Wearable Health Solutions, Inc. Financial Ratios — WHSI

Profitability (USD)

	2009 Y	2010 Y	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
As of date	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-216.49	-24.6	-765.25	239.79	18.55	114.69	-184.59	-757.34	-86.33	-410.58	-118.99	-426.9	-2,093.11	-849.64
Return on Capital (%)	- -	- -	- -	- -	-54.23	-13.55	-81.41	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	56.55	62.76	20.48	22.86	71.87	67.78	69.44	82.91	73.21	48.32	59.57	37.64	45.65	35.92
EBITDA Margin (%)	- -	-381.82	-225.18	-99.64	-114.85	-86.21	-38.07	-44.99	-454.46	-23.21	-55.45	-42.08	-227.85	-1,246.42	-306.24
Operating Margin (%)	- -	-450.6	-299.69	-115.36	-129.47	-93.47	-44.67	-45.32	-456.56	-25.04	-56.42	-42.61	-227.85	-1,247.22	-307.9
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-760.14	-90	-1,995.42	556.84	19.51	72.07	-60.24	-439.38	-28.56	-92.87	-39.01	-237.64	-1,247.66	-320.56
Profit Margin (%)	- -	-760.14	-90	-1,995.42	556.84	19.51	72.07	-60.24	-439.18	-28.56	-92.87	-39.01	-237.64	-1,247.66	-320.56
Net Income to Common Margin (%)	- -	-760.14	-90	-1,995.42	556.84	19.51	72.07	-60.24	-439.18	-28.56	-92.87	-39.01	-237.64	-1,247.66	-320.56
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2009 Y	2010 Y	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
As of date	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023

Total Debt	- -	- -	- -	1	1	- -	- -	1	1	1	1	2	3	2	3
ST Debt	- -	- -	- -	1	- -	- -	- -	- -	1	1	1	1	3	2	3
LT Debt	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.26	-0.11	-0.21	-1.56	-1.37	-0.03	-1.09	-1.47	-0.27	-5.01	-3.24	-3.56	-0.84	-0.15	-1.21
Net Debt/EBITDA	-0.21	-0.11	-0.21	-1.52	-1.36	-0.02	-1.08	-1.29	-0.27	-4.99	-3.23	-3.56	-0.57	-0.14	-1.14
Total Debt/EBIT	-0.19	-0.09	-0.16	-1.34	-1.21	-0.03	-0.93	-1.46	-0.27	-4.65	-3.18	-3.51	-0.84	-0.15	-1.21
Net Debt/EBIT	-0.15	-0.09	-0.16	-1.31	-1.2	-0.02	-0.92	-1.28	-0.26	-4.63	-3.17	-3.51	-0.57	-0.14	-1.13
EBITDA to Interest Expense	-5.42	-3.38	-0.97	-0.55	-1.16	-4.7	-3.47	-3.2	-21.34	-6.59	-11.72	- -	-14.35	-162.38	-19.79
EBITDA-CapEx/Interest Expense	-5.57	-3.38	-0.97	-0.55	-1.16	-4.7	-3.47	-3.49	-21.34	-6.59	-11.72	- -	-14.35	-163	-19.87
EBIT to Interest Expense	-7.44	-3.99	-1.3	-0.64	-1.3	-5.1	-4.07	-3.22	-21.43	-7.11	-11.92	- -	-14.35	-162.48	-19.89
Interest Expense	- -	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-23.35	-127.93	-146.97	-731.75	-423.82	-174.51	-294.44	-196.09	-298.31	-660.56	-1,861.37	-356.08	-375.43	-617.4	-1,603.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-109.98	-10.89	-11.55	-2.08	-19.01	- -	-116.03	-151.9	- -	- -	-48.34	-72.03	- -	- -	-2.28
Long-Term Debt/Total Assets (%)	12.16	12.47	15.2	14.02	67.01	- -	141.27	69.63	- -	- -	335.44	61.69	- -	- -	8.28
Total Debt/Equity (%)	-52.38	-10.37	-10.39	-8.06	-16.83	-1.52	-58.65	-76.62	-85.16	-74.75	-62.71	-75.94	-79.38	-91.68	-77.36
Total Debt/Capital (%)	-109.98	-11.57	-11.59	-8.77	-20.23	-1.54	-141.83	-327.71	-574.03	-295.97	-168.19	-315.57	-384.98	-1,102.17	-341.76
Total Debt/Total Assets (%)	12.16	13.24	15.26	58.98	71.32	2.65	172.69	150.23	254.04	493.72	1,167.07	270.3	292.96	565.74	1,240.01
Net Debt to Equity	-43.17	-10.37	-10.39	-7.86	-16.72	-1.14	-58.48	-67.11	-82.69	-74.45	-62.54	-75.94	-54.09	-88.31	-72.65
Net Debt/Capital (%)	-75.95	-11.57	-11.59	-8.53	-20.08	-1.15	-140.87	-204.07	-477.82	-291.36	-166.94	-315.57	-117.8	-755.57	-274.74
EBITDA	-1	-2	-1	-1	-1	-1	- -	-1	-4	- -	- -	- -	-3	-13	-2
EBITDA-CapEx	-1	-2	-1	-1	-1	-1	- -	-1	-4	- -	- -	- -	-3	-13	-2
Operating Income (Loss)	-2	-3	-1	-1	-1	-1	-1	-1	-4	- -	- -	- -	-3	-13	-2

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2009 Y	2010 Y	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
As of date	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023

Cash Ratio	0.38	- -	- -	- -	- -	- -	- -	0.08	0.02	- -	- -	- -	0.2	0.03	0.04
Current Ratio	1.93	0.15	0.04	0.01	0.01	0.02	0.39	0.4	0.23	0.12	0.06	0.09	0.21	0.12	0.04
Quick Ratio	1.04	0.01	0.01	0.01	- -	0.01	0.19	0.14	0.05	0.05	0.01	0.02	0.21	0.09	0.04
CFO/Avg Current Liab	- -	-1.34	-0.24	-0.14	-0.07	-0.01	-0.24	-0.78	-0.09	-0.06	-0.07	-0.23	-0.35	-0.93	-0.41
Common Equity/Total Assets	-23.35	-127.93	-146.97	-731.75	-423.82	-174.51	-294.44	-196.09	-298.31	-660.56	-1,861.37	-356.08	-375.43	-617.4	-1,603.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-109.98	-10.89	-11.55	-2.08	-19.01	- -	-116.03	-151.9	- -	- -	-48.34	-72.03	- -	- -	-2.28
Long-Term Debt/Total Assets (%)	12.16	12.47	15.2	14.02	67.01	- -	141.27	69.63	- -	- -	335.44	61.69	- -	- -	8.28
Total Debt/Equity (%)	-52.38	-10.37	-10.39	-8.06	-16.83	-1.52	-58.65	-76.62	-85.16	-74.75	-62.71	-75.94	-79.38	-91.68	-77.36
Total Debt/Capital (%)	-109.98	-11.57	-11.59	-8.77	-20.23	-1.54	-141.83	-327.71	-574.03	-295.97	-168.19	-315.57	-384.98	-1,102.17	-341.76
Total Debt/Total Assets (%)	12.16	13.24	15.26	58.98	71.32	2.65	172.69	150.23	254.04	493.72	1,167.07	270.3	292.96	565.74	1,240.01
CFO/Total Liabilities	-40.49	-27.37	-8.18	-5.93	-7.53	-0.8	-43.05	-45.8	-7.89	-5.98	-5.7	-17.62	-27.56	-127.8	-33.67
CFO/CapEx	-37.04	- -	- -	- -	- -	- -	- -	-14.43	- -	- -	- -	- -	- -	-62.14	-135.51
Altman's Z-Score	-25.98	-72.1	-333.12	-254.76	-352.78	-383.96	-71.77	-37.22	-92.11	-117.99	-247.27	-46.82	-55.11	-288.68	-312.05

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2009 Y	2010 Y	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
As of date	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023

Accounts Receivable Turnover	- -	11.55	42.21	176.01	92.21	47.52	16.92	14.68	12.84	14.8	17.2	46	43.58	81.41	3,931.89
Days Sales Outstanding	- -	31.6	8.65	2.07	3.96	7.68	21.58	24.86	28.42	24.67	21.22	7.93	8.38	4.48	0.09
Inventory Turnover	- -	7.47	3.6	11.38	11.3	13.25	8.14	10.49	1.88	2.2	8.25	179.03	- -	160.93	61.13
Days Inventory Outstanding	- -	48.84	101.49	32.09	32.29	27.54	44.86	34.81	193.89	166.23	44.25	2.04	- -	2.27	5.97
Accounts Payable Turnover	- -	3.7	0.87	3.29	5.19	4.62	5.18	5.46	6.32	2.68	1.97	1.88	2.88	2.95	4.34
Accounts Payable Turnover Days	- -	98.62	418.72	111.02	70.28	78.93	70.43	66.85	57.75	136.27	185.16	194.25	126.77	123.62	84.17
Cash Conversion Cycle	- -	-18.18	-308.58	-76.86	-34.03	-43.71	-4	-7.18	164.56	54.62	-119.69	-184.28	-118.4	-116.87	-78.1
Inventory to Cash Days	- -	-17.24	-92.84	-30.01	-28.34	-19.86	-23.28	-9.95	-165.47	-141.56	-23.03	5.9	8.38	2.22	-5.88
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2009 Y	2010 Y	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
As of date	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023

Market Capitalization	- -	4	2	1	3	2	1	1	2	- -	1	2	- -	22	2
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1	1	- -	- -	1	1	1	1	2	3	2	3
Enterprise Value	- -	4	3	2	4	2	1	2	3	1	3	3	2	24	5
Total Capital	- -	-2	-2	-9	-4	-2	- -	- -	- -	- -	-1	-1	-1	- -	-1
Total Debt/Capital (%)	-109.98	-11.57	-11.59	-8.77	-20.23	-1.54	-141.83	-327.71	-574.03	-295.97	-168.19	-315.57	-384.98	-1,102.17	-341.76
Total Debt / EV	1.2	0.06	0.08	0.42	0.25	0.02	0.38	0.51	0.35	0.79	0.55	0.51	1.42	0.08	0.57
EV/Sales	- -	6.96	5.91	3.66	6.3	1.73	1.08	1.31	3.55	1.47	3.27	2.94	1.34	23.18	6.47
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	3.48	7.11	49.87	10.72	- -	- -	59.88	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	3.48	7.11	49.87	10.72	- -	- -	59.88	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	2	2	1	1	1	1	1	2	- -	1	2	6	16	2
Diluted Enterprise Value	- -	2	2	2	2	1	1	2	3	1	2	4	8	18	5
EV per Share	4.26	16.95	5.73	2.72	2.13	0.35	0.18	0.22	0.06	0.03	0.03	0.01	- -	0.02	- -
TTM Sales	- -	1	- -	1	1	1	1	1	1	1	1	1	1	1	1
TTM EBITDA	-1	-2	-1	-1	-1	-1	- -	-1	-4	- -	- -	- -	-3	-13	-2
TTM Operating Income	-2	-3	-1	-1	-1	-1	-1	-1	-4	- -	- -	- -	-3	-13	-2
TTM Cash Flow to Firm	-1	-1	1	- -	- -	- -	- -	-1	- -	- -	- -	-1	-1	-3	-1
TTM Free Cash Flow to Firm	-1	-1	1	- -	- -	- -	- -	-1	- -	- -	- -	-1	-1	-3	-1

Multiples (USD)

Valuation Multiples API ChatGPT

	2009 Y	2010 Y	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
As of date	06/30/2009	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023

Price/Free Cash Flow	- -	-1.5	-7.02	-1.32	-2.96	-51.61	-1.46	-1.26	-15.27	-2.86	-7.65	-4.04	-4.94	-5.33	-1.69
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	4	3	2	4	2	1	2	3	1	3	3	2	24	5
Low Price	- -	8.08	3.52	1.2	1.6	0.15	0.1	0.02	0.02	- -	- -	- -	- -	0.01	- -
EV/Sales	- -	6.96	5.91	3.66	6.3	1.73	1.08	1.31	3.55	1.47	3.27	2.94	1.34	23.18	6.47
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	0.46	5.89	0.83	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-4.52	-6.67	-0.12	0.46	14.28	2.07	-1.47	-1.14	-3.89	-0.78	-8.58	-1.81	-1.16	-4.9
Price/Earnings High	- -	-48.78	-15.98	-0.28	0.46	26.93	3.75	-4.74	-2.27	-14.31	-2.36	-32.19	-15.89	-3.4	-15.43
Price/Earnings Low	- -	-0.2	-3.2	-0.06	0.46	2.52	0.75	-0.24	-0.2	-0.04	-0.04	-4.07	-0.64	-0.5	-0.35
Price/Book Value	- -	-1.62	-1.22	-0.11	-0.51	-0.97	-0.95	-0.84	-1.61	-0.2	-0.52	-0.73	- -	-10.7	-0.61
Price/Book Value Average	- -	-18.86	-1.69	-0.16	-0.51	-2.34	-2.39	-1.07	-3.44	-0.71	-0.28	-1.36	- -	-9.9	-3.34
Price/Book Value High	- -	-203.62	-4.05	-0.37	-0.51	-4.42	-4.33	-3.45	-6.84	-2.63	-0.86	-5.12	- -	-29.17	-10.51
Price/Book Value Low	- -	-0.82	-0.81	-0.08	-0.51	-0.41	-0.87	-0.18	-0.6	-0.01	-0.01	-0.65	- -	-4.28	-0.24
Price/Tangible Book Value	- -	-0.97	-0.73	-0.1	-0.42	-0.63	-0.95	-0.84	-1.61	-0.2	-0.52	-0.73	- -	-10.7	-0.61
Price/Tangible Book Value Average	- -	-11.27	-1.02	-0.14	-0.42	-1.52	-2.39	-1.07	-3.44	-0.71	-0.28	-1.36	- -	-9.9	-3.34
Price/Tangible Book Value High	- -	-121.68	-2.44	-0.33	-0.42	-2.87	-4.33	-3.45	-6.84	-2.63	-0.86	-5.12	- -	-29.17	-10.51
Price/Tangible Book Value Low	- -	-0.49	-0.49	-0.07	-0.42	-0.27	-0.87	-0.18	-0.6	-0.01	-0.01	-0.65	- -	-4.28	-0.24
Price/Sales	- -	2.95	4.32	1.71	2.57	1.15	0.6	0.7	2.35	0.31	1.31	1.8	4.15	15.58	2.88
Price/Sales Average	- -	34.35	6	2.41	2.57	2.79	1.49	0.88	5.02	1.11	0.72	3.35	4.29	14.41	15.71
Price/Sales High	- -	370.81	14.39	5.64	2.57	5.25	2.71	2.85	9.97	4.09	2.19	12.56	37.77	42.47	49.47
Price/Sales Low	- -	1.5	2.88	1.28	2.57	0.49	0.54	0.15	0.88	0.01	0.03	1.59	1.51	6.23	1.13
Price/Cash Flow	- -	-1.5	-7.02	-1.32	-2.96	-51.61	-1.46	-1.17	-15.27	-2.86	-7.65	-4.04	-4.94	-5.24	-1.68
Price/Cash Flow Average	- -	-17.47	-9.76	-1.86	-2.96	-125.12	-3.67	-1.48	-32.67	-10.36	-4.21	-7.52	-5.1	-4.85	-9.15
Price/Cash Flow High	- -	-188.57	-23.39	-4.35	-2.96	-235.94	-6.65	-4.78	-64.9	-38.13	-12.75	-28.21	-44.88	-14.3	-28.81
Price/Cash Flow Low	- -	-0.76	-4.68	-0.99	-2.96	-22.12	-1.33	-0.24	-5.73	-0.1	-0.19	-3.57	-1.8	-2.1	-0.66
Price/Free Cash Flow Average	- -	-17.47	-9.76	-1.86	-2.96	-125.12	-3.67	-1.59	-32.67	-10.36	-4.21	-7.52	-5.1	-4.93	-9.22
Price/Free Cash Flow High	- -	-188.57	-23.39	-4.35	-2.96	-235.94	-6.65	-5.13	-64.9	-38.13	-12.75	-28.21	-44.88	-14.53	-29.02
Price/Free Cash Flow Low	- -	-0.76	-4.68	-0.99	-2.96	-22.12	-1.33	-0.26	-5.73	-0.1	-0.19	-3.57	-1.8	-2.13	-0.67
EV/Sales Average	- -	76.54	8.03	4.55	6.3	4.16	2.1	1.5	6.22	2.27	2.6	4.19	1.34	21.58	19.55
EV/Sales High	- -	822.09	18.6	8.62	6.3	7.82	3.46	3.56	11.17	5.25	4.25	11.59	1.34	60.16	53.98
EV/Sales Low	- -	3.74	4.09	3.13	6.3	0.75	1.02	0.73	2.09	1.17	1.83	2.78	1.34	10.33	4.69
EV/EBITDA Average	-0.21	-20.05	-3.57	-4.56	-5.48	-4.82	-5.51	-3.34	-1.37	-9.78	-4.7	-9.95	-0.59	-1.73	-6.39
EV/EBITDA High	-0.21	-215.31	-8.26	-8.65	-5.48	-9.07	-9.1	-7.91	-2.46	-22.61	-7.66	-27.54	-0.59	-4.83	-17.63
EV/EBITDA Low	-0.21	-0.98	-1.82	-3.14	-5.48	-0.87	-2.69	-1.63	-0.46	-5.04	-3.3	-6.59	-0.59	-0.83	-1.53
EV/EBIT Average	-0.16	-16.99	-2.68	-3.94	-4.86	-4.45	-4.69	-3.31	-1.36	-9.07	-4.61	-9.83	-0.59	-1.73	-6.35
EV/EBIT High	-0.16	-182.44	-6.21	-7.47	-4.86	-8.37	-7.75	-7.85	-2.45	-20.96	-7.53	-27.2	-0.59	-4.82	-17.53
EV/EBIT Low	-0.16	-0.83	-1.37	-2.71	-4.86	-0.8	-2.29	-1.61	-0.46	-4.67	-3.24	-6.51	-0.59	-0.83	-1.52
Last Price	- -	15.92	5.28	1.6	1.6	0.35	0.11	0.12	0.04	0.01	0.01	0.01	0.01	0.02	- -
High Price	- -	2,000	17.6	5.28	1.6	1.6	0.5	0.49	0.17	0.08	0.02	0.04	0.1	0.04	0.02
Enterprise Value Average	- -	47	4	2	4	5	2	2	5	2	2	5	2	23	15
Enterprise Value High	- -	504	8	5	4	9	4	5	10	5	3	13	2	63	40
Enterprise Value Low	- -	2	2	2	4	1	1	1	2	1	1	3	2	11	3

Shares Outstanding	- -	- -	- -	1	2	6	7	8	50	50	95	297	- -	1,493	1,566
Diluted Weighted Avg Shares	- -	- -	- -	1	1	4	6	8	50	50	84	370	527	1,086	1,536
Basic Weighted Avg Shares	- -	- -	- -	1	1	4	6	8	50	50	84	370	527	1,086	1,536
Revenue per Share	- -	5.39	1.22	0.94	0.62	0.3	0.18	0.17	0.02	0.02	0.01	- -	- -	- -	- -
EBITDA per Share	-20	-20.59	-2.75	-0.93	-0.72	-0.26	-0.07	-0.08	-0.08	- -	-0.01	- -	-0.01	-0.01	- -
Operating Income per Share	-27.46	-24.3	-3.67	-1.08	-0.81	-0.28	-0.08	-0.08	-0.08	- -	-0.01	- -	-0.01	-0.01	- -
Basic EPS, GAAP	-31.08	-41	-1.1	-18.68	3.47	0.06	0.13	-0.1	-0.07	-0.01	-0.01	- -	-0.01	-0.01	- -
Basic EPS from Cont Ops	-31.08	-41	-1.1	-18.68	3.47	0.06	0.13	-0.1	-0.07	-0.01	-0.01	- -	-0.01	-0.01	- -
Diluted EPS, GAAP	-31.08	-41	-1.1	-18.68	3.47	0.06	0.13	-0.1	-0.07	-0.01	-0.01	- -	-0.01	-0.01	- -
Diluted EPS from Cont Ops	-31.08	-41	-1.1	-18.68	3.47	0.06	0.13	-0.1	-0.07	-0.01	-0.01	- -	-0.01	-0.01	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-20.93	-10.61	-0.75	-1.21	-0.54	-0.01	-0.08	-0.1	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	-21.49	-10.61	-0.75	-1.21	-0.54	-0.01	-0.08	-0.11	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	0.9	- -	- -	0.03	- -	- -	- -	0.01	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-9.79	-9.82	-4.34	-14.29	-3.15	-0.36	-0.12	-0.14	-0.02	-0.03	-0.02	-0.01	- -	- -	- -
Tangible Book Value per Share	-46.62	-16.44	-7.2	-16.04	-3.84	-0.56	-0.12	-0.14	-0.02	-0.03	-0.02	-0.01	- -	- -	- -

Wearable Health Solutions, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)