SCYNEXIS, Inc. Financial Ratios — SCYX Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	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 (%)	- -	-248.61	-16.27	-73.36	-54.99	-47.44	-25.18	-97.37	-69.12	-29.56	-60.5	62.01	-19.44	-11.5
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-19.66	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	103.69	- -	- -
Gross Margin (%)	14.69	3.27	-1,129.78	100	100	100	100	100	- -	97.63	87.66	88.85	100	100
EBITDA Margin (%)	-57.65	-40.71	-1,067.6	-10,856.81	-10,813.62	-10,225.29	-11,645.91	-39,894.21	- -	-459.31	-1,672.58	52.27	-990.84	-78.03
Operating Margin (%)	-66.5	-48.6	-1,166.16	-11,030.74	-10,823.74	-10,241.25	-11,666.54	-39,985.95	- -	-462.19	-1,684.48	51.85	-990.84	-78.03
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	2,009.92	- -	- -	117.31	- -	- -
Pretax Margin (%)	-68.17	-180.7	-538.93	-11,026.46	-11,668.87	-9,750.97	-7,472.37	-44,388.43	- -	-273.14	-1,326.05	47.94	-564.26	-41.79
Profit Margin (%)	-68.17	-180.7	-337.1	-12,693.77	-11,668.87	-9,750.97	-4,851.36	-44,388.43	- -	-249.68	-1,233.73	47.84	-568.29	-41.79
Net Income to Common Margin (%)	-68.17	-277.68	-467.12	-12,693.77	-11,668.87	-9,750.97	-4,851.36	-44,388.43	- -	-249.68	-1,233.73	47.84	-568.29	-41.79
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.21	- -	- -
Dvd Payout Ratio (%)	- -	34.92	22.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	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	26	15	- -	- -	14	15	15	15	20	44	49	15	16	2
ST Debt	11	15	- -	- -	- -	4	- -	- -	- -	- -	- -	- -	14	- -
LT Debt	15	- -	- -	- -	14	10	15	15	20	44	48	15	2	2
Total Debt/EBITDA	-2.72	-2.19	- -	- -	-0.51	-0.56	-0.5	-0.31	-0.39	-0.72	-0.57	0.21	-0.44	-0.14
Net Debt/EBITDA	-2.48	-1.98	2.4	1.68	0.77	-0.12	-0.12	0.63	1.51	1.06	- -	-0.3	0.06	1.32
Total Debt/EBIT	-2.36	-1.83	- -	- -	-0.51	-0.56	-0.5	-0.31	-0.39	-0.72	-0.57	0.21	-0.44	-0.14
Net Debt/EBIT	-2.15	-1.66	2.2	1.66	0.77	-0.12	-0.12	0.63	1.51	1.05	- -	-0.3	0.06	1.32
EBITDA to Interest Expense	-9.99	-0.58	-279.35	-2,536.55	-61.62	-14.17	-18.41	-48.96	-42.93	-22.73	-16.38	23.4	-44.83	-92.91
EBITDA-CapEx/Interest Expense	-10.36	-0.61	-294.02	-2,590.09	-61.68	-14.17	-18.75	-48.96	-42.94	-23.17	-16.38	23.4	-44.83	-92.91
EBIT to Interest Expense	-11.52	-0.69	-305.15	-2,577.18	-61.68	-14.19	-18.44	-49.07	-43.03	-22.87	-16.5	23.22	-44.83	-92.91
Interest Expense	1	12	- -	- -	- -	2	2	1	1	3	5	3	1	- -
Common Equity/Total Assets	-683.41	-914.48	-296.19	-304.67	-301.21	-447.59	-409.38	-474.9	-318.52	-299.95	-480.87	-276.62	-415.36	-652.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	40.93	48.12	48.3	115.15	86.96	105.57	1,494.43	20.2	3.95	3.43
Long-Term Debt/Capital (%)	-145.83	- -	- -	- -	-8.59	-5.41	-7.44	-5.79	-6.45	-13.79	-12.93	-4.33	-0.6	-0.44
Long-Term Debt/Total Assets (%)	123.78	- -	- -	- -	23.84	22.47	28.37	25.98	19.3	36.35	55.02	11.48	2.4	2.87
Total Debt/Equity (%)	-136.81	-71.59	- -	- -	40.93	68.44	48.3	115.42	87.19	105.74	1,503.15	20.67	29.54	4.4
Total Debt/Capital (%)	-257.09	-134.89	- -	- -	-8.59	-7.69	-7.44	-5.8	-6.47	-13.81	-13.01	-4.43	-4.52	-0.57
Total Debt/Total Assets (%)	218.22	121.09	- -	- -	23.84	31.96	28.37	26.04	19.35	36.4	55.34	11.74	17.95	3.68
Net Debt to Equity	-124.47	-64.9	-96.45	-112.01	-61.47	14.87	11.67	-235.73	-336.26	-155.44	-12.99	-30	-4.29	-43.06
Net Debt/Capital (%)	-189.87	-108.59	21.53	23.84	10.62	-1.58	-1.7	10.19	19.14	15.26	0.1	5.85	0.63	5.26
EBITDA	-10	-7	-13	-28	-28	-26	-30	-48	-51	-60	-85	73	-37	-16
EBITDA-CapEx	-10	-7	-14	-28	-28	-26	-30	-48	-51	-62	-85	73	-37	-16
Operating Income (Loss)	-11	-8	-15	-28	-28	-26	-30	-48	-51	-61	-86	73	-37	-16

Liquidity (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	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	0.17	0.08	6.03	7.05	15.76	4.33	7.51	4.4	3.52	7.67	4.17	4.56	2.46	6.98
Current Ratio	0.37	0.16	7.41	7.27	15.96	4.43	8.76	4.76	3.72	8.03	4.49	6.26	3	7.04
Quick Ratio	0.34	0.13	6.07	7.19	15.82	4.35	8.66	4.4	3.63	7.74	4.29	5.9	2.89	6.98
CFO/Avg Current Liab	- -	-0.26	-0.8	-4.09	-5.66	-3.54	-3.54	-4.51	-2.64	-2.73	-5.12	3.55	-1.19	-0.35
Common Equity/Total Assets	-683.41	-914.48	-296.19	-304.67	-301.21	-447.59	-409.38	-474.9	-318.52	-299.95	-480.87	-276.62	-415.36	-652.41
Long-Term Debt/Equity (%)	- -	- -	- -	- -	40.93	48.12	48.3	115.15	86.96	105.57	1,494.43	20.2	3.95	3.43
Long-Term Debt/Capital (%)	-145.83	- -	- -	- -	-8.59	-5.41	-7.44	-5.79	-6.45	-13.79	-12.93	-4.33	-0.6	-0.44
Long-Term Debt/Total Assets (%)	123.78	- -	- -	- -	23.84	22.47	28.37	25.98	19.3	36.35	55.02	11.48	2.4	2.87
Total Debt/Equity (%)	-136.81	-71.59	- -	- -	40.93	68.44	48.3	115.42	87.19	105.74	1,503.15	20.67	29.54	4.4
Total Debt/Capital (%)	-257.09	-134.89	- -	- -	-8.59	-7.69	-7.44	-5.8	-6.47	-13.81	-13.01	-4.43	-4.52	-0.57
Total Debt/Total Assets (%)	218.22	121.09	- -	- -	23.84	31.96	28.37	26.04	19.35	36.4	55.34	11.74	17.95	3.68
CFO/Total Liabilities	-33.69	-12.92	-151.77	-335.13	-117.54	-100.47	-129.06	-86.13	-61.86	-69.43	-94.45	108.49	-67.51	-54.74
CFO/CapEx	-29.35	-9.99	-13.45	-41.67	-1,087.15	-12,278	-50.13	- -	-12,338.5	-46.55	-8,875.89	- -	- -	- -
Altman's Z-Score	-12.12	-15.13	1.14	1.05	-3.17	-5.72	-5.98	-7.88	-4.64	-3.62	-8.63	1.04	-5.5	-7.02

Working Capital (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	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	- -	14.17	1.37	0.46	- -	- -	- -	- -	- -	30.58	3.44	133.4	- -	- -
Days Sales Outstanding	- -	25.77	266.92	793.91	- -	- -	- -	- -	- -	11.94	106.18	2.74	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.35	0.92	34.76	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	270.83	395.8	10.5	- -	- -
Accounts Payable Turnover	- -	11.05	13.1	- -	- -	- -	- -	- -	- -	0.12	0.15	2.25	- -	- -
Accounts Payable Turnover Days	- -	33.02	27.86	- -	- -	- -	- -	- -	- -	2,940.49	2,364.44	162.19	- -	- -
Cash Conversion Cycle	- -	-7.25	239.06	- -	- -	- -	- -	- -	- -	-2,657.72	-1,862.45	-148.95	- -	- -
Inventory to Cash Days	- -	25.77	266.92	- -	- -	- -	- -	- -	- -	-258.89	-289.62	-7.76	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	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	- -	- -	57	76	61	62	21	51	82	161	66	107	59	32
- Cash & Cash Equivalents	2	1	32	47	36	11	11	42	93	104	46	34	16	21
+ Preferred Equity and Hybrid Capital	46	87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	26	15	- -	- -	14	15	15	15	20	44	49	15	16	2
Enterprise Value	70	101	24	29	16	33	-8	18	9	100	42	47	16	-6
Total Capital	-10	-11	-118	-150	-166	-191	-203	-257	-307	-316	-374	-340	-360	-383
Total Debt/Capital (%)	-257.09	-134.89	- -	- -	-8.59	-7.69	-7.44	-5.8	-6.47	-13.81	-13.01	-4.43	-4.52	-0.57
Total Debt / EV	0.38	0.15	- -	- -	0.87	0.45	-1.9	0.85	2.25	0.44	1.17	0.32	1.04	-0.35
EV/Sales	4.17	5.98	19.33	111.09	63.77	127.67	545.3	144.66	- -	7.6	8.17	0.34	4.18	10.43
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.65	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.65	- -	- -
EV/Cash Flow to Firm	- -	13.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.75	- -	- -
EV/Free Cash Flow to Firm	- -	12.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.75	- -	- -
Diluted Market Cap	- -	- -	59	76	61	62	21	51	82	161	66	108	59	32
Diluted Enterprise Value	70	101	27	29	39	65	25	24	9	100	69	89	59	12
EV per Share	3,548.95	5,097.65	342.93	187.78	68.88	98.14	31.93	24.97	6.57	30.35	7.8	7.93	2.58	4.3
TTM Sales	17	17	1	- -	- -	- -	- -	- -	- -	13	5	140	4	21
TTM EBITDA	-10	-7	-13	-28	-28	-26	-30	-48	-51	-60	-85	73	-37	-16
TTM Operating Income	-11	-8	-15	-28	-28	-26	-30	-48	-51	-61	-86	73	-37	-16
TTM Cash Flow to Firm	-10	8	-9	-25	-29	-23	-27	-37	-48	-52	-75	63	-23	-5
TTM Free Cash Flow to Firm	-9	8	-9	-24	-29	-23	-27	-37	-48	-51	-75	63	-23	-5

Multiples (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	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	- -	- -	-6.76	-3.15	-2.07	-2.53	-0.76	-1.34	-1.66	-3.01	-0.83	1.79	-2.44	-5.98
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.65	- -	- -
Enterprise Value	70	101	24	29	16	33	-8	18	9	100	42	47	16	-6
Low Price	- -	- -	408.16	440.8	139.2	121.6	28	36.96	33.6	39.2	11.36	9.2	7.2	4.52
EV/Sales	4.17	5.98	19.33	111.09	63.77	127.67	545.3	144.66	- -	7.6	8.17	0.34	4.18	10.43
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.65	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.59	- -	- -
Price/Earnings Average	- -	- -	-7.92	-3.11	-2.3	-2.45	-4.86	-1.24	-1.43	-5.76	-2	1.68	-3.85	-5.04
Price/Earnings High	- -	- -	-11.56	-5.59	-4.19	-4.08	-8.62	-1.98	-2.35	-8.23	-4.59	2.76	-7	-8.64
Price/Earnings Low	- -	- -	-4.92	-2.05	-1.1	-1.62	-1.23	-0.48	-0.82	-3.93	-0.96	0.82	-2.05	-3.28
Price/Book Value	- -	- -	-0.48	-0.5	-0.34	-0.3	-0.1	-0.19	-0.25	-0.45	-0.16	-0.3	-0.16	-0.08
Price/Book Value Average	- -	- -	-0.4	-0.68	-0.38	-0.3	-0.28	-0.25	-0.24	-0.53	-0.3	-0.32	-0.22	-0.11
Price/Book Value High	- -	- -	-0.58	-1.22	-0.7	-0.5	-0.49	-0.39	-0.4	-0.75	-0.68	-0.52	-0.4	-0.19
Price/Book Value Low	- -	- -	-0.25	-0.45	-0.18	-0.2	-0.07	-0.1	-0.14	-0.36	-0.14	-0.15	-0.12	-0.07
Price/Tangible Book Value	- -	- -	1.69	1.8	1.74	2.9	0.68	3.96	3.6	4	23.53	1.46	1.07	0.64
Price/Tangible Book Value Average	- -	- -	1.39	2.42	1.98	2.87	1.94	5.17	3.46	4.71	44.55	1.54	1.49	0.88
Price/Tangible Book Value High	- -	- -	2.03	4.35	3.61	4.77	3.44	8.26	5.7	6.73	102.12	2.54	2.7	1.51
Price/Tangible Book Value Low	- -	- -	0.86	1.6	0.95	1.9	0.49	2.01	1.98	3.22	21.42	0.75	0.79	0.57
Price/Sales	- -	- -	45	293.91	236.27	241.45	82.3	421.77	- -	12.23	13.06	0.76	15.67	1.53
Price/Sales Average	- -	- -	36.99	395.11	268.44	238.98	235.93	550.59	- -	14.39	24.72	0.8	21.87	2.1
Price/Sales High	- -	- -	54.02	709.93	488.84	397.55	418.35	880.62	- -	20.55	56.67	1.32	39.76	3.61
Price/Sales Low	- -	- -	23	260.78	128.88	158.19	59.76	214.13	- -	9.82	11.89	0.39	11.66	1.37
Price/Cash Flow	- -	- -	-5.97	-3.08	-2.07	-2.53	-0.75	-1.34	-1.66	-2.95	-0.83	1.77	-2.44	-5.98
Price/Cash Flow Average	- -	- -	-4.91	-4.14	-2.35	-2.5	-2.14	-1.75	-1.59	-3.47	-1.58	1.87	-3.41	-8.21
Price/Cash Flow High	- -	- -	-7.16	-7.43	-4.28	-4.16	-3.8	-2.8	-2.63	-4.96	-3.61	3.08	-6.2	-14.08
Price/Cash Flow Low	- -	- -	-3.05	-2.73	-1.13	-1.66	-0.54	-0.68	-0.91	-2.37	-0.76	0.91	-1.82	-5.34
Price/Free Cash Flow Average	- -	- -	-5.56	-4.24	-2.35	-2.5	-2.18	-1.75	-1.59	-3.55	-1.58	1.89	-3.41	-8.21
Price/Free Cash Flow High	- -	- -	-8.11	-7.62	-4.28	-4.16	-3.87	-2.8	-2.63	-5.07	-3.61	3.11	-6.2	-14.08
Price/Free Cash Flow Low	- -	- -	-3.45	-2.8	-1.13	-1.66	-0.55	-0.68	-0.91	-2.42	-0.76	0.93	-1.82	-5.34
EV/Sales Average	4.17	5.98	11.32	212.29	185.16	251.37	250.11	327.16	- -	9.77	25.27	0.67	21.93	1.18
EV/Sales High	4.17	5.98	28.35	527.11	405.56	409.94	432.52	657.18	- -	15.92	57.21	1.19	39.82	2.69
EV/Sales Low	4.17	5.98	158.37	77.96	45.59	170.57	73.94	1,489.59	- -	5.2	12.43	0.26	11.71	0.44
EV/EBITDA Average	-7.23	-14.68	-1.06	-1.96	-1.71	-2.46	-2.15	-0.82	-0.11	-2.13	-1.51	1.28	-2.21	-1.51
EV/EBITDA High	-7.23	-14.68	-2.66	-4.86	-3.75	-4.01	-3.71	-1.65	-1.11	-3.47	-3.42	2.27	-4.02	-3.44
EV/EBITDA Low	-7.23	-14.68	0.25	-0.72	-0.42	-1.67	-0.63	0.02	0.56	-1.13	-0.74	0.49	-1.18	-0.57
EV/EBIT Average	-6.27	-12.3	-0.97	-1.92	-1.71	-2.45	-2.14	-0.82	-0.11	-2.11	-1.5	1.29	-2.21	-1.51
EV/EBIT High	-6.27	-12.3	-2.43	-4.78	-3.75	-4	-3.71	-1.64	-1.11	-3.44	-3.4	2.29	-4.02	-3.44
EV/EBIT Low	-6.27	-12.3	0.23	-0.71	-0.42	-1.67	-0.63	0.02	0.55	-1.12	-0.74	0.5	-1.18	-0.57
Last Price	- -	- -	798.4	496.8	255.2	185.6	38.56	72.8	61.2	48.8	12.48	17.84	9.68	5.06
High Price	- -	- -	958.4	1,200	528	305.6	196	152	96.8	82	54.16	30.96	24.56	11.92
Enterprise Value Average	70	101	14	55	48	65	64	40	6	129	129	94	82	24
Enterprise Value High	70	101	36	135	104	105	111	80	57	210	291	166	149	55
Enterprise Value Low	70	101	-3	20	12	44	19	-1	-28	68	63	36	44	9

Shares Outstanding	- -	- -	- -	- -	- -	- -	1	1	2	4	4	5	5	5
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	1	1	3	5	6	6	6
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	1	1	3	5	6	6	6
Revenue per Share	851.86	852.87	17.74	1.69	1.08	0.77	0.47	0.17	- -	3.99	0.96	23.43	0.62	3.3
EBITDA per Share	-491.12	-347.23	-189.42	-183.51	-116.8	-78.6	-54.56	-68.86	-37.84	-18.33	-15.99	12.25	-6.12	-2.58
Operating Income per Share	-566.46	-414.47	-206.9	-186.45	-116.91	-78.72	-54.66	-69.02	-37.92	-18.45	-16.1	12.15	-6.12	-2.58
Basic EPS, GAAP	-580.67	-2,368.28	-82.88	-214.56	-126.04	-74.96	-22.73	-76.62	-41.18	-9.97	-11.79	11.21	-3.51	-1.38
Basic EPS from Cont Ops	-580.67	-1,541.16	-79.15	-186.38	-126.04	-74.96	-22.73	-76.62	-41.18	-9.97	-11.79	11.21	-3.51	-1.38
Diluted EPS, GAAP	-580.67	-2,368.28	-79.06	-214.56	-126.04	-74.96	-22.73	-76.62	-41.18	-9.97	-11.79	11.08	-3.51	-1.38
Diluted EPS from Cont Ops	-580.67	-1,541.16	-75.5	-186.38	-126.04	-74.96	-22.73	-76.62	-41.18	-9.97	-11.79	11.08	-3.51	-1.38
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-536.1	-217.91	-133.8	-161.43	-123.36	-73.45	-51.63	-54.38	-36.83	-16.54	-15	10.06	-3.96	-0.85
Free Cash Flow per Basic Share	-554.36	-239.72	-143.75	-165.31	-123.48	-73.45	-52.66	-54.38	-36.83	-16.9	-15	10.06	-3.96	-0.85
Cash & Equivalents per Share	120.67	70.93	455.47	309.02	246.22	131.29	80.5	69.06	69.43	31.68	13.8	12.43	9.78	6.41
Book Value per Share	-4,190.03	-5,731.19	-1,659.86	-987.35	-756.91	-613.83	-396.81	-387.18	-243.72	-108.99	-79.27	-59.38	-62.09	-61.7
Tangible Book Value per Share	-3,309.64	-5,469.72	472.25	275.9	146.33	64.04	56.92	18.39	16.98	12.19	0.53	12.2	9.08	7.91

SCYNEXIS, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)