Network-1 Technologies, Inc. Financial Ratios — NTIP 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 (%)	35.32	9.32	3.4	6.12	14.77	56.95	7.7	13.69	-3.21	-3.33	26.13	-4.04	-2.75	-6.39	-5.77
Return on Assets (%)	32.67	8.91	3.31	5.82	13.8	52.79	7.19	13.11	-3.11	-3.22	24.62	-3.79	-2.64	-6.21	-5.64
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	9.21	3.32	8.18	- -	57.72	7.44	12.51	- -	- -	27.01	- -	- -	- -	- -
Gross Margin (%)	71.53	70.09	70.58	71.48	66.76	60.37	69.79	63.49	70.96	62.46	66.29	- -	66.4	72	72
EBITDA Margin (%)	34.36	38.42	31.6	42.84	33.7	51.34	37.81	42.78	-63.94	-47.24	55.18	- -	-73.2	-3,437	-2,092
Operating Margin (%)	34.24	38.32	19.02	29.43	23.71	50.09	36.56	41.47	-77.51	-54.8	54.36	- -	-85.93	-3,621	-2,204
Incremental Operating Margin (%)	65.28	61.54	265.49	48.88	7.14	59.09	54.66	55.76	- -	- -	69.56	65.19	- -	- -	- -
Pretax Margin (%)	21.37	38.77	19.47	22.01	24.06	49.41	37.86	45.3	-38.43	-42.61	54.79	- -	6.07	-1,547	-790
Profit Margin (%)	114.8	30.19	12.67	14.35	24.79	35.68	25.12	34.86	-59.01	-38.81	39.64	- -	-56.02	-3,034	-1,613.33
Net Income to Common Margin (%)	114.8	30.19	12.67	14.35	24.79	35.68	25.12	34.86	-59.01	-38.81	39.64	- -	-56.02	-3,034	-1,613.33
Effective Tax Rate (%)	- -	22.12	34.91	34.81	- -	27.79	33.65	23.05	- -	- -	22.59	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	58.55	31.72	-203.37	-144.59	16.88	-105.46	-162.73	-77.98	-94.88
Sustainable Growth Rate (%)	35.32	9.32	3.4	6.12	14.77	56.95	3.19	9.34	-9.73	-8.14	21.72	-8.29	-7.24	-11.37	-11.25

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-0.02	- -	- -	-0.05	-0.01	-0.01	- -
Net Debt/EBITDA	-8.13	-6.58	-7.48	-3.35	-3.69	-1.52	-6.97	-2.51	11.63	12.26	-2.24	3.79	8.87	3.82	4.27
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	-0.02	- -	- -	-0.04	-0.01	-0.01	- -
Net Debt/EBIT	-8.16	-6.6	-12.42	-4.87	-5.25	-1.56	-7.21	-2.59	9.6	10.57	-2.27	3.45	7.56	3.63	4.05
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	94.06	97.23	97.58	92.42	94.43	91.8	94.97	96.58	97.15	96.03	92.81	95.07	96.97	97.57	98.09
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.17	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.17	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.08	- -	- -	0.31	0.05	0.05	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.08	- -	- -	0.31	0.05	0.05	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.07	- -	- -	0.3	0.04	0.05	- -
Net Debt to Equity	-75.41	-75.86	-61.48	-65.56	-71.83	-96.3	-79.67	-40.83	-42.21	-51.88	-73.97	-24.4	-33.33	-29.67	-33.88
Net Debt/Capital (%)	-306.68	-314.18	-159.6	-190.34	-254.99	-2,605.83	-391.93	-68.99	-72.95	-107.81	-284.11	-32.15	-49.96	-42.14	-51.23
EBITDA	3	3	3	5	6	33	6	9	-2	-2	20	-4	-2	-3	-3
EBITDA-CapEx	3	3	-2	5	6	33	5	9	-2	-2	20	-4	-2	-3	-4
Operating Income (Loss)	3	3	2	4	4	33	6	9	-2	-2	20	-4	-2	-4	-3

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	12.26	27.31	25.48	8.48	12.81	11	18.79	26.68	30.79	22.08	14.51	30.18	55.25	53	47.88
Current Ratio	12.79	28.52	26.91	9.15	13.84	11.88	19.06	26.95	31.08	22.14	14.55	30.51	55.5	53.31	48.19
Quick Ratio	12.7	28.25	26.55	9.04	13.72	11.61	18.99	26.9	31.01	22.08	14.51	30.18	55.25	53	47.88
CFO/Avg Current Liab	1.01	2.09	3.43	3.87	2.89	9.32	1.78	3.27	-0.33	-0.28	6.35	-1.9	0.27	-1.35	-1.13
Common Equity/Total Assets	94.06	97.23	97.58	92.42	94.43	91.8	94.97	96.58	97.15	96.03	92.81	95.07	96.97	97.57	98.09
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.17	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.17	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.08	- -	- -	0.31	0.05	0.05	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.08	- -	- -	0.31	0.05	0.05	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.07	- -	- -	0.3	0.04	0.05	- -
CFO/Total Liabilities	113.63	324	356.68	260.61	333.12	632.93	235.05	392.67	-38.56	-24.75	418.25	-190.07	20.88	-97.55	-112.86
CFO/CapEx	- -	- -	0.61	60.02	75.11	712.05	5.92	73.57	-5.26	-9.86	193.06	-10.37	- -	- -	-2.09
Altman's Z-Score	10.24	21.81	31.86	14.41	17.56	14.17	13.45	17.24	20.68	26.75	11.13	11.49	19.93	16.75	23.28

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	7.05	11.33	10.09	11.93	11.89	29.48	9.53	43.39	7.72	25.67	- -	- -	- -	- -	- -
Days Sales Outstanding	51.78	32.21	36.17	30.59	30.69	12.38	38.32	8.41	47.29	14.22	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	16.33	12.63	12.82	14.81	23.09	166.41	23.95	51.91	3.61	3.25	23.01	- -	2.77	0.17	0.18
Accounts Payable Turnover Days	22.36	28.9	28.47	24.65	15.81	2.19	15.24	7.03	100.98	112.39	15.87	- -	131.97	2,137.86	1,981.43
Cash Conversion Cycle	29.42	3.31	7.7	5.94	14.88	10.19	23.08	1.38	-53.68	-98.18	-15.87	- -	-131.97	-2,137.86	-1,981.43
Inventory to Cash Days	51.78	32.21	36.17	30.59	30.69	12.38	38.32	8.41	47.29	14.22	- -	- -	- -	- -	- -
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	30	30	41	53	49	81	57	53	52	89	67	53	51	31	30
- Cash & Cash Equivalents	21	22	19	18	21	51	43	24	23	26	44	13	17	13	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	9	7	21	35	27	29	3	-2	4	44	7	4	6	-10	-7
Total Capital	27	29	31	27	29	53	54	58	54	49	60	55	51	44	40
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.08	- -	- -	0.31	0.05	0.05	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	- -	- -	0.04	- -	- -	- -
EV/Sales	1.16	0.83	2.67	2.82	1.62	0.44	0.19	- -	1.36	10.01	0.21	- -	2.27	- -	- -
EV/EBITDA	3.37	2.15	8.44	6.57	4.81	0.86	0.49	- -	- -	- -	0.38	- -	- -	- -	- -
EV/EBIT	3.39	2.15	14.02	9.57	6.84	0.88	0.51	- -	- -	- -	0.38	- -	- -	- -	- -
EV/Cash Flow to Firm	4.36	2.69	7.85	6.02	4.77	0.96	0.45	- -	- -	- -	0.38	- -	17.84	- -	- -
EV/Free Cash Flow to Firm	4.36	2.69	2.97	5.92	4.7	0.96	0.39	- -	- -	- -	0.38	- -	17.84	- -	- -
Diluted Market Cap	37	33	44	59	51	85	63	57	52	89	69	52	52	31	30
Diluted Enterprise Value	16	11	25	42	31	34	20	33	30	63	25	39	35	18	17
EV per Share	0.34	0.28	0.83	1.43	1.16	1.21	0.13	- -	0.17	1.83	0.31	0.18	0.25	- -	- -
TTM Sales	7	9	8	12	17	65	16	22	3	4	36	- -	3	- -	- -
TTM EBITDA	3	3	3	5	6	33	6	9	-2	-2	20	-4	-2	-3	-3
TTM Operating Income	3	3	2	4	4	33	6	9	-2	-2	20	-4	-2	-4	-3
TTM Cash Flow to Firm	2	3	3	6	6	30	7	8	-1	-1	19	-5	- -	-1	-1
TTM Free Cash Flow to Firm	2	3	7	6	6	30	8	8	- -	- -	20	-5	- -	-1	- -

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	18.71	12.46	6.14	10.11	8.96	2.83	8	6.89	-106.68	-196.02	3.53	-10.67	156.69	-28.74	-65.93
EV/EBIT	3.39	2.15	14.02	9.57	6.84	0.88	0.51	- -	- -	- -	0.38	- -	- -	- -	- -
Enterprise Value	9	7	21	35	27	29	3	-2	4	44	7	4	6	-10	-7
Low Price	1.13	1.01	1.1	1.39	1.49	1.7	2.25	2.2	2	1.8	2.6	2.11	2.02	1.22	1.16
EV/Sales	1.16	0.83	2.67	2.82	1.62	0.44	0.19	- -	1.36	10.01	0.21	- -	2.27	- -	- -
EV/EBITDA	3.37	2.15	8.44	6.57	4.81	0.86	0.49	- -	- -	- -	0.38	- -	- -	- -	- -
Price/Earnings	3.62	11.47	39.79	31.36	11.96	3.41	14.02	6.88	- -	- -	4.77	- -	- -	- -	- -
Price/Earnings Average	4.4	12.54	39.42	27.31	12.45	2.51	22.86	8.32	-32.04	-34.3	5.42	-24.68	-36.34	-13.13	-13.04
Price/Earnings High	5.17	14.51	48.61	34.21	17.11	3.51	29.51	10.02	-37.2	-53.39	7.01	-29.81	-42.46	-17.24	-17.94
Price/Earnings Low	3.43	9.9	27.7	19.81	8.53	1.71	13.15	6.78	-26.76	-25.29	4.39	-21.61	-32.98	-9.35	-10.95
Price/Book Value	1.09	1.03	1.33	1.98	1.69	1.53	1.05	0.91	0.98	1.81	1.12	0.95	1.01	0.69	0.76
Price/Book Value Average	1.32	1.12	1.31	1.73	1.76	1.12	1.71	1.1	1.08	1.2	1.27	1.04	1.03	0.89	0.8
Price/Book Value High	1.55	1.3	1.62	2.16	2.42	1.57	2.21	1.33	1.25	1.86	1.64	1.26	1.21	1.17	1.1
Price/Book Value Low	1.03	0.88	0.92	1.25	1.21	0.76	0.99	0.9	0.9	0.88	1.03	0.91	0.94	0.63	0.67
Price/Tangible Book Value	1.09	1.03	1.59	2.29	1.82	1.56	1.1	0.94	1.01	1.87	1.14	0.98	1.04	0.71	0.79
Price/Tangible Book Value Average	1.33	1.12	1.58	1.99	1.89	1.15	1.79	1.14	1.11	1.24	1.3	1.07	1.06	0.91	0.83
Price/Tangible Book Value High	1.56	1.3	1.94	2.49	2.6	1.61	2.3	1.37	1.29	1.93	1.68	1.3	1.24	1.2	1.14
Price/Tangible Book Value Low	1.04	0.89	1.11	1.44	1.3	0.78	1.03	0.93	0.93	0.91	1.05	0.94	0.96	0.65	0.7
Price/Sales	4.15	3.46	5.04	4.5	2.97	1.22	3.52	2.4	17.21	20.12	1.89	- -	19.94	309.23	199.54
Price/Sales Average	5.05	3.79	5	3.92	3.09	0.89	5.74	2.9	18.91	13.31	2.15	- -	20.36	398.34	210.36
Price/Sales High	5.93	4.38	6.16	4.91	4.24	1.25	7.41	3.49	21.95	20.72	2.78	- -	23.78	523.13	289.41
Price/Sales Low	3.94	2.99	3.51	2.84	2.11	0.61	3.3	2.36	15.79	9.82	1.74	- -	18.48	283.65	176.69
Price/Cash Flow	15.62	11.27	14.84	9.61	8.72	2.65	8.56	6.55	-86.4	-176.15	3.49	-9.64	156.69	-28.74	-34.44
Price/Cash Flow Average	19	12.32	14.7	8.37	9.07	1.95	13.95	7.92	-94.92	-116.53	3.97	-10.56	159.97	-37.02	-36.31
Price/Cash Flow High	22.31	14.25	18.12	10.48	12.47	2.73	18	9.54	-110.18	-181.4	5.14	-12.75	186.88	-48.62	-49.96
Price/Cash Flow Low	14.83	9.73	10.33	6.07	6.22	1.33	8.02	6.46	-79.27	-85.93	3.22	-9.25	145.19	-26.36	-30.5
Price/Free Cash Flow Average	22.77	13.62	6.09	8.81	9.33	2.07	13.05	8.34	-117.19	-129.68	4.01	-11.69	159.97	-37.02	-69.5
Price/Free Cash Flow High	26.73	15.76	7.51	11.03	12.82	2.91	16.84	10.05	-136.04	-201.87	5.19	-14.12	186.88	-48.62	-95.62
Price/Free Cash Flow Low	17.77	10.76	4.28	6.39	6.39	1.41	7.5	6.8	-97.87	-95.62	3.25	-10.23	145.19	-26.36	-58.38
EV/Sales Average	2.11	1.21	2.69	2.34	1.8	0.13	3.04	1.82	11.53	7.57	0.88	- -	13.67	262.19	120.79
EV/Sales High	2.96	1.79	3.86	3.3	2.95	0.49	4.68	2.41	14.58	15.01	1.51	- -	17.06	385.43	199.76
EV/Sales Low	1.03	0.42	1.19	1.31	0.84	- -	0.63	1.29	8.41	4.06	0.48	- -	11.81	148.92	87.16
EV/EBITDA Average	6.13	3.14	8.5	5.47	5.35	0.25	8.03	4.26	-18.03	-16.03	1.6	-12.48	-18.67	-7.63	-5.77
EV/EBITDA High	8.62	4.67	12.22	7.7	8.74	0.96	12.39	5.64	-22.8	-31.78	2.73	-15.85	-23.3	-11.21	-9.55
EV/EBITDA Low	3	1.1	3.75	3.05	2.5	-0.32	1.66	3.01	-13.14	-8.6	0.87	-10.46	-16.13	-4.33	-4.17
EV/EBIT Average	6.15	3.15	14.12	7.96	7.61	0.26	8.31	4.39	-14.87	-13.82	1.62	-11.33	-15.91	-7.24	-5.48
EV/EBIT High	8.65	4.68	20.3	11.21	12.43	0.99	12.81	5.82	-18.81	-27.39	2.77	-14.39	-19.85	-10.64	-9.06
EV/EBIT Low	3.01	1.1	6.23	4.44	3.56	-0.32	1.71	3.1	-10.84	-7.41	0.89	-9.5	-13.74	-4.11	-3.95
Last Price	1.19	1.17	1.58	2.2	2.09	3.4	2.4	2.23	2.18	3.69	2.82	2.2	2.18	1.33	1.31
High Price	1.7	1.48	1.93	2.4	2.99	3.5	5.05	3.25	2.78	3.8	4.15	2.91	2.6	2.25	1.9
Enterprise Value Average	16	10	22	29	30	8	50	40	35	33	32	44	36	26	18
Enterprise Value High	22	16	31	41	49	32	77	53	44	66	54	56	44	39	30
Enterprise Value Low	8	4	10	16	14	-11	10	28	26	18	17	37	31	15	13

Shares Outstanding	25	25	26	24	23	24	24	24	24	24	24	24	24	23	23
Diluted Weighted Avg Shares	31	28	28	27	24	25	26	25	24	24	25	24	24	23	23
Basic Weighted Avg Shares	26	26	26	25	24	23	24	24	24	24	24	24	24	23	23
Revenue per Share	0.29	0.34	0.31	0.49	0.7	2.79	0.68	0.93	0.13	0.18	1.49	- -	0.11	- -	0.01
EBITDA per Share	0.1	0.13	0.1	0.21	0.24	1.43	0.26	0.4	-0.08	-0.09	0.82	-0.15	-0.08	-0.15	-0.14
Operating Income per Share	0.1	0.13	0.06	0.14	0.17	1.4	0.25	0.39	-0.1	-0.1	0.81	-0.16	-0.09	-0.16	-0.14
Basic EPS, GAAP	0.33	0.1	0.04	0.07	0.17	1	0.17	0.32	-0.07	-0.07	0.59	-0.1	-0.06	-0.13	-0.11
Basic EPS from Cont Ops	0.33	0.1	0.04	0.07	0.17	1	0.17	0.32	-0.07	-0.07	0.59	-0.1	-0.06	-0.13	-0.11
Diluted EPS, GAAP	0.27	0.09	0.04	0.07	0.17	0.93	0.16	0.3	-0.07	-0.07	0.58	-0.1	-0.06	-0.13	-0.11
Diluted EPS from Cont Ops	0.27	0.09	0.04	0.07	0.17	0.93	0.16	0.3	-0.07	-0.07	0.58	-0.1	-0.06	-0.13	-0.11
Dividend per Share	- -	- -	- -	- -	- -	- -	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Cash Flow per Share	0.08	0.1	0.11	0.23	0.24	1.28	0.28	0.34	-0.03	-0.02	0.81	-0.23	0.01	-0.05	-0.04
Free Cash Flow per Basic Share	0.08	0.1	-0.07	0.23	0.24	1.28	0.23	0.34	-0.03	-0.02	0.8	-0.25	0.01	-0.05	-0.06
Cash & Equivalents per Share	0.85	0.89	0.75	0.77	0.93	2.19	2.27	2.32	2.01	1.86	2.51	2.03	1.93	1.77	1.62
Book Value per Share	1.09	1.14	1.19	1.11	1.24	2.23	2.28	2.45	2.23	2.04	2.53	2.31	2.15	1.93	1.73
Tangible Book Value per Share	1.09	1.14	0.99	0.96	1.15	2.17	2.19	2.37	2.15	1.97	2.47	2.24	2.1	1.88	1.67

Network-1 Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)