Acorn Energy, Inc. Financial Ratios — ACFN 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 (%)	48.64	-21.82	-50.24	-67.44	-39.35	0.86	-12.66	-30.45	-13.88	1.35	-0.37	-10.53	2.08	78.45	20.98
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.1	- -	- -	-0.11	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-221.43	- -	- -	- -	- -	- -
Gross Margin (%)	36.52	26.79	36.98	33.94	37.27	40.71	56.25	61.37	65.39	69.76	72.3	72.44	74.5	72.81	76.8
EBITDA Margin (%)	-37.95	-99.6	-59.92	-38.09	-29.34	-33.57	-42.21	-26.34	-11.71	-4.86	0.99	-6.51	2.92	18.73	18.33
Operating Margin (%)	-42.45	-106.84	-65.2	-41.41	-31.24	-35.26	-43.93	-27.64	-12.73	-5.23	-0.12	-8.26	0.92	17.63	17.33
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.57	63.65	10.57
Pretax Margin (%)	-39.98	-106.55	-104.43	-52.63	-33.22	-0.95	-49.24	-29.09	-12.7	1.28	-0.19	-9.01	1.71	18.3	18.38
Profit Margin (%)	187.07	-86.05	-146.46	-138.78	-64.05	1.67	-26.87	-39.34	-11.26	1.17	-0.31	-9.04	1.48	57.29	21.87
Net Income to Common Margin (%)	187.07	-86.05	-146.46	-138.78	-64.05	1.67	-26.87	-39.34	-11.26	1.17	-0.31	-9.04	1.48	57.29	21.87
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.52	- -	- -
Dvd Payout Ratio (%)	13.18	-17.1	-2.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	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	1	- -	1	4	4	1	2	- -	1	1	- -	- -	- -	- -	1
ST Debt	1	- -	1	4	4	- -	2	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	1
Total Debt/EBITDA	-0.11	-0.01	-0.09	-0.59	-0.79	-0.19	-1.09	-0.21	-1.14	-2.4	6.61	-0.74	0.94	0.05	0.5
Net Debt/EBITDA	7.47	1.38	1.27	0.05	-0.76	-0.11	-0.83	0.51	1.73	6.65	-25.7	3.18	-6.17	-1.13	-2.12
Total Debt/EBIT	-0.1	-0.01	-0.09	-0.55	-0.74	-0.18	-1.05	-0.2	-1.05	-2.23	-55.38	-0.58	2.99	0.05	0.52
Net Debt/EBIT	6.68	1.29	1.16	0.05	-0.71	-0.1	-0.8	0.49	1.59	6.17	215.25	2.51	-19.58	-1.2	-2.24
EBITDA to Interest Expense	-36.28	-185.98	-181.43	-38.02	-11.56	-4.81	-7.91	-11.86	- -	-8.23	13.4	-228	78.33	2,058	- -
EBITDA-CapEx/Interest Expense	-38.81	-194	-203.34	-40.02	-11.94	-4.87	-7.91	-11.86	- -	-10.89	-50	-374	52.33	2,002	- -
EBIT to Interest Expense	-40.58	-199.5	-197.43	-41.32	-12.31	-5.05	-8.24	-12.44	- -	-8.86	-1.6	-289	24.67	1,937	- -
Interest Expense	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-14.96	-43.88	-116.21	-292.18	-398.31	-1,047.02	-1,061.72	-2,545.75	-2,012.16	-1,926.86	-1,659	-1,691.88	-1,855.81	-894.95	-692.36
Long-Term Debt/Equity (%)	0.2	- -	- -	- -	- -	8.74	- -	- -	- -	- -	- -	- -	- -	- -	10.63
Long-Term Debt/Capital (%)	-1.16	- -	- -	- -	- -	-0.17	- -	-0.03	-0.54	-0.45	-0.34	-0.22	-0.1	- -	-0.97
Long-Term Debt/Total Assets (%)	0.16	- -	- -	- -	- -	1.79	- -	0.84	10.87	8.52	5.56	3.68	1.8	- -	6.63
Total Debt/Equity (%)	1.18	0.29	3.63	69.12	230.16	28.67	266.36	-23.01	-113.33	-133.14	-96.1	-33.23	-26.76	1.76	12.53
Total Debt/Capital (%)	-6.76	-0.53	-1.94	-5.19	-4.16	-0.57	-2.09	-0.28	-0.73	-0.69	-0.44	-0.33	-0.22	-0.1	-1.14
Total Debt/Total Assets (%)	0.95	0.23	2.24	14.96	15.68	5.85	21.72	7.22	14.67	13.29	7.33	5.61	4.06	0.92	7.81
Net Debt to Equity	-77.17	-51.39	-48.83	-6.29	222.68	16.91	202.39	56.1	172.25	368.79	373.54	143.42	175.42	-41.71	-53.56
Net Debt/Capital (%)	80.6	47.71	20.38	0.45	-4.02	-0.33	-1.58	0.69	1.1	1.88	1.7	1.42	1.42	2.4	4.66
EBITDA	-7	-19	-12	-7	-5	-3	-2	-1	-1	- -	- -	- -	- -	2	2
EBITDA-CapEx	-8	-20	-14	-8	-5	-3	-2	-1	-1	- -	- -	-1	- -	2	2
Operating Income (Loss)	-8	-21	-13	-8	-5	-3	-2	-1	-1	- -	- -	-1	- -	2	2

Liquidity (USD)

MCP API Chat

	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	4.52	2.62	1.19	0.27	0.01	1.25	0.84	0.26	0.35	0.53	0.4	0.32	0.31	0.54	1.17
Current Ratio	5.99	4.51	2.59	1.22	0.94	1.68	1.16	0.83	0.95	0.98	0.99	0.88	0.88	1.26	1.83
Quick Ratio	4.93	3.16	2.07	1.02	0.63	1.44	0.98	0.43	0.61	0.69	0.6	0.45	0.43	1	1.41
CFO/Avg Current Liab	-0.78	-2	-1.48	-1.16	-0.06	-0.41	-0.26	-0.43	-0.33	0.12	0.03	0.01	0.02	0.2	0.52
Common Equity/Total Assets	-14.96	-43.88	-116.21	-292.18	-398.31	-1,047.02	-1,061.72	-2,545.75	-2,012.16	-1,926.86	-1,659	-1,691.88	-1,855.81	-894.95	-692.36
Long-Term Debt/Equity (%)	0.2	- -	- -	- -	- -	8.74	- -	- -	- -	- -	- -	- -	- -	- -	10.63
Long-Term Debt/Capital (%)	-1.16	- -	- -	- -	- -	-0.17	- -	-0.03	-0.54	-0.45	-0.34	-0.22	-0.1	- -	-0.97
Long-Term Debt/Total Assets (%)	0.16	- -	- -	- -	- -	1.79	- -	0.84	10.87	8.52	5.56	3.68	1.8	- -	6.63
Total Debt/Equity (%)	1.18	0.29	3.63	69.12	230.16	28.67	266.36	-23.01	-113.33	-133.14	-96.1	-33.23	-26.76	1.76	12.53
Total Debt/Capital (%)	-6.76	-0.53	-1.94	-5.19	-4.16	-0.57	-2.09	-0.28	-0.73	-0.69	-0.44	-0.33	-0.22	-0.1	-1.14
Total Debt/Total Assets (%)	0.95	0.23	2.24	14.96	15.68	5.85	21.72	7.22	14.67	13.29	7.33	5.61	4.06	0.92	7.81
CFO/Total Liabilities	-60.72	-144.52	-91.56	-78.69	-4.33	-61.46	-19.79	-47.06	-21.69	8.11	2.03	0.44	1.15	18.03	41.65
CFO/CapEx	-19.64	-26.67	-12.13	-46.35	-6.17	-136.94	- -	- -	-7.4	4.99	0.42	0.11	0.92	16.16	63.33
Altman's Z-Score	4.51	4.52	0.65	-4.08	-5.71	-13.98	-14.49	-34.94	-26.3	-24.68	-19.95	-21.84	-23.24	-5.47	-3.57

Working Capital (USD)

MCP API Chat

	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	2.74	3.72	3.63	3.69	2.93	2.34	4.13	5.75	6.75	7.54	9.13	9.5	14.23	8.9	8.14
Days Sales Outstanding	133.42	98.17	100.67	99.01	124.52	155.84	88.44	63.43	54.09	48.38	39.97	38.4	25.66	41.02	44.84
Inventory Turnover	3.72	3.92	3.47	7.11	11.04	14.5	8.83	8.02	6.88	6.8	4.4	2.74	2.35	4.27	3.15
Days Inventory Outstanding	98.09	93.07	105.16	51.34	33.05	25.17	41.33	45.51	53.02	53.7	82.94	133.02	155.5	85.42	115.82
Accounts Payable Turnover	2.98	7.34	4.34	5.83	4.2	3.16	3.22	5.43	8.71	8.15	6.58	6	8.39	8.41	11.55
Accounts Payable Turnover Days	122.33	49.75	84.02	62.66	86.96	115.39	113.19	67.17	41.89	44.78	55.45	60.8	43.5	43.38	31.61
Cash Conversion Cycle	109.19	141.49	121.81	87.69	70.61	65.61	16.58	41.77	65.22	57.3	67.46	110.62	137.66	83.05	129.04
Inventory to Cash Days	35.33	5.1	-4.49	47.67	91.47	130.67	47.11	17.92	1.06	-5.32	-42.97	-94.62	-129.85	-44.4	-70.98
Inventories	2	5	2	1	1	- -	- -	- -	- -	- -	1	1	1	- -	1
Raw Materials	2	3	1	1	- -	- -	- -	- -	- -	- -	1	1	1	- -	1
Work In Process	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	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	105	140	77	18	3	5	7	8	13	15	25	14	15	44	38
- Cash & Cash Equivalents	55	27	17	5	- -	- -	- -	1	1	2	2	1	1	2	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	-1	-3	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	- -	1	4	4	1	2	- -	1	1	- -	- -	- -	- -	1
Enterprise Value	52	113	61	14	8	- -	3	7	13	13	24	13	14	42	34
Total Capital	-12	-29	-59	-85	-92	-96	-96	-99	-100	-100	-100	-101	-101	-95	-91
Total Debt/Capital (%)	-6.76	-0.53	-1.94	-5.19	-4.16	-0.57	-2.09	-0.28	-0.73	-0.69	-0.44	-0.33	-0.22	-0.1	-1.14
Total Debt / EV	0.02	- -	0.02	0.32	0.48	-2.3	0.72	0.04	0.06	0.05	0.02	0.03	0.02	- -	0.03
EV/Sales	2.73	5.84	2.99	0.71	0.48	- -	0.64	1.4	2.3	2.25	3.5	1.83	1.73	3.85	2.99
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	354.22	- -	59.2	20.55	16.32
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	187.99	21.84	17.27
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.68	173.23	387.46	185.97	46.58	16.43
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.49	52.27	39.34	91.04	43.87	16.18
Diluted Market Cap	107	140	77	18	3	5	7	8	13	15	25	14	15	45	38
Diluted Enterprise Value	53	113	61	14	8	6	9	7	13	13	24	13	14	43	35
EV per Share	47.37	101.34	51.35	9.74	4.74	- -	1.51	3.84	5.69	5.37	9.57	5.15	5.6	17.01	13.76
TTM Sales	19	19	20	20	17	9	4	5	5	6	7	7	8	11	11
TTM EBITDA	-7	-19	-12	-7	-5	-3	-2	-1	-1	- -	- -	- -	- -	2	2
TTM Operating Income	-8	-21	-13	-8	-5	-3	-2	-1	-1	- -	- -	-1	- -	2	2
TTM Cash Flow to Firm	-10	-22	-18	-18	-1	-4	-1	-2	-1	- -	- -	- -	- -	1	2
TTM Free Cash Flow to Firm	-9	-21	-16	-18	- -	-4	-1	-2	-1	1	- -	- -	- -	1	2

Multiples (USD)

MCP API Chat

	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	-11.45	-6.53	-4.71	-0.99	-3.59	-1.14	-4.04	-3.17	-12.44	26.38	55.69	43.02	101.62	46.76	18.05
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	187.99	21.84	17.27
Enterprise Value	52	113	61	14	8	- -	3	7	13	13	24	13	14	42	34
Low Price	53.28	97.76	45.6	10.4	1.44	1.12	2.4	2.4	3.2	1.76	5.92	4.16	4	5.76	12.42
EV/Sales	2.73	5.84	2.99	0.71	0.48	- -	0.64	1.4	2.3	2.25	3.5	1.83	1.73	3.85	2.99
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	354.22	- -	59.2	20.55	16.32
Price/Earnings	2.98	- -	- -	- -	- -	35.36	- -	- -	- -	212.74	- -	- -	127.12	7.07	15.02
Price/Earnings Average	2.21	-9.29	-4.16	-1.88	-0.9	34.45	-6.56	-4.52	-17.24	165.5	-1,092.92	-30.24	117.71	4.01	19.48
Price/Earnings High	3.19	-14.13	-6.3	-3.87	-2	96.27	-14.09	-6.64	-25.85	287.49	-1,322.93	-39.51	177.43	7.65	32.82
Price/Earnings Low	1.64	-6.54	-1.81	-0.55	-0.23	13.75	-3.78	-2.21	-11.49	63.25	-699.26	-16.31	83.5	2.28	12.35
Price/Book Value	-8.21	-4.73	-1.3	-0.2	-0.03	-0.05	-0.07	-0.08	-0.13	-0.15	-0.25	-0.14	-0.15	-0.47	-0.41
Price/Book Value Average	-6.09	-5.25	-2.09	-0.59	-0.1	-0.05	-0.08	-0.09	-0.11	-0.11	-0.23	-0.19	-0.14	-0.27	-0.53
Price/Book Value High	-8.79	-7.99	-3.16	-1.22	-0.22	-0.14	-0.17	-0.13	-0.16	-0.2	-0.28	-0.25	-0.21	-0.51	-0.89
Price/Book Value Low	-4.53	-3.7	-0.91	-0.17	-0.02	-0.02	-0.05	-0.04	-0.07	-0.04	-0.15	-0.1	-0.1	-0.15	-0.34
Price/Tangible Book Value	1.75	3.91	2.86	4.24	2.58	2.72	9	-6.24	-20.27	-27.7	-52.97	-13.48	-17.86	8.01	4.54
Price/Tangible Book Value Average	1.3	4.34	4.58	12.31	8.33	2.65	10.2	-7.35	-16.44	-21.55	-48.63	-18.57	-16.54	4.55	5.89
Price/Tangible Book Value High	1.88	6.61	6.95	25.31	18.54	7.4	21.91	-10.81	-24.65	-37.43	-58.86	-24.26	-24.93	8.66	9.93
Price/Tangible Book Value Low	0.97	3.06	2	3.58	2.11	1.06	5.87	-3.6	-10.96	-8.23	-31.11	-10.01	-11.73	2.58	3.74
Price/Sales	5.57	7.2	3.79	0.9	0.18	0.59	1.56	1.51	2.39	2.48	3.69	1.98	1.88	4.05	3.28
Price/Sales Average	4.13	7.99	6.09	2.61	0.57	0.58	1.76	1.78	1.94	1.93	3.39	2.73	1.74	2.3	4.26
Price/Sales High	5.96	12.16	9.23	5.37	1.28	1.61	3.79	2.61	2.91	3.35	4.1	3.57	2.62	4.38	7.18
Price/Sales Low	3.07	5.63	2.66	0.76	0.15	0.23	1.01	0.87	1.29	0.74	2.17	1.47	1.23	1.3	2.7
Price/Cash Flow	-10.7	-6.28	-4.32	-0.97	-3.01	-1.13	-4.04	-3.17	-10.76	31.64	189.42	448.2	210.1	49.16	18.03
Price/Cash Flow Average	-7.93	-6.98	-6.94	-2.81	-9.7	-1.11	-4.58	-3.73	-8.72	24.61	173.87	617.54	194.54	27.92	23.39
Price/Cash Flow High	-11.44	-10.62	-10.52	-5.77	-21.58	-3.09	-9.83	-5.49	-13.08	42.75	210.47	806.77	293.25	53.18	39.41
Price/Cash Flow Low	-5.9	-4.91	-3.03	-0.82	-2.46	-0.44	-2.63	-1.83	-5.81	9.41	111.25	332.95	138	15.83	14.83
Price/Free Cash Flow Average	-8.49	-7.25	-7.56	-2.87	-11.57	-1.12	-4.58	-3.73	-10.09	20.52	51.12	59.27	94.1	26.55	23.41
Price/Free Cash Flow High	-12.25	-11.03	-11.46	-5.9	-25.76	-3.12	-9.83	-5.49	-15.13	35.65	61.87	77.43	141.84	50.58	39.45
Price/Free Cash Flow Low	-6.31	-5.11	-3.3	-0.83	-2.93	-0.45	-2.63	-1.83	-6.72	7.84	32.71	31.96	66.75	15.06	14.85
EV/Sales Average	1.29	6.63	5.28	2.42	0.88	0.68	2.18	1.66	1.85	1.7	3.2	2.58	1.59	2.1	3.97
EV/Sales High	3.12	10.8	8.43	5.18	1.58	1.71	4.2	2.5	2.82	3.12	3.91	3.41	2.47	4.18	6.88
EV/Sales Low	0.23	4.27	1.86	0.57	0.45	0.33	1.43	0.76	1.2	0.51	1.98	1.32	1.08	1.1	2.41
EV/EBITDA Average	-3.4	-6.66	-8.82	-6.36	-2.98	-2.02	-5.16	-6.32	-15.76	-34.9	323.59	-39.55	54.43	11.21	21.64
EV/EBITDA High	-8.22	-10.84	-14.07	-13.61	-5.39	-5.1	-9.96	-9.49	-24.04	-64.13	395.68	-52.42	84.67	22.32	37.56
EV/EBITDA Low	-0.61	-4.29	-3.1	-1.5	-1.52	-0.99	-3.39	-2.87	-10.24	-10.4	200.2	-20.2	37.11	5.9	13.14
EV/EBIT Average	-3.04	-6.21	-8.1	-5.85	-2.8	-1.92	-4.96	-6.02	-14.5	-32.42	-2,710.04	-31.2	172.85	11.91	22.9
EV/EBIT High	-7.35	-10.11	-12.93	-12.52	-5.06	-4.86	-9.57	-9.04	-22.11	-59.58	-3,313.82	-41.35	268.89	23.71	39.73
EV/EBIT Low	-0.55	-4	-2.85	-1.38	-1.43	-0.94	-3.25	-2.74	-9.42	-9.66	-1,676.7	-15.94	117.84	6.26	13.9
Last Price	96.64	124.96	65.12	12.32	1.76	2.88	3.68	4.16	5.92	5.92	10.08	5.6	6.09	17.89	15.1
High Price	103.36	211.2	158.4	73.6	12.64	7.84	8.96	7.2	7.2	8	11.2	10.08	8.5	19.35	33
Enterprise Value Average	24	129	107	47	14	6	9	8	10	10	22	18	13	23	46
Enterprise Value High	59	210	171	101	26	15	18	13	15	18	27	24	20	46	79
Enterprise Value Low	4	83	38	11	7	3	6	4	7	3	13	9	9	12	28

Shares Outstanding	1	1	1	2	2	2	2	2	2	2	2	2	2	2	3
Diluted Weighted Avg Shares	1	1	1	1	2	2	2	2	2	2	2	2	3	3	3
Basic Weighted Avg Shares	1	1	1	1	2	2	2	2	2	2	2	2	2	2	2
Revenue per Share	17.34	17.37	17.16	13.7	9.88	4.86	2.37	2.76	2.47	2.39	2.73	2.82	3.24	4.42	4.6
EBITDA per Share	-6.58	-17.3	-10.28	-5.22	-2.9	-1.63	-1	-0.73	-0.29	-0.12	0.03	-0.18	0.09	0.83	0.84
Operating Income per Share	-7.36	-18.56	-11.19	-5.67	-3.09	-1.71	-1.04	-0.76	-0.32	-0.13	- -	-0.23	0.03	0.78	0.8
Basic EPS, GAAP	32.44	-14.94	-25.13	-19.01	-6.33	0.08	-0.64	-1.08	-0.28	0.03	-0.01	-0.26	0.05	2.53	1.01
Basic EPS from Cont Ops	4.76	-15.86	-18.05	-7.33	-3.41	0.09	-1.11	-1.13	-0.29	0.03	-0.01	-0.25	0.05	2.54	1.02
Diluted EPS, GAAP	31.93	-14.94	-25.13	-19.01	-6.33	0.08	-0.64	-1.08	-0.28	0.03	-0.01	-0.26	0.05	2.51	0.99
Diluted EPS from Cont Ops	4.69	-15.86	-18.05	-7.33	-3.41	0.09	-1.11	-1.13	-0.29	0.03	-0.01	-0.25	0.05	2.52	1
Dividend per Share	0.56	2.87	0.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-9.03	-19.89	-15.06	-12.76	-0.59	-2.54	-0.91	-1.31	-0.55	0.19	0.05	0.01	0.03	0.36	0.84
Free Cash Flow per Basic Share	-9.49	-20.64	-16.3	-13.03	-0.68	-2.56	-0.91	-1.31	-0.62	0.15	-0.07	-0.11	- -	0.34	0.82
Cash & Equivalents per Share	49.94	24.01	13.98	3.38	0.07	3.63	3.42	0.53	0.56	0.83	0.69	0.58	0.58	0.94	1.78
Book Value per Share	-11.76	-26.42	-50.09	-60.46	-57.85	-54.34	-53.24	-54.04	-45.21	-40.42	-40.41	-40.8	-40.71	-38.13	-36.99
Tangible Book Value per Share	55.11	31.97	22.78	2.91	0.68	1.06	0.41	-0.67	-0.29	-0.21	-0.19	-0.42	-0.34	2.23	3.32

Acorn Energy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)