RAPT Therapeutics, Inc.

RAPT

RAPTRAPT Therapeutics, Inc. US flag

NASDAQ Global Market

58.01

USD

+0.00

- -

959.26MMarket Cap

Profitability (USD)

API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-60.24	-55.76	-51.96	-43.58	-36.07	-53.15	-62.79
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	100	100	100	- -	- -
EBITDA Margin (%)	- -	- -	- -	-1,033.14	-1,788.96	-5,549.97	- -	- -
Operating Margin (%)	- -	- -	- -	-1,055.41	-1,815.08	-5,618.53	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	2,702.49	- -
Pretax Margin (%)	- -	- -	- -	-1,029.39	-1,814.95	-5,490.37	- -	- -
Profit Margin (%)	- -	- -	- -	-1,049.03	-1,814.95	-5,490.37	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	-1,049.03	-1,814.95	-5,490.37	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

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

Total Debt	- -	- -	- -	- -	- -	9	7	4
ST Debt	- -	- -	- -	- -	- -	2	2	2
LT Debt	- -	- -	- -	- -	- -	7	4	2
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.11	-0.05	-0.03
Net Debt/EBITDA	1.7	1.79	1.83	0.48	0.35	0.46	0.38	1.26
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.1	-0.05	-0.03
Net Debt/EBIT	1.62	1.73	1.77	0.47	0.35	0.45	0.37	1.25
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-164.32	-170.88	-191.42	-180.58	-143	-138.19	-279.63	-255.71
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	2.78	3.03	1.09
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-1.9	-0.93	-0.34
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.56	2.57	0.86
Total Debt/Equity (%)	- -	- -	- -	- -	- -	3.67	4.7	2.37
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-2.5	-1.45	-0.74
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	3.38	3.98	1.87
Net Debt to Equity	76.14	65.69	-105.83	-23.92	-12.89	-15.89	-32.29	-89.38
Net Debt/Capital (%)	36.46	34.91	32.33	10.39	7.8	9.79	9.04	21.77
EBITDA	-28	-36	-42	-52	-68	-85	-126	-135
EBITDA-CapEx	-29	-39	-43	-52	-69	-86	-127	-135
Operating Income (Loss)	-29	-37	-44	-53	-69	-86	-127	-136

Liquidity (USD)

API ChatGPT

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

Cash Ratio	14.63	13.74	8.36	9.5	19.77	17.51	7.28	4.78
Current Ratio	14.85	14.01	8.7	9.84	20.11	17.77	7.41	4.87
Quick Ratio	14.63	13.74	8.36	9.5	19.77	17.51	7.28	4.78
CFO/Avg Current Liab	- -	-8.35	-5.1	-3.86	-5.72	-5.94	-5.38	-2.37
Common Equity/Total Assets	-164.32	-170.88	-191.42	-180.58	-143	-138.19	-279.63	-255.71
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	2.78	3.03	1.09
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-1.9	-0.93	-0.34
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.56	2.57	0.86
Total Debt/Equity (%)	- -	- -	- -	- -	- -	3.67	4.7	2.37
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-2.5	-1.45	-0.74
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	3.38	3.98	1.87
CFO/Total Liabilities	-24.05	-19.77	-308.98	-273.77	-497.93	-336.32	-369.09	-165.2
CFO/CapEx	-24.13	-9.42	-39.95	-101.74	-80.83	-83.75	-86.26	-682.76
Altman's Z-Score	-3.15	-3.1	2.9	16.42	47.23	16.45	16.37	-3.75

Working Capital (USD)

API ChatGPT

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

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

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

Market Capitalization	- -	- -	120	477	1,006	644	953	64
- Cash & Cash Equivalents	48	64	77	25	24	39	47	170
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	9	7	4
Enterprise Value	-48	-64	43	365	816	404	801	-162
Total Capital	-83	-119	-162	-215	-284	-359	-478	-610
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-2.5	-1.45	-0.74
Total Debt / EV	- -	- -	- -	- -	- -	0.02	0.01	-0.03
EV/Sales	- -	- -	- -	72.42	214.11	264.72	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	120	477	1,006	644	953	64
Diluted Enterprise Value	-48	-64	43	452	982	614	912	-101
EV per Share	- -	- -	78.45	121.04	238.45	99.38	167.09	- -
TTM Sales	- -	- -	- -	5	4	2	- -	- -
TTM EBITDA	-28	-36	-42	-52	-68	-85	-126	-135
TTM Operating Income	-29	-37	-44	-53	-69	-86	-127	-136
TTM Cash Flow to Firm	-27	-33	-35	-40	-61	-71	-97	-83
TTM Free Cash Flow to Firm	-26	-29	-35	-40	-60	-70	-96	-83

Multiples (USD)

API ChatGPT

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

Price/Free Cash Flow	- -	- -	-3.47	-11.89	-16.69	-9.21	-9.93	-0.77
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-48	-64	43	365	816	404	801	-162
Low Price	- -	- -	94.8	84.16	119.12	78.88	83.76	6.31
EV/Sales	- -	- -	- -	72.42	214.11	264.72	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-2.33	-11.72	-10.97	-8.15	-6.61	-2.1
Price/Earnings High	- -	- -	-4.25	-23.37	-17.12	-15.81	-10.32	-8.58
Price/Earnings Low	- -	- -	-1.2	-4.8	-5.89	-3.83	-3.44	-0.25
Price/Book Value	- -	- -	-0.74	-2.22	-3.54	-1.75	-1.97	-0.1
Price/Book Value Average	- -	- -	-0.62	-2.89	-2.67	-1.86	-1.59	-0.44
Price/Book Value High	- -	- -	-1.13	-5.75	-4.17	-3.6	-2.49	-1.81
Price/Book Value Low	- -	- -	-0.32	-1.18	-1.44	-0.87	-0.83	-0.05
Price/Tangible Book Value	- -	- -	1.64	4.58	5.4	2.63	6.48	0.34
Price/Tangible Book Value Average	- -	- -	1.37	5.95	4.07	2.79	5.25	1.44
Price/Tangible Book Value High	- -	- -	2.5	11.86	6.36	5.41	8.2	5.87
Price/Tangible Book Value Low	- -	- -	0.7	2.44	2.19	1.31	2.73	0.17
Price/Sales	- -	- -	- -	94.54	263.85	421.94	- -	- -
Price/Sales Average	- -	- -	- -	122.94	199.02	447.44	- -	- -
Price/Sales High	- -	- -	- -	245.12	310.75	868.17	- -	- -
Price/Sales Low	- -	- -	- -	50.36	106.96	210.12	- -	- -
Price/Cash Flow	- -	- -	-3.38	-11.77	-16.49	-9.1	-9.82	-0.77
Price/Cash Flow Average	- -	- -	-2.82	-15.31	-12.44	-9.65	-7.96	-3.28
Price/Cash Flow High	- -	- -	-5.15	-30.52	-19.42	-18.73	-12.42	-13.38
Price/Cash Flow Low	- -	- -	-1.45	-6.27	-6.68	-4.53	-4.14	-0.39
Price/Free Cash Flow Average	- -	- -	-2.89	-15.46	-12.59	-9.77	-8.05	-3.28
Price/Free Cash Flow High	- -	- -	-5.28	-30.83	-19.66	-18.96	-12.57	-13.4
Price/Free Cash Flow Low	- -	- -	-1.49	-6.33	-6.77	-4.59	-4.18	-0.39
EV/Sales Average	- -	- -	- -	118	192.72	427.82	- -	- -
EV/Sales High	- -	- -	- -	240.18	304.45	848.55	- -	- -
EV/Sales Low	- -	- -	- -	45.41	100.66	190.5	- -	- -
EV/EBITDA Average	1.7	1.79	-0.53	-11.42	-10.77	-7.71	-5.81	-0.8
EV/EBITDA High	1.7	1.79	-2.49	-23.25	-17.02	-15.29	-9.26	-7.04
EV/EBITDA Low	1.7	1.79	0.61	-4.4	-5.63	-3.43	-2.87	0.99
EV/EBIT Average	1.62	1.73	-0.52	-11.18	-10.62	-7.61	-5.76	-0.79
EV/EBIT High	1.62	1.73	-2.41	-22.76	-16.77	-15.1	-9.17	-6.98
EV/EBIT Low	1.62	1.73	0.59	-4.3	-5.55	-3.39	-2.84	0.98
Last Price	- -	- -	220.88	158	293.84	158.4	198.8	12.64
High Price	- -	- -	336	409.68	346.08	325.92	251.6	218.8
Enterprise Value Average	-48	-64	23	595	735	653	732	108
Enterprise Value High	-48	-64	105	1,211	1,161	1,296	1,165	950
Enterprise Value Low	-48	-64	-26	229	384	291	361	-133

Profitability (USD)

API ChatGPT

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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-60.24	-55.76	-51.96	-43.58	-36.07	-53.15	-62.79
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	100	100	100	- -	- -
EBITDA Margin (%)	- -	- -	- -	-1,033.14	-1,788.96	-5,549.97	- -	- -
Operating Margin (%)	- -	- -	- -	-1,055.41	-1,815.08	-5,618.53	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	2,702.49	- -
Pretax Margin (%)	- -	- -	- -	-1,029.39	-1,814.95	-5,490.37	- -	- -
Profit Margin (%)	- -	- -	- -	-1,049.03	-1,814.95	-5,490.37	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	-1,049.03	-1,814.95	-5,490.37	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

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

Total Debt	- -	- -	- -	- -	- -	9	7	4
ST Debt	- -	- -	- -	- -	- -	2	2	2
LT Debt	- -	- -	- -	- -	- -	7	4	2
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.11	-0.05	-0.03
Net Debt/EBITDA	1.7	1.79	1.83	0.48	0.35	0.46	0.38	1.26
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.1	-0.05	-0.03
Net Debt/EBIT	1.62	1.73	1.77	0.47	0.35	0.45	0.37	1.25
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-164.32	-170.88	-191.42	-180.58	-143	-138.19	-279.63	-255.71
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	2.78	3.03	1.09
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-1.9	-0.93	-0.34
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.56	2.57	0.86
Total Debt/Equity (%)	- -	- -	- -	- -	- -	3.67	4.7	2.37
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-2.5	-1.45	-0.74
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	3.38	3.98	1.87
Net Debt to Equity	76.14	65.69	-105.83	-23.92	-12.89	-15.89	-32.29	-89.38
Net Debt/Capital (%)	36.46	34.91	32.33	10.39	7.8	9.79	9.04	21.77
EBITDA	-28	-36	-42	-52	-68	-85	-126	-135
EBITDA-CapEx	-29	-39	-43	-52	-69	-86	-127	-135
Operating Income (Loss)	-29	-37	-44	-53	-69	-86	-127	-136

Liquidity (USD)

API ChatGPT

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

Cash Ratio	14.63	13.74	8.36	9.5	19.77	17.51	7.28	4.78
Current Ratio	14.85	14.01	8.7	9.84	20.11	17.77	7.41	4.87
Quick Ratio	14.63	13.74	8.36	9.5	19.77	17.51	7.28	4.78
CFO/Avg Current Liab	- -	-8.35	-5.1	-3.86	-5.72	-5.94	-5.38	-2.37
Common Equity/Total Assets	-164.32	-170.88	-191.42	-180.58	-143	-138.19	-279.63	-255.71
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	2.78	3.03	1.09
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-1.9	-0.93	-0.34
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.56	2.57	0.86
Total Debt/Equity (%)	- -	- -	- -	- -	- -	3.67	4.7	2.37
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-2.5	-1.45	-0.74
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	3.38	3.98	1.87
CFO/Total Liabilities	-24.05	-19.77	-308.98	-273.77	-497.93	-336.32	-369.09	-165.2
CFO/CapEx	-24.13	-9.42	-39.95	-101.74	-80.83	-83.75	-86.26	-682.76
Altman's Z-Score	-3.15	-3.1	2.9	16.42	47.23	16.45	16.37	-3.75

Working Capital (USD)

API ChatGPT

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

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

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

Market Capitalization	- -	- -	120	477	1,006	644	953	64
- Cash & Cash Equivalents	48	64	77	25	24	39	47	170
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	9	7	4
Enterprise Value	-48	-64	43	365	816	404	801	-162
Total Capital	-83	-119	-162	-215	-284	-359	-478	-610
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-2.5	-1.45	-0.74
Total Debt / EV	- -	- -	- -	- -	- -	0.02	0.01	-0.03
EV/Sales	- -	- -	- -	72.42	214.11	264.72	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	120	477	1,006	644	953	64
Diluted Enterprise Value	-48	-64	43	452	982	614	912	-101
EV per Share	- -	- -	78.45	121.04	238.45	99.38	167.09	- -
TTM Sales	- -	- -	- -	5	4	2	- -	- -
TTM EBITDA	-28	-36	-42	-52	-68	-85	-126	-135
TTM Operating Income	-29	-37	-44	-53	-69	-86	-127	-136
TTM Cash Flow to Firm	-27	-33	-35	-40	-61	-71	-97	-83
TTM Free Cash Flow to Firm	-26	-29	-35	-40	-60	-70	-96	-83

Multiples (USD)

API ChatGPT

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

Price/Free Cash Flow	- -	- -	-3.47	-11.89	-16.69	-9.21	-9.93	-0.77
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-48	-64	43	365	816	404	801	-162
Low Price	- -	- -	94.8	84.16	119.12	78.88	83.76	6.31
EV/Sales	- -	- -	- -	72.42	214.11	264.72	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-2.33	-11.72	-10.97	-8.15	-6.61	-2.1
Price/Earnings High	- -	- -	-4.25	-23.37	-17.12	-15.81	-10.32	-8.58
Price/Earnings Low	- -	- -	-1.2	-4.8	-5.89	-3.83	-3.44	-0.25
Price/Book Value	- -	- -	-0.74	-2.22	-3.54	-1.75	-1.97	-0.1
Price/Book Value Average	- -	- -	-0.62	-2.89	-2.67	-1.86	-1.59	-0.44
Price/Book Value High	- -	- -	-1.13	-5.75	-4.17	-3.6	-2.49	-1.81
Price/Book Value Low	- -	- -	-0.32	-1.18	-1.44	-0.87	-0.83	-0.05
Price/Tangible Book Value	- -	- -	1.64	4.58	5.4	2.63	6.48	0.34
Price/Tangible Book Value Average	- -	- -	1.37	5.95	4.07	2.79	5.25	1.44
Price/Tangible Book Value High	- -	- -	2.5	11.86	6.36	5.41	8.2	5.87
Price/Tangible Book Value Low	- -	- -	0.7	2.44	2.19	1.31	2.73	0.17
Price/Sales	- -	- -	- -	94.54	263.85	421.94	- -	- -
Price/Sales Average	- -	- -	- -	122.94	199.02	447.44	- -	- -
Price/Sales High	- -	- -	- -	245.12	310.75	868.17	- -	- -
Price/Sales Low	- -	- -	- -	50.36	106.96	210.12	- -	- -
Price/Cash Flow	- -	- -	-3.38	-11.77	-16.49	-9.1	-9.82	-0.77
Price/Cash Flow Average	- -	- -	-2.82	-15.31	-12.44	-9.65	-7.96	-3.28
Price/Cash Flow High	- -	- -	-5.15	-30.52	-19.42	-18.73	-12.42	-13.38
Price/Cash Flow Low	- -	- -	-1.45	-6.27	-6.68	-4.53	-4.14	-0.39
Price/Free Cash Flow Average	- -	- -	-2.89	-15.46	-12.59	-9.77	-8.05	-3.28
Price/Free Cash Flow High	- -	- -	-5.28	-30.83	-19.66	-18.96	-12.57	-13.4
Price/Free Cash Flow Low	- -	- -	-1.49	-6.33	-6.77	-4.59	-4.18	-0.39
EV/Sales Average	- -	- -	- -	118	192.72	427.82	- -	- -
EV/Sales High	- -	- -	- -	240.18	304.45	848.55	- -	- -
EV/Sales Low	- -	- -	- -	45.41	100.66	190.5	- -	- -
EV/EBITDA Average	1.7	1.79	-0.53	-11.42	-10.77	-7.71	-5.81	-0.8
EV/EBITDA High	1.7	1.79	-2.49	-23.25	-17.02	-15.29	-9.26	-7.04
EV/EBITDA Low	1.7	1.79	0.61	-4.4	-5.63	-3.43	-2.87	0.99
EV/EBIT Average	1.62	1.73	-0.52	-11.18	-10.62	-7.61	-5.76	-0.79
EV/EBIT High	1.62	1.73	-2.41	-22.76	-16.77	-15.1	-9.17	-6.98
EV/EBIT Low	1.62	1.73	0.59	-4.3	-5.55	-3.39	-2.84	0.98
Last Price	- -	- -	220.88	158	293.84	158.4	198.8	12.64
High Price	- -	- -	336	409.68	346.08	325.92	251.6	218.8
Enterprise Value Average	-48	-64	23	595	735	653	732	108
Enterprise Value High	-48	-64	105	1,211	1,161	1,296	1,165	950
Enterprise Value Low	-48	-64	-26	229	384	291	361	-133

Shares Outstanding	3	3	3	3	4	4	4	17
Diluted Weighted Avg Shares	2	2	1	3	3	4	5	5
Basic Weighted Avg Shares	2	2	1	3	3	4	5	5
Revenue per Share	- -	- -	- -	1.67	1.11	0.38	- -	- -
EBITDA per Share	-15.46	-16.49	-77.86	-17.27	-19.92	-20.84	-26.26	-26.48
Operating Income per Share	-16.23	-17.06	-80.3	-17.64	-20.21	-21.09	-26.51	-26.71
Basic EPS, GAAP	-16.11	-16.69	-79.14	-17.53	-20.21	-20.61	-24.37	-25.49
Basic EPS from Cont Ops	-16.11	-16.69	-79.14	-17.53	-20.21	-20.61	-24.37	-25.49
Diluted EPS, GAAP	-16.11	-16.69	-79.14	-17.53	-20.21	-20.61	-24.37	-25.49
Diluted EPS from Cont Ops	-16.11	-16.69	-79.14	-17.53	-20.21	-20.61	-24.37	-25.49
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-15	-15.21	-65.29	-13.42	-17.82	-17.4	-20.25	-16.35
Free Cash Flow per Basic Share	-15.63	-16.83	-66.93	-13.55	-18.04	-17.61	-20.49	-16.37
Cash & Equivalents per Share	26.29	29.45	142.43	36.96	55.39	61.23	33.15	45.35
Book Value per Share	-45.81	-54.92	-298.08	-71.21	-82.96	-90.44	-101.14	-120.61
Tangible Book Value per Share	-34.52	-44.83	134.59	34.53	54.44	60.27	30.68	37.27

RAPT 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)