Dynatronics Corporation Financial Ratios — DYNT Stock

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	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	-150.56	-51.62	-18.21	-42.66	8.44	-30.25	-50.14	-45.55
Return on Assets (%)	2.64	1.81	-0.16	-0.29	-1.84	-13.46	-11.05	-9.03	-4.7	-2.26	-8.87	5.22	-10.71	-15.19	-9.63
Return on Capital (%)	12.49	5.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	4.96	3.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	38.36	38.19	37.72	37.53	36.51	31.15	34.05	32.18	31.7	30.65	28.27	26.96	24.07	24.99	23.47
EBITDA Margin (%)	4.44	3.44	1.5	2.23	1.25	-2.2	-3.89	-3.03	0.09	1.3	-2.35	-4.51	-7.52	-8.63	-2.98
Operating Margin (%)	3.3	2.05	0.08	0.35	-0.68	-3.73	-5.57	-4.68	-1.94	-1.27	-5.6	-7.87	-10.73	-11.95	-6.99
Incremental Operating Margin (%)	76.95	155.53	62.53	-3.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2.12	1.28	-0.6	-0.44	-1.45	-4.81	-6.47	-5.22	-2.6	-1.46	-6.43	4.17	-9.01	-12.25	-8.29
Profit Margin (%)	1.29	0.83	-0.07	-0.15	-0.99	-7.73	-6.26	-5.22	-2.49	-1.47	-6.41	4.19	-9.01	-12.25	-8.29
Net Income to Common Margin (%)	1.29	0.83	-0.07	-0.15	-0.99	-14.98	-7.48	-12.01	-5.43	-2.74	-8.08	2.53	-10.66	-13.95	-10.54
Effective Tax Rate (%)	39.44	35.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	48.4	16.37	56.15	51.21	46.29	20.65	-65.5	15.52	12.2	21.32
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	-66.02	-25.18	-9.78	-33.85	13.97	-25.56	-44.02	-35.84

Credit (USD)

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	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Total Debt	6	5	6	5	5	6	4	6	10	10	11	5	4	6	7
ST Debt	3	3	4	4	4	2	- -	3	7	7	2	1	1	1	3
LT Debt	3	2	2	2	1	4	4	4	3	3	9	4	3	4	3
Total Debt/EBITDA	3.93	4.62	12.22	8.17	14.77	-9.88	-3.51	-5.59	163.07	12.32	-8.67	-2.36	-1.15	-1.61	-6.9
Net Debt/EBITDA	3.67	4.28	11.63	7.71	13.81	1.94	0.23	-2.33	84.51	8.2	-1.91	2.82	0.16	0.11	-1.69
Total Debt/EBIT	5.29	7.75	220.31	51.37	-27.34	-5.82	-2.45	-3.62	-7.96	-12.62	-3.64	-1.35	-0.81	-1.16	-2.94
Net Debt/EBIT	4.93	7.18	209.76	48.48	-25.54	1.14	0.16	-1.51	-4.12	-8.4	-0.8	1.62	0.11	0.08	-0.72
EBITDA to Interest Expense	3.38	3.82	1.81	2.53	1.48	-1.93	-4.09	-3.91	0.14	1.59	-2.88	-9.99	-22.53	-29.61	-2.32
EBITDA-CapEx/Interest Expense	3.38	3.82	0.56	2.14	0.72	-2.13	-4.77	-4.33	-0.42	1.15	-3.55	-10.67	-24.68	-31.19	-2.9
EBIT to Interest Expense	2.51	2.27	0.1	0.4	-0.8	-3.29	-5.86	-6.03	-2.92	-1.55	-6.87	-17.44	-32.14	-41.01	-5.44
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	-7.11	44.64	-5.41	-5.76	-7.98	-17.71	12.31	14.67	23.15	23	29.59	44.79	38.71	29.52	23.82
Long-Term Debt/Equity (%)	38.31	33.84	30.58	25.15	20.89	56.33	68.62	28.8	15.32	14.67	43.22	15.17	12.29	25.43	23.01
Long-Term Debt/Capital (%)	55.63	18.96	38.45	34.62	31.88	68.4	39.36	19.3	10.46	9.89	27.93	12.65	10.44	19.05	15.63
Long-Term Debt/Total Assets (%)	17.26	15.1	12.55	10.34	8.78	21.49	25.11	13.62	7.79	7.68	22.87	9.89	7.52	14.26	12.56
Total Debt/Equity (%)	84.64	78.46	92.7	86.66	84.52	86.52	74.36	49.23	46.56	48.39	54.73	19.93	17.69	33.51	47.23
Total Debt/Capital (%)	122.92	43.97	116.57	119.29	128.98	105.05	42.65	32.99	31.77	32.61	35.37	16.62	15.03	25.1	32.08
Total Debt/Total Assets (%)	38.14	35.03	38.04	35.62	35.53	33	27.21	23.28	23.67	25.34	28.96	12.99	10.83	18.79	25.78
Net Debt to Equity	79	72.65	88.26	81.8	78.98	-17.01	-4.93	20.54	24.13	32.22	12.07	-23.84	-2.51	-2.37	11.57
Net Debt/Capital (%)	124.96	42.08	117.55	120.67	131.66	-59.44	-3.14	13.95	17.35	21.83	8.41	-24.84	-2.18	-1.8	8.04
EBITDA	1	1	- -	1	- -	-1	-1	-1	- -	1	-1	-2	-3	-4	-1
EBITDA-CapEx	1	1	- -	1	- -	-1	-1	-1	- -	1	-2	-2	-4	-4	-1
Operating Income (Loss)	1	1	- -	- -	- -	-1	-2	-2	-1	-1	-3	-4	-5	-5	-2

Liquidity (USD)

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	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Cash Ratio	0.07	0.07	0.04	0.04	0.05	0.7	0.25	0.03	0.11	0.01	0.29	0.72	0.06	0.05	0.06
Current Ratio	1.87	1.77	1.5	1.48	1.48	2.39	2.48	1.76	1.47	1.39	2.09	2.47	1.94	1.56	1.37
Quick Ratio	0.74	0.69	0.56	0.49	0.5	1.31	1.14	0.73	0.66	0.54	0.93	1.53	0.65	0.52	0.57
CFO/Avg Current Liab	0.43	0.28	0.01	0.09	0.07	-0.17	-0.11	-0.26	0.07	0.02	0.28	0.05	-0.53	0.04	-0.21
Common Equity/Total Assets	-7.11	44.64	-5.41	-5.76	-7.98	-17.71	12.31	14.67	23.15	23	29.59	44.79	38.71	29.52	23.82
Long-Term Debt/Equity (%)	38.31	33.84	30.58	25.15	20.89	56.33	68.62	28.8	15.32	14.67	43.22	15.17	12.29	25.43	23.01
Long-Term Debt/Capital (%)	55.63	18.96	38.45	34.62	31.88	68.4	39.36	19.3	10.46	9.89	27.93	12.65	10.44	19.05	15.63
Long-Term Debt/Total Assets (%)	17.26	15.1	12.55	10.34	8.78	21.49	25.11	13.62	7.79	7.68	22.87	9.89	7.52	14.26	12.56
Total Debt/Equity (%)	84.64	78.46	92.7	86.66	84.52	86.52	74.36	49.23	46.56	48.39	54.73	19.93	17.69	33.51	47.23
Total Debt/Capital (%)	122.92	43.97	116.57	119.29	128.98	105.05	42.65	32.99	31.77	32.61	35.37	16.62	15.03	25.1	32.08
Total Debt/Total Assets (%)	38.14	35.03	38.04	35.62	35.53	33	27.21	23.28	23.67	25.34	28.96	12.99	10.83	18.79	25.78
CFO/Total Liabilities	34.8	19.6	0.4	7.23	6.11	-8.99	-5.52	-11.12	3.68	1.73	17.46	2.81	-35.56	2.81	-13.67
CFO/CapEx	- -	- -	0.11	6.4	2.86	-16.06	-2.73	-12.97	3.14	1.45	10.57	2.61	-15.37	1.99	-6.62
Altman's Z-Score	3.45	4.14	2.76	2.67	2.76	2	2.08	1.75	2.49	2.33	1.54	1.89	0.98	-0.16	-0.71

Working Capital (USD)

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	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Accounts Receivable Turnover	7.78	8.83	8.63	8.54	8.56	8.94	8.85	8.12	9.84	8.18	8.62	9.07	8.02	8.89	9.08
Days Sales Outstanding	46.92	41.35	42.3	42.72	42.64	40.82	41.23	44.94	37.09	44.65	42.33	40.23	45.52	41.07	40.2
Inventory Turnover	3.4	3.54	3.36	2.95	2.77	3.46	3.85	3.91	4.79	3.85	3.85	4.69	3.62	3.13	3.83
Days Inventory Outstanding	107.49	103.09	108.7	123.69	131.61	105.41	94.8	93.28	76.27	94.7	94.79	77.88	100.82	116.68	95.26
Accounts Payable Turnover	12.43	11.38	8.89	7.26	6.62	7.8	8.85	12.54	16.56	11.87	10.04	9.79	7.92	4.82	6.38
Accounts Payable Turnover Days	29.37	32.08	41.08	50.25	55.1	46.81	41.22	29.1	22.04	30.75	36.36	37.26	46.11	75.7	57.24
Cash Conversion Cycle	125.04	112.36	109.92	116.17	119.15	99.41	94.81	109.12	91.32	108.59	100.77	80.84	100.23	82.04	78.22
Inventory to Cash Days	-60.56	-61.74	-66.4	-80.98	-88.97	-64.59	-53.57	-48.34	-39.18	-50.05	-52.46	-37.64	-55.3	-75.62	-55.06
Inventories	6	6	6	6	6	5	5	7	11	12	8	7	12	7	6
Raw Materials	2	2	2	3	3	2	2	4	6	6	5	4	7	5	4
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1	- -	- -	- -
Finished Goods	4	4	4	4	4	4	3	4	5	5	4	3	6	3	2
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Market Capitalization	9	19	6	7	9	8	8	9	19	14	9	19	11	3	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	4	1	- -	2	- -	2	6	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	3	4	9	12	12	9	8	8	8	8
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	5	6	5	5	6	4	6	10	10	11	5	4	6	7
Enterprise Value	14	24	12	12	14	14	15	23	39	35	26	26	22	16	15
Total Capital	5	12	5	5	4	6	10	18	31	31	31	31	26	23	21
Total Debt/Capital (%)	122.92	43.97	116.57	119.29	128.98	105.05	42.65	32.99	31.77	32.61	35.37	16.62	15.03	25.1	32.08
Total Debt / EV	0.4	0.21	0.49	0.46	0.36	0.46	0.28	0.26	0.25	0.29	0.41	0.2	0.17	0.35	0.44
EV/Sales	0.44	0.74	0.38	0.4	0.51	0.47	0.49	0.65	0.61	0.56	0.5	0.53	0.5	0.4	0.46
EV/EBITDA	9.82	21.6	25.11	17.73	41.07	- -	- -	- -	640.18	43.1	- -	- -	- -	- -	- -
EV/EBIT	13.2	36.24	452.69	111.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.56	13.49	174.96	15.96	21.24	- -	- -	- -	33.33	41.78	7.51	42.55	- -	32.96	- -
EV/Free Cash Flow to Firm	4.56	13.49	30.07	14.03	16.77	- -	- -	- -	27.61	32.99	6.94	34.18	- -	23.86	- -
Diluted Market Cap	9	20	6	7	9	8	8	9	19	14	9	19	11	3	1
Diluted Enterprise Value	14	24	12	12	14	14	15	23	39	35	26	26	22	16	15
EV per Share	26.35	45.51	23.29	23.1	28.02	27.03	27.59	36.7	29.5	21.3	12.9	8.25	6.21	4.17	4.41
TTM Sales	33	33	32	30	27	29	30	36	64	63	53	48	44	41	33
TTM EBITDA	1	1	- -	1	- -	-1	-1	-1	- -	1	-1	-2	-3	-4	-1
TTM Operating Income	1	1	- -	- -	- -	-1	-2	-2	-1	-1	-3	-4	-5	-5	-2
TTM Cash Flow to Firm	3	2	- -	1	1	-1	- -	-1	1	1	4	1	-5	- -	-1
TTM Free Cash Flow to Firm	3	2	- -	1	1	- -	- -	-1	1	1	4	1	-4	1	-1

Multiples (USD)

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	06/30/2010	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Price/Free Cash Flow	3.12	12.13	17.57	8.87	13.71	-8.15	-23.71	-6.26	18.98	24.75	2.67	35.02	-2.38	5.2	-0.66
EV/EBIT	13.2	36.24	452.69	111.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	14	24	12	12	14	14	15	23	39	35	26	26	22	16	15
Low Price	14.25	15	11.75	10	11.65	13.5	12.75	11.45	10.5	6.05	3.15	2.6	2.15	0.73	0.25
EV/Sales	0.44	0.74	0.38	0.4	0.51	0.47	0.49	0.65	0.61	0.56	0.5	0.53	0.5	0.4	0.46
EV/EBITDA	9.82	21.6	25.11	17.73	41.07	- -	- -	- -	640.18	43.1	- -	- -	- -	- -	- -
Price/Earnings	21.22	71.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.34	- -	- -	- -
Price/Earnings Average	27.65	47.92	-467.18	-153.79	-32.09	-2.07	-3.54	-2.01	-5.16	-11.68	-2.46	12.43	-3.88	-1.45	-0.57
Price/Earnings High	46.3	105.33	-963.48	-241.43	-73.78	-3.33	-5.28	-2.75	-6.72	-17.3	-8.8	32.73	-6.76	-2.94	-0.91
Price/Earnings Low	18.33	29.53	-255.84	-113.88	-21.65	-1.56	-3.03	-1.68	-3.97	-5.81	-1.5	6.65	-1.62	-0.5	-0.25
Price/Book Value	-8.39	2.94	-7.76	-7.58	-8.21	-2.4	4.28	2.31	1.96	1.49	0.81	1.06	0.79	0.33	0.15
Price/Book Value Average	-10.93	1.96	-13.32	-7.84	-7.62	-2.66	4.29	2.25	1.85	2.2	0.95	0.86	1.34	0.92	0.32
Price/Book Value High	-18.3	4.31	-27.46	-12.31	-17.53	-4.28	6.39	3.09	2.41	3.26	3.41	2.26	2.33	1.88	0.5
Price/Book Value Low	-7.24	1.21	-7.29	-5.81	-5.14	-2.01	3.67	1.89	1.43	1.09	0.58	0.46	0.56	0.32	0.14
Price/Tangible Book Value	1.42	3.12	1.08	1.11	1.62	2.02	4.67	-2.73	-4.23	-3.09	-5.39	3.38	4.61	-1.56	-0.23
Price/Tangible Book Value Average	1.85	2.08	1.85	1.15	1.51	2.24	4.69	-2.66	-4	-4.55	-6.34	2.74	7.77	-4.41	-0.5
Price/Tangible Book Value High	3.09	4.57	3.82	1.81	3.47	3.6	6.99	-3.66	-5.21	-6.73	-22.68	7.21	13.54	-8.95	-0.79
Price/Tangible Book Value Low	1.22	1.28	1.01	0.85	1.02	1.69	4.01	-2.23	-3.08	-2.26	-3.86	1.47	3.25	-1.52	-0.22
Price/Sales	0.27	0.6	0.2	0.22	0.34	0.28	0.26	0.25	0.3	0.22	0.17	0.39	0.25	0.07	0.03
Price/Sales Average	0.36	0.4	0.35	0.23	0.32	0.31	0.26	0.24	0.28	0.32	0.2	0.31	0.41	0.2	0.06
Price/Sales High	0.6	0.87	0.72	0.36	0.73	0.5	0.4	0.33	0.36	0.47	0.71	0.83	0.72	0.41	0.1
Price/Sales Low	0.24	0.24	0.19	0.17	0.21	0.23	0.23	0.2	0.22	0.16	0.12	0.17	0.17	0.07	0.03
Price/Cash Flow	3.12	12.1	178.86	10.25	18.5	-7.64	-15.03	-5.78	25.04	41.78	2.92	48.45	-2.23	7.82	-0.56
Price/Cash Flow Average	4.06	8.07	307.02	10.61	17.18	-8.47	-15.06	-5.64	23.69	61.57	3.44	39.24	-3.75	22.1	-1.21
Price/Cash Flow High	6.8	17.74	633.18	16.66	39.49	-13.63	-22.46	-7.73	30.86	91.15	12.29	103.35	-6.54	44.85	-1.93
Price/Cash Flow Low	2.69	4.97	168.13	7.86	11.59	-6.39	-12.9	-4.72	18.26	30.64	2.09	20.99	-1.57	7.61	-0.53
Price/Free Cash Flow Average	4.07	8.09	30.16	9.18	12.73	-9.03	-23.77	-6.11	17.96	36.47	3.14	28.36	-4.01	14.7	-1.43
Price/Free Cash Flow High	6.81	17.79	62.21	14.41	29.27	-14.53	-35.44	-8.38	23.4	54	11.23	74.7	-7	29.83	-2.28
Price/Free Cash Flow Low	2.7	4.99	16.52	6.8	8.59	-6.81	-20.36	-5.12	13.84	18.15	1.91	15.17	-1.68	5.06	-0.63
EV/Sales Average	0.52	0.54	0.52	0.4	0.49	0.5	0.49	0.64	0.59	0.66	0.53	0.46	0.67	0.53	0.5
EV/Sales High	0.76	1.02	0.89	0.53	0.9	0.69	0.62	0.73	0.68	0.82	1.04	0.97	0.97	0.74	0.53
EV/Sales Low	0.4	0.39	0.36	0.34	0.39	0.42	0.45	0.6	0.53	0.5	0.45	0.31	0.43	0.4	0.46
EV/EBITDA Average	11.68	15.83	34.76	18.08	39.11	-22.67	-12.65	-21.13	623.37	51	-22.36	-10.21	-8.88	-6.12	-16.65
EV/EBITDA High	17.09	29.67	59.33	23.98	72	-31.26	-16	-24.09	712.88	62.82	-44.15	-21.61	-12.96	-8.53	-17.85
EV/EBITDA Low	8.98	11.4	24.3	15.39	30.88	-19.2	-11.67	-19.85	555.54	38.64	-19.05	-6.97	-5.68	-4.58	-15.52
EV/EBIT Average	15.7	26.56	626.76	113.63	-72.37	-13.35	-8.82	-13.69	-30.41	-52.23	-9.38	-5.85	-6.22	-4.42	-7.1
EV/EBIT High	22.96	49.78	1,069.75	150.75	-133.22	-18.4	-11.16	-15.61	-34.78	-64.33	-18.51	-12.38	-9.09	-6.16	-7.61
EV/EBIT Low	12.07	19.12	438.12	96.72	-57.14	-11.31	-8.14	-12.86	-27.11	-39.58	-7.99	-3.99	-3.98	-3.31	-6.62
Last Price	16.5	36.5	12.5	13.05	18.6	16.15	14.85	14	14.4	8.25	4.4	6	3.05	0.75	0.26
High Price	36	53.5	44.25	21.2	39.7	28.8	22.2	18.75	17.75	18	18.5	12.8	8.95	4.3	0.91
Enterprise Value Average	17	18	17	12	13	15	15	23	38	42	28	22	30	21	16
Enterprise Value High	25	33	28	16	25	20	19	26	44	51	55	47	43	30	17
Enterprise Value Low	13	13	12	10	11	12	14	22	34	32	24	15	19	16	15

Shares Outstanding	1	1	1	1	1	1	1	1	2	2	3	3	4	4	5
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	2	2	3	4	4	3
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	2	2	3	4	4	3
Revenue per Share	60.44	61.3	61.79	58.46	54.46	57.76	56.18	56.72	48.63	37.94	26.02	15.46	12.42	10.49	9.51
EBITDA per Share	2.68	2.11	0.93	1.3	0.68	-1.27	-2.18	-1.72	0.05	0.49	-0.61	-0.7	-0.93	-0.9	-0.28
Operating Income per Share	2	1.26	0.05	0.21	-0.37	-2.16	-3.13	-2.66	-0.94	-0.48	-1.46	-1.22	-1.33	-1.25	-0.66
Basic EPS, GAAP	0.78	0.51	-0.05	-0.09	-0.54	-8.65	-4.2	-6.81	-2.64	-1.04	-2.1	0.39	-1.32	-1.46	-1
Basic EPS from Cont Ops	0.78	0.51	-0.05	-0.09	-0.54	-4.46	-3.51	-2.96	-1.21	-0.56	-1.67	0.65	-1.12	-1.28	-0.79
Diluted EPS, GAAP	0.78	0.51	-0.05	-0.09	-0.54	-8.65	-4.2	-6.81	-2.64	-1.04	-2.1	0.39	-1.32	-1.46	-1
Diluted EPS from Cont Ops	0.78	0.51	-0.05	-0.09	-0.54	-4.46	-3.51	-2.96	-1.21	-0.56	-1.67	0.65	-1.12	-1.28	-0.79
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	0.03	0.08	- -	- -	- -	- -	- -	- -
Cash Flow per Share	5.29	3.02	0.07	1.27	1.01	-2.11	-0.99	-2.42	0.58	0.2	1.51	0.12	-1.37	0.1	-0.47
Free Cash Flow per Basic Share	5.29	3.02	-0.57	1.07	0.65	-2.25	-1.35	-2.61	0.39	0.06	1.36	0.08	-1.46	0.05	-0.54
Cash & Equivalents per Share	0.7	0.72	0.54	0.6	0.66	7.79	1.78	0.4	1.2	0.09	1.08	1.97	0.15	0.1	0.14
Book Value per Share	-1.97	12.4	-1.61	-1.72	-2.26	-6.73	3.47	6.06	7.35	5.53	5.42	5.67	3.84	2.29	1.81
Tangible Book Value per Share	11.64	11.71	11.59	11.73	11.46	7.99	3.18	-5.13	-3.41	-2.67	-0.82	1.77	0.66	-0.48	-1.15

Dynatronics Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)