Non-Invasive Monitoring Systems, Inc. Financial Ratios — NIMU

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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-118.27	-82.75	-71.11	-66.32	-79.32	-192.47	-371.1	-679.39	-685.77	-57.5	-119.25	-432.5	-904.55	-396.49	-1,082.93
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	76.85	90	62.39	53.85	- -	-1,360.87	-1,566.67	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-95.96	-158	-343.12	-2,407.69	- -	-2,482.61	-4,916.67	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-111.98	-164.8	-347.71	-2,407.69	- -	-2,486.96	-4,916.67	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	-292.31	- -	- -	-1,950	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-187.35	-221.6	-465.14	-3,407.69	- -	-3,221.74	-8,133.33	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-187.35	-221.6	-465.14	-3,407.69	- -	-3,221.74	-8,133.33	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-187.35	-221.6	-465.14	-3,407.69	- -	-3,221.74	-8,133.33	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios 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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Total Debt	- -	1	1	1	1	2	2	2	- -	- -	- -	- -	- -	- -	1
ST Debt	- -	1	- -	1	- -	2	2	- -	- -	- -	- -	- -	- -	- -	1
LT Debt	- -	- -	1	- -	1	- -	- -	2	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.14	-2.91	-3.21	-3.83	-5.09	-3.02	-6.19	-11.94	- -	- -	- -	-0.94	-1.78	-2.82	-3.72
Net Debt/EBITDA	-0.05	-2.77	-2.42	-3.77	-4.95	-2.87	-6.15	-11.43	0.79	1.23	0.35	-0.85	-1.73	-2.68	-3.7
Total Debt/EBIT	-0.12	-2.79	-3.17	-3.83	-5.09	-3.02	-6.19	-11.94	- -	- -	- -	-0.94	-1.78	-2.82	-3.72
Net Debt/EBIT	-0.04	-2.66	-2.39	-3.77	-4.95	-2.86	-6.15	-11.43	0.79	1.23	0.35	-0.85	-1.73	-2.68	-3.7
EBITDA to Interest Expense	-6.73	-3.43	-2.92	-2.41	-1.92	-3.38	-1.53	-0.81	-4.8	- -	- -	-11.36	-5.63	-3.28	-2.58
EBITDA-CapEx/Interest Expense	-6.73	-3.43	-2.92	-2.41	-1.92	-3.38	-1.53	-0.81	-4.8	- -	- -	-11.36	-5.63	-3.28	-2.58
EBIT to Interest Expense	-7.85	-3.58	-2.96	-2.41	-1.92	-3.38	-1.53	-0.81	-4.8	- -	- -	-11.36	-5.63	-3.28	-2.58
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-99.31	-197.89	-149.75	-314.07	-391.86	-1,161.16	-15,704.76	-3,402.73	22.44	-39.81	-406.78	-1,966.67	-2,660.87	-2,132.35	-13,528.57
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-9.04	-3,750	2,307.69	- -	-231.79	- -	- -	-136.83	- -	- -	- -	-57.03	-96.15	-222.22	- -
Long-Term Debt/Total Assets (%)	6.92	24.35	148.15	- -	265.15	- -	- -	1,931.82	- -	- -	- -	714.29	1,304.35	1,470.59	- -
Total Debt/Equity (%)	-15.31	-99.65	-104.53	-75.61	-69.86	-62.84	-56.45	-57.78	- -	- -	- -	-36.32	-49.02	-68.97	-62.83
Total Debt/Capital (%)	-18.08	-28,750	2,307.69	-310.08	-231.79	-169.12	-129.62	-136.83	- -	- -	- -	-57.03	-96.15	-222.22	-169.03
Total Debt/Total Assets (%)	13.83	186.69	148.15	228.14	265.15	712.81	8,690.48	1,931.82	- -	- -	- -	714.29	1,304.35	1,470.59	8,500
Net Debt to Equity	-5.51	-94.8	-78.75	-74.29	-67.86	-59.67	-56.11	-55.33	-435.8	247.56	22.92	-32.69	-47.88	-65.52	-62.51
Net Debt/Capital (%)	-5.83	-1,823.33	-370.49	-288.97	-211.18	-147.97	-127.84	-123.86	129.78	71.23	18.64	-48.56	-91.85	-190	-166.76
EBITDA	-1	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	-1	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios 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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Cash Ratio	0.05	0.03	0.39	0.01	0.04	0.03	- -	0.05	1.26	0.7	0.18	0.06	0.02	0.16	- -
Current Ratio	0.52	0.37	1.06	0.25	0.08	0.05	0.01	0.07	1.29	0.72	0.2	0.08	0.08	0.21	0.01
Quick Ratio	0.1	0.05	0.39	0.01	0.04	0.03	- -	0.05	1.26	0.7	0.18	0.06	0.02	0.16	- -
CFO/Avg Current Liab	-0.47	-0.07	-0.26	-0.19	-0.11	-0.13	-0.06	-0.09	-0.45	-0.53	-0.5	-0.67	-0.56	-0.81	-0.21
Common Equity/Total Assets	-99.31	-197.89	-149.75	-314.07	-391.86	-1,161.16	-15,704.76	-3,402.73	22.44	-39.81	-406.78	-1,966.67	-2,660.87	-2,132.35	-13,528.57
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-9.04	-3,750	2,307.69	- -	-231.79	- -	- -	-136.83	- -	- -	- -	-57.03	-96.15	-222.22	- -
Long-Term Debt/Total Assets (%)	6.92	24.35	148.15	- -	265.15	- -	- -	1,931.82	- -	- -	- -	714.29	1,304.35	1,470.59	- -
Total Debt/Equity (%)	-15.31	-99.65	-104.53	-75.61	-69.86	-62.84	-56.45	-57.78	- -	- -	- -	-36.32	-49.02	-68.97	-62.83
Total Debt/Capital (%)	-18.08	-28,750	2,307.69	-310.08	-231.79	-169.12	-129.62	-136.83	- -	- -	- -	-57.03	-96.15	-222.22	-169.03
Total Debt/Total Assets (%)	13.83	186.69	148.15	228.14	265.15	712.81	8,690.48	1,931.82	- -	- -	- -	714.29	1,304.35	1,470.59	8,500
CFO/Total Liabilities	-38.37	-6.21	-15.88	-13.2	-7.15	-9.31	-5.41	-5.83	-156.07	-52.08	-49.5	-43.78	-24.88	-23.98	-12.26
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	988.84	398.69	610.54	467.69	604.5	139.97	-1,622.27	-115.05	4,614.7	1,598.42	804.44	-1,363.68	-1,348.42	-987.97	-5,984.39

Working Capital (USD)

Working Capital Ratios 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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Accounts Receivable Turnover	5.31	7.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	68.78	50.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	0.27	0.05	0.09	0.01	0.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	1,376.18	7,519	4,277.62	27,892.08	4,151.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	-0.21	-0.01	0.01	- -	- -	- -	0.5	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	-1,743.89	-24,559.29	62,506.25	-137,605	- -	- -	735.48	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	3,188.84	32,128.66	-58,228.63	165,497.08	- -	- -	-735.48	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	-1,307.4	-7,468.63	-4,277.62	-27,892.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Market Capitalization	2,378	1,344	2,131	1,895	2,845	1,541	1,861	1,541	2,206	861	743	418	464	280	107
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	1	1	1	2	2	2	- -	- -	- -	- -	- -	- -	1
Enterprise Value	2,378	1,345	2,132	1,896	2,846	1,542	1,863	1,543	2,206	861	743	418	465	281	107
Total Capital	-1	- -	- -	- -	-1	-1	-1	-2	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	-18.08	-28,750	2,307.69	-310.08	-231.79	-169.12	-129.62	-136.83	- -	- -	- -	-57.03	-96.15	-222.22	-169.03
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01
EV/Sales	3,200.44	5,380.58	19,563.44	145,835.55	- -	67,058.6	310,417.3	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	269,029.25	- -	- -	- -	- -	109,559.05	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	269,029.25	- -	- -	- -	- -	109,559.05	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	2,377	1,344	1,945	1,895	2,845	1,541	1,861	1,541	1,756	861	743	418	464	280	107
Diluted Enterprise Value	2,377	1,345	1,946	1,896	2,846	1,542	1,862	1,543	1,756	861	743	418	465	281	107
EV per Share	34.5	19.52	27.01	24.02	36.03	19.52	23.57	19.53	14.25	5.56	4.8	2.7	3	1.81	0.69
TTM Sales	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-1	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	-1	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples 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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Price/Free Cash Flow	-4,501.47	-12,217.99	-6,255.32	-6,790.71	-15,718.46	-5,541.86	-10,571.68	-6,971.21	-4,019.41	-5,738.33	-5,020.9	-2,199.95	-2,939.45	-1,539.6	-912.99
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	2,378	1,345	2,132	1,896	2,846	1,542	1,863	1,543	2,206	861	743	418	465	281	107
Low Price	22.5	16.5	6.75	18	19.5	14.7	10.5	7.5	6.3	4.2	2.25	1.51	0.98	0.03	- -
EV/Sales	3,200.44	5,380.58	19,563.44	145,835.55	- -	67,058.6	310,417.3	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-1,868.75	-3,785.93	-2,529.24	-6,714.7	-5,674.33	-2,586.16	-3,638.18	-3,323.95	-1,013.39	-7,556.34	-4,482.68	-2,994.36	-2,602.77	-3,247.46	-490.21
Price/Earnings High	-2,886.83	-6,997.95	-8,526.86	-10,691.92	-11,198.96	-4,238.23	-4,856.99	-4,585.96	-1,785.96	-13,534.09	-10,435.05	-6,577.23	-4,955.51	-9,042.06	-1,443.51
Price/Earnings Low	-1,113.56	-2,052.73	-959.27	-3,207.58	-3,685.73	-1,567.35	-1,699.95	-1,331.58	-480.84	-3,989	-2,204.59	-1,351.24	-758.5	-41.1	-1.6
Price/Book Value	-3,311.73	-1,102.53	-1,757.17	-1,146.86	-1,375.09	-548.27	-564.17	-411.61	27,235.21	-10,496.92	-3,096.21	-1,012.08	-758.88	-386.49	-112.8
Price/Book Value Average	-3,624.58	-1,720.61	-1,158.25	-1,800.62	-1,146.39	-681.98	-538.34	-395.18	25,376.81	-15,020.5	-2,951.09	-1,254.29	-846.32	-506.16	-114.92
Price/Book Value High	-5,599.23	-3,180.38	-3,904.82	-2,867.16	-2,262.54	-1,117.63	-718.68	-545.22	44,723.08	-26,903.07	-6,869.72	-2,755.1	-1,611.35	-1,409.31	-338.39
Price/Book Value Low	-2,159.83	-932.91	-439.29	-860.15	-744.63	-413.31	-251.54	-158.31	12,040.83	-7,929.33	-1,451.35	-566.01	-246.63	-6.41	-0.38
Price/Tangible Book Value	-3,311.73	-1,102.53	-1,757.17	-1,146.86	-1,375.09	-548.27	-564.17	-411.61	27,235.21	-10,496.92	-3,096.21	-1,012.08	-758.88	-386.49	-112.8
Price/Tangible Book Value Average	-3,624.58	-1,720.61	-1,158.25	-1,800.62	-1,146.39	-681.98	-538.34	-395.18	25,376.81	-15,020.5	-2,951.09	-1,254.29	-846.32	-506.16	-114.92
Price/Tangible Book Value High	-5,599.23	-3,180.38	-3,904.82	-2,867.16	-2,262.54	-1,117.63	-718.68	-545.22	44,723.08	-26,903.07	-6,869.72	-2,755.1	-1,611.35	-1,409.31	-338.39
Price/Tangible Book Value Low	-2,159.83	-932.91	-439.29	-860.15	-744.63	-413.31	-251.54	-158.31	12,040.83	-7,929.33	-1,451.35	-566.01	-246.63	-6.41	-0.38
Price/Sales	3,198.89	5,375.92	17,847.74	145,739.08	- -	66,984.2	310,102.48	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	3,501.07	8,389.62	11,764.47	228,816.38	- -	83,319.2	295,905.25	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	5,408.44	15,507.45	39,661.65	364,347.69	- -	136,544.71	395,035	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	2,086.23	4,548.85	4,461.94	109,304.31	- -	50,495.78	138,262.25	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-4,501.47	-12,217.99	-6,255.32	-6,790.71	-15,718.46	-5,541.86	-10,571.68	-6,971.21	-4,019.41	-5,738.33	-5,020.9	-2,199.95	-2,939.45	-1,539.6	-912.99
Price/Cash Flow Average	-4,926.7	-19,067.32	-4,123.24	-10,661.69	-13,104.26	-6,893.31	-10,087.68	-6,693.02	-3,745.15	-8,211.22	-4,785.56	-2,726.45	-3,278.17	-2,016.28	-930.13
Price/Cash Flow High	-7,610.74	-35,244.2	-13,900.71	-16,976.77	-25,862.79	-11,296.86	-13,467.1	-9,234.17	-6,600.3	-14,707.04	-11,140.12	-5,988.74	-6,241.43	-5,614.03	-2,738.96
Price/Cash Flow Low	-2,935.74	-10,338.3	-1,563.83	-5,093.03	-8,511.8	-4,177.71	-4,713.49	-2,681.23	-1,777	-4,334.71	-2,353.55	-1,230.34	-955.32	-25.52	-3.04
Price/Free Cash Flow Average	-4,926.7	-19,067.32	-4,123.24	-10,661.69	-13,104.26	-6,893.31	-10,087.68	-6,693.02	-3,745.15	-8,211.22	-4,785.56	-2,726.45	-3,278.17	-2,016.28	-930.13
Price/Free Cash Flow High	-7,610.74	-35,244.2	-13,900.71	-16,976.77	-25,862.79	-11,296.86	-13,467.1	-9,234.17	-6,600.3	-14,707.04	-11,140.12	-5,988.74	-6,241.43	-5,614.03	-2,738.96
Price/Free Cash Flow Low	-2,935.74	-10,338.3	-1,563.83	-5,093.03	-8,511.8	-4,177.71	-4,713.49	-2,681.23	-1,777	-4,334.71	-2,353.55	-1,230.34	-955.32	-25.52	-3.04
EV/Sales Average	3,502.75	8,394.31	12,898.41	228,913.29	- -	83,393.69	296,220	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	5,410.96	15,512.18	43,463.43	364,445.34	- -	136,619.48	395,350.28	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	2,087.29	4,553.52	4,897.53	109,400.59	- -	50,570.09	138,576.16	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-3,650.13	-5,312.85	-3,759.16	-9,507.58	-8,630.22	-3,359.12	-6,024.81	-8,321.72	-4,608	-7,463.5	-4,482.32	-3,258.86	-3,066.52	-2,075.92	-683.86
EV/EBITDA High	-5,638.63	-9,817.84	-12,667.15	-15,136.71	-17,027.69	-5,503.06	-8,041.02	-11,476.75	-8,121.56	-13,368.78	-10,434.67	-7,157.19	-5,836.9	-5,775.28	-2,006.56
EV/EBITDA Low	-2,175.11	-2,881.97	-1,427.35	-4,543.79	-5,607.53	-2,036.97	-2,818.5	-3,340.76	-2,186	-3,939.4	-2,204.23	-1,471.06	-894.87	-28.92	-5.93
EV/EBIT Average	-3,128.06	-5,093.63	-3,709.57	-9,507.58	-8,630.22	-3,353.24	-6,024.81	-8,321.72	-4,608	-7,463.5	-4,482.32	-3,258.86	-3,066.52	-2,075.92	-683.86
EV/EBIT High	-4,832.15	-9,412.73	-12,500.04	-15,136.71	-17,027.69	-5,493.44	-8,041.02	-11,476.75	-8,121.56	-13,368.78	-10,434.67	-7,157.19	-5,836.9	-5,775.28	-2,006.56
EV/EBIT Low	-1,864.01	-2,763.06	-1,408.52	-4,543.79	-5,607.53	-2,033.41	-2,818.5	-3,340.76	-2,186	-3,939.4	-2,204.23	-1,471.06	-894.87	-28.92	-5.93
Last Price	34.5	19.5	27	24	36.01	19.5	23.55	19.5	14.25	5.56	4.8	2.7	3	1.81	0.69
High Price	58.33	56.25	60	60	59.25	39.75	30	25.83	23.4	14.25	10.65	7.35	6.37	6.6	2.07
Enterprise Value Average	2,603	2,099	1,406	2,976	2,373	1,918	1,777	1,481	2,055	1,231	708	518	518	367	109
Enterprise Value High	4,020	3,878	4,738	4,738	4,683	3,142	2,372	2,043	3,622	2,206	1,649	1,138	986	1,022	321
Enterprise Value Low	1,551	1,138	534	1,422	1,542	1,163	831	595	975	650	348	234	151	5	1

Shares Outstanding	69	69	79	79	79	79	79	79	155	155	155	155	155	155	155
Diluted Weighted Avg Shares	69	69	72	79	79	79	79	79	123	155	155	155	155	155	155
Basic Weighted Avg Shares	69	69	72	79	79	79	79	79	123	155	155	155	155	155	155
Revenue per Share	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.01	-0.01	-0.01	- -	- -	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	-0.01	-0.01	-0.01	- -	- -	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-0.01	-0.02	-0.02	-0.02	-0.03	-0.04	-0.04	-0.05	- -	- -	- -	- -	- -	- -	-0.01
Tangible Book Value per Share	-0.01	-0.02	-0.02	-0.02	-0.03	-0.04	-0.04	-0.05	- -	- -	- -	- -	- -	- -	-0.01

Non-Invasive Monitoring Systems, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)