Shattuck Labs, Inc.

STTK

STTKShattuck Labs, Inc. US flag

NASDAQ Global Select

7.21

USD

+0.39

- -

345.38MMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	-42.4	-18.58	-13.89	-40.46	-47.85	-60.18	-53.61
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	-26.26	-248.1	-365.54	-146.21	-15,376.69	-5,305.67	-1,341.34	-4,782
Operating Margin (%)	-27.4	-253.53	-371.76	-150.81	-15,848.01	-5,549.61	-1,408.27	-5,150.8
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-32.92	-242.56	-368.46	-149.83	-15,635.74	-5,268.44	-1,318.13	-4,880.9
Profit Margin (%)	-32.92	-242.56	-368.46	-149.83	-15,635.74	-5,268.44	-1,318.13	-4,880.9
Net Income to Common Margin (%)	-32.92	-242.56	-368.46	-149.83	-15,635.74	-5,268.44	-1,318.13	-4,880.9
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	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	- -	- -	- -	- -	5	4	3	2
ST Debt	- -	- -	- -	- -	1	1	1	1
LT Debt	- -	- -	- -	- -	4	3	3	2
Total Debt/EBITDA	- -	- -	- -	- -	-0.05	-0.05	-0.04	-0.05
Net Debt/EBITDA	5.37	0.29	4.35	2.1	0.47	1.43	0.75	1.13
Total Debt/EBIT	- -	- -	- -	- -	-0.05	-0.05	-0.04	-0.05
Net Debt/EBIT	5.15	0.28	4.28	2.04	0.46	1.37	0.71	1.05
EBITDA to Interest Expense	-2.24	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-2.69	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-2.34	- -	- -	- -	- -	- -	- -	- -
Interest Expense	3	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-16.88	-78.92	-20.66	-39.21	-106.66	-191.96	-419.24	-472.97
Long-Term Debt/Equity (%)	- -	- -	- -	- -	2.39	2.35	3.15	1.92
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-1.96	-1.13	-0.66	-0.37
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	2.05	2.13	2.75	1.74
Total Debt/Equity (%)	- -	- -	- -	- -	2.78	2.9	4.28	2.94
Total Debt/Capital (%)	- -	- -	- -	- -	-2.29	-1.39	-0.9	-0.57
Total Debt/Total Assets (%)	- -	- -	- -	- -	2.39	2.63	3.74	2.66
Net Debt to Equity	285.57	20.3	-50.96	-33.95	-26.9	-86.82	-72.07	-65.77
Net Debt/Capital (%)	73.33	16.5	68.66	44.08	18.12	29.37	13.17	11.24
EBITDA	-6	-25	-36	-44	-100	-88	-77	-48
EBITDA-CapEx	-7	-25	-37	-52	-112	-88	-77	-48
Operating Income (Loss)	-6	-25	-37	-45	-103	-92	-81	-52

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	2.9	1.96	19.93	10.93	6.46	11.41	8.19	11.07
Current Ratio	3.15	2.12	20.53	11.72	7.39	12.51	8.88	11.7
Quick Ratio	2.9	1.96	19.93	10.93	6.46	11.41	8.19	11.07
CFO/Avg Current Liab	- -	-1.03	-1.83	-2.76	-3.81	-4.46	-5.94	-4.99
Common Equity/Total Assets	-16.88	-78.92	-20.66	-39.21	-106.66	-191.96	-419.24	-472.97
Long-Term Debt/Equity (%)	- -	- -	- -	- -	2.39	2.35	3.15	1.92
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-1.96	-1.13	-0.66	-0.37
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	2.05	2.13	2.75	1.74
Total Debt/Equity (%)	- -	- -	- -	- -	2.78	2.9	4.28	2.94
Total Debt/Capital (%)	- -	- -	- -	- -	-2.29	-1.39	-0.9	-0.57
Total Debt/Total Assets (%)	- -	- -	- -	- -	2.39	2.63	3.74	2.66
CFO/Total Liabilities	-8.71	-26.38	-86.02	-213.13	-323.99	-546.66	-529.76	-461.81
CFO/CapEx	-5.86	-44.63	-46.3	-7.21	-8.14	-199.58	-1,025.68	-561.72
Altman's Z-Score	0.58	-2.13	12.98	8.12	-0.21	8.68	-4.57	10.16

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -
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

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	813	358	97	304	61	254
- Cash & Cash Equivalents	32	7	158	92	47	126	57	54
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	5	4	3	2
Enterprise Value	-60	-39	477	89	-59	177	-8	178
Total Capital	-12	-35	-72	-117	-214	-302	-378	-428
Total Debt/Capital (%)	- -	- -	- -	- -	-2.29	-1.39	-0.9	-0.57
Total Debt / EV	- -	- -	- -	- -	-0.08	0.02	-0.42	0.01
EV/Sales	- -	- -	48.04	2.96	- -	107.01	- -	178.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	813	358	97	304	61	254
Diluted Enterprise Value	-32	-7	655	265	55	182	7	202
EV per Share	- -	- -	30.78	2.11	- -	4.16	- -	2.56
TTM Sales	22	10	10	30	1	2	6	1
TTM EBITDA	-6	-25	-36	-44	-100	-88	-77	-48
TTM Operating Income	-6	-25	-37	-45	-103	-92	-81	-52
TTM Cash Flow to Firm	-4	-21	-34	-57	-94	-81	-61	-40
TTM Free Cash Flow to Firm	-3	-21	-33	-49	-83	-81	-60	-40

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-24.68	-7.27	-1.18	-3.76	-1.02	-6.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-60	-39	477	89	-59	177	-8	178
Low Price	- -	- -	17.51	7.88	1.85	1.33	0.94	0.69
EV/Sales	- -	- -	48.04	2.96	- -	107.01	- -	178.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-13.62	-24.68	-1.61	-1.4	-3.71	-2.08
Price/Earnings High	- -	- -	-25.64	-55.67	-3.93	-3.79	-7.92	-5.27
Price/Earnings Low	- -	- -	-7.42	-7.36	-0.77	-0.65	-0.63	-0.99
Price/Book Value	- -	- -	-11.27	-3.06	-0.45	-0.99	-0.16	-0.59
Price/Book Value Average	- -	- -	-6.91	-9.48	-0.75	-0.4	-0.73	-0.24
Price/Book Value High	- -	- -	-13.02	-21.39	-1.83	-1.08	-1.56	-0.6
Price/Book Value Low	- -	- -	-3.77	-2.83	-0.36	-0.18	-0.12	-0.11
Price/Tangible Book Value	- -	- -	2.62	1.32	0.55	2.1	0.77	3.08
Price/Tangible Book Value Average	- -	- -	1.61	4.08	0.93	0.84	3.51	1.23
Price/Tangible Book Value High	- -	- -	3.03	9.21	2.28	2.29	7.5	3.12
Price/Tangible Book Value Low	- -	- -	0.88	1.22	0.45	0.39	0.6	0.58
Price/Sales	- -	- -	81.81	11.92	149.5	183.31	10.74	253.99
Price/Sales Average	- -	- -	50.17	36.98	252.23	73.51	48.89	101.61
Price/Sales High	- -	- -	94.46	83.41	614.88	199.76	104.34	257.46
Price/Sales Low	- -	- -	27.33	11.03	120.25	34.2	8.34	48.16
Price/Cash Flow	- -	- -	-24.14	-6.26	-1.03	-3.74	-1.01	-6.37
Price/Cash Flow Average	- -	- -	-14.81	-19.44	-1.74	-1.5	-4.62	-2.55
Price/Cash Flow High	- -	- -	-27.88	-43.84	-4.24	-4.07	-9.86	-6.46
Price/Cash Flow Low	- -	- -	-8.07	-5.8	-0.83	-0.7	-0.79	-1.21
Price/Free Cash Flow Average	- -	- -	-15.13	-22.57	-1.98	-1.51	-4.63	-2.55
Price/Free Cash Flow High	- -	- -	-28.49	-50.9	-4.84	-4.1	-9.87	-6.47
Price/Free Cash Flow Low	- -	- -	-8.24	-6.73	-0.95	-0.7	-0.79	-1.21
EV/Sales Average	- -	- -	34.28	33.91	187.08	0.23	39.46	49.84
EV/Sales High	- -	- -	78.57	80.34	549.74	126.48	94.9	205.69
EV/Sales Low	- -	- -	11.44	7.96	55.1	- -	- -	- -
EV/EBITDA Average	5.37	0.29	-9.38	-23.19	-1.22	- -	-2.94	-1.04
EV/EBITDA High	5.37	0.29	-21.49	-54.95	-3.58	-2.38	-7.08	-4.3
EV/EBITDA Low	5.37	0.29	-3.13	-5.44	-0.36	0.74	0.08	0.08
EV/EBIT Average	5.15	0.28	-9.22	-22.49	-1.18	- -	-2.8	-0.97
EV/EBIT High	5.15	0.28	-21.13	-53.27	-3.47	-2.28	-6.74	-3.99
EV/EBIT Low	5.15	0.28	-3.08	-5.28	-0.35	0.7	0.08	0.07
Last Price	- -	- -	52.41	8.51	2.3	7.13	1.21	3.65
High Price	- -	- -	60.52	59.57	9.46	7.77	11.76	3.7
Enterprise Value Average	-32	-7	341	1,018	122	- -	226	50
Enterprise Value High	-32	-7	780	2,412	358	210	543	206
Enterprise Value Low	-32	-7	114	239	36	-65	-6	-4

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	-42.4	-18.58	-13.89	-40.46	-47.85	-60.18	-53.61
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	-26.26	-248.1	-365.54	-146.21	-15,376.69	-5,305.67	-1,341.34	-4,782
Operating Margin (%)	-27.4	-253.53	-371.76	-150.81	-15,848.01	-5,549.61	-1,408.27	-5,150.8
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-32.92	-242.56	-368.46	-149.83	-15,635.74	-5,268.44	-1,318.13	-4,880.9
Profit Margin (%)	-32.92	-242.56	-368.46	-149.83	-15,635.74	-5,268.44	-1,318.13	-4,880.9
Net Income to Common Margin (%)	-32.92	-242.56	-368.46	-149.83	-15,635.74	-5,268.44	-1,318.13	-4,880.9
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	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	- -	- -	- -	- -	5	4	3	2
ST Debt	- -	- -	- -	- -	1	1	1	1
LT Debt	- -	- -	- -	- -	4	3	3	2
Total Debt/EBITDA	- -	- -	- -	- -	-0.05	-0.05	-0.04	-0.05
Net Debt/EBITDA	5.37	0.29	4.35	2.1	0.47	1.43	0.75	1.13
Total Debt/EBIT	- -	- -	- -	- -	-0.05	-0.05	-0.04	-0.05
Net Debt/EBIT	5.15	0.28	4.28	2.04	0.46	1.37	0.71	1.05
EBITDA to Interest Expense	-2.24	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-2.69	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-2.34	- -	- -	- -	- -	- -	- -	- -
Interest Expense	3	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-16.88	-78.92	-20.66	-39.21	-106.66	-191.96	-419.24	-472.97
Long-Term Debt/Equity (%)	- -	- -	- -	- -	2.39	2.35	3.15	1.92
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-1.96	-1.13	-0.66	-0.37
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	2.05	2.13	2.75	1.74
Total Debt/Equity (%)	- -	- -	- -	- -	2.78	2.9	4.28	2.94
Total Debt/Capital (%)	- -	- -	- -	- -	-2.29	-1.39	-0.9	-0.57
Total Debt/Total Assets (%)	- -	- -	- -	- -	2.39	2.63	3.74	2.66
Net Debt to Equity	285.57	20.3	-50.96	-33.95	-26.9	-86.82	-72.07	-65.77
Net Debt/Capital (%)	73.33	16.5	68.66	44.08	18.12	29.37	13.17	11.24
EBITDA	-6	-25	-36	-44	-100	-88	-77	-48
EBITDA-CapEx	-7	-25	-37	-52	-112	-88	-77	-48
Operating Income (Loss)	-6	-25	-37	-45	-103	-92	-81	-52

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	2.9	1.96	19.93	10.93	6.46	11.41	8.19	11.07
Current Ratio	3.15	2.12	20.53	11.72	7.39	12.51	8.88	11.7
Quick Ratio	2.9	1.96	19.93	10.93	6.46	11.41	8.19	11.07
CFO/Avg Current Liab	- -	-1.03	-1.83	-2.76	-3.81	-4.46	-5.94	-4.99
Common Equity/Total Assets	-16.88	-78.92	-20.66	-39.21	-106.66	-191.96	-419.24	-472.97
Long-Term Debt/Equity (%)	- -	- -	- -	- -	2.39	2.35	3.15	1.92
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-1.96	-1.13	-0.66	-0.37
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	2.05	2.13	2.75	1.74
Total Debt/Equity (%)	- -	- -	- -	- -	2.78	2.9	4.28	2.94
Total Debt/Capital (%)	- -	- -	- -	- -	-2.29	-1.39	-0.9	-0.57
Total Debt/Total Assets (%)	- -	- -	- -	- -	2.39	2.63	3.74	2.66
CFO/Total Liabilities	-8.71	-26.38	-86.02	-213.13	-323.99	-546.66	-529.76	-461.81
CFO/CapEx	-5.86	-44.63	-46.3	-7.21	-8.14	-199.58	-1,025.68	-561.72
Altman's Z-Score	0.58	-2.13	12.98	8.12	-0.21	8.68	-4.57	10.16

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -
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

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	813	358	97	304	61	254
- Cash & Cash Equivalents	32	7	158	92	47	126	57	54
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	5	4	3	2
Enterprise Value	-60	-39	477	89	-59	177	-8	178
Total Capital	-12	-35	-72	-117	-214	-302	-378	-428
Total Debt/Capital (%)	- -	- -	- -	- -	-2.29	-1.39	-0.9	-0.57
Total Debt / EV	- -	- -	- -	- -	-0.08	0.02	-0.42	0.01
EV/Sales	- -	- -	48.04	2.96	- -	107.01	- -	178.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	813	358	97	304	61	254
Diluted Enterprise Value	-32	-7	655	265	55	182	7	202
EV per Share	- -	- -	30.78	2.11	- -	4.16	- -	2.56
TTM Sales	22	10	10	30	1	2	6	1
TTM EBITDA	-6	-25	-36	-44	-100	-88	-77	-48
TTM Operating Income	-6	-25	-37	-45	-103	-92	-81	-52
TTM Cash Flow to Firm	-4	-21	-34	-57	-94	-81	-61	-40
TTM Free Cash Flow to Firm	-3	-21	-33	-49	-83	-81	-60	-40

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-24.68	-7.27	-1.18	-3.76	-1.02	-6.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-60	-39	477	89	-59	177	-8	178
Low Price	- -	- -	17.51	7.88	1.85	1.33	0.94	0.69
EV/Sales	- -	- -	48.04	2.96	- -	107.01	- -	178.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-13.62	-24.68	-1.61	-1.4	-3.71	-2.08
Price/Earnings High	- -	- -	-25.64	-55.67	-3.93	-3.79	-7.92	-5.27
Price/Earnings Low	- -	- -	-7.42	-7.36	-0.77	-0.65	-0.63	-0.99
Price/Book Value	- -	- -	-11.27	-3.06	-0.45	-0.99	-0.16	-0.59
Price/Book Value Average	- -	- -	-6.91	-9.48	-0.75	-0.4	-0.73	-0.24
Price/Book Value High	- -	- -	-13.02	-21.39	-1.83	-1.08	-1.56	-0.6
Price/Book Value Low	- -	- -	-3.77	-2.83	-0.36	-0.18	-0.12	-0.11
Price/Tangible Book Value	- -	- -	2.62	1.32	0.55	2.1	0.77	3.08
Price/Tangible Book Value Average	- -	- -	1.61	4.08	0.93	0.84	3.51	1.23
Price/Tangible Book Value High	- -	- -	3.03	9.21	2.28	2.29	7.5	3.12
Price/Tangible Book Value Low	- -	- -	0.88	1.22	0.45	0.39	0.6	0.58
Price/Sales	- -	- -	81.81	11.92	149.5	183.31	10.74	253.99
Price/Sales Average	- -	- -	50.17	36.98	252.23	73.51	48.89	101.61
Price/Sales High	- -	- -	94.46	83.41	614.88	199.76	104.34	257.46
Price/Sales Low	- -	- -	27.33	11.03	120.25	34.2	8.34	48.16
Price/Cash Flow	- -	- -	-24.14	-6.26	-1.03	-3.74	-1.01	-6.37
Price/Cash Flow Average	- -	- -	-14.81	-19.44	-1.74	-1.5	-4.62	-2.55
Price/Cash Flow High	- -	- -	-27.88	-43.84	-4.24	-4.07	-9.86	-6.46
Price/Cash Flow Low	- -	- -	-8.07	-5.8	-0.83	-0.7	-0.79	-1.21
Price/Free Cash Flow Average	- -	- -	-15.13	-22.57	-1.98	-1.51	-4.63	-2.55
Price/Free Cash Flow High	- -	- -	-28.49	-50.9	-4.84	-4.1	-9.87	-6.47
Price/Free Cash Flow Low	- -	- -	-8.24	-6.73	-0.95	-0.7	-0.79	-1.21
EV/Sales Average	- -	- -	34.28	33.91	187.08	0.23	39.46	49.84
EV/Sales High	- -	- -	78.57	80.34	549.74	126.48	94.9	205.69
EV/Sales Low	- -	- -	11.44	7.96	55.1	- -	- -	- -
EV/EBITDA Average	5.37	0.29	-9.38	-23.19	-1.22	- -	-2.94	-1.04
EV/EBITDA High	5.37	0.29	-21.49	-54.95	-3.58	-2.38	-7.08	-4.3
EV/EBITDA Low	5.37	0.29	-3.13	-5.44	-0.36	0.74	0.08	0.08
EV/EBIT Average	5.15	0.28	-9.22	-22.49	-1.18	- -	-2.8	-0.97
EV/EBIT High	5.15	0.28	-21.13	-53.27	-3.47	-2.28	-6.74	-3.99
EV/EBIT Low	5.15	0.28	-3.08	-5.28	-0.35	0.7	0.08	0.07
Last Price	- -	- -	52.41	8.51	2.3	7.13	1.21	3.65
High Price	- -	- -	60.52	59.57	9.46	7.77	11.76	3.7
Enterprise Value Average	-32	-7	341	1,018	122	- -	226	50
Enterprise Value High	-32	-7	780	2,412	358	210	543	206
Enterprise Value Low	-32	-7	114	239	36	-65	-6	-4

Shares Outstanding	38	38	42	42	42	47	48	63
Diluted Weighted Avg Shares	15	19	16	42	42	43	51	70
Basic Weighted Avg Shares	15	19	16	42	42	43	51	70
Revenue per Share	1.49	0.52	0.64	0.71	0.02	0.04	0.11	0.01
EBITDA per Share	-0.39	-1.28	-2.34	-1.04	-2.37	-2.06	-1.51	-0.69
Operating Income per Share	-0.41	-1.31	-2.38	-1.08	-2.44	-2.16	-1.59	-0.74
Basic EPS, GAAP	-0.49	-1.26	-2.36	-1.07	-2.41	-2.05	-1.49	-0.7
Basic EPS from Cont Ops	-0.49	-1.26	-2.36	-1.07	-2.41	-2.05	-1.49	-0.7
Diluted EPS, GAAP	-0.49	-1.26	-2.36	-1.07	-2.41	-2.05	-1.49	-0.7
Diluted EPS from Cont Ops	-0.49	-1.26	-2.36	-1.07	-2.41	-2.05	-1.49	-0.7
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.46	-1.1	-2.17	-1.36	-2.23	-1.91	-1.19	-0.57
Free Cash Flow per Basic Share	-0.54	-1.12	-2.22	-1.55	-2.5	-1.92	-1.19	-0.57
Cash & Equivalents per Share	4.01	2.05	21.63	6.4	3.81	3.07	1.44	1.12
Book Value per Share	-0.76	-1.86	-4.65	-2.79	-5.17	-7.19	-7.52	-6.19
Tangible Book Value per Share	-0.74	-1.81	19.98	6.47	4.16	3.4	1.57	1.18

Shattuck Labs, 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)