Sense Technologies, Inc. Financial Ratios — SNSGF Stock

Profitability (USD)

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016

Return on Common Equity (%)	-228.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-68.98	-116.38	-122.43	-56.5	-220.25	-439.77	-1,266.85	-566.17	-672.82	-348.92	-540.88	-444.42	-758.36	-2,216.32	-1,434.57
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-289.79	-11.58	15.7	-368.16	-979.34	-47.46	-264.69	-104.72	-112.34	-28.5	-125.54	-37.6	-15.3	-113.05	64.86
EBITDA Margin (%)	-1,845.05	-425.24	-144.27	-1,855.98	-3,939.68	-1,248.43	-1,696.12	-775.14	-476.1	-133.73	-295.76	-129.42	-84.43	-369.82	-74.45
Operating Margin (%)	-2,085.29	-432.82	-147.02	-1,869.53	-3,954.48	-1,259.45	-1,716.24	-786.09	-486.12	-138.42	-302.3	-132.81	-85.91	-375.02	-74.45
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-618.68	-218.66	-517.3	-190.01	-117.88	-500.03	-179.54
Profit Margin (%)	-2,252.27	-568.12	-262.85	-1,058.6	-1,989	-1,256.1	-2,699.02	-908.83	-618.68	-218.66	-517.3	-190.01	-117.88	-500.03	-179.54
Net Income to Common Margin (%)	-2,252.27	-568.12	-262.85	-1,058.6	-1,989	-1,256.1	-2,740.78	-937.15	-640.81	-232.09	-536.01	-200.56	-122.83	-521.19	-189.47
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	-5.63	-31.9	-2.65	- -	1.52	3.02	3.45	5.79	3.49	5.26	4.03	4.06	5.24
Sustainable Growth Rate (%)	-228.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016

Total Debt	1	2	1	- -	1	1	1	2	1	1	1	2	2	2	2
ST Debt	1	2	- -	- -	1	1	1	2	1	1	1	2	2	2	2
LT Debt	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.99	-1.53	-1.05	-0.05	-0.2	-0.55	-0.89	-1.8	-1.55	-3.35	-2.66	-4.79	-3.64	-3.62	-10.32
Net Debt/EBITDA	-0.79	-1.52	-1.05	0.1	-0.19	-0.55	-0.89	-1.8	-1.55	-3.35	-2.66	-4.62	-3.64	-3.62	-10.31
Total Debt/EBIT	-0.88	-1.5	-1.03	-0.05	-0.2	-0.55	-0.88	-1.78	-1.52	-3.24	-2.61	-4.67	-3.57	-3.57	-10.32
Net Debt/EBIT	-0.7	-1.5	-1.03	0.1	-0.19	-0.54	-0.88	-1.78	-1.52	-3.24	-2.61	-4.5	-3.57	-3.57	-10.31
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-8.91	-4.45	-3.47	-1.67	-2.87	-2.25	-2.65	-2.99	-1.28
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-9.37	-4.45	-3.47	-1.67	-2.87	-2.25	-2.65	-2.99	-1.28
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-9.02	-4.51	-3.54	-1.73	-2.93	-2.31	-2.7	-3.04	-1.28
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	5.98	-117.66	-115.15	-249.5	-372.04	-1,272.9	-1,781.09	-1,803.09	-5,978.98	-1,547.16	-4,093.09	-2,801.96	-12,730.7	-18,553.27	-10,611.7
Long-Term Debt/Equity (%)	514.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	34.87	5.59	-306.33	- -	- -	- -	- -	- -	- -	- -	-6.01	-1.6	- -	-13.42	-2.3
Long-Term Debt/Total Assets (%)	30.74	2.04	82.18	- -	- -	- -	- -	- -	- -	- -	143.68	23.03	- -	1,377.39	121.21
Total Debt/Equity (%)	1,374.79	-131.01	-76.7	-5.09	-51.19	-39.6	-43.86	-49	-27.86	-33.13	-36.49	-44.81	-41.74	-41.08	-47.25
Total Debt/Capital (%)	93.22	422.45	-329.23	-5.36	-104.86	-65.57	-78.13	-96.08	-38.63	-49.54	-57.46	-81.18	-71.64	-69.72	-89.56
Total Debt/Total Assets (%)	82.19	154.14	88.32	4.19	146.44	424.92	696.84	803.66	1,537.88	466.25	1,374.47	1,166.56	4,979.04	7,157.01	4,725.17
Net Debt to Equity	1,096.58	-130.67	-76.51	11.61	-50.38	-39.42	-43.82	-48.98	-27.85	-33.1	-36.49	-43.14	-41.74	-41.08	-47.22
Net Debt/Capital (%)	91.64	426.08	-325.72	10.4	-101.53	-65.07	-78.01	-96.01	-38.59	-49.49	-57.46	-75.87	-71.64	-69.72	-89.47
EBITDA	-1	-1	-1	-1	-3	-1	-1	-1	-1	- -	- -	- -	-1	-1	- -
EBITDA-CapEx	-1	-1	-1	-1	-3	-1	-1	-1	-1	- -	- -	- -	-1	-1	- -
Operating Income (Loss)	-2	-1	-1	-1	-3	-1	-1	-1	-1	- -	-1	- -	-1	-1	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016

Cash Ratio	0.26	- -	- -	0.08	0.01	- -	- -	- -	- -	- -	- -	0.02	- -	- -	- -
Current Ratio	1.37	0.39	0.72	0.43	0.11	0.05	0.03	0.01	- -	0.05	- -	0.03	0.01	0.01	0.01
Quick Ratio	0.26	0.03	0.01	0.09	0.01	- -	- -	- -	- -	- -	- -	0.03	- -	- -	0.01
CFO/Avg Current Liab	-1.2	-0.48	-0.04	-0.18	-0.51	-0.4	-0.22	-0.2	-0.07	-0.07	-0.14	-0.03	-0.08	-0.13	-0.08
Common Equity/Total Assets	5.98	-117.66	-115.15	-249.5	-372.04	-1,272.9	-1,781.09	-1,803.09	-5,978.98	-1,547.16	-4,093.09	-2,801.96	-12,730.7	-18,553.27	-10,611.7
Long-Term Debt/Equity (%)	514.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	34.87	5.59	-306.33	- -	- -	- -	- -	- -	- -	- -	-6.01	-1.6	- -	-13.42	-2.3
Long-Term Debt/Total Assets (%)	30.74	2.04	82.18	- -	- -	- -	- -	- -	- -	- -	143.68	23.03	- -	1,377.39	121.21
Total Debt/Equity (%)	1,374.79	-131.01	-76.7	-5.09	-51.19	-39.6	-43.86	-49	-27.86	-33.13	-36.49	-44.81	-41.74	-41.08	-47.25
Total Debt/Capital (%)	93.22	422.45	-329.23	-5.36	-104.86	-65.57	-78.13	-96.08	-38.63	-49.54	-57.46	-81.18	-71.64	-69.72	-89.56
Total Debt/Total Assets (%)	82.19	154.14	88.32	4.19	146.44	424.92	696.84	803.66	1,537.88	466.25	1,374.47	1,166.56	4,979.04	7,157.01	4,725.17
CFO/Total Liabilities	-71.53	-33.24	-4.05	-14.79	-54.46	-36.32	-18.54	-18.44	-6.71	-7.7	-13.35	-2.76	-7.85	-12.19	-7.18
CFO/CapEx	-16.88	-81.9	-145.63	-6.21	-51.65	-20.57	-7.79	-12,435.66	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	476.57	13.47	8.39	20.61	-75.03	-148.84	-167.07	-152.76	-449.29	-129.06	-330.1	-205.25	-892	-1,306.8	-710.97

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016

Accounts Receivable Turnover	1.31	8.77	12.95	3.48	5.81	26.19	- -	88.11	23.6	35.55	60.05	10.95	20.88	35.11	17.36
Days Sales Outstanding	277.65	41.6	28.18	104.76	62.85	13.94	- -	4.14	15.47	10.27	6.08	33.33	17.48	10.39	21.03
Inventory Turnover	0.26	0.32	0.48	0.33	2.28	1.39	4.67	6.63	21.96	3.53	4.44	- -	- -	- -	- -
Days Inventory Outstanding	1,391.36	1,139.72	760.43	1,094.68	159.82	263.4	78.14	55.02	16.62	103.46	82.15	- -	- -	- -	- -
Accounts Payable Turnover	1.23	0.29	0.28	0.06	0.46	0.1	0.37	0.8	1.14	1.49	0.57	1.31	1.74	0.57	0.21
Accounts Payable Turnover Days	296.34	1,244.29	1,318.75	5,983.9	799.45	3,693.36	999.6	457.17	321.01	245.42	637.11	278.24	209.93	644.54	1,766.94
Cash Conversion Cycle	1,372.67	-62.97	-530.15	-4,784.47	-576.79	-3,416.03	-921.45	-398	-288.92	-131.69	-548.88	-244.92	-192.44	-634.14	-1,745.91
Inventory to Cash Days	-1,113.71	-1,098.12	-732.25	-989.92	-96.96	-249.46	-78.14	-50.88	-1.16	-93.2	-76.07	33.33	17.48	10.39	21.03
Inventories	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016

Market Capitalization	1,227	132	81	127	112	25	47	9	30	18	22	26	20	11	21
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	2	1	- -	1	1	1	2	1	1	1	2	2	2	2
Enterprise Value	1,228	134	82	129	113	26	48	11	31	19	24	28	22	14	23
Total Capital	1	- -	- -	-1	-1	-1	-1	-2	-3	-2	-2	-2	-3	-3	-3
Total Debt/Capital (%)	93.22	422.45	-329.23	-5.36	-104.86	-65.57	-78.13	-96.08	-38.63	-49.54	-57.46	-81.18	-71.64	-69.72	-89.56
Total Debt / EV	- -	0.01	0.01	- -	0.01	0.03	0.02	0.15	0.03	0.06	0.06	0.07	0.09	0.15	0.1
EV/Sales	16,956.81	461.76	173.04	2,729.37	1,507.4	271.06	639.08	95.6	220.22	80.6	141.15	92.85	34.52	92.13	73.17
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	521.89	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	521.89	- -	- -	- -
Diluted Market Cap	145	18	12	20	60	18	38	8	29	15	20	26	19	11	20
Diluted Enterprise Value	146	20	12	22	61	19	39	10	30	16	22	28	21	13	23
EV per Share	241.21	26.37	16.14	25.3	22.18	5.19	8.25	1.82	4.71	2.16	2.36	2.7	2.01	1.08	1.7
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
TTM EBITDA	-1	-1	-1	-1	-3	-1	-1	-1	-1	- -	- -	- -	-1	-1	- -
TTM Operating Income	-2	-1	-1	-1	-3	-1	-1	-1	-1	- -	-1	- -	-1	-1	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	02/28/2002	02/28/2003	02/29/2004	02/28/2005	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016

Price/Free Cash Flow	-141.71	-20.86	-163.75	-94.69	-73.08	-27.5	-84.19	-13.02	-111.47	-56.38	-40.81	-214.88	-50.66	-17.6	-53.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1,228	134	82	129	113	26	48	11	31	19	24	28	22	14	23
Low Price	99	17	6	5	13	4	2.5	1.1	0.6	1.5	1.4	0.2	1	0.51	0.4
EV/Sales	16,956.81	461.76	173.04	2,729.37	1,507.4	271.06	639.08	95.6	220.22	80.6	141.15	92.85	34.52	92.13	73.17
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-142.18	-35.23	-10.57	-18.94	-53.68	-53.19	-19.15	-16.39	-15.89	-51.64	-34.53	-31.56	-26.02	-25.35	-34.5
Price/Earnings High	-386.44	-116.92	-22.53	-62.23	-100.92	-115.04	-45.51	-72.26	-63.16	-94.84	-61.44	-68.16	-40.05	-43.51	-88.24
Price/Earnings Low	-36.44	-7.23	-3.47	-8.19	-23.85	-11.5	-5.69	-5.68	-4.21	-20.32	-14.33	-3.41	-13.35	-7.65	-8.82
Price/Book Value	12,719.43	-91.84	-86.89	-53.48	-75.42	-12.65	-16.02	-2.52	-7.32	-5.03	-5.6	-5.76	-3.94	-2.21	-3.74
Price/Book Value Average	20,389.19	-292.67	-99.39	-24.74	-100.3	-46.81	-16.86	-5.33	-3.68	-9.58	-8.59	-4.27	-4.27	-4.14	-3.9
Price/Book Value High	55,416.62	-971.41	-211.8	-81.29	-188.55	-101.22	-40.05	-23.48	-14.64	-17.6	-15.28	-9.21	-6.57	-7.11	-9.97
Price/Book Value Low	5,225	-60.05	-32.58	-10.7	-44.57	-10.12	-5.01	-1.84	-0.98	-3.77	-3.56	-0.46	-2.19	-1.25	-1
Price/Tangible Book Value	12,719.43	-83.56	-86.13	-50.15	-67.93	-12.65	-16.02	-2.52	-7.32	-5.03	-5.6	-5.76	-3.94	-2.21	-3.74
Price/Tangible Book Value Average	20,389.19	-266.28	-98.52	-23.19	-90.34	-46.81	-16.86	-5.33	-3.68	-9.58	-8.59	-4.27	-4.27	-4.14	-3.9
Price/Tangible Book Value High	55,416.62	-883.81	-209.94	-76.22	-169.84	-101.22	-40.05	-23.48	-14.64	-17.6	-15.28	-9.21	-6.57	-7.11	-9.97
Price/Tangible Book Value Low	5,225	-54.64	-32.3	-10.03	-40.14	-10.12	-5.01	-1.84	-0.98	-3.77	-3.56	-0.46	-2.19	-1.25	-1
Price/Sales	1,997.68	62.8	24.29	433.4	802.93	180.62	498.98	72.55	202.38	62.89	120.74	85.44	29.51	70.37	62.69
Price/Sales Average	3,202.27	200.12	27.78	200.45	1,067.76	668.17	524.96	153.61	101.85	119.85	185.11	63.3	31.96	132.14	65.36
Price/Sales High	8,703.58	664.24	59.21	658.77	2,007.34	1,444.97	1,247.44	677.14	404.77	220.11	329.3	136.7	49.19	226.75	167.18
Price/Sales Low	820.62	41.06	9.11	86.68	474.46	144.5	155.93	53.2	26.98	47.17	76.84	6.83	16.4	39.88	16.72
Price/Cash Flow	-133.31	-20.6	-162.62	-79.44	-71.66	-26.16	-73.38	-13.01	-111.47	-56.38	-40.81	-214.88	-50.66	-17.6	-53.2
Price/Cash Flow Average	-213.7	-65.66	-186.02	-36.74	-95.3	-96.78	-77.2	-27.56	-56.1	-107.45	-62.56	-159.2	-54.86	-33.04	-55.47
Price/Cash Flow High	-580.83	-217.93	-396.39	-120.75	-179.16	-209.3	-183.44	-121.47	-222.94	-197.34	-111.3	-343.81	-84.43	-56.71	-141.88
Price/Cash Flow Low	-54.76	-13.47	-60.98	-15.89	-42.35	-20.93	-22.93	-9.54	-14.86	-42.29	-25.97	-17.19	-28.14	-9.97	-14.19
Price/Free Cash Flow Average	-227.16	-66.47	-187.3	-43.8	-97.18	-101.73	-88.57	-27.56	-56.1	-107.45	-62.56	-159.2	-54.86	-33.04	-55.47
Price/Free Cash Flow High	-617.4	-220.63	-399.14	-143.93	-182.7	-219.99	-210.46	-121.48	-222.94	-197.34	-111.3	-343.81	-84.43	-56.71	-141.88
Price/Free Cash Flow Low	-58.21	-13.64	-61.41	-18.94	-43.18	-22	-26.31	-9.55	-14.86	-42.29	-25.97	-17.19	-28.14	-9.97	-14.19
EV/Sales Average	27,172.88	1,457.29	197.72	1,279.48	2,000.53	975.48	671.35	183.66	115.6	148.33	211.2	70.61	37.09	159.38	75.91
EV/Sales High	73,829.2	4,821.97	419.63	4,132.09	3,750.1	2,097.8	1,568.74	752.36	430.82	267.55	368.13	144.34	55.16	262.39	180.67
EV/Sales Low	6,974.27	304.16	65.84	571.34	895.75	218.86	212.98	74.58	37.69	61.91	93.37	13.9	20.76	58.93	25.87
EV/EBITDA Average	-1,472.74	-342.7	-137.05	-68.94	-50.78	-78.14	-39.58	-23.69	-24.28	-110.92	-71.41	-54.56	-43.93	-43.1	-101.97
EV/EBITDA High	-4,001.47	-1,133.93	-290.85	-222.64	-95.19	-168.03	-92.49	-97.06	-90.49	-200.07	-124.47	-111.53	-65.33	-70.95	-242.68
EV/EBITDA Low	-378	-71.53	-45.63	-30.78	-22.74	-17.53	-12.56	-9.62	-7.92	-46.29	-31.57	-10.74	-24.59	-15.93	-34.75
EV/EBIT Average	-1,303.08	-336.69	-134.49	-68.44	-50.59	-77.45	-39.12	-23.36	-23.78	-107.16	-69.86	-53.17	-43.17	-42.5	-101.97
EV/EBIT High	-3,540.48	-1,114.08	-285.42	-221.02	-94.83	-166.56	-91.41	-95.71	-88.63	-193.29	-121.78	-108.69	-64.21	-69.97	-242.68
EV/EBIT Low	-334.45	-70.27	-44.78	-30.56	-22.65	-17.38	-12.41	-9.49	-7.75	-44.72	-30.89	-10.46	-24.17	-15.71	-34.75
Last Price	241	26	16	25	22	5	8	1.5	4.5	2	2.2	2.5	1.8	0.9	1.5
High Price	1,050	275	39	38	55	40	20	14	9	7	6	4	3	2.9	4
Enterprise Value Average	1,968	424	94	60	150	95	51	20	17	35	36	21	24	24	24
Enterprise Value High	5,346	1,402	199	195	281	205	119	84	61	63	62	43	35	39	58
Enterprise Value Low	505	88	31	27	67	21	16	8	5	15	16	4	13	9	8

Shares Outstanding	5	5	5	5	5	5	6	6	7	9	10	10	11	13	14
Diluted Weighted Avg Shares	1	1	1	1	3	4	5	5	6	7	9	10	10	12	13
Basic Weighted Avg Shares	1	1	1	1	3	4	5	5	6	7	9	10	10	12	13
Revenue per Share	0.12	0.41	0.66	0.06	0.03	0.03	0.02	0.02	0.02	0.03	0.02	0.03	0.06	0.01	0.02
EBITDA per Share	-2.23	-1.76	-0.95	-1.07	-1.08	-0.35	-0.27	-0.16	-0.11	-0.04	-0.05	-0.04	-0.05	-0.05	-0.02
Operating Income per Share	-2.52	-1.79	-0.97	-1.08	-1.08	-0.35	-0.28	-0.16	-0.11	-0.04	-0.06	-0.04	-0.05	-0.05	-0.02
Basic EPS, GAAP	-2.72	-2.35	-1.73	-0.61	-0.54	-0.35	-0.44	-0.19	-0.14	-0.07	-0.1	-0.06	-0.07	-0.07	-0.05
Basic EPS from Cont Ops	-2.72	-2.35	-1.73	-0.61	-0.54	-0.35	-0.43	-0.19	-0.14	-0.07	-0.09	-0.06	-0.07	-0.06	-0.04
Diluted EPS, GAAP	-2.72	-2.35	-1.73	-0.61	-0.54	-0.35	-0.44	-0.19	-0.14	-0.07	-0.1	-0.06	-0.07	-0.07	-0.05
Diluted EPS from Cont Ops	-2.72	-2.35	-1.73	-0.61	-0.54	-0.35	-0.43	-0.19	-0.14	-0.07	-0.09	-0.06	-0.07	-0.06	-0.04
Dividend per Share	- -	- -	0.1	0.19	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.81	-1.26	-0.1	-0.31	-0.31	-0.19	-0.11	-0.12	-0.04	-0.04	-0.05	-0.01	-0.04	-0.05	-0.03
Free Cash Flow per Basic Share	-1.91	-1.28	-0.1	-0.37	-0.31	-0.2	-0.12	-0.12	-0.04	-0.04	-0.05	-0.01	-0.04	-0.05	-0.03
Cash & Equivalents per Share	0.05	- -	- -	0.03	- -	- -	- -	- -	- -	- -	- -	0.01	- -	- -	- -
Book Value per Share	0.02	-0.28	-0.18	-0.47	-0.29	-0.4	-0.5	-0.6	-0.61	-0.4	-0.39	-0.43	-0.46	-0.41	-0.4
Tangible Book Value per Share	0.02	-0.31	-0.19	-0.5	-0.32	-0.4	-0.5	-0.6	-0.61	-0.4	-0.39	-0.43	-0.46	-0.41	-0.4

Sense Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)