Nephros, Inc. Financial Ratios — NEPH 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 (%)	-84.53	-86.73	41.2	-235.57	-84.15	-91.22	-21.12	-43.78	-30.83	-31.63	-22.72	-51.53	-13.78	0.64	9.61
Return on Capital (%)	- -	- -	-1.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.05	-0.84
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.79
Gross Margin (%)	39.21	59.21	48.39	68.59	54.53	55.78	60.17	56.32	58.87	57.39	55.13	47.43	59.03	61.59	61.87
EBITDA Margin (%)	-102.03	-176.09	-177.82	-140.33	-165.07	-113.75	-52.72	-50.17	-30.1	-50.18	-29.36	-39.94	-9.69	1.01	6.84
Operating Margin (%)	-106.14	-184.45	-190.63	-152.69	-175.98	-123.66	-58.44	-53.03	-32.04	-52.61	-31.83	-43.46	-11.19	0.04	6.1
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2,103.95	24.64
Pretax Margin (%)	-106.59	-180.52	75.98	-421.68	-158.85	-130.69	-68.21	-60.1	-32.94	-52.87	-27.25	-42.88	-11.06	0.63	6.42
Profit Margin (%)	-106.59	-180.52	75.98	-421.68	-158.85	-130.69	-21.24	-59.82	-33.09	-55.67	-40.2	-74.01	-11.06	0.52	6.35
Net Income to Common Margin (%)	-106.59	-180.52	75.98	-421.68	-162.6	-130.69	-21.24	-59.82	-33.09	-55.67	-40.2	-74.01	-11.06	0.52	6.35
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.85	1
Dvd Payout Ratio (%)	- -	- -	- -	- -	2.31	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	1	- -	- -	1	2	2	3	2	1	1	2	1	1
ST Debt	- -	- -	1	- -	- -	- -	1	1	1	1	1	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	1	1	1	2	2	- -	1	1	1	1
Total Debt/EBITDA	- -	- -	-0.44	- -	- -	-0.32	-0.83	-0.71	-0.82	-0.51	-0.33	-0.27	-1.33	9.87	0.83
Net Debt/EBITDA	0.74	0.01	-0.25	0.52	0.39	-0.21	0.26	0.89	0.89	1.67	2.21	0.89	3.12	-26.29	-4.2
Total Debt/EBIT	- -	- -	-0.41	- -	- -	-0.29	-0.75	-0.67	-0.77	-0.48	-0.31	-0.25	-1.15	235.17	0.93
Net Debt/EBIT	0.71	0.01	-0.23	0.48	0.36	-0.2	0.24	0.85	0.84	1.59	2.04	0.82	2.7	-626.67	-4.71
EBITDA to Interest Expense	-188.25	- -	-8.81	-5.08	-76.4	-15.34	-6.65	-16.59	-15.95	-39.05	-73.17	-199.2	-689.5	143	1,285
EBITDA-CapEx/Interest Expense	-188.25	- -	-8.81	-5.08	-76.71	-15.6	-6.65	-16.59	-16.03	-41.23	-74.05	-206.05	-727	88	1,285
EBIT to Interest Expense	-195.83	- -	-9.45	-5.53	-81.45	-16.68	-7.37	-17.53	-16.98	-40.95	-79.32	-216.75	-796.5	6	1,146
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-2,359.99	-2,764.12	-3,695.95	-3,387.8	-2,952.24	-4,489.73	-2,429.28	-1,175.85	-1,094.88	-712.31	-768.92	-1,298.49	-1,217.4	-1,287.44	-1,049.24
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	125.64	48.92	12.4	19.66	10.35	2.98	7.95	16.63	12.38	6.59
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-0.7	-0.8	-0.71	-1.24	-1.27	-0.33	-0.51	-0.98	-0.74	-0.47
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	31.29	19.15	7.98	13	8.71	2.49	6.42	11.72	9.48	4.93
Total Debt/Equity (%)	- -	- -	-36.52	- -	- -	125.64	85.38	29.85	33.1	13.95	6.78	12.31	21.97	16.44	10.42
Total Debt/Capital (%)	- -	- -	-1.29	- -	- -	-0.7	-1.39	-1.7	-2.09	-1.72	-0.76	-0.79	-1.29	-0.99	-0.75
Total Debt/Total Assets (%)	- -	- -	47.01	- -	- -	31.29	33.41	19.22	21.88	11.74	5.67	9.94	15.48	12.59	7.79
Net Debt to Equity	-117.45	7.9	-20.95	22.6	-46.85	84.41	-27.13	-37.54	-36.05	-46.02	-44.93	-40.11	-51.53	-43.8	-52.93
Net Debt/Capital (%)	1.74	0.05	-0.73	1.11	1.05	-0.47	0.44	2.06	2.2	5.31	4.78	2.51	2.93	2.56	3.66
EBITDA	-2	-3	-3	-2	-3	-3	-2	-3	-3	-4	-3	-4	-1	- -	1
EBITDA-CapEx	-2	-4	-3	-2	-3	-3	-2	-3	-3	-5	-3	-4	-1	- -	1
Operating Income (Loss)	-2	-3	-3	-3	-3	-3	-2	-3	-3	-5	-3	-4	-2	- -	1

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	1.42	0.01	0.17	1.03	1.3	0.34	1.18	1.73	1.72	6.23	2.92	2.57	2.04	2.41	1.95
Current Ratio	2.72	0.41	0.28	1.35	2.57	1.41	2.04	3.08	3.42	11.44	5.7	5.85	3.98	5.31	4.06
Quick Ratio	2.41	0.29	0.2	1.12	1.72	0.77	1.63	2.24	2.24	7.26	3.6	3.48	2.75	3.55	2.82
CFO/Avg Current Liab	-0.98	-0.67	-1.04	-1.05	-3.46	-2.28	-0.06	-1.62	-0.9	-3.68	-0.76	-1.7	0.47	-0.27	0.76
Common Equity/Total Assets	-2,359.99	-2,764.12	-3,695.95	-3,387.8	-2,952.24	-4,489.73	-2,429.28	-1,175.85	-1,094.88	-712.31	-768.92	-1,298.49	-1,217.4	-1,287.44	-1,049.24
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	125.64	48.92	12.4	19.66	10.35	2.98	7.95	16.63	12.38	6.59
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-0.7	-0.8	-0.71	-1.24	-1.27	-0.33	-0.51	-0.98	-0.74	-0.47
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	31.29	19.15	7.98	13	8.71	2.49	6.42	11.72	9.48	4.93
Total Debt/Equity (%)	- -	- -	-36.52	- -	- -	125.64	85.38	29.85	33.1	13.95	6.78	12.31	21.97	16.44	10.42
Total Debt/Capital (%)	- -	- -	-1.29	- -	- -	-0.7	-1.39	-1.7	-2.09	-1.72	-0.76	-0.79	-1.29	-0.99	-0.75
Total Debt/Total Assets (%)	- -	- -	47.01	- -	- -	31.29	33.41	19.22	21.88	11.74	5.67	9.94	15.48	12.59	7.79
CFO/Total Liabilities	-50.37	-37.52	-54.22	-27.57	-292.11	-105.02	-2.54	-97.39	-57.77	-235.04	-48.85	-152.69	23.61	-18.74	47.83
CFO/CapEx	- -	-2.32	- -	- -	-293.46	-46.93	- -	- -	-162.57	-28.88	-39.36	-23.61	11.03	-8.95	- -
Altman's Z-Score	-32.43	-102.46	-161.95	-97.49	-65.24	-118.3	-38.95	-15.1	-6.62	5.4	1.08	-17.44	-11.61	-14.65	-4.49

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	2.96	1.72	3.29	15.07	7.67	5.91	6.22	5.18	8.6	7.11	6.8	6.82	10.24	8.64	8.96
Days Sales Outstanding	123.32	212.6	110.86	24.22	47.6	61.75	58.65	70.44	42.46	51.35	53.68	53.55	35.66	42.23	40.75
Inventory Turnover	2.77	2.64	3.79	3.16	2.28	1.92	2.63	1.96	1.92	0.93	0.94	1.38	2.07	2.14	2.45
Days Inventory Outstanding	131.93	138.42	96.33	115.68	160.41	190.33	138.71	186.47	190.06	393.52	388.81	265.01	175.93	170.62	148.95
Accounts Payable Turnover	2.39	1.18	0.7	0.6	1.73	1.48	2.35	4.3	5.51	9.25	4.26	3.79	6.39	7.34	9.96
Accounts Payable Turnover Days	152.61	308.11	522.86	607.7	210.53	246.99	155.32	84.84	66.21	39.47	85.69	96.19	57.16	49.74	36.66
Cash Conversion Cycle	102.63	42.91	-315.66	-467.79	-2.53	5.08	42.04	172.06	166.31	405.4	356.79	222.38	154.43	163.11	153.04
Inventory to Cash Days	-8.61	74.17	14.53	-91.46	-112.81	-128.58	-80.06	-116.03	-147.6	-342.16	-335.13	-211.46	-140.27	-128.39	-108.2
Inventories	- -	- -	- -	- -	1	- -	1	2	3	5	4	3	2	3	3
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	1	1	- -	1	1	1	2	2	4	4	3	2	2	3
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	6	13	7	19	8	18	24	35	75	78	59	12	36	15	52
- Cash & Cash Equivalents	2	- -	1	1	1	- -	2	5	4	8	7	4	4	4	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	3	3	3	3	3	- -	- -	- -
+ Total Debt	- -	- -	1	- -	- -	1	2	2	3	2	1	1	2	1	1
Enterprise Value	4	13	7	18	6	19	23	36	76	75	56	13	33	13	47
Total Capital	-94	-98	-105	-114	-117	-119	-119	-119	-122	-127	-132	-138	-143	-143	-142
Total Debt/Capital (%)	- -	- -	-1.29	- -	- -	-0.7	-1.39	-1.7	-2.09	-1.72	-0.76	-0.79	-1.29	-0.99	-0.75
Total Debt / EV	- -	- -	0.18	- -	- -	0.05	0.07	0.06	0.03	0.03	0.02	0.09	0.05	0.11	0.02
EV/Sales	1.94	7.37	4.22	10.03	3.29	7.98	6.11	6.25	7.4	8.75	5.5	1.27	2.35	0.93	2.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	91.77	36.93
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,187.17	41.41
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	1,365.67	- -	- -	- -	- -	- -	40.37	- -	28.83
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	1,365.67	- -	- -	- -	- -	- -	37.02	- -	28.83
Diluted Market Cap	6	13	9	19	8	18	24	35	75	78	59	12	36	16	54
Diluted Enterprise Value	4	13	9	18	6	19	23	36	76	75	56	13	33	13	49
EV per Share	4.47	10.67	4.23	6.62	1.66	3.43	3.96	5.2	10.13	8.25	5.61	1.23	3.22	1.25	4.47
TTM Sales	2	2	2	2	2	2	4	6	10	9	10	10	14	14	19
TTM EBITDA	-2	-3	-3	-2	-3	-3	-2	-3	-3	-4	-3	-4	-1	- -	1
TTM Operating Income	-2	-3	-3	-3	-3	-3	-2	-3	-3	-5	-3	-4	-2	- -	1
TTM Cash Flow to Firm	-1	-2	-3	-2	-4	-2	- -	-3	-2	-7	-1	-3	1	- -	2
TTM Free Cash Flow to Firm	-1	-1	-3	-2	-4	-2	- -	-3	-2	-7	-1	-3	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	-4.6	-15.18	-2.43	-7.54	-2.01	-8.7	-309.36	-9.59	-33.18	-11.69	-42.8	-3.86	39.84	-35.69	32.54
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,187.17	41.41
Enterprise Value	4	13	7	18	6	19	23	36	76	75	56	13	33	13	47
Low Price	1.71	3.96	2.79	2.7	1.8	1.98	1.62	3.42	3.69	4.42	5.68	0.91	0.95	1.36	1.39
EV/Sales	1.94	7.37	4.22	10.03	3.29	7.98	6.11	6.25	7.4	8.75	5.5	1.27	2.35	0.93	2.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	91.77	36.93
Price/Earnings	- -	- -	4.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	209.08	43.37
Price/Earnings Average	-4.15	-4.74	11.35	-2.44	-6.34	-5.31	-23.59	-10.32	-14.21	-14.49	-19.64	-3.45	-10.34	312.33	29.76
Price/Earnings High	-10.26	-10.98	20.21	-4.17	-10.56	-9.61	-39.26	-13.22	-25.03	-19.81	-28.47	-8.63	-26.64	568.93	57.06
Price/Earnings Low	-0.7	-1.51	3.66	-0.97	-2.2	-3.53	-11.78	-6.88	-8.14	-8.42	-13.85	-1.27	-6.26	193.44	12.35
Price/Book Value	-0.06	-0.14	-0.06	-0.16	-0.07	-0.15	-0.2	-0.28	-0.59	-0.59	-0.44	-0.08	-0.25	-0.11	-0.36
Price/Book Value Average	-0.1	-0.16	-0.14	-0.16	-0.17	-0.13	-0.16	-0.28	-0.38	-0.52	-0.59	-0.18	-0.11	-0.16	-0.25
Price/Book Value High	-0.26	-0.37	-0.25	-0.27	-0.28	-0.24	-0.26	-0.36	-0.67	-0.72	-0.86	-0.45	-0.29	-0.29	-0.48
Price/Book Value Low	-0.02	-0.05	-0.05	-0.06	-0.06	-0.09	-0.08	-0.19	-0.22	-0.3	-0.42	-0.07	-0.07	-0.1	-0.1
Price/Tangible Book Value	4.2	-4.94	-1.17	-2.55	6.42	-30.21	27.13	7.77	13.45	5.71	4.55	1.64	5.17	2.13	5.78
Price/Tangible Book Value Average	6.9	-5.71	-2.67	-2.44	16.82	-27.06	21.73	7.76	8.72	5.07	6.21	3.49	2.35	3.18	3.97
Price/Tangible Book Value High	17.03	-13.24	-4.76	-4.17	28.03	-48.99	36.17	9.95	15.35	6.92	9	8.73	6.04	5.8	7.6
Price/Tangible Book Value Low	1.16	-1.83	-0.86	-0.97	5.84	-17.96	10.85	5.18	4.99	2.94	4.38	1.28	1.42	1.97	1.65
Price/Sales	2.69	7.39	3.77	10.76	3.94	7.75	6.25	6.18	7.26	9.1	5.78	1.2	2.52	1.09	2.76
Price/Sales Average	4.43	8.55	8.62	10.27	10.31	6.94	5.01	6.17	4.7	8.07	7.9	2.55	1.14	1.63	1.89
Price/Sales High	10.93	19.81	15.36	17.58	17.18	12.56	8.34	7.91	8.28	11.03	11.44	6.39	2.95	2.97	3.63
Price/Sales Low	0.74	2.73	2.78	4.09	3.58	4.61	2.5	4.12	2.69	4.69	5.57	0.94	0.69	1.01	0.79
Price/Cash Flow	-4.6	-8.63	-1.83	-7.54	-2.01	-8.51	-309.36	-9.59	-32.97	-11.28	-41.71	-3.69	43.45	-31.45	31.48
Price/Cash Flow Average	-7.56	-9.99	-4.19	-7.2	-5.25	-7.62	-247.82	-9.59	-21.36	-10.01	-56.93	-7.88	19.7	-46.98	21.6
Price/Cash Flow High	-18.68	-23.14	-7.46	-12.31	-8.75	-13.8	-412.49	-12.28	-37.61	-13.68	-82.5	-19.71	50.74	-85.57	41.42
Price/Cash Flow Low	-1.27	-3.19	-1.35	-2.86	-1.82	-5.06	-123.75	-6.39	-12.23	-5.81	-40.16	-2.9	11.93	-29.09	8.97
Price/Free Cash Flow Average	-7.56	-17.56	-5.56	-7.2	-5.27	-7.79	-247.82	-9.59	-21.49	-10.37	-58.41	-8.23	18.06	-53.31	22.33
Price/Free Cash Flow High	-18.68	-40.69	-9.91	-12.31	-8.78	-14.1	-412.49	-12.28	-37.84	-14.17	-84.65	-20.58	46.52	-97.11	42.81
Price/Free Cash Flow Low	-1.27	-5.61	-1.8	-2.86	-1.83	-5.17	-123.75	-6.39	-12.3	-6.02	-41.2	-3.03	10.94	-33.02	9.27
EV/Sales Average	3.67	8.52	9.07	9.54	9.66	7.18	4.87	6.25	4.84	7.72	7.61	2.63	0.97	1.47	1.66
EV/Sales High	10.18	19.79	15.8	16.84	16.53	12.81	8.2	7.99	8.42	10.68	11.16	6.46	2.77	2.81	3.4
EV/Sales Low	- -	2.71	3.23	3.35	2.94	4.85	2.36	4.2	2.83	4.33	5.28	1.01	0.52	0.84	0.55
EV/EBITDA Average	-3.6	-4.84	-5.1	-6.8	-5.85	-6.31	-9.24	-12.46	-16.07	-15.38	-25.91	-6.58	-10.02	145.2	24.28
EV/EBITDA High	-9.98	-11.24	-8.89	-12	-10.02	-11.26	-15.55	-15.92	-27.96	-21.27	-38	-16.19	-28.64	277.98	49.65
EV/EBITDA Low	0.01	-1.54	-1.82	-2.39	-1.78	-4.26	-4.48	-8.36	-9.39	-8.64	-17.99	-2.54	-5.36	83.67	8.1
EV/EBIT Average	-3.46	-4.62	-4.76	-6.25	-5.49	-5.81	-8.33	-11.79	-15.1	-14.67	-23.91	-6.05	-8.68	3,460.54	27.23
EV/EBIT High	-9.59	-10.73	-8.29	-11.03	-9.4	-10.36	-14.03	-15.06	-26.28	-20.29	-35.05	-14.88	-24.79	6,625.3	55.67
EV/EBIT Low	0.01	-1.47	-1.7	-2.2	-1.67	-3.92	-4.04	-7.91	-8.83	-8.24	-16.6	-2.33	-4.64	1,994.21	9.09
Last Price	6.21	10.71	3.78	7.11	1.98	3.33	4.05	5.13	9.95	8.58	5.9	1.16	3.46	1.47	4.88
High Price	25.2	28.71	15.39	11.61	8.64	5.4	5.4	6.57	11.35	10.4	11.67	6.19	4.04	4	6.42
Enterprise Value Average	8	15	16	17	19	17	19	36	50	66	78	26	14	21	31
Enterprise Value High	23	36	27	29	32	30	31	45	87	91	114	64	39	40	64
Enterprise Value Low	- -	5	6	6	6	11	9	24	29	37	54	10	7	12	10

Shares Outstanding	1	1	2	3	5	6	6	7	8	10	10	10	11	11	11
Diluted Weighted Avg Shares	1	1	2	3	4	5	6	7	8	9	10	10	10	11	11
Basic Weighted Avg Shares	1	1	2	3	4	5	6	7	8	9	10	10	10	11	11
Revenue per Share	2.3	1.45	1	0.66	0.5	0.43	0.65	0.83	1.37	0.94	1.02	0.97	1.37	1.35	1.77
EBITDA per Share	-2.35	-2.55	-1.78	-0.93	-0.83	-0.49	-0.34	-0.42	-0.41	-0.47	-0.3	-0.39	-0.13	0.01	0.12
Operating Income per Share	-2.45	-2.67	-1.91	-1.01	-0.89	-0.53	-0.38	-0.44	-0.44	-0.5	-0.32	-0.42	-0.15	- -	0.11
Basic EPS, GAAP	-2.46	-2.62	0.76	-2.79	-0.82	-0.56	-0.14	-0.5	-0.45	-0.52	-0.41	-0.72	-0.15	0.01	0.11
Basic EPS from Cont Ops	-2.46	-2.62	0.76	-2.79	-0.8	-0.56	-0.14	-0.49	-0.42	-0.5	-0.28	-0.42	-0.15	0.01	0.11
Diluted EPS, GAAP	-2.46	-2.62	0.57	-2.79	-0.82	-0.56	-0.14	-0.5	-0.45	-0.52	-0.41	-0.72	-0.15	0.01	0.11
Diluted EPS from Cont Ops	-2.46	-2.62	0.57	-2.79	-0.8	-0.56	-0.14	-0.49	-0.42	-0.5	-0.28	-0.42	-0.15	0.01	0.11
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.35	-1.24	-2.06	-0.94	-0.99	-0.39	-0.01	-0.53	-0.3	-0.76	-0.14	-0.31	0.08	-0.05	0.16
Free Cash Flow per Basic Share	-1.35	-1.78	-2.06	-0.94	-0.99	-0.4	-0.01	-0.53	-0.3	-0.79	-0.15	-0.33	0.07	-0.05	0.16
Cash & Equivalents per Share	1.74	0.04	0.33	0.49	0.32	0.06	0.38	0.67	0.55	0.91	0.7	0.35	0.41	0.36	0.51
Book Value per Share	-98.13	-78.2	-61.5	-43.13	-30.33	-22.27	-20.58	-18.13	-16.88	-14.52	-13.55	-13.87	-13.9	-13.71	-13.49
Tangible Book Value per Share	1.48	-2.17	-3.23	-2.78	0.31	-0.11	0.15	0.66	0.74	1.5	1.3	0.71	0.67	0.69	0.84

Nephros, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)