Trevi Therapeutics, Inc. Financial Ratios — TRVI Stock

Profitability (USD)

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-125.45	-73.87	-61.15	-79.29	-36.1	-27.37	-47.84	-28.1
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	22.53	20.82	7.91	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	5	- -	- -	14	15	9	1	1	1
ST Debt	5	- -	- -	- -	6	7	- -	- -	- -
LT Debt	- -	- -	- -	14	9	2	1	1	- -
Total Debt/EBITDA	-0.64	- -	-0.01	-0.44	-0.45	-0.31	-0.04	-0.02	-0.02
Net Debt/EBITDA	2.03	0.39	2.15	0.96	0.69	0.12	0.96	0.66	0.38
Total Debt/EBIT	-0.64	- -	-0.01	-0.44	-0.45	-0.31	-0.04	-0.02	-0.02
Net Debt/EBIT	2.03	0.39	2.15	0.96	0.69	0.11	0.96	0.66	0.38
EBITDA to Interest Expense	-2.46	-105.66	- -	-71.14	-26.98	-25.68	-86.45	-12,844.25	- -
EBITDA-CapEx/Interest Expense	-2.47	-106.57	- -	-71.21	-26.98	-25.82	-86.8	-12,853	- -
EBIT to Interest Expense	-2.46	-105.79	- -	-71.25	-27.02	-25.72	-86.76	-12,881	- -
Interest Expense	3	- -	- -	- -	1	1	- -	- -	- -
Common Equity/Total Assets	-379.83	-1,040.22	-190.33	-311.81	-470.14	-170.72	-267.4	-258.75	-170.43
Long-Term Debt/Equity (%)	- -	0.74	0.47	51.68	50.81	2	1.25	0.75	0.24
Long-Term Debt/Capital (%)	- -	0.73	-0.23	-10.62	-5.22	-1.07	-0.43	-0.26	-0.14
Long-Term Debt/Total Assets (%)	- -	0.44	0.43	29.91	22.55	1.75	1.15	0.67	0.23
Total Debt/Equity (%)	35.76	0.74	0.65	52.09	85.67	8.54	1.62	1.04	0.41
Total Debt/Capital (%)	26.34	0.73	-0.31	-10.71	-8.8	-4.57	-0.56	-0.36	-0.23
Total Debt/Total Assets (%)	23.78	0.44	0.59	30.15	38.02	7.46	1.5	0.93	0.39
Net Debt to Equity	-113.24	-115.27	-105.07	-113.8	-130.86	-3.2	-39.25	-34.22	-10.32
Net Debt/Capital (%)	855.14	793.17	33.49	17.47	11	1.61	11.99	10.65	5.44
EBITDA	-8	-18	-27	-32	-32	-30	-34	-51	-49
EBITDA-CapEx	-8	-19	-27	-32	-32	-30	-34	-51	-49
Operating Income (Loss)	-8	-18	-27	-32	-32	-30	-34	-52	-49

Liquidity (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	3.09	2.69	11.02	8.1	2.89	8.99	14.25	10.24	19.31
Current Ratio	3.11	3.3	11.45	8.33	2.98	9.15	15.03	10.41	19.66
Quick Ratio	3.1	2.76	11.13	8.15	2.91	8.99	14.25	10.24	19.31
CFO/Avg Current Liab	- -	-3.73	-5.86	-5.39	-3.17	-2.16	-3.3	-4.68	-4.16
Common Equity/Total Assets	-379.83	-1,040.22	-190.33	-311.81	-470.14	-170.72	-267.4	-258.75	-170.43
Long-Term Debt/Equity (%)	- -	0.74	0.47	51.68	50.81	2	1.25	0.75	0.24
Long-Term Debt/Capital (%)	- -	0.73	-0.23	-10.62	-5.22	-1.07	-0.43	-0.26	-0.14
Long-Term Debt/Total Assets (%)	- -	0.44	0.43	29.91	22.55	1.75	1.15	0.67	0.23
Total Debt/Equity (%)	35.76	0.74	0.65	52.09	85.67	8.54	1.62	1.04	0.41
Total Debt/Capital (%)	26.34	0.73	-0.31	-10.71	-8.8	-4.57	-0.56	-0.36	-0.23
Total Debt/Total Assets (%)	23.78	0.44	0.59	30.15	38.02	7.46	1.5	0.93	0.39
CFO/Total Liabilities	-107.05	-427.51	-423.26	-146.1	-135.26	-181.12	-462.51	-339.87	-412.84
CFO/CapEx	-613.46	-115.75	-2,565.89	-906.25	- -	-177.2	-231.46	-1,093.03	-3,507.42
Altman's Z-Score	-5.73	-19.63	4.31	-4.25	-8.08	2.68	7.71	18.31	-2.1

Working Capital (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
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 Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	67	45	18	125	133	420	- -
- Cash & Cash Equivalents	22	7	57	45	37	13	32	34	19
+ Preferred Equity and Hybrid Capital	99	116	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	- -	- -	14	15	9	1	1	1
Enterprise Value	82	109	10	14	-4	13	51	314	-188
Total Capital	20	6	-114	-133	-166	-201	-238	-286	-329
Total Debt/Capital (%)	26.34	0.73	-0.31	-10.71	-8.8	-4.57	-0.56	-0.36	-0.23
Total Debt / EV	0.06	- -	0.04	1.01	-3.38	0.69	0.03	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	67	45	18	125	133	420	- -
Diluted Enterprise Value	82	109	10	14	-4	121	102	387	-18
EV per Share	9.2	12.11	0.56	0.76	- -	0.21	0.52	3.07	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-8	-18	-27	-32	-32	-30	-34	-51	-49
TTM Operating Income	-8	-18	-27	-32	-32	-30	-34	-52	-49
TTM Cash Flow to Firm	-5	-18	-23	-29	-28	-27	-31	-38	-42
TTM Free Cash Flow to Firm	-5	-18	-23	-29	-28	-27	-31	-38	-42

Multiples (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-2.9	-1.55	-0.62	-4.45	-4.2	-10.99	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	82	109	10	14	-4	13	51	314	-188
Low Price	- -	- -	2.65	1.33	0.66	0.46	0.97	1.27	3.47
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-3.47	-2.27	-1.34	-4.86	-7.28	-5.97	- -
Price/Earnings High	- -	- -	-6.7	-4.81	-2.45	-10.37	-11.93	-9.96	- -
Price/Earnings Low	- -	- -	-1.67	-0.75	-0.44	-1.02	-3.31	-2.7	- -
Price/Book Value	- -	- -	-0.59	-0.31	-0.1	-0.59	-0.56	-1.46	- -
Price/Book Value Average	- -	- -	-0.86	-0.51	-0.25	-0.67	-0.89	-1	- -
Price/Book Value High	- -	- -	-1.66	-1.07	-0.46	-1.44	-1.45	-1.66	- -
Price/Book Value Low	- -	- -	-0.41	-0.17	-0.08	-0.14	-0.4	-0.45	- -
Price/Tangible Book Value	- -	- -	1.23	1.65	1.05	1.16	1.61	4.22	- -
Price/Tangible Book Value Average	- -	- -	1.8	2.72	2.66	1.32	2.56	2.87	- -
Price/Tangible Book Value High	- -	- -	3.47	5.78	4.87	2.81	4.2	4.79	- -
Price/Tangible Book Value Low	- -	- -	0.87	0.9	0.88	0.28	1.16	1.3	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	-2.9	-1.55	-0.62	-4.42	-4.18	-10.98	- -
Price/Cash Flow Average	- -	- -	-4.26	-2.56	-1.57	-5.02	-6.67	-7.47	- -
Price/Cash Flow High	- -	- -	-8.2	-5.44	-2.87	-10.73	-10.93	-12.47	- -
Price/Cash Flow Low	- -	- -	-2.05	-0.85	-0.52	-1.05	-3.03	-3.39	- -
Price/Free Cash Flow Average	- -	- -	-4.26	-2.56	-1.57	-5.05	-6.7	-7.48	- -
Price/Free Cash Flow High	- -	- -	-8.2	-5.44	-2.87	-10.79	-10.98	-12.49	- -
Price/Free Cash Flow Low	- -	- -	-2.05	-0.85	-0.52	-1.06	-3.04	-3.39	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-10.02	-5.91	-1.55	-1.34	-0.72	-4.63	-5.34	-4.92	0.37
EV/EBITDA High	-10.02	-5.91	-4.98	-3.91	-1.88	-10.01	-9.34	-8.65	0.37
EV/EBITDA Low	-10.02	-5.91	0.36	0.19	0.22	-0.88	-1.92	-1.88	0.37
EV/EBIT Average	-10.01	-5.9	-1.55	-1.34	-0.71	-4.62	-5.32	-4.91	0.37
EV/EBIT High	-10.01	-5.9	-4.97	-3.9	-1.88	-9.99	-9.3	-8.62	0.37
EV/EBIT Low	-10.01	-5.9	0.36	0.19	0.22	-0.88	-1.92	-1.87	0.37
Last Price	- -	- -	3.75	2.42	0.78	1.93	1.34	4.12	12.52
High Price	- -	- -	10.62	8.5	3.64	4.68	3.5	4.68	14.39
Enterprise Value Average	82	109	41	43	23	138	181	253	-18
Enterprise Value High	82	109	132	127	61	299	316	444	-18
Enterprise Value Low	82	109	-10	-6	-7	26	65	96	-18

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	18	18	18	19	29	60	68	94	128
Diluted Weighted Avg Shares	9	9	18	19	23	65	99	102	- -
Basic Weighted Avg Shares	9	9	18	19	23	65	99	102	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.92	-2.05	-1.49	-1.75	-1.42	-0.46	-0.34	-0.5	- -
Operating Income per Share	-0.92	-2.05	-1.49	-1.75	-1.42	-0.46	-0.34	-0.51	- -
Basic EPS, GAAP	-1.85	-2.89	-1.59	-1.77	-1.49	-0.45	-0.29	-0.47	- -
Basic EPS from Cont Ops	-1.43	-2.29	-1.46	-1.77	-1.49	-0.45	-0.29	-0.47	- -
Diluted EPS, GAAP	-1.85	-2.89	-1.59	-1.77	-1.49	-0.45	-0.29	-0.47	- -
Diluted EPS from Cont Ops	-1.43	-2.29	-1.46	-1.77	-1.49	-0.45	-0.29	-0.47	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.89	-2.04	-1.29	-1.56	-1.27	-0.44	-0.32	-0.38	- -
Free Cash Flow per Basic Share	-0.89	-2.06	-1.3	-1.57	-1.27	-0.44	-0.32	-0.38	- -
Cash & Equivalents per Share	2.46	0.8	3.21	2.43	1.61	1.87	0.84	1.06	- -
Book Value per Share	-9.42	-12.21	-6.4	-7.92	-7.92	-3.25	-2.41	-2.81	- -
Tangible Book Value per Share	-9.42	-12.21	3.06	1.47	0.75	1.66	0.83	0.98	- -

Trevi Therapeutics, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)