Praxis Precision Medicines, Inc.

PRAX

PRAXPraxis Precision Medicines, Inc. US flag

NASDAQ Global Select

278.93

USD

+20.85

- -

5.90BMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-105.18	-35.24	-56.07	-104.95	-121.41	-64.03	-42.68
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	100	100	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	-5,146.75	-2,336.1	- -
Operating Margin (%)	- -	- -	- -	- -	- -	-5,164.41	-2,340.29	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	1,473.55
Pretax Margin (%)	- -	- -	- -	- -	- -	-5,037.88	-2,137.48	- -
Profit Margin (%)	- -	- -	- -	- -	- -	-5,037.88	-2,137.48	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	-5,037.88	-2,137.48	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	7.96	12.71	12.7	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	1	1	4	4	2	1	- -
ST Debt	- -	1	1	1	1	1	1	- -
LT Debt	- -	1	- -	4	2	1	- -	- -
Total Debt/EBITDA	- -	-0.04	-0.01	-0.03	-0.02	-0.02	-0.01	- -
Net Debt/EBITDA	0.79	1.25	4.79	0.83	0.29	0.65	1.08	1.1
Total Debt/EBIT	- -	-0.04	-0.01	-0.03	-0.02	-0.02	-0.01	- -
Net Debt/EBIT	0.79	1.25	4.79	0.83	0.29	0.64	1.08	1.1
EBITDA to Interest Expense	-178.88	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-179.38	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-178.89	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-208.6	-169.85	-49.33	-108.15	-460.91	-743.52	-173.2	-121.55
Long-Term Debt/Equity (%)	- -	1.9	- -	1.4	3.28	1.97	0.02	- -
Long-Term Debt/Capital (%)	- -	1.84	- -	-1.12	-0.47	-0.21	-0.01	- -
Long-Term Debt/Total Assets (%)	- -	1.6	- -	1.2	2.17	1.56	0.02	- -
Total Debt/Equity (%)	- -	3.64	0.27	1.72	4.6	3.58	0.31	0.01
Total Debt/Capital (%)	- -	3.51	-0.51	-1.38	-0.66	-0.38	-0.16	-0.01
Total Debt/Total Assets (%)	- -	3.06	0.25	1.47	3.04	2.84	0.28	0.01
Net Debt to Equity	-122.26	-111.72	-103.18	-55.3	-80.96	-116.69	-48.35	-40.69
Net Debt/Capital (%)	499.44	1,381.9	66.59	30.75	10.47	11.1	20.5	23.87
EBITDA	-23	-36	-62	-167	-215	-126	-200	-326
EBITDA-CapEx	-23	-36	-62	-168	-215	-126	-200	-326
Operating Income (Loss)	-23	-36	-62	-167	-215	-126	-200	-326

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	3.49	6.57	18.87	7.18	2.93	5.16	10.45	10.03
Current Ratio	3.72	6.67	19.23	7.48	3.23	5.39	10.77	10.22
Quick Ratio	3.49	6.57	18.87	7.18	2.93	5.16	10.45	10.03
CFO/Avg Current Liab	- -	-5.59	-4.67	-4.6	-5.09	-4.44	-4.94	-5.12
Common Equity/Total Assets	-208.6	-169.85	-49.33	-108.15	-460.91	-743.52	-173.2	-121.55
Long-Term Debt/Equity (%)	- -	1.9	- -	1.4	3.28	1.97	0.02	- -
Long-Term Debt/Capital (%)	- -	1.84	- -	-1.12	-0.47	-0.21	-0.01	- -
Long-Term Debt/Total Assets (%)	- -	1.6	- -	1.2	2.17	1.56	0.02	- -
Total Debt/Equity (%)	- -	3.64	0.27	1.72	4.6	3.58	0.31	0.01
Total Debt/Capital (%)	- -	3.51	-0.51	-1.38	-0.66	-0.38	-0.16	-0.01
Total Debt/Total Assets (%)	- -	3.06	0.25	1.47	3.04	2.84	0.28	0.01
CFO/Total Liabilities	-402.58	-440.84	-334.75	-297.02	-474.2	-608	-349.86	-416.7
CFO/CapEx	-328.9	-324.47	- -	-118.62	-416.76	-2,222.72	- -	-4,447.64
Altman's Z-Score	-5.86	-3.88	80.13	9.59	-10.13	-9.36	19.09	-2.14

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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 Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	2,106	836	110	147	1,378	- -
- Cash & Cash Equivalents	18	45	297	139	62	81	215	357
+ Preferred Equity and Hybrid Capital	56	121	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	1	4	4	2	1	- -
Enterprise Value	38	78	1,810	565	13	68	987	-599
Total Capital	14	42	-149	-312	-527	-651	-835	-1,140
Total Debt/Capital (%)	- -	3.51	-0.51	-1.38	-0.66	-0.38	-0.16	-0.01
Total Debt / EV	- -	0.02	- -	0.01	0.28	0.04	- -	- -
EV/Sales	- -	- -	- -	- -	- -	27.84	115.39	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	2,106	836	110	147	1,378	- -
Diluted Enterprise Value	38	78	1,810	702	52	68	1,164	-357
EV per Share	42.69	67.91	709.34	199.54	4.14	10.33	55.11	- -
TTM Sales	- -	- -	- -	- -	- -	2	9	- -
TTM EBITDA	-23	-36	-62	-167	-215	-126	-200	-326
TTM Operating Income	-23	-36	-62	-167	-215	-126	-200	-326
TTM Cash Flow to Firm	-21	-33	-53	-125	-185	-111	-132	-249
TTM Free Cash Flow to Firm	-21	-33	-53	-124	-185	-111	-132	-249

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-40.01	-6.77	-0.59	-1.32	-10.46	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	38	78	1,810	565	13	68	987	-599
Low Price	- -	- -	358.5	190.65	22.2	11.85	20.5	26.7
EV/Sales	- -	- -	- -	- -	- -	27.84	115.39	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-21.03	-6.86	-1.4	-1.26	-5.36	- -
Price/Earnings High	- -	- -	-31.61	-15.49	-4.44	-4.21	-8.51	- -
Price/Earnings Low	- -	- -	-12.92	-3.23	-0.32	-0.63	-2.01	- -
Price/Book Value	- -	- -	-14.08	-2.64	-0.21	-0.22	-1.65	- -
Price/Book Value Average	- -	- -	-9.96	-3.62	-0.57	-0.24	-1.17	- -
Price/Book Value High	- -	- -	-14.97	-8.17	-1.79	-0.79	-1.86	- -
Price/Book Value Low	- -	- -	-6.12	-1.7	-0.13	-0.12	-0.44	- -
Price/Tangible Book Value	- -	- -	7.32	3.33	1.44	2.11	3.09	- -
Price/Tangible Book Value Average	- -	- -	5.18	4.57	3.94	2.23	2.2	- -
Price/Tangible Book Value High	- -	- -	7.79	10.32	12.48	7.45	3.49	- -
Price/Tangible Book Value Low	- -	- -	3.18	2.15	0.9	1.12	0.82	- -
Price/Sales	- -	- -	- -	- -	- -	60.04	161.13	- -
Price/Sales Average	- -	- -	- -	- -	- -	63.52	114.67	- -
Price/Sales High	- -	- -	- -	- -	- -	212.22	182	- -
Price/Sales Low	- -	- -	- -	- -	- -	31.93	42.92	- -
Price/Cash Flow	- -	- -	-40.01	-6.71	-0.59	-1.32	-10.46	- -
Price/Cash Flow Average	- -	- -	-28.3	-9.2	-1.62	-1.4	-7.44	- -
Price/Cash Flow High	- -	- -	-42.54	-20.77	-5.13	-4.67	-11.81	- -
Price/Cash Flow Low	- -	- -	-17.38	-4.33	-0.37	-0.7	-2.79	- -
Price/Free Cash Flow Average	- -	- -	-28.3	-9.28	-1.63	-1.4	-7.44	- -
Price/Free Cash Flow High	- -	- -	-42.54	-20.95	-5.14	-4.67	-11.81	- -
Price/Free Cash Flow Low	- -	- -	-17.38	-4.37	-0.37	-0.7	-2.79	- -
EV/Sales Average	- -	- -	- -	- -	- -	31.31	89.65	- -
EV/Sales High	- -	- -	- -	- -	- -	180.02	156.98	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	17.9	- -
EV/EBITDA Average	-1.66	-2.18	-19.27	-6.05	-1.13	-0.61	-3.84	1.1
EV/EBITDA High	-1.66	-2.18	-31.37	-14.68	-4.15	-3.5	-6.72	1.1
EV/EBITDA Low	-1.66	-2.18	-9.99	-2.42	-0.05	0.01	-0.77	1.1
EV/EBIT Average	-1.66	-2.17	-19.26	-6.05	-1.13	-0.61	-3.83	1.1
EV/EBIT High	-1.66	-2.17	-31.35	-14.66	-4.15	-3.49	-6.71	1.1
EV/EBIT Low	-1.66	-2.17	-9.99	-2.42	-0.05	0.01	-0.76	1.1
Last Price	- -	- -	825.3	295.5	35.7	22.28	76.96	294.74
High Price	- -	- -	877.35	914.25	309	78.75	86.93	317.72
Enterprise Value Average	38	78	1,193	1,012	242	77	767	-357
Enterprise Value High	38	78	1,942	2,453	891	440	1,343	-357
Enterprise Value Low	38	78	619	405	10	-1	153	-357

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-105.18	-35.24	-56.07	-104.95	-121.41	-64.03	-42.68
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	100	100	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	-5,146.75	-2,336.1	- -
Operating Margin (%)	- -	- -	- -	- -	- -	-5,164.41	-2,340.29	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	1,473.55
Pretax Margin (%)	- -	- -	- -	- -	- -	-5,037.88	-2,137.48	- -
Profit Margin (%)	- -	- -	- -	- -	- -	-5,037.88	-2,137.48	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	-5,037.88	-2,137.48	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	7.96	12.71	12.7	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	1	1	4	4	2	1	- -
ST Debt	- -	1	1	1	1	1	1	- -
LT Debt	- -	1	- -	4	2	1	- -	- -
Total Debt/EBITDA	- -	-0.04	-0.01	-0.03	-0.02	-0.02	-0.01	- -
Net Debt/EBITDA	0.79	1.25	4.79	0.83	0.29	0.65	1.08	1.1
Total Debt/EBIT	- -	-0.04	-0.01	-0.03	-0.02	-0.02	-0.01	- -
Net Debt/EBIT	0.79	1.25	4.79	0.83	0.29	0.64	1.08	1.1
EBITDA to Interest Expense	-178.88	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-179.38	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-178.89	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-208.6	-169.85	-49.33	-108.15	-460.91	-743.52	-173.2	-121.55
Long-Term Debt/Equity (%)	- -	1.9	- -	1.4	3.28	1.97	0.02	- -
Long-Term Debt/Capital (%)	- -	1.84	- -	-1.12	-0.47	-0.21	-0.01	- -
Long-Term Debt/Total Assets (%)	- -	1.6	- -	1.2	2.17	1.56	0.02	- -
Total Debt/Equity (%)	- -	3.64	0.27	1.72	4.6	3.58	0.31	0.01
Total Debt/Capital (%)	- -	3.51	-0.51	-1.38	-0.66	-0.38	-0.16	-0.01
Total Debt/Total Assets (%)	- -	3.06	0.25	1.47	3.04	2.84	0.28	0.01
Net Debt to Equity	-122.26	-111.72	-103.18	-55.3	-80.96	-116.69	-48.35	-40.69
Net Debt/Capital (%)	499.44	1,381.9	66.59	30.75	10.47	11.1	20.5	23.87
EBITDA	-23	-36	-62	-167	-215	-126	-200	-326
EBITDA-CapEx	-23	-36	-62	-168	-215	-126	-200	-326
Operating Income (Loss)	-23	-36	-62	-167	-215	-126	-200	-326

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	3.49	6.57	18.87	7.18	2.93	5.16	10.45	10.03
Current Ratio	3.72	6.67	19.23	7.48	3.23	5.39	10.77	10.22
Quick Ratio	3.49	6.57	18.87	7.18	2.93	5.16	10.45	10.03
CFO/Avg Current Liab	- -	-5.59	-4.67	-4.6	-5.09	-4.44	-4.94	-5.12
Common Equity/Total Assets	-208.6	-169.85	-49.33	-108.15	-460.91	-743.52	-173.2	-121.55
Long-Term Debt/Equity (%)	- -	1.9	- -	1.4	3.28	1.97	0.02	- -
Long-Term Debt/Capital (%)	- -	1.84	- -	-1.12	-0.47	-0.21	-0.01	- -
Long-Term Debt/Total Assets (%)	- -	1.6	- -	1.2	2.17	1.56	0.02	- -
Total Debt/Equity (%)	- -	3.64	0.27	1.72	4.6	3.58	0.31	0.01
Total Debt/Capital (%)	- -	3.51	-0.51	-1.38	-0.66	-0.38	-0.16	-0.01
Total Debt/Total Assets (%)	- -	3.06	0.25	1.47	3.04	2.84	0.28	0.01
CFO/Total Liabilities	-402.58	-440.84	-334.75	-297.02	-474.2	-608	-349.86	-416.7
CFO/CapEx	-328.9	-324.47	- -	-118.62	-416.76	-2,222.72	- -	-4,447.64
Altman's Z-Score	-5.86	-3.88	80.13	9.59	-10.13	-9.36	19.09	-2.14

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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 Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	2,106	836	110	147	1,378	- -
- Cash & Cash Equivalents	18	45	297	139	62	81	215	357
+ Preferred Equity and Hybrid Capital	56	121	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	1	4	4	2	1	- -
Enterprise Value	38	78	1,810	565	13	68	987	-599
Total Capital	14	42	-149	-312	-527	-651	-835	-1,140
Total Debt/Capital (%)	- -	3.51	-0.51	-1.38	-0.66	-0.38	-0.16	-0.01
Total Debt / EV	- -	0.02	- -	0.01	0.28	0.04	- -	- -
EV/Sales	- -	- -	- -	- -	- -	27.84	115.39	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	2,106	836	110	147	1,378	- -
Diluted Enterprise Value	38	78	1,810	702	52	68	1,164	-357
EV per Share	42.69	67.91	709.34	199.54	4.14	10.33	55.11	- -
TTM Sales	- -	- -	- -	- -	- -	2	9	- -
TTM EBITDA	-23	-36	-62	-167	-215	-126	-200	-326
TTM Operating Income	-23	-36	-62	-167	-215	-126	-200	-326
TTM Cash Flow to Firm	-21	-33	-53	-125	-185	-111	-132	-249
TTM Free Cash Flow to Firm	-21	-33	-53	-124	-185	-111	-132	-249

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-40.01	-6.77	-0.59	-1.32	-10.46	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	38	78	1,810	565	13	68	987	-599
Low Price	- -	- -	358.5	190.65	22.2	11.85	20.5	26.7
EV/Sales	- -	- -	- -	- -	- -	27.84	115.39	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-21.03	-6.86	-1.4	-1.26	-5.36	- -
Price/Earnings High	- -	- -	-31.61	-15.49	-4.44	-4.21	-8.51	- -
Price/Earnings Low	- -	- -	-12.92	-3.23	-0.32	-0.63	-2.01	- -
Price/Book Value	- -	- -	-14.08	-2.64	-0.21	-0.22	-1.65	- -
Price/Book Value Average	- -	- -	-9.96	-3.62	-0.57	-0.24	-1.17	- -
Price/Book Value High	- -	- -	-14.97	-8.17	-1.79	-0.79	-1.86	- -
Price/Book Value Low	- -	- -	-6.12	-1.7	-0.13	-0.12	-0.44	- -
Price/Tangible Book Value	- -	- -	7.32	3.33	1.44	2.11	3.09	- -
Price/Tangible Book Value Average	- -	- -	5.18	4.57	3.94	2.23	2.2	- -
Price/Tangible Book Value High	- -	- -	7.79	10.32	12.48	7.45	3.49	- -
Price/Tangible Book Value Low	- -	- -	3.18	2.15	0.9	1.12	0.82	- -
Price/Sales	- -	- -	- -	- -	- -	60.04	161.13	- -
Price/Sales Average	- -	- -	- -	- -	- -	63.52	114.67	- -
Price/Sales High	- -	- -	- -	- -	- -	212.22	182	- -
Price/Sales Low	- -	- -	- -	- -	- -	31.93	42.92	- -
Price/Cash Flow	- -	- -	-40.01	-6.71	-0.59	-1.32	-10.46	- -
Price/Cash Flow Average	- -	- -	-28.3	-9.2	-1.62	-1.4	-7.44	- -
Price/Cash Flow High	- -	- -	-42.54	-20.77	-5.13	-4.67	-11.81	- -
Price/Cash Flow Low	- -	- -	-17.38	-4.33	-0.37	-0.7	-2.79	- -
Price/Free Cash Flow Average	- -	- -	-28.3	-9.28	-1.63	-1.4	-7.44	- -
Price/Free Cash Flow High	- -	- -	-42.54	-20.95	-5.14	-4.67	-11.81	- -
Price/Free Cash Flow Low	- -	- -	-17.38	-4.37	-0.37	-0.7	-2.79	- -
EV/Sales Average	- -	- -	- -	- -	- -	31.31	89.65	- -
EV/Sales High	- -	- -	- -	- -	- -	180.02	156.98	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	17.9	- -
EV/EBITDA Average	-1.66	-2.18	-19.27	-6.05	-1.13	-0.61	-3.84	1.1
EV/EBITDA High	-1.66	-2.18	-31.37	-14.68	-4.15	-3.5	-6.72	1.1
EV/EBITDA Low	-1.66	-2.18	-9.99	-2.42	-0.05	0.01	-0.77	1.1
EV/EBIT Average	-1.66	-2.17	-19.26	-6.05	-1.13	-0.61	-3.83	1.1
EV/EBIT High	-1.66	-2.17	-31.35	-14.66	-4.15	-3.49	-6.71	1.1
EV/EBIT Low	-1.66	-2.17	-9.99	-2.42	-0.05	0.01	-0.76	1.1
Last Price	- -	- -	825.3	295.5	35.7	22.28	76.96	294.74
High Price	- -	- -	877.35	914.25	309	78.75	86.93	317.72
Enterprise Value Average	38	78	1,193	1,012	242	77	767	-357
Enterprise Value High	38	78	1,942	2,453	891	440	1,343	-357
Enterprise Value Low	38	78	619	405	10	-1	153	-357

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	2	2	3	3	3	9	19	25
Diluted Weighted Avg Shares	1	1	3	3	3	7	18	- -
Basic Weighted Avg Shares	1	1	3	3	3	7	18	- -
Revenue per Share	- -	- -	- -	- -	- -	0.37	0.48	- -
EBITDA per Share	-25.68	-31.22	-24.27	-59.06	-69.82	-19.1	-11.16	- -
Operating Income per Share	-25.68	-31.25	-24.29	-59.12	-69.96	-19.16	-11.18	- -
Basic EPS, GAAP	-32.59	-35.53	-27.76	-59.03	-69.65	-18.69	-10.21	- -
Basic EPS from Cont Ops	-29.99	-31.01	-24.23	-59.03	-69.65	-18.69	-10.21	- -
Diluted EPS, GAAP	-32.59	-35.53	-27.76	-59.03	-69.65	-18.69	-10.21	- -
Diluted EPS from Cont Ops	-29.99	-31.01	-24.23	-59.03	-69.65	-18.69	-10.21	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-23.42	-29.18	-20.63	-44.01	-60.21	-16.85	-7.36	- -
Free Cash Flow per Basic Share	-23.49	-29.27	-20.63	-44.38	-60.36	-16.86	-7.36	- -
Cash & Equivalents per Share	20.29	39.13	116.26	97.49	32.7	12.33	21.92	- -
Book Value per Share	-46.75	-70.74	-58.62	-111.87	-172.67	-99.16	-46.73	- -
Tangible Book Value per Share	-46.39	-70.74	112.67	88.62	24.77	10.57	24.88	- -

Praxis Precision Medicines, 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)