EZCORP, Inc. Financial Ratios — EZPW 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	33.79	27.68	3.89	-12.4	-19.33	-22.03	9.34	10.08	0.65	-19.33	2.67	13.74	9.22	17.69	19.56
Return on Assets (%)	17.93	13.86	1.75	-4.94	-6.86	-7.43	3.13	3.29	0.22	-6	0.7	3.84	2.73	5.61	6.36
Return on Capital (%)	32.2	20.95	4.21	-6.56	- -	-74.75	8.67	7.93	2.46	- -	2.6	6.56	5.1	8.77	10.34
Return on Invested Capital (%)	18.61	15.62	5.25	0.7	- -	-88.64	4.37	4.32	2.04	- -	1.49	4.59	5.27	5.95	7.06
Gross Margin (%)	61.71	62.03	59.35	56.57	55.98	58.62	58.23	59.29	58.36	54.6	61.61	59.6	58.13	58.74	58.55
EBITDA Margin (%)	22.76	22.97	14.22	7.72	5.72	8.33	10.3	11.46	9.47	10.16	15.16	12	11.8	12.54	14.24
Operating Margin (%)	20.61	20.34	9.9	2.54	0.57	4.41	7.14	8.32	6.07	0.86	4.32	8.38	8.73	9.69	11.69
Incremental Operating Margin (%)	27.99	18.22	76.22	96.05	57.36	267.15	121.51	22.1	-46.13	181.27	-26.17	27.3	10.66	18.65	32.24
Pretax Margin (%)	22.3	22.29	3.91	1.06	-9.2	0.05	5.71	6.84	0.49	-8.52	2.2	7.64	4.92	9.95	11.52
Profit Margin (%)	14.32	14.24	2.76	-9.08	-12.39	-11.05	4.2	4.59	0.3	-8.32	1.18	5.66	3.67	7.15	8.6
Net Income to Common Margin (%)	14.32	14.24	2.76	-9.08	-12.39	-11.05	4.2	4.59	0.3	-8.32	1.18	5.66	3.67	7.15	8.6
Effective Tax Rate (%)	34.95	31.6	28.77	56.42	- -	2,578.79	25.99	33.11	57.64	- -	46.38	25.92	25.51	28.12	25.32
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	33.79	27.68	3.89	-12.4	-19.33	-22.03	9.34	10.08	0.65	-19.33	2.67	13.74	9.22	17.69	19.56

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	18	222	247	429	272	284	285	417	239	454	478	546	610	567	764
ST Debt	- -	22	31	37	74	- -	- -	190	- -	50	52	52	91	162	61
LT Debt	18	200	216	392	198	284	285	227	238	404	426	494	519	405	703
Total Debt/EBITDA	0.09	1	2.15	7.45	6.61	4.66	3.7	4.48	2.97	5.43	4.32	5.13	4.93	3.89	4.21
Net Debt/EBITDA	-0.03	0.78	1.89	6.48	5.25	3.58	1.56	1.41	1.01	-0.64	0.1	1	1.13	1.08	0.27
Total Debt/EBIT	0.1	1.13	3.09	22.66	65.84	8.81	5.33	6.17	4.64	64.1	15.18	7.35	6.66	5.04	5.13
Net Debt/EBIT	-0.04	0.88	2.71	19.71	52.24	6.77	2.26	1.95	1.58	-7.53	0.33	1.44	1.52	1.39	0.33
EBITDA to Interest Expense	114.84	89.05	7.11	7.27	2.51	3.69	2.77	3.34	2.46	3.72	4.99	10.67	7.52	10.72	7.88
EBITDA-CapEx/Interest Expense	94.65	70.57	4.22	4.37	1.06	3.11	2.09	3.34	2.46	3.72	4.99	10.67	7.52	10.72	7.88
EBIT to Interest Expense	103.98	78.85	4.95	2.39	0.25	1.95	1.92	2.43	1.58	0.32	1.42	7.45	5.57	8.29	6.47
Interest Expense	2	2	16	8	16	16	28	28	33	22	22	10	16	14	23
Common Equity/Total Assets	55.87	46.5	43.65	36.16	34.72	32.58	34.38	31.18	35.96	26.63	25.84	29.87	29.41	34	31.43
Long-Term Debt/Equity (%)	2.63	23.94	24.15	47.1	29.65	47.73	43.16	30.66	32	62.25	63.3	71.31	69.6	50.32	68.53
Long-Term Debt/Capital (%)	3.98	23.75	26.09	41.77	28.9	47.02	44.88	28.31	37.94	52.29	52.85	52.04	49.8	37.67	51.03
Long-Term Debt/Total Assets (%)	2.31	16.41	16.23	27.79	16.65	28.84	27.8	18.26	22	33.76	33.59	36.62	35.36	27.11	36.02
Total Debt/Equity (%)	2.63	26.53	27.6	51.49	40.78	47.73	43.16	56.38	32.03	69.94	71.07	78.87	81.86	70.47	74.51
Total Debt/Capital (%)	3.98	26.32	29.83	45.66	39.75	47.02	44.88	52.06	37.97	58.75	59.34	57.56	58.58	52.75	55.47
Total Debt/Total Assets (%)	2.31	18.19	18.55	30.38	22.9	28.84	27.8	33.57	22.02	37.93	37.71	40.51	41.59	37.97	39.16
Net Debt to Equity	-0.97	20.54	24.25	44.8	32.36	36.67	18.25	17.79	10.88	-8.21	1.56	15.44	18.71	19.49	4.73
Net Debt/Capital (%)	-1.55	21.62	27.16	42.21	34.36	40.54	25.61	25.53	17.21	-11.39	1.91	14.39	16.98	17.34	5.35
EBITDA	194	221	115	58	41	61	77	93	80	84	111	106	124	146	181
EBITDA-CapEx	160	175	68	35	17	51	58	93	80	84	111	106	124	146	181
Operating Income (Loss)	176	195	80	19	4	32	53	68	51	7	31	74	92	113	149

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.37	0.45	0.2	0.37	0.27	0.69	2.27	1.1	1.73	2.3	1.64	1.35	1.15	0.63	2.34
Current Ratio	5.54	4.46	3.62	4.28	2.46	5.08	8	2.88	6.65	4.48	3.94	4.21	3.75	2.71	5.61
Quick Ratio	3.38	2.88	2.03	2.45	1.45	3.44	5.75	2.19	4.58	3.61	3.12	3.11	2.82	1.95	4.33
CFO/Avg Current Liab	2.29	1.62	0.96	0.51	0.45	0.45	0.6	0.54	0.59	0.44	0.32	0.43	0.59	0.49	0.63
Common Equity/Total Assets	55.87	46.5	43.65	36.16	34.72	32.58	34.38	31.18	35.96	26.63	25.84	29.87	29.41	34	31.43
Long-Term Debt/Equity (%)	2.63	23.94	24.15	47.1	29.65	47.73	43.16	30.66	32	62.25	63.3	71.31	69.6	50.32	68.53
Long-Term Debt/Capital (%)	3.98	23.75	26.09	41.77	28.9	47.02	44.88	28.31	37.94	52.29	52.85	52.04	49.8	37.67	51.03
Long-Term Debt/Total Assets (%)	2.31	16.41	16.23	27.79	16.65	28.84	27.8	18.26	22	33.76	33.59	36.62	35.36	27.11	36.02
Total Debt/Equity (%)	2.63	26.53	27.6	51.49	40.78	47.73	43.16	56.38	32.03	69.94	71.07	78.87	81.86	70.47	74.51
Total Debt/Capital (%)	3.98	26.32	29.83	45.66	39.75	47.02	44.88	52.06	37.97	58.75	59.34	57.56	58.58	52.75	55.47
Total Debt/Total Assets (%)	2.31	18.19	18.55	30.38	22.9	28.84	27.8	33.57	22.02	37.93	37.71	40.51	41.59	37.97	39.16
CFO/Total Liabilities	166.23	36.31	27.56	12.92	15.23	17.51	13.9	17.71	30.56	8.96	7.81	10.15	14.11	16.5	16.09
CFO/CapEx	4.49	3.04	2.58	3.25	3.35	7.13	2.69	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	13.54	5.4	4.06	2.66	2.21	3.43	3.6	3.13	3.68	2.4	2.43	2.67	2.72	3.01	3.09

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	22.18	13.55	8.08	6.97	9.53	15.81	14.94	16.09	18.31	23.42	22.03	22	22.42	20.71	20.5
Days Sales Outstanding	16.46	26.94	45.15	52.36	38.28	23.09	24.43	22.68	19.94	15.58	16.57	16.59	16.28	17.62	17.81
Inventory Turnover	4.03	3.66	2.59	2.29	2.42	2.29	2.12	2.06	2.04	2.71	2.71	2.73	2.76	2.67	2.4
Days Inventory Outstanding	90.48	99.85	141.09	159.66	150.99	159.58	172.1	177.42	179.17	134.46	134.81	133.84	132.18	136.46	152.15
Accounts Payable Turnover	36.19	30.54	19.64	12.12	9.12	10.96	18.66	29.13	20.04	12.88	14.2	17.14	19.29	23.01	26.72
Accounts Payable Turnover Days	10.08	11.95	18.59	30.12	40.02	33.29	19.57	12.53	18.22	28.35	25.71	21.29	18.92	15.86	13.66
Cash Conversion Cycle	96.86	114.84	167.64	181.9	149.26	149.38	176.97	187.57	180.89	121.7	125.67	129.14	129.54	138.22	156.3
Inventory to Cash Days	-74.03	-72.91	-95.94	-107.3	-112.71	-136.49	-147.66	-154.74	-159.24	-118.88	-118.24	-117.25	-115.89	-118.83	-134.35
Inventories	90	109	145	138	124	140	154	167	179	96	111	152	166	192	248
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	100	115	149	154	131	146	161	176	189	108	115	154	169	195	252

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	1,433	1,175	915	531	331	602	515	583	357	278	422	436	459	616	1,094
- Cash & Cash Equivalents	24	48	29	55	56	66	164	285	158	305	254	206	221	171	470
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	54	- -	- -	- -	-1	-2	-3	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	18	222	247	429	272	284	285	417	239	454	478	546	610	567	764
Enterprise Value	1,426	1,401	1,133	904	547	819	633	711	438	428	646	776	848	1,012	1,389
Total Capital	440	842	829	939	685	603	635	801	628	773	805	949	1,042	1,075	1,377
Total Debt/Capital (%)	3.98	26.32	29.83	45.66	39.75	47.02	44.88	52.06	37.97	58.75	59.34	57.56	58.58	52.75	55.47
Total Debt / EV	0.01	0.16	0.22	0.47	0.5	0.35	0.45	0.59	0.54	1.06	0.74	0.7	0.72	0.56	0.55
EV/Sales	1.67	1.46	1.4	1.21	0.76	1.12	0.85	0.88	0.52	0.52	0.89	0.88	0.81	0.87	1.09
EV/EBITDA	7.35	6.35	9.85	15.71	13.3	13.46	8.22	7.64	5.46	5.12	5.84	7.29	6.86	6.95	7.65
EV/EBIT	8.12	7.17	14.14	47.8	132.35	25.44	11.86	10.52	8.52	60.38	20.52	10.45	9.26	8.99	9.32
EV/Cash Flow to Firm	9.24	9.95	8.59	11.57	5.93	- -	8.89	6.61	3.73	6.02	11.08	10.49	7.44	8.21	8.36
EV/Free Cash Flow to Firm	7.57	7.51	6.34	8.94	4.72	- -	7.03	6.61	3.73	6.02	11.08	10.49	7.44	8.21	8.36
Diluted Market Cap	1,438	1,175	915	538	335	602	516	619	361	278	424	635	667	947	1,588
Diluted Enterprise Value	1,431	1,401	1,133	911	552	819	634	748	442	428	648	975	1,057	1,343	1,882
EV per Share	28.41	27.36	20.89	16.88	10.19	15.05	11.67	13.05	7.92	7.73	11.59	13.73	15.26	18.43	24.17
TTM Sales	853	961	810	746	720	731	748	812	847	823	730	886	1,049	1,162	1,274
TTM EBITDA	194	221	115	58	41	61	77	93	80	84	111	106	124	146	181
TTM Operating Income	176	195	80	19	4	32	53	68	51	7	31	74	92	113	149
TTM Cash Flow to Firm	154	141	132	78	92	-340	71	108	117	71	58	74	114	123	166
TTM Free Cash Flow to Firm	188	187	179	101	116	-331	90	108	117	71	58	74	114	123	166

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	7.67	6.35	5.47	5.51	3.25	7.75	7.43	6.96	3.49	5.67	9.12	9.55	6.55	8.33	10.66
EV/EBIT	8.12	7.17	14.14	47.8	132.35	25.44	11.86	10.52	8.52	60.38	20.52	10.45	9.26	8.99	9.32
Enterprise Value	1,426	1,401	1,133	904	547	819	633	711	438	428	646	776	848	1,012	1,389
Low Price	19.23	21.39	15.57	9.22	5.29	2.44	7.55	9	6.45	3.41	4.34	5.51	7.05	7.7	10.86
EV/Sales	1.67	1.46	1.4	1.21	0.76	1.12	0.85	0.88	0.52	0.52	0.89	0.88	0.81	0.87	1.09
EV/EBITDA	7.35	6.35	9.85	15.71	13.3	13.46	8.22	7.64	5.46	5.12	5.84	7.29	6.86	6.95	7.65
Price/Earnings	11.73	8.58	41.02	- -	- -	- -	16.41	15.63	140.58	- -	49	8.68	11.92	7.41	9.98
Price/Earnings Average	11.96	9.97	46.89	-9.26	-5.42	-4.12	16.15	17.59	202.48	-4.41	36.91	8.29	12.63	6.57	7.24
Price/Earnings High	15.89	12.5	58.5	-13.62	-7.44	-7.5	20.73	22.06	245.02	-5.66	52.57	10.84	15.43	8.09	10.09
Price/Earnings Low	7.9	8.01	37.86	-7.3	-3.18	-1.64	13.04	13.15	140.48	-2.76	28.09	6.21	10.19	5.09	5.69
Price/Book Value	3.39	2.07	1.57	1.04	0.8	1.88	1.46	1.5	0.92	0.87	1.29	1.08	1.06	1.21	1.78
Price/Book Value Average	3.46	2.41	1.8	1.23	1.17	1.04	1.44	1.69	1.32	0.95	0.97	1.03	1.13	1.07	1.29
Price/Book Value High	4.59	3.02	2.24	1.81	1.61	1.89	1.85	2.12	1.6	1.22	1.38	1.35	1.37	1.32	1.8
Price/Book Value Low	2.28	1.93	1.45	0.97	0.69	0.41	1.16	1.27	0.92	0.59	0.74	0.77	0.91	0.83	1.02
Price/Tangible Book Value	3.04	2.83	2.3	1.27	0.86	1.94	1.38	1.51	0.95	0.84	1.3	1.25	1.19	1.4	1.7
Price/Tangible Book Value Average	3.1	3.29	2.63	1.49	1.26	1.08	1.36	1.7	1.37	0.91	0.98	1.19	1.26	1.24	1.24
Price/Tangible Book Value High	4.12	4.12	3.29	2.2	1.72	1.96	1.75	2.13	1.65	1.16	1.4	1.56	1.54	1.53	1.72
Price/Tangible Book Value Low	2.05	2.64	2.13	1.18	0.74	0.43	1.1	1.27	0.95	0.57	0.75	0.89	1.02	0.96	0.97
Price/Sales	1.68	1.22	1.13	0.71	0.46	0.82	0.69	0.72	0.42	0.34	0.58	0.49	0.44	0.53	0.86
Price/Sales Average	1.71	1.42	1.29	0.84	0.67	0.46	0.68	0.81	0.61	0.37	0.44	0.47	0.46	0.47	0.62
Price/Sales High	2.28	1.78	1.61	1.24	0.92	0.83	0.87	1.01	0.73	0.47	0.62	0.61	0.57	0.58	0.87
Price/Sales Low	1.13	1.14	1.04	0.66	0.39	0.18	0.55	0.6	0.42	0.23	0.33	0.35	0.37	0.36	0.49
Price/Cash Flow	9.35	8.44	7.6	7.11	4.17	8.84	10.17	6.55	3.45	5.67	9.09	6.55	4.5	5.42	7.34
Price/Cash Flow Average	9.53	9.8	8.68	8.39	6.09	4.89	10.01	7.37	4.97	6.16	6.84	6.25	4.77	4.8	5.32
Price/Cash Flow High	12.66	12.29	10.83	12.35	8.35	8.89	12.85	9.24	6.01	7.9	9.75	8.17	5.83	5.91	7.42
Price/Cash Flow Low	6.3	7.88	7.01	6.61	3.58	1.95	8.09	5.51	3.45	3.84	5.21	4.68	3.85	3.72	4.19
Price/Free Cash Flow Average	7.82	7.38	6.26	6.5	4.75	4.29	7.31	7.83	5.03	6.16	6.87	9.11	6.94	7.38	7.72
Price/Free Cash Flow High	10.39	9.25	7.81	9.57	6.51	7.79	9.38	9.82	6.08	7.9	9.78	11.91	8.48	9.09	10.77
Price/Free Cash Flow Low	5.17	5.93	5.05	5.13	2.79	1.71	5.9	5.86	3.49	3.84	5.23	6.82	5.6	5.72	6.08
EV/Sales Average	1.71	1.66	1.56	1.34	0.97	0.75	0.84	0.97	0.7	0.55	0.74	0.85	0.83	0.81	0.85
EV/Sales High	2.27	2.02	1.88	1.74	1.22	1.13	1.03	1.17	0.83	0.65	0.93	1	0.94	0.92	1.1
EV/Sales Low	1.12	1.38	1.31	1.16	0.69	0.48	0.71	0.76	0.52	0.41	0.64	0.73	0.75	0.71	0.72
EV/EBITDA Average	7.5	7.21	10.99	17.38	17	9.04	8.11	8.42	7.43	5.4	4.9	7.1	7.08	6.47	5.99
EV/EBITDA High	9.97	8.78	13.24	22.51	21.36	13.51	9.98	10.21	8.77	6.43	6.12	8.3	7.95	7.33	7.72
EV/EBITDA Low	4.94	5.99	9.24	15.07	12.15	5.75	6.85	6.64	5.46	4.05	4.21	6.12	6.32	5.62	5.06
EV/EBIT Average	8.28	8.14	15.77	52.87	169.17	17.08	11.71	11.6	11.58	63.75	17.21	10.18	9.56	8.37	7.3
EV/EBIT High	11.01	9.91	19	68.48	212.58	25.54	14.4	14.06	13.69	75.85	21.5	11.9	10.73	9.49	9.4
EV/EBIT Low	5.46	6.77	13.26	45.85	120.92	10.87	9.88	9.15	8.52	47.73	14.8	8.77	8.53	7.28	6.17
Last Price	28.54	22.93	16.87	9.91	6.17	11.06	9.5	10.7	6.46	5.03	7.57	7.71	8.25	11.21	19.04
High Price	38.66	33.38	24.06	17.21	12.35	11.12	12	15.1	11.25	7.01	8.12	9.62	10.68	12.23	19.24
Enterprise Value Average	1,455	1,591	1,264	1,000	700	550	625	784	596	452	542	756	876	942	1,088
Enterprise Value High	1,934	1,937	1,523	1,295	879	822	769	951	704	537	677	883	983	1,068	1,400
Enterprise Value Low	959	1,322	1,063	867	500	350	528	618	438	338	466	651	782	819	919

Shares Outstanding	50	51	54	54	54	54	54	55	56	55	56	56	55	55	61
Diluted Weighted Avg Shares	50	51	54	54	54	54	54	58	56	55	56	82	81	84	83
Basic Weighted Avg Shares	50	51	54	54	54	54	54	54	55	55	56	56	56	55	57
Revenue per Share	16.99	18.75	14.92	13.92	13.41	13.42	13.78	14.91	15.31	14.87	13.09	15.69	18.87	21.15	22.17
EBITDA per Share	3.87	4.31	2.12	1.07	0.77	1.12	1.42	1.71	1.45	1.51	1.98	1.88	2.23	2.65	3.16
Operating Income per Share	3.5	3.81	1.48	0.35	0.08	0.59	0.98	1.24	0.93	0.13	0.56	1.31	1.65	2.05	2.59
Basic EPS, GAAP	2.43	2.67	0.41	-1.26	-1.66	-1.48	0.58	0.68	0.05	-1.24	0.15	0.89	0.69	1.51	1.91
Basic EPS from Cont Ops	2.46	2.86	0.42	0.06	-0.97	-0.17	0.58	0.68	0.03	-1.24	0.15	0.89	0.69	1.51	1.91
Diluted EPS, GAAP	2.43	2.67	0.41	-1.25	-1.64	-1.48	0.58	0.64	0.05	-1.24	0.15	0.61	0.48	0.98	1.31
Diluted EPS from Cont Ops	2.46	2.86	0.42	0.06	-0.96	-0.17	0.58	0.64	0.03	-1.24	0.15	0.61	0.48	0.98	1.31
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	3.05	2.72	2.22	1.39	1.48	1.25	0.93	1.63	1.87	0.89	0.83	1.18	1.83	2.07	2.59
Free Cash Flow per Basic Share	2.37	1.82	1.36	0.97	1.04	1.08	0.59	1.63	1.87	0.89	0.83	1.18	1.83	2.07	2.59
Cash & Equivalents per Share	0.48	0.95	0.54	1.03	1.05	1.21	3.03	5.24	2.85	5.51	4.55	3.65	3.97	3.1	8.17
Book Value per Share	8.42	11.06	10.73	9.52	7.69	5.89	6.49	7.11	7.04	5.76	5.87	7.13	7.77	9.24	10.67
Tangible Book Value per Share	9.39	8.1	7.32	7.83	7.18	5.69	6.87	7.07	6.8	6.02	5.82	6.17	6.93	8	11.17

EZCORP, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)