Smith Micro Software, Inc. Financial Ratios — SMSI 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 (%)	-101.39	-37.91	-65.06	-40.05	-10.03	-79.13	-47.27	-14.02	24.82	6.21	-33.13	-26.85	-25.79	-72.89	-80.33
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-4.72	-1.92	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	26.95	5.63	- -	- -	- -	- -	- -
Gross Margin (%)	76.18	80.5	77.25	74.8	79.37	73.21	77.88	83.52	90.94	89.88	78.27	70.71	74.16	70.2	74.05
EBITDA Margin (%)	-68.21	-51.54	-42.7	-17.24	-1.6	-48.91	-21.22	-1	26.85	13.85	-14.95	-48.17	-26.09	-92.93	-79.75
Operating Margin (%)	-85.82	-61.77	-52.09	-25.17	-6.42	-53.8	-25.23	-3.96	23.76	6.86	-30.94	-63.75	-44.19	-123.58	-110.84
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	66.47	-85.21	- -	- -	- -	- -	- -
Pretax Margin (%)	-286.56	-59.31	-65.14	-31.77	-6.41	-55.15	-31.37	-10.37	24.92	8.43	-52.77	-59.89	-59.32	-236.97	-169.34
Profit Margin (%)	-276.29	-58.77	-65.5	-31.91	-6.59	-54.34	-28.99	-10.42	24.74	8.12	-53.14	-60.35	-59.7	-236.91	-168.91
Net Income to Common Margin (%)	-276.29	-58.77	-65.5	-31.91	-6.59	-54.34	-28.99	-11.96	24.46	8.12	-53.14	-60.35	-59.7	-236.91	-173.33
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.74	3.7	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.56
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	4	- -	7	6	6	13	3	3	2
ST Debt	- -	- -	- -	- -	- -	- -	1	- -	1	1	1	10	1	1	2
LT Debt	- -	- -	- -	- -	- -	3	3	- -	6	5	4	3	2	1	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.19	-0.77	- -	0.6	0.88	-0.67	-0.57	-0.31	-0.13	-0.17
Net Debt/EBITDA	0.19	0.85	0.65	1.59	13.91	-0.03	-0.32	46.41	-2.43	-3.63	1.84	0.21	0.67	0.15	0.04
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.17	-0.65	- -	0.68	1.77	-0.32	-0.43	-0.18	-0.1	-0.12
Net Debt/EBIT	0.15	0.71	0.53	1.09	3.47	-0.02	-0.27	11.68	-2.74	-7.31	0.89	0.16	0.39	0.11	0.03
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.72	-1.68	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.72	-1.68	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11.54	-2.84	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	6	- -	- -
Common Equity/Total Assets	-178.97	-309.78	-622.89	-760.27	-861.52	-1,581.05	-1,678.45	-936.65	-368.25	-303.4	-220.26	-271.76	-357.5	-738.1	-1,540.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	84.67	60.39	- -	11.86	8.18	4.44	3.9	2.36	3.16	2.27
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-1.16	-1.2	- -	-2.64	-2.24	-1.81	-1.11	-0.59	-0.37	-0.11
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	18.1	19.87	- -	9.44	6.59	3.9	2.87	2.08	2.68	1.67
Total Debt/Equity (%)	- -	- -	- -	- -	- -	84.67	82.29	- -	14.37	10.62	5.83	17.58	4.33	6.3	12.71
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-1.16	-1.64	- -	-3.2	-2.9	-2.38	-5.01	-1.08	-0.73	-0.61
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	18.1	27.08	- -	11.43	8.56	5.12	12.96	3.81	5.34	9.36
Net Debt to Equity	-11.52	-44.24	-64.74	-68.21	-62.88	11.8	34	-59.13	-58.06	-43.86	-15.99	-6.57	-9.45	-6.89	-2.65
Net Debt/Capital (%)	4.97	10.07	5.65	4.65	4.01	-0.16	-0.67	4.9	11.46	10.7	6.13	1.78	2.3	0.79	0.13
EBITDA	-39	-22	-18	-6	-1	-14	-5	- -	12	7	-9	-23	-11	-19	-14
EBITDA-CapEx	-39	-22	-18	-6	-1	-14	-5	- -	12	7	-9	-23	-11	-19	-14
Operating Income (Loss)	-50	-27	-22	-9	-3	-15	-6	-1	10	4	-18	-31	-18	-25	-19

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	3.99	3.91	1.51	1.47	1.79	0.4	0.46	3.59	4.94	3.08	1.72	0.68	0.93	0.5	0.24
Current Ratio	5.57	5.22	2.47	2.58	3.02	1.44	1.65	5.94	6.99	4.69	3.06	1.28	2.21	1.77	0.74
Quick Ratio	5.45	5.08	2.35	2.48	2.92	1.31	1.53	5.7	6.85	4.55	2.85	1.18	1.97	1.51	0.54
CFO/Avg Current Liab	-1.03	-1.3	-1.83	-0.73	-0.01	-1.81	-1.44	-0.7	2.19	1.12	-1.46	-1.28	-0.49	-2.15	-1.22
Common Equity/Total Assets	-178.97	-309.78	-622.89	-760.27	-861.52	-1,581.05	-1,678.45	-936.65	-368.25	-303.4	-220.26	-271.76	-357.5	-738.1	-1,540.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	84.67	60.39	- -	11.86	8.18	4.44	3.9	2.36	3.16	2.27
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-1.16	-1.2	- -	-2.64	-2.24	-1.81	-1.11	-0.59	-0.37	-0.11
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	18.1	19.87	- -	9.44	6.59	3.9	2.87	2.08	2.68	1.67
Total Debt/Equity (%)	- -	- -	- -	- -	- -	84.67	82.29	- -	14.37	10.62	5.83	17.58	4.33	6.3	12.71
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-1.16	-1.64	- -	-3.2	-2.9	-2.38	-5.01	-1.08	-0.73	-0.61
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	18.1	27.08	- -	11.43	8.56	5.12	12.96	3.81	5.34	9.36
CFO/Total Liabilities	-89.83	-109.14	-123.99	-54.84	-0.53	-102.26	-79.69	-61.94	79.82	55.85	-92.57	-70.81	-68.45	-196.09	-109.3
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-1.44	-1.65	-6.69	-7.91	-8.15	-32.99	-30.35	-8.32	2.55	4.98	1.85	-11.11	-17.6	-40.06	-89.54

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	3.01	4.96	5.17	4.69	4.83	4.31	4.55	4.28	4.81	4.41	5.09	4.6	4.44	3.02	4.61
Days Sales Outstanding	121.12	73.62	70.63	77.87	75.58	84.72	80.29	85.23	75.89	82.68	71.65	79.34	82.24	121.04	79.23
Inventory Turnover	40.53	34.84	56.6	70.58	119.88	296.63	847	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	9	10.48	6.45	5.17	3.04	1.23	0.43	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	3.53	3.22	5.37	5.87	5.01	4.17	3.13	3.48	2.45	2.4	4.55	4.35	3.67	2.88	2.45
Accounts Payable Turnover Days	103.55	113.23	67.93	62.23	72.81	87.53	116.63	105	149.18	152.33	80.24	83.96	99.52	126.91	148.88
Cash Conversion Cycle	26.58	-29.14	9.15	20.82	5.82	-1.58	-35.91	-19.77	-73.29	-69.65	-8.59	-4.61	-17.28	-5.87	-69.65
Inventory to Cash Days	112.11	63.14	64.18	72.7	72.53	83.49	79.86	85.23	75.89	82.68	71.65	79.34	82.24	121.04	79.23
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	40	54	55	39	33	19	38	40	137	221	252	116	54	16	11
- Cash & Cash Equivalents	7	19	12	10	9	2	2	12	28	26	16	14	7	3	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	3	4	- -	7	6	6	13	3	3	2
Enterprise Value	-6	22	40	26	21	19	40	28	116	202	242	116	50	16	12
Total Capital	-143	-169	-196	-208	-211	-224	-229	-236	-218	-215	-246	-268	-303	-352	-382
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-1.16	-1.64	- -	-3.2	-2.9	-2.38	-5.01	-1.08	-0.73	-0.61
Total Debt / EV	- -	- -	- -	- -	- -	0.14	0.09	- -	0.06	0.03	0.02	0.12	0.07	0.16	0.2
EV/Sales	2.69	0.5	0.93	0.71	0.52	0.68	1.74	1.07	2.68	3.93	4.14	2.39	1.22	0.78	0.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	9.97	28.39	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	11.27	57.27	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	11.62	25.45	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	11.62	25.45	- -	- -	- -	- -	- -
Diluted Market Cap	40	54	55	39	33	19	38	40	147	232	252	116	54	16	11
Diluted Enterprise Value	33	35	43	29	25	19	40	28	126	212	242	116	50	16	12
EV per Share	139.5	96.28	172.59	103.85	71.74	64.01	118.21	50.21	134.54	197.67	188.83	83.57	30.67	6.45	2.9
TTM Sales	58	43	43	37	40	28	23	26	43	51	58	49	41	21	17
TTM EBITDA	-39	-22	-18	-6	-1	-14	-5	- -	12	7	-9	-23	-11	-19	-14
TTM Operating Income	-50	-27	-22	-9	-3	-15	-6	-1	10	4	-18	-31	-18	-25	-19
TTM Cash Flow to Firm	-14	-13	-17	-7	- -	-12	-7	-3	10	8	-13	-17	-1	-14	-7
TTM Free Cash Flow to Firm	-14	-13	-17	-7	- -	-12	-7	-3	10	8	-13	-17	-1	-14	-7

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	-2.97	-4.2	-3.3	-5.76	-609.04	-1.63	-5.16	-13.98	14.74	29.25	-19.52	-6.04	-7.69	-1.13	-1.55
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	11.27	57.27	- -	- -	- -	- -	- -
Enterprise Value	-6	22	40	26	21	19	40	28	116	202	242	116	50	16	12
Low Price	153.7	176	126.4	105.6	102.4	51.2	32.05	58	67.6	131.2	177.2	75.6	26.1	2.6	2.65
EV/Sales	2.69	0.5	0.93	0.71	0.52	0.68	1.74	1.07	2.68	3.93	4.14	2.39	1.22	0.78	0.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	9.97	28.39	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	12.95	53.1	- -	- -	- -	- -	- -
Price/Earnings Average	-1.15	-2.48	-1.62	-4.26	-19.25	-1.83	-2.89	-16.01	12.41	44.53	-9.26	-5.46	-3.76	-0.61	-0.6
Price/Earnings High	-3.8	-4.04	-2.35	-9.27	-32.67	-2.49	-6.9	-21.02	22.46	70.05	-13.29	-9.48	-9.23	-1.91	-1.34
Price/Earnings Low	-0.21	-1.55	-1.05	-2.27	-11.3	-1	-1.62	-10.29	5.5	32.14	-7.31	-3.58	-1.74	-0.13	-0.36
Price/Book Value	-0.28	-0.32	-0.28	-0.19	-0.16	-0.08	-0.16	-0.17	-0.61	-1	-1	-0.41	-0.18	-0.05	-0.03
Price/Book Value Average	-1.28	-0.38	-0.23	-0.24	-0.24	-0.12	-0.08	-0.21	-0.58	-0.84	-1.14	-0.57	-0.3	-0.08	-0.05
Price/Book Value High	-4.24	-0.61	-0.34	-0.53	-0.4	-0.17	-0.2	-0.28	-1.06	-1.32	-1.64	-0.99	-0.74	-0.26	-0.1
Price/Book Value Low	-0.24	-0.23	-0.15	-0.13	-0.14	-0.07	-0.05	-0.14	-0.26	-0.61	-0.9	-0.37	-0.14	-0.02	-0.03
Price/Tangible Book Value	0.62	1.26	3.01	2.65	2.39	-13.68	96.98	2.41	3.78	6.55	11.01	23.19	4.96	2.65	-109.09
Price/Tangible Book Value Average	2.83	1.48	2.49	3.38	3.57	-20.49	48.66	3.03	3.62	5.49	12.55	31.87	8.49	4.87	-177.15
Price/Tangible Book Value High	9.35	2.41	3.62	7.34	6.06	-27.87	116.41	3.97	6.55	8.64	18.02	55.33	20.82	15.23	-393.92
Price/Tangible Book Value Low	0.53	0.92	1.61	1.8	2.1	-11.15	27.36	1.95	1.6	3.97	9.92	20.87	3.92	1.05	-107.07
Price/Sales	0.7	1.24	1.28	1.07	0.85	0.66	1.67	1.53	3.17	4.31	4.31	2.4	1.31	0.79	0.64
Price/Sales Average	3.18	1.46	1.06	1.36	1.27	1	0.84	1.92	3.04	3.62	4.92	3.3	2.25	1.45	1.04
Price/Sales High	10.5	2.37	1.54	2.96	2.15	1.35	2	2.51	5.49	5.69	7.06	5.72	5.51	4.52	2.31
Price/Sales Low	0.59	0.91	0.68	0.73	0.74	0.54	0.47	1.23	1.35	2.61	3.88	2.16	1.04	0.31	0.63
Price/Cash Flow	-2.97	-4.2	-3.3	-5.76	-609.04	-1.63	-5.16	-13.98	13.75	27.91	-19.52	-6.04	-7.69	-1.13	-1.55
Price/Cash Flow Average	-13.57	-4.94	-2.73	-7.34	-910.91	-2.44	-2.59	-17.52	13.18	23.41	-22.24	-8.3	-13.17	-2.08	-2.51
Price/Cash Flow High	-44.77	-8.03	-3.97	-15.97	-1,545.45	-3.32	-6.2	-22.99	23.84	36.82	-31.93	-14.42	-32.3	-6.51	-5.59
Price/Cash Flow Low	-2.53	-3.08	-1.76	-3.92	-534.64	-1.33	-1.46	-11.26	5.84	16.89	-17.57	-5.44	-6.07	-0.45	-1.52
Price/Free Cash Flow Average	-13.57	-4.94	-2.73	-7.34	-910.91	-2.44	-2.59	-17.52	14.12	24.53	-22.24	-8.3	-13.17	-2.08	-2.51
Price/Free Cash Flow High	-44.77	-8.03	-3.97	-15.97	-1,545.45	-3.32	-6.2	-22.99	25.55	38.59	-31.93	-14.42	-32.3	-6.51	-5.59
Price/Free Cash Flow Low	-2.53	-3.08	-1.76	-3.92	-534.64	-1.33	-1.46	-11.26	6.26	17.7	-17.57	-5.44	-6.07	-0.45	-1.52
EV/Sales Average	3.05	1.02	0.78	1.09	1.04	1.01	0.9	1.45	2.55	3.23	4.74	3.28	2.15	1.44	1.09
EV/Sales High	10.37	1.94	1.27	2.68	1.93	1.37	2.07	2.05	5	5.31	6.88	5.71	5.42	4.51	2.36
EV/Sales Low	0.46	0.47	0.41	0.45	0.52	0.55	0.54	0.77	0.85	2.23	3.71	2.15	0.94	0.3	0.68
EV/EBITDA Average	-4.47	-1.99	-1.84	-6.3	-65.11	-2.06	-4.26	-145.74	9.48	23.36	-31.72	-6.82	-8.25	-1.54	-1.37
EV/EBITDA High	-15.2	-3.76	-2.97	-15.56	-120.16	-2.8	-9.75	-205.78	18.63	38.33	-46.04	-11.85	-20.77	-4.86	-2.96
EV/EBITDA Low	-0.68	-0.92	-0.96	-2.61	-32.47	-1.13	-2.54	-77.13	3.18	16.1	-24.81	-4.46	-3.61	-0.32	-0.85
EV/EBIT Average	-3.56	-1.66	-1.5	-4.31	-16.27	-1.87	-3.58	-36.68	10.71	47.13	-15.33	-5.15	-4.87	-1.16	-0.98
EV/EBIT High	-12.08	-3.14	-2.43	-10.66	-30.02	-2.54	-8.2	-51.79	21.06	77.32	-22.25	-8.96	-12.26	-3.65	-2.13
EV/EBIT Low	-0.54	-0.77	-0.79	-1.79	-8.11	-1.03	-2.13	-19.41	3.6	32.47	-11.99	-3.37	-2.13	-0.24	-0.61
Last Price	180.8	240	236.8	155.2	116.65	62.8	113.6	72	159.2	216.8	196.8	84	33.05	6.55	2.7
High Price	2,724.8	459.2	284.8	430.4	296	128	136.35	118.4	276	286	322	200.4	138.8	37.6	9.75
Enterprise Value Average	176	44	33	40	41	28	21	38	110	166	277	159	88	30	19
Enterprise Value High	599	84	54	99	76	39	48	54	217	272	402	277	221	93	41
Enterprise Value Low	27	21	17	17	21	16	12	20	37	114	217	104	38	6	12

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	2	4	5
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	2	2	4
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	2	2	4
Revenue per Share	259.5	193.38	184.63	145.55	137.58	94.5	68.13	47.1	50.24	50.28	45.61	35.01	25.18	8.31	4.21
EBITDA per Share	-177	-99.68	-78.84	-25.1	-2.21	-46.22	-14.46	-0.47	13.49	6.96	-6.82	-16.87	-6.57	-7.72	-3.36
Operating Income per Share	-222.72	-119.45	-96.17	-36.63	-8.84	-50.84	-17.19	-1.87	11.94	3.45	-14.11	-22.32	-11.13	-10.27	-4.67
Basic EPS, GAAP	-716.99	-113.65	-120.94	-46.44	-9.06	-51.35	-19.75	-5.63	12.29	4.08	-24.24	-21.13	-15.03	-19.69	-7.3
Basic EPS from Cont Ops	-716.99	-113.65	-120.94	-46.44	-9.06	-51.35	-19.75	-4.91	12.43	4.08	-24.24	-21.13	-15.03	-19.69	-7.12
Diluted EPS, GAAP	-716.99	-113.65	-120.94	-46.44	-9.06	-51.35	-19.75	-5.63	11.47	3.9	-24.24	-21.13	-15.03	-19.69	-7.3
Diluted EPS from Cont Ops	-716.99	-113.65	-120.94	-46.44	-9.06	-51.35	-19.75	-4.91	11.59	3.9	-24.24	-21.13	-15.03	-19.69	-7.12
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	0.72	0.14	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-60.86	-57.15	-71.71	-26.96	-0.19	-38.5	-22	-5.15	11.58	7.77	-10.08	-13.9	-4.3	-5.78	-1.75
Free Cash Flow per Basic Share	-60.86	-57.15	-71.71	-26.96	-0.19	-38.5	-22	-5.15	11.58	7.77	-10.08	-13.9	-4.3	-5.78	-1.75
Cash & Equivalents per Share	206.52	143.72	64.21	51.35	44.91	7.46	6.54	21.79	32.76	25.24	12.55	10.12	4.39	1.14	0.36
Book Value per Share	-642.69	-752.06	-849.92	-819.66	-734.22	-757.15	-690.69	-423.01	-261.19	-216.81	-196.92	-203.17	-188.51	-143.38	-93.36
Tangible Book Value per Share	291.37	190.41	78.62	58.66	48.84	-4.59	1.17	29.82	42.13	33.08	17.87	3.62	6.67	2.47	-0.02

Smith Micro Software, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)