	319	748	869	7
Low Price	- -	- -	10.52	2.65	2.53	2.25	3.26	5.67	8.26	11.26
EV/Sales	0.55	2.59	47.43	5.9	70.03	15.6	20.05	42.76	62.12	0.05
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-2.76	-3.4	-3.12	-4.42	-8.34	-6	-7.51	- -
Price/Earnings High	- -	- -	-5.18	-8.7	-6.86	-7.76	-13.06	-10.23	-10.42	- -
Price/Earnings Low	- -	- -	-1.42	-1.03	-1.43	-3.23	-4.85	-4.69	-5.07	- -
Price/Book Value	- -	- -	-0.93	-0.37	-0.36	-0.78	-1.11	-1.82	-1.66	- -
Price/Book Value Average	- -	- -	-0.88	-0.75	-0.68	-0.49	-0.98	-1.1	-1.73	- -
Price/Book Value High	- -	- -	-1.65	-1.92	-1.49	-0.87	-1.53	-1.87	-2.4	- -
Price/Book Value Low	- -	- -	-0.45	-0.23	-0.31	-0.36	-0.57	-0.86	-1.17	- -
Price/Tangible Book Value	- -	- -	8.3	2.26	1.62	4.25	4.69	19.57	12.8	- -
Price/Tangible Book Value Average	- -	- -	7.84	4.63	3.02	2.69	4.13	11.79	13.31	- -
Price/Tangible Book Value High	- -	- -	14.74	11.85	6.65	4.71	6.47	20.1	18.49	- -
Price/Tangible Book Value Low	- -	- -	4.03	1.4	1.39	1.96	2.4	9.22	8.99	- -
Price/Sales	- -	- -	57.32	9.79	135.16	18.82	24.37	44.71	66.13	- -
Price/Sales Average	- -	- -	54.1	20.03	251.85	11.9	21.46	26.94	68.8	- -
Price/Sales High	- -	- -	101.77	51.29	554.4	20.87	33.63	45.94	95.54	- -
Price/Sales Low	- -	- -	27.84	6.07	115.92	8.7	12.47	21.07	46.45	- -
Price/Cash Flow	- -	- -	-4.87	-1.64	-1.85	-7.11	-13.58	-18.81	-9.91	- -
Price/Cash Flow Average	- -	- -	-4.6	-3.35	-3.44	-4.5	-11.96	-11.34	-10.31	- -
Price/Cash Flow High	- -	- -	-8.66	-8.57	-7.57	-7.88	-18.74	-19.33	-14.31	- -
Price/Cash Flow Low	- -	- -	-2.37	-1.01	-1.58	-3.28	-6.95	-8.87	-6.96	- -
Price/Free Cash Flow Average	- -	- -	-4.73	-3.48	-3.49	-4.51	-12.21	-15.56	-11.33	- -
Price/Free Cash Flow High	- -	- -	-8.9	-8.92	-7.68	-7.91	-19.14	-26.53	-15.74	- -
Price/Free Cash Flow Low	- -	- -	-2.43	-1.05	-1.61	-3.29	-7.1	-12.17	-7.65	- -
EV/Sales Average	0.55	2.59	44.22	16.14	186.71	8.68	17.14	24.99	64.78	0.05
EV/Sales High	0.55	2.59	91.89	47.4	489.27	17.65	29.31	43.98	91.53	0.05
EV/Sales Low	0.55	2.59	17.95	2.18	50.79	5.47	8.15	19.12	42.44	0.05
EV/EBITDA Average	-0.48	-0.69	-3.59	-2.94	-2.47	-3.96	-7.78	-6.14	-7.61	-0.15
EV/EBITDA High	-0.48	-0.69	-7.46	-8.65	-6.47	-8.05	-13.3	-10.8	-10.76	-0.15
EV/EBITDA Low	-0.48	-0.69	-1.46	-0.4	-0.67	-2.5	-3.7	-4.7	-4.99	-0.15
EV/EBIT Average	-0.46	-0.67	-3.43	-2.78	-2.34	-3.3	-7.04	-5.96	-7.48	-0.14
EV/EBIT High	-0.46	-0.67	-7.13	-8.17	-6.12	-6.71	-12.05	-10.48	-10.56	-0.14
EV/EBIT Low	-0.46	-0.67	-1.39	-0.38	-0.64	-2.08	-3.35	-4.56	-4.9	-0.14
Last Price	- -	- -	21.66	4.28	2.95	4.87	6.37	12.03	11.76	34.49
High Price	- -	- -	38.46	22.4	12.1	5.4	8.79	12.36	16.99	36.41
Enterprise Value Average	7	19	120	130	138	112	273	437	907	7
Enterprise Value High	7	19	249	383	362	227	467	769	1,281	7
Enterprise Value Low	7	19	49	18	38	70	130	334	594	7

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	15	15	16	28	43	52	65	69	85	87
Diluted Weighted Avg Shares	5	9	7	18	34	50	61	65	79	- -
Basic Weighted Avg Shares	5	9	7	18	34	50	61	65	79	- -
Revenue per Share	2.6	0.85	0.38	0.44	0.02	0.26	0.26	0.27	0.18	- -
EBITDA per Share	-2.99	-3.16	-4.65	-2.39	-1.65	-0.57	-0.58	-1.1	-1.51	- -
Operating Income per Share	-3.12	-3.26	-4.87	-2.53	-1.74	-0.68	-0.64	-1.13	-1.54	- -
Basic EPS, GAAP	-3.13	-3.4	-7.42	-2.57	-1.76	-0.7	-0.67	-1.21	-1.63	- -
Basic EPS from Cont Ops	-3.13	-3.4	-7.42	-2.57	-1.76	-0.7	-0.67	-1.21	-1.63	- -
Diluted EPS, GAAP	-3.13	-3.4	-7.42	-2.57	-1.76	-0.7	-0.67	-1.21	-1.63	- -
Diluted EPS from Cont Ops	-3.13	-3.4	-7.42	-2.57	-1.76	-0.7	-0.67	-1.21	-1.63	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.74	-2.83	-4.44	-2.61	-1.6	-0.69	-0.47	-0.64	-1.19	- -
Free Cash Flow per Basic Share	-3.31	-3.13	-4.57	-2.71	-1.62	-0.69	-0.48	-0.81	-1.29	- -
Cash & Equivalents per Share	0.28	0.4	5.52	3.02	1.93	1.16	1.53	1.29	2.24	- -
Book Value per Share	-16.56	-13.21	-23.32	-11.64	-8.11	-6.23	-5.75	-6.6	-7.08	- -
Tangible Book Value per Share	-3.59	-3.93	2.61	1.89	1.82	1.15	1.36	0.61	0.92	- -

Liquidia Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)