Broadwind, Inc. Financial Ratios — BWEN 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-12.32	-11.34	-6.85	-3.98	-17	0.28	-3.17	-22.83	-4.07	-1.23	2.4	-7.41	5.47	0.87	4.28
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.29	- -	-3.46	-1.31	-2.78
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15.46	- -	12.61	4.35	0.48
Gross Margin (%)	3.94	4.01	8.03	9.29	3.95	10.03	5.56	2.44	8.65	9.07	3.78	6.06	15.98	14.8	10.21
EBITDA Margin (%)	-2.86	0.76	4.27	5.56	-0.84	4.88	1.07	-2.6	2.88	3.38	-4.3	-0.31	8.61	7.62	4.28
Operating Margin (%)	-10.68	-7.09	-2.61	0.71	-5.45	1.06	-5.06	-9.93	-1.32	0.21	-8.65	-3.74	5.47	2.95	0.29
Incremental Operating Margin (%)	- -	- -	- -	71.52	- -	-69.65	- -	- -	- -	13.71	- -	- -	66.42	11.46	-25.3
Pretax Margin (%)	-11.12	-8.49	-4.78	-0.9	-6.17	0.74	-5.61	-19.31	-2.55	-0.72	1.97	-5.48	3.88	0.86	3.37
Profit Margin (%)	-11.81	-8.5	-4.87	-2.73	-10.95	0.18	-2.48	-19.26	-2.54	-0.75	1.96	-5.5	3.76	0.8	3.32
Net Income to Common Margin (%)	-11.81	-8.5	-4.87	-2.73	-10.95	0.18	-2.48	-19.26	-2.54	-0.75	1.96	-5.5	3.76	0.8	3.32
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.87	- -	3.05	6.04	1.63
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	9	7	5	4	6	4	17	15	33	36	32	33	35	31	28
ST Debt	3	4	1	1	3	- -	15	13	15	5	10	5	10	6	9
LT Debt	6	4	4	3	3	4	2	2	18	31	21	28	26	25	19
Total Debt/EBITDA	-1.68	4.47	0.55	0.32	-3.5	0.47	10.7	-4.56	6.33	5.31	-5.04	-60.55	2.02	2.86	4.18
Net Debt/EBITDA	1.19	2.35	-2.38	-0.74	0.62	-1.82	9.56	-3.73	2.14	1.11	-0.95	8.08	0.63	0.14	1.43
Total Debt/EBIT	-0.45	-0.48	-0.9	2.47	-0.54	2.15	-2.25	-1.2	-13.81	84.39	-2.51	-5.01	3.18	7.37	62.71
Net Debt/EBIT	0.32	-0.25	3.9	-5.8	0.1	-8.43	-2.01	-0.98	-4.67	17.57	-0.47	0.67	0.99	0.35	21.45
EBITDA to Interest Expense	-4.77	0.93	9.36	19.12	-2.09	14.12	1.96	-2.18	2.23	3.38	-5.54	-0.17	5.47	3.54	2
EBITDA-CapEx/Interest Expense	-8.98	-2.42	2.31	9.53	-5.58	3.52	-6.42	-3.73	1.43	2.6	-7.05	-1.13	3.47	2.37	0.92
EBIT to Interest Expense	-17.78	-8.73	-5.72	2.44	-13.58	3.05	-9.31	-8.32	-1.02	0.21	-11.16	-2.05	3.48	1.37	0.13
Interest Expense	1	2	1	1	1	1	1	1	2	2	1	3	3	3	3
Common Equity/Total Assets	-145.99	-189.15	-171.55	-195.73	-280.95	-262.16	-277.8	-339.08	-277.36	-285.98	-287.53	-241.56	-252.67	-265.29	-286.89
Long-Term Debt/Equity (%)	4.9	3.48	4.14	3.48	3.85	5.3	2.63	4.56	43.59	76.11	38.91	60.65	45.54	42.62	28.4
Long-Term Debt/Capital (%)	-2.37	-1.37	-1.43	-1.09	-0.86	-1.2	-0.59	-0.62	-5.77	-10.09	-6.84	-8.88	-8.33	-8.19	-6.14
Long-Term Debt/Total Assets (%)	3.34	2.52	2.41	2.1	2.37	3.09	1.55	2	14.46	25.86	17.84	19.42	18.87	19.73	16.12
Total Debt/Equity (%)	7.58	6.89	5.33	4.48	8.66	5.98	25.35	34.31	79.88	87.58	58.28	71.58	63.22	52.45	42.66
Total Debt/Capital (%)	-3.67	-2.71	-1.84	-1.4	-1.93	-1.35	-5.67	-4.63	-10.56	-11.61	-10.25	-10.48	-11.57	-10.08	-9.22
Total Debt/Total Assets (%)	5.17	4.98	3.1	2.7	5.32	3.49	14.91	15	26.5	29.75	26.72	22.92	26.2	24.28	24.21
Net Debt to Equity	-5.38	3.63	-23.06	-10.51	-1.54	-23.47	22.66	28.05	27	18.24	11.04	-9.55	19.73	2.48	14.59
Net Debt/Capital (%)	2.47	-1.42	7.31	3.15	0.34	4.98	-5.07	-3.77	-3.54	-2.39	-1.94	1.34	-3.6	-0.47	-3.15
EBITDA	-5	2	9	13	-2	9	2	-3	5	7	-6	-1	18	11	7
EBITDA-CapEx	-10	-4	2	6	-4	2	-5	-6	3	5	-8	-4	11	7	3
Operating Income (Loss)	-20	-15	-6	2	-11	2	-7	-12	-2	- -	-13	-7	11	4	- -

Liquidity (USD)

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	0.28	0.02	0.43	0.39	0.34	0.51	- -	0.02	0.04	0.07	0.02	0.18	0.02	0.18	0.01
Current Ratio	1.55	1.62	1.43	1.5	1.43	1.35	0.86	0.83	0.85	1.05	1.23	1.13	1.3	1.54	2.03
Quick Ratio	0.8	0.61	0.74	0.72	0.61	0.78	0.33	0.36	0.32	0.44	0.38	0.45	0.54	0.56	0.62
CFO/Avg Current Liab	-0.22	-0.07	0.56	0.11	-0.12	0.43	-0.22	0.04	0.08	0.09	-0.28	0.29	-0.11	0.28	-0.41
Common Equity/Total Assets	-145.99	-189.15	-171.55	-195.73	-280.95	-262.16	-277.8	-339.08	-277.36	-285.98	-287.53	-241.56	-252.67	-265.29	-286.89
Long-Term Debt/Equity (%)	4.9	3.48	4.14	3.48	3.85	5.3	2.63	4.56	43.59	76.11	38.91	60.65	45.54	42.62	28.4
Long-Term Debt/Capital (%)	-2.37	-1.37	-1.43	-1.09	-0.86	-1.2	-0.59	-0.62	-5.77	-10.09	-6.84	-8.88	-8.33	-8.19	-6.14
Long-Term Debt/Total Assets (%)	3.34	2.52	2.41	2.1	2.37	3.09	1.55	2	14.46	25.86	17.84	19.42	18.87	19.73	16.12
Total Debt/Equity (%)	7.58	6.89	5.33	4.48	8.66	5.98	25.35	34.31	79.88	87.58	58.28	71.58	63.22	52.45	42.66
Total Debt/Capital (%)	-3.67	-2.71	-1.84	-1.4	-1.93	-1.35	-5.67	-4.63	-10.56	-11.61	-10.25	-10.48	-11.57	-10.08	-9.22
Total Debt/Total Assets (%)	5.17	4.98	3.1	2.7	5.32	3.49	14.91	15	26.5	29.75	26.72	22.92	26.2	24.28	24.21
CFO/Total Liabilities	-18.72	-7.28	38.4	10.5	-13	35.25	-20.2	3.66	5.51	6.75	-20.07	16.94	-8.78	20.04	-30.46
CFO/CapEx	-2.19	-0.5	3.78	0.97	-1.98	2.61	-1.4	0.88	2.45	3.45	-7.51	5.37	-1.08	3.82	-4.24
Altman's Z-Score	-0.37	-0.96	0.15	-0.17	-1.95	-1.27	-2.99	-4.07	-2.5	-1.38	-2.81	-2.06	-1.2	-1.94	-1.56

Working Capital (USD)

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	7.95	9.29	11.13	12.62	14.85	16.71	11.51	8.06	9.97	11.8	9.99	11.47	11.23	8.76	10.79
Days Sales Outstanding	45.89	39.28	32.8	28.91	24.58	21.85	31.72	45.27	36.62	30.94	36.52	31.82	32.51	41.67	33.82
Inventory Turnover	8.69	8.92	6.71	6	6.91	7.17	6.86	5.83	5.97	6.16	4.66	4.28	4.19	3.15	3.46
Days Inventory Outstanding	42.01	40.91	54.4	60.84	52.82	50.9	53.24	62.59	61.13	59.24	78.29	85.33	87.18	115.77	105.39
Accounts Payable Turnover	9.28	11.91	9.73	8.82	11.75	10.76	9.91	10.76	10.27	8.76	8.47	8.28	6.99	6.76	8.61
Accounts Payable Turnover Days	39.34	30.65	37.53	41.38	31.05	33.92	36.85	33.93	35.54	41.69	43.08	44.06	52.25	53.96	42.38
Cash Conversion Cycle	48.56	49.55	49.67	48.37	46.35	38.82	48.11	73.92	62.21	48.49	71.73	73.09	67.44	103.48	96.83
Inventory to Cash Days	3.89	-1.63	-21.59	-31.92	-28.24	-29.05	-21.52	-17.32	-24.5	-28.3	-41.77	-53.51	-54.66	-74.09	-71.57
Inventories	23	22	37	31	24	21	19	23	32	27	33	44	37	40	42
Raw Materials	12	6	22	21	15	14	12	16	23	15	16	28	25	20	24
Work In Process	7	12	11	9	9	5	6	5	8	13	14	14	10	10	9
Finished Goods	5	5	6	3	3	3	4	3	3	3	7	5	5	13	11
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	79	30	136	79	31	60	41	20	27	133	35	36	59	41	65
- Cash & Cash Equivalents	13	1	25	12	6	19	- -	1	2	3	1	13	1	8	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	9	7	5	4	6	4	17	15	33	36	32	33	35	31	28
Enterprise Value	74	37	115	63	24	42	58	34	57	165	66	57	93	65	93
Total Capital	-243	-263	-276	-283	-303	-304	-295	-321	-308	-307	-308	-316	-306	-309	-307
Total Debt/Capital (%)	-3.67	-2.71	-1.84	-1.4	-1.93	-1.35	-5.67	-4.63	-10.56	-11.61	-10.25	-10.48	-11.57	-10.08	-9.22
Total Debt / EV	0.12	0.19	0.04	0.06	0.25	0.1	0.29	0.44	0.57	0.22	0.48	0.58	0.38	0.48	0.31
EV/Sales	0.4	0.18	0.54	0.28	0.12	0.23	0.39	0.27	0.32	0.83	0.45	0.32	0.46	0.45	0.59
EV/EBITDA	- -	23.19	12.52	5.04	- -	4.79	36.79	- -	11.07	24.63	- -	- -	5.31	5.92	13.69
EV/EBIT	- -	- -	- -	39.44	- -	22.14	- -	- -	- -	391.08	- -	- -	8.35	15.29	205.22
EV/Cash Flow to Firm	- -	- -	4.24	9.44	- -	2.36	- -	9.58	8.31	22.36	- -	2.85	- -	3.87	- -
EV/Free Cash Flow to Firm	- -	8.09	3.38	4.86	- -	1.72	- -	5.78	6.55	18.49	- -	2.47	36.3	3.18	- -
Diluted Market Cap	79	30	136	79	31	61	41	20	27	133	36	36	60	41	65
Diluted Enterprise Value	74	37	117	71	30	46	58	34	57	165	67	57	94	65	93
EV per Share	6.42	2.63	7.99	4.29	1.62	2.85	3.83	2.19	3.53	9.86	3.52	2.79	4.39	2.95	4.05
TTM Sales	186	211	216	226	199	181	147	125	178	198	146	177	203	143	158
TTM EBITDA	-5	2	9	13	-2	9	2	-3	5	7	-6	-1	18	11	7
TTM Operating Income	-20	-15	-6	2	-11	2	-7	-12	-2	- -	-13	-7	11	4	- -
TTM Cash Flow to Firm	-9	-1	27	7	-5	18	-9	4	7	7	-12	20	-4	17	-12
TTM Free Cash Flow to Firm	-4	5	34	13	-2	25	-2	6	9	9	-10	23	3	20	-8

Multiples (USD)

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	-14.04	10.63	4.11	6.39	-11.21	2.55	-15.38	4.6	4.21	19.31	-3.28	1.84	-110.04	2.37	-5.53
EV/EBIT	- -	- -	- -	39.44	- -	22.14	- -	- -	- -	391.08	- -	- -	8.35	15.29	205.22
Enterprise Value	74	37	115	63	24	42	58	34	57	165	66	57	93	65	93
Low Price	2.6	1.66	2.24	5.1	1.75	1.67	2.34	1.15	1.27	1.12	1.88	1.46	1.77	1.52	1.41
EV/Sales	0.4	0.18	0.54	0.28	0.12	0.23	0.39	0.27	0.32	0.83	0.45	0.32	0.46	0.45	0.59
EV/EBITDA	- -	23.19	12.52	5.04	- -	4.79	36.79	- -	11.07	24.63	- -	- -	5.31	5.92	13.69
Price/Earnings	- -	- -	- -	- -	- -	188.21	- -	- -	- -	- -	12.37	- -	7.67	35.73	12.35
Price/Earnings Average	-6.25	-2.85	-7.37	-21.76	-2.49	170.73	-18.62	-1.45	-6.23	-34.63	31.13	-4.27	10.29	47.36	9
Price/Earnings High	-13.26	-6.74	-14.36	-33.4	-4.09	255.45	-40.52	-2.1	-9.23	-99.67	84.78	-7.93	16.9	88.38	15.66
Price/Earnings Low	-1.37	-1.3	-3.08	-12.17	-1.18	77.7	-9.68	-0.74	-4.53	-12.61	12.37	-3.05	4.9	28.89	6.15
Price/Book Value	-0.31	-0.11	-0.49	-0.28	-0.1	-0.19	-0.13	-0.06	-0.08	-0.39	-0.1	-0.1	-0.17	-0.12	-0.19
Price/Book Value Average	-0.54	-0.19	-0.28	-0.47	-0.18	-0.18	-0.22	-0.1	-0.08	-0.15	-0.26	-0.12	-0.23	-0.16	-0.14
Price/Book Value High	-1.15	-0.45	-0.54	-0.72	-0.29	-0.26	-0.47	-0.15	-0.12	-0.43	-0.71	-0.22	-0.38	-0.3	-0.25
Price/Book Value Low	-0.12	-0.09	-0.12	-0.26	-0.08	-0.08	-0.11	-0.05	-0.06	-0.05	-0.1	-0.08	-0.11	-0.1	-0.1
Price/Tangible Book Value	0.72	0.32	1.53	0.96	0.49	0.94	0.91	0.55	0.75	3.64	0.69	0.83	1.09	0.71	0.99
Price/Tangible Book Value Average	1.26	0.53	0.86	1.62	0.87	0.85	1.51	0.96	0.79	1.41	1.75	0.95	1.46	0.94	0.72
Price/Tangible Book Value High	2.68	1.26	1.69	2.48	1.43	1.27	3.28	1.38	1.17	4.06	4.76	1.77	2.4	1.76	1.25
Price/Tangible Book Value Low	0.28	0.24	0.36	0.91	0.41	0.39	0.78	0.48	0.57	0.51	0.69	0.68	0.7	0.57	0.49
Price/Sales	0.42	0.14	0.63	0.35	0.15	0.33	0.28	0.16	0.15	0.67	0.24	0.21	0.29	0.29	0.41
Price/Sales Average	0.74	0.24	0.36	0.59	0.27	0.3	0.46	0.28	0.16	0.26	0.61	0.23	0.39	0.38	0.3
Price/Sales High	1.57	0.57	0.7	0.91	0.45	0.45	1.01	0.4	0.23	0.75	1.66	0.44	0.64	0.71	0.52
Price/Sales Low	0.16	0.11	0.15	0.33	0.13	0.14	0.24	0.14	0.11	0.09	0.24	0.17	0.18	0.23	0.2
Price/Cash Flow	-7.62	-10.54	5.2	12.97	-5.54	3.47	-4.38	9.83	5.92	24.91	-2.74	2.18	-8.45	2.98	-4.21
Price/Cash Flow Average	-13.3	-17.69	2.95	21.94	-9.85	3.15	-7.25	17.17	6.23	9.66	-6.91	2.49	-11.33	3.95	-3.07
Price/Cash Flow High	-28.25	-41.85	5.74	33.69	-16.18	4.71	-15.78	24.81	9.24	27.81	-18.82	4.63	-18.61	7.37	-5.34
Price/Cash Flow Low	-2.91	-8.09	1.23	12.27	-4.66	1.43	-3.77	8.7	4.53	3.52	-2.74	1.78	-5.4	2.41	-2.1
Price/Free Cash Flow Average	-24.5	17.85	2.33	10.81	-19.94	2.31	-25.47	8.04	4.42	7.49	-8.25	2.1	-147.61	3.14	-4.03
Price/Free Cash Flow High	-52.02	42.23	4.54	16.6	-32.76	3.46	-55.42	11.61	6.56	21.55	-22.48	3.91	-242.32	5.86	-7.02
Price/Free Cash Flow Low	-5.37	8.16	0.98	6.05	-9.43	1.05	-13.24	4.07	3.22	2.73	-3.28	1.5	-70.31	1.92	-2.76
EV/Sales Average	0.71	0.27	0.27	0.56	0.27	0.22	0.58	0.39	0.33	0.42	0.82	0.35	0.56	0.54	0.47
EV/Sales High	1.54	0.6	0.61	0.88	0.44	0.37	1.12	0.51	0.4	0.91	1.87	0.55	0.8	0.88	0.7
EV/Sales Low	0.14	0.14	0.06	0.3	0.13	0.06	0.35	0.25	0.28	0.26	0.45	0.28	0.35	0.4	0.38
EV/EBITDA Average	-24.92	36.13	6.24	10.05	-32.17	4.52	53.94	-14.97	11.34	12.5	-19.07	-113.16	6.45	7.15	11.1
EV/EBITDA High	-53.86	79.81	14.2	15.77	-53.09	7.58	104.85	-19.76	13.99	26.93	-43.48	-178.29	9.34	11.48	16.26
EV/EBITDA Low	-4.82	18.77	1.36	5.34	-15.04	1.16	33.15	-9.66	9.85	7.61	-10.53	-91.46	4.1	5.2	8.89
EV/EBIT Average	-6.68	-3.85	-10.2	78.71	-4.95	20.88	-11.37	-3.92	-24.73	198.42	-9.47	-9.37	10.15	18.46	166.35
EV/EBIT High	-14.44	-8.51	-23.23	123.54	-8.17	35.04	-22.09	-5.18	-30.51	427.59	-21.6	-14.76	14.68	29.64	243.77
EV/EBIT Low	-1.29	-2	-2.22	41.79	-2.31	5.34	-6.98	-2.53	-21.48	120.84	-5.23	-7.57	6.45	13.42	133.21
Last Price	6.8	2.16	9.44	5.39	2.08	4.04	2.72	1.3	1.66	7.93	1.88	1.79	2.77	1.88	2.83
High Price	25.2	8.58	10.43	14	6.08	5.49	9.8	3.28	2.59	8.85	12.89	3.8	6.1	4.65	3.59
Enterprise Value Average	133	58	57	126	54	40	84	49	58	84	119	62	113	78	75
Enterprise Value High	287	127	131	198	89	67	164	64	72	180	272	98	164	125	110
Enterprise Value Low	26	30	13	67	25	10	52	31	51	51	66	50	72	57	60

Shares Outstanding	14	14	15	15	15	15	15	16	17	17	20	21	22	22	23
Diluted Weighted Avg Shares	12	14	14	15	15	15	15	15	16	17	19	20	21	22	23
Basic Weighted Avg Shares	12	14	14	15	15	15	15	15	16	17	19	20	21	22	23
Revenue per Share	16.09	14.99	14.92	15.35	13.57	12.18	9.75	8.11	11.05	11.85	7.78	8.71	9.6	6.54	6.91
EBITDA per Share	-0.46	0.11	0.64	0.85	-0.11	0.59	0.1	-0.21	0.32	0.4	-0.33	-0.03	0.83	0.5	0.3
Operating Income per Share	-1.72	-1.06	-0.39	0.11	-0.74	0.13	-0.49	-0.8	-0.15	0.03	-0.67	-0.33	0.53	0.19	0.02
Basic EPS, GAAP	-1.9	-1.27	-0.73	-0.42	-1.49	0.02	-0.24	-1.56	-0.28	-0.09	0.15	-0.48	0.36	0.05	0.23
Basic EPS from Cont Ops	-1.8	-1.27	-0.72	-0.12	-0.83	0.09	-0.21	-1.55	-0.28	-0.09	0.15	-0.48	0.36	0.05	0.23
Diluted EPS, GAAP	-1.9	-1.27	-0.73	-0.42	-1.49	0.02	-0.24	-1.56	-0.28	-0.09	0.15	-0.48	0.36	0.05	0.23
Diluted EPS from Cont Ops	-1.8	-1.27	-0.72	-0.12	-0.83	0.09	-0.21	-1.55	-0.28	-0.09	0.15	-0.48	0.36	0.05	0.23
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.89	-0.21	1.82	0.42	-0.38	1.17	-0.62	0.13	0.28	0.32	-0.68	0.82	-0.33	0.63	-0.67
Free Cash Flow per Basic Share	-1.3	-0.61	1.34	-0.01	-0.57	0.72	-1.07	-0.02	0.17	0.23	-0.78	0.67	-0.63	0.47	-0.83
Cash & Equivalents per Share	1.15	0.04	1.8	1.36	0.86	1.47	0.01	0.08	0.15	0.2	0.05	0.63	0.05	0.35	0.02
Book Value per Share	-21.85	-19.23	-19.42	-19.5	-21.04	-20.78	-20.73	-21.74	-21.13	-20.44	-18.13	-17.2	-16.12	-15.54	-14.65
Tangible Book Value per Share	9.41	6.82	6.19	5.64	4.26	4.31	2.99	2.38	2.22	2.18	2.71	2.15	2.55	2.65	2.87

Broadwind, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)