The Aaron's Company, Inc.

AAN

AANThe Aaron's Company, Inc. US flag

New York Stock Exchange

10.09

USD

+0.10

- -

318.35MMarket Cap

Profitability (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Return on Common Equity (%)	- -	12.94	3.47	-62.04	161.96	-4.95	3.11
Return on Assets (%)	- -	6.2	1.57	-16.15	7.87	-0.32	0.15
Return on Capital (%)	- -	10.42	3.07	- -	29.79	- -	- -
Return on Invested Capital (%)	- -	22.29	11.01	- -	16.71	- -	- -
Gross Margin (%)	57.39	60.54	62.32	62.45	62.83	51.65	52.31
EBITDA Margin (%)	41.01	41.6	44.11	43.76	44.62	34.14	32.12
Operating Margin (%)	10.05	9.62	10.38	10.83	12.44	7.82	6.44
Incremental Operating Margin (%)	- -	-50.33	-122.64	-5.27	37.73	-13.29	34.81
Pretax Margin (%)	5.03	3.54	1.92	-22.93	7.9	-0.66	-0.05
Profit Margin (%)	8.02	2.82	1.57	-15.33	5.96	-0.23	0.13
Net Income to Common Margin (%)	8.02	2.82	1.57	-15.33	5.96	-0.23	0.13
Effective Tax Rate (%)	- -	20.32	18.01	- -	24.64	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	9.07	-256.25	531.14
Sustainable Growth Rate (%)	- -	12.94	3.47	-62.04	147.27	-17.62	-13.4

Credit (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Total Debt	- -	441	677	280	330	739	697
ST Debt	- -	16	- -	- -	10	23	6
LT Debt	- -	425	677	280	320	715	690
Total Debt/EBITDA	- -	0.59	0.86	0.37	0.4	0.96	1.01
Net Debt/EBITDA	- -	0.57	0.37	-0.1	- -	0.28	0.2
Total Debt/EBIT	- -	2.55	3.65	1.49	1.44	4.2	5.06
Net Debt/EBIT	- -	2.45	1.56	-0.41	-0.01	1.22	0.98
EBITDA to Interest Expense	40.26	45.42	46.4	75.87	563.99	77.77	44.31
EBITDA-CapEx/Interest Expense	37.59	41.34	41.69	68.97	500.5	66.83	38.22
EBIT to Interest Expense	9.87	10.5	10.92	18.77	157.25	17.81	8.88
Interest Expense	18	16	17	10	1	10	16
Common Equity/Total Assets	- -	47.95	43.18	1.44	8.07	5.23	4.63
Long-Term Debt/Equity (%)	- -	54.32	80.79	39.33	44.53	102.87	100.6
Long-Term Debt/Capital (%)	- -	34.71	44.69	93.51	71.69	85.58	88.36
Long-Term Debt/Total Assets (%)	- -	26.01	34.88	20.67	22.19	38.49	37.79
Total Debt/Equity (%)	- -	56.37	80.79	39.33	45.93	106.24	101.53
Total Debt/Capital (%)	- -	36.02	44.69	93.51	73.93	88.38	89.18
Total Debt/Total Assets (%)	- -	26.99	34.88	20.67	22.89	39.75	38.14
Net Debt to Equity	- -	54.17	34.57	-10.7	-0.39	30.87	19.66
Net Debt/Capital (%)	- -	34.96	19.76	-34.12	-0.67	26.56	18.68
EBITDA	731	747	787	759	823	768	687
EBITDA-CapEx	682	680	707	690	731	660	593
Operating Income (Loss)	179	173	185	188	230	176	138

Liquidity (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Cash Ratio	- -	0.03	0.11	0.21	0.06	0.06	0.13
Current Ratio	- -	2.29	2.14	2.3	2.09	1.97	1.86
Quick Ratio	- -	0.17	0.22	0.31	0.14	0.16	0.24
CFO/Avg Current Liab	- -	0.91	0.45	0.9	0.36	0.4	0.4
Common Equity/Total Assets	- -	47.95	43.18	1.44	8.07	5.23	4.63
Long-Term Debt/Equity (%)	- -	54.32	80.79	39.33	44.53	102.87	100.6
Long-Term Debt/Capital (%)	- -	34.71	44.69	93.51	71.69	85.58	88.36
Long-Term Debt/Total Assets (%)	- -	26.01	34.88	20.67	22.19	38.49	37.79
Total Debt/Equity (%)	- -	56.37	80.79	39.33	45.93	106.24	101.53
Total Debt/Capital (%)	- -	36.02	44.69	93.51	73.93	88.38	89.18
Total Debt/Total Assets (%)	- -	26.99	34.88	20.67	22.89	39.75	38.14
CFO/Total Liabilities	- -	21.92	16.87	55.4	18.81	14.65	15.82
CFO/CapEx	2.28	2.78	2.33	5.15	1.47	1.58	1.91
Altman's Z-Score	- -	3.59	3.07	2.71	2.9	2.23	2.06

Working Capital (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Accounts Receivable Turnover	- -	77.41	42.77	48.82	58.19	66.52	54.89
Days Sales Outstanding	- -	4.72	8.53	7.48	6.27	5.49	6.65
Inventory Turnover	- -	1.75	0.85	0.88	0.93	1.39	1.36
Days Inventory Outstanding	- -	208.09	431.26	414.33	390.9	262.08	268.62
Accounts Payable Turnover	- -	38.66	8.15	6.88	9.07	11.63	7.82
Accounts Payable Turnover Days	- -	9.44	44.76	53.08	40.26	31.39	46.66
Cash Conversion Cycle	- -	203.36	395.03	368.73	356.92	236.18	228.62
Inventory to Cash Days	- -	-203.38	-422.72	-406.86	-384.63	-256.59	-261.97
Inventories	- -	807	782	697	772	790	712
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	807	782	697	772	790	712
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Market Capitalization	1,346	1,420	1,929	560	720	337	319
- Cash & Cash Equivalents	- -	12	49	76	23	28	59
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	441	677	280	330	739	697
Enterprise Value	1,346	1,849	2,557	764	1,027	1,048	957
Total Capital	- -	1,224	1,515	299	446	836	781
Total Debt/Capital (%)	- -	36.02	44.69	93.51	73.93	88.38	89.18
Total Debt / EV	- -	0.24	0.26	0.37	0.32	0.71	0.73
EV/Sales	0.76	1.03	1.43	0.44	0.56	0.47	0.45
EV/EBITDA	1.84	2.48	3.25	1.01	1.25	1.36	1.39
EV/EBIT	7.51	10.71	13.8	4.07	4.47	5.96	6.95
EV/Cash Flow to Firm	9.68	9.26	12.79	2.11	7.49	6.02	6.88
EV/Free Cash Flow to Firm	7.18	6.93	9.14	1.77	4.47	3.72	4.1
Diluted Market Cap	1,346	1,420	1,929	560	735	337	323
Diluted Enterprise Value	1,346	1,849	2,557	764	1,042	1,048	960
EV per Share	39.85	54.74	75.7	22.54	31.12	33.93	31.1
TTM Sales	1,782	1,795	1,784	1,735	1,846	2,249	2,140
TTM EBITDA	731	747	787	759	823	768	687
TTM Operating Income	179	173	185	188	230	176	138
TTM Cash Flow to Firm	139	200	200	362	137	174	139
TTM Free Cash Flow to Firm	187	267	280	431	230	282	233

Multiples (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Price/Free Cash Flow	8.49	5.6	7.25	1.32	3.22	1.21	1.17
EV/EBIT	7.51	10.71	13.8	4.07	4.47	5.96	6.95
Enterprise Value	1,346	1,849	2,557	764	1,027	1,048	957
Low Price	26.12	36.2	41.21	13	16.64	7.65	6.72
EV/Sales	0.76	1.03	1.43	0.44	0.56	0.47	0.45
EV/EBITDA	1.84	2.48	3.25	1.01	1.25	1.36	1.39
Price/Earnings	9.42	28.04	68.65	- -	6.55	- -	113.17
Price/Earnings Average	8.65	30.37	70.06	-5.55	7.06	-84.64	119.44
Price/Earnings High	11.4	37.34	94.55	-8.56	11.25	-151.83	176.19
Price/Earnings Low	6.17	24.14	49.54	-1.66	4.99	-44.74	73.27
Price/Book Value	- -	1.81	2.3	28.82	6.19	3.47	3.78
Price/Book Value Average	- -	1.96	2.35	75.99	6.67	4.6	3.99
Price/Book Value High	- -	2.42	3.17	117.16	10.63	8.25	5.88
Price/Book Value Low	- -	1.56	1.66	22.67	4.72	2.43	2.45
Price/Tangible Book Value	- -	4.62	5.13	0.81	1.03	0.64	0.61
Price/Tangible Book Value Average	- -	5	5.24	2.13	1.11	0.86	0.65
Price/Tangible Book Value High	- -	6.15	7.07	3.28	1.77	1.54	0.95
Price/Tangible Book Value Low	- -	3.97	3.7	0.63	0.78	0.45	0.4
Price/Sales	0.76	0.79	1.08	0.32	0.39	0.15	0.15
Price/Sales Average	0.69	0.86	1.1	0.85	0.42	0.2	0.16
Price/Sales High	0.91	1.05	1.49	1.31	0.67	0.36	0.23
Price/Sales Low	0.5	0.68	0.78	0.25	0.3	0.11	0.1
Price/Cash Flow	12.22	7.61	10.37	1.57	5.29	1.97	1.77
Price/Cash Flow Average	11.21	8.25	10.59	4.15	5.7	2.62	1.87
Price/Cash Flow High	14.78	10.14	14.28	6.4	9.09	4.7	2.76
Price/Cash Flow Low	8.01	6.56	7.48	1.24	4.04	1.39	1.15
Price/Free Cash Flow Average	7.8	6.07	7.4	3.48	3.47	1.61	1.24
Price/Free Cash Flow High	10.28	7.46	9.99	5.36	5.53	2.88	1.83
Price/Free Cash Flow Low	5.57	4.82	5.23	1.04	2.45	0.85	0.76
EV/Sales Average	0.69	1.1	1.46	0.97	0.59	0.51	0.46
EV/Sales High	0.91	1.29	1.84	1.43	0.84	0.67	0.53
EV/Sales Low	0.5	0.92	1.13	0.37	0.46	0.42	0.39
EV/EBITDA Average	1.69	2.63	3.3	2.21	1.32	1.51	1.42
EV/EBITDA High	2.23	3.11	4.17	3.27	1.87	1.97	1.65
EV/EBITDA Low	1.21	2.21	2.57	0.85	1.04	1.23	1.23
EV/EBIT Average	6.9	11.39	14.02	8.94	4.72	6.58	7.08
EV/EBIT High	9.09	13.44	17.73	13.2	6.72	8.6	8.24
EV/EBIT Low	4.93	9.56	10.9	3.43	3.73	5.39	6.13
Last Price	39.85	42.05	57.11	16.53	21.81	10.9	10.38
High Price	48.22	56	78.65	67.2	37.49	25.96	16.16
Enterprise Value Average	1,236	1,967	2,597	1,680	1,083	1,158	975
Enterprise Value High	1,629	2,320	3,285	2,480	1,544	1,513	1,135
Enterprise Value Low	882	1,652	2,020	644	856	947	844

Profitability (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Return on Common Equity (%)	- -	12.94	3.47	-62.04	161.96	-4.95	3.11
Return on Assets (%)	- -	6.2	1.57	-16.15	7.87	-0.32	0.15
Return on Capital (%)	- -	10.42	3.07	- -	29.79	- -	- -
Return on Invested Capital (%)	- -	22.29	11.01	- -	16.71	- -	- -
Gross Margin (%)	57.39	60.54	62.32	62.45	62.83	51.65	52.31
EBITDA Margin (%)	41.01	41.6	44.11	43.76	44.62	34.14	32.12
Operating Margin (%)	10.05	9.62	10.38	10.83	12.44	7.82	6.44
Incremental Operating Margin (%)	- -	-50.33	-122.64	-5.27	37.73	-13.29	34.81
Pretax Margin (%)	5.03	3.54	1.92	-22.93	7.9	-0.66	-0.05
Profit Margin (%)	8.02	2.82	1.57	-15.33	5.96	-0.23	0.13
Net Income to Common Margin (%)	8.02	2.82	1.57	-15.33	5.96	-0.23	0.13
Effective Tax Rate (%)	- -	20.32	18.01	- -	24.64	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	9.07	-256.25	531.14
Sustainable Growth Rate (%)	- -	12.94	3.47	-62.04	147.27	-17.62	-13.4

Credit (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Total Debt	- -	441	677	280	330	739	697
ST Debt	- -	16	- -	- -	10	23	6
LT Debt	- -	425	677	280	320	715	690
Total Debt/EBITDA	- -	0.59	0.86	0.37	0.4	0.96	1.01
Net Debt/EBITDA	- -	0.57	0.37	-0.1	- -	0.28	0.2
Total Debt/EBIT	- -	2.55	3.65	1.49	1.44	4.2	5.06
Net Debt/EBIT	- -	2.45	1.56	-0.41	-0.01	1.22	0.98
EBITDA to Interest Expense	40.26	45.42	46.4	75.87	563.99	77.77	44.31
EBITDA-CapEx/Interest Expense	37.59	41.34	41.69	68.97	500.5	66.83	38.22
EBIT to Interest Expense	9.87	10.5	10.92	18.77	157.25	17.81	8.88
Interest Expense	18	16	17	10	1	10	16
Common Equity/Total Assets	- -	47.95	43.18	1.44	8.07	5.23	4.63
Long-Term Debt/Equity (%)	- -	54.32	80.79	39.33	44.53	102.87	100.6
Long-Term Debt/Capital (%)	- -	34.71	44.69	93.51	71.69	85.58	88.36
Long-Term Debt/Total Assets (%)	- -	26.01	34.88	20.67	22.19	38.49	37.79
Total Debt/Equity (%)	- -	56.37	80.79	39.33	45.93	106.24	101.53
Total Debt/Capital (%)	- -	36.02	44.69	93.51	73.93	88.38	89.18
Total Debt/Total Assets (%)	- -	26.99	34.88	20.67	22.89	39.75	38.14
Net Debt to Equity	- -	54.17	34.57	-10.7	-0.39	30.87	19.66
Net Debt/Capital (%)	- -	34.96	19.76	-34.12	-0.67	26.56	18.68
EBITDA	731	747	787	759	823	768	687
EBITDA-CapEx	682	680	707	690	731	660	593
Operating Income (Loss)	179	173	185	188	230	176	138

Liquidity (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Cash Ratio	- -	0.03	0.11	0.21	0.06	0.06	0.13
Current Ratio	- -	2.29	2.14	2.3	2.09	1.97	1.86
Quick Ratio	- -	0.17	0.22	0.31	0.14	0.16	0.24
CFO/Avg Current Liab	- -	0.91	0.45	0.9	0.36	0.4	0.4
Common Equity/Total Assets	- -	47.95	43.18	1.44	8.07	5.23	4.63
Long-Term Debt/Equity (%)	- -	54.32	80.79	39.33	44.53	102.87	100.6
Long-Term Debt/Capital (%)	- -	34.71	44.69	93.51	71.69	85.58	88.36
Long-Term Debt/Total Assets (%)	- -	26.01	34.88	20.67	22.19	38.49	37.79
Total Debt/Equity (%)	- -	56.37	80.79	39.33	45.93	106.24	101.53
Total Debt/Capital (%)	- -	36.02	44.69	93.51	73.93	88.38	89.18
Total Debt/Total Assets (%)	- -	26.99	34.88	20.67	22.89	39.75	38.14
CFO/Total Liabilities	- -	21.92	16.87	55.4	18.81	14.65	15.82
CFO/CapEx	2.28	2.78	2.33	5.15	1.47	1.58	1.91
Altman's Z-Score	- -	3.59	3.07	2.71	2.9	2.23	2.06

Working Capital (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Accounts Receivable Turnover	- -	77.41	42.77	48.82	58.19	66.52	54.89
Days Sales Outstanding	- -	4.72	8.53	7.48	6.27	5.49	6.65
Inventory Turnover	- -	1.75	0.85	0.88	0.93	1.39	1.36
Days Inventory Outstanding	- -	208.09	431.26	414.33	390.9	262.08	268.62
Accounts Payable Turnover	- -	38.66	8.15	6.88	9.07	11.63	7.82
Accounts Payable Turnover Days	- -	9.44	44.76	53.08	40.26	31.39	46.66
Cash Conversion Cycle	- -	203.36	395.03	368.73	356.92	236.18	228.62
Inventory to Cash Days	- -	-203.38	-422.72	-406.86	-384.63	-256.59	-261.97
Inventories	- -	807	782	697	772	790	712
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	807	782	697	772	790	712
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Market Capitalization	1,346	1,420	1,929	560	720	337	319
- Cash & Cash Equivalents	- -	12	49	76	23	28	59
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	441	677	280	330	739	697
Enterprise Value	1,346	1,849	2,557	764	1,027	1,048	957
Total Capital	- -	1,224	1,515	299	446	836	781
Total Debt/Capital (%)	- -	36.02	44.69	93.51	73.93	88.38	89.18
Total Debt / EV	- -	0.24	0.26	0.37	0.32	0.71	0.73
EV/Sales	0.76	1.03	1.43	0.44	0.56	0.47	0.45
EV/EBITDA	1.84	2.48	3.25	1.01	1.25	1.36	1.39
EV/EBIT	7.51	10.71	13.8	4.07	4.47	5.96	6.95
EV/Cash Flow to Firm	9.68	9.26	12.79	2.11	7.49	6.02	6.88
EV/Free Cash Flow to Firm	7.18	6.93	9.14	1.77	4.47	3.72	4.1
Diluted Market Cap	1,346	1,420	1,929	560	735	337	323
Diluted Enterprise Value	1,346	1,849	2,557	764	1,042	1,048	960
EV per Share	39.85	54.74	75.7	22.54	31.12	33.93	31.1
TTM Sales	1,782	1,795	1,784	1,735	1,846	2,249	2,140
TTM EBITDA	731	747	787	759	823	768	687
TTM Operating Income	179	173	185	188	230	176	138
TTM Cash Flow to Firm	139	200	200	362	137	174	139
TTM Free Cash Flow to Firm	187	267	280	431	230	282	233

Multiples (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Price/Free Cash Flow	8.49	5.6	7.25	1.32	3.22	1.21	1.17
EV/EBIT	7.51	10.71	13.8	4.07	4.47	5.96	6.95
Enterprise Value	1,346	1,849	2,557	764	1,027	1,048	957
Low Price	26.12	36.2	41.21	13	16.64	7.65	6.72
EV/Sales	0.76	1.03	1.43	0.44	0.56	0.47	0.45
EV/EBITDA	1.84	2.48	3.25	1.01	1.25	1.36	1.39
Price/Earnings	9.42	28.04	68.65	- -	6.55	- -	113.17
Price/Earnings Average	8.65	30.37	70.06	-5.55	7.06	-84.64	119.44
Price/Earnings High	11.4	37.34	94.55	-8.56	11.25	-151.83	176.19
Price/Earnings Low	6.17	24.14	49.54	-1.66	4.99	-44.74	73.27
Price/Book Value	- -	1.81	2.3	28.82	6.19	3.47	3.78
Price/Book Value Average	- -	1.96	2.35	75.99	6.67	4.6	3.99
Price/Book Value High	- -	2.42	3.17	117.16	10.63	8.25	5.88
Price/Book Value Low	- -	1.56	1.66	22.67	4.72	2.43	2.45
Price/Tangible Book Value	- -	4.62	5.13	0.81	1.03	0.64	0.61
Price/Tangible Book Value Average	- -	5	5.24	2.13	1.11	0.86	0.65
Price/Tangible Book Value High	- -	6.15	7.07	3.28	1.77	1.54	0.95
Price/Tangible Book Value Low	- -	3.97	3.7	0.63	0.78	0.45	0.4
Price/Sales	0.76	0.79	1.08	0.32	0.39	0.15	0.15
Price/Sales Average	0.69	0.86	1.1	0.85	0.42	0.2	0.16
Price/Sales High	0.91	1.05	1.49	1.31	0.67	0.36	0.23
Price/Sales Low	0.5	0.68	0.78	0.25	0.3	0.11	0.1
Price/Cash Flow	12.22	7.61	10.37	1.57	5.29	1.97	1.77
Price/Cash Flow Average	11.21	8.25	10.59	4.15	5.7	2.62	1.87
Price/Cash Flow High	14.78	10.14	14.28	6.4	9.09	4.7	2.76
Price/Cash Flow Low	8.01	6.56	7.48	1.24	4.04	1.39	1.15
Price/Free Cash Flow Average	7.8	6.07	7.4	3.48	3.47	1.61	1.24
Price/Free Cash Flow High	10.28	7.46	9.99	5.36	5.53	2.88	1.83
Price/Free Cash Flow Low	5.57	4.82	5.23	1.04	2.45	0.85	0.76
EV/Sales Average	0.69	1.1	1.46	0.97	0.59	0.51	0.46
EV/Sales High	0.91	1.29	1.84	1.43	0.84	0.67	0.53
EV/Sales Low	0.5	0.92	1.13	0.37	0.46	0.42	0.39
EV/EBITDA Average	1.69	2.63	3.3	2.21	1.32	1.51	1.42
EV/EBITDA High	2.23	3.11	4.17	3.27	1.87	1.97	1.65
EV/EBITDA Low	1.21	2.21	2.57	0.85	1.04	1.23	1.23
EV/EBIT Average	6.9	11.39	14.02	8.94	4.72	6.58	7.08
EV/EBIT High	9.09	13.44	17.73	13.2	6.72	8.6	8.24
EV/EBIT Low	4.93	9.56	10.9	3.43	3.73	5.39	6.13
Last Price	39.85	42.05	57.11	16.53	21.81	10.9	10.38
High Price	48.22	56	78.65	67.2	37.49	25.96	16.16
Enterprise Value Average	1,236	1,967	2,597	1,680	1,083	1,158	975
Enterprise Value High	1,629	2,320	3,285	2,480	1,544	1,513	1,135
Enterprise Value Low	882	1,652	2,020	644	856	947	844

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Shares Outstanding	- -	34	34	34	31	31	30
Diluted Weighted Avg Shares	34	34	34	34	34	31	31
Basic Weighted Avg Shares	34	34	34	34	33	31	31
Revenue per Share	52.75	53.13	52.83	51.21	55.94	72.84	69.53
EBITDA per Share	21.63	22.1	23.31	22.41	24.96	24.87	22.33
Operating Income per Share	5.3	5.11	5.48	5.55	6.96	5.7	4.48
Basic EPS, GAAP	4.23	1.5	0.83	-7.85	3.33	-0.17	0.09
Basic EPS from Cont Ops	4.23	1.5	0.83	-7.85	3.33	-0.17	0.09
Diluted EPS, GAAP	4.23	1.5	0.83	-7.85	3.26	-0.17	0.09
Diluted EPS from Cont Ops	4.23	1.5	0.83	-7.85	3.26	-0.17	0.09
Dividend per Share	- -	- -	- -	- -	0.3	0.44	0.49
Cash Flow per Share	3.26	5.52	5.51	10.5	4.12	5.52	5.86
Free Cash Flow per Basic Share	1.83	3.54	3.14	8.46	1.31	2.02	2.79
Cash & Equivalents per Share	- -	0.36	1.44	2.25	0.69	0.9	1.92
Book Value per Share	- -	23.18	24.8	0.57	3.53	3.15	2.75
Tangible Book Value per Share	- -	9.11	11.12	20.51	21.22	16.91	16.97

The Aaron's Company, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)