AudioEye, Inc. Financial Ratios — AEYE Stock

Profitability (USD)

	2011 Y	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-54.52	-55.03	-146.09	-116.1	-194.79	-117.77	-71.01	-85.26	-52.24	-59.74	-38.83	-23.52	-15.4	-9.93
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-364.51	5.93	74.07	-128.92	-261.4	-23.34	49.47	53.59	59.07	70.89	75.02	75.87	77.73	79.37	78.28
EBITDA Margin (%)	-942.13	-318.98	-157.05	-1,772.96	-2,000.73	-388.02	-145.28	-71.06	-63.92	-29.11	-56.83	-25.95	-10.66	-1.41	1.37
Operating Margin (%)	-951.63	-367.58	-180.12	-1,852.45	-2,158.38	-445.38	-164.95	-80.8	-72.62	-34.84	-63.31	-34.86	-19.05	-9.23	-7.89
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-1,263.87	-413.49	-185	-1,863.31	-2,127.45	-963.39	-204.71	-88.68	-72.3	-34.96	-57.99	-34.88	-18.75	-12.08	-7.63
Profit Margin (%)	-1,263.87	-413.49	-185	-1,863.31	-2,127.45	-963.39	-204.71	-88.68	-72.3	-34.96	-57.99	-34.88	-18.75	-12.08	-7.63
Net Income to Common Margin (%)	-1,263.87	-413.49	-185	-1,863.31	-2,320.26	-971.43	-207.45	-89.63	-72.78	-35.21	-58.27	-34.88	-18.75	-12.08	-7.63
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	8.31	0.83	1.32	1.06	0.66	0.71	0.48	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	2	- -	- -	2	- -	- -	- -	1	2	1	1	7	7	13
ST Debt	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1
LT Debt	1	- -	- -	- -	2	- -	- -	- -	1	2	- -	1	7	7	12
Total Debt/EBITDA	-1.07	-1.75	-0.12	-0.01	-0.29	-0.01	- -	-0.02	-0.14	-0.34	-0.07	-0.16	-2.24	-14.62	23.83
Net Debt/EBITDA	-1.05	-1.74	0.64	0.17	-0.04	0.36	0.49	1.43	0.29	1.31	1.36	0.89	0.75	-2.36	13.89
Total Debt/EBIT	-1.06	-1.52	-0.1	-0.01	-0.27	-0.01	- -	-0.02	-0.12	-0.28	-0.06	-0.12	-1.25	-2.23	-4.15
Net Debt/EBIT	-1.04	-1.51	0.56	0.16	-0.04	0.31	0.43	1.26	0.25	1.09	1.22	0.66	0.42	-0.36	-2.42
EBITDA to Interest Expense	-4.64	-6.36	-43.23	-876.36	-88.37	-5.71	-4.34	- -	-90.54	-41.1	-1,160.5	-1,940.5	- -	- -	- -
EBITDA-CapEx/Interest Expense	-5.01	-6.4	-43.43	-954.22	-91.98	-5.77	-4.8	- -	-95.32	-50.06	-1,291.42	-2,252.75	- -	- -	- -
EBIT to Interest Expense	-4.69	-7.33	-49.58	-915.65	-95.33	-6.55	-4.92	- -	-102.87	-49.19	-1,292.75	-2,607.25	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-4,089.85	-104.67	-115.96	-240.78	-453.37	-753.4	-783.13	-462.9	-545.51	-312.72	-243.21	-337.65	-350.95	-321.66	-320.81
Long-Term Debt/Equity (%)	- -	8.67	2.15	0.88	75.98	- -	- -	0.87	45.15	19.94	2.81	7.1	106.52	74.59	259.76
Long-Term Debt/Capital (%)	-75.11	-3.82	-1.64	-0.31	-8.63	- -	- -	-0.12	-1.44	-2.76	-0.7	-0.93	-8.71	-7.95	-13.84
Long-Term Debt/Total Assets (%)	1,749.21	2.57	1.83	0.73	35.98	- -	- -	0.56	7.73	8.34	1.69	3.08	28.02	23.64	38.72
Total Debt/Equity (%)	-66.47	126.65	5.4	1.29	76.93	7.75	- -	1.38	61.81	26.45	5.5	11.88	111.27	76.7	274.77
Total Debt/Capital (%)	-76.43	-55.79	-4.11	-0.45	-8.74	-0.07	- -	-0.19	-1.98	-3.67	-1.38	-1.55	-9.1	-8.18	-14.63
Total Debt/Total Assets (%)	1,779.91	37.49	4.58	1.07	36.43	0.53	- -	0.89	10.58	11.06	3.3	5.15	29.27	24.31	40.96
Net Debt to Equity	-65.16	125.71	-29.26	-27.24	10.28	-450.99	-281.67	-97.73	-125.93	-102.08	-107.78	-65.2	-37.41	12.39	160.16
Net Debt/Capital (%)	-73.81	-55.15	17.64	8.57	-1.09	3.94	4.74	12.01	3.87	12.15	21.24	7.83	2.75	-1.24	-8.06
EBITDA	-1	-1	-2	-9	-7	-4	-4	-4	-7	-6	-14	-8	-3	- -	1
EBITDA-CapEx	-1	-1	-2	-10	-7	-4	-4	-4	-7	-7	-15	-9	-5	-2	-1
Operating Income (Loss)	-1	-1	-3	-10	-7	-4	-5	-5	-8	-7	-16	-10	-6	-3	-3

Liquidity (USD)

API ChatGPT

	2011 Y	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	0.06	0.01	2.22	1.5	1.95	0.34	0.45	2.07	0.29	1.01	1.69	0.62	0.8	0.49	0.37
Current Ratio	0.09	0.03	3	2.83	2.03	0.35	0.49	2.22	0.83	1.62	2.21	1.17	1.28	1.05	0.88
Quick Ratio	0.09	0.03	3	2.75	1.98	0.35	0.48	2.14	0.76	1.57	2.16	1.11	1.22	1	0.82
CFO/Avg Current Liab	- -	-0.17	-0.76	-5.83	-5.35	-0.93	-0.38	-0.46	-1.18	-0.24	-0.49	-0.45	0.03	0.24	0.37
Common Equity/Total Assets	-4,089.85	-104.67	-115.96	-240.78	-453.37	-753.4	-783.13	-462.9	-545.51	-312.72	-243.21	-337.65	-350.95	-321.66	-320.81
Long-Term Debt/Equity (%)	- -	8.67	2.15	0.88	75.98	- -	- -	0.87	45.15	19.94	2.81	7.1	106.52	74.59	259.76
Long-Term Debt/Capital (%)	-75.11	-3.82	-1.64	-0.31	-8.63	- -	- -	-0.12	-1.44	-2.76	-0.7	-0.93	-8.71	-7.95	-13.84
Long-Term Debt/Total Assets (%)	1,749.21	2.57	1.83	0.73	35.98	- -	- -	0.56	7.73	8.34	1.69	3.08	28.02	23.64	38.72
Total Debt/Equity (%)	-66.47	126.65	5.4	1.29	76.93	7.75	- -	1.38	61.81	26.45	5.5	11.88	111.27	76.7	274.77
Total Debt/Capital (%)	-76.43	-55.79	-4.11	-0.45	-8.74	-0.07	- -	-0.19	-1.98	-3.67	-1.38	-1.55	-9.1	-8.18	-14.63
Total Debt/Total Assets (%)	1,779.91	37.49	4.58	1.07	36.43	0.53	- -	0.89	10.58	11.06	3.3	5.15	29.27	24.31	40.96
CFO/Total Liabilities	-44.08	-10.25	-147.57	-480.03	-194.49	-55.97	-37.4	-50.91	-74.04	-17.95	-42.51	-36.12	1.69	13.43	17.33
CFO/CapEx	-9.33	-51.78	-121.16	-7.04	-19.75	-54.88	-3.82	-3.86	-15.47	-1.47	-3.17	-4	0.15	1.41	2.39
Altman's Z-Score	-122.2	-155.61	2.53	-3.19	-30.86	-41.54	-29.84	0.8	-9.8	8.65	-0.27	-6.28	-4.95	-3.15	-6.27

Working Capital (USD)

API ChatGPT

	2011 Y	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	- -	9.87	4.56	1.13	2.3	29.51	36.41	40.69	6.88	5.08	4.71	5.58	6.11	6.54	6.46
Days Sales Outstanding	- -	36.97	80.11	321.97	158.56	12.37	10.02	8.97	53.07	71.79	77.51	65.46	59.71	55.79	56.54
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.61	0.88	2	2.47	5.34	8.43	29.82	8.26	3.77	2.14	2.41	5.69	- -	- -
Accounts Payable Turnover Days	- -	596.45	413.2	182.27	148.05	68.35	43.29	12.24	44.18	96.84	170.9	151.53	64.17	- -	- -
Cash Conversion Cycle	- -	-559.48	-333.09	139.7	10.51	-55.98	-33.26	-3.27	8.89	-25.05	-93.39	-86.07	-4.45	55.79	56.54
Inventory to Cash Days	- -	36.97	80.11	321.97	158.56	12.37	10.02	8.97	53.07	71.79	77.51	65.46	59.71	55.79	56.54
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	- -	- -	14	26	2	14	18	59	38	241	78	44	64	181	124
- Cash & Cash Equivalents	- -	- -	2	2	2	1	2	6	2	9	19	7	9	6	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	2	- -	- -	2	- -	- -	- -	1	2	1	1	7	7	13
Enterprise Value	1	2	12	24	3	12	16	53	37	233	60	38	62	182	132
Total Capital	-2	-3	-7	-17	-22	-34	-39	-42	-49	-55	-70	-81	-82	-89	-90
Total Debt/Capital (%)	-76.43	-55.79	-4.11	-0.45	-8.74	-0.07	- -	-0.19	-1.98	-3.67	-1.38	-1.55	-9.1	-8.18	-14.63
Total Debt / EV	1.05	1.03	0.02	- -	0.74	- -	- -	- -	0.03	0.01	0.02	0.03	0.12	0.04	0.1
EV/Sales	9.65	5.43	8	46.56	7.73	12.53	5.71	9.41	3.44	11.4	2.43	1.28	1.98	5.18	3.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	238.17
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	194.96	66.79	27.76
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.06	39.04	19.57
Diluted Market Cap	- -	- -	14	26	2	14	18	59	38	241	78	44	64	181	124
Diluted Enterprise Value	1	2	12	24	3	12	16	53	37	233	60	38	62	182	132
EV per Share	0.77	0.89	7.33	9.83	0.81	3.15	3.33	7.73	4.57	25.07	5.39	3.34	5.27	15.34	10.63
TTM Sales	- -	- -	2	1	- -	1	3	6	11	20	25	30	31	35	40
TTM EBITDA	-1	-1	-2	-9	-7	-4	-4	-4	-7	-6	-14	-8	-3	- -	1
TTM Operating Income	-1	-1	-3	-10	-7	-4	-5	-5	-8	-7	-16	-10	-6	-3	-3
TTM Cash Flow to Firm	-1	- -	-1	-6	-5	-2	-1	-2	-6	-2	-5	-5	- -	3	5
TTM Free Cash Flow to Firm	-1	- -	-1	-5	-5	-2	- -	-1	-5	- -	-3	-4	2	5	7

Multiples (USD)

API ChatGPT

	2011 Y	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	- -	- -	-10.12	-5.23	-0.46	-6.03	-14.69	-48.38	-7.24	-395.65	-22.73	-11.72	25.78	38.7	18.39
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1	2	12	24	3	12	16	53	37	233	60	38	62	182	132
Low Price	- -	- -	6.25	6.25	0.75	0.75	2.5	3.75	2.76	1.94	6.43	3.1	3.52	4.52	8.91
EV/Sales	9.65	5.43	8	46.56	7.73	12.53	5.71	9.41	3.44	11.4	2.43	1.28	1.98	5.18	3.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	238.17
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-7.36	-3.28	-2.1	-1.39	-3.35	-9.05	-7.23	-14.95	-13.83	-6.03	-10.72	-48.63	-52.7
Price/Earnings High	- -	- -	-44.25	-7.5	-6.14	-2.15	-7.64	-13.91	-12.83	-37.02	-34.31	-8.69	-15.81	-97.39	-83
Price/Earnings Low	- -	- -	-3.69	-1.59	-0.31	-0.31	-2.06	-5.09	-2.86	-2.51	-4.97	-3.41	-7.05	-12.63	-35.95
Price/Book Value	- -	- -	-1.93	-1.53	-0.1	-0.41	-0.45	-1.4	-0.76	-4.21	-1.09	-0.53	-0.71	-1.89	-1.2
Price/Book Value Average	- -	- -	-2.91	-1.88	-0.68	-0.4	-0.48	-1.09	-1.13	-1.89	-2.77	-0.76	-0.7	-2.16	-1.57
Price/Book Value High	- -	- -	-17.52	-4.29	-1.99	-0.61	-1.1	-1.67	-2.01	-4.68	-6.87	-1.1	-1.04	-4.33	-2.47
Price/Book Value Low	- -	- -	-1.46	-0.91	-0.1	-0.09	-0.3	-0.61	-0.45	-0.32	-1	-0.43	-0.46	-0.56	-1.07
Price/Tangible Book Value	- -	- -	9.02	12.6	-2.39	-5.12	-8.11	18.93	-44.68	50.17	5.43	80.36	-20.73	-24.11	-8.62
Price/Tangible Book Value Average	- -	- -	13.64	15.47	-16.39	-4.97	-8.77	14.75	-66.54	22.48	13.83	115.04	-20.45	-27.58	-11.27
Price/Tangible Book Value High	- -	- -	82.03	35.39	-47.8	-7.67	-20.02	22.67	-118.13	55.66	34.32	165.76	-30.17	-55.23	-17.74
Price/Tangible Book Value Low	- -	- -	6.84	7.5	-2.39	-1.1	-5.41	8.3	-26.29	3.77	4.97	65.04	-13.46	-7.16	-7.69
Price/Sales	- -	- -	9	49.73	7.12	13.93	6.42	10.41	3.53	11.75	3.16	1.47	2.04	5.14	3.08
Price/Sales Average	- -	- -	13.61	61.1	48.83	13.53	6.95	8.11	5.26	5.27	8.06	2.1	2.01	5.88	4.02
Price/Sales High	- -	- -	81.86	139.72	142.44	20.89	15.85	12.47	9.34	13.04	19.99	3.03	2.96	11.77	6.34
Price/Sales Low	- -	- -	6.82	29.6	7.12	2.98	4.28	4.57	2.08	0.88	2.9	1.19	1.32	1.53	2.74
Price/Cash Flow	- -	- -	-10.03	-4.49	-0.44	-5.92	-10.85	-35.85	-6.77	-126.21	-15.56	-8.79	200.54	66.21	26.1
Price/Cash Flow Average	- -	- -	-15.16	-5.51	-3.02	-5.75	-11.73	-27.94	-10.08	-56.56	-39.64	-12.59	197.92	75.76	34.12
Price/Cash Flow High	- -	- -	-91.21	-12.6	-8.82	-8.88	-26.75	-42.93	-17.9	-140.04	-98.36	-18.14	291.93	151.7	53.73
Price/Cash Flow Low	- -	- -	-7.6	-2.67	-0.44	-1.27	-7.23	-15.72	-3.98	-9.48	-14.25	-7.12	130.24	19.68	23.28
Price/Free Cash Flow Average	- -	- -	-15.29	-6.42	-3.18	-5.86	-15.89	-37.7	-10.78	-177.31	-57.91	-16.78	25.44	44.28	24.04
Price/Free Cash Flow High	- -	- -	-91.97	-14.69	-9.29	-9.04	-36.25	-57.94	-19.13	-439	-143.69	-24.18	37.52	88.68	37.87
Price/Free Cash Flow Low	- -	- -	-7.66	-3.11	-0.46	-1.29	-9.8	-21.22	-4.26	-29.72	-20.82	-9.49	16.74	11.5	16.4
EV/Sales Average	9.78	5.54	12.61	58.04	49.59	12.14	6.23	7.11	5.17	4.92	7.32	1.91	1.95	5.92	4.22
EV/Sales High	9.78	5.54	80.85	136.67	143.21	19.5	15.13	11.47	9.25	12.69	19.26	2.84	2.91	11.81	6.53
EV/Sales Low	9.78	5.54	5.82	26.55	7.89	1.59	3.57	3.57	1.99	0.54	2.16	1	1.27	1.57	2.94
EV/EBITDA Average	-1.04	-1.74	-8.03	-3.27	-2.48	-3.13	-4.29	-10.01	-8.08	-16.9	-12.88	-7.38	-18.32	-421.17	306.98
EV/EBITDA High	-1.04	-1.74	-51.48	-7.71	-7.16	-5.02	-10.42	-16.14	-14.46	-43.6	-33.88	-10.95	-27.27	-840.17	475.29
EV/EBITDA Low	-1.04	-1.74	-3.71	-1.5	-0.39	-0.41	-2.46	-5.02	-3.11	-1.84	-3.8	-3.86	-11.87	-111.76	213.97
EV/EBIT Average	-1.03	-1.51	-7	-3.13	-2.3	-2.73	-3.78	-8.8	-7.11	-14.12	-11.57	-5.49	-10.25	-64.15	-53.48
EV/EBIT High	-1.03	-1.51	-44.89	-7.38	-6.63	-4.38	-9.17	-14.19	-12.73	-36.43	-30.42	-8.15	-15.27	-127.96	-82.8
EV/EBIT Low	-1.03	-1.51	-3.23	-1.43	-0.37	-0.36	-2.16	-4.41	-2.73	-1.54	-3.42	-2.87	-6.65	-17.02	-37.28
Last Price	- -	- -	8.25	10.5	0.75	3.5	3.75	8.55	4.69	25.83	7.02	3.83	5.42	15.21	9.99
High Price	- -	- -	75	29.5	15	5.25	9.25	10.24	12.4	28.66	44.37	7.9	7.89	34.85	20.57
Enterprise Value Average	1	2	20	30	17	12	17	40	56	101	179	57	61	208	170
Enterprise Value High	1	2	126	72	49	19	41	65	100	260	472	85	91	416	263
Enterprise Value Low	1	2	9	14	3	2	10	20	21	11	53	30	40	55	119

Shares Outstanding	2	2	2	3	3	4	6	8	9	10	11	12	12	12	12
Diluted Weighted Avg Shares	2	2	2	2	3	4	5	7	8	9	11	11	12	12	12
Basic Weighted Avg Shares	2	2	2	2	3	4	5	7	8	9	11	11	12	12	12
Revenue per Share	0.08	0.16	0.92	0.21	0.11	0.25	0.58	0.82	1.33	2.2	2.22	2.61	2.66	2.96	3.25
EBITDA per Share	-0.75	-0.52	-1.44	-3.74	-2.11	-0.98	-0.85	-0.58	-0.85	-0.64	-1.26	-0.68	-0.28	-0.04	0.04
Operating Income per Share	-0.76	-0.6	-1.65	-3.91	-2.27	-1.12	-0.96	-0.66	-0.96	-0.77	-1.41	-0.91	-0.51	-0.27	-0.26
Basic EPS, GAAP	-1.01	-0.68	-1.7	-3.93	-2.44	-2.44	-1.21	-0.74	-0.97	-0.77	-1.29	-0.91	-0.5	-0.36	-0.25
Basic EPS from Cont Ops	-1.01	-0.68	-1.7	-3.93	-2.24	-2.42	-1.19	-0.73	-0.96	-0.77	-1.29	-0.91	-0.5	-0.36	-0.25
Diluted EPS, GAAP	-1.01	-0.68	-1.7	-3.93	-2.44	-2.44	-1.21	-0.74	-0.97	-0.77	-1.29	-0.91	-0.5	-0.36	-0.25
Diluted EPS from Cont Ops	-1.01	-0.68	-1.7	-3.93	-2.24	-2.42	-1.19	-0.73	-0.96	-0.77	-1.29	-0.91	-0.5	-0.36	-0.25
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.56	-0.18	-0.82	-2.34	-1.7	-0.59	-0.35	-0.24	-0.69	-0.2	-0.45	-0.44	0.03	0.23	0.38
Free Cash Flow per Basic Share	-0.62	-0.18	-0.83	-2.67	-1.79	-0.6	-0.44	-0.3	-0.74	-0.34	-0.59	-0.54	-0.16	0.07	0.22
Cash & Equivalents per Share	0.03	0.02	1.09	0.7	0.54	0.36	0.42	0.83	0.24	0.98	1.72	0.6	0.78	0.48	0.43
Book Value per Share	-1.86	-2.55	-4.28	-6.87	-7.53	-8.55	-8.4	-6.11	-6.16	-6.13	-6.46	-7.19	-7.6	-8.05	-8.33
Tangible Book Value per Share	-1.22	-1.67	0.91	0.83	-0.31	-0.68	-0.46	0.45	-0.1	0.51	1.29	0.05	-0.26	-0.63	-1.16

AudioEye, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)