TScan Therapeutics, Inc.

TCRX

TCRXTScan Therapeutics, Inc. US flag

NASDAQ

0.35

USD

-0.01

- -

21.31MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	-50.9	-71.29	-65.08	-71.28
Return on Assets (%)	- -	-52.72	-40.89	-34.21	-37.87	-39.64	-43.26
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	100	100	100	100	100
EBITDA Margin (%)	- -	-2,304.42	-446.83	-454.37	-418.53	-4,641.8	-1,287.62
Operating Margin (%)	- -	-2,417.79	-479.65	-492.32	-444	-4,787.68	-1,315.38
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-2,408.02	-479.49	-489.26	-423.86	-4,527.66	-1,256.81
Profit Margin (%)	- -	-2,408.02	-479.49	-489.26	-423.86	-4,527.66	-1,256.81
Net Income to Common Margin (%)	- -	-2,408.02	-479.49	-489.26	-423.86	-4,527.66	-1,256.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-50.9	-71.29	-65.08	-71.28

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5	7	6	86	92	97	94
ST Debt	- -	1	2	4	7	5	7
LT Debt	4	6	4	82	86	93	87
Total Debt/EBITDA	-0.36	-0.3	-0.13	-1.4	-1.05	-0.74	-0.71
Net Debt/EBITDA	3.05	1.39	3.56	1.48	1.17	1.12	0.9
Total Debt/EBIT	-0.34	-0.28	-0.12	-1.29	-0.99	-0.72	-0.69
Net Debt/EBIT	2.94	1.33	3.32	1.36	1.11	1.09	0.88
EBITDA to Interest Expense	- -	- -	- -	-52.3	-23.44	-35.78	-48.01
EBITDA-CapEx/Interest Expense	- -	- -	- -	-55.89	-24.27	-36.83	-49.6
EBIT to Interest Expense	- -	- -	- -	-56.66	-24.86	-36.91	-49.05
Interest Expense	- -	- -	- -	1	4	4	3
Common Equity/Total Assets	-34.7	-85.37	85.47	49.94	55.44	64.93	53.82
Long-Term Debt/Equity (%)	- -	- -	2.73	82.77	56.9	38.52	70.64
Long-Term Debt/Capital (%)	-36.27	-17.18	2.63	44.39	35.28	27.43	40.03
Long-Term Debt/Total Assets (%)	9	12.1	2.33	41.34	31.54	25.01	38.01
Total Debt/Equity (%)	-28.52	-17.51	3.76	86.47	61.27	40.41	76.46
Total Debt/Capital (%)	-39.89	-21.22	3.62	46.37	37.99	28.78	43.33
Total Debt/Total Assets (%)	9.9	14.95	3.21	43.19	33.96	26.24	41.15
Net Debt to Equity	243.69	81.93	-100.39	-91.25	-68.48	-60.84	-97.36
Net Debt/Capital (%)	77.32	49.83	-2,980.15	-138.76	-93.97	-91.83	-184.83
EBITDA	-14	-25	-45	-61	-88	-131	-133
EBITDA-CapEx	-15	-29	-55	-66	-91	-135	-137
Operating Income (Loss)	-14	-26	-49	-67	-93	-135	-136

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	17.43	1.99	7.56	6.94	6.44	8.07	8.15
Current Ratio	17.69	2.09	7.76	7.17	6.51	8.14	8.41
Quick Ratio	17.43	1.99	7.56	6.94	6.44	8.07	8.15
CFO/Avg Current Liab	- -	-0.3	-2.51	-3.44	-2.6	-3.37	-4.95
Common Equity/Total Assets	-34.7	-85.37	85.47	49.94	55.44	64.93	53.82
Long-Term Debt/Equity (%)	- -	- -	2.73	82.77	56.9	38.52	70.64
Long-Term Debt/Capital (%)	-36.27	-17.18	2.63	44.39	35.28	27.43	40.03
Long-Term Debt/Total Assets (%)	9	12.1	2.33	41.34	31.54	25.01	38.01
Total Debt/Equity (%)	-28.52	-17.51	3.76	86.47	61.27	40.41	76.46
Total Debt/Capital (%)	-39.89	-21.22	3.62	46.37	37.99	28.78	43.33
Total Debt/Total Assets (%)	9.9	14.95	3.21	43.19	33.96	26.24	41.15
CFO/Total Liabilities	-18.82	-3.28	-178.11	-66.73	-50.59	-85.15	-128.06
CFO/CapEx	-10.04	-0.71	-4.9	-15.74	-19.5	-28.97	-30.71
Altman's Z-Score	-0.47	-2.49	1.8	-1.28	-0.23	-0.98	-3.95

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	108	38	279	172	57
- Cash & Cash Equivalents	42	35	161	120	133	179	152
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	7	6	86	92	97	94
Enterprise Value	-37	-27	-48	4	179	-21	-1
Total Capital	-12	-35	167	185	243	338	217
Total Debt/Capital (%)	-39.89	-21.22	3.62	46.37	37.99	28.78	43.33
Total Debt / EV	-0.13	-0.27	-0.13	24.52	0.52	-4.71	-68.9
EV/Sales	- -	- -	- -	0.26	8.52	52.46	6.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	52	37	382	340	130
Diluted Enterprise Value	-37	-27	-103	3	342	259	72
EV per Share	- -	- -	- -	0.14	3.75	1.32	0.55
TTM Sales	- -	1	10	14	21	3	10
TTM EBITDA	-14	-25	-45	-61	-88	-131	-133
TTM Operating Income	-14	-26	-49	-67	-93	-135	-136
TTM Cash Flow to Firm	-13	-3	-49	-65	-58	-107	-133
TTM Free Cash Flow to Firm	-11	1	-39	-61	-54	-103	-128

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-1.35	-0.6	-6.57	-3.18	-0.99
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-37	-27	-48	4	179	-21	-1
Low Price	- -	- -	4.5	1.45	1.6	2.6	0.88
EV/Sales	- -	- -	- -	0.26	8.52	52.46	6.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-1.96	-1.16	-2.2	-5.42	-1.7
Price/Earnings High	- -	- -	-3.53	-2.03	-5.26	-8.51	-3.21
Price/Earnings Low	- -	- -	-1.08	-0.53	-1.18	-2.28	-0.88
Price/Book Value	- -	- -	0.67	0.38	1.85	0.71	0.46
Price/Book Value Average	- -	- -	1.21	0.78	0.95	1.45	0.79
Price/Book Value High	- -	- -	2.19	1.36	2.27	2.28	1.48
Price/Book Value Low	- -	- -	0.67	0.35	0.51	0.61	0.41
Price/Tangible Book Value	- -	- -	0.67	0.38	1.85	0.71	0.46
Price/Tangible Book Value Average	- -	- -	1.21	0.78	0.95	1.45	0.79
Price/Tangible Book Value High	- -	- -	2.19	1.36	2.27	2.28	1.48
Price/Tangible Book Value Low	- -	- -	0.67	0.35	0.51	0.61	0.41
Price/Sales	- -	- -	5.18	2.75	18.17	120.9	12.57
Price/Sales Average	- -	- -	9.38	5.68	9.33	245.58	21.38
Price/Sales High	- -	- -	16.92	9.94	22.28	385.36	40.35
Price/Sales Low	- -	- -	5.18	2.58	4.99	103.4	11.09
Price/Cash Flow	- -	- -	-1.08	-0.56	-6.23	-3.07	-0.96
Price/Cash Flow Average	- -	- -	-1.96	-1.16	-3.2	-6.24	-1.63
Price/Cash Flow High	- -	- -	-3.52	-2.02	-7.64	-9.79	-3.08
Price/Cash Flow Low	- -	- -	-1.08	-0.52	-1.71	-2.63	-0.85
Price/Free Cash Flow Average	- -	- -	-2.46	-1.23	-3.37	-6.46	-1.69
Price/Free Cash Flow High	- -	- -	-4.43	-2.16	-8.06	-10.14	-3.18
Price/Free Cash Flow Low	- -	- -	-1.35	-0.56	-1.8	-2.72	-0.87
EV/Sales Average	- -	- -	3.92	3.2	4.86	95.22	3.73
EV/Sales High	- -	- -	19.36	7.5	14.3	165.86	12.05
EV/Sales Low	- -	- -	- -	0.08	1.69	23.38	5.45
EV/EBITDA Average	2.69	1.09	-0.88	-0.7	-1.16	-2.05	-0.29
EV/EBITDA High	2.69	1.09	-4.33	-1.65	-3.42	-3.57	-0.94
EV/EBITDA Low	2.69	1.09	1.05	-0.02	-0.4	-0.5	0.06
EV/EBIT Average	2.6	1.04	-0.82	-0.65	-1.09	-1.99	-0.28
EV/EBIT High	2.6	1.04	-4.04	-1.52	-3.22	-3.46	-0.92
EV/EBIT Low	2.6	1.04	0.98	-0.02	-0.38	-0.49	0.06
Last Price	- -	- -	4.5	1.55	5.83	3.04	1
High Price	- -	- -	14.71	5.6	7.15	9.69	3.21
Enterprise Value Average	-37	-27	40	43	102	268	39
Enterprise Value High	-37	-27	196	102	301	467	124
Enterprise Value Low	-37	-27	-48	1	36	66	-8

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	-50.9	-71.29	-65.08	-71.28
Return on Assets (%)	- -	-52.72	-40.89	-34.21	-37.87	-39.64	-43.26
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	100	100	100	100	100
EBITDA Margin (%)	- -	-2,304.42	-446.83	-454.37	-418.53	-4,641.8	-1,287.62
Operating Margin (%)	- -	-2,417.79	-479.65	-492.32	-444	-4,787.68	-1,315.38
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-2,408.02	-479.49	-489.26	-423.86	-4,527.66	-1,256.81
Profit Margin (%)	- -	-2,408.02	-479.49	-489.26	-423.86	-4,527.66	-1,256.81
Net Income to Common Margin (%)	- -	-2,408.02	-479.49	-489.26	-423.86	-4,527.66	-1,256.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-50.9	-71.29	-65.08	-71.28

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5	7	6	86	92	97	94
ST Debt	- -	1	2	4	7	5	7
LT Debt	4	6	4	82	86	93	87
Total Debt/EBITDA	-0.36	-0.3	-0.13	-1.4	-1.05	-0.74	-0.71
Net Debt/EBITDA	3.05	1.39	3.56	1.48	1.17	1.12	0.9
Total Debt/EBIT	-0.34	-0.28	-0.12	-1.29	-0.99	-0.72	-0.69
Net Debt/EBIT	2.94	1.33	3.32	1.36	1.11	1.09	0.88
EBITDA to Interest Expense	- -	- -	- -	-52.3	-23.44	-35.78	-48.01
EBITDA-CapEx/Interest Expense	- -	- -	- -	-55.89	-24.27	-36.83	-49.6
EBIT to Interest Expense	- -	- -	- -	-56.66	-24.86	-36.91	-49.05
Interest Expense	- -	- -	- -	1	4	4	3
Common Equity/Total Assets	-34.7	-85.37	85.47	49.94	55.44	64.93	53.82
Long-Term Debt/Equity (%)	- -	- -	2.73	82.77	56.9	38.52	70.64
Long-Term Debt/Capital (%)	-36.27	-17.18	2.63	44.39	35.28	27.43	40.03
Long-Term Debt/Total Assets (%)	9	12.1	2.33	41.34	31.54	25.01	38.01
Total Debt/Equity (%)	-28.52	-17.51	3.76	86.47	61.27	40.41	76.46
Total Debt/Capital (%)	-39.89	-21.22	3.62	46.37	37.99	28.78	43.33
Total Debt/Total Assets (%)	9.9	14.95	3.21	43.19	33.96	26.24	41.15
Net Debt to Equity	243.69	81.93	-100.39	-91.25	-68.48	-60.84	-97.36
Net Debt/Capital (%)	77.32	49.83	-2,980.15	-138.76	-93.97	-91.83	-184.83
EBITDA	-14	-25	-45	-61	-88	-131	-133
EBITDA-CapEx	-15	-29	-55	-66	-91	-135	-137
Operating Income (Loss)	-14	-26	-49	-67	-93	-135	-136

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	17.43	1.99	7.56	6.94	6.44	8.07	8.15
Current Ratio	17.69	2.09	7.76	7.17	6.51	8.14	8.41
Quick Ratio	17.43	1.99	7.56	6.94	6.44	8.07	8.15
CFO/Avg Current Liab	- -	-0.3	-2.51	-3.44	-2.6	-3.37	-4.95
Common Equity/Total Assets	-34.7	-85.37	85.47	49.94	55.44	64.93	53.82
Long-Term Debt/Equity (%)	- -	- -	2.73	82.77	56.9	38.52	70.64
Long-Term Debt/Capital (%)	-36.27	-17.18	2.63	44.39	35.28	27.43	40.03
Long-Term Debt/Total Assets (%)	9	12.1	2.33	41.34	31.54	25.01	38.01
Total Debt/Equity (%)	-28.52	-17.51	3.76	86.47	61.27	40.41	76.46
Total Debt/Capital (%)	-39.89	-21.22	3.62	46.37	37.99	28.78	43.33
Total Debt/Total Assets (%)	9.9	14.95	3.21	43.19	33.96	26.24	41.15
CFO/Total Liabilities	-18.82	-3.28	-178.11	-66.73	-50.59	-85.15	-128.06
CFO/CapEx	-10.04	-0.71	-4.9	-15.74	-19.5	-28.97	-30.71
Altman's Z-Score	-0.47	-2.49	1.8	-1.28	-0.23	-0.98	-3.95

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	108	38	279	172	57
- Cash & Cash Equivalents	42	35	161	120	133	179	152
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	7	6	86	92	97	94
Enterprise Value	-37	-27	-48	4	179	-21	-1
Total Capital	-12	-35	167	185	243	338	217
Total Debt/Capital (%)	-39.89	-21.22	3.62	46.37	37.99	28.78	43.33
Total Debt / EV	-0.13	-0.27	-0.13	24.52	0.52	-4.71	-68.9
EV/Sales	- -	- -	- -	0.26	8.52	52.46	6.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	52	37	382	340	130
Diluted Enterprise Value	-37	-27	-103	3	342	259	72
EV per Share	- -	- -	- -	0.14	3.75	1.32	0.55
TTM Sales	- -	1	10	14	21	3	10
TTM EBITDA	-14	-25	-45	-61	-88	-131	-133
TTM Operating Income	-14	-26	-49	-67	-93	-135	-136
TTM Cash Flow to Firm	-13	-3	-49	-65	-58	-107	-133
TTM Free Cash Flow to Firm	-11	1	-39	-61	-54	-103	-128

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	-1.35	-0.6	-6.57	-3.18	-0.99
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-37	-27	-48	4	179	-21	-1
Low Price	- -	- -	4.5	1.45	1.6	2.6	0.88
EV/Sales	- -	- -	- -	0.26	8.52	52.46	6.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-1.96	-1.16	-2.2	-5.42	-1.7
Price/Earnings High	- -	- -	-3.53	-2.03	-5.26	-8.51	-3.21
Price/Earnings Low	- -	- -	-1.08	-0.53	-1.18	-2.28	-0.88
Price/Book Value	- -	- -	0.67	0.38	1.85	0.71	0.46
Price/Book Value Average	- -	- -	1.21	0.78	0.95	1.45	0.79
Price/Book Value High	- -	- -	2.19	1.36	2.27	2.28	1.48
Price/Book Value Low	- -	- -	0.67	0.35	0.51	0.61	0.41
Price/Tangible Book Value	- -	- -	0.67	0.38	1.85	0.71	0.46
Price/Tangible Book Value Average	- -	- -	1.21	0.78	0.95	1.45	0.79
Price/Tangible Book Value High	- -	- -	2.19	1.36	2.27	2.28	1.48
Price/Tangible Book Value Low	- -	- -	0.67	0.35	0.51	0.61	0.41
Price/Sales	- -	- -	5.18	2.75	18.17	120.9	12.57
Price/Sales Average	- -	- -	9.38	5.68	9.33	245.58	21.38
Price/Sales High	- -	- -	16.92	9.94	22.28	385.36	40.35
Price/Sales Low	- -	- -	5.18	2.58	4.99	103.4	11.09
Price/Cash Flow	- -	- -	-1.08	-0.56	-6.23	-3.07	-0.96
Price/Cash Flow Average	- -	- -	-1.96	-1.16	-3.2	-6.24	-1.63
Price/Cash Flow High	- -	- -	-3.52	-2.02	-7.64	-9.79	-3.08
Price/Cash Flow Low	- -	- -	-1.08	-0.52	-1.71	-2.63	-0.85
Price/Free Cash Flow Average	- -	- -	-2.46	-1.23	-3.37	-6.46	-1.69
Price/Free Cash Flow High	- -	- -	-4.43	-2.16	-8.06	-10.14	-3.18
Price/Free Cash Flow Low	- -	- -	-1.35	-0.56	-1.8	-2.72	-0.87
EV/Sales Average	- -	- -	3.92	3.2	4.86	95.22	3.73
EV/Sales High	- -	- -	19.36	7.5	14.3	165.86	12.05
EV/Sales Low	- -	- -	- -	0.08	1.69	23.38	5.45
EV/EBITDA Average	2.69	1.09	-0.88	-0.7	-1.16	-2.05	-0.29
EV/EBITDA High	2.69	1.09	-4.33	-1.65	-3.42	-3.57	-0.94
EV/EBITDA Low	2.69	1.09	1.05	-0.02	-0.4	-0.5	0.06
EV/EBIT Average	2.6	1.04	-0.82	-0.65	-1.09	-1.99	-0.28
EV/EBIT High	2.6	1.04	-4.04	-1.52	-3.22	-3.46	-0.92
EV/EBIT Low	2.6	1.04	0.98	-0.02	-0.38	-0.49	0.06
Last Price	- -	- -	4.5	1.55	5.83	3.04	1
High Price	- -	- -	14.71	5.6	7.15	9.69	3.21
Enterprise Value Average	-37	-27	40	43	102	268	39
Enterprise Value High	-37	-27	196	102	301	467	124
Enterprise Value Low	-37	-27	-48	1	36	66	-8

Shares Outstanding	24	24	24	24	48	57	57
Diluted Weighted Avg Shares	24	24	12	24	66	112	130
Basic Weighted Avg Shares	24	24	12	24	66	112	130
Revenue per Share	- -	0.05	0.87	0.56	0.32	0.03	0.08
EBITDA per Share	-0.57	-1.04	-3.89	-2.56	-1.34	-1.17	-1.02
Operating Income per Share	-0.59	-1.1	-4.17	-2.77	-1.42	-1.2	-1.05
Basic EPS, GAAP	-0.57	-1.09	-4.17	-2.75	-1.36	-1.14	-1
Basic EPS from Cont Ops	-0.57	-1.09	-4.17	-2.75	-1.36	-1.14	-1
Diluted EPS, GAAP	-0.57	-1.09	-4.17	-2.75	-1.36	-1.14	-1
Diluted EPS from Cont Ops	-0.57	-1.09	-4.17	-2.75	-1.36	-1.14	-1
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.52	-0.13	-4.17	-2.77	-0.94	-0.99	-1.04
Free Cash Flow per Basic Share	-0.58	-0.3	-5.03	-2.94	-0.98	-1.02	-1.08
Cash & Equivalents per Share	1.78	1.48	6.75	4.95	4.02	5.13	2.68
Book Value per Share	-0.73	-1.81	6.72	4.1	3.15	4.26	2.16
Tangible Book Value per Share	-0.73	-1.81	6.72	4.1	3.15	4.26	2.16

TScan 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)