Praxis Precision Medicines, Inc. (PRAX)
Every figure this model derived for PRAX, 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.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 307,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 758,551,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 771,903,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 49,058,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 1,341,044,000 | StockholdersEquity |
2026-06-30 |
| ocf | -305,076,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 0 | Revenues |
2025-12-31 |
| sbc | 45,806,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up PRAX on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 15.73 |
| current ratio reported | 15.73 |
| deferred revenue growth | -100.0 |
| dilution pct | 25.7 |
| ev owner earnings | -16.84 |
| revenue growth | -100.0 |
| revenue growth per share | -100.0 |
| roic | -51.29 |
Everything else this filing tags
235 more elements from PRAX'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.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
AdditionalPaidInCapital | 2,659,990,000 | 2026-06-30 | 46 | USD |
ProceedsFromIssuanceOrSaleOfEquity | 2,400,000,000 | 2026-06-30 | 22 | USD |
CashCashEquivalentsAndShortTermInvestments | 1,400,000,000 | 2026-06-30 | 18 | USD |
Assets | 1,390,102,000 | 2026-06-30 | 48 | USD |
LiabilitiesAndStockholdersEquity | 1,390,102,000 | 2026-06-30 | 48 | USD |
RetainedEarningsAccumulatedDeficit | -1,316,289,000 | 2026-06-30 | 48 | USD |
AssetsFairValueDisclosure | 978,323,000 | 2026-06-30 | 12 | USD |
AvailableForSaleSecuritiesDebtSecuritiesNoncurrent | 899,080,000 | 2026-06-30 | 29 | USD |
DebtSecuritiesAvailableForSaleUnrealizedLossPosition | 793,800,000 | 2026-06-30 | 21 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsDomestic | 657,200,000 | 2025-12-31 | 12 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsNotSubjectToExpiration | 649,500,000 | 2025-12-31 | 6 | USD |
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue | 615,290,000 | 2026-06-30 | 20 | USD |
MarketableSecuritiesNoncurrent | 615,290,000 | 2026-06-30 | 6 | USD |
NetCashProvidedByUsedInFinancingActivities | 614,003,000 | 2026-06-30 | 49 | USD |
MarketableSecurities | 568,800,000 | 2025-12-31 | 2 | USD |
PaymentsToAcquireAvailableForSaleSecuritiesDebt | 564,050,000 | 2026-06-30 | 45 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal | 515,600,000 | 2025-12-31 | 12 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 474,761,000 | 2026-06-30 | 91 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 466,138,000 | 2026-06-30 | 26 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue | 466,138,000 | 2026-06-30 | 24 | USD |
NetCashProvidedByUsedInInvestingActivities | -333,293,000 | 2026-06-30 | 48 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 319,584,000 | 2026-06-30 | 24 | USD |
DeferredTaxAssetsGross | 306,629,000 | 2025-12-31 | 12 | USD |
DeferredTaxAssetsValuationAllowance | 306,606,000 | 2025-12-31 | 12 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -302,839,000 | 2025-12-31 | 3 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -302,797,000 | 2025-12-31 | 25 | USD |
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue | 283,790,000 | 2026-06-30 | 20 | USD |
MarketableSecuritiesCurrent | 283,790,000 | 2026-06-30 | 6 | USD |
AvailableForSaleSecuritiesDebtSecurities | 239,638,000 | 2025-09-30 | 38 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 233,178,000 | 2020-12-31 | 2 | USD |
TemporaryEquityAggregateAmountOfRedemptionRequirement | 232,229,000 | 2020-09-30 | 3 | USD |
TemporaryEquityCarryingAmountAttributableToParent | 232,229,000 | 2020-09-30 | 3 | USD |
TemporaryEquityLiquidationPreference | 232,229,000 | 2020-09-30 | 3 | USD |
ProceedsFromSaleAndMaturityOfMarketableSecurities | 231,837,000 | 2026-06-30 | 41 | USD |
OperatingExpenses | 202,764,000 | 2026-06-30 | 73 | USD |
OperatingIncomeLoss | -202,764,000 | 2026-06-30 | 73 | USD |
ComprehensiveIncomeNetOfTax | -179,516,000 | 2026-06-30 | 67 | USD |
NetIncomeLoss | -176,281,000 | 2026-06-30 | 140 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 170,157,000 | 2025-12-31 | 12 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -167,061,000 | 2021-12-31 | 18 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | -165,456,000 | 2021-03-31 | 4 | USD |
CommonStockSharesAuthorized | 150,000,000 | 2026-06-30 | 48 | shares |
ResearchAndDevelopmentExpense | 147,403,000 | 2026-06-30 | 73 | USD |
AvailableForSaleSecuritiesDebtSecuritiesCurrent | 117,630,000 | 2025-09-30 | 31 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 117,016,000 | 2026-06-30 | 45 | USD |
StockIssuedDuringPeriodSharesNewIssues | 98,413,000 | 2021-06-30 | 2 | shares |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 88,300,000 | 2025-12-31 | 12 | USD |
CashAndCashEquivalentsFairValueDisclosure | 79,243,000 | 2026-06-30 | 5 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 75,200,000 | 2021-09-30 | 5 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 74,260,000 | 2025-12-31 | 1 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -63,587,000 | 2025-12-31 | 1 | USD |
DeferredTaxAssetsInProcessResearchAndDevelopment | 59,250,000 | 2025-12-31 | 8 | USD |
GeneralAndAdministrativeExpense | 55,361,000 | 2026-06-30 | 73 | USD |
TemporaryEquitySharesAuthorized | 53,644,314 | 2020-10-20 | 5 | shares |
TemporaryEquitySharesIssued | 53,644,314 | 2020-09-30 | 3 | shares |
TemporaryEquitySharesOutstanding | 53,644,314 | 2020-09-30 | 3 | shares |
Liabilities | 49,058,000 | 2026-06-30 | 48 | USD |
DeferredTaxAssetsTaxCreditCarryforwards | 44,210,000 | 2025-12-31 | 2 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 38,470,710 | 2021-03-31 | 8 | shares |
DeferredTaxAssetsTaxCreditCarryforwardsResearch | 30,582,000 | 2024-12-31 | 10 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 29,008,351 | 2026-06-30 | 65 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 29,008,351 | 2026-06-30 | 65 | shares |
AllocatedShareBasedCompensationExpense | 28,421,000 | 2026-06-30 | 73 | USD |
CommonStockSharesIssued | 27,916,593 | 2026-06-30 | 48 | shares |
CommonStockSharesOutstanding | 27,916,593 | 2026-06-30 | 48 | shares |
NonoperatingIncomeExpense | 26,483,000 | 2026-06-30 | 73 | USD |
OtherNonoperatingIncomeExpense | 26,483,000 | 2026-06-30 | 61 | USD |
ConvertiblePreferredStockSharesIssuedUponConversion | 25,067,977 | 2020-10-20 | 5 | shares |
AccruedLiabilitiesCurrent | 24,585,000 | 2026-06-30 | 48 | USD |
AccountsPayableCurrent | 23,386,000 | 2026-06-30 | 48 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 18,225,000 | 2026-06-30 | 29 | USD |
PreferredStockAmountOfPreferredDividendsInArrears | 15,162,000 | 2020-09-30 | 3 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 13,352,000 | 2026-06-30 | 48 | USD |
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions | 13,274,000 | 2025-12-31 | 27 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 13,233,000 | 2026-06-30 | 37 | USD |
IncomeTaxReconciliationTaxCredits | 12,853,000 | 2025-12-31 | 1 | USD |
DebtSecuritiesAvailableForSaleAmortizedCostNoncurrent | 12,029,000 | 2022-03-31 | 9 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 11,309,000 | 2026-06-30 | 107 | USD |
IncreaseDecreaseInAccruedLiabilities | -10,446,000 | 2026-06-30 | 49 | USD |
PreferredStockSharesAuthorized | 10,000,000 | 2026-06-30 | 45 | shares |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 9,508,000 | 2025-12-31 | 12 | USD |
AdjustmentsToAdditionalPaidInCapitalIncreaseInCarryingAmountOfRedeemablePreferredStock | 8,996,000 | 2020-12-31 | 12 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue | 8,700,000 | 2025-12-31 | 4 | USD |
TemporaryEquityAccretionToRedemptionValue | 8,046,000 | 2020-09-30 | 4 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration | 7,700,000 | 2025-12-31 | 6 | USD |
SaleOfStockConsiderationReceivedOnTransaction | 7,000,000 | 2021-12-31 | 1 | USD |
CommonStockCapitalSharesReservedForFutureIssuance | 6,671,262 | 2026-06-30 | 48 | shares |
ProceedsFromStockOptionsExercised | 6,001,000 | 2026-06-30 | 21 | USD |
AvailableForSaleDebtSecuritiesAmortizedCostBasis | 5,002,000 | 2023-03-31 | 17 | USD |
DebtSecuritiesAvailableForSaleAmortizedCostCurrent | 5,002,000 | 2023-03-31 | 17 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 4,441,000 | 2025-12-31 | 12 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 4,073,000 | 2026-06-30 | 84 | USD |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount | -3,337,000 | 2025-12-31 | 1 | USD |
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax | -3,235,000 | 2026-06-30 | 115 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -2,672,000 | 2026-06-30 | 44 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 2,564,063 | 2026-06-30 | 73 | shares |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 2,188,000 | 2026-06-30 | 49 | USD |
OtherAccruedLiabilitiesCurrent | 1,952,000 | 2026-06-30 | 48 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 1,905,404 | 2026-06-30 | 48 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber | 1,905,404 | 2026-06-30 | 24 | shares |
StockIssuedDuringPeriodValueNewIssues | 1,741,000 | 2024-12-31 | 34 | USD |
PropertyPlantAndEquipmentGross | 1,649,000 | 2025-12-31 | 12 | USD |
DefinedContributionPlanEmployerDiscretionaryContributionAmount | 1,600,000 | 2025-12-31 | 13 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 1,502,000 | 2025-12-31 | 12 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 1,425,000 | 2026-06-30 | 19 | USD |
OperatingLeaseLiability | 1,400,000 | 2026-03-01 | 18 | USD |
IncreaseDecreaseInAccountsPayable | -1,352,000 | 2026-06-30 | 49 | USD |
AccretionAmortizationOfDiscountsAndPremiumsInvestments | 1,344,000 | 2026-06-30 | 45 | USD |
AccruedProfessionalFeesCurrent | 1,324,000 | 2021-09-30 | 4 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 1,285,374 | 2026-06-30 | 24 | shares |
LeaseCost | 1,153,000 | 2025-12-31 | 13 | USD |
OperatingLeaseCost | 1,102,000 | 2025-12-31 | 13 | USD |
OperatingLeaseLiabilityCurrent | 1,087,000 | 2026-06-30 | 48 | USD |
OperatingLeaseRightOfUseAsset | 1,001,000 | 2026-06-30 | 52 | USD |
RestructuringAndRelatedCostIncurredCost | 1,000,000 | 2022-12-31 | 5 | USD |
InterestIncomeOther | 957,000 | 2022-12-31 | 8 | USD |
HostingArrangementServiceContractImplementationCostCapitalizedAfterAccumulatedAmortization | 900,000 | 2026-06-30 | 1 | USD |
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan | 809,000 | 2026-06-30 | 28 | USD |
IntangibleAssetsNetExcludingGoodwill | 773,000 | 2026-06-30 | 2 | USD |
PaymentsToDevelopSoftware | 773,000 | 2026-06-30 | 2 | USD |
OtherAssetsNoncurrent | 643,000 | 2026-06-30 | 46 | USD |
OtherOperatingActivitiesCashFlowStatement | -643,000 | 2026-06-30 | 47 | USD |
RestrictedCashNoncurrent | 600,000 | 2020-09-30 | 3 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 516,000 | 2026-06-30 | 47 | USD |
IncreaseInCarryingAmountOfRedeemablePreferredStock | 493,000 | 2020-09-30 | 1 | USD |
PropertyPlantAndEquipmentNet | 492,000 | 2026-06-30 | 48 | USD |
IncomeTaxExpenseBenefit | 471,000 | 2025-12-31 | 20 | USD |
CurrentIncomeTaxExpenseBenefit | 471,000 | 2025-12-31 | 3 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 471,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -449,000 | 2026-06-30 | 7 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 417,000 | 2025-12-31 | 1 | USD |
RestrictedCashAndCashEquivalents | 416,000 | 2024-12-31 | 10 | USD |
SaleOfStockNumberOfSharesIssuedInTransaction | 391,997 | 2021-12-31 | 1 | shares |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 310,000 | 2026-06-30 | 71 | USD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 229,000 | 2021-06-30 | 3 | USD |
IncomeTaxesPaidNet | 224,000 | 2025-12-31 | 1 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 224,000 | 2025-12-31 | 1 | USD |
InvestmentIncomeInterest | 134,000 | 2020-09-30 | 4 | USD |
CapitalExpendituresIncurredButNotYetPaid | 110,000 | 2026-06-30 | 30 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 110,000 | 2025-12-31 | 8 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 110,000 | 2025-12-31 | 8 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 110,000 | 2021-12-31 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 110,000 | 2022-12-31 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 110,000 | 2023-12-31 | 5 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 109,647 | 2026-06-30 | 25 | shares |
UnrealizedGainLossOnInvestments | -86,000 | 2021-03-31 | 1 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 74,198 | 2026-06-30 | 24 | shares |
Depreciation | 72,000 | 2026-06-30 | 49 | USD |
IncomeTaxReconciliationOtherReconcilingItems | 65,000 | 2025-12-31 | 1 | USD |
VariableLeaseCost | 51,000 | 2025-12-31 | 13 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 42,000 | 2025-12-31 | 3 | USD |
DeferredIncomeTaxLiabilities | 23,000 | 2025-12-31 | 12 | USD |
DeferredTaxAssetsNet | 23,000 | 2025-12-31 | 12 | USD |
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedLossBeforeTax | 19,000 | 2023-03-31 | 17 | USD |
CommonStockValue | 15,000 | 2026-06-30 | 48 | USD |
IncomeTaxReconciliationNondeductibleExpense | 7,000 | 2025-12-31 | 1 | USD |
OtherNoncashIncomeExpense | 7,000 | 2025-12-31 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 6,823 | 2026-06-30 | 24 | shares |
IncreaseDecreaseInOtherNoncurrentAssets | -5,000 | 2020-12-31 | 2 | USD |
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax | 3,000 | 2022-12-31 | 4 | USD |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 293 | 2026-06-30 | 24 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 208 | 2026-06-30 | 17 | USD/shares |
DebtSecuritiesAvailableForSaleUnrealizedLossPositionNumberOfPositions | 180 | 2026-06-30 | 19 | security |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 104 | 2026-06-30 | 24 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 102 | 2026-06-30 | 48 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice | 102 | 2026-06-30 | 24 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 81 | 2026-06-30 | 24 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 72 | 2026-06-30 | 24 | USD/shares |
DebtSecuritiesAvailableForSaleUnrealizedLossPositionNumberOfPositions | 7 | 2022-12-31 | 2 | program |
EarningsPerShareBasic | -6 | 2026-06-30 | 65 | USD/shares |
EarningsPerShareDiluted | -6 | 2026-06-30 | 65 | USD/shares |
NumberOfOperatingSegments | 1 | 2026-06-30 | 11 | segment |
NumberOfReportableSegments | 1 | 2026-06-30 | 6 | segment |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum | 1 | 2020-09-30 | 2 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum | 1 | 2020-09-30 | 2 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 1 | 2026-06-30 | 34 | pure |
EarningsPerShareBasicAndDiluted | -1 | 2021-03-31 | 8 | USD/shares |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 13 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 13 | pure |
LesseeOperatingLeaseDiscountRate | 0 | 2021-09-30 | 2 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 12 | pure |
StockholdersEquityNoteStockSplitConversionRatio1 | 0 | 2023-11-28 | 4 | pure |
EffectiveIncomeTaxRateReconciliationTaxCredits | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationTaxCreditsResearch | -0 | 2024-12-31 | 12 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2026-06-30 | 34 | pure |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | -0 | 2024-12-31 | 6 | pure |
SharebasedCompensationArrangementBySharebasedPaymentAwardPurchasePriceOfCommonStockPercent | 0 | 2021-11-03 | 2 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2024-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitPercent | 0 | 2025-12-31 | 9 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | 0 | 2020-09-30 | 2 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | 0 | 2020-09-30 | 2 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2025-12-31 | 13 | pure |
EffectiveIncomeTaxRateReconciliationTaxCreditsForeign | 0 | 2020-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | -0 | 2025-12-31 | 13 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 51 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 46 | USD/shares |
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedGainBeforeTax | 0 | 2023-03-31 | 17 | USD |
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction | 0 | 2025-06-30 | 18 | USD |
DeferredOfferingCosts | 0 | 2020-12-31 | 2 | USD |
DeferredTaxAssetsLiabilitiesNet | 0 | 2025-12-31 | 12 | USD |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | 0 | 2025-12-31 | 13 | pure |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | 0 | 2025-12-31 | 13 | pure |
ForeignCurrencyTransactionLossBeforeTax | 0 | 2024-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 0 | 2025-12-31 | 7 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 0 | 2021-09-30 | 2 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 0 | 2025-12-31 | 8 | USD |
OperatingLeaseLiabilityNoncurrent | 0 | 2025-12-31 | 42 | USD |
PaymentsForRepurchaseOfRedeemableConvertiblePreferredStock | 0 | 2021-12-31 | 11 | USD |
PaymentsOfStockIssuanceCosts | 0 | 2023-12-31 | 32 | USD |
PreferredStockSharesIssued | 0 | 2026-06-30 | 46 | shares |
PreferredStockSharesOutstanding | 0 | 2026-06-30 | 46 | shares |
PreferredStockValue | 0 | 2026-06-30 | 46 | USD |
ProceedsFromIssuanceInitialPublicOffering | 0 | 2021-12-31 | 4 | USD |
ProceedsFromIssuanceOfCommonStock | 0 | 2022-12-31 | 10 | USD |
ProceedsFromIssuanceOfRedeemableConvertiblePreferredStock | 0 | 2021-12-31 | 12 | USD |
RestrictedCash | 0 | 2026-06-30 | 47 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2026-06-30 | 38 | pure |
SubleaseIncome | 0 | 2020-12-31 | 2 | USD |
TemporaryEquityAccretionToRedemptionValueAdjustment | 0 | 2021-12-31 | 12 | USD |
TemporaryEquityDividendsAdjustment | 0 | 2021-09-30 | 14 | USD |
TreasuryStockShares | 0 | 2022-06-30 | 10 | shares |
RedeemablePreferredStockDividends | 0 | 2021-12-31 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 0 | 2021-12-31 | 2 | shares |
StockIssuedDuringPeriodValueRestrictedStockAwardGross | 0 | 2022-03-31 | 1 | USD |
TreasuryStockCommonShares | 0 | 2026-06-30 | 27 | shares |
AccruedLiabilitiesCurrentAndNoncurrent | 0 | 2022-12-31 | 1 | USD |
ContractWithCustomerLiabilityCurrent | 0 | 2024-12-31 | 18 | USD |
ContractWithCustomerLiabilityNoncurrent | 0 | 2024-12-31 | 18 | USD |
DividendsStock | 0 | 2022-12-31 | 1 | USD |
ImpairmentOfLongLivedAssetsHeldForUse | 0 | 2025-12-31 | 9 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 0 | 2025-12-31 | 27 | USD |
OtherThanTemporaryImpairmentLossDebtSecuritiesAvailableForSale | 0 | 2024-09-30 | 12 | USD |
GainLossOnInvestments | 0 | 2026-06-30 | 21 | USD |
HostingArrangementServiceContractImplementationCostExpenseAmortization | 0 | 2026-06-30 | 1 | USD |
TangibleAssetImpairmentCharges | 0 | 2026-06-30 | 2 | USD |
What to be careful about
What this model itself distrusts about PRAX's figures. Written by the derivation as it ran, not added afterwards.
- no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 759M of net cash against a 305M annual burn is 2.5 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 1 of 4 inputs could be computed (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