Nurix Therapeutics, Inc.

NRIX

NRIXNurix Therapeutics, Inc. US flag

NASDAQ

23.48

USD

+0.77

- -

2.03BMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-48.52	-19.64	-26.85	-40.37	-37.27	-37.77	-38.96
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	-18.03	-63.9	-352.43	-375.81	-448.03	-183.68	-360.41	-317.71
Operating Margin (%)	-26.01	-71.46	-364.66	-396.26	-476.01	-201.41	-390.52	-340.16
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-23.82	-68.97	-357.9	-393.49	-466.93	-186.98	-354.36	-314
Profit Margin (%)	-25.18	-69.74	-242.66	-393.93	-466.93	-186.98	-354.85	-314.9
Net Income to Common Margin (%)	-25.18	-69.74	-242.66	-393.93	-466.93	-186.98	-354.85	-314.9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Total Debt	- -	- -	- -	13	12	31	28	56
ST Debt	- -	- -	- -	4	6	7	8	3
LT Debt	- -	- -	- -	9	6	23	20	53
Total Debt/EBITDA	- -	- -	- -	-0.12	-0.07	-0.22	-0.14	-0.21
Net Debt/EBITDA	3.79	1.75	1.9	0.72	0.37	0.39	0.56	0.93
Total Debt/EBIT	- -	- -	- -	-0.11	-0.07	-0.2	-0.13	-0.2
Net Debt/EBIT	2.63	1.57	1.84	0.68	0.35	0.35	0.52	0.86
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-85.37	-137.24	-26.15	-46.32	-96.27	-153.31	-110.36	-145.77
Long-Term Debt/Equity (%)	- -	- -	- -	2.68	2.12	11.53	3.85	9.82
Long-Term Debt/Capital (%)	- -	- -	- -	-4.42	-1.65	-4.49	-2.86	-5.58
Long-Term Debt/Total Assets (%)	- -	- -	- -	1.93	1.54	6.5	3.03	7.69
Total Debt/Equity (%)	- -	- -	- -	3.81	3.94	15.27	5.37	10.34
Total Debt/Capital (%)	- -	- -	- -	-6.27	-3.07	-5.95	-3.98	-5.88
Total Debt/Total Assets (%)	- -	- -	- -	2.73	2.87	8.61	4.23	8.1
Net Debt to Equity	69.45	60.33	-41.12	-23.52	-21.23	-27.25	-20.87	-45.84
Net Debt/Capital (%)	39.77	36.55	53.52	27.92	14.21	9.6	13.41	20.68
EBITDA	-7	-20	-63	-112	-173	-141	-197	-267
EBITDA-CapEx	-8	-22	-67	-117	-185	-150	-206	-281
Operating Income (Loss)	-10	-22	-65	-118	-184	-155	-213	-286

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Cash Ratio	1.19	2.34	6.31	4.46	4.38	3.31	6.36	6.86
Current Ratio	1.24	2.44	6.7	4.7	4.51	3.4	6.46	7.02
Quick Ratio	1.19	2.34	6.57	4.56	4.38	3.31	6.36	6.86
CFO/Avg Current Liab	- -	0.02	- -	-1.52	-2.33	-1.03	-1.89	-2.74
Common Equity/Total Assets	-85.37	-137.24	-26.15	-46.32	-96.27	-153.31	-110.36	-145.77
Long-Term Debt/Equity (%)	- -	- -	- -	2.68	2.12	11.53	3.85	9.82
Long-Term Debt/Capital (%)	- -	- -	- -	-4.42	-1.65	-4.49	-2.86	-5.58
Long-Term Debt/Total Assets (%)	- -	- -	- -	1.93	1.54	6.5	3.03	7.69
Total Debt/Equity (%)	- -	- -	- -	3.81	3.94	15.27	5.37	10.34
Total Debt/Capital (%)	- -	- -	- -	-6.27	-3.07	-5.95	-3.98	-5.88
Total Debt/Total Assets (%)	- -	- -	- -	2.73	2.87	8.61	4.23	8.1
CFO/Total Liabilities	-38.51	0.59	-0.08	-62.74	-141.34	-52.46	-121.24	-166.99
CFO/CapEx	-19.86	0.36	-0.02	-14.9	-13.05	-9.69	-18.61	-17.82
Altman's Z-Score	-0.87	-2.25	3.68	4.73	1.2	-1.36	4.68	3.77

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Accounts Receivable Turnover	- -	- -	- -	9.92	12.88	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	36.81	28.35	- -	- -	- -
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

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Market Capitalization	- -	- -	668	1,236	602	338	1,484	1,532
- Cash & Cash Equivalents	26	35	119	81	64	55	110	247
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	13	12	31	28	56
Enterprise Value	-39	-38	387	954	305	81	903	995
Total Capital	-39	-60	-104	-208	-389	-515	-710	-947
Total Debt/Capital (%)	- -	- -	- -	-6.27	-3.07	-5.95	-3.98	-5.88
Total Debt / EV	- -	- -	- -	0.01	0.04	0.38	0.03	0.06
EV/Sales	- -	- -	21.71	32.05	7.9	1.05	16.55	11.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	86.49	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	668	1,236	602	338	1,484	1,532
Diluted Enterprise Value	-26	-35	549	1,169	550	314	1,402	1,341
EV per Share	- -	- -	24.68	22.23	6.28	1.48	13.45	11.48
TTM Sales	37	31	18	30	39	77	55	84
TTM EBITDA	-7	-20	-63	-112	-173	-141	-197	-267
TTM Operating Income	-10	-22	-65	-118	-184	-155	-213	-286
TTM Cash Flow to Firm	-32	1	- -	-84	-160	-81	-173	-249
TTM Free Cash Flow to Firm	-30	2	4	-79	-148	-73	-163	-235

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Price/Free Cash Flow	- -	- -	149.34	-15.71	-4.08	-4.63	-9.09	-6.51
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-39	-38	387	954	305	81	903	995
Low Price	- -	- -	15.21	21.53	7.52	4.22	5.95	8.18
EV/Sales	- -	- -	21.71	32.05	7.9	1.05	16.55	11.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-9.73	-12.14	-4.24	-3.53	-5.95	-4.31
Price/Earnings High	- -	- -	-15.58	-19.17	-8.67	-5.28	-10.25	-7.54
Price/Earnings Low	- -	- -	-5.51	-7.88	-2.03	-1.59	-2.06	-2.68
Price/Book Value	- -	- -	-6.44	-5.6	-1.5	-0.62	-2.01	-1.53
Price/Book Value Average	- -	- -	-4.06	-6.44	-1.91	-0.93	-1.56	-1.14
Price/Book Value High	- -	- -	-6.5	-10.17	-3.9	-1.39	-2.69	-1.99
Price/Book Value Low	- -	- -	-2.3	-4.18	-0.91	-0.42	-0.54	-0.71
Price/Tangible Book Value	- -	- -	2.3	3.61	1.98	1.69	2.82	2.84
Price/Tangible Book Value Average	- -	- -	1.45	4.15	2.52	2.54	2.18	2.11
Price/Tangible Book Value High	- -	- -	2.32	6.56	5.15	3.79	3.76	3.7
Price/Tangible Book Value Low	- -	- -	0.82	2.7	1.2	1.14	0.76	1.32
Price/Sales	- -	- -	37.49	41.55	15.59	4.39	27.21	18.25
Price/Sales Average	- -	- -	23.6	47.8	19.8	6.61	21.1	13.56
Price/Sales High	- -	- -	37.81	75.52	40.5	9.87	36.37	23.74
Price/Sales Low	- -	- -	13.38	31.04	9.46	2.98	7.32	8.44
Price/Cash Flow	- -	- -	-8,350.02	-14.65	-3.77	-4.15	-8.6	-6.14
Price/Cash Flow Average	- -	- -	-5,257.51	-16.86	-4.79	-6.25	-6.67	-4.57
Price/Cash Flow High	- -	- -	-8,422.51	-26.63	-9.79	-9.34	-11.5	-7.99
Price/Cash Flow Low	- -	- -	-2,979.91	-10.95	-2.29	-2.82	-2.31	-2.84
Price/Free Cash Flow Average	- -	- -	94.03	-18.07	-5.18	-6.97	-7.05	-4.84
Price/Free Cash Flow High	- -	- -	150.64	-28.55	-10.6	-10.42	-12.15	-8.47
Price/Free Cash Flow Low	- -	- -	53.3	-11.73	-2.48	-3.14	-2.45	-3.01
EV/Sales Average	- -	- -	16.9	45.54	18.44	6.3	19.61	11.29
EV/Sales High	- -	- -	31.11	73.26	39.14	9.56	34.87	21.46
EV/Sales Low	- -	- -	6.68	28.78	8.1	2.67	5.82	6.16
EV/EBITDA Average	3.79	1.75	-4.8	-12.12	-4.12	-3.43	-5.44	-3.55
EV/EBITDA High	3.79	1.75	-8.83	-19.49	-8.74	-5.21	-9.68	-6.75
EV/EBITDA Low	3.79	1.75	-1.9	-7.66	-1.81	-1.45	-1.62	-1.94
EV/EBIT Average	2.63	1.57	-4.64	-11.49	-3.87	-3.13	-5.02	-3.32
EV/EBIT High	2.63	1.57	-8.53	-18.49	-8.22	-4.75	-8.93	-6.31
EV/EBIT Low	2.63	1.57	-1.83	-7.26	-1.7	-1.32	-1.49	-1.81
Last Price	- -	- -	42.62	28.82	12.39	6.22	22.11	17.68
High Price	- -	- -	42.99	52.38	32.18	13.99	29.56	23
Enterprise Value Average	-26	-35	301	1,355	712	485	1,070	948
Enterprise Value High	-26	-35	554	2,179	1,512	736	1,902	1,802
Enterprise Value Low	-26	-35	119	856	313	205	318	518

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-48.52	-19.64	-26.85	-40.37	-37.27	-37.77	-38.96
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	-18.03	-63.9	-352.43	-375.81	-448.03	-183.68	-360.41	-317.71
Operating Margin (%)	-26.01	-71.46	-364.66	-396.26	-476.01	-201.41	-390.52	-340.16
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-23.82	-68.97	-357.9	-393.49	-466.93	-186.98	-354.36	-314
Profit Margin (%)	-25.18	-69.74	-242.66	-393.93	-466.93	-186.98	-354.85	-314.9
Net Income to Common Margin (%)	-25.18	-69.74	-242.66	-393.93	-466.93	-186.98	-354.85	-314.9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Total Debt	- -	- -	- -	13	12	31	28	56
ST Debt	- -	- -	- -	4	6	7	8	3
LT Debt	- -	- -	- -	9	6	23	20	53
Total Debt/EBITDA	- -	- -	- -	-0.12	-0.07	-0.22	-0.14	-0.21
Net Debt/EBITDA	3.79	1.75	1.9	0.72	0.37	0.39	0.56	0.93
Total Debt/EBIT	- -	- -	- -	-0.11	-0.07	-0.2	-0.13	-0.2
Net Debt/EBIT	2.63	1.57	1.84	0.68	0.35	0.35	0.52	0.86
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-85.37	-137.24	-26.15	-46.32	-96.27	-153.31	-110.36	-145.77
Long-Term Debt/Equity (%)	- -	- -	- -	2.68	2.12	11.53	3.85	9.82
Long-Term Debt/Capital (%)	- -	- -	- -	-4.42	-1.65	-4.49	-2.86	-5.58
Long-Term Debt/Total Assets (%)	- -	- -	- -	1.93	1.54	6.5	3.03	7.69
Total Debt/Equity (%)	- -	- -	- -	3.81	3.94	15.27	5.37	10.34
Total Debt/Capital (%)	- -	- -	- -	-6.27	-3.07	-5.95	-3.98	-5.88
Total Debt/Total Assets (%)	- -	- -	- -	2.73	2.87	8.61	4.23	8.1
Net Debt to Equity	69.45	60.33	-41.12	-23.52	-21.23	-27.25	-20.87	-45.84
Net Debt/Capital (%)	39.77	36.55	53.52	27.92	14.21	9.6	13.41	20.68
EBITDA	-7	-20	-63	-112	-173	-141	-197	-267
EBITDA-CapEx	-8	-22	-67	-117	-185	-150	-206	-281
Operating Income (Loss)	-10	-22	-65	-118	-184	-155	-213	-286

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Cash Ratio	1.19	2.34	6.31	4.46	4.38	3.31	6.36	6.86
Current Ratio	1.24	2.44	6.7	4.7	4.51	3.4	6.46	7.02
Quick Ratio	1.19	2.34	6.57	4.56	4.38	3.31	6.36	6.86
CFO/Avg Current Liab	- -	0.02	- -	-1.52	-2.33	-1.03	-1.89	-2.74
Common Equity/Total Assets	-85.37	-137.24	-26.15	-46.32	-96.27	-153.31	-110.36	-145.77
Long-Term Debt/Equity (%)	- -	- -	- -	2.68	2.12	11.53	3.85	9.82
Long-Term Debt/Capital (%)	- -	- -	- -	-4.42	-1.65	-4.49	-2.86	-5.58
Long-Term Debt/Total Assets (%)	- -	- -	- -	1.93	1.54	6.5	3.03	7.69
Total Debt/Equity (%)	- -	- -	- -	3.81	3.94	15.27	5.37	10.34
Total Debt/Capital (%)	- -	- -	- -	-6.27	-3.07	-5.95	-3.98	-5.88
Total Debt/Total Assets (%)	- -	- -	- -	2.73	2.87	8.61	4.23	8.1
CFO/Total Liabilities	-38.51	0.59	-0.08	-62.74	-141.34	-52.46	-121.24	-166.99
CFO/CapEx	-19.86	0.36	-0.02	-14.9	-13.05	-9.69	-18.61	-17.82
Altman's Z-Score	-0.87	-2.25	3.68	4.73	1.2	-1.36	4.68	3.77

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Accounts Receivable Turnover	- -	- -	- -	9.92	12.88	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	36.81	28.35	- -	- -	- -
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

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Market Capitalization	- -	- -	668	1,236	602	338	1,484	1,532
- Cash & Cash Equivalents	26	35	119	81	64	55	110	247
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	13	12	31	28	56
Enterprise Value	-39	-38	387	954	305	81	903	995
Total Capital	-39	-60	-104	-208	-389	-515	-710	-947
Total Debt/Capital (%)	- -	- -	- -	-6.27	-3.07	-5.95	-3.98	-5.88
Total Debt / EV	- -	- -	- -	0.01	0.04	0.38	0.03	0.06
EV/Sales	- -	- -	21.71	32.05	7.9	1.05	16.55	11.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	86.49	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	668	1,236	602	338	1,484	1,532
Diluted Enterprise Value	-26	-35	549	1,169	550	314	1,402	1,341
EV per Share	- -	- -	24.68	22.23	6.28	1.48	13.45	11.48
TTM Sales	37	31	18	30	39	77	55	84
TTM EBITDA	-7	-20	-63	-112	-173	-141	-197	-267
TTM Operating Income	-10	-22	-65	-118	-184	-155	-213	-286
TTM Cash Flow to Firm	-32	1	- -	-84	-160	-81	-173	-249
TTM Free Cash Flow to Firm	-30	2	4	-79	-148	-73	-163	-235

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Price/Free Cash Flow	- -	- -	149.34	-15.71	-4.08	-4.63	-9.09	-6.51
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-39	-38	387	954	305	81	903	995
Low Price	- -	- -	15.21	21.53	7.52	4.22	5.95	8.18
EV/Sales	- -	- -	21.71	32.05	7.9	1.05	16.55	11.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-9.73	-12.14	-4.24	-3.53	-5.95	-4.31
Price/Earnings High	- -	- -	-15.58	-19.17	-8.67	-5.28	-10.25	-7.54
Price/Earnings Low	- -	- -	-5.51	-7.88	-2.03	-1.59	-2.06	-2.68
Price/Book Value	- -	- -	-6.44	-5.6	-1.5	-0.62	-2.01	-1.53
Price/Book Value Average	- -	- -	-4.06	-6.44	-1.91	-0.93	-1.56	-1.14
Price/Book Value High	- -	- -	-6.5	-10.17	-3.9	-1.39	-2.69	-1.99
Price/Book Value Low	- -	- -	-2.3	-4.18	-0.91	-0.42	-0.54	-0.71
Price/Tangible Book Value	- -	- -	2.3	3.61	1.98	1.69	2.82	2.84
Price/Tangible Book Value Average	- -	- -	1.45	4.15	2.52	2.54	2.18	2.11
Price/Tangible Book Value High	- -	- -	2.32	6.56	5.15	3.79	3.76	3.7
Price/Tangible Book Value Low	- -	- -	0.82	2.7	1.2	1.14	0.76	1.32
Price/Sales	- -	- -	37.49	41.55	15.59	4.39	27.21	18.25
Price/Sales Average	- -	- -	23.6	47.8	19.8	6.61	21.1	13.56
Price/Sales High	- -	- -	37.81	75.52	40.5	9.87	36.37	23.74
Price/Sales Low	- -	- -	13.38	31.04	9.46	2.98	7.32	8.44
Price/Cash Flow	- -	- -	-8,350.02	-14.65	-3.77	-4.15	-8.6	-6.14
Price/Cash Flow Average	- -	- -	-5,257.51	-16.86	-4.79	-6.25	-6.67	-4.57
Price/Cash Flow High	- -	- -	-8,422.51	-26.63	-9.79	-9.34	-11.5	-7.99
Price/Cash Flow Low	- -	- -	-2,979.91	-10.95	-2.29	-2.82	-2.31	-2.84
Price/Free Cash Flow Average	- -	- -	94.03	-18.07	-5.18	-6.97	-7.05	-4.84
Price/Free Cash Flow High	- -	- -	150.64	-28.55	-10.6	-10.42	-12.15	-8.47
Price/Free Cash Flow Low	- -	- -	53.3	-11.73	-2.48	-3.14	-2.45	-3.01
EV/Sales Average	- -	- -	16.9	45.54	18.44	6.3	19.61	11.29
EV/Sales High	- -	- -	31.11	73.26	39.14	9.56	34.87	21.46
EV/Sales Low	- -	- -	6.68	28.78	8.1	2.67	5.82	6.16
EV/EBITDA Average	3.79	1.75	-4.8	-12.12	-4.12	-3.43	-5.44	-3.55
EV/EBITDA High	3.79	1.75	-8.83	-19.49	-8.74	-5.21	-9.68	-6.75
EV/EBITDA Low	3.79	1.75	-1.9	-7.66	-1.81	-1.45	-1.62	-1.94
EV/EBIT Average	2.63	1.57	-4.64	-11.49	-3.87	-3.13	-5.02	-3.32
EV/EBIT High	2.63	1.57	-8.53	-18.49	-8.22	-4.75	-8.93	-6.31
EV/EBIT Low	2.63	1.57	-1.83	-7.26	-1.7	-1.32	-1.49	-1.81
Last Price	- -	- -	42.62	28.82	12.39	6.22	22.11	17.68
High Price	- -	- -	42.99	52.38	32.18	13.99	29.56	23
Enterprise Value Average	-26	-35	301	1,355	712	485	1,070	948
Enterprise Value High	-26	-35	554	2,179	1,512	736	1,902	1,802
Enterprise Value Low	-26	-35	119	856	313	205	318	518

Shares Outstanding	35	35	39	45	47	49	76	102
Diluted Weighted Avg Shares	16	21	16	43	49	54	67	87
Basic Weighted Avg Shares	16	21	16	43	49	54	67	87
Revenue per Share	2.33	1.5	1.14	0.69	0.79	1.42	0.81	0.97
EBITDA per Share	-0.42	-0.96	-4.01	-2.61	-3.56	-2.6	-2.93	-3.08
Operating Income per Share	-0.6	-1.07	-4.15	-2.75	-3.78	-2.85	-3.17	-3.3
Basic EPS, GAAP	-0.59	-1.04	-2.76	-2.73	-3.71	-2.65	-2.88	-3.05
Basic EPS from Cont Ops	-0.59	-1.04	-2.76	-2.73	-3.71	-2.65	-2.88	-3.05
Diluted EPS, GAAP	-0.59	-1.04	-2.76	-2.73	-3.71	-2.65	-2.88	-3.05
Diluted EPS from Cont Ops	-0.59	-1.04	-2.76	-2.73	-3.71	-2.65	-2.88	-3.05
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.97	0.03	-0.01	-1.97	-3.29	-1.5	-2.57	-2.88
Free Cash Flow per Basic Share	-2.07	-0.05	-0.3	-2.1	-3.54	-1.65	-2.71	-3.04
Cash & Equivalents per Share	2.42	1.82	17.94	6.89	6.36	5.3	9.08	6.84
Book Value per Share	-2.41	-2.91	-6.61	-5.15	-8.25	-10.03	-11.01	-11.57
Tangible Book Value per Share	-2.29	-2.78	18.52	7.98	6.25	3.69	7.85	6.22

Nurix 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)