Helios Technologies, Inc. Financial Ratios — HLIO 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
Return on Common Equity (%)	44.43	38.22	34.42	34.7	23.77	14.92	18.23	23.2	24.76	5.28	33.01	24.2	8.1	7.97	9.29
Return on Assets (%)	25.15	21.83	19.55	20.07	14.27	6.79	6.98	6.22	5.84	1.22	7.71	6.84	2.46	2.52	3.21
Return on Capital (%)	44.43	38.22	34.42	34.7	23.77	10.3	10.48	13.36	12.74	3.39	15.33	13.15	6.48	6.69	7.05
Return on Invested Capital (%)	27.8	24.26	21.54	21.88	15.01	7.69	10.82	9.82	8.57	4.08	10.68	9.24	4.65	4.68	5.42
Gross Margin (%)	38.8	39.43	40.42	41.24	38.41	36.23	39.82	37.93	38.27	37.51	35.99	33.71	31.32	31.31	32.32
EBITDA Margin (%)	30.36	30.14	30.89	31.97	28.12	23.24	23.83	22.69	23.4	20.46	23.44	21.33	17.2	18.07	18.46
Operating Margin (%)	27.07	26.62	27.36	28.14	23.36	17.5	18.24	14.87	17.05	12.87	17.18	15.51	9.56	10.15	10.95
Incremental Operating Margin (%)	45.31	-438.78	195.78	35.26	63.76	327.76	19.23	7.89	40.75	86.06	23.69	-74.07	115.26	-6.4	30.51
Pretax Margin (%)	28.2	27.33	27.85	28.88	24.53	17.72	13.87	11.1	13.58	4.59	15.09	13.76	5.89	6.27	7.44
Profit Margin (%)	18.45	18.3	18.5	19.23	16.51	11.83	9.2	9.2	10.87	2.72	12.03	11.11	4.49	4.84	5.77
Net Income to Common Margin (%)	18.45	18.3	18.5	19.23	16.51	11.83	9.2	9.2	10.87	2.72	12.03	11.11	4.49	4.84	5.77
Effective Tax Rate (%)	34.57	33.04	33.56	33.41	32.69	33.23	33.62	17.14	19.97	40.83	20.27	19.21	23.78	22.77	22.44
Dvd Payout Ratio (%)	25.47	109.36	24.84	87.62	36.21	46.1	32.51	23.55	19.12	81.69	11.09	11.89	31.47	30.51	24.79
Sustainable Growth Rate (%)	33.11	-3.58	25.87	4.3	15.16	8.04	12.3	17.74	20.03	0.97	29.35	21.32	5.55	5.54	6.99

Credit (USD)

API Chat

	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
Total Debt	- -	- -	- -	- -	- -	140	116	353	300	462	444	444	521	446	367
ST Debt	- -	- -	- -	- -	- -	- -	- -	5	8	16	18	19	23	16	5
LT Debt	- -	- -	- -	- -	- -	140	116	347	293	446	426	426	498	430	362
Total Debt/EBITDA	- -	- -	- -	- -	- -	3.06	1.42	3.06	2.31	4.32	2.18	2.35	3.63	3.07	2.37
Net Debt/EBITDA	-0.69	-0.56	-0.87	-0.78	-1.45	1.44	0.64	2.86	2.14	4.08	2.04	2.12	3.4	2.76	1.9
Total Debt/EBIT	- -	- -	- -	- -	- -	4.06	1.86	4.67	3.18	6.87	2.98	3.24	6.52	5.46	3.99
Net Debt/EBIT	-0.78	-0.63	-0.98	-0.89	-1.75	1.91	0.83	4.36	2.94	6.49	2.78	2.92	6.12	4.92	3.2
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	8.31	8.43	8.05	12.05	11.31	4.61	4.31	7.07
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	8.31	8.43	7.98	11.9	11.13	4.41	4.21	6.91
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	5.44	6.14	5.06	8.83	8.22	2.56	2.42	4.2
Interest Expense	- -	- -	- -	- -	- -	- -	- -	14	15	13	17	17	31	34	22
Common Equity/Total Assets	58.77	55.54	57.83	57.84	62.09	36.54	39.98	21.02	26.2	20.84	25.67	30.74	29.9	33.39	35.6
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	59.22	42.54	65.47	50.68	73.35	60.12	53.53	58.28	49.8	38.83
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	46.28	38.69	60.77	51.54	60.87	52.77	47.57	49.96	45.36	39.91
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	31.48	25.23	33.34	28.65	34.38	30.11	29.07	31.32	28.6	23.88
Total Debt/Equity (%)	- -	- -	- -	- -	- -	59.22	42.54	66.45	52	76.02	62.67	55.92	61	51.65	39.41
Total Debt/Capital (%)	- -	- -	- -	- -	- -	46.28	38.69	61.68	52.88	63.09	55.01	49.69	52.29	47.04	40.51
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	31.48	25.23	33.84	29.4	35.63	31.39	30.37	32.78	29.66	24.24
Net Debt to Equity	-29.48	-22.2	-28.69	-28.67	-36.88	27.83	19.11	62.02	48.17	71.88	58.65	50.42	57.21	46.55	31.57
Net Debt/Capital (%)	-77.01	-54.91	-80.12	-78.95	-120.43	28.81	22.09	60.04	50.97	61.77	53.37	47.11	50.69	44.46	35.3
EBITDA	62	62	63	73	56	46	82	115	130	107	204	189	144	146	155
EBITDA-CapEx	62	62	63	72	55	45	82	115	130	106	201	186	138	142	151
Operating Income (Loss)	55	54	56	64	47	34	63	76	95	67	149	137	80	82	92

Liquidity (USD)

API Chat

	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
Cash Ratio	5.15	5.89	6.68	6.37	10.79	2.61	1.39	0.25	0.29	0.2	0.17	0.29	0.22	0.32	0.51
Current Ratio	7.33	8.36	9.21	8.62	13.44	4.55	3.2	2.12	2.52	1.98	2.07	2.55	2.74	2.77	2.9
Quick Ratio	6.3	7.08	7.96	7.48	11.96	3.45	2.21	1.08	1.2	0.97	0.98	1.18	1.09	1.18	1.43
CFO/Avg Current Liab	4.08	3.95	3.59	4.22	3.64	1.8	1.28	1.12	1.07	1.06	0.76	0.68	0.56	0.86	0.9
Common Equity/Total Assets	58.77	55.54	57.83	57.84	62.09	36.54	39.98	21.02	26.2	20.84	25.67	30.74	29.9	33.39	35.6
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	59.22	42.54	65.47	50.68	73.35	60.12	53.53	58.28	49.8	38.83
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	46.28	38.69	60.77	51.54	60.87	52.77	47.57	49.96	45.36	39.91
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	31.48	25.23	33.34	28.65	34.38	30.11	29.07	31.32	28.6	23.88
Total Debt/Equity (%)	- -	- -	- -	- -	- -	59.22	42.54	66.45	52	76.02	62.67	55.92	61	51.65	39.41
Total Debt/Capital (%)	- -	- -	- -	- -	- -	46.28	38.69	61.68	52.88	63.09	55.01	49.69	52.29	47.04	40.51
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	31.48	25.23	33.84	29.4	35.63	31.39	30.37	32.78	29.66	24.24
CFO/Total Liabilities	222.65	262.99	213.71	256.46	257.85	18.48	26.39	15.14	20.37	15.76	16.01	16.43	11.4	19.05	21.84
CFO/CapEx	- -	- -	- -	58.46	35.02	31.38	- -	- -	- -	120.67	43.5	35.45	13.75	35.91	35.36
Altman's Z-Score	20.03	24.19	32.53	29.08	29.44	6.03	9.37	4.73	5.95	4.43	6.74	5.41	4.4	4.72	5.27

Working Capital (USD)

API Chat

	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
Accounts Receivable Turnover	12.52	13.63	13.36	13.2	12.94	10.03	10.84	9.21	7.95	6.37	7.49	6.82	6.97	7.35	7.61
Days Sales Outstanding	29.16	26.77	27.33	27.64	28.21	36.38	33.66	39.63	45.89	57.33	48.76	53.53	52.4	49.68	47.99
Inventory Turnover	10.59	9.75	9.26	9.57	9.11	5.83	5.77	4.95	4	3.34	4.03	3.29	2.82	2.73	3
Days Inventory Outstanding	34.47	37.43	39.41	38.13	40.07	62.56	63.29	73.8	91.25	109.21	90.52	111.07	129.33	133.58	121.72
Accounts Payable Turnover	32.78	27.43	26.76	28.21	26.38	19.54	17	12.77	9.68	7.89	8.45	7.71	8.3	8.32	8.56
Accounts Payable Turnover Days	11.14	13.31	13.64	12.94	13.84	18.68	21.47	28.58	37.72	46.25	43.2	47.34	43.99	43.85	42.64
Cash Conversion Cycle	52.5	50.89	53.1	52.83	54.45	80.26	75.47	84.85	99.42	120.29	96.08	117.26	137.74	139.42	127.07
Inventory to Cash Days	-5.31	-10.65	-12.08	-10.49	-11.86	-26.17	-29.63	-34.18	-45.35	-51.88	-41.76	-57.54	-76.93	-83.89	-73.74
Inventories	13	13	14	14	13	30	42	86	85	110	166	192	215	190	189
Raw Materials	6	6	6	6	6	17	26	39	34	49	90	119	127	105	107
Work In Process	4	4	4	4	4	6	7	27	29	31	35	42	55	49	50
Finished Goods	4	4	4	4	3	8	10	24	30	39	51	41	43	47	43
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	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
Market Capitalization	601	677	1,070	1,042	847	1,075	1,749	1,039	1,480	1,710	3,397	1,769	1,492	1,482	1,776
- Cash & Cash Equivalents	43	34	55	57	82	74	64	23	22	25	28	44	32	44	73
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	140	116	353	300	462	444	444	521	446	367
Enterprise Value	528	604	976	942	721	1,134	1,801	1,368	1,758	2,147	3,813	2,170	1,981	1,884	2,070
Total Capital	98	97	123	129	150	303	300	572	568	732	808	894	997	949	906
Total Debt/Capital (%)	- -	- -	- -	- -	- -	46.28	38.69	61.68	52.88	63.09	55.01	49.69	52.29	47.04	40.51
Total Debt / EV	- -	- -	- -	- -	- -	0.12	0.06	0.26	0.17	0.22	0.12	0.2	0.26	0.24	0.18
EV/Sales	2.58	2.96	4.76	4.14	3.59	5.76	5.25	2.69	3.17	4.1	4.39	2.45	2.37	2.34	2.47
EV/EBITDA	8.51	9.81	15.4	12.94	12.77	24.77	22.04	11.87	13.55	20.06	18.72	11.49	13.79	12.94	13.36
EV/EBIT	9.55	11.11	17.38	14.7	15.37	32.9	28.8	18.11	18.6	31.9	25.54	15.81	24.79	23.04	22.52
EV/Cash Flow to Firm	10.65	11.58	20.72	14.98	14.44	29.45	36.47	15.38	17.11	18.43	30.13	17.59	18.4	12.72	14.35
EV/Free Cash Flow to Firm	10.65	11.58	20.72	14.73	14.04	28.54	36.47	15.38	17.11	18.29	29.52	17.16	17.41	12.43	14
Diluted Market Cap	602	677	1,070	1,042	847	1,075	1,749	1,039	1,480	1,710	3,415	1,775	1,497	1,487	1,781
Diluted Enterprise Value	559	643	1,015	985	765	1,141	1,801	1,368	1,758	2,147	3,831	2,176	1,985	1,889	2,075
EV per Share	20.58	23.3	37.26	35.59	27	42.16	66.62	43.7	54.92	66.9	118.04	66.77	60.21	56.76	62.35
TTM Sales	204	204	205	228	201	197	343	508	555	523	869	885	836	806	839
TTM EBITDA	62	62	63	73	56	46	82	115	130	107	204	189	144	146	155
TTM Operating Income	55	54	56	64	47	34	63	76	95	67	149	137	80	82	92
TTM Cash Flow to Firm	50	52	47	63	50	39	49	89	103	116	127	123	108	148	144
TTM Free Cash Flow to Firm	50	52	47	64	51	40	49	89	103	117	129	126	114	152	148

Multiples (USD)

API Chat

	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
Price/Free Cash Flow	12.15	12.98	22.71	16.3	16.5	27.05	35.41	13.42	16.36	15.62	29.52	15.71	16.63	11.84	13.61
EV/EBIT	9.55	11.11	17.38	14.7	15.37	32.9	28.8	18.11	18.6	31.9	25.54	15.81	24.79	23.04	22.52
Enterprise Value	528	604	976	942	721	1,134	1,801	1,368	1,758	2,147	3,813	2,170	1,981	1,884	2,070
Low Price	18.74	20.81	26.36	32.58	26.91	24	34.17	30.79	31.86	29.03	51.47	48.27	37.5	39.08	24.76
EV/Sales	2.58	2.96	4.76	4.14	3.59	5.76	5.25	2.69	3.17	4.1	4.39	2.45	2.37	2.34	2.47
EV/EBITDA	8.51	9.81	15.4	12.94	12.77	24.77	22.04	11.87	13.55	20.06	18.72	11.49	13.79	12.94	13.36
Price/Earnings	15.95	18.09	28.17	23.8	25.55	46.12	55.41	22.24	24.56	120.42	32.48	17.98	39.79	38	36.69
Price/Earnings Average	18.3	17.83	23.01	23.94	28.32	36.67	39.12	33.86	23	91.82	24.45	21.72	50.39	39.24	29.42
Price/Earnings High	24.66	23.34	30	28.03	34.15	48.47	55.81	47.46	28.47	122.48	35.48	35.01	63.7	48.77	40.33
Price/Earnings Low	12.75	14.44	18.19	19.69	21.67	27.7	29.27	20.63	16.92	65.6	15.9	15.94	32.9	33.27	16.98
Price/Book Value	6.1	6.96	8.67	8.09	5.65	6.61	9.51	4.74	5.53	6.32	9.35	3.93	3.14	2.95	3.29
Price/Book Value Average	7	6.85	7.08	8.14	6.26	5.26	6.72	7.22	5.18	4.82	7.04	4.75	3.97	3.05	2.64
Price/Book Value High	9.44	8.98	9.23	9.52	7.55	6.95	9.58	10.12	6.41	6.43	10.22	7.66	5.02	3.78	3.62
Price/Book Value Low	4.88	5.55	5.6	6.69	4.79	3.97	5.03	4.4	3.81	3.45	4.58	3.49	2.59	2.58	1.52
Price/Tangible Book Value	4.21	4.56	5.84	5.5	3.99	53.08	29.3	-6.01	-15.65	-6.7	-20.74	-22.34	-17.39	-80.11	27.97
Price/Tangible Book Value Average	4.83	4.5	4.77	5.53	4.42	42.21	20.69	-9.15	-14.66	-5.11	-15.61	-26.98	-22.02	-82.73	22.43
Price/Tangible Book Value High	6.52	5.89	6.22	6.48	5.33	55.78	29.52	-12.83	-18.14	-6.82	-22.66	-43.5	-27.84	-102.81	30.74
Price/Tangible Book Value Low	3.37	3.64	3.77	4.55	3.38	31.87	15.48	-5.58	-10.78	-3.65	-10.15	-19.81	-14.38	-70.13	12.95
Price/Sales	2.94	3.31	5.21	4.58	4.22	5.46	5.1	2.05	2.67	3.27	3.91	2	1.79	1.84	2.12
Price/Sales Average	3.38	3.26	4.26	4.6	4.68	4.34	3.6	3.11	2.5	2.49	2.94	2.41	2.26	1.9	1.7
Price/Sales High	4.55	4.27	5.55	5.39	5.64	5.74	5.14	4.37	3.09	3.33	4.27	3.89	2.86	2.36	2.33
Price/Sales Low	2.35	2.64	3.37	3.79	3.58	3.28	2.69	1.9	1.84	1.78	1.91	1.77	1.48	1.61	0.98
Price/Cash Flow	12.13	12.96	22.71	16.58	16.97	27.91	35.41	13.42	16.36	15.75	30.04	16.1	17.78	12.14	13.95
Price/Cash Flow Average	13.91	12.77	18.55	16.68	18.81	22.19	25	20.43	15.32	12.01	22.61	19.45	22.52	12.53	11.19
Price/Cash Flow High	18.75	16.73	24.19	19.52	22.68	29.33	35.67	28.63	18.97	16.01	32.82	31.35	28.47	15.58	15.34
Price/Cash Flow Low	9.7	10.34	14.66	13.72	14.39	16.76	18.7	12.45	11.27	8.58	14.7	14.27	14.71	10.63	6.46
Price/Free Cash Flow Average	13.94	12.79	18.55	16.4	18.29	21.51	25	20.43	15.32	11.91	22.22	18.97	21.06	12.23	10.91
Price/Free Cash Flow High	18.78	16.74	24.19	19.2	22.05	28.43	35.67	28.63	18.97	15.88	32.25	30.58	26.62	15.2	14.96
Price/Free Cash Flow Low	9.71	10.35	14.66	13.48	13.99	16.24	18.7	12.45	11.27	8.51	14.45	13.93	13.75	10.37	6.3
EV/Sales Average	3.17	3.09	3.99	4.35	4.27	4.67	3.75	3.76	3	3.33	3.42	2.87	2.85	2.4	2.05
EV/Sales High	4.34	4.1	5.28	5.14	5.23	6.07	5.29	5.01	3.6	4.16	4.75	4.34	3.44	2.86	2.68
EV/Sales Low	2.14	2.47	3.1	3.54	3.17	3.61	2.85	2.55	2.34	2.62	2.39	2.22	2.06	2.11	1.33
EV/EBITDA Average	10.43	10.26	12.92	13.62	15.18	20.11	15.74	16.58	12.83	16.27	14.6	13.44	16.55	13.28	11.09
EV/EBITDA High	14.3	13.61	17.11	16.08	18.59	26.11	22.19	22.09	15.37	20.34	20.26	20.36	20.03	15.83	14.5
EV/EBITDA Low	7.06	8.21	10.03	11.06	11.27	15.54	11.94	11.22	10	12.79	10.2	10.43	11.99	11.67	7.21
EV/EBIT Average	11.7	11.62	14.58	15.47	18.27	26.71	20.58	25.3	17.6	25.86	19.91	18.48	29.77	23.63	18.7
EV/EBIT High	16.03	15.41	19.31	18.26	22.38	34.69	29.01	33.71	21.09	32.33	27.64	28.01	36.02	28.17	24.44
EV/EBIT Low	7.92	9.29	11.32	12.57	13.57	20.64	15.61	17.12	13.73	20.33	13.92	14.35	21.56	20.78	12.15
Last Price	23.43	26.08	40.83	39.38	31.73	39.97	64.69	33.19	46.23	53.29	105.17	54.44	45.35	44.64	53.49
High Price	36.23	33.65	43.49	46.38	42.4	42	65.16	70.83	53.6	54.2	114.89	106.01	72.61	57.29	58.8
Enterprise Value Average	647	632	819	991	857	920	1,287	1,912	1,664	1,741	2,973	2,538	2,378	1,933	1,718
Enterprise Value High	886	839	1,085	1,170	1,050	1,195	1,813	2,547	1,994	2,176	4,127	3,846	2,878	2,304	2,246
Enterprise Value Low	438	505	636	805	636	711	976	1,293	1,298	1,368	2,078	1,970	1,723	1,700	1,116

	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
Shares Outstanding	26	26	26	27	27	27	27	32	32	32	32	33	33	33	33
Diluted Weighted Avg Shares	26	26	26	26	27	27	27	31	32	32	32	33	33	33	33
Basic Weighted Avg Shares	26	26	26	26	27	27	27	31	32	32	32	32	33	33	33
Revenue per Share	7.96	7.88	7.83	8.61	7.52	7.32	12.68	16.23	17.33	16.3	26.91	27.24	25.4	24.27	25.27
EBITDA per Share	2.42	2.37	2.42	2.75	2.12	1.7	3.02	3.68	4.05	3.33	6.31	5.81	4.37	4.39	4.67
Operating Income per Share	2.16	2.1	2.14	2.42	1.76	1.28	2.31	2.41	2.95	2.1	4.62	4.22	2.43	2.46	2.77
Basic EPS, GAAP	1.47	1.44	1.45	1.65	1.24	0.87	1.17	1.49	1.88	0.44	3.24	3.03	1.14	1.17	1.46
Basic EPS from Cont Ops	1.47	1.44	1.45	1.65	1.24	0.87	1.17	1.49	1.88	0.44	3.24	3.03	1.14	1.17	1.46
Diluted EPS, GAAP	1.47	1.44	1.45	1.65	1.24	0.87	1.17	1.49	1.88	0.44	3.22	3.02	1.14	1.17	1.45
Diluted EPS from Cont Ops	1.47	1.44	1.45	1.65	1.24	0.87	1.17	1.49	1.88	0.44	3.22	3.02	1.14	1.17	1.45
Dividend per Share	0.37	1.58	0.36	1.45	0.45	0.4	0.38	0.35	0.36	0.36	0.36	0.36	0.36	0.36	0.36
Cash Flow per Share	1.93	2.01	1.8	2.38	1.87	1.43	1.83	2.47	2.83	3.38	3.5	3.38	2.55	3.68	3.83
Free Cash Flow per Basic Share	1.93	2.01	1.8	2.33	1.82	1.39	1.83	2.47	2.83	3.36	3.42	3.29	2.36	3.58	3.73
Cash & Equivalents per Share	2.85	2.78	3.57	3.79	4.73	3.01	2.36	0.75	0.69	0.79	0.88	1.34	0.98	1.33	2.2
Book Value per Share	3.84	3.75	4.71	4.87	5.62	6.04	6.8	7	8.36	8.43	11.25	13.85	14.46	15.14	16.24
Tangible Book Value per Share	5.56	5.72	6.99	7.16	7.96	0.75	2.21	-5.52	-2.95	-7.95	-5.07	-2.44	-2.61	-0.56	1.91

Helios Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)