Aspen Aerogels, Inc. Financial Ratios — ASPN 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 (%)	- -	- -	- -	- -	-5.21	-10.1	-17.85	-40.23	-22.54	-34.39	-37.8	-28.74	-9.79	2.43	-91.64
Return on Assets (%)	- -	- -	-51.32	-56.38	-4.5	-8.75	-14.95	-30.91	-14.38	-21.71	-26.46	-20.02	-6.8	1.67	-59.85
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.33	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.73	- -
Gross Margin (%)	-5.71	-12.56	12.46	16.68	20.12	19.8	16.73	12.14	18.86	14.55	8.17	2.76	23.84	40.4	16.97
EBITDA Margin (%)	-28.39	-36.7	-11.51	-5.72	2.98	-1.16	-7.51	-22.16	-2.83	-11.34	-25.62	-38.82	-14.19	17.02	-122.86
Operating Margin (%)	-46.12	-51.96	-19.2	-15.67	-5.09	-9.53	-17.14	-25.45	-10.16	-21.51	-33.38	-43.94	-20.61	12.82	-18.96
Incremental Operating Margin (%)	- -	- -	72.62	3	48.75	104.29	129.62	102.12	35.42	18.95	- -	- -	51.48	50.12	60.26
Pretax Margin (%)	-71.45	-88.48	-55.3	-64.77	-5.24	-10.21	-17.31	-33	-10.45	-21.75	-30.5	-45.87	-19.19	3.33	-142.81
Profit Margin (%)	-71.45	-88.48	-55.3	-64.77	-5.24	-10.21	-17.31	-33	-10.45	-21.75	-30.5	-45.87	-19.19	2.95	-143.69
Net Income to Common Margin (%)	-122.95	-14.09	43.62	-64.77	-5.24	-10.21	-17.31	-33	-10.45	-21.75	-30.5	-45.87	-19.19	2.95	-143.69
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.36	- -
Dvd Payout Ratio (%)	41.89	-527.92	226.78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-5.21	-10.1	-17.85	-40.23	-22.54	-34.39	-37.8	-28.74	-9.79	2.43	-91.64

Credit (USD)

Credit Ratios 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	- -	110	139	- -	- -	- -	4	4	8	8	15	119	139	197	144
ST Debt	- -	1	19	- -	- -	- -	4	4	4	3	2	2	2	27	35
LT Debt	- -	109	120	- -	- -	- -	- -	- -	4	6	13	117	137	170	109
Total Debt/EBITDA	- -	-4.73	-13.98	-0.03	0.03	-0.03	-0.45	-0.18	-2.14	-0.73	-0.49	-1.71	-4.1	2.56	-0.43
Net Debt/EBITDA	- -	-4.66	-13.8	8.48	-8.98	13.23	0.83	-0.04	0.13	1.13	2.46	2.54	0.73	-0.83	0.16
Total Debt/EBIT	- -	-3.34	-6.94	-0.01	-0.02	- -	-0.2	-0.12	-0.6	-0.39	-0.38	-1.51	-2.82	3.62	-0.38
Net Debt/EBIT	- -	-3.29	-6.85	3.1	5.26	1.61	0.36	-0.03	0.04	0.59	1.89	2.24	0.5	-1.17	0.14
EBITDA to Interest Expense	-1.72	-1.07	-0.32	-0.12	20.07	-9.3	-45.31	-44.14	-9.72	-47.38	-136.07	-13.7	-6.36	6.44	-31.08
EBITDA-CapEx/Interest Expense	-1.72	-1.07	-0.32	-0.12	20.07	-9.3	-45.31	-44.14	-9.72	-47.38	-136.07	-13.7	-6.36	6.44	-31.08
EBIT to Interest Expense	-2.8	-1.51	-0.54	-0.32	-34.26	-76.33	-103.44	-50.69	-34.87	-89.87	-177.29	-15.51	-9.23	4.85	-4.8
Interest Expense	8	22	31	50	- -	- -	- -	1	- -	- -	- -	5	5	12	11
Common Equity/Total Assets	- -	-126.75	-68.67	85.3	87.44	85.81	81.53	70.95	56.99	69.65	70.19	69.54	69.42	68.67	57.91
Long-Term Debt/Equity (%)	- -	- -	- -	0.07	0.03	- -	- -	- -	7.28	8.34	10.12	26.16	28.05	27.71	46.34
Long-Term Debt/Capital (%)	- -	143.9	156.34	0.07	0.03	- -	- -	- -	6.36	7.43	9.04	20.65	21.84	20.97	28.78
Long-Term Debt/Total Assets (%)	- -	114.06	132.7	0.06	0.03	- -	- -	- -	4.15	5.81	7.1	18.19	19.47	19.03	26.84
Total Debt/Equity (%)	- -	-318.67	-223.6	0.13	0.09	0.03	3.71	5.95	14.33	12.25	11.87	26.69	28.43	32.11	61.02
Total Debt/Capital (%)	- -	145.73	180.91	0.13	0.09	0.03	3.58	5.62	12.53	10.91	10.61	21.06	22.14	24.31	37.89
Total Debt/Total Assets (%)	- -	115.51	153.55	0.11	0.08	0.03	3.03	4.22	8.17	8.53	8.33	18.56	19.74	22.05	35.34
Net Debt to Equity	- -	-314.42	-220.67	-40.19	-26.78	-15.65	-6.88	1.22	-0.86	-18.91	-59.63	-39.73	-5.07	-10.42	-22.05
Net Debt/Capital (%)	- -	146.4	182.28	-67.04	-36.54	-18.55	-7.39	1.2	-0.8	-21.5	-114.13	-62.26	-5.08	-10.83	-23.36
EBITDA	-13	-23	-10	-6	4	-1	-8	-23	-4	-11	-31	-70	-34	77	-333
EBITDA-CapEx	-13	-23	-10	-6	4	-1	-8	-23	-4	-11	-31	-70	-34	77	-333
Operating Income (Loss)	-21	-33	-17	-16	-6	-11	-19	-27	-14	-22	-41	-79	-49	58	-51

Liquidity (USD)

Liquidity Ratios 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	- -	0.06	0.05	2.46	1.88	1	0.5	0.14	0.12	1.18	2.09	3.56	1.79	2.01	2.53
Current Ratio	- -	1.05	0.89	3.63	3.54	2.77	2.21	1.61	1.5	3.38	3.07	4.68	3.41	3.72	3.9
Quick Ratio	- -	0.73	0.65	3.35	3.07	1.96	1.74	1.25	1.18	2.31	2.65	4.29	2.69	3	3.1
CFO/Avg Current Liab	- -	- -	-0.52	0.26	0.28	-0.03	-0.23	-0.39	-0.04	-0.45	-0.74	-1.63	-0.54	0.48	0.38
Common Equity/Total Assets	- -	-126.75	-68.67	85.3	87.44	85.81	81.53	70.95	56.99	69.65	70.19	69.54	69.42	68.67	57.91
Long-Term Debt/Equity (%)	- -	- -	- -	0.07	0.03	- -	- -	- -	7.28	8.34	10.12	26.16	28.05	27.71	46.34
Long-Term Debt/Capital (%)	- -	143.9	156.34	0.07	0.03	- -	- -	- -	6.36	7.43	9.04	20.65	21.84	20.97	28.78
Long-Term Debt/Total Assets (%)	- -	114.06	132.7	0.06	0.03	- -	- -	- -	4.15	5.81	7.1	18.19	19.47	19.03	26.84
Total Debt/Equity (%)	- -	-318.67	-223.6	0.13	0.09	0.03	3.71	5.95	14.33	12.25	11.87	26.69	28.43	32.11	61.02
Total Debt/Capital (%)	- -	145.73	180.91	0.13	0.09	0.03	3.58	5.62	12.53	10.91	10.61	21.06	22.14	24.31	37.89
Total Debt/Total Assets (%)	- -	115.51	153.55	0.11	0.08	0.03	3.03	4.22	8.17	8.53	8.33	18.56	19.74	22.05	35.34
CFO/Total Liabilities	- -	-19.93	-8.99	31.17	30.45	-3.03	-20.14	-30.08	-2.37	-33.56	-34.15	-48.17	-19.82	16.24	19.21
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	2.09	1.85	-0.42	-1.27	-5.26	-2.96	2.83	14.45	1.58	2.46	2.17	-2.01

Working Capital (USD)

Working Capital Ratios 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	- -	- -	5.23	5.58	6.36	6.17	5.04	3.99	4.82	4.18	6.73	4.64	3.75	5.06	3.76
Days Sales Outstanding	- -	- -	69.79	65.38	57.42	59.15	72.42	91.51	75.71	87.27	54.21	78.7	97.36	72.2	97.19
Inventory Turnover	- -	- -	11.39	14.47	17.13	9.73	8.54	11.3	14.06	7.84	8.9	10.16	5.89	6.22	5.25
Days Inventory Outstanding	- -	- -	32.05	25.22	21.31	37.49	42.76	32.31	25.96	46.58	40.99	35.92	61.97	58.67	69.56
Accounts Payable Turnover	- -	- -	9.37	7.82	8	8.49	7.51	7.82	9.17	10.03	9.7	5.15	3.75	5.83	7.49
Accounts Payable Turnover Days	- -	- -	38.94	46.69	45.64	43.01	48.63	46.68	39.81	36.39	37.62	70.83	97.32	62.63	48.71
Cash Conversion Cycle	- -	- -	62.91	43.91	33.09	53.63	66.56	77.14	61.85	97.46	57.58	43.79	62	68.25	118.04
Inventory to Cash Days	- -	- -	37.74	40.17	36.11	21.65	29.66	59.2	49.75	40.7	13.21	42.77	35.39	13.53	27.63
Inventories	- -	6	7	5	7	13	9	7	9	13	12	23	39	48	38
Raw Materials	- -	3	3	4	4	4	3	3	4	4	7	20	25	14	8
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	8	10	6
Finished Goods	- -	4	4	1	2	9	6	4	4	9	5	- -	7	24	25
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	- -	- -	183	141	97	115	51	189	464	1,654	825	1,207	975	234
- Cash & Cash Equivalents	- -	1	2	50	33	18	11	3	4	16	77	281	140	221	157
+ Preferred Equity and Hybrid Capital	- -	86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	110	139	- -	- -	- -	4	4	8	8	15	119	139	197	144
Enterprise Value	- -	- -	- -	134	108	78	108	52	193	456	1,593	663	1,206	951	221
Total Capital	- -	76	77	124	123	116	105	74	67	76	144	567	627	812	379
Total Debt/Capital (%)	- -	145.73	180.91	0.13	0.09	0.03	3.58	5.62	12.53	10.91	10.61	21.06	22.14	24.31	37.89
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.03	0.08	0.04	0.02	0.01	0.18	0.12	0.21	0.65
EV/Sales	- -	- -	- -	1.31	0.88	0.67	0.97	0.5	1.39	4.55	13.09	3.68	5.05	2.1	0.81
EV/EBITDA	- -	- -	- -	- -	29.58	- -	- -	- -	- -	- -	- -	- -	- -	12.34	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.44	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.94	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.94	- -
Diluted Market Cap	- -	- -	- -	99	140	96	114	51	187	440	1,515	464	1,096	954	233
Diluted Enterprise Value	- -	- -	- -	49	107	78	107	51	192	432	1,454	302	1,095	931	220
EV per Share	- -	- -	- -	5.82	4.66	3.36	4.59	2.17	7.96	16.4	47.94	9.48	15.77	11.59	2.67
TTM Sales	46	63	86	102	123	118	112	104	139	100	122	180	239	453	271
TTM EBITDA	-13	-23	-10	-6	4	-1	-8	-23	-4	-11	-31	-70	-34	77	-333
TTM Operating Income	-21	-33	-17	-16	-6	-11	-19	-27	-14	-22	-41	-79	-49	58	-51
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	56	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	56	- -

Multiples (USD)

Valuation Multiples 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	- -	- -	- -	14.82	26.04	-165.34	-24.78	-5.84	-177.43	-44.36	-81.34	-4.92	-25.71	20.95	7.09
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.44	- -
Enterprise Value	- -	- -	- -	134	108	78	108	52	193	456	1,593	663	1,206	951	221
Low Price	- -	- -	- -	6.46	5.24	3.38	3.84	1.6	2.13	4.09	15.21	7.93	5.33	10.75	2.8
EV/Sales	- -	- -	- -	1.31	0.88	0.67	0.97	0.5	1.39	4.55	13.09	3.68	5.05	2.1	0.81
EV/EBITDA	- -	- -	- -	- -	29.58	- -	- -	- -	- -	- -	- -	- -	- -	12.34	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	68.87	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	116.63	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	192.17	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	62.32	- -
Price/Book Value	- -	- -	- -	1.48	1.15	0.84	1.14	0.73	3.2	6.84	12.88	1.84	2.47	1.59	0.99
Price/Book Value Average	- -	- -	- -	1.75	1.35	0.95	1.03	1.51	2.15	3.66	8.71	2.97	1.35	2.69	2.41
Price/Book Value High	- -	- -	- -	2.18	1.71	1.36	1.2	1.9	3.51	7.47	17.07	8.13	2.71	4.42	5.02
Price/Book Value Low	- -	- -	- -	1.2	0.99	0.68	0.9	0.55	0.88	1.68	3.93	1.24	0.83	1.43	0.98
Price/Tangible Book Value	- -	- -	- -	1.48	1.15	0.84	1.14	0.73	3.2	6.84	12.88	1.84	2.47	1.59	0.99
Price/Tangible Book Value Average	- -	- -	- -	1.75	1.35	0.95	1.03	1.51	2.15	3.66	8.71	2.97	1.35	2.69	2.41
Price/Tangible Book Value High	- -	- -	- -	2.18	1.71	1.36	1.2	1.9	3.51	7.47	17.07	8.13	2.71	4.42	5.02
Price/Tangible Book Value Low	- -	- -	- -	1.2	0.99	0.68	0.9	0.55	0.88	1.68	3.93	1.24	0.83	1.43	0.98
Price/Sales	- -	- -	- -	0.96	1.14	0.81	1.02	0.48	1.34	4.39	12.46	2.57	4.59	2.03	0.86
Price/Sales Average	- -	- -	- -	1.14	1.34	0.93	0.92	1.01	0.9	2.34	8.42	4.14	2.5	3.45	2.08
Price/Sales High	- -	- -	- -	1.42	1.69	1.32	1.08	1.27	1.47	4.79	16.51	11.35	5.04	5.68	4.34
Price/Sales Low	- -	- -	- -	0.78	0.98	0.66	0.8	0.36	0.37	1.08	3.81	1.73	1.55	1.84	0.85
Price/Cash Flow	- -	- -	- -	14.82	26.04	-165.34	-24.78	-5.84	-177.43	-44.36	-81.34	-4.92	-25.71	20.22	7.09
Price/Cash Flow Average	- -	- -	- -	17.53	30.67	-188.47	-22.23	-12.16	-119.43	-23.69	-54.99	-7.9	-13.99	34.25	17.19
Price/Cash Flow High	- -	- -	- -	21.81	38.73	-268.63	-26.1	-15.31	-194.58	-48.43	-107.8	-21.68	-28.22	56.43	35.81
Price/Cash Flow Low	- -	- -	- -	12	22.48	-135.2	-19.5	-4.39	-48.7	-10.87	-24.85	-3.31	-8.68	18.3	7
Price/Free Cash Flow Average	- -	- -	- -	17.53	30.67	-188.47	-22.23	-12.16	-119.43	-23.69	-54.99	-7.9	-13.99	35.47	17.19
Price/Free Cash Flow High	- -	- -	- -	21.81	38.73	-268.63	-26.1	-15.31	-194.58	-48.43	-107.8	-21.68	-28.22	58.45	35.81
Price/Free Cash Flow Low	- -	- -	- -	12	22.48	-135.2	-19.5	-4.39	-48.7	-10.87	-24.85	-3.31	-8.68	18.95	7
EV/Sales Average	- -	- -	- -	1.64	1.09	0.78	0.87	1.03	0.95	2.39	8.69	6.46	2.75	3.59	2.05
EV/Sales High	- -	- -	- -	2.15	1.44	1.18	1.03	1.29	1.52	4.97	17.52	19.28	5.55	5.96	4.31
EV/Sales Low	- -	- -	- -	0.97	0.72	0.52	0.75	0.38	0.41	1.05	3.65	2.18	1.7	1.9	0.8
EV/EBITDA Average	- -	- -	- -	- -	36.44	- -	- -	- -	- -	- -	- -	- -	- -	21.11	- -
EV/EBITDA High	- -	- -	- -	- -	48.37	- -	- -	- -	- -	- -	- -	- -	- -	34.99	- -
EV/EBITDA Low	- -	- -	- -	- -	24.31	- -	- -	- -	- -	- -	- -	- -	- -	11.14	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.84	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.44	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.74	- -
Last Price	- -	- -	- -	7.98	6.07	4.13	4.88	2.13	7.76	16.69	49.79	11.79	15.78	11.88	2.83
High Price	- -	- -	- -	11.74	9.03	6.71	5.14	5.58	8.51	18.22	65.99	52	17.32	33.15	14.3
Enterprise Value Average	- -	- -	- -	167	133	92	97	107	132	240	1,057	1,165	656	1,627	555
Enterprise Value High	- -	- -	- -	220	177	139	115	135	212	499	2,131	3,478	1,324	2,696	1,170
Enterprise Value Low	- -	- -	- -	99	89	61	84	39	57	106	444	393	406	858	218

Shares Outstanding	23	23	23	23	23	23	24	24	24	28	33	70	77	82	83
Diluted Weighted Avg Shares	23	23	23	12	23	23	23	24	24	26	30	39	69	80	82
Basic Weighted Avg Shares	23	23	23	12	23	23	23	24	24	26	30	39	69	78	82
Revenue per Share	2	2.76	3.74	8.29	5.33	5.09	4.77	4.4	5.78	3.8	4	4.58	3.44	5.84	3.29
EBITDA per Share	-0.57	-1.01	-0.43	-0.47	0.16	-0.06	-0.36	-0.97	-0.16	-0.43	-1.02	-1.78	-0.49	0.99	-4.05
Operating Income per Share	-0.92	-1.43	-0.72	-1.3	-0.27	-0.48	-0.82	-1.12	-0.59	-0.82	-1.33	-2.01	-0.71	0.75	-0.62
Basic EPS, GAAP	-2.46	-0.39	1.63	-5.37	-0.28	-0.52	-0.83	-1.45	-0.6	-0.83	-1.22	-2.1	-0.66	0.17	-4.73
Basic EPS from Cont Ops	-1.43	-2.44	-2.07	-5.37	-0.28	-0.52	-0.83	-1.45	-0.6	-0.83	-1.22	-2.1	-0.66	0.17	-4.73
Diluted EPS, GAAP	-2.46	-0.39	1.63	-5.37	-0.28	-0.52	-0.83	-1.45	-0.6	-0.83	-1.22	-2.1	-0.66	0.17	-4.73
Diluted EPS from Cont Ops	-1.43	-2.44	-2.07	-5.37	-0.28	-0.52	-0.83	-1.45	-0.6	-0.83	-1.22	-2.1	-0.66	0.17	-4.73
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.05	-1.13	-0.6	0.54	0.23	-0.02	-0.2	-0.36	-0.04	-0.38	-0.61	-2.4	-0.61	0.59	0.4
Free Cash Flow per Basic Share	-1.05	-1.13	-0.6	0.54	0.23	-0.02	-0.2	-0.36	-0.04	-0.38	-0.61	-2.4	-0.61	0.59	0.4
Cash & Equivalents per Share	- -	0.06	0.07	2.16	1.41	0.77	0.45	0.14	0.15	0.59	2.3	4.02	1.83	2.69	1.9
Book Value per Share	- -	-5.25	-2.69	5.38	5.28	4.95	4.27	2.93	2.43	2.44	3.87	6.39	6.38	7.49	2.85
Tangible Book Value per Share	- -	-5.25	-2.69	5.38	5.28	4.95	4.27	2.93	2.43	2.44	3.87	6.39	6.38	7.49	2.85

Aspen Aerogels, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)