Inception Mining, Inc. Financial Ratios — IMII Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-1,032.88	-52.99	-157.06	-6.42	-195.6	-1,741.11	588.07	-125.04	-296.85	-1,083.2	160.65	-212.52	-356.68	2,165.55	-7,942.32
Return on Capital (%)	- -	- -	- -	- -	- -	- -	-129.49	- -	- -	- -	-27.57	- -	- -	-45.2	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	7.5	- -	-6.18	32.19	-6.56	4.76	25.49	31.6	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	7.3	- -	-39.71	-36.46	-28.88	-40.85	-11.94	2.09	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	-5.18	- -	-49.99	-49.88	-46.48	-46.53	-16.22	0.89	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	97.24	- -	- -	- -	- -	- -	-103.64	17.54	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-5.82	- -	-770.77	291.45	-93.19	-141.82	-302.74	56.51	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	-5.72	- -	-770.68	291.44	-93.18	-141.79	-302.76	56.52	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	-5.72	- -	-770.68	291.44	-93.18	-141.79	-302.76	56.52	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	- -	1	1	5	1	2	7	7	8	9	11	11	12	1	1
ST Debt	- -	1	1	5	1	2	7	7	8	7	9	6	7	- -	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	5	5	1	- -
Total Debt/EBITDA	- -	-3.04	-0.78	23.15	-0.24	-1.45	-3.18	-6.9	-5.1	-15.4	124.68	-16.55	-16.05	-1.02	-2.71
Net Debt/EBITDA	0.03	-2.92	-0.78	22.45	-0.24	-1.35	-3.09	-6.85	-5.07	-15.32	124.28	-16.45	-16.02	-1.01	-2.71
Total Debt/EBIT	- -	-3.03	-0.78	-32.63	-0.24	-1.15	-2.33	-4.29	-4.48	-11.34	292.92	-16.48	-16.03	-1.01	-2.66
Net Debt/EBIT	0.03	-2.91	-0.78	-31.65	-0.24	-1.08	-2.26	-4.26	-4.45	-11.28	291.99	-16.38	-16	-1	-2.66
EBITDA to Interest Expense	-27.1	-23.27	-0.94	4.69	-1.74	-0.05	-0.44	-0.49	-0.34	-0.02	0.02	-0.2	-0.26	-3.79	-1.23
EBITDA-CapEx/Interest Expense	-27.1	-23.27	-0.94	-7.33	-1.74	-0.05	-0.5	-0.63	-0.35	-0.02	0.02	-0.22	-0.26	-3.79	-1.23
EBIT to Interest Expense	-27.34	-23.28	-0.94	-3.33	-1.74	-0.06	-0.6	-0.79	-0.39	-0.03	0.01	-0.2	-0.26	-3.84	-1.25
Interest Expense	- -	- -	1	- -	2	28	5	2	5	26	5	3	3	- -	- -
Common Equity/Total Assets	-79,549.97	-435.82	-557.6	-71.07	-5,471.38	-1,037.55	-436.65	-672.46	-1,625.11	-2,614.44	-2,310.69	-3,200.14	-3,611.32	-123,636.18	-5,623,980.6
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-0.01	- -	- -	- -	-5.83	-5.77	-21.01	-18.34	-3.12	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	0.06	- -	- -	- -	114.91	91.83	468.74	472.39	3,714.26	- -
Total Debt/Equity (%)	- -	-2,044.2	-830.23	-241.61	-48.98	-6.34	-69.45	-55.87	-45.73	-28.28	-36.68	-37.56	-35.04	-44.34	-41.37
Total Debt/Capital (%)	- -	-21.71	-10.47	252.42	-7.92	-7.17	-113.34	-79.07	-60.15	-32.67	-45.29	-43.48	-40.26	-3.86	-4.86
Total Debt/Total Assets (%)	- -	77.75	52.83	117.88	401.3	69.48	232.11	297.08	610.6	643.88	720.44	970.1	1,036.91	4,590.99	260,680.04
Net Debt to Equity	1.84	-1,963.66	-822.03	-234.32	-48.98	-5.91	-67.5	-55.47	-45.45	-28.13	-36.56	-37.33	-34.97	-43.94	-41.37
Net Debt/Capital (%)	0.07	-20.68	-10.35	264.99	-7.92	-6.66	-106.74	-78.07	-59.56	-32.44	-45.08	-43.18	-40.18	-3.82	-4.86
EBITDA	- -	- -	-1	- -	-3	-1	-2	-1	-2	-1	- -	-1	-1	-1	-1
EBITDA-CapEx	- -	- -	-1	- -	-3	-1	-2	-1	-2	-1	- -	-1	-1	-1	-1
Operating Income (Loss)	- -	- -	-1	- -	-3	-2	-3	-2	-2	-1	- -	-1	-1	-1	-1

Liquidity (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	0.02	0.03	- -	0.02	- -	- -	0.02	- -	- -	- -	0.01	- -	- -	- -	- -
Current Ratio	0.02	0.06	0.12	0.29	0.11	0.03	0.14	0.1	0.03	0.03	0.03	0.02	0.01	0.01	- -
Quick Ratio	0.02	0.03	- -	0.03	- -	- -	0.02	- -	- -	- -	0.01	- -	- -	- -	- -
CFO/Avg Current Liab	-0.56	-0.23	-0.31	0.09	-0.12	- -	0.03	- -	-0.01	-0.02	- -	- -	-0.03	0.08	-0.05
Common Equity/Total Assets	-79,549.97	-435.82	-557.6	-71.07	-5,471.38	-1,037.55	-436.65	-672.46	-1,625.11	-2,614.44	-2,310.69	-3,200.14	-3,611.32	-123,636.18	-5,623,980.6
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-0.01	- -	- -	- -	-5.83	-5.77	-21.01	-18.34	-3.12	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	0.06	- -	- -	- -	114.91	91.83	468.74	472.39	3,714.26	- -
Total Debt/Equity (%)	- -	-2,044.2	-830.23	-241.61	-48.98	-6.34	-69.45	-55.87	-45.73	-28.28	-36.68	-37.56	-35.04	-44.34	-41.37
Total Debt/Capital (%)	- -	-21.71	-10.47	252.42	-7.92	-7.17	-113.34	-79.07	-60.15	-32.67	-45.29	-43.48	-40.26	-3.86	-4.86
Total Debt/Total Assets (%)	- -	77.75	52.83	117.88	401.3	69.48	232.11	297.08	610.6	643.88	720.44	970.1	1,036.91	4,590.99	260,680.04
CFO/Total Liabilities	-41.45	-13.49	-29.48	5.34	-28.27	0.1	5.37	-0.26	-0.9	-1.28	-0.06	-0.24	-2.56	50.83	-3.8
CFO/CapEx	- -	- -	- -	0.61	- -	-0.65	2.23	-0.14	-5.74	-249.47	-1.68	-1.05	- -	- -	- -
Altman's Z-Score	-1,201.01	-119.91	-1.34	4.16	-139.78	-28.32	-10.83	-16.29	-40.44	-60.84	-51.93	-72.06	-82.62	-1,961.13	-89,537.81

Working Capital (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	- -	- -	209.55	- -	840.25	909.02	1,487.82	1,387.85	379.9	255.73	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	1.74	- -	0.43	0.4	0.25	0.26	0.96	1.43	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	3.4	- -	7.72	3.29	2.66	3.78	5.18	3.56	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	107.41	- -	47.31	110.91	137.42	96.63	70.48	102.49	78,011.52	114,644.74	- -	- -
Accounts Payable Turnover	0.37	- -	- -	18.52	-8.19	24.37	12.34	5.74	4	6.07	3.7	-0.73	-5.17	- -	- -
Accounts Payable Turnover Days	983.49	- -	- -	19.71	-44.54	14.98	29.58	63.54	91.19	60.09	98.74	-502.84	-70.62	119,950.08	217,853.29
Cash Conversion Cycle	- -	- -	- -	89.44	- -	32.76	81.72	74.12	5.7	11.35	5.17	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	-105.67	- -	-46.87	-110.5	-137.17	-96.36	-69.52	-101.06	- -	- -	- -	- -
Inventories	- -	- -	- -	2	- -	1	1	1	1	1	1	- -	- -	- -	- -
Raw Materials	- -	- -	- -	2	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	2	9	19	65	3	49	21	15	7	3	1	1	- -	3	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	1	5	1	2	7	7	8	9	11	11	12	1	1
Enterprise Value	2	10	20	70	4	51	28	22	15	12	12	12	12	4	1
Total Capital	-4	-4	-6	2	-10	-28	-6	-9	-14	-28	-24	-26	-30	-28	-28
Total Debt/Capital (%)	- -	-21.71	-10.47	252.42	-7.92	-7.17	-113.34	-79.07	-60.15	-32.67	-45.29	-43.48	-40.26	-3.86	-4.86
Total Debt / EV	- -	0.08	0.03	0.08	0.22	0.04	0.25	0.33	0.54	0.77	0.9	0.94	0.99	0.28	1
EV/Sales	- -	- -	- -	22.36	- -	14.38	4.72	6.02	3.87	2.4	2.9	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	306.35	- -	- -	- -	- -	- -	- -	138.61	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	325.64	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	44.32	172.59	2.68	1.8	4.99	10.48	3.35	0.47	2.52	3.58	6.11	2.48	4.79
EV/Free Cash Flow to Firm	- -	- -	44.32	70.62	2.68	1.8	4.73	9.21	3.33	0.47	2.51	3.51	6.11	2.48	4.79
Diluted Market Cap	2	9	19	65	3	49	21	15	7	3	11	1	- -	502	- -
Diluted Enterprise Value	2	10	20	70	4	51	28	22	15	12	22	12	12	503	1
EV per Share	29,663.58	6,024.03	5,098.81	1,602.33	915.51	1,142.54	571.88	423.61	287.18	208.77	175.58	93.58	56.15	1.62	- -
TTM Sales	- -	- -	- -	3	- -	4	6	4	4	5	4	- -	- -	- -	- -
TTM EBITDA	- -	- -	-1	- -	-3	-1	-2	-1	-2	-1	- -	-1	-1	-1	-1
TTM Operating Income	- -	- -	-1	- -	-3	-2	-3	-2	-2	-1	- -	-1	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	1	28	6	2	5	25	5	3	2	2	- -
TTM Free Cash Flow to Firm	- -	- -	- -	1	1	28	6	2	5	25	5	3	2	2	- -

Multiples (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	-35.27	-63.15	-55.5	68.83	-5.51	-2,623.17	21.26	59.36	-49.5	-6.66	-1,348.69	-195.34	-0.14	403.84	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	325.64	- -	- -	- -	- -
Enterprise Value	2	10	20	70	4	51	28	22	15	12	12	12	12	4	1
Low Price	21,999.78	110	2,805	885.5	330.55	275.55	250	112.5	0.2	46	13.4	4.5	0.5	0.3	0.4
EV/Sales	- -	- -	- -	22.36	- -	14.38	4.72	6.02	3.87	2.4	2.9	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	306.35	- -	- -	- -	- -	- -	- -	138.61	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	1.23	- -	- -	- -	0.58	- -	- -	0.21	- -
Price/Earnings Average	-84.41	-80.18	-12.59	-1,119.71	-1.95	-1.6	2.01	-5.31	-1.83	-0.55	0.97	-0.86	-0.16	0.2	- -
Price/Earnings High	-414.11	-230.19	-19.76	-1,651.56	-5.76	-3.95	5.91	-8.7	-3.14	-2.09	2.28	-2.46	-0.67	0.7	- -
Price/Earnings Low	-18.4	-0.66	-6.5	-216.18	-0.28	-0.45	0.71	-1.72	- -	-0.17	0.39	-0.2	-0.03	0.05	- -
Price/Book Value	-0.58	-2.03	-3.12	-20.34	-0.26	-1.61	-1.64	-0.9	-0.33	-0.08	-0.04	-0.02	- -	-0.09	- -
Price/Book Value Average	-1.97	-4.9	-3.42	-62.82	-0.84	-1.43	-2.68	-1.1	-0.47	-0.22	-0.07	-0.06	-0.02	-0.09	- -
Price/Book Value High	-9.64	-14.07	-5.37	-92.66	-2.47	-3.54	-7.9	-1.8	-0.8	-0.85	-0.15	-0.19	-0.07	-0.31	- -
Price/Book Value Low	-0.43	-0.04	-1.77	-12.13	-0.12	-0.4	-0.94	-0.35	- -	-0.07	-0.03	-0.02	- -	-0.02	- -
Price/Tangible Book Value	-15.1	-9.09	-273.43	-29.63	-1.75	-1.52	-2.15	-1.13	-0.4	-0.09	-0.05	-0.03	- -	-1.12	- -
Price/Tangible Book Value Average	-51.29	-21.94	-300.05	-91.51	-5.58	-1.35	-3.51	-1.39	-0.57	-0.26	-0.08	-0.08	-0.02	-1.04	- -
Price/Tangible Book Value High	-251.65	-63	-470.91	-134.98	-16.53	-3.35	-10.32	-2.27	-0.98	-0.97	-0.18	-0.23	-0.08	-3.66	- -
Price/Tangible Book Value Low	-11.18	-0.18	-154.94	-17.67	-0.81	-0.38	-1.23	-0.45	- -	-0.08	-0.03	-0.02	- -	-0.29	- -
Price/Sales	- -	- -	- -	20.72	- -	13.84	3.59	4.05	1.8	0.58	0.33	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	64.01	- -	12.3	5.86	4.94	2.6	1.67	0.55	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	94.41	- -	30.45	17.23	8.1	4.45	6.33	1.29	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	12.36	- -	3.47	2.06	1.6	- -	0.53	0.22	- -	- -	- -	- -
Price/Cash Flow	-35.27	-63.15	-55.5	181.81	-5.51	1,396.62	30.81	-368.1	-40.88	-6.64	-69.1	-10.1	-0.14	2.18	- -
Price/Cash Flow Average	-119.82	-152.44	-60.9	561.52	-17.59	1,241.43	50.3	-449.73	-58.95	-19.24	-114.51	-31.67	-0.72	2.03	- -
Price/Cash Flow High	-587.83	-437.65	-95.58	828.24	-52.1	3,072.57	147.96	-737.24	-100.87	-73	-269.49	-90.87	-3.1	7.13	- -
Price/Cash Flow Low	-26.13	-1.25	-31.45	108.41	-2.55	349.85	17.7	-145.51	-0.06	-6.11	-46.3	-7.57	-0.12	0.56	- -
Price/Free Cash Flow Average	-119.82	-152.44	-60.9	212.6	-17.59	-2,331.68	34.71	72.52	-71.39	-19.32	-2,234.94	-612.75	-0.72	376.48	- -
Price/Free Cash Flow High	-587.83	-437.65	-95.58	313.58	-52.1	-5,770.97	102.1	118.88	-122.16	-73.3	-5,259.88	-1,758.04	-3.1	1,322.94	- -
Price/Free Cash Flow Low	-26.13	-1.25	-31.45	41.05	-2.55	-657.1	12.21	23.46	-0.07	-6.13	-903.62	-146.5	-0.12	104.44	- -
EV/Sales Average	- -	- -	- -	65.64	- -	12.84	6.99	6.92	4.67	3.5	3.15	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	96.05	- -	30.99	18.36	10.08	6.52	8.16	3.89	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	13.99	- -	4	3.19	3.58	2.07	2.36	2.82	- -	- -	- -	- -
EV/EBITDA Average	-88.24	-86.28	-29.09	899.34	-3.02	-32.33	-19.16	-23.96	-11.43	-29.29	150.35	-20.03	-16.91	-3.42	-2.71
EV/EBITDA High	-433.02	-242.25	-45.22	1,315.86	-8.47	-78.03	-50.36	-34.9	-15.96	-68.35	185.76	-26.65	-19.79	-9.44	-2.71
EV/EBITDA Low	-19.22	-3.6	-15.4	191.73	-0.65	-10.08	-8.74	-12.38	-5.07	-19.75	134.76	-17.33	-16.18	-1.68	-2.71
EV/EBIT Average	-87.47	-86.21	-29.09	-1,267.55	-3.02	-25.68	-14	-14.89	-10.03	-21.56	353.22	-19.95	-16.9	-3.37	-2.66
EV/EBIT High	-429.22	-242.06	-45.22	-1,854.59	-8.47	-61.99	-36.81	-21.69	-14.01	-50.32	436.42	-26.54	-19.77	-9.31	-2.66
EV/EBIT Low	-19.05	-3.6	-15.4	-270.23	-0.65	-8.01	-6.39	-7.69	-4.45	-14.54	316.61	-17.26	-16.16	-1.66	-2.66
Last Price	29,699.7	5,555.01	4,950	1,485	715	1,100	435.28	284.6	133.73	50	20	6	0.6	1.16	0.4
High Price	494,995.06	38,499.61	8,525.01	6,765.01	6,765.01	2,420	2,090	570	330	550	78	54	13	3.8	1.65
Enterprise Value Average	8	22	21	205	10	45	42	25	19	17	13	14	13	4	1
Enterprise Value High	40	63	33	301	27	109	109	37	26	40	16	18	15	10	1
Enterprise Value Low	2	1	11	44	2	14	19	13	8	12	12	12	12	2	1

	2012 Y	2013 Y	2014 Y	2014 Y	2015 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	3
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	433	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -
Revenue per Share	- -	- -	- -	71.66	- -	79.46	121.27	70.34	74.16	86.84	60.55	- -	- -	- -	- -
EBITDA per Share	-1,143.04	-160.86	-191.83	5.23	-821.93	-31.56	-44.21	-20.31	-30.3	-10.37	1.27	-5.31	-3.46	-0.45	- -
Operating Income per Share	-1,153.16	-160.99	-191.83	-3.71	-821.93	-39.72	-60.49	-32.69	-34.51	-14.09	0.54	-5.33	-3.47	-0.46	- -
Basic EPS, GAAP	-1,195.33	-167.25	-431.46	-4.1	-1,173.96	-612.41	353.42	-65.54	-105.16	-262.93	34.22	-21.95	-19.28	5.47	- -
Basic EPS from Cont Ops	-1,195.33	-167.25	-431.46	-4.17	-1,173.96	-612.48	353.44	-65.55	-105.18	-262.91	34.21	-15.88	-14.1	2.58	- -
Diluted EPS, GAAP	-1,195.33	-167.25	-431.46	-4.1	-1,173.96	-612.41	353.42	-65.54	-105.16	-262.93	4.35	-21.95	-19.28	0.03	- -
Diluted EPS from Cont Ops	-1,195.33	-167.25	-431.46	-4.17	-1,173.96	-612.48	353.44	-65.55	-105.18	-262.91	4.35	-15.88	-14.1	0.01	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-842.07	-87.97	-89.19	8.17	-129.84	0.79	14.13	-0.77	-3.27	-7.53	-0.29	-0.59	-4.2	0.53	- -
Free Cash Flow per Basic Share	-842.07	-87.97	-89.19	-5.24	-129.84	1.99	7.78	-6.34	-3.84	-7.56	-0.46	-1.16	-4.2	0.53	- -
Cash & Equivalents per Share	36.12	19.24	1.49	3.66	- -	3.1	3.96	1	0.95	0.84	2.23	0.24	- -	- -	- -
Book Value per Share	-51,334.28	-2,737.01	-1,586.21	-73.01	-2,733.74	-684.3	-264.72	-317.28	-411.37	-648.67	-506.55	-289.97	-193.66	-12.41	- -
Tangible Book Value per Share	-1,967.02	-611.13	-18.1	-50.12	-409.36	-722.4	-202.6	-250.87	-338.01	-564.97	-430.56	-234.07	-158.69	-1.04	- -

Inception Mining, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)