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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	-6,732.58	-12,341.93	-4,414.37	-5,912.2	-3,419.95	-5,431.6	-1,352.57	-2,562.51	-1,078.36	-1,123.83	-671.1	-813.05	-1,874.45	-2,282.14	-2,764.91
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 (%)	- -	- -	-1.08	-0.19	-0.58	-0.56	-0.85	- -	-0.04	- -	-0.46	-0.67	-0.42	-0.2	- -
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 (%)	-6.93	-4.59	-3.52	-0.19	-0.58	-0.56	-0.85	-0.92	-0.13	-0.04	-0.56	-0.86	-0.61	-0.39	-0.19
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 (%)	-6.64	-4.36	-1.75	0.85	1.84	1.1	5.8	2.64	7.9	7.59	11.63	9.34	3.42	3.18	2.8
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)

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	-6,732.58	-12,341.93	-4,414.37	-5,912.2	-3,419.95	-5,431.6	-1,352.57	-2,562.51	-1,078.36	-1,123.83	-671.1	-813.05	-1,874.45	-2,282.14	-2,764.91
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 (%)	- -	- -	-1.08	-0.19	-0.58	-0.56	-0.85	- -	-0.04	- -	-0.46	-0.67	-0.42	-0.2	- -
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 (%)	-6.93	-4.59	-3.52	-0.19	-0.58	-0.56	-0.85	-0.92	-0.13	-0.04	-0.56	-0.86	-0.61	-0.39	-0.19
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	-134.48	-277.14	-68.75	423.86	177.17	43.22	46.47	16.01	12.08	89.89	43.13	6.62	-20.45	-34.28	-41.12

Working Capital (USD)

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)

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	102	164	371	635	396	254	147	172	52	245	215	79	42	4	1
- 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	105	167	372	634	395	252	140	169	42	235	199	65	38	- -	-3
Total Capital	-53	-59	-72	-81	-86	-93	-99	-105	-112	-120	-130	-141	-154	-167	-175
Total Debt/Capital (%)	-6.93	-4.59	-3.52	-0.19	-0.58	-0.56	-0.85	-0.92	-0.13	-0.04	-0.56	-0.86	-0.61	-0.39	-0.19
Total Debt / EV	0.03	0.02	0.01	- -	- -	- -	0.01	0.01	- -	- -	- -	0.02	0.02	-1.7	-0.1
EV/Sales	77.43	135.41	229.17	831.96	445.09	643.83	937.92	736.78	65.07	357.29	676.38	113.6	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	55.21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	55.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	102	164	371	635	396	254	147	172	52	245	215	79	42	4	1
Diluted Enterprise Value	105	167	372	634	395	252	140	169	42	235	199	65	38	- -	-3
EV per Share	62,073.33	66,970.86	115,064.47	136,057.48	64,048.3	39,015.07	13,672.62	11,201.91	991.19	1,558.13	1,078.63	254.1	120.07	25.49	- -
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)

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	-55.32	-78.13	-181.42	-125.75	-91.73	-72.66	-37.72	-40.1	-10.29	-36.61	-22.88	-8.22	-4.27	-0.58	-0.21
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	105	167	372	634	395	252	140	169	42	235	199	65	38	- -	-3
Low Price	22,500	36,000	50,400	61,500	48,240	37,200	9,487.2	9,859.32	611.2	944	896	180	112	19	1.36
EV/Sales	77.43	135.41	229.17	831.96	445.09	643.83	937.92	736.78	65.07	357.29	676.38	113.6	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-10.52	-27.15	-21.57	-86.96	-113.38	-52.78	-34.92	-35.57	-23.97	-27.81	-40.59	-13.55	-5.38	-0.56	-1.07
Price/Earnings High	-22.57	-45.75	-42.56	-296.3	-231.4	-96.99	-83.49	-50.91	-73.68	-57.18	-176.95	-42	-14.82	-1.67	-3.32
Price/Earnings Low	-4.7	-18.3	-12.2	-42.18	-61	-33.08	-17.15	-24.04	-4.09	-18.09	-15.87	-3.84	-2.88	-0.22	-0.13
Price/Book Value	-1.8	-2.68	-4.95	-7.78	-4.58	-2.7	-1.47	-1.63	-0.46	-2.05	-1.65	-0.55	-0.27	-0.03	-0.01
Price/Book Value Average	-1.51	-2.17	-3.85	-7.24	-6.39	-4.1	-1.99	-2.09	-1.36	-1.83	-3.24	-1.15	-0.42	-0.04	-0.04
Price/Book Value High	-3.24	-3.65	-7.6	-24.67	-13.04	-7.53	-4.77	-2.98	-4.19	-3.76	-14.14	-3.55	-1.17	-0.13	-0.14
Price/Book Value Low	-0.68	-1.46	-2.18	-3.51	-3.44	-2.57	-0.98	-1.41	-0.23	-1.19	-1.27	-0.32	-0.23	-0.02	-0.01
Price/Tangible Book Value	-10.8	-17.7	-24.97	1,158.57	281.4	496.75	24.6	77.12	5.63	26.57	12.68	5.22	7.32	0.87	0.3
Price/Tangible Book Value Average	-9.05	-14.34	-19.42	1,078.53	392.29	752.42	33.29	98.7	16.57	23.75	24.88	10.82	11.39	1.45	1.56
Price/Tangible Book Value High	-19.42	-24.16	-38.3	3,674.76	800.64	1,382.68	79.6	141.26	50.93	48.83	108.49	33.54	31.38	4.36	4.86
Price/Tangible Book Value Low	-4.05	-9.66	-10.98	523.14	211.05	471.54	16.35	66.7	2.83	15.45	9.73	3.07	6.1	0.58	0.19
Price/Sales	74.84	133.33	228.24	832.83	446.98	646.69	979.58	749.81	79.83	372.39	732.42	136.8	- -	- -	- -
Price/Sales Average	62.75	107.99	177.48	775.29	623.1	979.54	1,325.54	959.54	234.95	332.8	1,437.15	283.89	- -	- -	- -
Price/Sales High	134.65	181.98	350.13	2,641.58	1,271.71	1,800.02	3,169.24	1,373.33	722.26	684.25	6,265.68	879.8	- -	- -	- -
Price/Sales Low	28.07	72.79	100.38	376.06	335.23	613.88	650.8	648.47	40.13	216.46	561.85	80.47	- -	- -	- -
Price/Cash Flow	-55.26	-78.13	-173.27	-125.75	-91.53	-72.32	-37.48	-40.1	-9.99	-36.28	-22.06	-7.48	-4.17	-0.58	-0.21
Price/Cash Flow Average	-46.34	-63.29	-134.73	-117.06	-127.6	-109.54	-50.72	-51.32	-29.39	-32.42	-43.28	-15.52	-6.48	-0.97	-1.09
Price/Cash Flow High	-99.42	-106.64	-265.8	-398.85	-260.43	-201.3	-121.26	-73.45	-90.35	-66.67	-188.71	-48.09	-17.86	-2.92	-3.39
Price/Cash Flow Low	-20.72	-42.66	-76.2	-56.78	-68.65	-68.65	-24.9	-34.68	-5.02	-21.09	-16.92	-4.4	-3.47	-0.39	-0.13
Price/Free Cash Flow Average	-46.38	-63.29	-141.06	-117.06	-127.88	-110.06	-51.04	-51.32	-30.27	-32.71	-44.89	-17.05	-6.65	-0.97	-1.09
Price/Free Cash Flow High	-99.51	-106.64	-278.3	-398.85	-260.99	-202.25	-122.03	-73.45	-93.07	-67.26	-195.71	-52.84	-18.31	-2.92	-3.39
Price/Free Cash Flow Low	-20.74	-42.66	-79.78	-56.78	-68.8	-68.97	-25.06	-34.68	-5.17	-21.28	-17.55	-4.83	-3.56	-0.39	-0.13
EV/Sales Average	65.34	110.08	178.4	774.42	621.21	976.68	1,283.87	946.51	220.19	317.69	1,381.12	260.69	- -	- -	- -
EV/Sales High	137.23	184.06	351.06	2,640.71	1,269.82	1,797.16	3,127.57	1,360.3	707.5	669.14	6,209.64	856.59	- -	- -	- -
EV/Sales Low	30.65	74.87	101.3	375.19	333.34	611.02	609.14	635.44	25.37	201.36	505.82	57.27	- -	- -	- -
EV/EBITDA Average	-28.68	-37.98	-95.45	-149.27	-126.72	-63.13	-40.06	-36.42	-24.25	-26.67	-39.45	-12.84	-4.98	-0.29	-0.42
EV/EBITDA High	-60.24	-63.51	-187.83	-508.99	-259.02	-116.16	-97.58	-52.34	-77.92	-56.17	-177.39	-42.19	-14.37	-1.94	-2.73
EV/EBITDA Low	-13.46	-25.83	-54.2	-72.32	-68	-39.49	-19.01	-24.45	-2.79	-16.9	-14.45	-2.82	-2.5	0.21	0.54
EV/EBIT Average	-28.53	-37.87	-94.79	-147.87	-125.6	-62.79	-39.76	-36.23	-24.14	-26.53	-38.99	-12.58	-4.84	-0.28	-0.4
EV/EBIT High	-59.91	-63.32	-186.54	-504.23	-256.75	-115.54	-96.86	-52.07	-77.57	-55.89	-175.29	-41.34	-13.96	-1.87	-2.61
EV/EBIT Low	-13.38	-25.76	-53.83	-71.64	-67.4	-39.28	-18.87	-24.32	-2.78	-16.82	-14.28	-2.76	-2.43	0.2	0.52
Last Price	60,000	65,940	114,600	136,200	64,320	39,188.4	14,280	11,400	1,216	1,624	1,168	306	134.4	28.64	2.19
High Price	107,940	90,000	175,800	432,000	183,000	109,078.8	46,200	20,880	11,001.6	2,984	9,992	1,968	576	143.2	35.2
Enterprise Value Average	89	135	290	590	551	383	192	217	143	209	406	150	61	3	3
Enterprise Value High	187	226	570	2,013	1,126	705	468	312	460	441	1,827	492	176	17	19
Enterprise Value Low	42	92	164	286	296	240	91	146	16	133	149	33	31	-2	-4

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Revenue per Share	801.66	494.57	502.09	163.54	143.9	60.6	14.58	15.2	15.23	4.36	1.59	2.24	- -	- -	- -
EBITDA per Share	-1,826.13	-1,433.4	-938.42	-848.46	-705.46	-937.55	-467.21	-395.17	-138.31	-51.95	-55.82	-45.41	-39.09	-57.67	-10.34
Operating Income per Share	-1,836.28	-1,437.62	-944.94	-856.47	-711.71	-942.56	-470.69	-397.21	-138.92	-52.21	-56.49	-46.35	-40.23	-59.85	-10.82
Basic EPS, GAAP	-4,782.63	-1,967.04	-4,130.25	-1,457.99	-790.83	-1,124.59	-553.35	-410.16	-149.33	-52.18	-56.47	-46.86	-38.87	-85.77	-10.61
Basic EPS from Cont Ops	-4,782.63	-1,967.04	-4,155.52	-1,497.1	-804.84	-1,129.32	-555.32	-411.81	-149.47	-52.21	-56.49	-46.86	-38.87	-85.77	-10.61
Diluted EPS, GAAP	-4,782.63	-1,967.04	-4,130.25	-1,457.99	-790.83	-1,124.59	-553.35	-410.16	-149.33	-52.18	-56.47	-46.86	-38.87	-85.77	-10.61
Diluted EPS from Cont Ops	-4,782.63	-1,967.04	-4,155.52	-1,497.1	-804.84	-1,129.32	-555.32	-411.81	-149.47	-52.21	-56.49	-46.86	-38.87	-85.77	-10.61
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1,085.7	-843.93	-661.4	-1,083.1	-702.7	-541.87	-381.01	-284.28	-121.77	-44.76	-52.95	-40.92	-32.25	-48.98	-10.38
Free Cash Flow per Basic Share	-1,086.73	-843.93	-691.1	-1,083.1	-704.21	-544.41	-383.43	-284.28	-125.32	-45.16	-54.84	-44.59	-33.05	-48.98	-10.39
Cash & Equivalents per Share	84.85	50.37	386.6	183.53	344.71	241.07	679.47	253.46	225.02	65.25	92.55	56.61	17.33	35.25	7.46
Book Value per Share	-33,293.49	-24,648.83	-23,137.93	-17,508.16	-14,039.02	-14,492.95	-9,688.23	-6,995.38	-2,624.27	-793.33	-706.45	-554.53	-492.1	-1,076.05	-259.82
Tangible Book Value per Share	-5,558.04	-3,725.81	-4,589.57	117.56	228.57	78.89	580.37	147.81	216	61.12	92.1	58.67	18.35	32.82	7.25

Aethlon Medical, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)