TRACON Pharmaceuticals, Inc. Financial Ratios — TCON 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
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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-306.48	-33.55	-53.24	-54.42	-46.67	-91.07	-77.16	-60.39	-89.59	-126.6	-24.26
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	100	100	100	100	100	- -	- -	100	- -	100
EBITDA Margin (%)	- -	- -	-171.32	-296.26	-750.42	-207.45	-1,157.07	- -	- -	-8,209.83	- -	-56.99
Operating Margin (%)	- -	- -	-171.73	-296.9	-753.15	-208	-1,158	- -	- -	-8,192.77	- -	-57.27
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-414.8	- -	- -	-130.92	- -
Pretax Margin (%)	- -	- -	-189.24	-308.83	-783.07	-218.2	-1,165.3	- -	- -	-8,285.26	- -	-29.79
Profit Margin (%)	- -	- -	-189.24	-308.83	-783.07	-218.2	-1,165.3	- -	- -	-8,285.26	- -	-29.79
Net Income to Common Margin (%)	- -	- -	-197.5	-309.22	-783.07	-218.2	-1,165.3	- -	- -	-8,285.26	- -	-29.79
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	4.2	3.12	4.18	0.13	- -	- -	- -	- -	- -	- -	- -	- -
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
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

Total Debt	- -	2	9	9	7	7	6	6	5	2	10	- -
ST Debt	- -	1	5	1	- -	3	1	3	3	2	10	- -
LT Debt	- -	2	4	7	7	5	5	3	1	- -	- -	- -
Total Debt/EBITDA	- -	-0.32	-1.45	-0.38	-0.29	-0.41	-0.19	-0.26	-0.28	-0.05	-0.36	-0.03
Net Debt/EBITDA	0.47	-0.02	4.23	1.39	1.09	1.21	0.54	0.5	1.73	0.8	0.27	1.25
Total Debt/EBIT	- -	-0.32	-1.45	-0.38	-0.29	-0.41	-0.19	-0.26	-0.28	-0.05	-0.36	-0.03
Net Debt/EBIT	0.47	-0.02	4.22	1.39	1.09	1.21	0.54	0.5	1.73	0.8	0.27	1.24
EBITDA to Interest Expense	- -	-251.77	-9.24	-25.37	-23.13	-20.5	-150.27	-57.72	-29.79	-89.33	-27.99	-0.94
EBITDA-CapEx/Interest Expense	- -	-252	-9.35	-25.51	-23.13	-20.54	-150.27	-57.72	-29.8	-89.48	-28.01	-0.94
EBIT to Interest Expense	- -	-252	-9.26	-25.42	-23.21	-20.55	-150.39	-57.76	-29.77	-89.14	-28.06	-0.94
Interest Expense	- -	- -	1	1	1	1	- -	- -	1	- -	1	7
Common Equity/Total Assets	-753.01	-1,131.42	-89.54	-109.45	-187.15	-289.74	-343.58	-895.81	-478.37	-782.31	-1,216.74	-2,379.56
Long-Term Debt/Equity (%)	- -	- -	- -	24.09	25.16	27.1	24.92	101.52	5.55	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-176.58	17.28	-15.01	-9.13	-4.73	-4.01	-1.75	-0.8	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	72.92	11.16	13.95	15.59	12.74	13.14	15.12	3.72	- -	- -	- -
Total Debt/Equity (%)	- -	-9.63	-27.77	28.54	26.34	43.8	29.97	211.19	18.06	13.13	-139.91	-29.17
Total Debt/Capital (%)	- -	-244.34	36.26	-17.78	-9.55	-7.65	-4.82	-3.64	-2.59	-0.75	-4.41	-0.1
Total Debt/Total Assets (%)	- -	100.91	23.41	16.52	16.32	20.59	15.81	31.44	12.09	5.79	51.39	2.34
Net Debt to Equity	13.92	-0.65	81.02	-105.01	-99.69	-129.67	-87.25	-410.27	-111.77	-193.62	106.64	1,058.59
Net Debt/Capital (%)	11.12	-5.04	251.51	35.71	24.82	17.38	11.81	6.4	13.56	9.85	3.12	3.44
EBITDA	-5	-8	-6	-23	-26	-18	-35	-22	-16	-28	-28	-7
EBITDA-CapEx	-5	-8	-6	-24	-26	-18	-35	-22	-16	-28	-28	-7
Operating Income (Loss)	-5	-8	-6	-23	-26	-18	-35	-22	-16	-28	-28	-7

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
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

Cash Ratio	3.69	1.11	2.64	3.68	4.34	2.92	2.9	1.39	3.43	1.76	0.78	0.84
Current Ratio	3.87	1.16	2.7	3.76	4.46	3.06	3.01	1.46	3.5	1.82	0.81	0.89
Quick Ratio	3.69	1.11	2.64	3.68	4.34	2.92	2.9	1.39	3.43	1.76	0.78	0.84
CFO/Avg Current Liab	- -	-4.92	0.23	-1.4	-2.22	-1.2	-2.43	-1.87	-1.52	-1.86	-1.46	0.23
Common Equity/Total Assets	-753.01	-1,131.42	-89.54	-109.45	-187.15	-289.74	-343.58	-895.81	-478.37	-782.31	-1,216.74	-2,379.56
Long-Term Debt/Equity (%)	- -	- -	- -	24.09	25.16	27.1	24.92	101.52	5.55	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-176.58	17.28	-15.01	-9.13	-4.73	-4.01	-1.75	-0.8	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	72.92	11.16	13.95	15.59	12.74	13.14	15.12	3.72	- -	- -	- -
Total Debt/Equity (%)	- -	-9.63	-27.77	28.54	26.34	43.8	29.97	211.19	18.06	13.13	-139.91	-29.17
Total Debt/Capital (%)	- -	-244.34	36.26	-17.78	-9.55	-7.65	-4.82	-3.64	-2.59	-0.75	-4.41	-0.1
Total Debt/Total Assets (%)	- -	100.91	23.41	16.52	16.32	20.59	15.81	31.44	12.09	5.79	51.39	2.34
CFO/Total Liabilities	-26.79	-24.02	2.5	-85	-156.09	-69.18	-160.28	-153.34	-137.81	-152.06	-98.57	33.68
CFO/CapEx	-543.1	-952.86	25.11	-150.89	-9,050	-339.56	- -	- -	-3,408.4	-470.23	-1,543.47	- -
Altman's Z-Score	-16.27	-25.99	-0.99	0.78	-1.35	-2.91	-6.23	-15.97	-2.18	-12.02	-21.32	-34.2

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
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

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

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 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

Market Capitalization	- -	- -	- -	103	62	56	17	7	105	48	31	6
- Cash & Cash Equivalents	2	2	35	41	36	29	25	16	32	24	17	9
+ Preferred Equity and Hybrid Capital	- -	24	50	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	2	9	9	7	7	6	6	5	2	10	- -
Enterprise Value	-2	24	24	59	25	29	-16	-4	74	25	24	-3
Total Capital	-20	-1	25	-50	-78	-97	-133	-157	-175	-206	-227	-240
Total Debt/Capital (%)	- -	-244.34	36.26	-17.78	-9.55	-7.65	-4.82	-3.64	-2.59	-0.75	-4.41	-0.1
Total Debt / EV	- -	0.1	0.38	0.15	0.3	0.25	-0.41	-1.58	0.06	0.06	0.42	-0.09
EV/Sales	- -	- -	6.62	7.51	7.3	3.34	- -	- -	- -	72.99	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	9.82	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	9.54	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	103	62	56	17	7	105	48	31	6
Diluted Enterprise Value	-2	24	24	70	34	34	-2	-4	78	25	24	-3
EV per Share	- -	981.59	397.65	1,068.66	397.09	348.38	- -	- -	163.65	29.28	22.7	- -
TTM Sales	- -	- -	4	8	3	9	3	- -	- -	- -	- -	12
TTM EBITDA	-5	-8	-6	-23	-26	-18	-35	-22	-16	-28	-28	-7
TTM Operating Income	-5	-8	-6	-23	-26	-18	-35	-22	-16	-28	-28	-7
TTM Cash Flow to Firm	-5	-7	2	-18	-26	-12	-31	-23	-16	-22	-25	11
TTM Free Cash Flow to Firm	-5	-7	2	-18	-26	-12	-31	-23	-16	-22	-25	11

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
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

Price/Free Cash Flow	- -	- -	- -	-5.4	-2.29	-4.26	-0.55	-0.3	-6.17	-2.12	-1.19	1.56
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-2	24	24	59	25	29	-16	-4	74	25	24	-3
Low Price	- -	- -	- -	1,670	800	400	100	41.4	19	43.6	22.01	2.51
EV/Sales	- -	- -	6.62	7.51	7.3	3.34	- -	- -	- -	72.99	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-5.23	-2.94	-2.89	-1.74	-0.9	-1.95	-3.58	-1.41	-6.8
Price/Earnings High	- -	- -	- -	-9.55	-4.34	-5.5	-2.77	-2.32	-6.35	-7.34	-2.19	-19.99
Price/Earnings Low	- -	- -	- -	-3.8	-1.88	-1.76	-0.39	-0.28	-0.51	-1.31	-0.79	-1.15
Price/Book Value	- -	- -	- -	-1.75	-0.73	-0.54	-0.12	-0.04	-0.59	-0.23	-0.13	-0.02
Price/Book Value Average	- -	- -	- -	-2.18	-0.93	-0.53	-0.44	-0.13	-0.18	-0.49	-0.17	-0.1
Price/Book Value High	- -	- -	- -	-3.98	-1.37	-1	-0.69	-0.32	-0.59	-1.01	-0.27	-0.3
Price/Book Value Low	- -	- -	- -	-1.58	-0.59	-0.32	-0.1	-0.04	-0.05	-0.18	-0.1	-0.02
Price/Tangible Book Value	- -	- -	- -	3.32	2.19	3.31	0.79	2.63	4.19	4.08	-4.36	-7.08
Price/Tangible Book Value Average	- -	- -	- -	4.13	2.8	3.25	2.84	7.57	1.31	8.76	-5.75	-30.15
Price/Tangible Book Value High	- -	- -	- -	7.54	4.13	6.18	4.52	19.46	4.25	17.97	-8.92	-88.64
Price/Tangible Book Value Low	- -	- -	- -	3	1.79	1.98	0.63	2.33	0.34	3.21	-3.22	-5.08
Price/Sales	- -	- -	- -	12.99	18.01	6.43	5.66	- -	- -	138.12	- -	0.48
Price/Sales Average	- -	- -	- -	16.17	23.02	6.3	20.32	- -	- -	296.42	- -	2.02
Price/Sales High	- -	- -	- -	29.53	33.96	12	32.33	- -	- -	608.33	- -	5.95
Price/Sales Low	- -	- -	- -	11.74	14.7	3.84	4.49	- -	- -	108.7	- -	0.34
Price/Cash Flow	- -	- -	- -	-5.36	-2.29	-4.25	-0.55	-0.3	-6.17	-2.12	-1.19	1.56
Price/Cash Flow Average	- -	- -	- -	-6.67	-2.92	-4.17	-1.98	-0.86	-1.92	-4.54	-1.57	6.63
Price/Cash Flow High	- -	- -	- -	-12.18	-4.31	-7.93	-3.15	-2.22	-6.25	-9.33	-2.43	19.51
Price/Cash Flow Low	- -	- -	- -	-4.84	-1.87	-2.54	-0.44	-0.27	-0.5	-1.67	-0.88	1.12
Price/Free Cash Flow Average	- -	- -	- -	-6.71	-2.93	-4.18	-1.98	-0.86	-1.92	-4.55	-1.57	6.63
Price/Free Cash Flow High	- -	- -	- -	-12.26	-4.32	-7.95	-3.15	-2.22	-6.25	-9.35	-2.43	19.51
Price/Free Cash Flow Low	- -	- -	- -	-4.88	-1.87	-2.55	-0.44	-0.27	-0.5	-1.67	-0.88	1.12
EV/Sales Average	- -	- -	6.62	12.05	14.83	3.79	14.08	- -	- -	231.29	- -	1.33
EV/Sales High	- -	- -	6.62	25.42	25.77	9.48	26.1	- -	- -	543.2	- -	5.26
EV/Sales Low	- -	- -	6.62	7.63	6.51	1.32	- -	- -	- -	43.57	- -	- -
EV/EBITDA Average	0.47	-3.19	-3.86	-4.07	-1.98	-1.83	-1.22	-0.44	-0.32	-2.82	-1.21	-2.34
EV/EBITDA High	0.47	-3.19	-3.86	-8.58	-3.43	-4.57	-2.26	-1.88	-4.86	-6.62	-2.03	-9.23
EV/EBITDA Low	0.47	-3.19	-3.86	-2.57	-0.87	-0.64	0.15	0.2	1.17	-0.53	-0.56	0.61
EV/EBIT Average	0.47	-3.19	-3.85	-4.06	-1.97	-1.82	-1.22	-0.44	-0.32	-2.82	-1.21	-2.33
EV/EBIT High	0.47	-3.19	-3.85	-8.56	-3.42	-4.56	-2.25	-1.87	-4.86	-6.63	-2.02	-9.19
EV/EBIT Low	0.47	-3.19	-3.85	-2.57	-0.86	-0.64	0.15	0.2	1.18	-0.53	-0.56	0.61
Last Price	- -	- -	- -	1,848	980	670	126	46.8	234	55.4	29.8	3.5
High Price	- -	- -	- -	4,200	1,848	1,250	720	346	237	244	61	43.8
Enterprise Value Average	-2	24	24	95	51	33	42	10	5	80	34	16
Enterprise Value High	-2	24	24	201	89	83	78	42	79	188	56	63
Enterprise Value Low	-2	24	24	60	22	12	-5	-4	-19	15	16	-4

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	2
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2
Revenue per Share	- -	- -	60.08	142.21	54.41	104.19	22.27	- -	- -	0.4	- -	7.36
EBITDA per Share	-212.66	-307.71	-102.93	-421.32	-408.3	-216.14	-257.65	-146.86	-36.14	-32.93	-26.6	-4.19
Operating Income per Share	-212.91	-307.99	-103.18	-422.24	-409.79	-216.71	-257.85	-146.96	-36.11	-32.86	-26.67	-4.21
Basic EPS, GAAP	-209.57	-324.13	-118.66	-439.76	-426.07	-227.34	-259.48	-149.45	-37.34	-33.23	-27.85	-2.19
Basic EPS from Cont Ops	-200.77	-314.02	-113.7	-439.2	-426.07	-227.34	-259.48	-149.45	-37.34	-33.23	-27.85	-2.19
Diluted EPS, GAAP	-85.9	-132.85	-118.66	-439.76	-426.07	-227.34	-259.48	-149.45	-37.34	-33.23	-27.85	-2.19
Diluted EPS from Cont Ops	-82.29	-128.71	-113.7	-439.2	-426.07	-227.34	-259.48	-149.45	-37.34	-33.23	-27.85	-2.19
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-221.26	-271.73	29.36	-344.79	-428.31	-157.6	-228.48	-155.89	-37.94	-26.17	-25.09	2.25
Free Cash Flow per Basic Share	-221.67	-272.02	28.19	-347.08	-428.36	-158.06	-228.48	-155.89	-37.95	-26.22	-25.1	2.25
Cash & Equivalents per Share	100.18	92.72	584.43	938.43	700.64	410.16	290.24	108.18	80.43	27.91	16.67	5.23
Book Value per Share	-800.99	-1,115.01	-570.71	-1,053.98	-1,350.11	-1,245.78	-1,036.58	-1,069.97	-398.69	-240.84	-226.48	-146.86
Tangible Book Value per Share	-719.59	-2,007.37	-1,370.15	557.38	447.02	202.15	159.15	17.78	55.81	13.58	-6.84	-0.49

TRACON Pharmaceuticals, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)