Electronic Systems Technology, Inc. Financial Ratios — ELST

Profitability (USD)

	2009 Y	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
As of date	12/31/2009	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

Return on Common Equity (%)	1.25	6.37	-6.48	1.25	5.82	-5.08	-13	-8.56	-33.19	-10.88	-20.9	-28.28	14.05	18.75	-20.76
Return on Assets (%)	0.8	4.08	-4.13	0.8	3.8	-3.3	-8.22	-5.26	-19.05	-5.57	-9.66	-10.85	5.15	7.66	-8.51
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	3.96	- -	0.7	- -	- -	- -	- -	- -	- -	- -	- -	-11	4.44	- -
Gross Margin (%)	58.36	60.98	55.46	56.41	55.63	54.45	54.75	54.55	54.85	51.57	52.84	50.33	50.78	53.85	51.51
EBITDA Margin (%)	2.03	9.27	-10.01	2.77	5.19	-7.85	-19.95	-13.56	-13.7	-8.83	-14.57	-17.59	-12.22	4.12	-11.75
Operating Margin (%)	-0.12	7.81	-11.23	2.04	4.57	-8.81	-21.8	-15.32	-15.1	-9.62	-15.13	-18.15	-12.56	4.1	-11.91
Incremental Operating Margin (%)	- -	48.79	- -	75.88	74.48	- -	- -	- -	- -	- -	- -	- -	- -	67.38	- -
Pretax Margin (%)	1.21	8.39	-10.46	2.39	4.94	-8.24	-21.08	-14.52	-14.3	-8.32	-13.56	-16.54	6.15	7.67	-10.41
Profit Margin (%)	1.31	5.81	-7.25	1.14	5.31	-5.45	-15.37	-9.44	-31.43	-8.32	-13.56	-16.54	6.15	7.67	-10.41
Net Income to Common Margin (%)	1.31	5.81	-7.25	1.14	5.31	-5.45	-15.37	-9.44	-31.43	-8.32	-13.56	-16.54	6.15	7.67	-10.41
Effective Tax Rate (%)	- -	30.78	- -	52.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	-39.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	1.25	6.37	-9.06	1.25	5.82	-5.08	-13	-8.56	-33.19	-10.88	-20.9	-28.28	14.05	18.75	-20.76

Credit (USD)

API ChatGPT

	2009 Y	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
As of date	12/31/2009	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

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.19	-1.1	-0.15	0.88	-0.17
Net Debt/EBITDA	-0.52	-0.25	0.21	-2	-1.17	0.3	0.79	0.57	1.07	2.63	1.34	0.63	3.55	-9.54	2.68
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.19	-1.07	-0.15	0.89	-0.17
Net Debt/EBIT	8.48	-0.3	0.19	-2.72	-1.33	0.27	0.72	0.51	0.97	2.41	1.29	0.61	3.45	-9.59	2.64
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	64.02	63.91	63.3	64.73	65.65	64.14	62.16	60.78	53.22	49.21	42.96	33.59	39.83	41.78	40.1
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.95	- -	1.7	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.5	- -	3.29	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.94	- -	1.49	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.27	15.33	1.73	3.89	1.89
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.62	27.81	3.86	7.53	4.24
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.08	12.94	1.6	3.4	1.78
Net Debt to Equity	-0.67	-1.68	-1.31	-3.99	-4.35	-1.51	-8.99	-4.55	-10.06	-16.57	-15.73	-8.82	-39.96	-42.02	-29.88
Net Debt/Capital (%)	-1.01	-2.54	-2.03	-6.45	-6.93	-2.34	-16.64	-7.94	-22.69	-47.22	-47.17	-25.05	-807.14	-433.18	-203.73
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2009 Y	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
As of date	12/31/2009	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

Cash Ratio	25.46	15.14	22.58	47.82	36.15	24.32	51.27	35.5	26.97	12.53	5.89	9.52	7.67	4.39	8.54
Current Ratio	32.97	18.48	29.1	63.98	48.25	34.83	70.72	54.16	46.5	20.79	11.8	20.74	12.7	8.64	16.21
Quick Ratio	26.86	15.87	24.11	52.14	37.34	25.52	53.44	37.35	29.3	13.25	6.43	12.97	8.88	5.28	9.06
CFO/Avg Current Liab	3.78	2.47	-1.94	-0.98	2.33	-2.61	-3.43	-7.21	-6.11	0.22	-2.23	-2.39	1.19	-0.24	-0.58
Common Equity/Total Assets	64.02	63.91	63.3	64.73	65.65	64.14	62.16	60.78	53.22	49.21	42.96	33.59	39.83	41.78	40.1
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.95	- -	1.7	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.5	- -	3.29	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.94	- -	1.49	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.27	15.33	1.73	3.89	1.89
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.62	27.81	3.86	7.53	4.24
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.08	12.94	1.6	3.4	1.78
CFO/Total Liabilities	311.04	175.08	-244.84	-137.95	185.07	-229.55	-576.04	-662.64	-594.69	16.06	-180.88	-101.15	95.88	-17.31	-93.27
CFO/CapEx	- -	53.66	-8.24	-21.07	48.4	-2.46	-14.13	- -	- -	- -	- -	- -	121.97	- -	-4.9
Altman's Z-Score	17.89	12.55	12.99	17.72	19.92	18.32	34.35	29.59	37.22	14.23	9.79	4.85	8.61	5.41	11.34

Working Capital (USD)

API ChatGPT

	2009 Y	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
As of date	12/31/2009	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

Accounts Receivable Turnover	11.76	18.05	15.64	14.11	16.33	22.28	19.25	21.67	16.75	17.87	21.01	6.7	6.64	12.42	15.93
Days Sales Outstanding	31.03	20.22	23.34	25.87	22.35	16.38	18.97	16.84	21.79	20.42	17.38	54.49	54.94	29.4	22.92
Inventory Turnover	1.36	1.88	1.79	1.89	1.72	1.27	1.06	1.04	0.88	0.91	0.86	0.84	1.31	1.44	1.03
Days Inventory Outstanding	268.36	194.04	204.14	192.76	211.77	288.53	343.95	352.09	415.73	399.12	422.5	436.13	277.96	254.12	352.75
Accounts Payable Turnover	15.39	24.26	35.52	80.62	135.37	81.24	50.67	65.67	41.24	13.92	8.94	6.81	13.25	10.49	8.46
Accounts Payable Turnover Days	23.72	15.05	10.28	4.53	2.7	4.49	7.2	5.56	8.85	26.22	40.85	53.61	27.55	34.79	43.14
Cash Conversion Cycle	275.67	199.22	217.2	214.1	231.42	300.42	355.71	363.37	428.66	393.33	399.03	437	305.35	248.73	332.53
Inventory to Cash Days	-237.33	-173.82	-180.79	-166.88	-189.42	-272.15	-324.98	-335.25	-393.94	-378.7	-405.12	-381.64	-223.02	-224.72	-329.83
Inventories	1	- -	- -	1	1	1	1	1	1	1	1	1	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2009 Y	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
As of date	12/31/2009	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

Market Capitalization	3	3	2	1	2	2	2	2	3	2	2	1	1	1	2
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1	- -	- -	-1	- -	- -	- -	- -	1	1	1	1	- -	- -	1
Total Capital	2	2	2	2	2	2	2	2	1	1	1	1	1	1	1
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.62	27.81	3.86	7.53	4.24
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.27	0.06	0.27	0.04
EV/Sales	0.29	0.17	- -	- -	- -	0.1	0.06	0.29	0.98	0.52	0.81	0.7	0.3	0.13	0.47
EV/EBITDA	14.43	1.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.22	- -
EV/EBIT	- -	2.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.24	- -
EV/Cash Flow to Firm	1.57	1.19	- -	- -	- -	- -	- -	- -	- -	45.95	- -	- -	3.46	- -	- -
EV/Free Cash Flow to Firm	1.57	1.17	- -	- -	- -	- -	- -	- -	- -	45.95	- -	- -	3.43	- -	- -
Diluted Market Cap	3	3	2	1	2	2	2	2	3	2	2	1	1	1	2
Diluted Enterprise Value	3	3	2	1	2	2	2	2	2	2	2	1	1	1	1
EV per Share	0.11	0.07	- -	- -	- -	0.03	0.02	0.08	0.28	0.14	0.23	0.17	0.09	0.05	0.15
TTM Sales	2	2	2	2	2	2	2	1	1	1	1	1	2	2	2
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2009 Y	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
As of date	12/31/2009	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

Price/Free Cash Flow	8.2	9.2	-8.22	-18.91	15.1	-19.43	-10.04	-6.9	-9.8	123.95	-7.15	-4.97	11.15	-26.47	-20.55
EV/EBIT	- -	2.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.24	- -
Enterprise Value	1	- -	- -	-1	- -	- -	- -	- -	1	1	1	1	- -	- -	1
Low Price	0.22	0.36	0.37	0.15	0.26	0.26	0.26	0.32	0.38	0.3	0.38	0.15	0.26	0.2	0.21
EV/Sales	0.29	0.17	- -	- -	- -	0.1	0.06	0.29	0.98	0.52	0.81	0.7	0.3	0.13	0.47
EV/EBITDA	14.43	1.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.22	- -
Price/Earnings	115.83	23.11	- -	53.46	16.87	- -	- -	- -	- -	- -	- -	- -	15.96	8.1	- -
Price/Earnings Average	69.58	19.11	-21.12	64.97	15.75	-22.94	-8.58	-14.31	-5.08	-20.87	-10.85	-7.84	19.51	9.41	-8.75
Price/Earnings High	115.83	27.9	-27.38	91.96	22.2	-29.39	-12.98	-20.62	-11.21	-30.06	-17.88	-12.69	26.07	12.49	-16.92
Price/Earnings Low	46.33	14.35	-14.68	32.08	11.54	-13.18	-5.63	-11.58	-4.26	-12.88	-9.85	-3.66	13.83	6.75	-6.46
Price/Book Value	1.44	1.43	1	0.67	0.95	1.14	1.11	1.23	2.32	1.93	2.48	2.33	2.09	1.39	2.28
Price/Book Value Average	0.87	1.18	1.43	0.81	0.89	1.2	1.19	1.28	2.02	2.4	2.53	2.58	2.56	1.61	2.03
Price/Book Value High	1.44	1.72	1.86	1.14	1.26	1.53	1.81	1.84	4.46	3.46	4.17	4.18	3.42	2.14	3.92
Price/Book Value Low	0.58	0.89	1	0.4	0.65	0.69	0.78	1.04	1.7	1.48	2.3	1.21	1.82	1.16	1.5
Price/Tangible Book Value	0.96	0.97	0.65	0.44	0.64	0.75	0.7	0.76	1.26	1	1.16	0.93	0.9	0.66	0.97
Price/Tangible Book Value Average	0.58	0.8	0.94	0.53	0.6	0.79	0.75	0.79	1.1	1.24	1.19	1.03	1.11	0.77	0.86
Price/Tangible Book Value High	0.96	1.17	1.22	0.75	0.84	1.01	1.14	1.14	2.43	1.79	1.95	1.66	1.48	1.02	1.67
Price/Tangible Book Value Low	0.38	0.6	0.65	0.26	0.44	0.45	0.49	0.64	0.92	0.77	1.08	0.48	0.78	0.55	0.64
Price/Sales	1.52	1.34	1.07	0.61	0.9	1.19	1.23	1.3	1.83	1.39	1.44	1.17	0.98	0.62	1.02
Price/Sales Average	0.91	1.11	1.53	0.74	0.84	1.25	1.32	1.35	1.6	1.74	1.47	1.3	1.2	0.72	0.91
Price/Sales High	1.52	1.62	1.99	1.05	1.18	1.6	2	1.95	3.52	2.5	2.42	2.1	1.6	0.96	1.76
Price/Sales Low	0.61	0.83	1.07	0.37	0.61	0.72	0.86	1.09	1.34	1.07	1.34	0.61	0.85	0.52	0.67
Price/Cash Flow	8.18	9.23	-7.22	-18.01	15.35	-11.52	-9.33	-6.9	-9.8	123.95	-7.15	-4.97	11.24	-26.47	-16.35
Price/Cash Flow Average	4.91	7.63	-10.39	-21.89	14.33	-12.13	-10	-7.18	-8.54	154.42	-7.3	-5.51	13.75	-30.76	-14.54
Price/Cash Flow High	8.18	11.14	-13.47	-30.98	20.19	-15.54	-15.13	-10.34	-18.86	222.48	-12.03	-8.91	18.37	-40.81	-28.11
Price/Cash Flow Low	3.27	5.73	-7.22	-10.81	10.5	-6.97	-6.56	-5.81	-7.17	95.35	-6.63	-2.57	9.75	-22.06	-10.73
Price/Free Cash Flow Average	4.93	7.61	-11.83	-22.98	14.1	-20.45	-10.77	-7.18	-8.54	154.42	-7.3	-5.51	13.64	-30.76	-18.27
Price/Free Cash Flow High	8.2	11.11	-15.33	-32.53	19.87	-26.21	-16.28	-10.34	-18.86	222.48	-12.03	-8.91	18.22	-40.81	-35.32
Price/Free Cash Flow Low	3.28	5.71	-8.22	-11.35	10.33	-11.75	-7.06	-5.81	-7.17	95.35	-6.63	-2.57	9.67	-22.06	-13.49
EV/Sales Average	0.9	1.09	1.51	0.69	0.77	1.23	1.16	1.27	1.45	1.5	1.3	1.24	0.79	0.37	0.62
EV/Sales High	1.51	1.6	1.97	0.99	1.12	1.58	1.84	1.87	3.38	2.27	2.26	2.04	1.19	0.6	1.47
EV/Sales Low	0.6	0.81	1.04	0.31	0.55	0.69	0.71	1.02	1.19	0.84	1.17	0.55	0.44	0.16	0.38
EV/EBITDA Average	44.55	11.73	-15.1	24.75	14.94	-15.62	-5.82	-9.39	-10.58	-17.05	-8.95	-7.05	-6.43	8.86	-5.24
EV/EBITDA High	74.51	17.23	-19.64	35.86	21.54	-20.1	-9.21	-13.79	-24.66	-25.72	-15.49	-11.61	-9.73	14.58	-12.48
EV/EBITDA Low	29.49	8.74	-10.43	11.2	10.64	-8.84	-3.54	-7.49	-8.71	-9.52	-8.02	-3.11	-3.57	3.91	-3.21
EV/EBIT Average	-724.6	13.91	-13.45	33.64	16.96	-13.93	-5.33	-8.31	-9.6	-15.64	-8.61	-6.83	-6.25	8.91	-5.18
EV/EBIT High	-1,211.85	20.44	-17.49	48.74	24.45	-17.93	-8.43	-12.2	-22.37	-23.6	-14.92	-11.24	-9.46	14.67	-12.31
EV/EBIT Low	-479.66	10.37	-9.29	15.23	12.08	-7.89	-3.24	-6.63	-7.9	-8.73	-7.72	-3.02	-3.47	3.93	-3.17
Last Price	0.55	0.58	0.37	0.25	0.38	0.43	0.37	0.38	0.52	0.39	0.41	0.29	0.3	0.24	0.32
High Price	0.55	0.7	0.69	0.43	0.5	0.58	0.6	0.57	1	0.7	0.69	0.52	0.49	0.37	0.55
Enterprise Value Average	2	2	3	1	2	2	2	2	2	2	2	2	1	1	1
Enterprise Value High	3	4	4	2	2	3	3	3	5	3	3	3	2	1	2
Enterprise Value Low	1	2	2	1	1	1	1	2	2	1	2	1	1	- -	1

Shares Outstanding	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Diluted Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Basic Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Revenue per Share	0.36	0.43	0.35	0.41	0.42	0.36	0.3	0.29	0.28	0.28	0.28	0.25	0.31	0.39	0.31
EBITDA per Share	0.01	0.04	-0.03	0.01	0.02	-0.03	-0.06	-0.04	-0.04	-0.02	-0.04	-0.04	-0.04	0.02	-0.04
Operating Income per Share	- -	0.03	-0.04	0.01	0.02	-0.03	-0.07	-0.04	-0.04	-0.03	-0.04	-0.04	-0.04	0.02	-0.04
Basic EPS, GAAP	- -	0.03	-0.03	- -	0.02	-0.02	-0.05	-0.03	-0.09	-0.02	-0.04	-0.04	0.02	0.03	-0.03
Basic EPS from Cont Ops	- -	0.03	-0.03	- -	0.02	-0.02	-0.05	-0.03	-0.09	-0.02	-0.04	-0.04	0.02	0.03	-0.03
Diluted EPS, GAAP	- -	0.02	-0.03	- -	0.02	-0.02	-0.05	-0.03	-0.09	-0.02	-0.04	-0.04	0.02	0.03	-0.03
Diluted EPS from Cont Ops	- -	0.02	-0.03	- -	0.02	-0.02	-0.05	-0.03	-0.09	-0.02	-0.04	-0.04	0.02	0.03	-0.03
Dividend per Share	- -	- -	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.07	0.06	-0.05	-0.01	0.02	-0.04	-0.04	-0.06	-0.05	- -	-0.06	-0.06	0.03	-0.01	-0.02
Free Cash Flow per Basic Share	0.07	0.06	-0.06	-0.01	0.02	-0.05	-0.04	-0.06	-0.05	- -	-0.06	-0.06	0.03	-0.01	-0.02
Cash & Equivalents per Share	0.44	0.51	0.44	0.42	0.45	0.4	0.35	0.3	0.24	0.25	0.19	0.16	0.21	0.2	0.18
Book Value per Share	0.38	0.41	0.37	0.38	0.4	0.38	0.33	0.31	0.22	0.2	0.17	0.12	0.14	0.17	0.14
Tangible Book Value per Share	0.57	0.6	0.57	0.57	0.59	0.57	0.53	0.5	0.41	0.39	0.35	0.31	0.33	0.36	0.33

Electronic Systems Technology, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)