Verastem, Inc. Financial Ratios — VSTM Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	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	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-39.63	-51.76	-60.52	-41.7	-104.33	-79.61	-226.98	-110.62	-70.21	-109.39	-166.79	- -	- -
Return on Assets (%)	- -	-42.1	-37.77	-47.67	-54.66	-37.05	-78.19	-39.47	-70.67	-45.24	-54.14	-72.47	-71.39	-103.99	-120.39
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	97.8	83.92	61.88	100	100	- -	100	82.86
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	-349.44	-745.66	-54.35	-2,987.68	-2,805.05	- -	-1,149.3	-547.98
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-354.75	-758.14	-55.76	-2,991.18	-2,809.59	- -	-1,149.56	-550.33
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	737.56	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	-271.11	-854.77	-76.29	-3,468.1	-2,843.3	- -	-1,304.52	-677.59
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	-271.11	-854.77	-76.51	-3,468.1	-2,843.3	- -	-1,306.37	-677.59
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	-271.11	-854.77	-76.51	-3,468.1	-2,843.3	- -	-1,306.37	-677.59
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	0.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-39.63	-51.76	-60.52	-41.7	-104.33	-79.61	-226.98	-110.62	-70.21	-109.39	-166.79	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	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	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	15	120	108	23	3	27	42	42	87
ST Debt	- -	- -	- -	- -	- -	- -	- -	6	- -	1	1	1	1	1	6
LT Debt	- -	- -	- -	- -	- -	- -	15	115	107	22	3	26	41	41	81
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	-0.22	-1.29	-0.83	-0.47	-0.05	-0.37	-0.45	-0.37	-0.51
Net Debt/EBITDA	1.54	0.32	0.46	0.64	0.43	0.89	1	0.1	-0.46	1.01	0.34	0.69	0.41	0.42	0.7
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	-0.22	-1.27	-0.81	-0.46	-0.05	-0.37	-0.45	-0.37	-0.51
Net Debt/EBIT	1.53	0.31	0.46	0.63	0.43	0.87	0.99	0.1	-0.45	0.99	0.34	0.69	0.41	0.42	0.7
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-120.3	-16.07	-6.32	-3.05	-6.15	-34.08	-22.23	-25.19	-148.86
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-120.3	-20.12	-6.32	-3.05	-6.17	-34.08	-22.23	-25.2	-157.32
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-121.3	-16.31	-6.42	-3.13	-6.16	-34.13	-22.25	-25.2	-149.5
Interest Expense	- -	- -	- -	- -	- -	- -	1	6	21	16	10	2	4	5	1
Common Equity/Total Assets	-21.62	97.36	93.76	89.98	90.61	86.45	64.24	44.84	4.95	74.68	80.58	49.86	38.32	-28.46	23.21
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	25.71	92.31	1,493.06	19.07	2.87	54.85	70.79	- -	142.19
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	20.45	46.88	93.38	15.95	2.77	34.91	41.05	308.8	56.34
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	16.51	41.39	73.85	14.24	2.31	27.35	27.13	40.63	33
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	25.71	96.91	1,498.91	19.55	3.63	57.11	72.43	-146.24	152.4
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	20.45	49.21	93.75	16.36	3.5	36.35	42.01	316.25	60.38
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	16.51	43.45	74.14	14.6	2.93	28.47	27.76	41.61	35.37
Net Debt to Equity	-37.84	-11.16	-16.08	-38.19	-24.27	-44.74	-116.75	-7.57	837.87	-42.27	-23.99	-105.78	-65.92	166.46	-206.93
Net Debt/Capital (%)	-60.88	-12.56	-19.17	-61.79	-32.05	-80.98	696.9	-8.19	84.43	-69.58	-30.23	10,509.85	-179.92	63.74	195.23
EBITDA	-14	-32	-41	-53	-57	-36	-67	-93	-130	-48	-61	-73	-92	-115	-169
EBITDA-CapEx	-14	-32	-41	-56	-58	-36	-67	-117	-130	-48	-62	-73	-92	-115	-179
Operating Income (Loss)	-14	-32	-41	-54	-58	-37	-68	-95	-132	-49	-61	-73	-92	-115	-170

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	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	12/31/2024	12/31/2025

Cash Ratio	15.2	23.58	12.98	10.07	10.91	7.36	5.06	6.73	2.53	8.26	5.39	4.06	5.2	2.87	2.96
Current Ratio	15.24	23.79	13.06	10.36	10.96	7.4	5.13	6.83	2.84	8.48	5.69	4.29	5.45	3.07	3.09
Quick Ratio	15.21	23.65	13	10.32	10.92	7.38	5.06	6.74	2.61	8.28	5.42	4.06	5.2	2.87	2.96
CFO/Avg Current Liab	- -	-8.15	-5.16	-4.34	-4.72	-2.79	-4.08	-2.75	-4.14	-1.43	-3	-3.16	-3.6	-3.65	-2.66
Common Equity/Total Assets	-21.62	97.36	93.76	89.98	90.61	86.45	64.24	44.84	4.95	74.68	80.58	49.86	38.32	-28.46	23.21
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	25.71	92.31	1,493.06	19.07	2.87	54.85	70.79	- -	142.19
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	20.45	46.88	93.38	15.95	2.77	34.91	41.05	308.8	56.34
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	16.51	41.39	73.85	14.24	2.31	27.35	27.13	40.63	33
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	25.71	96.91	1,498.91	19.55	3.63	57.11	72.43	-146.24	152.4
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	20.45	49.21	93.75	16.36	3.5	36.35	42.01	316.25	60.38
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	16.51	43.45	74.14	14.6	2.93	28.47	27.76	41.61	35.37
CFO/Total Liabilities	-255.93	-919.86	-336.6	-373.39	-428.79	-260.18	-178.5	-48.72	-100.47	-85.75	-253.53	-133.6	-93.63	-80.33	-72.66
CFO/CapEx	-11.94	-72.91	-469.73	-15.19	-215.92	-756	- -	-3.17	-19,788.29	-1,015.33	-272.97	- -	- -	-3,741.82	-14.29
Altman's Z-Score	-0.2	42.57	21	12.38	0.79	-2.2	-3.36	-1.19	-8.23	0.71	1.36	-11.46	-7.47	-14.99	-6.71

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	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	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	174.63	12.34	64.07	5.44	9.49	- -	100	309.14
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	2.09	29.59	5.7	67.12	38.45	- -	3.65	1.18
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	3.6	1.64	21.8	- -	- -	- -	- -	5.78
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	101.49	222.55	16.74	- -	- -	- -	- -	63.14
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	0.09	0.56	5.32	- -	- -	- -	- -	0.87
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	3,877.18	651.58	68.66	- -	- -	- -	- -	421.61
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	-3,773.6	-399.44	-46.22	- -	- -	- -	- -	-357.29
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	-99.4	-192.96	-11.05	- -	- -	- -	- -	-61.96
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	- -	- -	- -	- -	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -	2
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	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	12/31/2024	12/31/2025

Market Capitalization	- -	179	289	249	69	41	156	248	107	363	380	80	206	232	600
- Cash & Cash Equivalents	21	10	19	34	25	32	82	130	44	68	21	75	78	89	205
+ Preferred Equity and Hybrid Capital	68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	15	120	108	23	3	27	42	42	87
Enterprise Value	20	122	187	156	-42	-39	84	119	139	244	283	19	110	185	474
Total Capital	55	90	117	89	102	72	73	245	115	138	91	74	99	13	144
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	20.45	49.21	93.75	16.36	3.5	36.35	42.01	316.25	60.38
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.18	1.01	0.77	0.09	0.01	1.4	0.38	0.23	0.18
EV/Sales	- -	- -	- -	- -	- -	- -	- -	4.45	7.98	2.76	137.73	7.47	- -	18.5	15.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	165	259	236	67	41	118	233	100	327	358	77	180	185	535
Diluted Enterprise Value	47	155	240	202	42	9	51	224	164	281	339	30	143	138	417
EV per Share	12.06	72.14	88.8	68.88	- -	- -	19.87	19.31	20.88	17.2	18.31	1.16	4.36	4.13	6.09
TTM Sales	- -	- -	- -	- -	- -	- -	- -	27	17	89	2	3	- -	10	31
TTM EBITDA	-14	-32	-41	-53	-57	-36	-67	-93	-130	-48	-61	-73	-92	-115	-169
TTM Operating Income	-14	-32	-41	-54	-58	-37	-68	-95	-132	-49	-61	-73	-92	-115	-170
TTM Cash Flow to Firm	-9	-23	-26	-37	-46	-29	-57	-69	-118	-18	-44	-62	-82	-100	-136
TTM Free Cash Flow to Firm	-9	-22	-26	-34	-45	-29	-57	-45	-118	-18	-43	-62	-82	-100	-127

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	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	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-7.4	-9.85	-6.84	-1.47	-1.41	-2.06	-4.57	-0.72	-9.76	-6.71	-1.22	-2.08	-1.76	-4.18
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	20	122	187	156	-42	-39	84	119	139	244	283	19	110	185	474
Low Price	- -	75	99.24	85.2	18	12.6	13.32	33.24	9.96	12.96	22.44	3.48	4.2	2.1	4.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	4.45	7.98	2.76	137.73	7.47	- -	18.5	15.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-5.56	-6.26	-4.83	-4.03	-1.37	-1.58	-4.88	-0.96	-4.15	-7.05	-2.84	-1.9	-1.79	-2.38
Price/Earnings High	- -	-7.18	-10.36	-8.03	-7.67	-1.96	-3.24	-9.28	-2.12	-10.57	-12.08	-5.59	-3.82	-3.89	-3.72
Price/Earnings Low	- -	-3.67	-4.55	-3.43	-0.93	-1.07	-0.63	-2.48	-0.41	-2.45	-4.58	-0.76	-1.06	-0.57	-1.33
Price/Book Value	- -	1.98	2.46	2.81	0.67	0.57	2.7	2	14.96	3.15	4.34	1.69	3.59	-8.01	10.49
Price/Book Value Average	- -	2.13	2.45	3.07	2.34	0.69	2.46	3.23	21.41	2.71	6.09	4.58	3.31	-10.15	9.79
Price/Book Value High	- -	2.76	4.06	5.1	4.45	0.99	5.03	6.15	47.46	6.91	10.43	9.01	6.66	-22.04	15.29
Price/Book Value Low	- -	1.41	1.78	2.18	0.54	0.54	0.98	1.64	9.27	1.6	3.96	1.23	1.85	-3.26	5.45
Price/Tangible Book Value	- -	1.98	2.46	2.81	0.67	0.57	2.7	2.41	-8.37	3.15	4.34	1.69	3.59	-8.01	14.72
Price/Tangible Book Value Average	- -	2.13	2.45	3.07	2.34	0.69	2.46	3.91	-11.97	2.71	6.09	4.58	3.31	-10.15	13.74
Price/Tangible Book Value High	- -	2.76	4.06	5.1	4.45	0.99	5.03	7.44	-26.53	6.91	10.43	9.01	6.66	-22.04	21.45
Price/Tangible Book Value Low	- -	1.41	1.78	2.18	0.54	0.54	0.98	1.99	-5.18	1.6	3.96	1.23	1.85	-3.26	7.65
Price/Sales	- -	- -	- -	- -	- -	- -	- -	8.17	5.72	3.69	174.15	29.84	- -	18.46	17.31
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	13.23	8.19	3.18	244.58	80.67	- -	23.38	16.16
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	25.16	18.16	8.09	418.81	158.89	- -	50.78	25.22
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	6.73	3.55	1.87	158.86	21.63	- -	7.5	8.99
Price/Cash Flow	- -	-7.3	-9.83	-6.39	-1.47	-1.41	-2.06	-2.93	-0.72	-9.75	-6.68	-1.22	-2.08	-1.76	-3.89
Price/Cash Flow Average	- -	-7.86	-9.81	-6.99	-5.12	-1.69	-1.87	-4.74	-1.03	-8.39	-9.39	-3.29	-1.92	-2.23	-3.63
Price/Cash Flow High	- -	-10.16	-16.23	-11.61	-9.74	-2.42	-3.83	-9.02	-2.29	-21.37	-16.07	-6.48	-3.86	-4.85	-5.67
Price/Cash Flow Low	- -	-5.19	-7.13	-4.96	-1.18	-1.32	-0.74	-2.41	-0.45	-4.94	-6.1	-0.88	-1.07	-0.72	-2.02
Price/Free Cash Flow Average	- -	-7.97	-9.83	-7.48	-5.15	-1.69	-1.87	-7.4	-1.03	-8.4	-9.42	-3.29	-1.92	-2.23	-3.91
Price/Free Cash Flow High	- -	-10.3	-16.26	-12.43	-9.79	-2.42	-3.83	-14.07	-2.29	-21.39	-16.13	-6.48	-3.86	-4.85	-6.1
Price/Free Cash Flow Low	- -	-5.26	-7.15	-5.31	-1.19	-1.32	-0.74	-3.76	-0.45	-4.95	-6.12	-0.88	-1.07	-0.72	-2.17
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	14.68	12.47	3.02	251.04	65.1	- -	24.66	14.31
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	28.24	23.17	8.48	436.14	146.1	- -	59.03	24.48
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	7.3	7.48	1.57	159.97	3.96	- -	4.75	6.27
EV/EBITDA Average	-3.47	-5.71	-6.54	-4.49	-3.74	-0.48	-1.11	-4.2	-1.67	-5.56	-8.4	-2.32	-1.67	-2.15	-2.61
EV/EBITDA High	-3.47	-7.47	-11.12	-7.87	-7.51	-1.07	-3.31	-8.08	-3.11	-15.61	-14.6	-5.21	-3.76	-5.14	-4.47
EV/EBITDA Low	-3.47	-3.66	-4.63	-3	-0.53	-0.18	0.16	-2.09	-1	-2.89	-5.35	-0.14	-0.76	-0.41	-1.14
EV/EBIT Average	-3.44	-5.67	-6.5	-4.45	-3.69	-0.47	-1.1	-4.14	-1.64	-5.42	-8.39	-2.32	-1.67	-2.15	-2.6
EV/EBIT High	-3.44	-7.42	-11.06	-7.81	-7.41	-1.06	-3.28	-7.96	-3.06	-15.21	-14.58	-5.2	-3.76	-5.13	-4.45
EV/EBIT Low	-3.44	-3.64	-4.6	-2.98	-0.52	-0.18	0.16	-2.06	-0.99	-2.81	-5.35	-0.14	-0.76	-0.41	-1.14
Last Price	- -	105.48	136.8	109.68	22.32	13.44	36.84	40.32	16.08	25.56	24.6	4.8	8.14	5.17	7.72
High Price	- -	146.88	225.84	199.2	148.2	23.16	68.52	124.2	51	56.04	59.16	25.56	15.12	14.22	11.25
Enterprise Value Average	47	183	269	239	215	18	74	392	218	267	515	169	154	247	442
Enterprise Value High	47	239	458	419	431	39	223	754	405	751	895	379	346	590	757
Enterprise Value Low	47	117	191	160	31	6	-11	195	131	139	328	10	70	47	194

Shares Outstanding	2	2	2	2	3	3	4	6	7	14	15	17	25	45	78
Diluted Weighted Avg Shares	2	2	2	2	3	3	3	6	6	13	15	16	22	36	69
Basic Weighted Avg Shares	2	2	2	2	3	3	3	5	6	13	15	16	22	36	69
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	4.94	2.81	6.93	0.14	0.16	- -	0.28	0.45
EBITDA per Share	-8.07	-20.48	-21.78	-24.73	-19.18	-11.79	-21	-17.25	-20.94	-3.76	-4.22	-4.51	-4.17	-3.22	-2.44
Operating Income per Share	-8.12	-20.61	-21.91	-24.93	-19.44	-12	-21.18	-17.51	-21.29	-3.86	-4.23	-4.52	-4.18	-3.22	-2.45
Basic EPS, GAAP	-8.13	-20.45	-21.8	-24.82	-19.32	-11.82	-21.18	-13.38	-24.01	-5.3	-4.9	-4.57	-3.96	-3.66	-3.02
Basic EPS from Cont Ops	-8.11	-20.45	-21.8	-24.82	-19.32	-11.82	-21.18	-13.38	-24.01	-5.3	-4.9	-4.57	-3.96	-3.66	-3.02
Diluted EPS, GAAP	-8.13	-20.45	-21.8	-24.82	-19.32	-11.82	-21.18	-12.54	-24.01	-5.3	-4.9	-4.57	-3.96	-3.66	-3.02
Diluted EPS from Cont Ops	-8.11	-20.45	-21.8	-24.82	-19.32	-11.82	-21.18	-12.54	-24.01	-5.3	-4.9	-4.57	-3.96	-3.66	-3.02
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-5.56	-14.45	-13.92	-17.16	-15.22	-9.57	-17.9	-13.76	-22.29	-2.62	-3.68	-3.95	-3.92	-2.93	-1.98
Free Cash Flow per Basic Share	-6.02	-14.65	-13.95	-18.29	-15.29	-9.58	-17.9	-18.11	-22.29	-2.62	-3.69	-3.95	-3.92	-2.93	-2.12
Cash & Equivalents per Share	28.35	33.34	48	40.8	35.82	26.24	20.47	40.59	11.31	9.94	6.49	5.26	5.42	1.98	2.75
Book Value per Share	-7.57	53.31	55.64	39.08	33.29	23.45	13.63	20.21	1.07	8.12	5.67	2.84	2.27	-0.65	0.74
Tangible Book Value per Share	-7.57	53.31	55.64	39.08	33.29	23.45	13.63	16.7	-1.92	8.12	5.67	2.84	2.27	-0.65	0.52

Verastem, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)