Inuvo, Inc. Financial Ratios — INUV 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 (%)	-71.46	-34.92	1.77	8.33	8.61	-2.74	-9.29	-17.61	-15.12	-22.18	-19.2	-32.95	-30.59	-17.85	-17.86
Return on Capital (%)	- -	- -	- -	-2.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	21.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	41.84	51.96	47.65	58.82	66.32	70.13	53.91	59.2	63.1	81.41	73.38	60	85.82	85.64	74.49
EBITDA Margin (%)	-4.14	1.49	5.59	8.56	5.61	1.89	-1.52	-3.12	-7.01	-9.95	-7.19	-13.16	-9.51	-3.24	-4.86
Operating Margin (%)	-15.9	-12.23	0.03	5.03	3.05	-1.2	-5.33	-7.46	-12.58	-18.03	-12.99	-16.73	-14.06	-6.58	-7.77
Incremental Operating Margin (%)	- -	- -	402.16	-46.01	-1.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-25.76	-13.43	-0.62	4.33	2.85	-1.34	-5.73	-8.03	-7.84	-16.36	-12.7	-17.34	-14.08	-6.87	-5.9
Profit Margin (%)	-25.06	-13.16	0.87	4.24	3.32	-1.08	-3.84	-8.03	-7.29	-16.36	-12.7	-17.34	-14.06	-6.88	-5.91
Net Income to Common Margin (%)	-25.06	-13.16	0.87	4.24	3.32	-1.08	-3.84	-8.03	-7.29	-16.36	-12.7	-17.34	-14.06	-6.88	-5.91
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	3	8	6	4	- -	- -	5	3	5	1	1	- -	1	1	4
ST Debt	1	1	3	1	- -	- -	5	2	4	- -	- -	- -	- -	- -	4
LT Debt	2	7	4	3	- -	- -	- -	1	- -	1	- -	- -	1	1	- -
Total Debt/EBITDA	-2	9.97	2.03	0.87	0.02	0.02	-4.47	-1.48	-1.1	-0.25	-0.2	-0.05	-0.13	-0.37	-0.96
Net Debt/EBITDA	-1.96	5.6	0.98	-0.02	-1.08	-2.92	-0.68	-1.26	-0.82	1.74	2.43	0.29	0.63	0.91	-0.11
Total Debt/EBIT	-0.52	-1.21	369.54	1.47	0.04	-0.04	-1.27	-0.62	-0.61	-0.14	-0.11	-0.04	-0.09	-0.18	-0.6
Net Debt/EBIT	-0.51	-0.68	177.85	-0.04	-1.98	4.6	-0.19	-0.53	-0.46	0.96	1.35	0.23	0.43	0.45	-0.07
EBITDA to Interest Expense	-4.48	1.41	8.61	12.09	27.98	13.53	-3.79	-5.44	-8.95	-17.52	-49.49	-471.18	-237.79	-10.18	-16.14
EBITDA-CapEx/Interest Expense	-13.63	-5.62	6.71	9.7	17.19	2.36	-8.69	-9.33	-11.43	-22.2	-67.85	-551.22	-294.69	-17.15	-22.3
EBIT to Interest Expense	-17.21	-11.59	0.05	7.11	15.19	-8.57	-13.31	-13.01	-16.05	-31.75	-89.34	-599.21	-351.45	-20.67	-25.77
Interest Expense	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1,033.11	-417.61	-485.93	-464.97	-406.24	-426.31	-315.18	-441.07	-420.3	-387.28	-326.91	-441.36	-516.8	-537.94	-716.95
Long-Term Debt/Equity (%)	- -	155.39	68.28	32.42	0.28	- -	2	9.8	2.73	2.5	1.24	0.43	4.53	5.48	4.43
Long-Term Debt/Capital (%)	-2.2	-5.75	-3.17	-2.32	-0.03	- -	-0.24	-0.88	-0.32	-0.47	-0.28	-0.06	-0.46	-0.43	-0.25
Long-Term Debt/Total Assets (%)	22.12	22.44	14.63	10.47	0.11	- -	0.74	3.77	1.29	1.8	0.92	0.27	2.38	2.29	1.79
Total Debt/Equity (%)	-293.38	188.14	116.95	44.44	0.71	0.27	38.27	30.72	32.91	4.34	2.59	2.22	5.56	7.54	40.17
Total Debt/Capital (%)	-2.65	-6.96	-5.44	-3.19	-0.07	-0.03	-4.68	-2.75	-3.83	-0.81	-0.59	-0.31	-0.57	-0.59	-2.31
Total Debt/Total Assets (%)	26.71	27.17	25.05	14.36	0.27	0.11	14.1	11.82	15.5	3.12	1.93	1.36	2.92	3.16	16.19
Net Debt to Equity	-287.24	105.58	56.28	-1.06	-38.84	-34.24	5.79	26.11	24.53	-30.61	-31.93	-13.48	-26.15	-18.25	4.47
Net Debt/Capital (%)	-2.6	-3.79	-2.55	0.07	3.52	3.25	-0.68	-2.34	-2.85	5.41	6.83	1.84	2.6	1.41	-0.25
EBITDA	-1	1	3	4	4	1	-1	-2	-4	-4	-4	-10	-7	-3	-4
EBITDA-CapEx	-5	-3	2	3	2	- -	-3	-4	-6	-6	-6	-12	-9	-5	-6
Operating Income (Loss)	-6	-7	- -	2	2	-1	-4	-5	-8	-8	-8	-13	-10	-6	-7

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	- -	0.25	0.28	0.36	0.32	0.33	0.19	0.02	0.02	0.9	1.16	0.33	0.31	0.14	0.2
Current Ratio	0.78	0.74	0.65	0.88	0.88	0.99	0.71	0.51	0.52	1.66	2.16	1.2	1.01	0.87	0.64
Quick Ratio	0.59	0.66	0.61	0.85	0.85	0.96	0.69	0.49	0.5	1.62	2.03	1.15	0.94	0.84	0.61
CFO/Avg Current Liab	-0.02	0.09	0.15	0.37	0.52	0.08	-0.07	-0.12	-0.36	-0.46	-0.54	-0.46	-0.18	0.01	-0.11
Common Equity/Total Assets	-1,033.11	-417.61	-485.93	-464.97	-406.24	-426.31	-315.18	-441.07	-420.3	-387.28	-326.91	-441.36	-516.8	-537.94	-716.95
Long-Term Debt/Equity (%)	- -	155.39	68.28	32.42	0.28	- -	2	9.8	2.73	2.5	1.24	0.43	4.53	5.48	4.43
Long-Term Debt/Capital (%)	-2.2	-5.75	-3.17	-2.32	-0.03	- -	-0.24	-0.88	-0.32	-0.47	-0.28	-0.06	-0.46	-0.43	-0.25
Long-Term Debt/Total Assets (%)	22.12	22.44	14.63	10.47	0.11	- -	0.74	3.77	1.29	1.8	0.92	0.27	2.38	2.29	1.79
Total Debt/Equity (%)	-293.38	188.14	116.95	44.44	0.71	0.27	38.27	30.72	32.91	4.34	2.59	2.22	5.56	7.54	40.17
Total Debt/Capital (%)	-2.65	-6.96	-5.44	-3.19	-0.07	-0.03	-4.68	-2.75	-3.83	-0.81	-0.59	-0.31	-0.57	-0.59	-2.31
Total Debt/Total Assets (%)	26.71	27.17	25.05	14.36	0.27	0.11	14.1	11.82	15.5	3.12	1.93	1.36	2.92	3.16	16.19
CFO/Total Liabilities	-1.55	3.97	9.24	22.75	34.36	6.57	-4.75	-11.91	-32.88	-56.6	-47.16	-40.37	-16.59	1.23	-12.03
CFO/CapEx	-0.06	0.25	2.67	4.7	4	0.94	-0.74	-1.28	-4.47	-4.72	-3.3	-3.3	-1.52	0.12	-1.12
Altman's Z-Score	-16.01	-11.2	-12.54	-9.64	-4.23	-5.59	-5.72	-12.75	-14.36	-7.78	-2.22	-7.95	-8.72	-6.84	-15.08

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	7.22	9.86	12.21	11.38	11.64	9.81	8.67	8.39	8.64	6.49	7.72	7.42	7.27	7.7	9.35
Days Sales Outstanding	50.58	37.03	29.9	32.07	31.37	37.22	42.08	43.48	42.24	56.24	47.26	49.21	50.24	47.42	39.02
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	3.57	3.13	3.5	3.42	3	2.21	3.2	2.59	2.67	1.43	3.58	4.69	1.45	1.62	2.84
Accounts Payable Turnover Days	102.31	116.72	104.18	106.77	121.51	165.38	113.94	140.98	136.83	254.48	101.91	77.78	252.17	225.28	128.72
Cash Conversion Cycle	-51.73	-79.69	-74.28	-74.7	-90.14	-128.17	-71.86	-97.5	-94.59	-198.24	-54.65	-28.57	-201.93	-177.86	-89.69
Inventory to Cash Days	50.58	37.03	29.9	32.07	31.37	37.22	42.08	43.48	42.24	56.24	47.26	49.21	50.24	47.42	39.02
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	7	20	30	31	65	41	23	33	12	35	62	27	56	90	36
- Cash & Cash Equivalents	- -	3	3	4	4	4	4	- -	- -	8	10	3	4	2	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	8	6	4	- -	- -	5	3	5	1	1	- -	1	1	4
Enterprise Value	10	24	34	31	61	37	24	36	16	28	51	23	52	89	37
Total Capital	-112	-114	-115	-115	-117	-117	-115	-123	-124	-135	-143	-156	-166	-172	-174
Total Debt/Capital (%)	-2.65	-6.96	-5.44	-3.19	-0.07	-0.03	-4.68	-2.75	-3.83	-0.81	-0.59	-0.31	-0.57	-0.59	-2.31
Total Debt / EV	0.31	0.33	0.19	0.12	- -	- -	0.22	0.09	0.29	0.04	0.02	0.02	0.02	0.01	0.11
EV/Sales	0.27	0.45	0.61	0.62	0.87	0.52	0.3	0.5	0.27	0.63	0.85	0.3	0.71	1.06	0.43
EV/EBITDA	- -	30.32	10.94	7.19	15.5	27.55	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	1,988.09	12.23	28.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	66.71	15.75	18.29	7.11	9.78	32.41	- -	- -	- -	- -	- -	- -	- -	179.14	- -
EV/Free Cash Flow to Firm	3.03	4.39	13.36	5.95	7.86	16.44	38.65	- -	- -	- -	- -	- -	- -	37.8	487.83
Diluted Market Cap	7	20	30	31	66	41	23	33	12	35	62	27	56	90	36
Diluted Enterprise Value	10	24	34	31	62	37	24	36	16	28	53	24	52	89	37
EV per Share	10.26	11.46	14.44	12.98	25.28	15.11	8.56	11.72	4.04	3.65	4.32	1.89	3.98	6.36	2.56
TTM Sales	36	53	55	50	70	72	80	73	62	45	60	76	74	84	86
TTM EBITDA	-1	1	3	4	4	1	-1	-2	-4	-4	-4	-10	-7	-3	-4
TTM Operating Income	-6	-7	- -	2	2	-1	-4	-5	-8	-8	-8	-13	-10	-6	-7
TTM Cash Flow to Firm	- -	2	2	4	6	1	-1	-2	-5	-5	-5	-6	-3	- -	-2
TTM Free Cash Flow to Firm	3	5	3	5	8	2	1	- -	-4	-4	-4	-4	-1	2	- -

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	2.34	3.95	12.26	6.56	8.68	18.98	55.57	-71.34	-2.89	-7.95	-16.94	-6.85	-63.95	43.33	-194.72
EV/EBIT	- -	- -	1,988.09	12.23	28.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	10	24	34	31	61	37	24	36	16	28	51	23	52	89	37
Low Price	6.9	4	5.7	6.31	10.4	10	7.02	3.6	1.91	0.93	4.48	2	1.23	1.9	2.34
EV/Sales	0.27	0.45	0.61	0.62	0.87	0.52	0.3	0.5	0.27	0.63	0.85	0.3	0.71	1.06	0.43
EV/EBITDA	- -	30.32	10.94	7.19	15.5	27.55	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	63.91	14.53	27.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-2.17	-2.45	50.35	12.48	25.35	-52.34	-10.38	-4.32	-6.22	-4.18	-13.21	-3.94	-3.56	-7.83	-11.1
Price/Earnings High	-6.1	-6.34	94.6	19.67	37	-88.42	-16.02	-8.16	-15.77	-11.77	-36.36	-5.67	-6.44	-17.32	-22.45
Price/Earnings Low	-0.72	-1.2	27.81	7.05	10.78	-31.92	-6.46	-1.9	-1.72	-0.98	-6.93	-1.83	-1.55	-4.62	-6.65
Price/Book Value	-0.06	-0.16	-0.25	-0.26	-0.56	-0.35	-0.19	-0.26	-0.09	-0.26	-0.43	-0.17	-0.33	-0.52	-0.2
Price/Book Value Average	-0.17	-0.14	-0.2	-0.22	-0.51	-0.34	-0.26	-0.2	-0.22	-0.22	-0.7	-0.33	-0.22	-0.26	-0.32
Price/Book Value High	-0.48	-0.37	-0.37	-0.35	-0.74	-0.58	-0.41	-0.38	-0.55	-0.63	-1.92	-0.47	-0.4	-0.58	-0.64
Price/Book Value Low	-0.06	-0.07	-0.11	-0.12	-0.22	-0.21	-0.16	-0.09	-0.06	-0.05	-0.37	-0.15	-0.1	-0.15	-0.19
Price/Tangible Book Value	-2.09	-1.54	-2.84	-4.36	-15.89	-15.97	-3.47	-4.02	-2.05	5.12	3.84	4.26	22.61	-330.67	-11.03
Price/Tangible Book Value Average	-6.13	-1.36	-2.24	-3.74	-14.39	-15.68	-4.83	-3.08	-4.77	4.45	6.19	8.28	15.02	-165.01	-17.37
Price/Tangible Book Value High	-17.24	-3.51	-4.2	-5.9	-21.01	-26.49	-7.45	-5.82	-12.1	12.55	17.03	11.89	27.14	-364.96	-35.13
Price/Tangible Book Value Low	-2.03	-0.66	-1.24	-2.12	-6.12	-9.56	-3.01	-1.35	-1.32	1.05	3.25	3.84	6.55	-97.26	-10.41
Price/Sales	0.19	0.37	0.55	0.62	0.93	0.58	0.29	0.45	0.19	0.79	1.04	0.35	0.75	1.08	0.42
Price/Sales Average	0.54	0.32	0.44	0.53	0.84	0.57	0.4	0.35	0.45	0.68	1.68	0.68	0.5	0.54	0.66
Price/Sales High	1.53	0.83	0.82	0.83	1.23	0.95	0.62	0.66	1.15	1.93	4.62	0.98	0.9	1.19	1.33
Price/Sales Low	0.18	0.16	0.24	0.3	0.36	0.34	0.25	0.15	0.13	0.16	0.88	0.32	0.22	0.32	0.39
Price/Cash Flow	-35.53	19.72	16.85	7.76	10.72	39.11	-19.86	-15.8	-2.24	-6.27	-11.81	-4.77	-21.82	393.89	-20.1
Price/Cash Flow Average	-104.08	17.37	13.28	6.66	9.71	38.4	-27.65	-12.11	-5.23	-5.45	-19.03	-9.27	-14.49	196.56	-31.67
Price/Cash Flow High	-292.72	44.95	24.95	10.5	14.18	64.87	-42.66	-22.89	-13.26	-15.36	-52.38	-13.33	-26.18	434.74	-64.03
Price/Cash Flow Low	-34.53	8.48	7.33	3.76	4.13	23.42	-17.21	-5.32	-1.45	-1.28	-9.99	-4.3	-6.31	115.85	-18.97
Price/Free Cash Flow Average	6.85	3.48	9.66	5.64	7.87	18.64	77.35	-54.66	-6.73	-6.91	-27.3	-13.31	-42.48	21.62	-306.76
Price/Free Cash Flow High	19.28	8.99	18.15	8.88	11.48	31.49	119.37	-103.34	-17.08	-19.48	-75.13	-19.13	-76.74	47.82	-620.26
Price/Free Cash Flow Low	2.27	1.7	5.34	3.19	3.34	11.37	48.16	-24	-1.86	-1.63	-14.32	-6.17	-18.51	12.74	-183.72
EV/Sales Average	0.63	0.41	0.49	0.53	0.78	0.51	0.42	0.39	0.52	0.53	1.52	0.65	0.45	0.52	0.67
EV/Sales High	1.61	0.92	0.88	0.83	1.17	0.9	0.63	0.7	1.22	1.77	4.46	0.95	0.86	1.17	1.34
EV/Sales Low	0.26	0.24	0.3	0.3	0.3	0.29	0.26	0.2	0.2	0.01	0.72	0.28	0.17	0.3	0.41
EV/EBITDA Average	-15.14	27.39	8.83	6.18	13.94	27	-27.39	-12.49	-7.48	-5.34	-21.09	-4.95	-4.77	-16.08	-13.77
EV/EBITDA High	-38.96	61.81	15.71	9.74	20.84	47.61	-41.68	-22.39	-17.42	-17.83	-61.97	-7.22	-9.01	-36.2	-27.56
EV/EBITDA Low	-6.36	16.29	5.33	3.49	5.32	15.34	-17.46	-6.26	-2.81	-0.09	-10	-2.16	-1.8	-9.26	-8.36
EV/EBIT Average	-3.94	-3.33	1,605.42	10.51	25.68	-42.61	-7.8	-5.23	-4.17	-2.95	-11.69	-3.89	-3.23	-7.92	-8.62
EV/EBIT High	-10.14	-7.52	2,854.34	16.57	38.38	-75.13	-11.87	-9.37	-9.72	-9.84	-34.33	-5.68	-6.1	-17.84	-17.26
EV/EBIT Low	-1.65	-1.98	968.96	5.93	9.8	-24.2	-4.97	-2.62	-1.56	-0.05	-5.54	-1.7	-1.22	-4.56	-5.24
Last Price	7.1	9.3	13.1	13	27	16.7	8.1	10.7	2.96	4.53	5.3	2.22	4.25	6.46	2.48
High Price	58.5	21.2	19.39	17.6	35.7	27.7	17.4	15.5	17.5	11.1	23.5	6.2	5.1	7.13	7.9
Enterprise Value Average	22	22	27	26	55	37	33	29	32	24	91	49	34	44	58
Enterprise Value High	58	49	48	41	82	64	50	51	75	79	267	72	63	98	116
Enterprise Value Low	9	13	16	15	21	21	21	14	12	- -	43	22	13	25	35

Shares Outstanding	1	2	2	2	2	2	3	3	5	10	12	12	14	14	15
Diluted Weighted Avg Shares	1	2	2	2	2	2	3	3	4	8	12	12	13	14	14
Basic Weighted Avg Shares	1	2	2	2	2	2	3	3	4	8	12	12	13	14	14
Revenue per Share	38.25	25.41	23.62	21.08	29.05	29.01	28.26	23.64	15.21	5.76	5.09	6.31	5.64	5.99	5.95
EBITDA per Share	-1.58	0.38	1.32	1.8	1.63	0.55	-0.43	-0.74	-1.07	-0.57	-0.37	-0.83	-0.54	-0.19	-0.29
Operating Income per Share	-6.08	-3.11	0.01	1.06	0.89	-0.35	-1.5	-1.76	-1.91	-1.04	-0.66	-1.06	-0.79	-0.39	-0.46
Basic EPS, GAAP	-9.59	-3.34	0.2	0.89	0.96	-0.31	-1.09	-1.9	-1.11	-0.94	-0.65	-1.09	-0.79	-0.41	-0.35
Basic EPS from Cont Ops	-9.86	-3.26	-0.01	0.91	0.95	-0.38	-1.09	-1.9	-1.11	-0.94	-0.65	-1.09	-0.79	-0.41	-0.35
Diluted EPS, GAAP	-9.59	-3.34	0.2	0.87	0.95	-0.31	-1.09	-1.9	-1.11	-0.94	-0.65	-1.09	-0.79	-0.41	-0.35
Diluted EPS from Cont Ops	-9.86	-3.26	-0.01	0.89	0.94	-0.38	-1.09	-1.9	-1.11	-0.94	-0.65	-1.09	-0.79	-0.41	-0.35
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.2	0.47	0.78	1.68	2.52	0.43	-0.41	-0.68	-1.32	-0.72	-0.45	-0.47	-0.19	0.02	-0.12
Free Cash Flow per Basic Share	-3.43	-1.41	0.49	1.32	1.89	-0.03	-0.96	-1.2	-1.61	-0.88	-0.58	-0.61	-0.32	-0.12	-0.23
Cash & Equivalents per Share	- -	1.61	1.35	1.58	1.76	1.6	1.45	0.07	0.09	1.02	1.05	0.37	0.34	0.18	0.2
Book Value per Share	-122.42	-57.92	-52.05	-50.61	-48.13	-47.64	-42.82	-40.76	-31.89	-17.59	-12.23	-13.1	-12.76	-12.37	-12.31
Tangible Book Value per Share	-3.39	-6.04	-4.61	-2.98	-1.7	-1.05	-2.33	-2.66	-1.45	0.88	1.38	0.52	0.19	-0.02	-0.22

Inuvo, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)