Astronics Corporation Financial Ratios — ATRO 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
Return on Common Equity (%)	28.42	22.57	22.59	34.58	29.9	17.19	6.23	13.33	12.91	-31.2	-8.52	-13.53	-11.72	-8.05	14.33
Return on Assets (%)	13.25	11.31	7.75	10.66	11.43	7.98	2.94	6.2	6.68	-16.51	-4.16	-5.84	-4.23	-2.53	4.33
Return on Capital (%)	20.56	17.02	11.56	15.86	16.73	10.99	3.74	7.75	8.3	- -	- -	- -	- -	- -	5.98
Return on Invested Capital (%)	19.71	15.55	11.42	15.77	15.94	11.04	7.01	9.33	1.59	- -	- -	- -	- -	- -	14.38
Gross Margin (%)	26.51	26.06	25.85	25.27	27.15	25.19	21.96	22.5	20.21	19.27	14.69	13.37	25.32	27.71	29.94
EBITDA Margin (%)	16.77	14.84	15.7	17.34	17.93	15.9	12.07	12.29	5.93	3.62	-1.05	-0.42	2.82	6.4	11.4
Operating Margin (%)	14.6	12.24	12.44	13.22	14.27	11.83	7.74	7.93	1.65	-2.72	-7.57	-5.62	-0.97	3.33	8.86
Incremental Operating Margin (%)	27.59	-1.82	13.17	14.03	36.62	40.43	306.55	8.57	166.52	- -	- -	- -	- -	31.2	74.88
Pretax Margin (%)	12.72	11.85	11.24	11.97	13.59	10.86	4	6.51	8.84	-22.37	-6.06	-5.57	-3.82	-0.99	3.71
Profit Margin (%)	9.46	8.21	8.02	8.5	9.67	7.65	3.15	5.83	6.73	-23.04	-5.75	-6.68	-3.83	-2.04	3.41
Net Income to Common Margin (%)	9.46	8.21	8.02	8.5	9.67	7.65	3.15	5.83	6.73	-23.04	-5.75	-6.68	-3.83	-2.04	3.41
Effective Tax Rate (%)	25.59	30.74	28.64	28.99	28.79	29.6	21.26	10.48	23.84	- -	- -	- -	- -	- -	8.1
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	28.42	22.57	22.59	34.58	29.9	17.19	6.23	13.33	12.91	-31.2	-8.52	-13.53	-11.72	-8.05	14.33

Credit (USD)

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
Total Debt	33	30	200	183	170	148	272	234	214	195	182	178	198	194	378
ST Debt	5	9	12	3	3	3	3	2	5	5	7	9	14	5	6
LT Debt	28	21	188	180	167	145	269	232	209	190	175	169	184	189	373
Total Debt/EBITDA	0.87	0.76	3.75	1.6	1.37	1.47	3.6	2.37	4.66	10.71	-38.82	-78.69	10.17	3.81	3.85
Net Debt/EBITDA	0.58	0.57	2.73	1.41	1.22	1.29	3.37	2.2	3.41	7.3	-28.45	-66.26	8.41	3.13	3.22
Total Debt/EBIT	1	0.92	4.74	2.09	1.72	1.98	5.62	3.68	16.72	-14.22	-5.4	-5.94	-29.63	7.33	4.95
Net Debt/EBIT	0.67	0.69	3.44	1.85	1.53	1.74	5.25	3.41	12.23	-9.69	-3.96	-5	-24.51	6.02	4.14
EBITDA to Interest Expense	20.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	20.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	17.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	49.61	50.5	27.34	33.84	42.26	50.6	44.23	48.66	54.8	50.53	47.21	39.14	33.15	29.69	30.72
Long-Term Debt/Equity (%)	27.19	16.55	109.64	78.98	55.69	43.11	81.56	60.04	53.76	70.14	68.21	70.62	73.59	73.87	265.97
Long-Term Debt/Capital (%)	23.3	15.12	56.19	48.25	39.14	32.05	45.05	38	32.52	37.35	37.29	40.43	45.02	48.95	62.57
Long-Term Debt/Total Assets (%)	15.99	9.77	38.28	32.01	27.45	24.07	36.56	29.96	26.71	30.6	28.73	27.55	28.97	29.16	52.72
Total Debt/Equity (%)	32.34	23.96	116.8	80.2	56.55	43.89	82.37	60.52	54.98	71.99	70.85	74.35	79.22	75.7	270.11
Total Debt/Capital (%)	27.71	21.88	59.86	49	39.74	32.63	45.5	38.3	33.26	38.33	38.73	42.56	48.47	50.17	63.54
Total Debt/Total Assets (%)	19.02	14.14	40.78	32.51	27.87	24.51	36.93	30.21	27.31	31.41	29.84	29	31.19	29.88	53.54
Net Debt to Equity	21.72	18.06	84.94	70.91	50.37	38.59	76.94	56.22	40.2	49.04	51.93	62.61	65.52	62.24	225.79
Net Debt/Capital (%)	20.48	17.43	52.03	45.93	37	29.86	43.81	36.58	25.59	28.37	30.31	37.06	40.56	42.26	54.79
EBITDA	38	40	53	115	124	101	75	99	46	18	-5	-2	19	51	98
EBITDA-CapEx	38	40	53	115	124	101	75	99	46	18	-5	-2	19	51	98
Operating Income (Loss)	33	33	42	87	99	75	48	64	13	-14	-34	-30	-7	26	76

Liquidity (USD)

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
Cash Ratio	0.33	0.15	0.64	0.19	0.18	0.21	0.17	0.13	0.26	0.43	0.25	0.09	0.03	0.06	0.13
Current Ratio	2.76	2.25	2.48	2.25	2.4	2.95	3.06	2.92	2.84	3.38	2.87	2.41	2.72	2.73	3.1
Quick Ratio	1.39	1.1	1.36	1.01	1.09	1.47	1.46	1.55	1.49	1.42	1.16	1.07	1.23	1.29	1.58
CFO/Avg Current Liab	0.86	0.59	0.74	1.03	0.74	0.51	0.4	0.48	0.34	0.35	-0.05	-0.21	-0.16	0.2	0.5
Common Equity/Total Assets	49.61	50.5	27.34	33.84	42.26	50.6	44.23	48.66	54.8	50.53	47.21	39.14	33.15	29.69	30.72
Long-Term Debt/Equity (%)	27.19	16.55	109.64	78.98	55.69	43.11	81.56	60.04	53.76	70.14	68.21	70.62	73.59	73.87	265.97
Long-Term Debt/Capital (%)	23.3	15.12	56.19	48.25	39.14	32.05	45.05	38	32.52	37.35	37.29	40.43	45.02	48.95	62.57
Long-Term Debt/Total Assets (%)	15.99	9.77	38.28	32.01	27.45	24.07	36.56	29.96	26.71	30.6	28.73	27.55	28.97	29.16	52.72
Total Debt/Equity (%)	32.34	23.96	116.8	80.2	56.55	43.89	82.37	60.52	54.98	71.99	70.85	74.35	79.22	75.7	270.11
Total Debt/Capital (%)	27.71	21.88	59.86	49	39.74	32.63	45.5	38.3	33.26	38.33	38.73	42.56	48.47	50.17	63.54
Total Debt/Total Assets (%)	19.02	14.14	40.78	32.51	27.87	24.51	36.93	30.21	27.31	31.41	29.84	29	31.19	29.88	53.54
CFO/Total Liabilities	38.74	27.84	15.5	29.84	25.4	18.3	9.31	14.14	10.84	10.69	-1.57	-7.55	-6.23	7.78	13.2
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	6.02	5.19	4.47	5.84	5.99	6.02	4.97	5.08	4.66	3.28	2.83	2.68	3.36	3.6	5.05

Working Capital (USD)

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
Accounts Receivable Turnover	7	6.72	6.58	9.07	7.92	6.99	6	6.06	5.47	4.77	5.45	5.15	5.34	5.79	5.94
Days Sales Outstanding	52.14	54.35	55.47	40.25	46.1	52.2	60.87	60.26	66.78	76.46	66.97	70.88	68.33	63.01	61.49
Inventory Turnover	4.31	4.44	3.77	4.93	4.38	4.08	3.65	4.31	4.33	2.68	2.41	2.68	2.71	2.94	3.05
Days Inventory Outstanding	84.74	82.19	96.94	74.01	83.42	89.41	99.91	84.68	84.2	136.22	151.29	136.1	134.67	124.27	119.84
Accounts Payable Turnover	16.08	19.43	16.11	19.71	18.34	18.19	15.57	13.21	14.42	13.39	12.4	9.97	8.27	11.2	14.3
Accounts Payable Turnover Days	22.7	18.78	22.66	18.52	19.9	20.07	23.44	27.63	25.31	27.26	29.44	36.61	44.11	32.59	25.52
Cash Conversion Cycle	114.19	117.76	129.75	95.74	109.61	121.55	137.34	117.31	125.67	185.42	188.82	170.38	158.89	154.69	155.82
Inventory to Cash Days	-32.6	-27.84	-41.46	-33.75	-37.32	-37.21	-39.04	-24.42	-17.42	-59.76	-84.32	-65.22	-66.34	-61.26	-58.35
Inventories	40	49	85	115	115	117	150	139	146	157	158	188	192	200	197
Raw Materials	24	29	49	58	64	67	82	78	87	108	106	127	131	140	125
Work In Process	8	9	15	28	24	21	33	27	26	22	23	30	32	32	39
Finished Goods	7	11	22	29	28	29	35	33	33	27	29	31	29	28	33
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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
Market Capitalization	280	254	866	1,167	1,009	960	1,151	983	897	407	374	332	575	563	1,919
- Cash & Cash Equivalents	11	7	55	21	19	18	18	17	32	40	30	14	5	9	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	33	30	200	183	170	148	272	234	214	195	182	178	198	194	378
Enterprise Value	302	277	1,012	1,329	1,160	1,091	1,405	1,200	1,079	562	526	496	768	747	2,279
Total Capital	120	137	335	374	427	454	597	611	643	508	469	419	408	386	595
Total Debt/Capital (%)	27.71	21.88	59.86	49	39.74	32.63	45.5	38.3	33.26	38.33	38.73	42.56	48.47	50.17	63.54
Total Debt / EV	0.11	0.11	0.2	0.14	0.15	0.14	0.19	0.19	0.2	0.35	0.35	0.36	0.26	0.26	0.17
EV/Sales	1.32	1.04	2.98	2.01	1.68	1.72	2.25	1.49	1.4	1.12	1.18	0.93	1.11	0.94	2.64
EV/EBITDA	7.89	7.01	18.96	11.6	9.35	10.83	18.63	12.16	23.55	30.91	- -	- -	39.53	14.67	23.19
EV/EBIT	9.06	8.49	23.92	15.22	11.74	14.56	29.06	18.85	84.43	- -	- -	- -	- -	28.23	29.82
EV/Cash Flow to Firm	10.3	11.46	20.42	13.31	14.78	22.32	37.17	21.87	25.28	15.04	- -	- -	- -	24.44	30.47
EV/Free Cash Flow to Firm	10.3	11.46	20.42	13.31	14.78	22.32	37.17	21.87	25.28	15.04	- -	- -	- -	24.44	30.47
Diluted Market Cap	298	269	910	1,220	1,039	989	1,183	1,009	907	407	374	332	577	563	1,978
Diluted Enterprise Value	320	292	1,055	1,382	1,191	1,119	1,437	1,226	1,089	562	526	496	770	747	2,338
EV per Share	11.86	10.62	31.71	40.29	34.44	32.51	42.82	37.18	33.61	18.24	16.87	15.41	23.26	21.2	64.42
TTM Sales	228	266	340	661	692	633	624	803	773	503	445	535	689	795	862
TTM EBITDA	38	40	53	115	124	101	75	99	46	18	-5	-2	19	51	98
TTM Operating Income	33	33	42	87	99	75	48	64	13	-14	-34	-30	-7	26	76
TTM Cash Flow to Firm	29	24	50	100	79	49	38	55	43	37	-6	-28	-24	31	75
TTM Free Cash Flow to Firm	29	24	50	100	79	49	38	55	43	37	-6	-28	-24	31	75

Multiples (USD)

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
Price/Free Cash Flow	10.67	11.14	18.36	12.22	13.24	20.24	31.31	18.39	21.25	10.91	-67.69	-11.72	-24.08	18.41	26.44
EV/EBIT	9.06	8.49	23.92	15.22	11.74	14.56	29.06	18.85	84.43	- -	- -	- -	- -	28.23	29.82
Enterprise Value	302	277	1,012	1,329	1,160	1,091	1,405	1,200	1,079	562	526	496	768	747	2,279
Low Price	6.83	8.44	9.74	27.16	25.26	18.71	20.83	27.56	25.85	6.3	9.94	7.46	9.92	14.13	15.49
EV/Sales	1.32	1.04	2.98	2.01	1.68	1.72	2.25	1.49	1.4	1.12	1.18	0.93	1.11	0.94	2.64
EV/EBITDA	7.89	7.01	18.96	11.6	9.35	10.83	18.63	12.16	23.55	30.91	- -	- -	39.53	14.67	23.19
Price/Earnings	12.95	11.63	31.77	20.78	15.06	19.83	58.47	21	17.25	- -	- -	- -	- -	- -	65.35
Price/Earnings Average	10.06	11.1	20.46	18.48	18.84	19.46	45.48	22.89	20.27	-3.3	-18.51	-9.62	-19.88	-40.49	41.01
Price/Earnings High	17.11	16.78	34.82	23.49	25.57	24.72	64.04	29.66	27.37	-7.74	-25.52	-13.4	-28.05	-51.61	68.34
Price/Earnings Low	8.06	10.08	11.4	15.96	12.7	12.96	34.71	19.01	15.96	-1.68	-12.12	-6.72	-12.4	-30.72	18.66
Price/Book Value	3.22	2.38	6.45	6.13	3.92	3.14	3.53	2.61	2.09	1.3	1.3	1.38	2.74	2.92	8.84
Price/Book Value Average	2.5	2.27	4.15	5.45	4.9	3.08	2.75	2.84	2.46	1.22	1.65	1.43	2.5	3.41	5.55
Price/Book Value High	4.26	3.43	7.07	6.93	6.65	3.91	3.87	3.68	3.32	2.86	2.27	1.99	3.53	4.35	9.24
Price/Book Value Low	2.01	2.06	2.31	4.7	3.3	2.05	2.1	2.36	1.94	0.62	1.08	1	1.56	2.59	2.52
Price/Tangible Book Value	3.9	2.94	-26.91	35.34	13.17	7.74	22.66	7.66	7.7	3.99	3.6	3.24	4.57	3.86	88.02
Price/Tangible Book Value Average	3.03	2.8	-17.33	31.42	16.48	7.59	17.62	8.35	9.04	3.74	4.55	3.36	4.17	4.51	55.23
Price/Tangible Book Value High	5.15	4.24	-29.49	39.95	22.37	9.64	24.81	10.82	12.21	8.77	6.28	4.67	5.89	5.75	92.04
Price/Tangible Book Value Low	2.43	2.54	-9.65	27.13	11.11	5.06	13.45	6.93	7.12	1.9	2.98	2.34	2.6	3.42	25.14
Price/Sales	1.23	0.96	2.55	1.77	1.46	1.52	1.84	1.22	1.16	0.81	0.84	0.62	0.83	0.71	2.23
Price/Sales Average	0.95	0.91	1.64	1.57	1.82	1.49	1.43	1.33	1.36	0.76	1.06	0.64	0.76	0.83	1.4
Price/Sales High	1.62	1.38	2.79	2	2.47	1.89	2.02	1.73	1.84	1.78	1.47	0.9	1.08	1.05	2.33
Price/Sales Low	0.76	0.83	0.91	1.36	1.23	0.99	1.09	1.11	1.07	0.39	0.7	0.45	0.48	0.63	0.64
Price/Cash Flow	10.02	10.53	17.48	11.69	12.85	19.66	30.46	17.91	21.02	10.91	-67.69	-11.72	-24.02	18.41	25.65
Price/Cash Flow Average	7.78	10.04	11.26	10.39	16.07	19.29	23.69	19.52	24.7	10.24	-85.6	-12.15	-21.94	21.48	16.1
Price/Cash Flow High	13.24	15.18	19.16	13.21	21.82	24.5	33.36	25.29	33.35	24.01	-118.05	-16.91	-30.94	27.38	26.82
Price/Cash Flow Low	6.23	9.12	6.27	8.97	10.84	12.85	18.08	16.21	19.44	5.2	-56.07	-8.49	-13.68	16.3	7.33
Price/Free Cash Flow Average	8.28	10.63	11.82	10.86	16.56	19.85	24.35	20.04	24.97	10.24	-85.6	-12.15	-21.99	21.48	16.59
Price/Free Cash Flow High	14.09	16.07	20.13	13.81	22.49	25.22	34.29	25.96	33.71	24.01	-118.05	-16.91	-31.02	27.38	27.65
Price/Free Cash Flow Low	6.64	9.65	6.59	9.38	11.17	13.23	18.59	16.64	19.66	5.2	-56.07	-8.49	-13.71	16.3	7.55
EV/Sales Average	1.05	1	2.07	1.81	2.04	1.69	1.84	1.6	1.6	1.07	1.41	0.95	1.04	1.06	1.81
EV/Sales High	1.72	1.46	3.22	2.24	2.69	2.1	2.42	2	2.08	2.09	1.81	1.2	1.36	1.28	2.74
EV/Sales Low	0.86	0.91	1.34	1.6	1.45	1.2	1.5	1.38	1.31	0.69	1.04	0.76	0.76	0.86	1.05
EV/EBITDA Average	6.26	6.71	13.18	10.47	11.39	10.65	15.24	13.06	26.97	29.54	-133.54	-224.29	36.96	16.52	15.92
EV/EBITDA High	10.24	9.86	20.52	12.93	15.02	13.18	20.08	16.27	35.03	57.82	-171.86	-283.85	48.06	20.05	24.09
EV/EBITDA Low	5.13	6.15	8.55	9.23	8.07	7.53	12.43	11.22	22.08	19.16	-98.67	-178.58	26.79	13.4	9.24
EV/EBIT Average	7.19	8.13	16.63	13.73	14.3	14.32	23.77	20.24	96.7	-39.22	-18.56	-16.92	-107.68	31.78	20.47
EV/EBIT High	11.76	11.95	25.89	16.96	18.87	17.72	31.32	25.22	125.59	-76.77	-23.89	-21.42	-140.01	38.59	30.97
EV/EBIT Low	5.89	7.45	10.79	12.11	10.14	10.12	19.38	17.39	79.15	-25.44	-13.72	-13.48	-78.03	25.79	11.88
Last Price	10.98	9.75	27.14	35.38	29.95	28.63	35.08	30.45	27.95	13.23	12	10.3	17.42	15.96	54.24
High Price	14.5	14.06	29.75	39.99	50.86	35.68	38.43	43	44.34	29.11	20.93	14.87	22.44	23.74	56.72
Enterprise Value Average	239	265	703	1,200	1,413	1,072	1,149	1,289	1,236	537	625	508	718	841	1,564
Enterprise Value High	392	390	1,095	1,481	1,864	1,327	1,514	1,605	1,606	1,051	805	643	934	1,021	2,366
Enterprise Value Low	196	243	456	1,058	1,002	758	937	1,107	1,012	348	462	405	521	683	908

	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
Shares Outstanding	27	28	33	33	34	33	32	33	31	31	31	32	35	35	36
Diluted Weighted Avg Shares	27	28	34	34	35	35	34	33	32	31	31	32	33	35	36
Basic Weighted Avg Shares	25	26	32	33	34	34	33	32	32	31	31	32	33	35	35
Revenue per Share	8.96	10.21	10.65	20.03	20.56	18.87	19.04	24.89	24.06	16.32	14.26	16.61	20.87	22.57	24.37
EBITDA per Share	1.5	1.51	1.67	3.47	3.69	3	2.3	3.06	1.43	0.59	-0.15	-0.07	0.59	1.44	2.78
Operating Income per Share	1.31	1.25	1.33	2.65	2.93	2.23	1.47	1.97	0.4	-0.44	-1.08	-0.93	-0.2	0.75	2.16
Basic EPS, GAAP	0.85	0.84	0.85	1.7	1.99	1.44	0.6	1.45	1.62	-3.76	-0.82	-1.11	-0.8	-0.46	0.83
Basic EPS from Cont Ops	0.85	0.84	0.85	1.7	1.99	1.44	0.6	1.45	1.62	-3.76	-0.82	-1.11	-0.8	-0.46	0.83
Diluted EPS, GAAP	0.8	0.79	0.81	1.63	1.93	1.4	0.58	1.41	1.6	-3.76	-0.82	-1.11	-0.8	-0.46	0.81
Diluted EPS from Cont Ops	0.8	0.79	0.81	1.63	1.93	1.4	0.58	1.41	1.6	-3.76	-0.82	-1.11	-0.8	-0.46	0.81
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.1	0.93	1.55	3.03	2.33	1.46	1.15	1.7	1.33	1.21	-0.18	-0.88	-0.73	0.87	2.11
Free Cash Flow per Basic Share	1.1	0.93	1.55	3.03	2.33	1.46	1.15	1.7	1.33	1.21	-0.18	-0.88	-0.73	0.87	2.11
Cash & Equivalents per Share	0.43	0.28	1.71	0.64	0.55	0.53	0.55	0.51	0.99	1.31	0.95	0.43	0.14	0.26	0.51
Book Value per Share	3.41	4.1	4.21	5.77	7.64	9.12	9.93	11.68	13.36	10.17	9.22	7.47	6.36	5.46	6.14
Tangible Book Value per Share	2.81	3.32	-1.01	1	2.27	3.7	1.55	3.97	3.63	3.32	3.33	3.18	3.81	4.13	0.62

Astronics Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)