Astronics Corporation Financial Ratios — ATROB 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 (%)	23.98	19.19	18.38	28.11	25.35	15.19	5.9	13.06	13.42	-35.13	-9.71	-14.4	-10.8	-6.41	14.82
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 (%)	18.27	15.02	10.35	14.35	15.2	10.13	3.62	7.66	8.5	- -	- -	- -	- -	- -	6.06
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 (%)	23.98	19.19	18.38	28.11	25.35	15.19	5.9	13.06	13.42	-35.13	-9.71	-14.4	-10.8	-6.41	14.82

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	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	58.81	59.03	34.91	40.54	49.28	55.84	44.83	49.91	49.68	43.63	42.13	39.01	39.37	39.47	19.82
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 (%)	20.55	13.35	50.57	43.83	35.58	29.96	44.72	37.4	34.69	40.78	39.92	40.51	41.06	42.04	71.86
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 (%)	24.44	19.33	53.87	44.51	36.12	30.5	45.17	37.7	35.47	41.86	41.47	42.64	44.2	43.09	72.98
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 (%)	17.85	15.3	45.93	41.49	33.5	27.84	43.48	35.99	27.39	31.23	32.61	37.14	36.95	36.17	63.22
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)

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	0.33	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	58.81	59.03	34.91	40.54	49.28	55.84	44.83	49.91	49.68	43.63	42.13	39.01	39.37	39.47	19.82
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 (%)	20.55	13.35	50.57	43.83	35.58	29.96	44.72	37.4	34.69	40.78	39.92	40.51	41.06	42.04	71.86
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 (%)	24.44	19.33	53.87	44.51	36.12	30.5	45.17	37.7	35.47	41.86	41.47	42.64	44.2	43.09	72.98
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	7.42	6.94	5.47	6.56	6.28	6.07	5	5.09	4.63	3.28	2.84	2.67	3.4	3.61	5.06

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	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)

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	449	508	1,397	1,567	1,161	981	1,168	991	877	410	378	321	602	567	1,934
- 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	471	530	1,543	1,728	1,312	1,111	1,422	1,208	1,059	564	530	486	795	751	2,294
Total Capital	136	155	372	411	470	486	602	621	603	465	438	418	447	450	518
Total Debt/Capital (%)	24.44	19.33	53.87	44.51	36.12	30.5	45.17	37.7	35.47	41.86	41.47	42.64	44.2	43.09	72.98
Total Debt / EV	0.07	0.06	0.13	0.11	0.13	0.13	0.19	0.19	0.2	0.34	0.34	0.37	0.25	0.26	0.16
EV/Sales	2.06	1.99	4.54	2.61	1.9	1.75	2.28	1.5	1.37	1.12	1.19	0.91	1.15	0.94	2.66
EV/EBITDA	12.31	13.42	28.92	15.08	10.57	11.03	18.85	12.24	23.11	31.06	- -	- -	40.9	14.75	23.35
EV/EBIT	14.14	16.26	36.48	19.78	13.28	14.83	29.41	18.98	82.84	- -	- -	- -	- -	28.38	30.02
EV/Cash Flow to Firm	16.06	21.94	31.14	17.31	16.72	22.74	37.63	22.02	24.81	15.11	- -	- -	- -	24.58	30.67
EV/Free Cash Flow to Firm	16.06	21.94	31.14	17.31	16.72	22.74	37.63	22.02	24.81	15.11	- -	- -	- -	24.58	30.67
Diluted Market Cap	449	506	1,437	1,619	1,192	1,012	1,221	1,008	918	409	375	320	577	566	1,976
Diluted Enterprise Value	471	529	1,582	1,781	1,343	1,142	1,475	1,225	1,100	563	527	485	770	751	2,337
EV per Share	14.48	15.95	39.44	43.17	32.34	27.66	36.74	30.9	28.47	15.22	14.04	12.54	19.19	17.75	53.58
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)

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	16.07	20.94	29	16.21	15.18	20.72	32.32	18.36	21.52	10.95	-67.76	-11.32	-24.1	18.53	26.42
EV/EBIT	14.14	16.26	36.48	19.78	13.28	14.83	29.41	18.98	82.84	- -	- -	- -	- -	28.38	30.02
Enterprise Value	471	530	1,543	1,728	1,312	1,111	1,422	1,208	1,059	564	530	486	795	751	2,294
Low Price	7.74	9.3	15.63	29.71	24.48	17.44	17.39	23.63	21.53	5.24	8.04	5.92	8.39	11.25	12.38
EV/Sales	2.06	1.99	4.54	2.61	1.9	1.75	2.28	1.5	1.37	1.12	1.19	0.91	1.15	0.94	2.66
EV/EBITDA	12.31	13.42	28.92	15.08	10.57	11.03	18.85	12.24	23.11	31.06	- -	- -	40.9	14.75	23.35
Price/Earnings	19.52	21.87	50.17	27.58	17.26	20.3	60.36	20.97	17.47	- -	- -	- -	- -	- -	65.31
Price/Earnings Average	14.88	21.01	37.52	27.53	24.26	21.75	46.75	23.42	20.21	-3.3	-18.42	-9.52	-19.87	-39.96	40.73
Price/Earnings High	22.08	31.04	58.42	35.68	32.75	27.14	63.82	29.62	27.16	-7.67	-24.59	-12.84	-27.94	-50.5	66.81
Price/Earnings Low	10.96	13.32	21.95	20.94	14.77	14.5	34.78	19.56	15.95	-1.67	-11.77	-6.4	-12.58	-29.35	17.9
Price/Book Value	4.36	4.06	8.15	6.87	3.87	2.91	3.54	2.56	2.26	1.52	1.47	1.34	2.41	2.21	13.81
Price/Book Value Average	3.32	3.9	6.09	6.85	5.43	3.11	2.74	2.86	2.61	1.42	1.85	1.42	2.2	2.53	8.61
Price/Book Value High	4.93	5.76	9.49	8.88	7.34	3.89	3.74	3.62	3.51	3.3	2.47	1.92	3.09	3.2	14.12
Price/Book Value Low	2.45	2.47	3.57	5.21	3.31	2.08	2.04	2.39	2.06	0.72	1.18	0.96	1.39	1.86	3.78
Price/Tangible Book Value	6.26	5.86	-43.41	47.42	15.16	7.9	22.99	7.73	7.52	4.01	3.64	3.13	4.78	3.89	88.72
Price/Tangible Book Value Average	4.77	5.63	-32.47	47.33	21.3	8.46	17.81	8.63	8.7	3.75	4.57	3.33	4.36	4.45	55.34
Price/Tangible Book Value High	7.08	8.32	-50.56	61.34	28.76	10.56	24.31	10.91	11.7	8.72	6.1	4.49	6.13	5.63	90.76
Price/Tangible Book Value Low	3.51	3.57	-19	36.01	12.97	5.64	13.25	7.2	6.87	1.9	2.92	2.24	2.76	3.27	24.32
Price/Sales	1.85	1.8	4.02	2.34	1.67	1.55	1.9	1.22	1.18	0.81	0.84	0.6	0.84	0.71	2.22
Price/Sales Average	1.41	1.72	3.01	2.34	2.35	1.66	1.47	1.36	1.36	0.76	1.06	0.64	0.76	0.81	1.39
Price/Sales High	2.09	2.55	4.69	3.03	3.17	2.08	2.01	1.73	1.83	1.77	1.41	0.86	1.07	1.03	2.28
Price/Sales Low	1.04	1.09	1.76	1.78	1.43	1.11	1.1	1.14	1.07	0.39	0.68	0.43	0.48	0.6	0.61
Price/Cash Flow	15.1	19.78	27.61	15.51	14.73	20.12	31.44	17.88	21.28	10.95	-67.76	-11.32	-24.04	18.53	25.63
Price/Cash Flow Average	11.51	19	20.65	15.48	20.7	21.56	24.35	19.97	24.62	10.22	-85.22	-12.02	-21.92	21.2	15.99
Price/Cash Flow High	17.08	28.09	32.15	20.06	27.94	26.9	33.24	25.26	33.1	23.79	-113.72	-16.22	-30.83	26.79	26.22
Price/Cash Flow Low	8.48	12.05	12.08	11.78	12.6	14.37	18.11	16.68	19.43	5.19	-54.42	-8.08	-13.88	15.57	7.03
Price/Free Cash Flow Average	12.25	20.11	21.69	16.18	21.33	22.19	25.03	20.51	24.89	10.22	-85.22	-12.02	-21.97	21.2	16.48
Price/Free Cash Flow High	18.18	29.73	33.77	20.97	28.79	27.7	34.17	25.93	33.46	23.79	-113.72	-16.22	-30.9	26.79	27.03
Price/Free Cash Flow Low	9.02	12.75	12.69	12.31	12.99	14.79	18.62	17.12	19.64	5.19	-54.42	-8.08	-13.92	15.57	7.24
EV/Sales Average	1.6	1.92	3.5	2.61	2.57	1.86	1.86	1.65	1.55	1.07	1.41	0.95	1.08	1.05	1.82
EV/Sales High	2.32	2.79	5.22	3.31	3.4	2.28	2.38	2.01	2	2.08	1.77	1.17	1.4	1.26	2.71
EV/Sales Low	1.2	1.25	2.23	2.04	1.65	1.31	1.48	1.42	1.27	0.69	1.02	0.74	0.78	0.83	1.03
EV/EBITDA Average	9.52	12.91	22.32	15.05	14.36	11.73	15.36	13.42	26.11	29.56	-134.02	-223.1	38.16	16.35	15.94
EV/EBITDA High	13.85	18.81	33.23	19.09	18.96	14.32	19.74	16.39	33.73	57.54	-167.98	-275.61	49.64	19.71	23.8
EV/EBITDA Low	7.17	8.4	14.19	11.79	9.22	8.25	12.29	11.57	21.44	19.18	-97.32	-173.77	27.81	12.97	9.06
EV/EBIT Average	10.93	15.64	28.15	19.75	18.04	15.77	23.96	20.8	93.61	-39.25	-18.63	-16.83	-111.16	31.47	20.5
EV/EBIT High	15.9	22.79	41.91	25.05	23.82	19.25	30.79	25.4	120.93	-76.39	-23.35	-20.8	-144.61	37.93	30.61
EV/EBIT Low	8.23	10.17	17.9	15.47	11.58	11.09	19.17	17.93	76.87	-25.46	-13.53	-13.11	-81.02	24.96	11.65
Last Price	13.79	15.27	35.72	39.13	28.61	24.42	30.18	25.34	23.58	11.06	10.01	8.29	14.53	13.39	45.17
High Price	15.6	21.68	41.6	50.61	54.27	32.65	31.91	35.79	36.67	24.04	16.8	11.88	18.63	19.36	46.21
Enterprise Value Average	364	510	1,191	1,725	1,782	1,181	1,158	1,324	1,197	537	628	506	742	833	1,566
Enterprise Value High	530	744	1,773	2,188	2,353	1,441	1,489	1,617	1,546	1,045	787	625	965	1,004	2,339
Enterprise Value Low	274	332	757	1,351	1,145	831	927	1,142	983	348	456	394	540	661	890

Shares Outstanding	33	33	39	40	41	40	39	39	37	37	38	39	41	42	43
Diluted Weighted Avg Shares	33	33	40	41	42	41	40	40	39	37	37	39	40	42	44
Basic Weighted Avg Shares	31	31	38	40	40	40	39	39	39	37	37	39	40	42	42
Revenue per Share	7.47	8.51	8.88	16.69	17.13	15.73	15.87	20.74	20.05	13.6	11.89	13.84	17.39	18.8	20.31
EBITDA per Share	1.25	1.26	1.39	2.89	3.07	2.5	1.92	2.55	1.19	0.49	-0.13	-0.06	0.49	1.2	2.31
Operating Income per Share	1.09	1.04	1.1	2.21	2.44	1.86	1.23	1.64	0.33	-0.37	-0.9	-0.78	-0.17	0.63	1.8
Basic EPS, GAAP	0.71	0.7	0.71	1.42	1.66	1.2	0.5	1.21	1.35	-3.13	-0.68	-0.93	-0.67	-0.38	0.69
Basic EPS from Cont Ops	0.71	0.7	0.71	1.42	1.66	1.2	0.5	1.21	1.35	-3.13	-0.68	-0.93	-0.67	-0.38	0.69
Diluted EPS, GAAP	0.66	0.66	0.68	1.36	1.61	1.17	0.49	1.18	1.34	-3.13	-0.68	-0.93	-0.67	-0.38	0.67
Diluted EPS from Cont Ops	0.66	0.66	0.68	1.36	1.61	1.17	0.49	1.18	1.34	-3.13	-0.68	-0.93	-0.67	-0.38	0.67
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.91	0.77	1.29	2.52	1.94	1.21	0.96	1.42	1.11	1.01	-0.15	-0.73	-0.6	0.72	1.76
Free Cash Flow per Basic Share	0.91	0.77	1.29	2.52	1.94	1.21	0.96	1.42	1.11	1.01	-0.15	-0.73	-0.6	0.72	1.76
Cash & Equivalents per Share	0.34	0.22	1.4	0.53	0.46	0.45	0.46	0.42	0.86	1.09	0.79	0.36	0.11	0.22	0.42
Book Value per Share	3.16	3.76	4.38	5.7	7.4	8.4	8.53	9.89	10.45	7.29	6.79	6.19	6.02	6.05	3.27
Tangible Book Value per Share	2.2	2.61	-0.82	0.83	1.89	3.09	1.31	3.28	3.13	2.76	2.75	2.65	3.04	3.44	0.51

Astronics Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)