Vaxart, Inc. Financial Ratios — VXRT Stock

Profitability (USD)

	2010 Y	2011 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	12/31/2010	12/31/2011	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	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 (%)	1.11	-7.59	-14.03	-14.2	-24.42	-43.91	-90.6	-122.56	-154.15	-47.26	-45.33	-72.29	-97.94	-114.71	22.26
Return on Assets (%)	0.72	-4.28	-9.69	-11.01	-19.75	-33.4	-52.13	-47.81	-51.61	-33.98	-37.71	-57.47	-67.13	-51.85	9.26
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.02
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.28
Gross Margin (%)	88.71	90.14	41.37	25.62	85.37	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	-2.35	-64.19	-49.4	-11.21	-28.86	-267.74	-306.74	-398.99	-73.71	-699.68	-7,347.42	-97,689.72	-1,012.64	-200.15	11.23
Operating Margin (%)	-3.42	-65.79	-58.33	-14.7	-33.33	-268.82	-307.87	-476	-110.17	-766.66	-7,819.17	-103,114.95	-1,129.52	-230.99	7.62
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.45
Pretax Margin (%)	-2.53	-64.23	-26.19	-16.45	-78.05	-273.12	-326.97	-430.34	-184.09	-790.46	-7,888.23	-100,645.79	-1,114.03	-232.36	7.08
Profit Margin (%)	2.51	-30.54	-26.49	-16.01	-77.64	-273.12	-330.34	-432.96	-189.06	-796.34	-7,900.22	-100,708.41	-1,117.56	-233.27	6.88
Net Income to Common Margin (%)	2.51	-30.54	-26.49	-16.01	-77.64	-273.12	-330.34	-441.12	-189.06	-796.34	-7,900.22	-100,708.41	-1,117.56	-233.27	6.88
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.83
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	1.85	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	1.11	-7.59	-14.03	-14.2	-24.42	-43.91	-90.6	-120.3	-154.15	-47.26	-45.33	-72.29	-97.94	-114.71	22.26

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	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	- -	- -	- -	- -	1	1	- -	4	2	7	13	22	20	18	9
ST Debt	- -	- -	- -	- -	- -	- -	- -	2	1	2	1	2	3	3	3
LT Debt	- -	- -	- -	- -	1	- -	- -	2	1	5	12	19	17	14	6
Total Debt/EBITDA	- -	- -	- -	- -	-0.14	-0.03	-0.01	-0.22	-0.32	-0.25	-0.2	-0.21	-0.27	-0.31	0.34
Net Debt/EBITDA	65.16	9.9	4.02	10.61	6.15	1.97	0.64	0.47	1.86	4.48	2.19	0.44	0.47	0.44	-2.02
Total Debt/EBIT	- -	- -	- -	- -	-0.12	-0.03	-0.01	-0.18	-0.21	-0.23	-0.19	-0.2	-0.24	-0.26	0.5
Net Debt/EBIT	44.71	9.66	3.41	8.09	5.33	1.96	0.64	0.4	1.24	4.09	2.06	0.42	0.42	0.38	-2.98
EBITDA to Interest Expense	-3.91	- -	- -	- -	- -	-83	-15.17	-6.19	-3.04	-15.11	-44.28	-80.1	-51.64	-19.35	9.44
EBITDA-CapEx/Interest Expense	-3.91	- -	- -	- -	- -	-83.67	-15.17	-6.46	-3.4	-15.76	-47.77	-87.46	-52.93	-19.53	9.39
EBIT to Interest Expense	-5.7	- -	- -	- -	- -	-83.33	-15.22	-7.39	-4.55	-16.55	-47.13	-84.55	-57.6	-22.33	6.4
Interest Expense	- -	- -	- -	- -	- -	- -	2	3	2	2	1	1	1	3	3
Common Equity/Total Assets	53.19	60.09	79.25	76.23	87.53	63.55	46.63	31.9	34.98	80.88	84.79	71.89	62.95	35.41	47.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	1.15	0.65	0.53	17.3	11.37	4.18	6.4	17.61	30.08	24.52	6.84
Long-Term Debt/Capital (%)	- -	- -	- -	- -	1.13	0.64	0.53	13.09	9.64	3.95	5.98	14.72	22.32	18.9	6.21
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	1.01	0.41	0.25	5.52	3.97	3.38	5.42	12.66	18.93	8.68	3.23
Total Debt/Equity (%)	- -	- -	- -	- -	1.44	1.52	1.6	32.13	17.86	5.84	6.94	19.63	34.75	29.74	10.23
Total Debt/Capital (%)	- -	- -	- -	- -	1.42	1.49	1.58	24.32	15.15	5.52	6.49	16.41	25.79	22.92	9.28
Total Debt/Total Assets (%)	- -	- -	- -	- -	1.26	0.96	0.75	10.25	6.25	4.72	5.88	14.11	21.88	10.53	4.83
Net Debt to Equity	-88.43	-160.2	-98.24	-94.02	-62.88	-106.06	-93.05	-69.81	-104.43	-102.81	-76.65	-41.6	-60.12	-42.82	-61.29
Net Debt/Capital (%)	-764.54	266.12	-5,566.67	-1,571.15	-169.38	1,750	-1,338.46	-231.21	-777.8	-3,390.43	-253.1	-53.32	-80.57	-49.25	-125.24
EBITDA	-1	-10	-17	-8	-7	-25	-27	-17	-7	-28	-66	-105	-75	-57	27
EBITDA-CapEx	-1	-10	-18	-8	-7	-25	-27	-17	-8	-30	-71	-114	-77	-58	27
Operating Income (Loss)	-1	-10	-20	-10	-8	-25	-27	-20	-11	-31	-70	-110	-83	-66	18

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	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	6.03	15.42	3.8	3.04	6.4	7.5	6.54	1.53	1.47	10.79	15.44	5.34	2.89	0.57	0.74
Current Ratio	6.14	15.66	4.55	3.76	7.87	7.87	6.76	1.96	1.92	10.93	15.69	5.55	3.32	0.75	1.57
Quick Ratio	6.09	15.58	4.42	3.73	7.8	7.58	6.64	1.77	1.87	10.81	15.45	5.34	3.11	0.7	1.33
CFO/Avg Current Liab	1.54	-1.25	-1.17	-0.15	-0.53	-1.55	-3.97	-2.18	-1.57	-2.27	-5.31	-6.6	-4.45	-0.86	0.09
Common Equity/Total Assets	53.19	60.09	79.25	76.23	87.53	63.55	46.63	31.9	34.98	80.88	84.79	71.89	62.95	35.41	47.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	1.15	0.65	0.53	17.3	11.37	4.18	6.4	17.61	30.08	24.52	6.84
Long-Term Debt/Capital (%)	- -	- -	- -	- -	1.13	0.64	0.53	13.09	9.64	3.95	5.98	14.72	22.32	18.9	6.21
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	1.01	0.41	0.25	5.52	3.97	3.38	5.42	12.66	18.93	8.68	3.23
Total Debt/Equity (%)	- -	- -	- -	- -	1.44	1.52	1.6	32.13	17.86	5.84	6.94	19.63	34.75	29.74	10.23
Total Debt/Capital (%)	- -	- -	- -	- -	1.42	1.49	1.58	24.32	15.15	5.52	6.49	16.41	25.79	22.92	9.28
Total Debt/Total Assets (%)	- -	- -	- -	- -	1.26	0.96	0.75	10.25	6.25	4.72	5.88	14.11	21.88	10.53	4.83
CFO/Total Liabilities	74.92	-38.79	-78.09	-12.18	-96.97	-53.21	-140.19	-60.64	-54.36	-81.4	-177.88	-219.14	-207.06	-41.65	7.85
CFO/CapEx	- -	- -	-13.9	-33	-96	-70.5	- -	-20.58	-15.4	-19.42	-11.6	-9.87	-37.66	-80.8	53.2
Altman's Z-Score	1.27	-1.08	2.52	2.2	3.83	-1.33	-6.01	-11.66	-8.57	11.73	12.37	-3.23	-8.12	-4.74	-1.1

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	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	- -	- -	672	137.4	3.64	1.4	13.69	3.47	3.64	2.05	4.4	2.35	4.87	6.55	23.35
Days Sales Outstanding	- -	- -	0.54	2.66	100.15	260.99	26.66	105.14	100.21	178.31	82.86	155.21	74.89	55.76	15.63
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	3.46	4.19	15.48	19.65	1.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	105.64	87.07	23.59	18.57	238.26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	-105.64	-87.07	-23.04	-15.91	-138.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	0.54	2.66	100.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	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	246	81	98	100	80	54	26	13	17	630	787	129	88	151	84
- Cash & Cash Equivalents	54	94	67	82	45	50	18	11	14	127	144	46	35	25	54
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	1	- -	4	2	7	13	22	20	18	9
Enterprise Value	138	-16	31	18	23	-14	-12	6	6	510	634	55	68	117	29
Total Capital	61	59	68	87	70	47	19	15	15	131	201	132	78	76	97
Total Debt/Capital (%)	- -	- -	- -	- -	1.42	1.49	1.58	24.32	15.15	5.52	6.49	16.41	25.79	22.92	9.28
Total Debt / EV	- -	- -	- -	- -	0.04	-0.05	-0.02	0.65	0.41	0.01	0.02	0.4	0.29	0.15	0.31
EV/Sales	3.94	- -	0.92	0.27	0.95	- -	- -	1.34	0.58	126.05	710.76	512.33	9.25	4.06	0.12
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.1
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.62
EV/Cash Flow to Firm	3.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.81
EV/Free Cash Flow to Firm	3.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.77
Diluted Market Cap	257	80	97	89	73	54	26	12	8	504	762	123	83	134	81
Diluted Enterprise Value	204	-15	31	8	29	5	8	4	-4	385	631	98	68	126	36
EV per Share	214.2	- -	12.03	5.75	6.64	- -	- -	0.78	0.12	4.62	5.05	0.41	0.44	0.51	0.12
TTM Sales	35	15	34	69	25	9	9	4	10	4	1	- -	7	29	237
TTM EBITDA	-1	-10	-17	-8	-7	-25	-27	-17	-7	-28	-66	-105	-75	-57	27
TTM Operating Income	-1	-10	-20	-10	-8	-25	-27	-20	-11	-31	-70	-110	-83	-66	18
TTM Cash Flow to Firm	40	-15	-14	-3	-10	-14	-28	-12	-11	-22	-58	-93	-69	-42	10
TTM Free Cash Flow to Firm	40	-15	-13	-3	-10	-14	-28	-11	-10	-21	-53	-84	-67	-41	11

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	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	6.44	-5.25	-7.55	-27.92	-7.7	-3.89	-0.86	-0.86	-0.62	-22.38	-13.93	-1.44	-1.21	-3.03	10.26
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.62
Enterprise Value	138	-16	31	18	23	-14	-12	6	6	510	634	55	68	117	29
Low Price	290.4	99	33.11	25.85	21.34	13.53	4.73	1.83	0.25	0.3	4.86	0.73	0.53	0.52	0.26
EV/Sales	3.94	- -	0.92	0.27	0.95	- -	- -	1.34	0.58	126.05	710.76	512.33	9.25	4.06	0.12
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.1
Price/Earnings	292.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.94
Price/Earnings Average	269.44	-35.7	-19.55	-12.33	-4.48	-2.79	-1.42	-1.46	-1.07	-13.4	-12.81	-4.04	-1.45	-2.51	6.38
Price/Earnings High	324.01	-55.22	-35.38	-20.15	-6.37	-4.05	-2.63	-3.26	-5.78	-47.93	-42.91	-8.06	-2.79	-4.65	13.82
Price/Earnings Low	222.06	-14.02	-9.54	-6.7	-3.59	-1.87	-0.57	-0.63	-0.29	-0.82	-8.38	-0.86	-0.93	-1.57	3.67
Price/Book Value	4.06	1.37	1.44	1.15	1.15	1.17	1.38	1.19	1.3	5.1	4.2	1.16	1.52	2.56	0.96
Price/Book Value Average	3.75	2.78	2.57	1.75	1.34	1.54	2.23	2.7	3.43	4.37	4.98	4.14	2.19	3.21	1.24
Price/Book Value High	4.51	4.31	4.65	2.86	1.91	2.22	4.13	6.01	18.63	15.63	16.68	8.25	4.22	5.95	2.68
Price/Book Value Low	3.09	1.09	1.26	0.95	1.08	1.03	0.89	1.16	0.93	0.27	3.25	0.89	1.41	2.01	0.71
Price/Tangible Book Value	4.06	1.37	1.45	1.15	1.15	1.17	1.38	-1.64	-4.08	5.83	4.57	1.27	1.79	2.97	1.05
Price/Tangible Book Value Average	3.75	2.78	2.59	1.75	1.34	1.54	2.23	-3.72	-10.73	4.99	5.41	4.53	2.59	3.72	1.35
Price/Tangible Book Value High	4.51	4.31	4.69	2.86	1.91	2.22	4.13	-8.26	-58.26	17.85	18.14	9.03	4.98	6.9	2.93
Price/Tangible Book Value Low	3.09	1.09	1.27	0.95	1.08	1.03	0.89	-1.6	-2.91	0.31	3.54	0.97	1.66	2.33	0.78
Price/Sales	7.33	5.36	2.9	1.3	2.98	5.82	2.91	2.86	0.77	124.61	853.72	1,145.57	11.24	4.66	0.34
Price/Sales Average	6.76	10.9	5.18	1.97	3.48	7.63	4.68	6.46	2.01	106.69	1,011.96	4,066.8	16.23	5.86	0.44
Price/Sales High	8.13	16.86	9.37	3.23	4.94	11.05	8.68	14.37	10.94	381.68	3,390.36	8,114.49	31.21	10.85	0.95
Price/Sales Low	5.57	4.28	2.53	1.07	2.79	5.11	1.87	2.78	0.55	6.55	661.73	871.11	10.4	3.66	0.25
Price/Cash Flow	6.43	-5.25	-7	-27.07	-7.62	-3.84	-0.86	-0.82	-0.58	-21.23	-12.73	-1.29	-1.18	-2.99	10.45
Price/Cash Flow Average	5.92	-10.67	-12.52	-41.11	-8.91	-5.03	-1.39	-1.85	-1.52	-18.18	-15.09	-4.59	-1.7	-3.76	13.5
Price/Cash Flow High	7.12	-16.5	-22.66	-67.16	-12.67	-7.29	-2.58	-4.11	-8.24	-65.02	-50.54	-9.16	-3.27	-6.95	29.25
Price/Cash Flow Low	4.88	-4.19	-6.11	-22.32	-7.15	-3.37	-0.55	-0.79	-0.41	-1.12	-9.87	-0.98	-1.09	-2.35	7.76
Price/Free Cash Flow Average	5.94	-10.67	-13.49	-42.39	-9	-5.1	-1.39	-1.94	-1.62	-19.16	-16.51	-5.11	-1.75	-3.8	13.26
Price/Free Cash Flow High	7.14	-16.5	-24.41	-69.26	-12.8	-7.39	-2.58	-4.32	-8.81	-68.55	-55.31	-10.19	-3.36	-7.04	28.72
Price/Free Cash Flow Low	4.9	-4.19	-6.58	-23.02	-7.22	-3.42	-0.55	-0.84	-0.44	-1.18	-10.8	-1.09	-1.12	-2.38	7.62
EV/Sales Average	4.95	4.69	3.22	1.02	2.02	2.36	2.72	5.42	3.37	103.67	899.9	4,047.15	15.21	6.33	0.27
EV/Sales High	6.27	10.73	7.43	2.42	3.62	5.78	6.73	14.36	23.33	447.1	3,359.38	8,301.38	31.08	11.95	0.8
EV/Sales Low	3.81	- -	0.55	0.01	1.27	- -	- -	1.26	0.09	- -	537.73	688.39	9.03	3.86	0.07
EV/EBITDA Average	-210.93	-7.3	-6.51	-9.12	-6.99	-0.88	-0.89	-1.36	-4.57	-14.82	-12.25	-4.14	-1.5	-3.16	2.4
EV/EBITDA High	-266.85	-16.71	-15.04	-21.62	-12.55	-2.16	-2.19	-3.6	-31.65	-63.9	-45.72	-8.5	-3.07	-5.97	7.16
EV/EBITDA Low	-162.39	3.15	-1.12	-0.1	-4.39	0.06	0.03	-0.31	-0.12	3.06	-7.32	-0.7	-0.89	-1.93	0.66
EV/EBIT Average	-144.73	-7.13	-5.51	-6.95	-6.05	-0.88	-0.88	-1.14	-3.06	-13.52	-11.51	-3.92	-1.35	-2.74	3.54
EV/EBIT High	-183.1	-16.31	-12.74	-16.48	-10.87	-2.15	-2.19	-3.02	-21.17	-58.32	-42.96	-8.05	-2.75	-5.18	10.56
EV/EBIT Low	-111.42	3.07	-0.95	-0.08	-3.81	0.06	0.03	-0.26	-0.08	2.79	-6.88	-0.67	-0.8	-1.67	0.98
Last Price	382.14	124.08	37.95	31.35	22.77	15.4	7.37	1.88	0.35	5.71	6.27	0.96	0.57	0.66	0.35
High Price	423.72	390.06	122.76	77.77	37.84	29.26	22	9.46	5	17.49	24.9	6.8	1.59	1.54	0.98
Enterprise Value Average	173	70	108	70	50	22	24	23	33	419	803	433	112	182	64
Enterprise Value High	219	159	250	166	89	54	60	60	230	1,809	2,997	888	229	343	191
Enterprise Value Low	133	-30	19	1	31	-1	-1	5	1	-87	480	74	67	111	18

Shares Outstanding	1	1	3	3	4	4	4	7	48	110	126	134	153	228	240
Diluted Weighted Avg Shares	1	1	3	3	3	4	4	6	22	88	121	128	145	202	230
Basic Weighted Avg Shares	1	1	3	3	3	4	4	6	22	88	121	128	145	202	230
Revenue per Share	52.14	23.13	13.1	24.11	7.65	2.65	2.53	0.66	0.46	0.05	0.01	- -	0.05	0.14	1.03
EBITDA per Share	-1.22	-14.85	-6.47	-2.7	-2.21	-7.09	-7.77	-2.63	-0.34	-0.32	-0.54	-0.82	-0.52	-0.28	0.12
Operating Income per Share	-1.78	-15.22	-7.64	-3.54	-2.55	-7.12	-7.8	-3.13	-0.5	-0.35	-0.57	-0.86	-0.58	-0.33	0.08
Basic EPS, GAAP	1.31	-7.06	-3.47	-3.86	-5.94	-7.23	-8.37	-2.9	-0.86	-0.36	-0.58	-0.84	-0.57	-0.33	0.07
Basic EPS from Cont Ops	1.31	-11.71	-3.47	-3.86	-5.94	-7.23	-8.37	-2.85	-0.86	-0.36	-0.58	-0.84	-0.57	-0.33	0.07
Diluted EPS, GAAP	1.3	-7.06	-3.47	-3.86	-5.94	-7.23	-8.37	-2.9	-0.86	-0.36	-0.58	-0.84	-0.57	-0.33	0.07
Diluted EPS from Cont Ops	1.3	-11.71	-3.47	-3.86	-5.94	-7.23	-8.37	-2.85	-0.86	-0.36	-0.58	-0.84	-0.57	-0.33	0.07
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	59.48	-23.64	-5.42	-1.16	-2.99	-4.01	-8.54	-2.3	-0.61	-0.27	-0.49	-0.74	-0.49	-0.22	0.03
Free Cash Flow per Basic Share	59.48	-23.64	-5.81	-1.19	-3.02	-4.07	-8.54	-2.42	-0.65	-0.28	-0.54	-0.82	-0.5	-0.22	0.03
Cash & Equivalents per Share	167.94	148.32	25.92	25.6	16.41	19.64	10.99	1.6	0.28	1.15	1.33	0.71	0.26	0.23	0.27
Book Value per Share	94.04	90.59	26.38	27.23	19.8	13.15	5.32	1.57	0.27	1.12	1.49	0.82	0.38	0.26	0.37
Tangible Book Value per Share	94.04	90.59	26.15	27.23	19.8	13.15	5.32	-1.14	-0.09	0.98	1.37	0.75	0.32	0.22	0.33

Vaxart, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)