Mirum Pharmaceuticals, Inc. Financial Ratios — 08D Stock

Profitability (USD)

	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 (%)	- -	- -	-68.29	-57.47	-103.46	-83.65	-37.08	-8.65
Return on Assets (%)	- -	-52.9	-53.29	-31.37	-41.9	-32.7	-13.35	-3.09
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	90.06	83.94	74.76	75.77	80.77
EBITDA Margin (%)	- -	- -	- -	-903.01	-166.08	-52.76	-18.99	0.4
Operating Margin (%)	- -	- -	- -	-906.12	-170.28	-58.57	-26	-4.25
Incremental Operating Margin (%)	- -	- -	- -	- -	72.84	20.19	14.32	35.5
Pretax Margin (%)	- -	- -	- -	-438.66	-184.36	-87.15	-25.8	-4.11
Profit Margin (%)	- -	- -	- -	-438.85	-176.05	-87.68	-26.1	-4.48
Net Income to Common Margin (%)	- -	- -	- -	-438.85	-176.05	-87.68	-26.1	-4.48
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-68.29	-57.47	-103.46	-83.65	-37.08	-8.65

Credit (USD)

Credit Ratios 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	- -	4	3	3	2	308	318	319
ST Debt	- -	- -	1	1	1	1	2	2
LT Debt	- -	3	3	2	1	307	316	317
Total Debt/EBITDA	- -	-0.07	-0.03	-0.02	-0.02	-3.13	-4.97	151.54
Net Debt/EBITDA	- -	0.22	1.37	0.18	0.22	-0.2	-1.34	6.22
Total Debt/EBIT	- -	-0.07	-0.03	-0.02	-0.02	-2.82	-3.63	-14.43
Net Debt/EBIT	- -	0.22	1.36	0.18	0.21	-0.18	-0.98	-0.59
EBITDA to Interest Expense	- -	- -	-309.47	-9.82	-8.01	-6.51	-4.47	0.15
EBITDA-CapEx/Interest Expense	- -	- -	-310.14	-10.91	-8.03	-7.84	-5.94	0.08
EBIT to Interest Expense	- -	- -	-311.33	-9.86	-8.21	-7.23	-6.12	-1.54
Interest Expense	- -	- -	- -	18	16	15	14	14
Common Equity/Total Assets	-19.86	88.85	71.45	40.8	40.25	38.46	33.64	37.34
Long-Term Debt/Equity (%)	- -	2.49	1.53	1.58	0.88	123.47	140.07	100.83
Long-Term Debt/Capital (%)	- -	2.43	1.5	1.55	0.87	55.14	58.16	50.04
Long-Term Debt/Total Assets (%)	- -	2.22	1.09	0.65	0.36	47.48	47.12	37.65
Total Debt/Equity (%)	- -	2.8	1.9	2.17	1.54	123.92	140.83	101.51
Total Debt/Capital (%)	- -	2.72	1.86	2.13	1.52	55.34	58.48	50.38
Total Debt/Total Assets (%)	- -	2.49	1.35	0.89	0.62	47.65	47.37	37.9
Net Debt to Equity	503.37	-9.18	-82.56	-26.07	-19.72	8.08	37.93	4.17
Net Debt/Capital (%)	83.43	-9.81	-427.04	-34.26	-24.09	7.43	26.67	3.89
EBITDA	- -	-54	-104	-173	-128	-98	-64	2
EBITDA-CapEx	- -	-55	-104	-192	-128	-118	-85	1
Operating Income (Loss)	- -	-55	-104	-173	-131	-109	-88	-22

Liquidity (USD)

Liquidity Ratios 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	21.22	8.92	12.56	3.68	2.34	3.29	2.22	1.86
Current Ratio	21.22	9.13	12.8	3.91	2.94	4.45	3.1	2.67
Quick Ratio	21.22	8.92	12.56	3.75	2.71	4.07	2.83	2.46
CFO/Avg Current Liab	- -	-5.07	-5.65	-4.35	-2.24	-0.93	0.1	0.34
Common Equity/Total Assets	-19.86	88.85	71.45	40.8	40.25	38.46	33.64	37.34
Long-Term Debt/Equity (%)	- -	2.49	1.53	1.58	0.88	123.47	140.07	100.83
Long-Term Debt/Capital (%)	- -	2.43	1.5	1.55	0.87	55.14	58.16	50.04
Long-Term Debt/Total Assets (%)	- -	2.22	1.09	0.65	0.36	47.48	47.12	37.65
Total Debt/Equity (%)	- -	2.8	1.9	2.17	1.54	123.92	140.83	101.51
Total Debt/Capital (%)	- -	2.72	1.86	2.13	1.52	55.34	58.48	50.38
Total Debt/Total Assets (%)	- -	2.49	1.35	0.89	0.62	47.65	47.37	37.9
CFO/Total Liabilities	- -	-240.55	-129.53	-76.11	-56.97	-17.83	2.32	10.57
CFO/CapEx	- -	-140.08	-395.89	-6.98	-432.14	-3.53	0.49	58.52
Altman's Z-Score	- -	- -	- -	-1.12	-0.54	0.6	1.42	4.58

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	11.72	5.65	4.05	4.61	5.17
Days Sales Outstanding	- -	- -	- -	31.15	64.56	90.05	79.23	70.58
Inventory Turnover	- -	- -	- -	2.52	3.5	3.37	3.65	4.24
Days Inventory Outstanding	- -	- -	- -	145.1	104.39	108.16	99.95	86.1
Accounts Payable Turnover	- -	- -	- -	0.55	1.84	7.92	7.42	8.48
Accounts Payable Turnover Days	- -	- -	- -	658.04	198.39	46.08	49.2	43.05
Cash Conversion Cycle	- -	- -	- -	-481.78	-29.44	152.13	129.98	113.63
Inventory to Cash Days	- -	- -	- -	-113.94	-39.83	-18.11	-20.72	-15.52
Inventories	- -	- -	- -	2	6	22	22	25
Raw Materials	- -	- -	- -	1	- -	3	3	3
Work In Process	- -	- -	- -	1	5	10	16	18
Finished Goods	- -	- -	- -	- -	- -	9	3	4
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	- -	- -	481	712	1,393	1,993	4,146
- Cash & Cash Equivalents	52	12	142	31	28	286	223	297
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	4	3	3	2	308	318	319
Enterprise Value	- -	- -	- -	327	563	1,414	2,030	4,082
Total Capital	-10	134	175	123	144	557	543	634
Total Debt/Capital (%)	- -	2.72	1.86	2.13	1.52	55.34	58.48	50.38
Total Debt / EV	- -	- -	- -	0.01	- -	0.22	0.16	0.08
EV/Sales	- -	- -	- -	17.08	7.3	7.59	6.03	7.83
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	1,936.66
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	477	655	1,219	1,959	4,011
Diluted Enterprise Value	- -	- -	- -	323	505	1,240	1,997	3,947
EV per Share	- -	- -	- -	10.69	15.23	30.27	42	78.67
TTM Sales	- -	- -	- -	19	77	186	337	521
TTM EBITDA	- -	-54	-104	-173	-128	-98	-64	2
TTM Operating Income	- -	-55	-104	-173	-131	-109	-88	-22
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples 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	- -	- -	- -	-3.14	-5.44	-13.38	-183.64	73.09
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	327	563	1,414	2,030	4,082
Low Price	- -	- -	- -	13.08	15.57	18.99	23.24	37.97
EV/Sales	- -	- -	- -	17.08	7.3	7.59	6.03	7.83
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	1,936.66
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	4	5.01	5.6	8.83	13.18
Price/Book Value Average	- -	- -	- -	3.92	5.72	5.03	7.28	9.28
Price/Book Value High	- -	- -	- -	4.43	7.68	6.59	10.34	13.4
Price/Book Value Low	- -	- -	- -	3.33	4.05	3.57	4.98	6.26
Price/Tangible Book Value	- -	- -	- -	4.74	8.57	-327.28	-82.41	77.11
Price/Tangible Book Value Average	- -	- -	- -	4.65	9.78	-294.01	-67.89	54.31
Price/Tangible Book Value High	- -	- -	- -	5.25	13.14	-385.37	-96.53	78.42
Price/Tangible Book Value Low	- -	- -	- -	3.94	6.92	-208.52	-46.45	36.65
Price/Sales	- -	- -	- -	24.91	8.46	6.54	5.82	7.69
Price/Sales Average	- -	- -	- -	24.44	9.65	5.87	4.79	5.42
Price/Sales High	- -	- -	- -	27.61	12.97	7.7	6.81	7.82
Price/Sales Low	- -	- -	- -	20.72	6.84	4.17	3.28	3.66
Price/Cash Flow	- -	- -	- -	-3.59	-5.43	-17.18	189.74	71.84
Price/Cash Flow Average	- -	- -	- -	-3.52	-6.19	-15.43	156.31	50.6
Price/Cash Flow High	- -	- -	- -	-3.98	-8.32	-20.23	222.25	73.06
Price/Cash Flow Low	- -	- -	- -	-2.99	-4.38	-10.94	106.95	34.14
Price/Free Cash Flow Average	- -	- -	- -	-3.08	-6.2	-12.02	-151.28	51.48
Price/Free Cash Flow High	- -	- -	- -	-3.48	-8.33	-15.76	-215.1	74.33
Price/Free Cash Flow Low	- -	- -	- -	-2.61	-4.39	-8.53	-103.51	34.73
EV/Sales Average	- -	- -	- -	16.61	8.6	6.83	4.98	5.48
EV/Sales High	- -	- -	- -	19.81	12.22	8.92	7.04	7.97
EV/Sales Low	- -	- -	- -	12.86	5.53	4.88	3.45	3.66
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	1,354.98
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	1,970.05
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	904.41
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	15.72	19.27	29.8	41.22	79.9
High Price	- -	- -	- -	17.43	29.53	35.1	48.29	81.25
Enterprise Value Average	- -	- -	- -	318	663	1,273	1,679	2,856
Enterprise Value High	- -	- -	- -	379	942	1,662	2,372	4,153
Enterprise Value Low	- -	- -	- -	246	426	909	1,161	1,907

Per Share Data Items (USD)

Per-Share Data 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

Shares Outstanding	23	23	30	31	37	47	48	52
Diluted Weighted Avg Shares	23	11	25	30	34	41	48	50
Basic Weighted Avg Shares	23	11	25	30	34	41	48	50
Revenue per Share	- -	- -	- -	0.63	2.28	4.56	7.09	10.39
EBITDA per Share	- -	-4.74	-4.11	-5.7	-3.78	-2.4	-1.35	0.04
Operating Income per Share	- -	-4.77	-4.13	-5.72	-3.88	-2.67	-1.84	-0.44
Basic EPS, GAAP	- -	-4.58	-4.09	-2.77	-4.01	-4	-1.85	-0.47
Basic EPS from Cont Ops	- -	-4.58	-4.09	-2.77	-4.01	-4	-1.85	-0.47
Diluted EPS, GAAP	- -	-4.58	-4.09	-2.77	-3.99	-4	-1.85	-0.47
Diluted EPS from Cont Ops	- -	-4.58	-4.09	-2.77	-3.99	-4	-1.85	-0.47
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-3.43	-3.53	-4.38	-3.55	-1.74	0.22	1.11
Free Cash Flow per Basic Share	- -	-3.45	-3.54	-5.01	-3.56	-2.23	-0.22	1.09
Cash & Equivalents per Share	2.26	5.16	7.79	5.12	4.11	6.13	5.8	7.39
Book Value per Share	-0.45	5.77	5.78	3.93	3.84	5.32	4.67	6.06
Tangible Book Value per Share	-0.45	5.77	5.78	3.32	2.25	-0.09	-0.5	1.04