Axon Enterprise, Inc. Financial Ratios — AXON 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 (%)	-22.23	41.5	35.08	28.02	21.9	15.78	4.31	19.83	0.51	-1.01	-42.9	80.09	50.8	60.47	14.26
Return on Assets (%)	-5.84	13.33	13.79	11.94	9.6	6.81	1.69	5.52	0.11	-0.15	-3.91	6.47	5.62	9.56	2.17
Return on Capital (%)	- -	41.42	35	27.99	21.87	15.76	4.31	- -	0.51	- -	- -	26.82	- -	28.67	- -
Return on Invested Capital (%)	- -	15.61	19.5	16.83	13.85	11.17	2.65	- -	-0.54	- -	- -	4.55	- -	2.14	- -
Gross Margin (%)	49.46	59.01	62.28	61.72	65.01	63.57	60.24	61.56	57.88	61.13	62.65	61.16	61.22	59.61	59.65
EBITDA Margin (%)	5.15	23.4	25.05	22.38	19.52	13.24	6.13	8.44	0.94	-0.25	-17.31	9.78	11.29	5.14	0.76
Operating Margin (%)	-3.84	17.72	21.33	19.76	17.86	11.87	3.79	5.91	-1.2	-2.08	-19.47	7.83	10.05	2.81	-2.23
Incremental Operating Margin (%)	- -	96.22	39.3	11.64	8.48	-4.95	-24.92	15.49	- -	- -	- -	80.64	17.1	-18.84	- -
Pretax Margin (%)	-10.7	19.7	20.34	19.64	17.87	11.74	4.58	6.69	0.39	-0.92	-16.37	16.53	10.06	18.32	0.68
Profit Margin (%)	-7.82	12.84	13.24	12.11	10.07	6.45	1.51	6.95	0.17	-0.25	-6.95	12.38	11.26	18.1	4.48
Net Income to Common Margin (%)	-7.82	12.84	13.24	12.11	10.07	6.45	1.51	6.95	0.17	-0.25	-6.95	12.38	11.26	18.1	4.48
Effective Tax Rate (%)	- -	34.82	34.92	38.36	43.63	45.08	66.96	- -	57.39	- -	- -	25.13	- -	1.17	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-22.23	41.5	35.08	28.02	21.9	15.78	4.31	19.83	0.51	-1.01	-42.9	80.09	50.8	60.47	14.26

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	711	711	722	1,910
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	680	81
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	711	711	41	1,829
Total Debt/EBITDA	- -	0.01	- -	- -	- -	- -	- -	- -	- -	- -	-0.14	6.13	4.03	6.75	90.57
Net Debt/EBITDA	-4.59	-1.34	-1.22	-1.31	-1.54	-1.14	-3.56	-9.86	-34.68	92.8	2.38	2.76	0.45	8.47	28.91
Total Debt/EBIT	- -	0.01	- -	- -	- -	- -	- -	- -	- -	- -	-0.12	7.65	4.53	12.33	-30.76
Net Debt/EBIT	6.15	-1.77	-1.44	-1.49	-1.68	-1.27	-5.76	-14.07	26.94	10.99	2.12	3.44	0.5	15.47	-9.82
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	237.89	25.18	15.07	0.22
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	122.91	16.57	3.97	-1.22
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	190.52	22.42	8.25	-0.66
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	7	94
Common Equity/Total Assets	26.82	36.89	41.2	43.72	43.93	42.52	36.43	23.82	20.37	12.3	6.51	9.01	12.76	18.15	13.38
Long-Term Debt/Equity (%)	- -	0.12	0.06	0.02	0.05	0.08	0.02	- -	- -	- -	1.95	56.06	43.98	1.78	56.41
Long-Term Debt/Capital (%)	- -	0.24	0.11	0.04	0.08	0.1	0.03	- -	- -	- -	15.68	73.45	62.03	2.7	64.26
Long-Term Debt/Total Assets (%)	- -	0.09	0.05	0.02	0.04	0.04	0.01	- -	- -	- -	1.21	24.93	20.85	0.92	26.13
Total Debt/Equity (%)	- -	0.16	0.1	0.05	0.11	0.08	0.02	- -	- -	- -	1.95	56.06	43.98	31	58.89
Total Debt/Capital (%)	- -	0.32	0.17	0.08	0.17	0.1	0.03	- -	- -	- -	15.68	73.45	62.03	47.05	67.09
Total Debt/Total Assets (%)	- -	0.12	0.07	0.04	0.07	0.04	0.01	- -	- -	- -	1.21	24.93	20.85	16.13	27.28
Net Debt to Equity	-25.83	-41.27	-38.95	-37.44	-37.81	-26.86	-44.83	-74.78	-31.69	-15.92	-34.01	25.25	4.86	38.91	18.8
Net Debt/Capital (%)	-311.18	-522.54	-222.59	-147.61	-142.62	-52.14	-155.99	196.24	-1,076,562.5	-1,074.82	157.66	52.13	14.36	83.95	37.05
EBITDA	5	27	35	37	39	36	21	35	5	-2	-149	116	176	107	21
EBITDA-CapEx	2	25	32	34	32	27	10	24	-11	-75	-200	60	116	28	-115
Operating Income (Loss)	-3	20	29	33	35	32	13	25	-6	-14	-168	93	157	59	-62

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	1.66	2.09	2.22	2.54	2.88	1.14	0.76	2.11	1.79	2.19	1.06	1.62	1.73	0.59	1.18
Current Ratio	3.89	4.37	4.21	4.21	4.23	2.27	1.9	3.36	3.12	3.83	2.65	3	3.14	1.37	2.53
Quick Ratio	2.4	3.09	3.19	3.5	3.6	1.65	1.28	2.98	2.74	3.34	2.26	2.54	2.65	1.13	2.1
CFO/Avg Current Liab	1.24	1.56	1.57	1.29	1.32	0.36	0.2	0.47	0.36	0.17	0.37	0.46	0.28	0.33	0.13
Common Equity/Total Assets	26.82	36.89	41.2	43.72	43.93	42.52	36.43	23.82	20.37	12.3	6.51	9.01	12.76	18.15	13.38
Long-Term Debt/Equity (%)	- -	0.12	0.06	0.02	0.05	0.08	0.02	- -	- -	- -	1.95	56.06	43.98	1.78	56.41
Long-Term Debt/Capital (%)	- -	0.24	0.11	0.04	0.08	0.1	0.03	- -	- -	- -	15.68	73.45	62.03	2.7	64.26
Long-Term Debt/Total Assets (%)	- -	0.09	0.05	0.02	0.04	0.04	0.01	- -	- -	- -	1.21	24.93	20.85	0.92	26.13
Total Debt/Equity (%)	- -	0.16	0.1	0.05	0.11	0.08	0.02	- -	- -	- -	1.95	56.06	43.98	31	58.89
Total Debt/Capital (%)	- -	0.32	0.17	0.08	0.17	0.1	0.03	- -	- -	- -	15.68	73.45	62.03	47.05	67.09
Total Debt/Total Assets (%)	- -	0.12	0.07	0.04	0.07	0.04	0.01	- -	- -	- -	1.21	24.93	20.85	16.13	27.28
CFO/Total Liabilities	76.71	91.59	80.99	62.98	63.73	16.61	10.82	25.33	21.74	9.51	19.44	14.86	10.55	19.02	5.62
CFO/CapEx	7.62	15.04	15.4	13.18	7.14	2.5	1.61	5.46	4.02	0.53	2.48	4.19	3.14	5.18	1.55
Altman's Z-Score	9.81	12.76	15.21	17.78	10.46	8.62	7.13	7.66	10.16	12.52	10.53	5.65	7.81	13.75	8.29

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	7.11	7.68	6.79	6.18	6.77	7.99	7.2	4.5	3.83	3.62	3.14	3.5	4.05	4.34	4.2
Days Sales Outstanding	51.33	47.52	53.74	59.04	53.89	45.7	50.71	81.09	95.38	100.78	116.26	104.38	90.17	84.18	87
Inventory Turnover	3.11	4.19	4.7	4.28	4.06	3.86	3.4	4.08	6.16	4.11	3.25	2.96	2.56	3.14	3.69
Days Inventory Outstanding	117.53	87.21	77.59	85.29	89.84	94.52	107.2	89.54	59.27	88.81	112.42	123.17	142.42	116.11	98.8
Accounts Payable Turnover	8.64	8.67	8.37	10.1	8.88	12.93	15.25	12.61	11.14	12.63	12.11	12.04	10.7	12.14	11.35
Accounts Payable Turnover Days	42.24	42.1	43.59	36.15	41.09	28.24	23.94	28.95	32.75	28.91	30.15	30.31	34.12	30.06	32.15
Cash Conversion Cycle	126.62	92.63	87.74	108.18	102.63	111.98	133.97	141.68	121.9	160.69	198.54	197.25	198.47	170.23	153.65
Inventory to Cash Days	-66.19	-39.69	-23.84	-26.25	-35.95	-48.82	-56.49	-8.45	36.12	11.97	3.84	-18.79	-52.25	-31.94	-11.8
Inventories	11	11	11	18	16	35	45	34	39	90	109	202	270	265	342
Raw Materials	11	10	7	11	9	18	20	20	21	39	38	73	104	87	153
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	4	3	5	7	7	17	25	14	18	51	70	130	166	172	180
Other Inventory	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	6	9

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	304	481	824	1,402	926	1,277	1,397	2,467	4,337	7,570	10,392	11,796	19,167	45,019	44,345
- Cash & Cash Equivalents	21	36	42	48	60	41	75	349	172	155	356	354	599	455	1,201
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	711	711	722	1,910
Enterprise Value	278	444	773	1,321	816	1,188	1,315	2,118	3,987	7,008	9,969	11,533	18,557	44,754	44,520
Total Capital	28	43	61	81	101	118	123	171	172	170	130	968	1,146	1,534	2,846
Total Debt/Capital (%)	- -	0.32	0.17	0.08	0.17	0.1	0.03	- -	- -	- -	15.68	73.45	62.03	47.05	67.09
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.04	0.02	0.04
EV/Sales	3.09	3.87	5.61	8.03	4.12	4.43	3.83	5.04	7.51	10.29	11.55	9.71	11.89	21.49	16.02
EV/EBITDA	59.94	16.52	22.37	35.87	21.13	33.45	62.44	59.73	802.63	- -	- -	99.35	105.34	418.4	2,111.47
EV/EBIT	- -	21.82	26.28	40.64	23.1	37.29	101	85.25	- -	- -	- -	124.05	118.31	764.5	- -
EV/Cash Flow to Firm	16.1	16.73	23.83	37.28	17.57	56.2	71.21	33.15	60.7	182.12	80.08	48.92	94.15	107.76	53.61
EV/Free Cash Flow to Firm	14.23	15.68	22.37	34.65	15.42	40.14	43.97	28.02	48.61	62.94	57.04	39.52	72.1	90.57	46.05
Diluted Market Cap	304	489	860	1,443	945	1,298	1,428	2,534	4,398	7,570	10,392	12,036	19,493	46,689	46,780
Diluted Enterprise Value	283	453	818	1,395	885	1,257	1,353	2,185	4,226	7,415	10,056	12,393	19,605	46,955	47,489
EV per Share	4.68	8.24	14.89	24.95	15.24	22.55	24.95	37.55	67.35	113.43	150.62	162.22	250.11	590.83	570.18
TTM Sales	90	115	138	165	198	268	344	420	531	681	863	1,187	1,561	2,083	2,780
TTM EBITDA	5	27	35	37	39	36	21	35	5	-2	-149	116	176	107	21
TTM Operating Income	-3	20	29	33	35	32	13	25	-6	-14	-168	93	157	59	-62
TTM Cash Flow to Firm	17	27	32	35	46	21	18	64	66	38	124	236	197	415	830
TTM Free Cash Flow to Firm	20	28	35	38	53	30	30	76	82	111	175	292	257	494	967

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	15.58	17.3	24.9	37.86	17.84	43.86	47.75	33.53	53.63	67.98	59.46	41.29	78.12	95.85	134.58
EV/EBIT	- -	21.82	26.28	40.64	23.1	37.29	101	85.25	- -	- -	- -	124.05	118.31	764.5	- -
Enterprise Value	278	444	773	1,321	816	1,188	1,315	2,118	3,987	7,008	9,969	11,533	18,557	44,754	44,520
Low Price	3.55	3.96	6.7	10.46	16.14	13.56	20.57	24.5	42.42	50.05	115.57	82.49	164.67	241.72	469.24
EV/Sales	3.09	3.87	5.61	8.03	4.12	4.43	3.83	5.04	7.51	10.29	11.55	9.71	11.89	21.49	16.02
EV/EBITDA	59.94	16.52	22.37	35.87	21.13	33.45	62.44	59.73	802.63	- -	- -	99.35	105.34	418.4	2,111.47
Price/Earnings	- -	32.65	45.16	70.39	46.45	73.81	268.34	84.48	4,917.74	- -	- -	80.29	109.04	119.4	355.74
Price/Earnings Average	-38.26	20.49	31.48	44.26	69.2	68.9	244.09	99.11	4,080.5	-3,207.37	-180.11	62.21	87.39	73.85	414.86
Price/Earnings High	-54.79	33.82	52.66	73.5	96.58	91.8	285.25	147.62	5,211.67	-4,828.24	-234.21	93.8	110.03	140.37	554.92
Price/Earnings Low	-29.97	14.46	19.05	27.81	43.36	41.29	208.29	47.31	2,846.76	-1,793.61	-127.46	39.91	69.5	48.56	293.92
Price/Book Value	10.81	11.22	13.48	17.3	9.17	10.79	11.34	14.4	25.18	44.56	94.57	45.9	44.06	55.44	47.34
Price/Book Value Average	9.57	7.04	9.4	10.88	13.66	10.08	10.32	16.89	20.89	32.55	98.38	35.56	35.31	34.29	55.21
Price/Book Value High	13.7	11.62	15.72	18.06	19.06	13.43	12.06	25.16	26.68	48.99	127.93	53.62	44.47	65.17	73.85
Price/Book Value Low	7.5	4.97	5.69	6.83	8.56	6.04	8.8	8.06	14.58	18.2	69.62	22.82	28.09	22.55	39.12
Price/Tangible Book Value	3.84	5.73	8.01	11.33	6.62	10.19	10.45	5.79	8.58	8.04	10.51	9.74	12.46	32.26	26.47
Price/Tangible Book Value Average	3.4	3.6	5.59	7.12	9.86	9.52	9.51	6.79	7.12	5.87	10.93	7.55	9.99	19.95	30.87
Price/Tangible Book Value High	4.87	5.94	9.35	11.83	13.77	12.68	11.11	10.11	9.09	8.84	14.22	11.38	12.57	37.92	41.29
Price/Tangible Book Value Low	2.66	2.54	3.38	4.47	6.18	5.7	8.11	3.24	4.96	3.28	7.74	4.84	7.94	13.12	21.87
Price/Sales	3.38	4.19	5.98	8.52	4.68	4.76	4.06	5.87	8.17	11.12	12.04	9.94	12.28	21.62	15.95
Price/Sales Average	2.99	2.63	4.17	5.36	6.97	4.44	3.7	6.89	6.78	8.12	12.52	7.7	9.84	13.37	18.61
Price/Sales High	4.28	4.34	6.97	8.9	9.73	5.92	4.32	10.26	8.66	12.22	16.28	11.61	12.39	25.41	24.89
Price/Sales Low	2.34	1.86	2.52	3.37	4.37	2.66	3.15	3.29	4.73	4.54	8.86	4.94	7.83	8.79	13.18
Price/Cash Flow	17.62	18.15	25.41	39.57	19.93	60.4	75.65	38.62	66.05	196.72	83.47	50.12	101.27	110.26	209.83
Price/Cash Flow Average	15.6	11.39	17.71	24.88	29.7	56.39	68.81	45.31	54.8	143.69	86.83	38.84	81.16	68.19	244.7
Price/Cash Flow High	22.34	18.8	29.63	41.32	41.45	75.13	80.41	67.49	69.99	216.31	112.91	58.55	102.2	129.61	327.31
Price/Cash Flow Low	12.22	8.04	10.72	15.63	18.61	33.79	58.72	21.63	38.23	80.36	61.45	24.92	64.55	44.84	173.36
Price/Free Cash Flow Average	13.79	10.86	17.36	23.8	26.58	40.94	43.43	39.34	44.5	49.66	61.85	31.99	62.6	59.28	156.95
Price/Free Cash Flow High	19.75	17.92	29.04	39.53	37.1	54.55	50.76	58.59	56.83	74.75	80.43	48.24	78.83	112.68	209.94
Price/Free Cash Flow Low	10.8	7.66	10.51	14.95	16.65	24.54	37.06	18.78	31.04	27.77	43.77	20.53	49.79	38.98	111.2
EV/Sales Average	2.76	2.32	3.86	5.06	6.67	4.29	3.48	6.06	6.46	7.89	12.13	8	9.91	13.5	18.86
EV/Sales High	4.05	4.03	6.67	8.6	9.43	5.77	4.1	9.43	8.33	11.99	15.89	11.91	12.46	25.54	25.14
EV/Sales Low	2.11	1.54	2.22	3.07	4.07	2.51	2.94	2.46	4.41	4.31	8.47	5.24	7.9	8.92	13.44
EV/EBITDA Average	53.51	9.91	15.41	22.63	34.17	32.42	56.78	71.78	689.9	-3,208.4	-70.09	81.81	87.83	262.79	2,486.3
EV/EBITDA High	78.61	17.22	26.61	38.45	48.3	43.58	66.95	111.74	890.77	-4,876.69	-91.82	121.79	110.43	497.26	3,314.3
EV/EBITDA Low	40.92	6.6	8.85	13.73	20.84	18.97	47.93	29.11	470.83	-1,753.28	-48.94	53.6	69.99	173.67	1,771.27
EV/EBIT Average	-71.68	13.09	18.1	25.63	37.35	36.14	91.83	102.45	-535.93	-379.79	-62.3	102.16	98.65	480.18	-844.51
EV/EBIT High	-105.3	22.75	31.25	43.55	52.8	48.58	108.29	159.48	-691.97	-577.28	-81.61	152.07	124.03	908.6	-1,125.75
EV/EBIT Low	-54.81	8.71	10.39	15.55	22.78	21.15	77.52	41.55	-365.75	-207.54	-43.5	66.92	78.61	317.33	-601.64
Last Price	5.12	8.94	15.88	26.48	17.29	24.24	26.5	43.75	73.28	122.53	157	165.93	258.33	594.32	567.93
High Price	6.49	9.26	18.52	27.65	35.95	30.15	28.17	76.45	77.66	134.73	212.37	193.85	260.69	698.67	885.92
Enterprise Value Average	248	266	532	833	1,320	1,151	1,196	2,545	3,427	5,374	10,474	9,498	15,473	28,110	52,424
Enterprise Value High	364	462	919	1,416	1,866	1,547	1,410	3,962	4,424	8,168	13,721	14,139	19,454	53,190	69,882
Enterprise Value Low	190	177	305	506	805	674	1,010	1,032	2,339	2,937	7,314	6,222	12,330	18,577	37,347

Shares Outstanding	56	53	53	53	54	52	53	59	59	64	71	71	75	77	80
Diluted Weighted Avg Shares	59	55	54	54	55	54	54	58	60	62	66	73	75	79	82
Basic Weighted Avg Shares	59	54	52	53	54	53	53	56	59	62	66	71	74	76	78
Revenue per Share	1.51	2.13	2.66	3.11	3.7	5.09	6.52	7.45	8.97	11.02	13.04	16.7	21.04	27.49	35.6
EBITDA per Share	0.08	0.5	0.67	0.7	0.72	0.67	0.4	0.63	0.08	-0.03	-2.26	1.63	2.37	1.41	0.27
Operating Income per Share	-0.06	0.38	0.57	0.61	0.66	0.6	0.25	0.44	-0.11	-0.23	-2.54	1.31	2.11	0.77	-0.8
Basic EPS, GAAP	-0.12	0.27	0.35	0.38	0.37	0.33	0.1	0.52	0.01	-0.03	-0.91	2.07	2.37	4.98	1.6
Basic EPS from Cont Ops	-0.12	0.27	0.35	0.38	0.37	0.33	0.1	0.52	0.01	-0.03	-0.91	2.07	2.37	4.98	1.6
Diluted EPS, GAAP	-0.12	0.27	0.34	0.37	0.36	0.32	0.1	0.5	0.01	-0.03	-0.91	2.03	2.33	4.8	1.51
Diluted EPS from Cont Ops	-0.12	0.27	0.34	0.37	0.36	0.32	0.1	0.5	0.01	-0.03	-0.91	2.03	2.33	4.8	1.51
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.29	0.49	0.63	0.67	0.87	0.4	0.35	1.13	1.11	0.62	1.88	3.31	2.55	5.39	2.71
Free Cash Flow per Basic Share	0.25	0.46	0.58	0.62	0.75	0.24	0.13	0.93	0.83	-0.56	1.12	2.52	1.74	4.35	0.96
Cash & Equivalents per Share	0.44	0.7	0.99	1.53	2.05	1.69	1.55	6.2	5.93	9.1	6.69	13.71	17.8	13.02	22.2
Book Value per Share	0.47	0.8	1.18	1.53	1.89	2.25	2.34	3.04	2.91	2.75	1.66	3.62	5.86	10.72	12
Tangible Book Value per Share	1.33	1.56	1.98	2.34	2.61	2.38	2.54	7.56	8.54	15.24	14.94	17.04	20.73	18.43	21.46

Axon Enterprise, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)