InnerScope Hearing Technologies, Inc.

INND

INNDInnerScope Hearing Technologies, Inc. US flag

Other OTC

0.00

USD

+0.00

- -

306.00Market Cap

Profitability (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Return on Common Equity (%)	- -	71.5	- -	- -	- -	- -
Return on Assets (%)	- -	16.38	-176.82	-208.36	-261.17	-203.91
Return on Capital (%)	- -	72.94	- -	- -	- -	- -
Return on Invested Capital (%)	- -	13.53	- -	- -	- -	- -
Gross Margin (%)	83.55	59.08	37.7	44.07	41.36	58.6
EBITDA Margin (%)	10.04	2.42	-246.86	-828.75	-424.36	-665.58
Operating Margin (%)	10.04	2.41	-247.05	-830.54	-442.07	-740.01
Incremental Operating Margin (%)	- -	-4.08	- -	- -	- -	- -
Pretax Margin (%)	10.08	5.63	-406.55	-1,411.34	-935.46	-2,982.16
Profit Margin (%)	8.12	3.68	-406.55	-1,411.34	-935.46	-2,982.16
Net Income to Common Margin (%)	8.12	3.68	-406.55	-1,411.34	-935.46	-2,982.16
Effective Tax Rate (%)	19.41	34.69	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	71.5	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Total Debt	- -	- -	1	1	5	5
ST Debt	- -	- -	- -	- -	3	4
LT Debt	- -	- -	1	1	2	2
Total Debt/EBITDA	- -	- -	-0.99	-0.47	-1.28	-4.95
Net Debt/EBITDA	-0.77	-10.74	-0.92	-0.44	-0.99	-4.24
Total Debt/EBIT	- -	- -	-0.99	-0.47	-1.23	-4.45
Net Debt/EBIT	-0.77	-10.78	-0.92	-0.43	-0.95	-3.82
EBITDA to Interest Expense	- -	21.39	-15.03	-2.12	-1.08	-0.65
EBITDA-CapEx/Interest Expense	- -	20.16	-15.07	-2.27	-1.09	-0.65
EBIT to Interest Expense	- -	21.31	-15.04	-2.13	-1.12	-0.72
Interest Expense	- -	- -	- -	1	3	2
Common Equity/Total Assets	32.03	20.19	-118.08	-219.82	-449.14	-1,122.02
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-158.29	-18.92	-17.43	-12.06
Long-Term Debt/Total Assets (%)	- -	- -	65.96	33.35	53.04	96.07
Total Debt/Equity (%)	- -	- -	-78.15	-71.69	-70.3	-52.89
Total Debt/Capital (%)	- -	- -	-183.38	-24.73	-47.62	-40.83
Total Debt/Total Assets (%)	- -	- -	76.41	43.58	144.89	325.28
Net Debt to Equity	-40.68	-208.66	-72.41	-66.7	-54.47	-45.3
Net Debt/Capital (%)	1,310.94	136.67	-149.72	-22.62	-36.88	-34.96
EBITDA	- -	- -	-1	-3	-4	-1
EBITDA-CapEx	- -	- -	-1	-3	-4	-1
Operating Income (Loss)	- -	- -	-1	-3	-4	-1

Liquidity (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Cash Ratio	2.35	1.18	0.04	0.02	- -	- -
Current Ratio	6.53	1.54	0.14	0.16	0.02	- -
Quick Ratio	6.53	1.2	0.09	0.08	0.01	- -
CFO/Avg Current Liab	- -	1.9	-0.64	-0.41	-0.5	-0.06
Common Equity/Total Assets	32.03	20.19	-118.08	-219.82	-449.14	-1,122.02
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-158.29	-18.92	-17.43	-12.06
Long-Term Debt/Total Assets (%)	- -	- -	65.96	33.35	53.04	96.07
Total Debt/Equity (%)	- -	- -	-78.15	-71.69	-70.3	-52.89
Total Debt/Capital (%)	- -	- -	-183.38	-24.73	-47.62	-40.83
Total Debt/Total Assets (%)	- -	- -	76.41	43.58	144.89	325.28
CFO/Total Liabilities	245.33	101.51	-26.02	-25.06	-30.1	-4.35
CFO/CapEx	- -	160.6	-258.76	-6.12	-58.97	-71.99
Altman's Z-Score	7.32	3.81	-4.18	-11.07	-17.84	43.25

Working Capital (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Accounts Receivable Turnover	- -	- -	10.83	2.19	6.5	5.22
Days Sales Outstanding	- -	- -	33.72	166.49	56.14	69.86
Inventory Turnover	- -	669.2	70.83	3.73	9.01	5.86
Days Inventory Outstanding	- -	0.55	5.15	97.9	40.52	62.24
Accounts Payable Turnover	- -	18.35	2.72	0.38	0.33	0.03
Accounts Payable Turnover Days	- -	19.89	133.96	953.05	1,097.49	10,542.67
Cash Conversion Cycle	- -	-19.34	-95.09	-688.65	-1,000.83	-10,410.56
Inventory to Cash Days	- -	-0.55	28.56	68.59	15.62	7.62
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Market Capitalization	- -	- -	5	2	1	1,385
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	1	5	5
Enterprise Value	- -	- -	6	3	5	1,390
Total Capital	- -	- -	-1	-5	-10	-13
Total Debt/Capital (%)	- -	- -	-183.38	-24.73	-47.62	-40.83
Total Debt / EV	- -	- -	0.18	0.45	0.89	- -
EV/Sales	- -	- -	13.67	8.71	6.12	8,369.15
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	27.27	12.48	1,169.66
EV/Free Cash Flow to Firm	- -	- -	- -	9.62	11.14	1,162.55
Diluted Market Cap	- -	- -	5	2	1	1,385
Diluted Enterprise Value	- -	- -	6	3	5	1,390
EV per Share	- -	- -	262.28	89.67	26.61	0.5
TTM Sales	1	2	- -	- -	1	- -
TTM EBITDA	- -	- -	-1	-3	-4	-1
TTM Operating Income	- -	- -	-1	-3	-4	-1
TTM Cash Flow to Firm	- -	- -	-1	- -	- -	1
TTM Free Cash Flow to Firm	- -	- -	-1	- -	- -	1

Multiples (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Price/Free Cash Flow	- -	- -	-6.94	-1.7	-0.2	-2,682.24
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	6	3	5	1,390
Low Price	- -	- -	90	14	2.25	- -
EV/Sales	- -	- -	13.67	8.71	6.12	8,369.15
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-9.6	-0.91	-1.72	-328.42
Price/Earnings High	- -	- -	-48.07	-2.74	-6.45	-6,569.1
Price/Earnings Low	- -	- -	-1.15	-0.1	-0.06	-1.4
Price/Book Value	- -	- -	-3.01	-0.26	-0.04	-73.32
Price/Book Value Average	- -	- -	-10.31	-0.66	-0.96	-86.14
Price/Book Value High	- -	- -	-51.65	-1.97	-3.58	-1,722.94
Price/Book Value Low	- -	- -	-1.24	-0.07	-0.03	-0.37
Price/Tangible Book Value	- -	- -	-3.63	-0.6	-0.08	-133.71
Price/Tangible Book Value Average	- -	- -	-12.42	-1.51	-1.84	-157.09
Price/Tangible Book Value High	- -	- -	-62.25	-4.52	-6.88	-3,142.26
Price/Tangible Book Value Low	- -	- -	-1.49	-0.16	-0.06	-0.67
Price/Sales	- -	- -	11.4	5.1	0.69	8,336.21
Price/Sales Average	- -	- -	39.01	12.86	16.13	9,793.89
Price/Sales High	- -	- -	195.44	38.61	60.33	195,900.94
Price/Sales Low	- -	- -	4.69	1.36	0.52	41.68
Price/Cash Flow	- -	- -	-6.91	-1.42	-0.2	-2,644.98
Price/Cash Flow Average	- -	- -	-23.65	-3.59	-4.67	-3,107.48
Price/Cash Flow High	- -	- -	-118.49	-10.76	-17.47	-62,157
Price/Cash Flow Low	- -	- -	-2.84	-0.38	-0.15	-13.22
Price/Free Cash Flow Average	- -	- -	-23.74	-4.28	-4.75	-3,151.26
Price/Free Cash Flow High	- -	- -	-118.95	-12.86	-17.77	-63,032.53
Price/Free Cash Flow Low	- -	- -	-2.85	-0.45	-0.15	-13.41
EV/Sales Average	- -	- -	41.28	16.47	21.56	9,826.84
EV/Sales High	- -	- -	197.71	42.22	65.75	195,933.88
EV/Sales Low	- -	- -	6.96	4.97	5.94	74.62
EV/EBITDA Average	-0.77	-10.74	-16.72	-1.99	-5.08	-1,476.44
EV/EBITDA High	-0.77	-10.74	-80.09	-5.09	-15.49	-29,438.16
EV/EBITDA Low	-0.77	-10.74	-2.82	-0.6	-1.4	-11.21
EV/EBIT Average	-0.77	-10.78	-16.71	-1.98	-4.88	-1,327.93
EV/EBIT High	-0.77	-10.78	-80.03	-5.08	-14.87	-26,477.06
EV/EBIT Low	-0.77	-10.78	-2.82	-0.6	-1.34	-10.08
Last Price	- -	- -	218.75	52.5	3	0.5
High Price	- -	- -	3,750	397.5	262.5	11.75
Enterprise Value Average	- -	- -	19	5	18	1,632
Enterprise Value High	- -	- -	93	14	56	32,547
Enterprise Value Low	- -	- -	3	2	5	12

Profitability (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Return on Common Equity (%)	- -	71.5	- -	- -	- -	- -
Return on Assets (%)	- -	16.38	-176.82	-208.36	-261.17	-203.91
Return on Capital (%)	- -	72.94	- -	- -	- -	- -
Return on Invested Capital (%)	- -	13.53	- -	- -	- -	- -
Gross Margin (%)	83.55	59.08	37.7	44.07	41.36	58.6
EBITDA Margin (%)	10.04	2.42	-246.86	-828.75	-424.36	-665.58
Operating Margin (%)	10.04	2.41	-247.05	-830.54	-442.07	-740.01
Incremental Operating Margin (%)	- -	-4.08	- -	- -	- -	- -
Pretax Margin (%)	10.08	5.63	-406.55	-1,411.34	-935.46	-2,982.16
Profit Margin (%)	8.12	3.68	-406.55	-1,411.34	-935.46	-2,982.16
Net Income to Common Margin (%)	8.12	3.68	-406.55	-1,411.34	-935.46	-2,982.16
Effective Tax Rate (%)	19.41	34.69	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	71.5	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Total Debt	- -	- -	1	1	5	5
ST Debt	- -	- -	- -	- -	3	4
LT Debt	- -	- -	1	1	2	2
Total Debt/EBITDA	- -	- -	-0.99	-0.47	-1.28	-4.95
Net Debt/EBITDA	-0.77	-10.74	-0.92	-0.44	-0.99	-4.24
Total Debt/EBIT	- -	- -	-0.99	-0.47	-1.23	-4.45
Net Debt/EBIT	-0.77	-10.78	-0.92	-0.43	-0.95	-3.82
EBITDA to Interest Expense	- -	21.39	-15.03	-2.12	-1.08	-0.65
EBITDA-CapEx/Interest Expense	- -	20.16	-15.07	-2.27	-1.09	-0.65
EBIT to Interest Expense	- -	21.31	-15.04	-2.13	-1.12	-0.72
Interest Expense	- -	- -	- -	1	3	2
Common Equity/Total Assets	32.03	20.19	-118.08	-219.82	-449.14	-1,122.02
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-158.29	-18.92	-17.43	-12.06
Long-Term Debt/Total Assets (%)	- -	- -	65.96	33.35	53.04	96.07
Total Debt/Equity (%)	- -	- -	-78.15	-71.69	-70.3	-52.89
Total Debt/Capital (%)	- -	- -	-183.38	-24.73	-47.62	-40.83
Total Debt/Total Assets (%)	- -	- -	76.41	43.58	144.89	325.28
Net Debt to Equity	-40.68	-208.66	-72.41	-66.7	-54.47	-45.3
Net Debt/Capital (%)	1,310.94	136.67	-149.72	-22.62	-36.88	-34.96
EBITDA	- -	- -	-1	-3	-4	-1
EBITDA-CapEx	- -	- -	-1	-3	-4	-1
Operating Income (Loss)	- -	- -	-1	-3	-4	-1

Liquidity (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Cash Ratio	2.35	1.18	0.04	0.02	- -	- -
Current Ratio	6.53	1.54	0.14	0.16	0.02	- -
Quick Ratio	6.53	1.2	0.09	0.08	0.01	- -
CFO/Avg Current Liab	- -	1.9	-0.64	-0.41	-0.5	-0.06
Common Equity/Total Assets	32.03	20.19	-118.08	-219.82	-449.14	-1,122.02
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-158.29	-18.92	-17.43	-12.06
Long-Term Debt/Total Assets (%)	- -	- -	65.96	33.35	53.04	96.07
Total Debt/Equity (%)	- -	- -	-78.15	-71.69	-70.3	-52.89
Total Debt/Capital (%)	- -	- -	-183.38	-24.73	-47.62	-40.83
Total Debt/Total Assets (%)	- -	- -	76.41	43.58	144.89	325.28
CFO/Total Liabilities	245.33	101.51	-26.02	-25.06	-30.1	-4.35
CFO/CapEx	- -	160.6	-258.76	-6.12	-58.97	-71.99
Altman's Z-Score	7.32	3.81	-4.18	-11.07	-17.84	43.25

Working Capital (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Accounts Receivable Turnover	- -	- -	10.83	2.19	6.5	5.22
Days Sales Outstanding	- -	- -	33.72	166.49	56.14	69.86
Inventory Turnover	- -	669.2	70.83	3.73	9.01	5.86
Days Inventory Outstanding	- -	0.55	5.15	97.9	40.52	62.24
Accounts Payable Turnover	- -	18.35	2.72	0.38	0.33	0.03
Accounts Payable Turnover Days	- -	19.89	133.96	953.05	1,097.49	10,542.67
Cash Conversion Cycle	- -	-19.34	-95.09	-688.65	-1,000.83	-10,410.56
Inventory to Cash Days	- -	-0.55	28.56	68.59	15.62	7.62
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Market Capitalization	- -	- -	5	2	1	1,385
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	1	5	5
Enterprise Value	- -	- -	6	3	5	1,390
Total Capital	- -	- -	-1	-5	-10	-13
Total Debt/Capital (%)	- -	- -	-183.38	-24.73	-47.62	-40.83
Total Debt / EV	- -	- -	0.18	0.45	0.89	- -
EV/Sales	- -	- -	13.67	8.71	6.12	8,369.15
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	27.27	12.48	1,169.66
EV/Free Cash Flow to Firm	- -	- -	- -	9.62	11.14	1,162.55
Diluted Market Cap	- -	- -	5	2	1	1,385
Diluted Enterprise Value	- -	- -	6	3	5	1,390
EV per Share	- -	- -	262.28	89.67	26.61	0.5
TTM Sales	1	2	- -	- -	1	- -
TTM EBITDA	- -	- -	-1	-3	-4	-1
TTM Operating Income	- -	- -	-1	-3	-4	-1
TTM Cash Flow to Firm	- -	- -	-1	- -	- -	1
TTM Free Cash Flow to Firm	- -	- -	-1	- -	- -	1

Multiples (USD)

API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Price/Free Cash Flow	- -	- -	-6.94	-1.7	-0.2	-2,682.24
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	6	3	5	1,390
Low Price	- -	- -	90	14	2.25	- -
EV/Sales	- -	- -	13.67	8.71	6.12	8,369.15
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-9.6	-0.91	-1.72	-328.42
Price/Earnings High	- -	- -	-48.07	-2.74	-6.45	-6,569.1
Price/Earnings Low	- -	- -	-1.15	-0.1	-0.06	-1.4
Price/Book Value	- -	- -	-3.01	-0.26	-0.04	-73.32
Price/Book Value Average	- -	- -	-10.31	-0.66	-0.96	-86.14
Price/Book Value High	- -	- -	-51.65	-1.97	-3.58	-1,722.94
Price/Book Value Low	- -	- -	-1.24	-0.07	-0.03	-0.37
Price/Tangible Book Value	- -	- -	-3.63	-0.6	-0.08	-133.71
Price/Tangible Book Value Average	- -	- -	-12.42	-1.51	-1.84	-157.09
Price/Tangible Book Value High	- -	- -	-62.25	-4.52	-6.88	-3,142.26
Price/Tangible Book Value Low	- -	- -	-1.49	-0.16	-0.06	-0.67
Price/Sales	- -	- -	11.4	5.1	0.69	8,336.21
Price/Sales Average	- -	- -	39.01	12.86	16.13	9,793.89
Price/Sales High	- -	- -	195.44	38.61	60.33	195,900.94
Price/Sales Low	- -	- -	4.69	1.36	0.52	41.68
Price/Cash Flow	- -	- -	-6.91	-1.42	-0.2	-2,644.98
Price/Cash Flow Average	- -	- -	-23.65	-3.59	-4.67	-3,107.48
Price/Cash Flow High	- -	- -	-118.49	-10.76	-17.47	-62,157
Price/Cash Flow Low	- -	- -	-2.84	-0.38	-0.15	-13.22
Price/Free Cash Flow Average	- -	- -	-23.74	-4.28	-4.75	-3,151.26
Price/Free Cash Flow High	- -	- -	-118.95	-12.86	-17.77	-63,032.53
Price/Free Cash Flow Low	- -	- -	-2.85	-0.45	-0.15	-13.41
EV/Sales Average	- -	- -	41.28	16.47	21.56	9,826.84
EV/Sales High	- -	- -	197.71	42.22	65.75	195,933.88
EV/Sales Low	- -	- -	6.96	4.97	5.94	74.62
EV/EBITDA Average	-0.77	-10.74	-16.72	-1.99	-5.08	-1,476.44
EV/EBITDA High	-0.77	-10.74	-80.09	-5.09	-15.49	-29,438.16
EV/EBITDA Low	-0.77	-10.74	-2.82	-0.6	-1.4	-11.21
EV/EBIT Average	-0.77	-10.78	-16.71	-1.98	-4.88	-1,327.93
EV/EBIT High	-0.77	-10.78	-80.03	-5.08	-14.87	-26,477.06
EV/EBIT Low	-0.77	-10.78	-2.82	-0.6	-1.34	-10.08
Last Price	- -	- -	218.75	52.5	3	0.5
High Price	- -	- -	3,750	397.5	262.5	11.75
Enterprise Value Average	- -	- -	19	5	18	1,632
Enterprise Value High	- -	- -	93	14	56	32,547
Enterprise Value Low	- -	- -	3	2	5	12

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	2,769
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	2,769
Revenue per Share	35.81	77.9	19.19	10.3	4.35	- -
EBITDA per Share	3.6	1.89	-47.37	-85.32	-18.46	- -
Operating Income per Share	3.6	1.88	-47.4	-85.51	-19.24	- -
Basic EPS, GAAP	2.91	2.86	-78.01	-145.3	-40.7	- -
Basic EPS from Cont Ops	2.91	2.86	-78.01	-145.3	-40.7	- -
Diluted EPS, GAAP	2.91	2.86	-78.01	-145.3	-40.7	- -
Diluted EPS from Cont Ops	2.91	2.86	-78.01	-145.3	-40.7	- -
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.91	17.48	-31.65	-36.94	-15.03	- -
Free Cash Flow per Basic Share	2.91	17.37	-31.77	-42.97	-15.28	- -
Cash & Equivalents per Share	2.78	20.26	3.45	2.78	0.02	- -
Book Value per Share	2.57	5.44	-72.6	-201.53	-73.26	-0.01
Tangible Book Value per Share	6.85	9.71	-60.24	-87.86	-38.15	- -

InnerScope Hearing Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)