Lincoln Educational Services Corporation Financial Ratios — LINC

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 (%)	7.6	-17	-29.85	-49.2	-4.09	-41.65	-22.8	-15.28	4.72	70.32	30.39	8.4	16.68	5.73	10.58
Return on Assets (%)	4.53	-10.49	-15.71	-21.6	-1.59	-15.26	-7.21	-4.35	1.18	22.08	12.85	4.31	8.16	2.53	4.3
Return on Capital (%)	7.22	- -	- -	- -	- -	- -	- -	- -	3.98	- -	17.21	5.26	9.92	3.63	5.95
Return on Invested Capital (%)	7.48	- -	- -	- -	- -	- -	- -	- -	4.64	- -	19.33	5.74	10.26	3.58	6.85
Gross Margin (%)	56.95	53.11	52.46	52.62	50.46	49.42	50.58	52.37	54.82	58.31	58.57	57.29	57.08	58.7	60.37
EBITDA Margin (%)	13.88	3.71	9.39	-1.98	4.97	-6.25	1.52	1.7	4.89	7.57	16.82	6.5	10.57	6.02	9.55
Operating Margin (%)	9.47	3.26	-1.73	-0.84	0.87	-2.56	-2.42	-1.3	1.71	5.02	8.2	4.92	1.76	3.3	5.59
Incremental Operating Margin (%)	51.72	40.27	9.81	77.82	5.1	48.54	- -	216.93	79.75	50.77	30.26	- -	- -	12.65	18.52
Pretax Margin (%)	6.7	-4.52	-3.55	-12.4	-1.02	-9.84	-4.49	-2.41	0.84	4.61	14.09	4.72	9.43	3.34	5.04
Profit Margin (%)	3.84	-9.78	-23.79	-25.74	-1.09	-9.91	-4.39	-2.49	0.74	16.57	10.35	3.63	6.88	2.25	3.86
Net Income to Common Margin (%)	3.84	-9.78	-23.79	-25.74	-1.09	-9.91	-4.39	-2.49	0.72	16.1	9.99	3.31	6.88	2.25	3.86
Effective Tax Rate (%)	42.64	- -	- -	- -	- -	- -	- -	- -	11.74	- -	26.52	23.13	27.05	32.76	23.43
Dvd Payout Ratio (%)	105.32	-43.19	-24.62	-16.91	- -	- -	- -	- -	-2.75	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-0.4	-24.34	-37.19	-57.52	-4.09	-41.65	-22.8	-15.28	4.85	70.32	30.39	8.4	16.68	5.73	10.58

Credit (USD)

Credit Ratios 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	37	74	90	65	56	42	53	49	89	78	98	101	117	178	204
ST Debt	- -	- -	- -	30	10	12	- -	15	11	11	11	10	12	9	11
LT Debt	36	73	90	35	46	30	53	34	78	68	86	91	105	168	193
Total Debt/EBITDA	0.58	5.21	4.45	-15.08	3.66	-2.35	13.19	10.92	6.68	3.54	1.74	4.44	2.92	6.7	4.12
Net Debt/EBITDA	0.15	0.84	2.08	-4.1	0.24	-1.17	9.54	6.98	0.78	-0.94	-1.48	-2.04	-1.9	-2.24	-0.58
Total Debt/EBIT	1.04	-5.77	-26.11	-2.76	79.11	-1.45	-11.15	-12.33	17.03	5.31	1.99	6.18	3.5	11.7	6.73
Net Debt/EBIT	0.27	-0.93	-12.18	-0.75	5.26	-0.72	-8.06	-7.89	1.98	-1.41	-1.69	-2.83	-2.28	-3.91	-0.94
EBITDA to Interest Expense	14.51	3.15	4.75	-1.26	1.9	-2.91	0.56	1.84	4.51	17.4	27.99	141.5	115.14	10.34	14.58
EBITDA-CapEx/Interest Expense	14.51	3.15	4.75	-1.26	1.9	-2.91	0.56	1.84	4.51	17.4	27.99	141.5	115.14	10.34	14.58
EBIT to Interest Expense	9.9	2.77	-0.88	-0.53	0.33	-1.19	-0.89	-1.41	1.58	11.53	13.64	107.19	19.19	5.65	8.54
Interest Expense	4	4	4	3	8	6	7	2	3	1	2	- -	- -	3	3
Common Equity/Total Assets	65.98	57.24	47.46	38.84	38.99	33.65	29.52	27.3	22.15	37.14	43.83	49.69	48.31	40.83	40.49
Long-Term Debt/Equity (%)	15.07	36.84	61.77	41.81	56.27	55.06	114.8	84.71	141.57	65.9	61.11	62.81	62.94	94.28	96.53
Long-Term Debt/Capital (%)	13.08	26.88	38.11	23.42	33.35	31.22	53.44	38.1	54.08	37.42	36.11	37.07	37.02	47.23	47.77
Long-Term Debt/Total Assets (%)	9.95	21.08	29.31	16.24	21.94	18.53	33.88	23.12	40.07	27.7	29.26	31.21	30.41	38.5	39.09
Total Debt/Equity (%)	15.27	37.05	62.07	78.52	68.76	76.39	114.8	122.33	161.78	76.1	69.23	69.46	70.01	99.61	102.09
Total Debt/Capital (%)	13.25	27.03	38.3	43.98	40.74	43.31	53.44	55.02	61.8	43.21	40.91	40.99	41.18	49.9	50.52
Total Debt/Total Assets (%)	10.08	21.2	29.45	30.5	26.81	25.71	33.88	33.39	45.79	31.98	33.15	34.51	33.83	40.67	41.34
Net Debt to Equity	3.98	5.95	28.96	21.32	4.57	38.04	83.01	78.26	18.84	-20.2	-58.92	-31.8	-45.56	-33.25	-14.28
Net Debt/Capital (%)	3.82	5.62	18.9	13.03	3.77	27.56	45.36	43.9	8.61	-14.51	-53.41	-23.1	-36.61	-19.99	-7.6
EBITDA	63	14	20	-4	15	-18	4	4	13	22	56	23	40	27	49
EBITDA-CapEx	63	14	20	-4	15	-18	4	4	13	22	56	23	40	27	49
Operating Income (Loss)	43	12	-4	-2	3	-7	-6	-3	5	15	27	17	7	15	29

Liquidity (USD)

Liquidity Ratios 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	0.37	1.05	0.23	0.15	0.54	0.32	0.31	0.27	0.41	0.57	1.26	1.11	1.04	0.66	0.28
Current Ratio	1.02	1.7	1.83	1.35	1.48	0.97	0.94	0.88	0.88	1.11	1.85	2.07	1.83	1.23	0.86
Quick Ratio	0.65	1.35	0.51	0.31	0.69	0.55	0.64	0.56	0.77	1.02	1.66	1.78	1.52	1.14	0.75
CFO/Avg Current Liab	0.38	0.25	0.06	0.17	0.19	-0.09	-0.2	-0.03	0.02	0.38	0.41	0.01	0.4	0.36	0.62
Common Equity/Total Assets	65.98	57.24	47.46	38.84	38.99	33.65	29.52	27.3	22.15	37.14	43.83	49.69	48.31	40.83	40.49
Long-Term Debt/Equity (%)	15.07	36.84	61.77	41.81	56.27	55.06	114.8	84.71	141.57	65.9	61.11	62.81	62.94	94.28	96.53
Long-Term Debt/Capital (%)	13.08	26.88	38.11	23.42	33.35	31.22	53.44	38.1	54.08	37.42	36.11	37.07	37.02	47.23	47.77
Long-Term Debt/Total Assets (%)	9.95	21.08	29.31	16.24	21.94	18.53	33.88	23.12	40.07	27.7	29.26	31.21	30.41	38.5	39.09
Total Debt/Equity (%)	15.27	37.05	62.07	78.52	68.76	76.39	114.8	122.33	161.78	76.1	69.23	69.46	70.01	99.61	102.09
Total Debt/Capital (%)	13.25	27.03	38.3	43.98	40.74	43.31	53.44	55.02	61.8	43.21	40.91	40.99	41.18	49.9	50.52
Total Debt/Total Assets (%)	10.08	21.2	29.45	30.5	26.81	25.71	33.88	33.39	45.79	31.98	33.15	34.51	33.83	40.67	41.34
CFO/Total Liabilities	29.89	10.78	2.02	9.2	11.31	-5.64	-10.35	-1.6	0.71	16.52	17.83	0.6	14.32	11.35	20.21
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.05	2.84	1.9	1.65	2.08	1.76	1.59	1.82	1.52	2.28	2.74	2.71	2.76	2.62	3.09

Working Capital (USD)

Working Capital Ratios 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	17.11	20.51	12.87	14.7	25.57	22.14	16.8	15.27	13.9	11.57	11.94	11	10.38	11.19	12.97
Days Sales Outstanding	21.34	17.79	28.35	24.83	14.27	16.48	21.73	23.9	26.26	31.55	30.57	33.19	35.17	32.63	28.14
Inventory Turnover	59.53	62.25	41.44	55.02	111.18	98.62	77.4	80.68	80.74	61.07	54.32	55.72	58.31	60.58	58.36
Days Inventory Outstanding	6.13	5.86	8.81	6.63	3.28	3.7	4.72	4.52	4.52	5.98	6.72	6.55	6.26	6.03	6.25
Accounts Payable Turnover	9.55	12.28	7.26	7.74	12.23	10.89	10.67	10.17	8.62	8.13	9.96	13.04	11.35	6.59	6.44
Accounts Payable Turnover Days	38.23	29.72	50.24	47.17	29.84	33.52	34.21	35.89	42.35	44.9	36.66	27.98	32.15	55.37	56.65
Cash Conversion Cycle	-10.76	-6.06	-13.08	-15.71	-12.28	-13.34	-7.77	-7.47	-11.57	-7.38	0.63	11.75	9.28	-16.72	-22.26
Inventory to Cash Days	15.2	11.93	19.55	18.19	10.99	12.78	17.01	19.37	21.74	25.58	23.86	26.64	28.91	26.6	21.89
Inventories	3	3	2	1	1	2	2	1	2	2	3	3	3	3	4
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	3	3	2	1	1	2	2	1	2	2	3	3	3	3	4

Enterprise Value (USD)

Enterprise Value 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	179	133	120	67	47	48	50	79	68	172	202	180	315	498	764
- Cash & Cash Equivalents	27	62	13	12	38	21	15	18	24	38	83	46	76	59	29
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	12	12	12	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	37	74	90	65	56	42	53	49	89	78	98	101	117	178	204
Enterprise Value	189	145	197	120	65	68	88	110	146	224	228	220	356	616	939
Total Capital	276	272	235	148	137	97	98	89	144	181	239	246	284	356	404
Total Debt/Capital (%)	13.25	27.03	38.3	43.98	40.74	43.31	53.44	55.02	61.8	43.21	40.91	40.99	41.18	49.9	50.52
Total Debt / EV	0.19	0.51	0.46	0.54	0.86	0.61	0.6	0.44	0.61	0.35	0.43	0.46	0.33	0.29	0.22
EV/Sales	0.41	0.38	0.91	0.55	0.21	0.24	0.34	0.42	0.53	0.77	0.68	0.63	0.94	1.4	1.81
EV/EBITDA	2.98	10.25	9.72	- -	4.25	- -	22.07	24.64	10.91	10.12	4.05	9.72	8.9	23.24	18.98
EV/EBIT	5.4	- -	- -	- -	91.86	- -	- -	- -	27.81	15.19	4.63	13.52	10.66	40.59	30.98
EV/Cash Flow to Firm	4.8	- -	- -	- -	- -	- -	- -	- -	40.42	- -	7.89	219.05	13.78	19.85	15.17
EV/Free Cash Flow to Firm	4.8	- -	- -	- -	- -	- -	- -	- -	40.42	- -	7.89	219.05	13.78	19.85	15.17
Diluted Market Cap	175	124	112	64	46	45	48	78	66	161	187	150	307	489	755
Diluted Enterprise Value	185	136	189	117	63	66	86	109	144	213	214	190	347	607	930
EV per Share	8.34	6.09	8.2	5	2.72	2.76	3.56	4.47	5.77	8.48	8.45	7.07	11.34	19.58	29.69
TTM Sales	457	380	216	218	306	286	262	263	273	293	335	348	378	440	518
TTM EBITDA	63	14	20	-4	15	-18	4	4	13	22	56	23	40	27	49
TTM Operating Income	43	12	-4	-2	3	-7	-6	-3	5	15	27	17	7	15	29
TTM Cash Flow to Firm	39	- -	- -	- -	- -	- -	- -	- -	4	- -	29	1	26	31	62
TTM Free Cash Flow to Firm	39	- -	- -	- -	- -	- -	- -	- -	4	- -	29	1	26	31	62

Multiples (USD)

Valuation Multiples 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	4.75	7.76	34.54	5.31	3.22	-7.37	-4.27	-46.14	67.1	6.85	6.83	169.89	12	16.68	12.73
EV/EBIT	5.4	- -	- -	- -	91.86	- -	- -	- -	27.81	15.19	4.63	13.52	10.66	40.59	30.98
Enterprise Value	189	145	197	120	65	68	88	110	146	224	228	220	356	616	939
Low Price	6.55	3.42	4.3	2.08	0.17	1.3	1.83	1.49	1.51	1.69	5.25	4.59	5.05	8.91	14.1
EV/Sales	0.41	0.38	0.91	0.55	0.21	0.24	0.34	0.42	0.53	0.77	0.68	0.63	0.94	1.4	1.81
EV/EBITDA	2.98	10.25	9.72	- -	4.25	- -	22.07	24.64	10.91	10.12	4.05	9.72	8.9	23.24	18.98
Price/Earnings	9.92	- -	- -	- -	- -	- -	- -	- -	33.81	3.41	5.59	13	11.63	48.91	37.37
Price/Earnings Average	16.22	- -	- -	- -	- -	- -	- -	- -	31.2	2.29	5.11	14.52	8.52	36.89	30.86
Price/Earnings High	24.97	- -	- -	- -	- -	- -	- -	- -	41.82	4.71	6.14	17.85	11.99	57.94	39.86
Price/Earnings Low	8.22	- -	- -	- -	- -	- -	- -	- -	18.91	0.89	3.93	10.31	5.85	27.55	21.82
Price/Book Value	0.75	0.67	0.82	0.81	0.59	0.87	1.09	1.98	1.58	1.89	1.56	1.24	1.89	2.79	3.82
Price/Book Value Average	1.22	0.71	0.93	1.05	0.55	0.93	1.4	1.25	1.46	1.27	1.42	1.39	1.38	2.11	3.16
Price/Book Value High	1.88	1.16	1.2	1.55	0.94	1.44	2.02	2	1.95	2.61	1.71	1.71	1.95	3.31	4.08
Price/Book Value Low	0.62	0.41	0.71	0.6	0.05	0.59	0.99	0.92	0.88	0.49	1.1	0.99	0.95	1.57	2.23
Price/Tangible Book Value	1.28	1.02	1.48	1.13	0.71	1.18	1.6	3.11	2.38	2.25	1.76	1.38	2.02	2.97	4.04
Price/Tangible Book Value Average	2.1	1.08	1.67	1.46	0.67	1.26	2.06	1.97	2.2	1.51	1.61	1.54	1.48	2.24	3.34
Price/Tangible Book Value High	3.23	1.76	2.16	2.15	1.15	1.96	2.96	3.14	2.95	3.11	1.93	1.9	2.08	3.52	4.31
Price/Tangible Book Value Low	1.06	0.62	1.28	0.84	0.06	0.8	1.45	1.45	1.33	0.58	1.23	1.1	1.01	1.67	2.36
Price/Sales	0.38	0.33	0.52	0.29	0.15	0.16	0.18	0.3	0.24	0.55	0.56	0.43	0.8	1.1	1.44
Price/Sales Average	0.62	0.35	0.59	0.38	0.14	0.17	0.24	0.19	0.22	0.37	0.51	0.48	0.59	0.83	1.19
Price/Sales High	0.96	0.57	0.76	0.56	0.24	0.26	0.34	0.3	0.3	0.76	0.61	0.59	0.82	1.3	1.54
Price/Sales Low	0.32	0.2	0.45	0.22	0.01	0.11	0.17	0.14	0.14	0.14	0.39	0.34	0.4	0.62	0.84
Price/Cash Flow	4.72	7.76	34.54	5.31	3.22	-7.37	-4.27	-46.14	67.1	6.85	6.83	169.89	11.83	16.51	12.6
Price/Cash Flow Average	7.72	8.25	38.97	6.87	3.02	-7.9	-5.5	-29.17	61.94	4.61	6.24	189.66	8.67	12.45	10.4
Price/Cash Flow High	11.89	13.47	50.49	10.13	5.19	-12.29	-7.9	-46.57	83.01	9.47	7.49	233.26	12.19	19.55	13.44
Price/Cash Flow Low	3.92	4.75	29.82	3.95	0.27	-4.99	-3.86	-21.48	37.53	1.78	4.8	134.68	5.95	9.3	7.36
Price/Free Cash Flow Average	7.77	8.25	38.97	6.87	3.02	-7.9	-5.5	-29.17	61.94	4.61	6.24	189.66	8.79	12.58	10.51
Price/Free Cash Flow High	11.96	13.47	50.49	10.13	5.19	-12.29	-7.9	-46.57	83.01	9.47	7.49	233.26	12.37	19.75	13.58
Price/Free Cash Flow Low	3.94	4.75	29.82	3.95	0.27	-4.99	-3.86	-21.48	37.53	1.78	4.8	134.68	6.03	9.39	7.43
EV/Sales Average	0.66	0.4	0.98	0.64	0.2	0.25	0.39	0.31	0.51	0.57	0.63	0.69	0.72	1.12	1.56
EV/Sales High	1.01	0.64	1.17	0.83	0.31	0.35	0.5	0.42	0.59	0.99	0.74	0.83	0.97	1.61	1.91
EV/Sales Low	0.35	0.24	0.84	0.47	0.07	0.19	0.32	0.26	0.42	0.33	0.5	0.52	0.53	0.91	1.2
EV/EBITDA Average	4.77	10.85	10.48	- -	4.06	- -	25.68	18.15	10.51	7.58	3.74	10.65	6.8	18.62	16.29
EV/EBITDA High	7.26	17.17	12.45	- -	6.16	- -	32.73	24.8	12.12	13.09	4.4	12.7	9.15	26.7	20.01
EV/EBITDA Low	2.5	6.6	8.91	- -	1.4	- -	20.89	15.2	8.66	4.38	2.98	8.07	4.98	15.04	12.56
EV/EBIT Average	8.66	- -	- -	- -	87.71	- -	- -	- -	26.81	11.38	4.28	14.81	8.14	32.53	26.59
EV/EBIT High	13.17	- -	- -	- -	133.14	- -	- -	- -	30.89	19.65	5.03	17.66	10.95	46.64	32.66
EV/EBIT Low	4.53	- -	- -	- -	30.29	- -	- -	- -	22.07	6.57	3.42	11.23	5.97	26.26	20.49
Last Price	7.9	5.59	4.98	2.8	1.99	1.92	2.02	3.2	2.7	6.5	7.47	5.79	10.04	15.82	24.15
High Price	19.89	9.7	7.28	5.34	3.21	3.2	3.74	3.23	3.34	8.99	8.2	7.95	10.35	18.74	25.76
Enterprise Value Average	302	153	212	140	62	72	102	81	140	168	211	241	272	494	806
Enterprise Value High	460	242	252	181	94	100	130	111	162	290	248	287	365	708	990
Enterprise Value Low	158	93	180	103	21	53	83	68	116	97	168	183	199	399	621

Shares Outstanding	23	24	24	24	24	25	25	25	25	26	27	31	31	31	32
Diluted Weighted Avg Shares	22	22	23	23	23	23	24	24	25	25	25	26	31	31	31
Basic Weighted Avg Shares	22	22	23	23	23	23	24	24	25	25	25	26	30	31	31
Revenue per Share	20.74	17.13	9.58	9.56	13.21	12.18	10.95	10.78	11.13	11.84	13.37	13.46	12.56	14.39	16.75
EBITDA per Share	2.88	0.64	0.9	-0.19	0.66	-0.76	0.17	0.18	0.54	0.9	2.25	0.87	1.33	0.87	1.6
Operating Income per Share	1.96	0.56	-0.17	-0.08	0.11	-0.31	-0.27	-0.14	0.19	0.59	1.1	0.66	0.22	0.47	0.94
Basic EPS, GAAP	0.8	-1.68	-2.28	-2.46	-0.14	-1.21	-0.48	-0.27	0.08	1.91	1.34	0.45	0.86	0.32	0.65
Basic EPS from Cont Ops	0.8	-0.67	-1.21	-1.12	-0.14	-1.21	-0.48	-0.27	0.08	1.96	1.38	0.49	0.86	0.32	0.65
Diluted EPS, GAAP	0.79	-1.68	-2.28	-2.46	-0.14	-1.21	-0.48	-0.27	0.08	1.91	1.34	0.45	0.85	0.32	0.64
Diluted EPS from Cont Ops	0.79	-0.67	-1.21	-1.12	-0.14	-1.21	-0.48	-0.27	0.08	1.96	1.38	0.49	0.85	0.32	0.64
Dividend per Share	0.84	0.29	0.3	0.19	- -	- -	- -	- -	- -	0.06	0.05	0.04	- -	- -	- -
Cash Flow per Share	1.67	0.72	0.14	0.53	0.62	-0.26	-0.47	-0.07	0.04	0.95	1.09	0.03	0.85	0.96	1.92
Free Cash Flow per Basic Share	1.67	0.72	0.14	0.53	0.62	-0.26	-0.47	-0.07	0.04	0.95	1.09	0.03	0.85	0.96	1.92
Cash & Equivalents per Share	1.17	2.6	0.54	0.51	1.61	0.85	0.59	0.71	0.94	1.44	3.09	1.95	2.42	1.88	0.9
Book Value per Share	10.56	8.36	6.05	3.46	3.4	2.22	1.85	1.62	1.71	3.44	4.79	4.65	5.32	5.67	6.31
Tangible Book Value per Share	6.16	5.5	3.37	2.48	2.79	1.63	1.27	1.03	1.13	2.89	4.25	4.18	4.98	5.32	5.97

Lincoln Educational Services Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)