Eupraxia Pharmaceuticals Inc. (EPRX)

Every figure this model derived for EPRX, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

The ratios

The figures themselves rather than their scores — what somebody looking up EPRX on one particular measure came for.

Everything else this filing tags

160 more elements from EPRX's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

What to be careful about

What this model itself distrusts about EPRX's figures. Written by the derivation as it ran, not added afterwards.

• no operating income tagged; derived as revenue minus OperatingExpenses
• revenue is annual, not TTM
• operating income is annual, not TTM
• no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
• the market value here was 342.3M: 51.9M shares from the filing at the quoted price. The price feed reports 66.1M shares, and that count at this same price gives 435.4M, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
• no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 81M of net cash against a 29M annual burn is 2.8 years
• analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
• quality DROPPED from the total: only 1 of 5 inputs could be computed (operating margin, sbc discipline, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
• valuation rests on 1 of 2 inputs; not tagged: ev sales
• durability DROPPED from the total: only 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
• growth DROPPED from the total: only 0 of 4 inputs could be computed (revenue growth, sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
• 3 of 5 dimensions could not be measured (quality, durability, growth -- 60% of the model), so this row is not comparable with the others; its total rests on what was left