Ekso Bionics Holdings, Inc. Financial Ratios — EKSO Stock

Profitability (USD)

	2012 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	03/31/2012	12/31/2012	03/31/2013	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 (%)	- -	- -	-84.26	-201.59	-59.66	-82.9	-93.32	-97.02	-61.32	-74.45	-27.99	-33.49	-43.53	-40.78	-50.02
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	29.27	13.61	20.72	28.14	38.03	48.6	57.08	60.01	48.13	49.67	53.06	53.48
EBITDA Margin (%)	- -	- -	- -	-301.28	-238.17	-182.31	-401.7	-225.16	-114.6	-137.78	-113.86	-113.61	-73.38	-49.38	-91.83
Operating Margin (%)	- -	- -	- -	-315.26	-248.94	-195.36	-425.47	-238.53	-119.56	-144.76	-122.96	-120.48	-82.67	-58.35	-104.12
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-633.92	-226.19	-165.04	-396.06	-238.19	-87.17	-178.17	-86.82	-116.79	-83.14	-63.21	-91.37
Profit Margin (%)	- -	- -	- -	-633.92	-226.19	-165.04	-396.06	-238.19	-87.17	-178.17	-86.82	-116.79	-83.14	-63.21	-91.37
Net Income to Common Margin (%)	- -	- -	- -	-633.92	-279.93	-237.78	-396.06	-238.19	-87.17	-178.17	-86.82	-116.79	-83.14	-63.21	-91.37
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	19.2	30.59	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2012 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	03/31/2012	12/31/2012	03/31/2013	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	- -	- -	- -	- -	- -	7	7	5	4	4	2	8	7	6	5
ST Debt	- -	- -	- -	- -	- -	- -	2	2	3	1	- -	3	2	2	4
LT Debt	- -	- -	- -	- -	- -	7	5	3	1	3	2	5	6	4	1
Total Debt/EBITDA	- -	- -	-0.81	-0.01	- -	-0.26	-0.24	-0.2	-0.24	-0.32	-0.17	-0.51	-0.53	-0.68	-0.4
Net Debt/EBITDA	- -	- -	1.74	1.56	0.95	0.39	0.71	0.1	0.51	0.8	3	0.98	0.19	-0.07	-0.25
Total Debt/EBIT	- -	- -	-0.81	-0.01	- -	-0.25	-0.22	-0.19	-0.23	-0.3	-0.16	-0.48	-0.47	-0.57	-0.35
Net Debt/EBIT	- -	- -	1.74	1.49	0.91	0.36	0.67	0.1	0.49	0.76	2.78	0.93	0.17	-0.06	-0.22
EBITDA to Interest Expense	- -	- -	- -	-36.89	-1,586.77	-1,620.44	-45.58	-42.52	-41.53	-88.04	-113.32	-94.03	-44.42	-32.91	-38.04
EBITDA-CapEx/Interest Expense	- -	- -	- -	-40.31	-1,701.54	-1,688.94	-46.29	-42.74	-41.69	-88.04	-113.84	-95.28	-44.94	-33.04	-38.64
EBIT to Interest Expense	- -	- -	- -	-38.61	-1,658.54	-1,736.38	-48.28	-45.05	-43.33	-92.5	-122.37	-99.72	-50.04	-38.88	-43.13
Interest Expense	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	4.06	- -	-36.33	-214.19	-283.79	-470.17	-379.31	-969.03	-836.29	-966.62	-424.79	-547.48	-826.92	-939.72	-1,304.55
Long-Term Debt/Equity (%)	- -	- -	- -	0.34	- -	103.95	22.58	97.07	16.45	74.61	5.35	19.08	44.07	33.89	10.47
Long-Term Debt/Capital (%)	- -	- -	- -	-0.11	- -	-6.29	-3.52	-1.59	-0.62	-1.69	-0.96	-2.24	-2.39	-1.76	-0.37
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.23	- -	27.8	12.71	15	5.1	16.06	4.05	11.87	19.21	16.16	4.7
Total Debt/Equity (%)	1,049.56	- -	61.95	0.52	0.91	104.78	32.74	183.87	56.97	86.96	5.97	29.5	56.86	47.08	51.45
Total Debt/Capital (%)	91.3	- -	-731.29	-0.16	-0.09	-6.34	-5.11	-3.02	-2.16	-1.98	-1.08	-3.47	-3.09	-2.45	-1.8
Total Debt/Total Assets (%)	42.64	- -	31.96	0.35	0.25	28.02	18.43	28.41	17.67	18.72	4.52	18.35	24.79	22.45	23.09
Net Debt to Equity	-1,411.95	- -	-131.89	-109.96	-221.98	-153.99	-97.44	-98.02	-119.64	-220.73	-103.21	-56.79	-20.28	4.81	31.98
Net Debt/Capital (%)	107.62	- -	65.19	25.91	17.64	8.06	12.64	1.54	4.27	4.7	15.55	6.1	1.06	-0.25	-1.12
EBITDA	- -	- -	- -	-16	-21	-26	-30	-26	-16	-12	-13	-15	-13	-9	-12
EBITDA-CapEx	- -	- -	- -	-18	-22	-27	-30	-26	-16	-12	-13	-15	-14	-9	-12
Operating Income (Loss)	- -	- -	- -	-17	-22	-28	-31	-27	-17	-13	-14	-16	-15	-10	-13

Liquidity (USD)

API ChatGPT

	2012 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	03/31/2012	12/31/2012	03/31/2013	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	1.04	- -	2.07	3.81	2.27	2.66	3.03	0.76	1.39	2.59	5.89	2.23	1.06	0.6	0.14
Current Ratio	1.04	- -	2.07	4.43	2.92	3.27	3.81	1.48	2.4	3.7	6.97	3.37	2.49	2.5	1.63
Quick Ratio	1.04	- -	2.07	4.04	2.51	2.94	3.34	1.12	2.05	3.23	6.57	2.73	1.76	1.56	0.98
CFO/Avg Current Liab	- -	- -	-1.7	-4.53	-2.4	-3.34	-4.03	-2.3	-1.76	-1.37	-1.89	-1.83	-1.39	-1.26	-1.46
Common Equity/Total Assets	4.06	- -	-36.33	-214.19	-283.79	-470.17	-379.31	-969.03	-836.29	-966.62	-424.79	-547.48	-826.92	-939.72	-1,304.55
Long-Term Debt/Equity (%)	- -	- -	- -	0.34	- -	103.95	22.58	97.07	16.45	74.61	5.35	19.08	44.07	33.89	10.47
Long-Term Debt/Capital (%)	- -	- -	- -	-0.11	- -	-6.29	-3.52	-1.59	-0.62	-1.69	-0.96	-2.24	-2.39	-1.76	-0.37
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.23	- -	27.8	12.71	15	5.1	16.06	4.05	11.87	19.21	16.16	4.7
Total Debt/Equity (%)	1,049.56	- -	61.95	0.52	0.91	104.78	32.74	183.87	56.97	86.96	5.97	29.5	56.86	47.08	51.45
Total Debt/Capital (%)	91.3	- -	-731.29	-0.16	-0.09	-6.34	-5.11	-3.02	-2.16	-1.98	-1.08	-3.47	-3.09	-2.45	-1.8
Total Debt/Total Assets (%)	42.64	- -	31.96	0.35	0.25	28.02	18.43	28.41	17.67	18.72	4.52	18.35	24.79	22.45	23.09
CFO/Total Liabilities	- -	- -	-84.91	-140.59	-78.11	-139.69	-188.14	-148.49	-104.33	-54.17	-93.38	-95	-73.9	-70.61	-106.47
CFO/CapEx	- -	- -	- -	-10.09	-12.24	-22.81	-68.48	-169.2	-262.87	- -	-189.08	-75.71	-76.78	-266.11	-62.77
Altman's Z-Score	-0.72	- -	-1.49	4.06	-2.14	-7.1	-4.41	-14.79	-11.97	-12.75	-4.02	-8.64	-13.64	-15.81	-23.09

Working Capital (USD)

API ChatGPT

	2012 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	03/31/2012	12/31/2012	03/31/2013	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	- -	- -	- -	6.88	4.79	7.39	3.24	3.53	3.14	2.11	2.85	2.78	3.56	2.78	1.76
Days Sales Outstanding	- -	- -	- -	53.07	76.24	49.39	112.68	103.39	116.29	173.25	127.97	131.26	102.54	131.17	207.41
Inventory Turnover	- -	- -	- -	12.12	8.92	8.63	2.31	2.2	2.44	1.71	2.13	1.8	1.8	1.75	1.27
Days Inventory Outstanding	- -	- -	- -	30.13	40.93	42.28	158.22	166.21	149.51	213.86	171.26	202.42	203.07	208.68	287.91
Accounts Payable Turnover	- -	- -	- -	11.21	4.55	4.65	2.82	2.64	2.48	1.94	2.07	3.08	3.63	4.67	4.16
Accounts Payable Turnover Days	- -	- -	- -	32.55	80.16	78.56	129.56	138.09	147.23	188.19	176.64	118.44	100.64	78.17	87.74
Cash Conversion Cycle	- -	- -	- -	50.64	37.01	13.12	141.34	131.51	118.57	198.92	122.6	215.24	204.96	261.67	407.59
Inventory to Cash Days	- -	- -	- -	22.94	35.31	7.11	-45.54	-62.81	-33.22	-40.6	-43.28	-71.15	-100.53	-77.51	-80.5
Inventories	- -	- -	- -	1	1	2	3	3	2	2	2	5	5	5	5
Raw Materials	- -	- -	- -	1	1	1	2	2	2	2	2	4	4	4	4
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	1	- -	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2012 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	03/31/2012	12/31/2012	03/31/2013	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	- -	- -	- -	138	135	72	76	76	28	44	32	15	35	12	21
- Cash & Cash Equivalents	- -	- -	- -	25	20	17	28	8	11	13	40	21	9	4	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	7	7	5	4	4	2	8	7	6	5
Enterprise Value	- -	- -	- -	113	116	62	55	73	21	35	-6	2	33	14	24
Total Capital	- -	- -	- -	-72	-91	-108	-137	-166	-179	-195	-207	-216	-232	-244	-258
Total Debt/Capital (%)	91.3	- -	-731.29	-0.16	-0.09	-6.34	-5.11	-3.02	-2.16	-1.98	-1.08	-3.47	-3.09	-2.45	-1.8
Total Debt / EV	-0.74	- -	-0.47	- -	- -	0.11	0.13	0.07	0.18	0.11	-0.38	3.12	0.22	0.43	0.19
EV/Sales	- -	- -	- -	21.18	13.35	4.37	7.49	6.47	1.52	3.93	- -	0.19	1.82	0.77	1.91
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	138	135	74	76	76	28	44	33	15	35	12	21
Diluted Enterprise Value	- -	- -	- -	113	116	64	55	73	21	35	-6	2	33	14	24
EV per Share	- -	- -	- -	1,752.62	1,375.01	771.33	347.76	269.3	66.15	73.09	- -	2.78	35.91	10.26	10.07
TTM Sales	- -	- -	- -	5	9	14	7	11	14	9	11	13	18	18	13
TTM EBITDA	- -	- -	- -	-16	-21	-26	-30	-26	-16	-12	-13	-15	-13	-9	-12
TTM Operating Income	- -	- -	- -	-17	-22	-28	-31	-27	-17	-13	-14	-16	-15	-10	-13
TTM Cash Flow to Firm	- -	- -	- -	-15	-18	-25	-31	-22	-15	-9	-11	-15	-12	-10	-11
TTM Free Cash Flow to Firm	- -	- -	- -	-13	-17	-24	-30	-21	-15	-9	-11	-14	-12	-10	-11

Multiples (USD)

API ChatGPT

	2012 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	03/31/2012	12/31/2012	03/31/2013	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	- -	- -	- -	-10.2	-8.06	-3.1	-2.46	-3.45	-1.79	-5.02	-2.93	-1.06	-2.91	-1.25	-1.8
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	113	116	62	55	73	21	35	-6	2	33	14	24
Low Price	- -	- -	- -	1,186.05	1,464.75	776.25	222.75	276.75	78.75	33.75	38.7	15.45	9.3	7.5	2.73
EV/Sales	- -	- -	- -	21.18	13.35	4.37	7.49	6.47	1.52	3.93	- -	0.19	1.82	0.77	1.91
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-6.46	-7.3	-2.88	-2.87	-4.21	-7.79	-2.24	-6.83	-1.73	-1.22	-2.28	-1.15
Price/Earnings High	- -	- -	- -	-24.69	-12.79	-4.58	-5.83	-7.49	-15.11	-4.86	-18.71	-2.71	-2.46	-5.57	-3.11
Price/Earnings Low	- -	- -	- -	-2.26	-5.08	-1.85	-1.21	-2.79	-2.07	-1.02	-3.22	-0.89	-0.57	-0.89	-0.57
Price/Book Value	- -	- -	- -	-1.92	-1.48	-0.63	-0.53	-0.44	-0.15	-0.22	-0.15	-0.07	-0.14	-0.05	-0.08
Price/Book Value Average	- -	- -	- -	-3.04	-1.94	-0.85	-0.58	-0.66	-0.52	-0.18	-0.32	-0.12	-0.08	-0.1	-0.05
Price/Book Value High	- -	- -	- -	-11.63	-3.39	-1.35	-1.18	-1.18	-1	-0.39	-0.87	-0.18	-0.16	-0.25	-0.14
Price/Book Value Low	- -	- -	- -	-1.07	-1.35	-0.54	-0.24	-0.44	-0.14	-0.08	-0.15	-0.06	-0.04	-0.04	-0.03
Price/Tangible Book Value	- -	- -	- -	6.06	19.21	13.57	3.66	29.9	4.26	9.9	0.87	0.78	4.76	1.6	4.11
Price/Tangible Book Value Average	- -	- -	- -	9.59	25.16	18.32	4.03	44.75	14.3	8.01	1.79	1.32	2.54	3.35	2.63
Price/Tangible Book Value High	- -	- -	- -	36.65	44.07	29.12	8.2	79.58	27.75	17.35	4.91	2.06	5.14	8.2	7.13
Price/Tangible Book Value Low	- -	- -	- -	3.36	17.51	11.76	1.7	29.66	3.81	3.64	0.85	0.67	1.18	1.31	1.3
Price/Sales	- -	- -	- -	25.89	15.6	5.07	10.32	6.7	2.02	4.94	2.87	1.19	1.9	0.69	1.64
Price/Sales Average	- -	- -	- -	40.95	20.43	6.85	11.35	10.03	6.79	4	5.93	2.02	1.01	1.44	1.05
Price/Sales High	- -	- -	- -	156.49	35.79	10.88	23.1	17.83	13.18	8.66	16.24	3.16	2.05	3.52	2.84
Price/Sales Low	- -	- -	- -	14.34	14.23	4.4	4.79	6.65	1.81	1.81	2.8	1.03	0.47	0.56	0.52
Price/Cash Flow	- -	- -	- -	-9.19	-7.4	-2.89	-2.43	-3.43	-1.78	-5.02	-2.9	-1.05	-2.88	-1.25	-1.78
Price/Cash Flow Average	- -	- -	- -	-14.54	-9.69	-3.9	-2.67	-5.13	-5.99	-4.06	-5.98	-1.78	-1.54	-2.62	-1.14
Price/Cash Flow High	- -	- -	- -	-55.55	-16.97	-6.19	-5.44	-9.12	-11.63	-8.79	-16.37	-2.78	-3.11	-6.41	-3.08
Price/Cash Flow Low	- -	- -	- -	-5.09	-6.74	-2.5	-1.13	-3.4	-1.6	-1.84	-2.82	-0.91	-0.71	-1.02	-0.56
Price/Free Cash Flow Average	- -	- -	- -	-16.14	-10.55	-4.19	-2.71	-5.16	-6.02	-4.06	-6.05	-1.8	-1.56	-2.63	-1.16
Price/Free Cash Flow High	- -	- -	- -	-61.66	-18.48	-6.65	-5.52	-9.17	-11.67	-8.79	-16.56	-2.82	-3.15	-6.43	-3.13
Price/Free Cash Flow Low	- -	- -	- -	-5.65	-7.35	-2.69	-1.15	-3.42	-1.6	-1.84	-2.85	-0.92	-0.72	-1.03	-0.57
EV/Sales Average	- -	- -	- -	36.24	18.19	6.14	8.52	9.79	6.29	2.98	2.54	1.02	0.93	1.52	1.32
EV/Sales High	- -	- -	- -	151.78	33.55	10.18	20.27	17.6	12.67	7.65	12.85	2.15	1.97	3.6	3.11
EV/Sales Low	- -	- -	- -	9.63	11.98	3.69	1.96	6.41	1.31	0.8	- -	0.03	0.39	0.65	0.79
EV/EBITDA Average	- -	- -	1.74	-12.03	-7.64	-3.37	-2.12	-4.35	-5.49	-2.17	-2.23	-0.89	-1.27	-3.08	-1.44
EV/EBITDA High	- -	- -	1.74	-50.38	-14.08	-5.58	-5.05	-7.82	-11.06	-5.55	-11.28	-1.9	-2.68	-7.3	-3.39
EV/EBITDA Low	- -	- -	1.74	-3.2	-5.03	-2.03	-0.49	-2.85	-1.14	-0.58	0.53	-0.02	-0.53	-1.31	-0.86
EV/EBIT Average	- -	- -	1.74	-11.5	-7.31	-3.14	-2	-4.11	-5.26	-2.06	-2.06	-0.84	-1.13	-2.61	-1.27
EV/EBIT High	- -	- -	1.74	-48.14	-13.47	-5.21	-4.76	-7.38	-10.6	-5.28	-10.45	-1.79	-2.38	-6.18	-2.99
EV/EBIT Low	- -	- -	1.74	-3.05	-4.81	-1.89	-0.46	-2.69	-1.09	-0.55	0.49	-0.02	-0.47	-1.11	-0.76
Last Price	- -	- -	- -	2,142	1,606.5	895.5	479.25	279	88.05	91.95	39.75	17.85	37.5	9.15	8.64
High Price	- -	- -	- -	12,946.5	3,685.5	1,921.5	1,073.25	742.5	573.75	161.1	224.7	47.25	40.5	46.95	14.97
Enterprise Value Average	- -	- -	- -	193	158	87	63	111	88	26	29	13	17	27	17
Enterprise Value High	- -	- -	- -	809	291	145	149	199	176	68	144	28	36	65	40
Enterprise Value Low	- -	- -	- -	51	104	53	14	73	18	7	-7	- -	7	12	10

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	4
Diluted Weighted Avg Shares	- -	4	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	2
Basic Weighted Avg Shares	- -	4	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	2
Revenue per Share	- -	- -	- -	82.73	102.97	176.53	46.46	41.64	43.54	18.6	13.83	14.94	19.77	13.34	5.28
EBITDA per Share	- -	- -	-0.63	-249.25	-245.24	-321.84	-186.63	-93.76	-49.9	-25.62	-15.75	-16.98	-14.51	-6.59	-4.84
Operating Income per Share	- -	- -	-0.63	-260.82	-256.33	-344.87	-197.68	-99.33	-52.06	-26.92	-17.01	-18	-16.35	-7.78	-5.49
Basic EPS, GAAP	- -	- -	-0.68	-524.45	-288.24	-419.76	-184.01	-99.19	-37.96	-33.13	-12.01	-17.45	-16.44	-8.43	-4.82
Basic EPS from Cont Ops	- -	- -	-0.68	-524.45	-232.9	-291.34	-184.01	-99.19	-37.96	-33.13	-12.01	-17.45	-16.44	-8.43	-4.82
Diluted EPS, GAAP	- -	- -	-0.68	-524.45	-288.17	-408.58	-184.01	-99.19	-37.96	-33.13	-11.94	-17.45	-16.44	-8.43	-4.82
Diluted EPS from Cont Ops	- -	- -	-0.68	-524.45	-232.84	-283.58	-184.01	-99.19	-37.96	-33.13	-11.94	-17.45	-16.44	-8.43	-4.82
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.66	-233.07	-217.19	-310.3	-197.3	-81.45	-49.35	-18.33	-13.72	-17	-13.04	-7.33	-4.86
Free Cash Flow per Basic Share	- -	- -	-0.66	-256.16	-234.93	-323.9	-200.19	-81.93	-49.54	-18.33	-13.8	-17.22	-13.21	-7.35	-4.94
Cash & Equivalents per Share	- -	- -	1.61	391.22	232.44	209.12	175.74	28.13	34.02	26.93	49.71	23.75	9.34	3.34	0.48
Book Value per Share	- -	- -	-0.59	-1,113.53	-1,086.32	-1,425.54	-910.47	-628.68	-573.43	-416.87	-256.94	-259.14	-258.67	-186.34	-108.14
Tangible Book Value per Share	- -	- -	0.83	353.24	83.64	65.99	130.86	9.33	20.68	9.28	45.79	22.91	7.88	5.73	2.1

Ekso Bionics Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)