Aethlon Medical, Inc. Financial Ratios — AEMD Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	- -	- -	- -	- -	-449.44	-652.83	-166.79	-144.75	-107.72	-83.72	-78.42	-74.73	-117.21	-245.88	-142.89
Return on Assets (%)	-1,153.89	-732.68	-1,218.84	-441.99	-249.24	-341.96	-125.12	-107.97	-87.85	-74.91	-69.24	-65.15	-94.8	-171.58	-104.46
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	- -	- -	- -
EBITDA Margin (%)	-227.79	-289.83	-186.9	-518.81	-490.24	-1,547.15	-3,204.98	-2,599.16	-907.99	-1,191.25	-3,500.48	-2,030.1	- -	- -	- -
Operating Margin (%)	-229.06	-290.68	-188.2	-523.71	-494.58	-1,555.41	-3,228.82	-2,612.53	-912.04	-1,197.31	-3,542.53	-2,072.05	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	128.5	- -	- -
Pretax Margin (%)	-596.59	-397.73	-827.64	-915.44	-559.3	-1,863.61	-3,809.41	-2,708.55	-981.26	-1,197.31	-3,542.53	-2,094.89	- -	- -	- -
Profit Margin (%)	-596.59	-397.73	-822.61	-891.53	-549.57	-1,855.81	-3,795.86	-2,697.75	-980.33	-1,196.58	-3,540.9	-2,094.89	- -	- -	- -
Net Income to Common Margin (%)	-596.59	-397.73	-822.61	-891.53	-549.57	-1,855.81	-3,795.86	-2,697.75	-980.33	-1,196.58	-3,540.9	-2,094.89	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-449.44	-652.83	-166.79	-144.75	-107.72	-83.72	-78.42	-74.73	-117.21	-245.88	-142.89

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	4	3	3	- -	1	1	1	1	- -	- -	1	1	1	1	- -
ST Debt	4	3	2	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	1	- -	1	1	1	- -	- -	- -	1	1	1	- -	- -
Total Debt/EBITDA	-1.18	-0.75	-0.84	-0.04	-0.12	-0.09	-0.18	-0.16	-0.02	-0.01	-0.07	-0.1	-0.08	-0.07	-0.05
Net Debt/EBITDA	-1.14	-0.72	-0.42	0.18	0.37	0.17	1.28	0.48	1.63	1.26	1.66	1.25	0.44	0.61	0.72
Total Debt/EBIT	-1.18	-0.75	-0.83	-0.04	-0.11	-0.09	-0.17	-0.16	-0.02	-0.01	-0.07	-0.1	-0.07	-0.07	-0.05
Net Debt/EBIT	-1.13	-0.72	-0.42	0.18	0.37	0.17	1.27	0.48	1.62	1.25	1.64	1.22	0.43	0.59	0.69
EBITDA to Interest Expense	-0.83	-3.55	-7.06	-12.28	-10.13	-21.92	-13.26	-27.07	-108.86	-4,969.34	- -	- -	- -	-890.47	-484.97
EBITDA-CapEx/Interest Expense	-0.83	-3.55	-7.28	-12.28	-10.15	-21.98	-13.33	-27.07	-111.66	-5,007.24	- -	- -	- -	-890.47	-485.23
EBIT to Interest Expense	-0.83	-3.56	-7.11	-12.4	-10.22	-22.04	-13.36	-27.21	-109.34	-4,994.62	- -	- -	- -	-924.06	-507.49
Interest Expense	4	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1,108.34	-1,841.06	-881.86	44.58	61.39	39.18	83.43	58.82	90.58	88.39	88.23	86.04	69.93	69.62	77.15
Long-Term Debt/Equity (%)	- -	- -	- -	23.83	33.29	87.2	13.94	- -	0.46	- -	3.55	6.24	11.27	6.57	- -
Long-Term Debt/Capital (%)	- -	- -	-6.37	19.24	24.98	46.58	12.24	- -	0.45	- -	3.4	5.77	9.69	5.83	- -
Long-Term Debt/Total Assets (%)	- -	- -	45.81	11.24	19.78	30.07	11.44	- -	0.41	- -	3.1	5.37	7.88	4.58	- -
Total Debt/Equity (%)	-39.38	-29.41	-17.2	23.83	33.29	87.2	13.94	41.86	1.52	0.46	4.29	8.03	16.31	12.68	6.89
Total Debt/Capital (%)	-64.95	-41.66	-20.78	19.24	24.98	46.58	12.24	29.51	1.5	0.46	4.12	7.43	14.02	11.25	6.45
Total Debt/Total Assets (%)	436.42	541.38	149.5	11.24	19.78	30.07	11.44	23.34	1.36	0.4	3.76	6.91	11.4	8.83	5.32
Net Debt to Equity	-37.83	-28.04	-8.72	-107.52	-108.07	-174.75	-101.66	-124.65	-103.53	-106.11	-100.48	-96.47	-94.38	-107.37	-102.87
Net Debt/Capital (%)	-60.84	-38.96	-9.55	1,429.79	1,339.25	233.77	6,125.38	505.7	5,156.74	1,877.17	-2,633.04	-835.09	-430.31	-2,022.37	-2,557.58
EBITDA	-3	-4	-3	-4	-4	-6	-5	-6	-6	-8	-10	-12	-12	-9	-7
EBITDA-CapEx	-3	-4	-3	-4	-4	-6	-5	-6	-6	-8	-11	-13	-13	-9	-7
Operating Income (Loss)	-3	-4	-3	-4	-4	-6	-5	-6	-6	-8	-10	-12	-13	-9	-7

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	0.01	0.01	0.08	1.49	4.03	2.55	14.59	2.1	9	7.17	9.36	9.66	2.97	2.9	3.47
Current Ratio	0.07	0.04	0.09	2.1	4.51	2.61	15.13	2.21	9.4	7.53	9.95	10.03	3.4	3.13	3.85
Quick Ratio	0.05	0.03	0.09	1.83	4.41	2.55	14.75	2.1	9.19	7.28	9.43	9.66	2.97	2.9	3.47
CFO/Avg Current Liab	-0.22	-0.21	-0.17	-0.62	-7.87	-6.16	-7.18	-3.73	-3.59	-5.54	-6.11	-6.31	-6.07	-4.1	-4.18
Common Equity/Total Assets	-1,108.34	-1,841.06	-881.86	44.58	61.39	39.18	83.43	58.82	90.58	88.39	88.23	86.04	69.93	69.62	77.15
Long-Term Debt/Equity (%)	- -	- -	- -	23.83	33.29	87.2	13.94	- -	0.46	- -	3.55	6.24	11.27	6.57	- -
Long-Term Debt/Capital (%)	- -	- -	-6.37	19.24	24.98	46.58	12.24	- -	0.45	- -	3.4	5.77	9.69	5.83	- -
Long-Term Debt/Total Assets (%)	- -	- -	45.81	11.24	19.78	30.07	11.44	- -	0.41	- -	3.1	5.37	7.88	4.58	- -
Total Debt/Equity (%)	-39.38	-29.41	-17.2	23.83	33.29	87.2	13.94	41.86	1.52	0.46	4.29	8.03	16.31	12.68	6.89
Total Debt/Capital (%)	-64.95	-41.66	-20.78	19.24	24.98	46.58	12.24	29.51	1.5	0.46	4.12	7.43	14.02	11.25	6.45
Total Debt/Total Assets (%)	436.42	541.38	149.5	11.24	19.78	30.07	11.44	23.34	1.36	0.4	3.76	6.91	11.4	8.83	5.32
CFO/Total Liabilities	-18.17	-21.77	-13.02	-692.45	-421.65	-309.99	-296.46	-235.4	-468.14	-491.91	-402.51	-429.71	-408.52	-341.93	-483.7
CFO/CapEx	-1,061.3	- -	-22.27	- -	-465.17	-213.35	-157.54	- -	-34.27	-112.97	-27.97	-11.14	-40.38	- -	-1,889.41
Altman's Z-Score	-137.04	-281.41	-74.46	211.83	64.94	-15.09	27.81	-10.95	22.5	36.61	17.69	-1.87	-25.32	-27.75	-34.6

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	6.8	4.04	10.68	5.29	4.51	3.93	4	6.14	6.29	3.7	2.12	8.98	- -	- -	- -
Days Sales Outstanding	53.71	90.34	34.16	69.06	80.86	92.85	91.25	59.46	58.03	98.52	171.88	40.67	- -	- -	- -
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)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	58	95	214	377	204	144	106	90	71	123	113	44	22	29	17
- Cash & Cash Equivalents	- -	- -	1	1	2	2	7	4	10	10	17	15	5	6	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	3	3	- -	1	1	1	1	- -	- -	1	1	1	1	- -
Enterprise Value	62	98	216	377	203	143	99	87	62	113	96	31	18	24	13
Total Capital	-6	-6	-12	1	2	1	7	3	9	9	18	16	7	6	5
Total Debt/Capital (%)	-64.95	-41.66	-20.78	19.24	24.98	46.58	12.24	29.51	1.5	0.46	4.12	7.43	14.02	11.25	6.45
Total Debt / EV	0.06	0.03	0.01	- -	- -	- -	0.01	0.01	- -	- -	0.01	0.04	0.05	0.03	0.03
EV/Sales	45.61	79.55	132.9	493.97	228.46	363.46	663.63	379.92	94.72	172.01	326.58	53.37	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	32.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	32.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	12	19	42	75	41	29	21	18	14	25	22	8	4	4	1
Diluted Enterprise Value	15	21	44	74	39	27	15	15	5	15	5	-5	- -	- -	-3
EV per Share	318,032.63	338,571.07	577,016.3	679,800.66	318,963.86	194,412.03	67,182.03	55,110.04	5,260.41	7,464.49	4,984.67	1,066.4	535.05	119.07	7.96
TTM Sales	1	1	2	1	1	- -	- -	- -	1	1	- -	1	- -	- -	- -
TTM EBITDA	-3	-4	-3	-4	-4	-6	-5	-6	-6	-8	-10	-12	-12	-9	-7
TTM Operating Income	-3	-4	-3	-4	-4	-6	-5	-6	-6	-8	-10	-12	-13	-9	-7
TTM Cash Flow to Firm	2	-1	-2	-5	-4	-3	-4	-4	-5	-7	-10	-11	-10	-8	-7
TTM Free Cash Flow to Firm	2	-1	-2	-5	-4	-3	-4	-4	-5	-7	-9	-10	-10	-8	-7

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	-6.36	-8.95	-20.76	-14.84	-9.45	-8.2	-5.42	-4.2	-2.82	-3.66	-2.29	-0.82	-0.43	-0.58	-0.21
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	62	98	216	377	203	143	99	87	62	113	96	31	18	24	13
Low Price	112,500	180,000	252,000	307,500	241,200	186,000	47,436	49,296.6	3,056	4,720	4,480	900	560	95	6.8
EV/Sales	45.61	79.55	132.9	493.97	228.46	363.46	663.63	379.92	94.72	172.01	326.58	53.37	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-1.21	-3.11	-2.47	-10.26	-11.69	-5.96	-5.02	-3.72	-6.57	-2.78	-4.06	-1.36	-0.54	-0.56	-1.07
Price/Earnings High	-2.59	-5.24	-4.87	-34.96	-23.85	-10.94	-12	-5.33	-20.2	-5.72	-17.69	-4.2	-1.48	-1.67	-3.32
Price/Earnings Low	-0.54	-2.1	-1.4	-4.98	-6.29	-3.73	-2.46	-2.51	-1.12	-1.81	-1.59	-0.38	-0.29	-0.22	-0.13
Price/Book Value	-6.29	-10.42	-14.34	613.01	131.52	212.34	17.2	37.21	7.57	13.08	6.57	2.92	3.83	5.62	3.52
Price/Book Value Average	-5.28	-8.44	-11.15	570.65	183.35	321.64	23.28	47.61	22.26	11.69	12.89	6.06	5.96	9.35	18.16
Price/Book Value High	-11.32	-14.22	-21.99	1,944.33	374.2	591.05	55.66	68.15	68.44	24.03	56.2	18.77	16.42	28.1	56.57
Price/Book Value Low	-2.36	-5.69	-6.3	276.8	98.64	201.57	11.43	32.18	3.8	7.6	5.04	1.72	3.19	3.73	2.19
Price/Tangible Book Value	-6.21	-10.28	-14.23	736.68	140.01	242.86	17.42	38.26	7.61	13.16	6.57	2.92	3.83	5.62	3.52
Price/Tangible Book Value Average	-5.2	-8.33	-11.06	685.79	195.18	367.86	23.57	48.96	22.4	11.76	12.89	6.06	5.96	9.35	18.16
Price/Tangible Book Value High	-11.16	-14.04	-21.83	2,336.62	398.36	676	56.36	70.07	68.87	24.17	56.21	18.78	16.42	28.1	56.57
Price/Tangible Book Value Low	-2.33	-5.61	-6.26	332.64	105.01	230.54	11.57	33.09	3.83	7.65	5.04	1.72	3.19	3.73	2.19
Price/Sales	8.61	15.28	26.11	98.25	46.07	72.96	140.77	78.44	21.89	37.23	73.24	13.68	- -	- -	- -
Price/Sales Average	7.22	12.38	20.3	91.46	64.22	110.52	190.49	100.38	64.43	33.27	143.71	28.39	- -	- -	- -
Price/Sales High	15.48	20.85	40.06	311.64	131.07	203.09	455.44	143.67	198.06	68.41	626.53	87.97	- -	- -	- -
Price/Sales Low	3.23	8.34	11.48	44.37	34.55	69.26	93.52	67.84	11	21.64	56.18	8.05	- -	- -	- -
Price/Cash Flow	-6.35	-8.95	-19.82	-14.84	-9.43	-8.16	-5.39	-4.2	-2.74	-3.63	-2.21	-0.75	-0.42	-0.58	-0.21
Price/Cash Flow Average	-5.33	-7.25	-15.41	-13.81	-13.15	-12.36	-7.29	-5.37	-8.06	-3.24	-4.33	-1.55	-0.65	-0.97	-1.09
Price/Cash Flow High	-11.43	-12.22	-30.41	-47.05	-26.84	-22.71	-17.43	-7.68	-24.78	-6.66	-18.87	-4.81	-1.79	-2.92	-3.39
Price/Cash Flow Low	-2.38	-4.89	-8.72	-6.7	-7.08	-7.75	-3.58	-3.63	-1.38	-2.11	-1.69	-0.44	-0.35	-0.39	-0.13
Price/Free Cash Flow Average	-5.33	-7.25	-16.14	-13.81	-13.18	-12.42	-7.33	-5.37	-8.3	-3.27	-4.49	-1.7	-0.66	-0.97	-1.09
Price/Free Cash Flow High	-11.44	-12.22	-31.84	-47.05	-26.9	-22.82	-17.54	-7.68	-25.52	-6.72	-19.57	-5.28	-1.83	-2.92	-3.39
Price/Free Cash Flow Low	-2.39	-4.89	-9.13	-6.7	-7.09	-7.78	-3.6	-3.63	-1.42	-2.13	-1.75	-0.48	-0.36	-0.39	-0.13
EV/Sales Average	38.66	64.83	103.55	459.78	319.22	552.01	912.71	489.84	307.46	152.11	694.75	135.71	- -	- -	- -
EV/Sales High	79.99	107.82	203.38	1,568.66	653.47	1,016.78	2,240.16	706.69	975.78	328.7	3,217.22	469.27	- -	- -	- -
EV/Sales Low	18.72	44.38	58.97	222.57	170.87	344.88	426.91	326.81	40.27	93.66	237.48	21.84	- -	- -	- -
EV/EBITDA Average	-16.97	-22.37	-55.4	-88.62	-65.12	-35.68	-28.48	-18.85	-33.86	-12.77	-19.85	-6.68	-2.43	-4.78	-12.06
EV/EBITDA High	-35.12	-37.2	-108.82	-302.36	-133.3	-65.72	-69.9	-27.19	-107.47	-27.59	-91.91	-23.12	-7.34	-15.45	-38.98
EV/EBITDA Low	-8.22	-15.31	-31.55	-42.9	-34.85	-22.29	-13.32	-12.57	-4.44	-7.86	-6.78	-1.08	-1.13	-1.58	-0.86
EV/EBIT Average	-16.88	-22.3	-55.02	-87.79	-64.54	-35.49	-28.27	-18.75	-33.71	-12.7	-19.61	-6.55	-2.36	-4.61	-11.53
EV/EBIT High	-34.92	-37.09	-108.07	-299.53	-132.13	-65.37	-69.38	-27.05	-106.99	-27.45	-90.82	-22.65	-7.14	-14.89	-37.25
EV/EBIT Low	-8.17	-15.27	-31.33	-42.5	-34.55	-22.17	-13.22	-12.51	-4.42	-7.82	-6.7	-1.05	-1.1	-1.53	-0.82
Last Price	300,000	329,700	573,000	681,000	321,600	195,942	71,400	57,000	6,080	8,120	5,840	1,530	672	143.2	10.95
High Price	539,700	450,000	879,000	2,160,000	915,000	545,394	231,000	104,400	55,008	14,920	49,960	9,840	2,880	716	176
Enterprise Value Average	53	80	168	351	283	216	137	112	200	100	204	78	30	43	84
Enterprise Value High	109	133	330	1,196	579	399	335	162	634	217	946	269	90	139	272
Enterprise Value Low	25	55	96	170	151	135	64	75	26	62	70	13	14	14	6

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	34,862.08	21,579.02	21,942.82	6,931.06	6,980.88	2,685.43	507.2	726.66	277.74	218.1	79.74	111.85	- -	- -	- -
EBITDA per Share	-79,413.23	-62,541.58	-41,011.36	-35,959.1	-34,222.91	-41,547.56	-16,255.79	-18,887.09	-2,521.84	-2,598.13	-2,791.33	-2,270.69	-1,954.71	-288.36	-51.71
Operating Income per Share	-79,854.74	-62,725.51	-41,296.32	-36,298.66	-34,526.25	-41,769.57	-16,376.66	-18,984.23	-2,533.1	-2,611.35	-2,824.85	-2,317.62	-2,011.87	-299.24	-54.11
Basic EPS, GAAP	-207,983.08	-85,825.26	-180,503.14	-61,792.34	-38,364.8	-49,836.39	-19,252.74	-19,603.54	-2,722.75	-2,609.76	-2,823.55	-2,343.16	-1,943.67	-428.87	-53.06
Basic EPS from Cont Ops	-207,983.08	-85,825.26	-181,607.59	-63,449.95	-39,044.22	-50,046.07	-19,321.48	-19,681.97	-2,725.35	-2,611.35	-2,824.85	-2,343.16	-1,943.67	-428.87	-53.06
Diluted EPS, GAAP	-207,983.08	-85,825.26	-180,503.14	-61,792.34	-38,364.8	-49,836.39	-19,252.74	-19,603.54	-2,722.75	-2,609.76	-2,823.55	-2,343.16	-1,943.67	-428.87	-53.06
Diluted EPS from Cont Ops	-207,983.08	-85,825.26	-181,607.59	-63,449.95	-39,044.22	-50,046.07	-19,321.48	-19,681.97	-2,725.35	-2,611.35	-2,824.85	-2,343.16	-1,943.67	-428.87	-53.06
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-47,214.23	-36,822.05	-28,905.01	-45,903.76	-34,089.03	-24,013.01	-13,256.54	-13,586.81	-2,220.25	-2,238.56	-2,647.64	-2,046.19	-1,612.77	-244.92	-51.92
Free Cash Flow per Basic Share	-47,258.72	-36,822.05	-30,203.07	-45,903.76	-34,162.31	-24,125.57	-13,340.69	-13,586.81	-2,285.04	-2,258.38	-2,742.3	-2,229.89	-1,652.71	-244.92	-51.95
Cash & Equivalents per Share	737.98	433.47	3,342.99	1,544.4	3,344.47	2,127.83	4,718.59	2,418.24	820.36	649.3	885.82	505.67	165.56	27.36	3.2
Book Value per Share	-47,669.85	-31,641.67	-39,969.08	1,110.92	2,445.23	922.75	4,150.23	1,531.97	803.69	620.92	888.97	524.15	175.42	25.48	3.11
Tangible Book Value per Share	-48,340.71	-32,062.62	-40,269.85	924.41	2,296.94	806.8	4,098.92	1,489.86	798.77	617.17	888.86	524.1	175.39	25.48	3.11

Aethlon Medical, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)