InspireMD, Inc. Financial Ratios — NSPR Stock

Profitability (USD)

	2012 Y	2013 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	06/30/2012	06/30/2013	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 (%)	-289.9	-272.32	- -	- -	- -	- -	-249.2	-126.02	-141.95	-120.19	-65.29	-72.62	-70.01	-84.68	-106.88
Return on Assets (%)	-336.3	-282.07	- -	-438	-181.73	-112.04	-108.76	-78.72	-90.58	-76.25	-51.9	-57.46	-55.1	-67.77	-83.96
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	46.74	53.15	- -	27.82	-12.81	5.39	21.19	27.63	20.32	3.34	16.77	21.6	29.12	21.49	29.5
EBITDA Margin (%)	-325.76	-305.05	- -	-831.62	-574.11	-393.72	-291.71	-207.14	-259.55	-411.63	-323.8	-358.25	-337	-474	-547.25
Operating Margin (%)	-328.01	-309.32	- -	-840.95	-584.55	-403.8	-298.15	-211.36	-263.8	-417.71	-327.39	-361.88	-340.74	-478	-552.56
Incremental Operating Margin (%)	- -	- -	-309.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-328.72	-600.25	- -	-890.1	-674.5	-446.67	-304.64	-201.06	-269.17	-424.14	-330.88	-357.05	-319.92	-455.79	-542.63
Profit Margin (%)	-328.98	-600.41	- -	-890.53	-674.68	-446.73	-305.61	-201.06	-269.82	-424.31	-331.88	-357.59	-320.97	-456.63	-543.33
Net Income to Common Margin (%)	-328.98	-600.41	- -	-890.53	-674.68	-446.73	-305.61	-201.06	-269.82	-424.31	-331.88	-357.59	-320.97	-456.63	-543.33
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-289.9	-272.32	- -	- -	- -	- -	-249.2	-126.02	-141.95	-120.19	-65.29	-72.62	-70.01	-84.68	-106.88

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 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	06/30/2012	06/30/2013	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	5	- -	10	9	5	3	- -	- -	1	1	1	2	2	2	3
ST Debt	- -	- -	1	4	4	3	- -	- -	- -	- -	- -	- -	1	1	1
LT Debt	5	- -	9	5	1	- -	- -	- -	1	1	1	1	1	2	2
Total Debt/EBITDA	-0.29	- -	- -	-0.38	-0.4	-0.36	- -	- -	-0.11	-0.14	-0.08	-0.09	-0.08	-0.07	-0.07
Net Debt/EBITDA	0.3	1	- -	-0.11	-0.15	0.65	0.46	1.26	0.57	1.24	0.82	0.25	0.46	0.57	0.18
Total Debt/EBIT	-0.29	- -	- -	-0.38	-0.39	-0.35	- -	- -	-0.1	-0.13	-0.08	-0.09	-0.08	-0.07	-0.07
Net Debt/EBIT	0.3	0.98	- -	-0.11	-0.15	0.63	0.45	1.23	0.56	1.22	0.82	0.25	0.46	0.56	0.18
EBITDA to Interest Expense	-14.08	-3.48	- -	-16.63	-12.8	-10.34	-67.68	- -	-48.29	-63.93	-92.71	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-14.31	-3.53	- -	-16.73	-12.82	-10.41	-69.85	- -	-49.71	-64.48	-94.9	- -	- -	- -	- -
EBIT to Interest Expense	-14.17	-3.53	- -	-16.82	-13.03	-10.61	-69.18	- -	-49.08	-64.88	-93.73	- -	- -	- -	- -
Interest Expense	1	4	- -	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	77.62	- -	-24.32	-51.75	42.99	44.65	71.31	54.48	68.42	84.44	70.55	82.91	77.1	79.54
Long-Term Debt/Equity (%)	93.17	- -	99.47	- -	- -	- -	- -	- -	12.13	8.21	2.33	6.87	2.63	4.98	4.03
Long-Term Debt/Capital (%)	48.23	- -	46.67	83.27	47.74	- -	- -	- -	10.21	7.37	2.25	6.29	2.53	4.67	3.8
Long-Term Debt/Total Assets (%)	- -	- -	- -	44.38	19.3	- -	- -	- -	6.61	5.62	1.97	4.85	2.18	3.84	3.2
Total Debt/Equity (%)	93.17	- -	113.14	-319.16	-178.14	66.25	- -	- -	18.86	11.5	3.58	9.28	4.04	6.48	5.96
Total Debt/Capital (%)	48.23	- -	53.08	145.63	227.98	39.85	- -	- -	15.86	10.32	3.46	8.49	3.88	6.08	5.62
Total Debt/Total Assets (%)	- -	- -	- -	77.62	92.18	28.48	- -	- -	10.27	7.87	3.02	6.55	3.35	4.99	4.74
Net Debt to Equity	-97.77	-92.04	-89.84	-93.11	-67.58	-119.56	-136.05	-107.09	-102.43	-103.96	-35.8	-26.63	-24.4	-52.42	-16.19
Net Debt/Capital (%)	-4,388.33	-1,156.01	-883.94	-1,351.56	-208.48	611.38	377.42	1,511.11	-623.76	-1,378.95	-52.81	-32.22	-30.65	-96.97	-18.04
EBITDA	-17	-15	- -	-23	-13	-7	-8	-7	-10	-10	-15	-19	-21	-33	-49
EBITDA-CapEx	-18	-15	- -	-24	-13	-8	-8	-8	-10	-10	-15	-19	-21	-35	-51
Operating Income (Loss)	-18	-15	- -	-24	-14	-8	-8	-8	-10	-10	-15	-19	-21	-34	-50

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 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	06/30/2012	06/30/2013	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	2.9	3.67	2.86	0.74	0.48	1.57	1.49	3.21	1.77	3.41	7.83	3.51	6.48	4.51	5.06
Current Ratio	4.03	4.68	3.53	1.11	0.68	1.81	2.08	3.91	2.51	4.14	8.53	4.21	7.34	5.28	5.74
Quick Ratio	3.45	4.14	3.23	0.86	0.56	1.69	1.84	3.49	2.08	3.67	8.15	3.76	6.89	4.8	5.3
CFO/Avg Current Liab	-2.45	-2.71	- -	-2.65	-1.52	-1.29	-2.24	-2.82	-3.25	-2.66	-3.28	-3.3	-2.95	-3.19	-3.82
Common Equity/Total Assets	- -	77.62	- -	-24.32	-51.75	42.99	44.65	71.31	54.48	68.42	84.44	70.55	82.91	77.1	79.54
Long-Term Debt/Equity (%)	93.17	- -	99.47	- -	- -	- -	- -	- -	12.13	8.21	2.33	6.87	2.63	4.98	4.03
Long-Term Debt/Capital (%)	48.23	- -	46.67	83.27	47.74	- -	- -	- -	10.21	7.37	2.25	6.29	2.53	4.67	3.8
Long-Term Debt/Total Assets (%)	- -	- -	- -	44.38	19.3	- -	- -	- -	6.61	5.62	1.97	4.85	2.18	3.84	3.2
Total Debt/Equity (%)	93.17	- -	113.14	-319.16	-178.14	66.25	- -	- -	18.86	11.5	3.58	9.28	4.04	6.48	5.96
Total Debt/Capital (%)	48.23	- -	53.08	145.63	227.98	39.85	- -	- -	15.86	10.32	3.46	8.49	3.88	6.08	5.62
Total Debt/Total Assets (%)	- -	- -	- -	77.62	92.18	28.48	- -	- -	10.27	7.87	3.02	6.55	3.35	4.99	4.74
CFO/Total Liabilities	-80.73	-221.84	- -	-135.91	-134.23	-139.7	-240.56	-215.77	-218.15	-161.76	-213.75	-214.08	-201.13	-203.97	-247.15
CFO/CapEx	-29.59	-50.99	- -	-145.58	-724.75	-152.96	-31.52	-113.52	-34.54	-103.19	-38.4	-32.86	-42.98	-15.6	-21.12
Altman's Z-Score	- -	0.47	- -	-18.68	-37.82	-21.32	-34.79	-16.69	-24.1	-12.46	-4.14	-12.36	-2.36	-5.04	-4.18

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 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	06/30/2012	06/30/2013	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	2.6	2.74	- -	2.26	4.44	4.98	5.53	5.3	4.84	3.83	5.29	4.58	4.37	4.15	4.8
Days Sales Outstanding	140.16	133.44	- -	161.26	82.16	73.33	66.03	68.87	75.48	95.4	69.02	79.69	83.47	87.9	76.02
Inventory Turnover	1.43	1.34	- -	1.16	1.95	2.86	4.21	3.13	2.5	1.81	2.92	2.93	2.36	2.35	2.12
Days Inventory Outstanding	254.82	271.79	- -	315.56	187.47	127.61	86.64	116.74	145.88	201.42	124.79	124.43	154.66	155.07	172.01
Accounts Payable Turnover	3.96	3.25	- -	1.87	2.02	2.72	4.67	5.1	3.89	5.85	6.15	5.84	6.11	5.44	5.7
Accounts Payable Turnover Days	92.17	112.2	- -	195.39	180.72	134	78.16	71.53	93.72	62.37	59.4	62.5	59.72	67.07	63.99
Cash Conversion Cycle	302.81	293.03	- -	281.43	88.92	66.94	74.52	114.08	127.64	234.45	134.41	141.62	178.4	175.91	184.03
Inventory to Cash Days	-114.66	-138.35	- -	-154.3	-105.31	-54.28	-20.6	-47.87	-70.4	-106.02	-55.77	-44.74	-71.19	-67.17	-95.99
Inventories	2	2	2	2	1	- -	1	1	1	1	1	2	2	3	3
Raw Materials	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	2	2
Work In Process	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
Finished Goods	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 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	06/30/2012	06/30/2013	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	1,354,680	52	1,567,477	22	5	3	5	6	4	17	25	7	61	70	77
- Cash & Cash Equivalents	10	15	18	6	3	8	4	9	6	13	12	5	10	19	9
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	- -	10	9	5	3	- -	- -	1	1	1	2	2	2	3
Enterprise Value	1,354,675	37	1,567,470	25	7	-2	1	-3	- -	6	-8	-9	24	38	27
Total Capital	10	16	18	6	2	7	3	9	6	14	35	19	41	38	58
Total Debt/Capital (%)	48.23	- -	53.08	145.63	227.98	39.85	- -	- -	15.86	10.32	3.46	8.49	3.88	6.08	5.62
Total Debt / EV	- -	- -	- -	0.36	0.8	-1.21	- -	- -	-3.77	0.25	-0.15	-0.18	0.07	0.06	0.12
EV/Sales	253,257.57	7.59	- -	8.71	2.83	- -	0.4	- -	- -	2.21	- -	- -	3.86	5.38	2.96
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	37,941	52	- -	22	5	3	5	4	2	8	22	7	68	110	114
Diluted Enterprise Value	37,936	37	-8	25	7	-2	1	-6	-2	-4	11	4	60	94	109
EV per Share	19,874,922.74	7,395,375	11,531,192.91	4,088,750	593,500	- -	561.87	- -	- -	1.68	- -	- -	1.1	1.42	0.61
TTM Sales	5	5	- -	3	2	2	3	4	4	2	4	5	6	7	9
TTM EBITDA	-17	-15	- -	-23	-13	-7	-8	-7	-10	-10	-15	-19	-21	-33	-49
TTM Operating Income	-18	-15	- -	-24	-14	-8	-8	-8	-10	-10	-15	-19	-21	-34	-50
TTM Cash Flow to Firm	-7	-6	- -	-18	-11	-7	-8	-8	-10	-9	-13	-16	-16	-22	-35
TTM Free Cash Flow to Firm	-7	-6	- -	-18	-11	-7	-8	-8	-9	-9	-13	-15	-16	-20	-33

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 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	06/30/2012	06/30/2013	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	-4,576.76	-5.13	- -	-1.14	-0.39	-0.35	-0.61	-0.49	-0.24	-0.86	-1.72	-0.45	-4.26	-5.39	-3.42
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1,354,675	37	1,567,470	25	7	-2	1	-3	- -	6	-8	-9	24	38	27
Low Price	11,250,000	8,812,500	8,437,500	3,281,250	295,312.5	26,437.5	2,250	97.5	11.1	4.2	2.83	0.81	0.84	1.81	1.59
EV/Sales	253,257.57	7.59	- -	8.71	2.83	- -	0.4	- -	- -	2.21	- -	- -	3.86	5.38	2.96
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-3,526.87	-3.52	- -	-2.63	-0.97	-1	-3.68	-4.21	-0.85	-1.29	-3.16	-0.86	-2.7	-3.42	-3.23
Price/Earnings High	-5,573.39	-8.14	- -	-4.26	-3.34	-2.95	-17.45	-25.5	-2.39	-3.53	-10.93	-1.42	-4.69	-4.48	-5.01
Price/Earnings Low	-1,220.45	-1.51	- -	-0.78	-0.21	-0.17	-0.53	-0.41	-0.15	-0.6	-1.39	-0.34	-1.02	-2.37	-2.1
Price/Book Value	251,518.75	3.22	181,442	-7.87	-1.54	0.65	1.77	0.7	0.79	1.38	0.75	0.41	1.55	1.94	1.4
Price/Book Value Average	411,420.35	6.4	193,450.91	-23.65	-5.12	2.08	11.39	5.79	2.96	2.43	1.59	0.97	1.22	1.93	1.93
Price/Book Value High	650,152.25	14.79	313,466.86	-38.35	-17.68	6.17	53.99	35.08	8.37	6.64	5.49	1.6	2.13	2.52	3
Price/Book Value Low	142,369.11	2.74	132,762.44	-7.06	-1.1	0.37	1.63	0.57	0.54	1.13	0.7	0.39	0.46	1.33	1.25
Price/Tangible Book Value	251,518.75	3.22	181,442	-7.87	-1.54	0.65	1.77	0.7	0.79	1.38	0.75	0.41	1.55	1.94	1.4
Price/Tangible Book Value Average	411,420.35	6.4	193,450.91	-23.65	-5.12	2.08	11.39	5.79	2.96	2.43	1.59	0.97	1.22	1.93	1.93
Price/Tangible Book Value High	650,152.25	14.79	313,466.86	-38.35	-17.68	6.17	53.99	35.08	8.37	6.64	5.49	1.6	2.13	2.52	3
Price/Tangible Book Value Low	142,369.11	2.74	132,762.44	-7.06	-1.1	0.37	1.63	0.57	0.54	1.13	0.7	0.39	0.46	1.33	1.25
Price/Sales	7,093.17	10.63	- -	7.78	1.96	1.39	1.75	1.03	0.61	3.1	4.94	1.31	10.99	15.73	12.75
Price/Sales Average	11,602.61	21.15	- -	23.39	6.53	4.45	11.25	8.46	2.29	5.48	10.5	3.07	8.66	15.64	17.57
Price/Sales High	18,335.18	48.87	- -	37.93	22.54	13.17	53.33	51.27	6.46	14.97	36.28	5.07	15.06	20.46	27.22
Price/Sales Low	4,015	9.04	- -	6.99	1.41	0.78	1.61	0.83	0.42	2.56	4.62	1.23	3.29	10.83	11.39
Price/Cash Flow	-4,422.07	-5.03	- -	-1.13	-0.39	-0.35	-0.59	-0.49	-0.23	-0.85	-1.68	-0.44	-4.16	-5.04	-3.26
Price/Cash Flow Average	-7,233.38	-10	- -	-3.4	-1.3	-1.12	-3.82	-4	-0.87	-1.5	-3.57	-1.02	-3.28	-5.01	-4.49
Price/Cash Flow High	-11,430.64	-23.12	- -	-5.52	-4.49	-3.33	-18.11	-24.27	-2.45	-4.1	-12.35	-1.69	-5.71	-6.56	-6.96
Price/Cash Flow Low	-2,503.06	-4.28	- -	-1.02	-0.28	-0.2	-0.55	-0.39	-0.16	-0.7	-1.57	-0.41	-1.24	-3.47	-2.91
Price/Free Cash Flow Average	-7,486.42	-10.2	- -	-3.43	-1.3	-1.13	-3.95	-4.04	-0.89	-1.52	-3.67	-1.05	-3.36	-5.36	-4.72
Price/Free Cash Flow High	-11,830.5	-23.58	- -	-5.56	-4.5	-3.35	-18.7	-24.49	-2.52	-4.14	-12.68	-1.74	-5.84	-7.01	-7.31
Price/Free Cash Flow Low	-2,590.62	-4.36	- -	-1.02	-0.28	-0.2	-0.57	-0.4	-0.16	-0.71	-1.62	-0.42	-1.27	-3.71	-3.06
EV/Sales Average	414,265.23	18.1	- -	24.31	7.39	1.9	9.91	11.48	3.08	7.38	9.46	2.67	6.5	7.56	11.26
EV/Sales High	654,648.48	45.82	- -	38.85	23.41	10.61	51.98	82.77	10.89	27.99	38.57	4.78	12.26	10.62	17.79
EV/Sales Low	143,352.91	6	- -	7.91	2.27	- -	0.27	- -	- -	1.03	2.82	0.72	1.66	4.51	7.08
EV/EBITDA Average	-127,168.13	-5.93	- -	-2.92	-1.29	-0.48	-3.4	-5.54	-1.19	-1.79	-2.92	-0.74	-1.93	-1.6	-2.06
EV/EBITDA High	-200,959.24	-15.02	- -	-4.67	-4.08	-2.7	-17.82	-39.96	-4.2	-6.8	-11.91	-1.33	-3.64	-2.24	-3.25
EV/EBITDA Low	-44,005.44	-1.97	- -	-0.95	-0.4	0.45	-0.09	0.59	0.17	-0.25	-0.87	-0.2	-0.49	-0.95	-1.29
EV/EBIT Average	-126,298.36	-5.85	- -	-2.89	-1.26	-0.47	-3.32	-5.43	-1.17	-1.77	-2.89	-0.74	-1.91	-1.58	-2.04
EV/EBIT High	-199,584.77	-14.81	- -	-4.62	-4	-2.63	-17.44	-39.16	-4.13	-6.7	-11.78	-1.32	-3.6	-2.22	-3.22
EV/EBIT Low	-43,704.46	-1.94	- -	-0.94	-0.39	0.44	-0.09	0.58	0.16	-0.25	-0.86	-0.2	-0.49	-0.94	-1.28
Last Price	19,875,000	10,359,375	11,531,250	3,656,250	412,500	46,875	2,437.5	120	16.2	5.1	3.02	0.86	2.81	2.63	1.78
High Price	51,375,000	47,625,000	19,921,875	17,812,500	4,734,375	445,312.5	74,437.5	6,000	172.5	24.6	22.2	3.33	3.85	3.42	3.8
Enterprise Value Average	2,215,905	88	1,671,215	69	17	4	27	41	11	18	43	14	40	53	101
Enterprise Value High	3,501,715	223	2,708,032	109	54	20	144	298	41	70	173	25	76	74	160
Enterprise Value Low	766,795	29	1,146,927	22	5	-3	1	-4	-2	3	13	4	10	32	64

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	8	8	22	27	44
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	7	8	24	42	64
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	7	8	24	42	64
Revenue per Share	2,801.99	974,600	- -	469,666.67	210,000	33,821.43	1,395.85	117.03	26.71	1.64	0.61	0.66	0.26	0.17	0.14
EBITDA per Share	-9,127.82	-2,973,000	- -	-3,905,833.33	-1,205,636.36	-133,160.71	-4,071.79	-242.42	-69.32	-6.76	-1.98	-2.35	-0.86	-0.79	-0.76
Operating Income per Share	-9,190.68	-3,014,600	- -	-3,949,666.67	-1,227,545.45	-136,571.43	-4,161.78	-247.36	-70.45	-6.86	-2	-2.38	-0.87	-0.8	-0.77
Basic EPS, GAAP	-9,217.92	-5,851,600	- -	-4,182,500	-1,416,818.18	-151,089.29	-4,265.93	-235.3	-72.06	-6.97	-2.03	-2.35	-0.82	-0.76	-0.76
Basic EPS from Cont Ops	-9,217.92	-5,851,600	- -	-4,182,500	-1,416,818.18	-151,089.29	-4,265.93	-235.3	-72.06	-6.97	-2.03	-2.35	-0.82	-0.76	-0.76
Diluted EPS, GAAP	-9,217.92	-5,851,600	- -	-4,182,500	-1,416,818.18	-151,089.29	-4,265.93	-235.3	-72.06	-6.97	-2.03	-2.35	-0.82	-0.76	-0.76
Diluted EPS from Cont Ops	-9,217.92	-5,851,600	- -	-4,182,500	-1,416,818.18	-151,089.29	-4,265.93	-235.3	-72.06	-6.97	-2.03	-2.35	-0.82	-0.76	-0.76
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-4,494.5	-2,060,000	- -	-3,227,000	-1,054,181.82	-133,839.29	-4,110.72	-247.2	-70.41	-6	-1.8	-1.97	-0.67	-0.52	-0.55
Free Cash Flow per Basic Share	-4,646.41	-2,100,400	- -	-3,249,166.67	-1,055,636.36	-134,714.29	-4,241.15	-249.37	-72.45	-6.06	-1.85	-2.03	-0.69	-0.55	-0.57
Cash & Equivalents per Share	150.88	2,964,000	129	1,050,000	296,090.91	134,214.29	1,875.63	183.13	21.12	3.85	4.1	2.14	1.79	1.3	1.25
Book Value per Share	79.02	3,220,400	63.55	-464,500	-267,818.18	72,232.14	1,378.67	171.02	20.62	3.7	4.04	2.09	1.81	1.36	1.27
Tangible Book Value per Share	79.02	3,220,400	63.55	-464,500	-267,818.18	72,232.14	1,378.67	171.02	20.62	3.7	4.04	2.09	1.81	1.36	1.27

InspireMD, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)