Blonder Tongue Laboratories, Inc. Financial Ratios — BDRLQ

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	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

Return on Common Equity (%)	8.46	-1.9	-27.27	-17.83	-6.27	-64.16	-17.19	-5.51	-18.37	-10.21	-173.81	3.72	-133.98	- -	- -
Return on Assets (%)	6.89	-1.57	-19.77	-11.53	-4.11	-36.14	-7.65	-2.55	-8.7	-4.37	-50.71	0.73	-21.7	-16.07	-12.02
Return on Capital (%)	8.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.87	- -	- -	- -
Return on Invested Capital (%)	8.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-29.11	- -	- -	- -
Gross Margin (%)	40.2	35.78	32.69	33.41	37.63	19.84	37.13	38.38	38.78	17.29	18.43	37.18	30.16	30.11	33.18
EBITDA Margin (%)	9.19	3.4	-3.45	-4.42	2.7	-24.31	1.34	4.75	-1.53	-32.92	-36.71	-11.55	-6.85	-3.26	1.46
Operating Margin (%)	6.48	-0.88	-8.14	-9.13	-2.16	-30.56	-2.98	1.99	-3.93	-38.51	-43.43	-18.79	-11.76	-9.52	-6.11
Incremental Operating Margin (%)	120.28	- -	- -	- -	- -	- -	- -	145.95	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	5.85	-1.54	-9.22	-10.13	-2.99	-32.11	-5.18	-1.73	-6.52	-3.66	-45.54	0.63	-16.12	-15.93	-11.07
Profit Margin (%)	5.85	-1.54	-16.83	-10.13	-3.1	-32.33	-5.31	-1.65	-6.17	-3.74	-45.63	0.53	-16.12	-16.02	-11.18
Net Income to Common Margin (%)	5.85	-1.54	-16.83	-10.13	-3.1	-32.33	-5.31	-1.65	-6.17	-3.74	-45.63	0.53	-16.12	-16.02	-11.18
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.15	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	8.46	-1.9	-27.27	-17.83	-6.27	-64.16	-17.19	-5.51	-18.37	-10.21	-173.81	3.72	-133.98	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Total Debt	3	3	7	5	5	6	6	6	6	6	7	6	11	9	8
ST Debt	- -	- -	3	2	2	6	2	3	6	3	3	3	5	4	3
LT Debt	3	3	4	4	4	- -	4	4	- -	3	4	3	6	5	5
Total Debt/EBITDA	1.11	3.39	-6.32	-4.42	6.57	-1.25	20.13	5.84	-17.56	-0.93	-1.22	-3.22	-8.71	-21.5	49.93
Net Debt/EBITDA	-0.53	-0.65	-1.96	-1.2	1.68	-1.23	6.25	2.32	-15.37	-0.33	-0.35	-1.92	-4.89	-7.35	15.66
Total Debt/EBIT	1.57	-13.16	-2.68	-2.14	-8.21	-1	-9.03	13.94	-6.85	-0.8	-1.03	-1.98	-5.07	-7.37	-11.93
Net Debt/EBIT	-0.75	2.53	-0.83	-0.58	-2.1	-0.98	-2.8	5.55	-5.99	-0.28	-0.3	-1.18	-2.84	-2.52	-3.74
EBITDA to Interest Expense	14.1	4.96	-3.2	-4.44	3.25	-15.67	0.73	1.53	-0.59	-25.03	-17.43	-3.54	-1.57	-0.5	0.19
EBITDA-CapEx/Interest Expense	8.95	1.28	-26.22	-7.5	0.96	-17.06	0.68	1.44	-0.63	-25.23	-17.5	-3.65	-1.64	-1.24	0.18
EBIT to Interest Expense	9.93	-1.28	-7.56	-9.19	-2.6	-19.69	-1.63	0.64	-1.52	-29.28	-20.62	-5.76	-2.7	-1.45	-0.81
Interest Expense	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	1	1	1	1
Common Equity/Total Assets	82.83	81.96	63.21	66.38	64.67	45.4	43.56	48.85	45.94	40.13	11.11	27.58	7.16	-4.62	-18.34
Long-Term Debt/Equity (%)	13.03	13.3	25.04	25.9	26.26	1.49	56.8	50.16	2.39	35.52	352.38	78.08	537.8	- -	- -
Long-Term Debt/Capital (%)	11.42	11.62	17.86	19.02	19.08	0.8	29.47	26.81	1.31	19.42	50.91	28.04	48.64	62.39	75.41
Long-Term Debt/Total Assets (%)	10.79	10.9	15.83	17.19	16.98	0.68	24.74	24.5	1.1	14.25	39.16	21.54	38.49	48.08	51.27
Total Debt/Equity (%)	14.1	14.52	40.2	36.19	37.57	86.55	92.73	87.06	81.61	82.9	592.24	178.45	1,005.77	-1,768.51	-470.73
Total Debt/Capital (%)	12.35	12.68	28.68	26.57	27.31	46.4	48.11	46.54	44.94	45.33	85.55	64.09	90.96	105.99	126.97
Total Debt/Total Assets (%)	11.68	11.9	25.41	24.02	24.3	39.3	40.39	42.53	37.49	33.27	65.82	49.22	71.99	81.68	86.32
Net Debt to Equity	-6.72	-2.8	12.44	9.83	9.63	84.94	28.77	34.64	71.42	29.42	170.09	106.48	564.34	-604.96	-147.6
Net Debt/Capital (%)	-6.32	-2.53	9.05	7.25	7.09	45.56	15.51	18.75	41.09	16.8	24.77	39.42	51.38	36.29	40.02
EBITDA	3	1	-1	-1	1	-5	- -	1	- -	-7	-6	-2	-1	- -	- -
EBITDA-CapEx	2	- -	-9	-2	- -	-6	- -	1	- -	-7	-6	-2	-1	-1	- -
Operating Income (Loss)	2	- -	-2	-3	-1	-6	-1	- -	-1	-8	-7	-3	-2	-1	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Cash Ratio	1.01	0.46	0.08	0.02	0.06	- -	0.1	0.04	0.07	0.07	0.01	0.05	0.01	- -	0.01
Current Ratio	8.18	7.41	2.91	3.6	3.3	0.96	1.75	2.27	1.26	1.45	1.1	1.27	0.98	0.75	0.6
Quick Ratio	3.18	2.89	0.71	0.9	0.7	0.28	0.59	0.71	0.39	0.37	0.33	0.34	0.43	0.24	0.25
CFO/Avg Current Liab	1.68	0.13	0.99	0.41	0.43	-0.13	0.12	-0.06	0.1	-0.79	-0.46	-0.2	-0.19	0.27	0.16
Common Equity/Total Assets	82.83	81.96	63.21	66.38	64.67	45.4	43.56	48.85	45.94	40.13	11.11	27.58	7.16	-4.62	-18.34
Long-Term Debt/Equity (%)	13.03	13.3	25.04	25.9	26.26	1.49	56.8	50.16	2.39	35.52	352.38	78.08	537.8	- -	- -
Long-Term Debt/Capital (%)	11.42	11.62	17.86	19.02	19.08	0.8	29.47	26.81	1.31	19.42	50.91	28.04	48.64	62.39	75.41
Long-Term Debt/Total Assets (%)	10.79	10.9	15.83	17.19	16.98	0.68	24.74	24.5	1.1	14.25	39.16	21.54	38.49	48.08	51.27
Total Debt/Equity (%)	14.1	14.52	40.2	36.19	37.57	86.55	92.73	87.06	81.61	82.9	592.24	178.45	1,005.77	-1,768.51	-470.73
Total Debt/Capital (%)	12.35	12.68	28.68	26.57	27.31	46.4	48.11	46.54	44.94	45.33	85.55	64.09	90.96	105.99	126.97
Total Debt/Total Assets (%)	11.68	11.9	25.41	24.02	24.3	39.3	40.39	42.53	37.49	33.27	65.82	49.22	71.99	81.68	86.32
CFO/Total Liabilities	67.21	5.12	37.61	24.45	21.52	-9.01	9.11	-3.05	6.96	-59.52	-32.47	-13.53	-9.92	16.76	9.31
CFO/CapEx	3	0.36	0.48	2.2	2.92	-1.76	40.58	-3.82	29.35	-123.36	-123.54	-21.22	-25.13	3.07	94.45
Altman's Z-Score	3.99	2.83	1.96	1.87	3.1	-1.12	0.3	0.83	0.34	-1.31	-3.68	-2.31	-2.18	-3.72	-4.95

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Accounts Receivable Turnover	7.89	6.53	7.71	8.32	10.28	8.62	9.57	9.51	8.23	7.69	7.72	8.99	7.03	5.36	7.27
Days Sales Outstanding	46.28	55.87	47.32	43.89	35.5	42.32	38.15	38.36	44.35	47.45	47.31	40.61	51.92	68.05	50.21
Inventory Turnover	2.31	2.25	2.18	1.83	1.99	2.26	2.65	2.72	2.28	2.24	2.13	2.22	2.87	2.7	2.97
Days Inventory Outstanding	158.27	162.43	167.11	199.56	183.14	161.45	137.48	134.33	160.25	162.98	171.38	164.45	127.22	135.03	122.88
Accounts Payable Turnover	21.43	34.24	21.9	9.77	12.97	9.59	9.81	14.14	12.56	6.42	2.83	5	5.01	3.68	3.34
Accounts Payable Turnover Days	17.03	10.66	16.67	37.34	28.13	38.07	37.22	25.81	29.05	56.89	129.16	73.05	72.84	99.1	109.43
Cash Conversion Cycle	187.52	207.64	197.77	206.1	190.51	165.71	138.42	146.88	175.55	153.55	89.53	132.01	106.31	103.98	63.67
Inventory to Cash Days	-111.99	-106.56	-119.79	-155.67	-147.64	-119.13	-99.33	-95.97	-115.9	-115.53	-124.07	-123.83	-75.3	-66.97	-72.67
Inventories	8	8	11	9	9	6	5	5	6	8	4	5	4	3	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	2	2	2	1	1
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	3	2	1	1
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	1	- -	- -	- -	- -
Other Inventory	8	8	11	9	9	6	5	5	6	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Market Capitalization	13	8	7	6	17	3	4	5	10	7	15	8	3	1	1
- Cash & Cash Equivalents	2	1	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	3	7	5	5	6	6	6	6	6	7	6	11	9	8
Enterprise Value	14	10	13	12	22	9	9	11	16	13	23	13	13	10	9
Total Capital	25	24	23	20	19	14	13	14	13	13	9	9	12	9	6
Total Debt/Capital (%)	12.35	12.68	28.68	26.57	27.31	46.4	48.11	46.54	44.94	45.33	85.55	64.09	90.96	105.99	126.97
Total Debt / EV	0.22	0.31	0.5	0.47	0.24	0.7	0.64	0.57	0.37	0.47	0.32	0.44	0.81	0.89	0.86
EV/Sales	0.47	0.37	0.44	0.42	0.75	0.43	0.42	0.49	0.72	0.65	1.38	0.84	0.73	0.79	0.85
EV/EBITDA	5.14	10.82	- -	- -	27.71	- -	31.26	10.22	- -	- -	- -	- -	- -	- -	58.08
EV/EBIT	7.29	- -	- -	- -	- -	- -	- -	24.39	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.41	23.25	3.15	5.42	11.67	- -	7.88	24.9	13.99	- -	- -	- -	- -	3.65	5.02
EV/Free Cash Flow to Firm	3.36	8.97	1.13	3.88	9	- -	7.76	21.9	13.75	- -	- -	- -	- -	2.97	4.99
Diluted Market Cap	13	8	7	6	17	3	3	5	10	7	13	9	3	1	1
Diluted Enterprise Value	15	10	13	12	22	9	9	11	15	13	20	15	13	10	9
EV per Share	2.32	1.58	2.15	1.86	3.48	1.34	1.16	1.38	1.68	1.33	1.96	1.02	0.99	0.72	0.65
TTM Sales	31	27	31	28	29	21	23	23	22	20	16	16	18	13	11
TTM EBITDA	3	1	-1	-1	1	-5	- -	1	- -	-7	-6	-2	-1	- -	- -
TTM Operating Income	2	- -	-2	-3	-1	-6	-1	- -	-1	-8	-7	-3	-2	-1	-1
TTM Cash Flow to Firm	3	- -	4	2	2	- -	1	- -	1	-6	-3	-1	-1	3	2
TTM Free Cash Flow to Firm	4	1	12	3	2	- -	1	1	1	-6	-3	-1	-1	4	2

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Price/Free Cash Flow	3.22	8.32	0.64	2.3	7.72	-7.49	4.41	-28.54	16.27	-1.13	-4.13	-8.2	-1.92	0.43	1.29
EV/EBIT	7.29	- -	- -	- -	- -	- -	- -	24.39	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	14	10	13	12	22	9	9	11	16	13	23	13	13	10	9
Low Price	0.91	1.02	0.85	0.81	0.75	0.3	0.28	0.38	0.5	0.6	0.38	0.51	0.1	0.06	0.05
EV/Sales	0.47	0.37	0.44	0.42	0.75	0.43	0.42	0.49	0.72	0.65	1.38	0.84	0.73	0.79	0.85
EV/EBITDA	5.14	10.82	- -	- -	27.71	- -	31.26	10.22	- -	- -	- -	- -	- -	- -	58.08
Price/Earnings	7.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	85.35	- -	- -	- -
Price/Earnings Average	5.5	-25.8	-1.41	-2.33	-8.41	-0.9	-2.99	-11.84	-6.83	-11.66	-1.11	179.27	-1.49	-1.18	-1.12
Price/Earnings High	9.85	-39.28	-1.88	-3.72	-19.87	-2.68	-6.82	-27.51	-14.62	-19.54	-5.03	337.05	-4.23	-2.05	-2.31
Price/Earnings Low	3.16	-15.41	-1.02	-1.78	-5.17	-0.29	-1.74	-8.1	-3.32	-7.77	-0.5	73.77	-0.45	-0.4	-0.59
Price/Book Value	0.59	0.36	0.43	0.41	1.23	0.37	0.58	0.68	1.45	1.01	12.43	2.34	2.38	-2.24	-0.79
Price/Book Value Average	0.45	0.5	0.44	0.44	0.56	0.87	0.6	0.62	1.34	1.19	7.85	4.91	4.06	-4.89	-0.81
Price/Book Value High	0.8	0.76	0.58	0.7	1.31	2.58	1.37	1.43	2.87	2	35.51	9.23	11.56	-8.52	-1.67
Price/Book Value Low	0.26	0.3	0.32	0.34	0.34	0.28	0.35	0.42	0.65	0.8	3.55	2.02	1.24	-1.65	-0.43
Price/Tangible Book Value	0.61	0.37	0.55	0.54	1.58	0.58	0.89	0.92	1.92	1.29	-79.65	3.78	-15.69	-0.67	-0.46
Price/Tangible Book Value Average	0.46	0.52	0.55	0.57	0.72	1.38	0.91	0.84	1.78	1.53	-50.29	7.94	-26.77	-1.46	-0.47
Price/Tangible Book Value High	0.83	0.79	0.74	0.91	1.7	4.1	2.07	1.94	3.81	2.56	-227.57	14.93	-76.16	-2.53	-0.98
Price/Tangible Book Value Low	0.26	0.31	0.4	0.44	0.44	0.44	0.53	0.57	0.87	1.02	-22.76	3.27	-8.19	-0.49	-0.25
Price/Sales	0.43	0.28	0.23	0.22	0.57	0.12	0.15	0.21	0.46	0.37	0.8	0.46	0.14	0.09	0.12
Price/Sales Average	0.32	0.4	0.24	0.24	0.26	0.29	0.16	0.2	0.42	0.44	0.51	0.96	0.24	0.19	0.12
Price/Sales High	0.58	0.61	0.32	0.38	0.62	0.87	0.36	0.45	0.9	0.73	2.3	1.8	0.68	0.33	0.26
Price/Sales Low	0.18	0.24	0.17	0.18	0.16	0.09	0.09	0.13	0.2	0.29	0.23	0.39	0.07	0.06	0.07
Price/Cash Flow	4.23	31.7	1.96	3.34	10.37	-3.24	4.52	-21.08	16.83	-1.12	-4.1	-6.14	-1.84	0.57	1.31
Price/Cash Flow Average	3.2	44.37	2	3.53	4.69	-7.63	4.63	-19.19	15.58	-1.32	-2.59	-12.9	-3.14	1.25	1.34
Price/Cash Flow High	5.73	67.56	2.66	5.64	11.1	-22.76	10.58	-44.57	33.35	-2.22	-11.71	-24.26	-8.94	2.18	2.78
Price/Cash Flow Low	1.83	26.5	1.45	2.71	2.89	-2.43	2.69	-13.13	7.58	-0.88	-1.17	-5.31	-0.96	0.42	0.71
Price/Free Cash Flow Average	2.43	11.64	0.65	2.42	3.5	-17.66	4.52	-25.99	15.07	-1.33	-2.61	-17.22	-3.27	0.94	1.33
Price/Free Cash Flow High	4.36	17.72	0.86	3.88	8.26	-52.65	10.32	-60.36	32.25	-2.24	-11.81	-32.37	-9.31	1.65	2.75
Price/Free Cash Flow Low	1.4	6.95	0.47	1.86	2.15	-5.62	2.63	-17.78	7.33	-0.89	-1.18	-7.09	-1	0.32	0.7
EV/Sales Average	0.37	0.48	0.44	0.43	0.43	0.61	0.42	0.47	0.69	0.72	1.04	1.38	0.83	0.89	0.85
EV/Sales High	0.62	0.69	0.52	0.57	0.79	1.21	0.65	0.72	1.19	1.02	3.12	2.28	1.28	1.04	0.99
EV/Sales Low	0.23	0.32	0.38	0.37	0.33	0.4	0.35	0.4	0.46	0.57	0.71	0.78	0.67	0.77	0.79
EV/EBITDA Average	4	14.16	-12.77	-9.7	15.98	-2.5	31.57	9.82	-44.7	-2.19	-2.82	-11.94	-12.17	-27.43	58.29
EV/EBITDA High	6.77	20.28	-15.07	-12.9	29.22	-4.98	48.26	15.27	-77.56	-3.1	-8.51	-19.74	-18.66	-31.84	67.49
EV/EBITDA Low	2.51	9.45	-10.89	-8.45	12.25	-1.65	26.13	8.51	-29.9	-1.74	-1.94	-6.72	-9.72	-23.49	54.27
EV/EBIT Average	5.67	-54.89	-5.41	-4.69	-19.97	-1.99	-14.16	23.43	-17.43	-1.88	-2.38	-7.34	-7.08	-9.4	-13.93
EV/EBIT High	9.61	-78.6	-6.38	-6.24	-36.51	-3.97	-21.65	36.45	-30.24	-2.65	-7.19	-12.13	-10.86	-10.91	-16.13
EV/EBIT Low	3.56	-36.62	-4.62	-4.09	-15.31	-1.31	-11.72	20.32	-11.66	-1.49	-1.64	-4.13	-5.66	-8.05	-12.97
Last Price	2.1	1.22	1.15	1	2.69	0.4	0.47	0.61	1.11	0.76	1.33	0.59	0.19	0.08	0.09
High Price	2.84	2.6	1.56	1.69	2.88	2.81	1.1	1.29	2.2	1.51	3.8	2.33	0.93	0.31	0.2
Enterprise Value Average	11	13	14	12	13	13	10	11	15	14	17	22	15	12	10
Enterprise Value High	19	18	16	16	23	25	15	17	26	20	51	36	23	14	11
Enterprise Value Low	7	9	12	10	10	8	8	9	10	11	12	12	12	10	9

Shares Outstanding	6	6	6	6	6	7	8	8	9	10	12	13	13	14	14
Diluted Weighted Avg Shares	6	6	6	6	6	6	7	8	9	10	10	15	13	14	14
Basic Weighted Avg Shares	6	6	6	6	6	6	7	8	9	10	10	12	13	14	14
Revenue per Share	4.93	4.29	4.93	4.48	4.68	3.24	3.04	2.84	2.44	2.07	1.65	1.3	1.36	0.94	0.77
EBITDA per Share	0.45	0.15	-0.17	-0.2	0.13	-0.79	0.04	0.13	-0.04	-0.68	-0.61	-0.15	-0.09	-0.03	0.01
Operating Income per Share	0.32	-0.04	-0.4	-0.41	-0.1	-0.99	-0.09	0.06	-0.1	-0.8	-0.72	-0.24	-0.16	-0.09	-0.05
Basic EPS, GAAP	0.29	-0.07	-0.83	-0.45	-0.14	-1.05	-0.16	-0.05	-0.15	-0.08	-0.76	0.01	-0.22	-0.15	-0.09
Basic EPS from Cont Ops	0.29	-0.07	-0.83	-0.45	-0.14	-1.05	-0.16	-0.05	-0.15	-0.08	-0.76	0.01	-0.22	-0.15	-0.09
Diluted EPS, GAAP	0.28	-0.07	-0.83	-0.45	-0.14	-1.05	-0.16	-0.05	-0.15	-0.08	-0.76	0.01	-0.22	-0.15	-0.09
Diluted EPS from Cont Ops	0.28	-0.07	-0.83	-0.45	-0.14	-1.05	-0.16	-0.05	-0.15	-0.08	-0.76	0.01	-0.22	-0.15	-0.09
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.5	0.04	0.59	0.3	0.26	-0.12	0.1	-0.03	0.07	-0.68	-0.32	-0.1	-0.1	0.14	0.07
Free Cash Flow per Basic Share	0.33	-0.07	-0.64	0.16	0.17	-0.19	0.1	-0.04	0.06	-0.69	-0.33	-0.1	-0.11	0.1	0.07
Cash & Equivalents per Share	0.28	0.14	0.07	0.01	0.04	- -	0.06	0.02	0.06	0.06	0.01	0.02	0.01	- -	- -
Book Value per Share	3.56	3.41	2.67	2.42	2.19	1.09	0.8	0.9	0.77	0.75	0.11	0.25	0.08	-0.04	-0.12
Tangible Book Value per Share	3.43	3.3	2.11	1.85	1.7	0.68	0.53	0.66	0.58	0.59	-0.02	0.16	-0.01	-0.12	-0.2

Blonder Tongue Laboratories, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)