Applied Visual Sciences, Inc. Financial Ratios — APVS Stock

Profitability (USD)

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Return on Common Equity (%)	-140.12	-80.4	-207.37	-798.29	-1,246.34	-412.68	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-97.3	-25.53	-32.68	-199.14	-893.4	-292.49	-220.12	-411.84	-729.75	-979.89	-485.56	-169.33	-337.3	-583.03	-210.18
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	14.67	19.88	23.32	- -	-2,344.8	-86.38	-37.98	-339.38	84.53	-11.38	59.18	100	- -	- -	- -
EBITDA Margin (%)	-170.56	-70.46	-31.35	- -	-25,960.6	-2,922.21	-1,427.66	-1,875.75	-5,769.68	-5,974.42	-4,102.59	-40,093.64	- -	- -	- -
Operating Margin (%)	-181.53	-84.04	-34.41	- -	-27,936.51	-3,049.42	-1,797.8	-3,054.62	-5,890.37	-6,102.01	-4,202.21	-41,511.44	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	116.56	- -	- -	- -	- -	- -	- -	- -	- -	-14,917.82	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-17,519.75	- -	- -	- -
Profit Margin (%)	-299.96	-62.95	-37.81	- -	-28,934.31	-3,042.08	-2,067.95	-3,629.17	-8,210.27	-9,325.84	-3,303.41	-17,519.75	- -	- -	- -
Net Income to Common Margin (%)	-299.96	-62.95	-37.81	- -	-28,934.31	-3,042.08	-2,067.95	-3,629.17	-8,210.27	-9,325.84	-3,303.41	-17,519.75	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-140.12	-80.4	-207.37	-798.29	-1,246.34	-412.68	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Total Debt	- -	3	2	1	- -	- -	2	3	6	6	2	2	3	3	3
ST Debt	- -	1	2	1	- -	- -	1	3	6	6	2	2	3	3	3
LT Debt	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.4	-2.27	-1.79	-0.09	- -	- -	-0.25	-0.58	-0.95	-1.03	-0.4	-0.91	-1.56	-1.39	-2.99
Net Debt/EBITDA	-0.38	-2.12	-1.75	-0.04	0.04	0.19	-0.14	-0.57	-0.94	-1.02	-0.4	-0.9	-1.56	-1.39	-2.95
Total Debt/EBIT	-0.37	-1.9	-1.63	-0.09	- -	- -	-0.2	-0.36	-0.93	-1	-0.39	-0.88	-1.48	-1.36	-2.83
Net Debt/EBIT	-0.36	-1.77	-1.59	-0.04	0.03	0.19	-0.11	-0.35	-0.92	-1	-0.39	-0.87	-1.47	-1.35	-2.79
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-2.49	-1.85	-6.66	-301.88	-24.75	-27.36	-9.69
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-2.51	-1.87	-6.77	-305.08	-24.76	-27.35	-9.89
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	-2.54	-1.89	-6.82	-312.56	-26.12	-28.13	-10.25
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	2	3	1	- -	- -	- -	- -
Common Equity/Total Assets	58.17	24.37	0.52	54.12	86.67	60.67	-80.84	-526.95	-894.01	-1,699.85	-1,343.18	-1,619.43	-2,426.75	-3,464.54	-3,644.74
Long-Term Debt/Equity (%)	10.44	72.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	7.48	33.54	- -	- -	- -	- -	-37.03	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	6.08	25.76	- -	- -	- -	- -	12.75	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	39.68	117.27	12,857.19	34.91	- -	- -	-57.41	-43.26	-65.38	-44.15	-17.76	-24.4	-23.01	-21.23	-20.88
Total Debt/Capital (%)	28.41	53.97	99.23	25.88	- -	- -	-134.8	-76.23	-188.85	-79.04	-21.6	-32.27	-29.89	-26.96	-26.39
Total Debt/Total Assets (%)	23.08	41.46	67.01	18.91	- -	- -	46.41	227.94	584.5	750.41	238.56	395.1	558.46	735.68	760.96
Net Debt to Equity	38.05	109.38	12,583.78	15.35	-30.27	-73.69	-32.82	-41.88	-64.47	-44.08	-17.71	-24.33	-22.98	-21.23	-20.63
Net Debt/Capital (%)	27.56	51.33	99.21	13.3	-43.42	-280.12	-48.86	-72.06	-181.46	-78.82	-21.53	-32.16	-29.84	-26.95	-25.99
EBITDA	-1	-1	-1	-6	-26	-13	-7	-5	-6	-5	-5	-3	-2	-2	-1
EBITDA-CapEx	-1	-1	-1	-7	-26	-13	-7	-5	-6	-6	-5	-3	-2	-2	-1
Operating Income (Loss)	-1	-1	-1	-7	-28	-13	-9	-9	-6	-6	-5	-3	-2	-2	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Cash Ratio	0.03	0.04	0.01	0.23	1.97	2.9	0.22	0.01	0.01	- -	- -	- -	- -	- -	- -
Current Ratio	1.02	0.43	0.33	0.23	2.15	3.49	0.28	0.07	0.02	- -	0.01	- -	- -	- -	- -
Quick Ratio	0.74	0.39	0.26	0.23	2.1	3.13	0.25	0.02	0.01	- -	0.01	- -	- -	- -	- -
CFO/Avg Current Liab	-1.45	-0.22	-0.28	-0.55	-5.33	-11.25	-3.06	-1.08	-0.31	-0.2	-0.1	-0.06	-0.02	-0.02	-0.01
Common Equity/Total Assets	58.17	24.37	0.52	54.12	86.67	60.67	-80.84	-526.95	-894.01	-1,699.85	-1,343.18	-1,619.43	-2,426.75	-3,464.54	-3,644.74
Long-Term Debt/Equity (%)	10.44	72.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	7.48	33.54	- -	- -	- -	- -	-37.03	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	6.08	25.76	- -	- -	- -	- -	12.75	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	39.68	117.27	12,857.19	34.91	- -	- -	-57.41	-43.26	-65.38	-44.15	-17.76	-24.4	-23.01	-21.23	-20.88
Total Debt/Capital (%)	28.41	53.97	99.23	25.88	- -	- -	-134.8	-76.23	-188.85	-79.04	-21.6	-32.27	-29.89	-26.96	-26.39
Total Debt/Total Assets (%)	23.08	41.46	67.01	18.91	- -	- -	46.41	227.94	584.5	750.41	238.56	395.1	558.46	735.68	760.96
CFO/Total Liabilities	-97.4	-8.38	-23.78	-98.41	-1,048.77	-343.52	-97.28	-63.21	-26.23	-17.26	-11.27	-6.58	-1.91	-1.53	-0.57
CFO/CapEx	-256.96	-87.05	-7.06	-7.67	-42.84	-10.5	-23.68	-107.1	-42.52	-61.85	-15.4	-24.51	-469.94	294.15	-3.93
Altman's Z-Score	-4.56	-3.14	-5.47	15.1	6.53	-8.86	-54.16	-122.69	-215.61	-395.38	-393.99	-943.17	-1,143.37	-2,741.86	-1,927.84

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Accounts Receivable Turnover	- -	5.26	5.93	- -	3.41	3.41	3.22	4.2	3.71	4.57	2.71	0.19	- -	- -	- -
Days Sales Outstanding	- -	69.33	61.57	- -	107.19	107.16	113.35	86.84	98.48	79.92	134.44	1,925.74	- -	- -	- -
Inventory Turnover	3.77	22.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	96.85	15.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	1.93	1.88	4.24	- -	10.19	2.15	1.11	1.65	0.01	0.05	0.02	- -	- -	- -	- -
Accounts Payable Turnover Days	188.73	193.68	86.09	- -	35.81	170.09	327.72	221.62	26,815.88	7,295.42	15,446.36	- -	- -	- -	- -
Cash Conversion Cycle	-91.89	-108.37	-24.52	- -	71.38	-62.93	-214.37	-134.79	-26,717.41	-7,215.5	-15,311.92	- -	- -	- -	- -
Inventory to Cash Days	-96.85	53.35	61.57	- -	107.19	107.16	113.35	86.84	98.48	79.92	134.44	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Market Capitalization	1	4	- -	59	102	76	29	20	10	9	27	3	2	8	3
- Cash & Cash Equivalents	- -	- -	- -	- -	1	2	1	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	3	2	1	- -	- -	2	3	6	6	2	2	3	3	3
Enterprise Value	2	7	3	59	101	74	30	23	15	15	29	5	5	11	6
Total Capital	1	5	2	2	3	3	-1	-4	-3	-7	-8	-7	-9	-10	-11
Total Debt/Capital (%)	28.41	53.97	99.23	25.88	- -	- -	-134.8	-76.23	-188.85	-79.04	-21.6	-32.27	-29.89	-26.96	-26.39
Total Debt / EV	0.25	0.37	0.84	0.01	- -	- -	0.06	0.14	0.38	0.37	0.06	0.44	0.52	0.25	0.47
EV/Sales	2.7	4.34	0.66	- -	998.04	170.9	61.38	80.71	145.04	164.3	261.82	832.98	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	335.83
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	157.74
Diluted Market Cap	1	3	1	32	107	71	28	19	9	8	23	3	2	8	3
Diluted Enterprise Value	2	7	3	32	106	68	29	22	15	14	25	5	5	11	6
EV per Share	2.06	5.85	2.06	3.87	4.56	2.25	0.87	0.56	0.32	0.25	0.35	0.06	0.05	0.11	0.06
TTM Sales	1	2	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-1	-1	-1	-6	-26	-13	-7	-5	-6	-5	-5	-3	-2	-2	-1
TTM Operating Income	-1	-1	-1	-7	-28	-13	-9	-9	-6	-6	-5	-3	-2	-2	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Price/Free Cash Flow	-1.54	-10.08	-0.7	-27.1	-22.16	-10.62	-4.56	-3.38	-3.56	-3.63	-19.8	-4.54	-10.38	-39.72	-53.95
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	2	7	3	59	101	74	30	23	15	15	29	5	5	11	6
Low Price	0.94	1.56	0.12	0.31	1.8	1.6	0.66	0.42	0.12	0.08	0.11	0.03	0.02	0.02	0.02
EV/Sales	2.7	4.34	0.66	- -	998.04	170.9	61.38	80.71	145.04	164.3	261.82	832.98	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-2.9	-4.59	-1.05	-2.75	-2.9	-8.04	-6.28	-3.09	-1.8	-1.38	-5.41	-12.27	-2.23	-2.45	-6.47
Price/Earnings High	-9.25	-12.03	-4.16	-6.51	-8.25	-12.88	-9.78	-6.58	-3.52	-3	-13.05	-28.13	-4.1	-6.27	-13.48
Price/Earnings Low	-0.37	-1.62	-0.1	-0.39	-1.24	-3.72	-2.22	-1.51	-0.62	-0.49	-2	-2.23	-1.04	-0.83	-2.64
Price/Book Value	1.2	2.53	26.63	36.3	33.25	23.03	-9.66	-2.76	-1.09	-0.74	-2.67	-0.32	-0.21	-0.63	-0.24
Price/Book Value Average	5.72	3.51	89.99	20.5	30.5	34.33	-21.51	-4.85	-1.89	-1.06	-2.32	-1.49	-0.37	-0.47	-0.38
Price/Book Value High	18.24	9.19	355.02	48.56	86.75	55	-33.47	-10.32	-3.69	-2.3	-5.58	-3.42	-0.68	-1.2	-0.79
Price/Book Value Low	0.72	1.23	8.88	2.92	13.01	15.88	-7.59	-2.37	-0.65	-0.37	-0.86	-0.27	-0.17	-0.16	-0.15
Price/Tangible Book Value	1.2	-2.96	-0.49	36.3	149.11	51.85	-6.17	-2.65	-1.05	-0.72	-2.58	-0.3	-0.21	-0.62	-0.23
Price/Tangible Book Value Average	5.72	-4.11	-1.66	20.5	136.74	77.3	-13.73	-4.66	-1.82	-1.03	-2.23	-1.43	-0.36	-0.46	-0.37
Price/Tangible Book Value High	18.24	-10.76	-6.55	48.56	388.99	123.83	-21.37	-9.9	-3.56	-2.24	-5.39	-3.27	-0.66	-1.17	-0.77
Price/Tangible Book Value Low	0.72	-1.45	-0.16	2.92	58.35	35.76	-4.85	-2.27	-0.63	-0.36	-0.83	-0.26	-0.17	-0.16	-0.15
Price/Sales	1.83	2.08	0.12	- -	914.95	164.07	58.36	63.89	84.9	90.47	206.14	453.93	- -	- -	- -
Price/Sales Average	8.7	2.89	0.4	- -	839.06	244.57	129.93	112.23	147.73	128.81	178.81	2,149.77	- -	- -	- -
Price/Sales High	27.74	7.57	1.57	- -	2,386.83	391.78	202.19	238.62	288.67	279.89	431.02	4,928.41	- -	- -	- -
Price/Sales Low	1.1	1.02	0.04	- -	358.03	113.15	45.86	54.77	50.94	45.23	66.21	390.38	- -	- -	- -
Price/Cash Flow	-1.53	-9.96	-0.6	-23.56	-18.73	-9.61	-4.36	-3.35	-3.47	-3.57	-18.51	-4.36	-10.36	-39.85	-40.21
Price/Cash Flow Average	-7.28	-13.85	-2.02	-13.31	-17.18	-14.32	-9.72	-5.89	-6.04	-5.08	-16.06	-20.64	-18.03	-29.43	-63.45
Price/Cash Flow High	-23.21	-36.27	-7.96	-31.52	-48.87	-22.95	-15.12	-12.51	-11.81	-11.04	-38.7	-47.32	-33.15	-75.27	-132.3
Price/Cash Flow Low	-0.92	-4.87	-0.2	-1.9	-7.33	-6.63	-3.43	-2.87	-2.08	-1.78	-5.95	-3.75	-8.41	-10.01	-25.94
Price/Free Cash Flow Average	-7.31	-14.01	-2.35	-15.3	-20.32	-15.83	-10.14	-5.94	-6.19	-5.16	-17.17	-21.52	-18.06	-29.33	-85.13
Price/Free Cash Flow High	-23.3	-36.69	-9.27	-36.25	-57.8	-25.36	-15.79	-12.63	-12.09	-11.22	-41.39	-49.33	-33.22	-75.02	-177.5
Price/Free Cash Flow Low	-0.92	-4.93	-0.23	-2.18	-8.67	-7.32	-3.58	-2.9	-2.13	-1.81	-6.36	-3.91	-8.43	-9.98	-34.8
EV/Sales Average	10.41	5.26	0.94	- -	914.49	257.53	134.17	133.73	212.4	208.01	229.26	2,589.35	- -	- -	- -
EV/Sales High	31.77	10.6	2.09	- -	2,618.33	415.95	207.67	272.38	363.49	380.28	529.66	5,467.17	- -	- -	- -
EV/Sales Low	1.88	3.13	0.59	- -	384.96	116.11	48.66	70.7	108.64	112.72	95.16	767.16	- -	- -	- -
EV/EBITDA Average	-6.1	-7.47	-3	-5.26	-3.52	-8.81	-9.4	-7.13	-3.68	-3.48	-5.59	-6.46	-4.05	-4.47	-8.36
EV/EBITDA High	-18.63	-15.04	-6.68	-12.42	-10.09	-14.23	-14.55	-14.52	-6.3	-6.37	-12.91	-13.64	-6.15	-9.26	-14.23
EV/EBITDA Low	-1.1	-4.44	-1.87	-0.78	-1.48	-3.97	-3.41	-3.77	-1.88	-1.89	-2.32	-1.91	-2.72	-2.44	-5.17
EV/EBIT Average	-5.73	-6.26	-2.73	-5.18	-3.27	-8.45	-7.46	-4.38	-3.61	-3.41	-5.46	-6.24	-3.84	-4.35	-7.9
EV/EBIT High	-17.5	-12.61	-6.08	-12.22	-9.37	-13.64	-11.55	-8.92	-6.17	-6.23	-12.6	-13.17	-5.83	-9	-13.45
EV/EBIT Low	-1.04	-3.72	-1.7	-0.77	-1.38	-3.81	-2.71	-2.31	-1.84	-1.85	-2.26	-1.85	-2.58	-2.37	-4.88
Last Price	1.56	3.2	0.36	3.85	4.6	2.32	0.84	0.49	0.2	0.16	0.33	0.04	0.02	0.08	0.03
High Price	23.75	11.65	4.8	5.15	12	5.54	2.91	1.83	0.68	0.5	0.69	0.38	0.08	0.15	0.1
Enterprise Value Average	6	9	4	34	92	111	65	39	23	19	25	17	7	9	8
Enterprise Value High	19	18	9	79	264	180	101	79	39	35	59	36	10	18	13
Enterprise Value Low	1	5	3	5	39	50	24	20	12	10	11	5	5	5	5

Shares Outstanding	1	1	1	15	22	33	34	41	48	59	82	89	95	103	105
Diluted Weighted Avg Shares	1	1	1	8	23	31	34	38	45	52	69	85	92	101	104
Basic Weighted Avg Shares	1	1	1	8	20	31	34	38	45	52	69	85	92	101	104
Revenue per Share	0.86	1.54	3.05	- -	0.01	0.01	0.01	0.01	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-1.46	-1.08	-0.96	-0.77	-1.31	-0.41	-0.21	-0.14	-0.14	-0.11	-0.07	-0.03	-0.02	-0.02	-0.01
Operating Income per Share	-1.55	-1.29	-1.05	-0.78	-1.4	-0.43	-0.26	-0.23	-0.14	-0.11	-0.07	-0.03	-0.02	-0.02	-0.01
Basic EPS, GAAP	-2.57	-0.97	-1.15	-0.79	-1.45	-0.43	-0.3	-0.28	-0.19	-0.16	-0.05	-0.01	-0.02	-0.02	-0.01
Basic EPS from Cont Ops	-2.57	-0.97	-1.15	-0.79	-1.45	-0.43	-0.3	-0.28	-0.19	-0.16	-0.05	-0.01	-0.02	-0.02	-0.01
Diluted EPS, GAAP	-2.57	-0.97	-1.15	-0.79	-1.26	-0.43	-0.3	-0.28	-0.19	-0.16	-0.05	-0.01	-0.02	-0.02	-0.01
Diluted EPS from Cont Ops	-2.57	-0.97	-1.15	-0.79	-1.26	-0.43	-0.3	-0.28	-0.19	-0.16	-0.05	-0.01	-0.02	-0.02	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.02	-0.32	-0.6	-0.16	-0.25	-0.24	-0.19	-0.15	-0.06	-0.04	-0.02	-0.01	- -	- -	- -
Free Cash Flow per Basic Share	-1.03	-0.32	-0.69	-0.18	-0.25	-0.26	-0.2	-0.15	-0.06	-0.05	-0.02	-0.01	- -	- -	- -
Cash & Equivalents per Share	0.02	0.08	0.04	0.02	0.04	0.07	0.02	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	1.3	1.27	0.01	0.11	0.14	0.1	-0.09	-0.18	-0.18	-0.22	-0.12	-0.11	-0.12	-0.13	-0.13
Tangible Book Value per Share	1.3	-1.08	-0.73	0.11	0.03	0.04	-0.14	-0.18	-0.19	-0.22	-0.13	-0.12	-0.12	-0.13	-0.13

Applied Visual Sciences, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)