Nortech Systems Incorporated Financial Ratios — NSYS 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	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 (%)	29.76	12.82	14.02	13.64	-8.65	0.69	-47.59	3.54	-25.32	-44.66	114.17	18.53	45	-7.17	-1.46
Return on Assets (%)	2.69	1.38	1.74	1.86	-1.09	0.08	-4.55	0.3	-2.02	-2.6	11.47	2.94	9.5	-1.76	-0.35
Return on Capital (%)	10.92	5.62	6.09	6.35	- -	1.66	- -	2.1	- -	- -	27.39	7.63	- -	- -	-64.93
Return on Invested Capital (%)	3.46	3.09	3.18	3.51	- -	0.97	- -	1.19	- -	- -	6.25	4.96	- -	- -	-55.78
Gross Margin (%)	11.68	11.59	11.81	11.9	10.47	11.87	10.79	11.74	10.81	9.28	13.77	15.27	16.58	13.05	15.21
EBITDA Margin (%)	3.11	3.11	3.12	3	1.59	2.51	1.59	3.03	2.1	0.13	4.31	4.32	5.74	1.65	2.14
Operating Margin (%)	1.32	1.37	1.31	1.19	-0.37	0.54	-0.64	1.1	0.19	-1.98	2.62	2.89	4.27	0.29	1.05
Incremental Operating Margin (%)	1.96	0.71	-0.13	-12.86	- -	73.69	- -	189.76	-34.59	- -	45.92	4.51	39.93	49.8	-8.86
Pretax Margin (%)	1.53	0.87	0.98	0.86	-0.77	0.07	-1.84	0.43	-0.7	-1.19	6.96	2.59	3.92	-0.73	0.01
Profit Margin (%)	1.04	0.59	0.71	0.79	-0.5	0.04	-2.18	0.15	-1.06	-1.49	6.21	1.5	4.93	-1.01	-0.21
Net Income to Common Margin (%)	1.04	0.59	0.71	0.79	-0.5	0.04	-2.18	0.15	-1.06	-1.49	6.21	1.5	4.93	-1.01	-0.21
Effective Tax Rate (%)	32.04	32.13	27.59	8.43	- -	44.43	- -	66.26	- -	- -	10.72	42.19	- -	- -	2,390.91
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	29.76	12.82	14.02	13.64	-8.65	0.69	-47.59	3.54	-25.32	-44.66	114.17	18.53	45	-7.17	-1.46

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	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	11	11	12	13	15	14	15	15	21	22	20	17	14	18	16
ST Debt	11	8	8	1	1	2	1	1	2	3	2	2	1	1	9
LT Debt	1	3	4	12	14	12	14	14	19	19	19	15	13	17	7
Total Debt/EBITDA	3.23	3.38	3.5	3.81	8.24	4.7	8.61	4.35	8.57	166.31	4.07	2.85	1.77	8.53	6.21
Net Debt/EBITDA	3.23	3.38	3.5	3.79	8.24	4.61	7.49	3.84	5.46	76.68	1.67	1.01	0.61	3.65	2.11
Total Debt/EBIT	7.58	7.7	8.33	9.64	-35.88	21.81	-21.5	11.97	93.5	-10.57	6.7	4.26	2.38	47.97	12.66
Net Debt/EBIT	7.58	7.7	8.33	9.59	-35.87	21.38	-18.72	10.56	59.64	-4.87	2.76	1.5	0.82	20.53	4.31
EBITDA to Interest Expense	6.94	7.55	8.91	9.14	3.95	5.32	2.84	4.54	2.34	0.21	11.55	14.09	16.43	2.84	2.62
EBITDA-CapEx/Interest Expense	4.45	-2.52	5.81	3.19	0.34	1.76	1.37	2.69	1.62	-0.63	8.4	8.15	13.8	1.13	1.94
EBIT to Interest Expense	2.96	3.32	3.74	3.61	-0.91	1.15	-1.14	1.65	0.21	-3.33	7.02	9.42	12.22	0.51	1.29
Interest Expense	1	- -	- -	- -	- -	1	1	1	1	1	- -	- -	- -	1	1
Common Equity/Total Assets	9.82	11.73	13.04	14.2	11.17	11.46	7.52	9.11	6.9	4.67	14.67	17.04	24.89	24.03	23.85
Long-Term Debt/Equity (%)	3.96	13.56	19.36	52.88	61.27	54.7	71.01	65.62	95.53	102.76	71.12	53.3	36.18	49.16	20.56
Long-Term Debt/Capital (%)	4.98	17.15	23.11	60.52	62.85	59.88	72.04	66.96	75.05	77.79	61.27	52.3	38.6	46.84	21.45
Long-Term Debt/Total Assets (%)	1.74	6.44	9.22	24.87	24.12	21.99	27.03	23.08	31.08	33.37	27.68	21.52	17.02	23.08	9.87
Total Debt/Equity (%)	55.93	53.19	55.23	56.09	67.98	61.72	77.56	70.92	104.84	116.39	77.42	58.8	40.11	53.04	45.47
Total Debt/Capital (%)	70.31	67.26	65.93	64.2	69.74	67.56	78.68	72.36	82.36	88.11	66.7	57.7	42.8	50.54	47.44
Total Debt/Total Assets (%)	24.51	25.26	26.29	26.38	26.77	24.81	29.52	24.94	34.1	37.8	30.13	23.74	18.87	24.9	21.84
Net Debt to Equity	55.93	53.19	55.23	55.8	67.98	60.52	67.52	62.53	66.88	53.66	31.85	20.75	13.74	22.7	15.47
Net Debt/Capital (%)	70.31	67.26	65.93	64.08	69.74	67.13	70.2	65.32	53.28	41.21	28.03	21.12	15.09	22.2	16.99
EBITDA	4	3	3	3	2	3	2	3	2	- -	5	6	8	2	3
EBITDA-CapEx	2	-1	2	1	- -	1	1	2	2	- -	4	3	7	1	2
Operating Income (Loss)	2	1	1	1	- -	1	-1	1	- -	-2	3	4	6	- -	1

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	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	- -	- -	- -	- -	- -	0.01	0.03	0.02	0.02	0.02	0.03	0.04	0.04	0.04	0.06
Current Ratio	1.49	1.62	1.8	2.79	2.05	1.94	2.09	1.84	1.95	2.1	2.32	2.08	2.21	2.58	1.88
Quick Ratio	0.68	0.68	0.83	1.34	0.95	0.88	0.99	1.08	1.2	1.12	1.3	1.12	1.31	1.38	1.13
CFO/Avg Current Liab	-0.04	0.2	0.01	0.1	0.2	0.18	0.04	0.11	0.04	0.07	-0.22	0.22	0.07	-0.09	0.11
Common Equity/Total Assets	9.82	11.73	13.04	14.2	11.17	11.46	7.52	9.11	6.9	4.67	14.67	17.04	24.89	24.03	23.85
Long-Term Debt/Equity (%)	3.96	13.56	19.36	52.88	61.27	54.7	71.01	65.62	95.53	102.76	71.12	53.3	36.18	49.16	20.56
Long-Term Debt/Capital (%)	4.98	17.15	23.11	60.52	62.85	59.88	72.04	66.96	75.05	77.79	61.27	52.3	38.6	46.84	21.45
Long-Term Debt/Total Assets (%)	1.74	6.44	9.22	24.87	24.12	21.99	27.03	23.08	31.08	33.37	27.68	21.52	17.02	23.08	9.87
Total Debt/Equity (%)	55.93	53.19	55.23	56.09	67.98	61.72	77.56	70.92	104.84	116.39	77.42	58.8	40.11	53.04	45.47
Total Debt/Capital (%)	70.31	67.26	65.93	64.2	69.74	67.56	78.68	72.36	82.36	88.11	66.7	57.7	42.8	50.54	47.44
Total Debt/Total Assets (%)	24.51	25.26	26.29	26.38	26.77	24.81	29.52	24.94	34.1	37.8	30.13	23.74	18.87	24.9	21.84
CFO/Total Liabilities	-3.33	19.77	1.14	6.15	9.86	10.64	2.5	6.29	2.41	3.5	-11.08	13.03	4.45	-5.85	7.34
CFO/CapEx	-0.69	1.04	0.23	0.72	2.01	1.81	0.87	1.74	1.32	2.63	-3.35	2.21	1.38	-1.77	4.15
Altman's Z-Score	3.2	3.23	3.48	3.56	3.06	3.18	3.1	2.83	2.76	2.54	3.02	3.34	3.38	3.13	2.81

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	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	7.08	7.05	7.49	6.71	6.44	6.52	6.47	6.04	6.02	6.09	6.51	7.51	7.9	7.5	7.43
Days Sales Outstanding	51.57	51.76	48.7	54.4	56.72	55.95	56.44	60.38	60.63	59.92	56.07	48.62	46.18	48.65	49.14
Inventory Turnover	5.74	5.15	5.58	5.49	5.33	5.03	5.12	5.63	6.63	6.7	5.96	5.43	5.27	5.15	4.74
Days Inventory Outstanding	63.56	70.83	65.39	66.48	68.51	72.51	71.35	64.81	55.02	54.49	61.29	67.24	69.24	70.93	76.98
Accounts Payable Turnover	9.41	9.14	11.34	11.61	9.5	7.69	7.69	6.6	6.28	7.45	8.75	8.48	7.52	8.1	8.15
Accounts Payable Turnover Days	38.78	39.93	32.2	31.44	38.4	47.49	47.49	55.27	58.09	48.99	41.7	43.03	48.55	45.07	44.78
Cash Conversion Cycle	76.35	82.67	81.9	89.44	86.82	80.97	80.3	69.92	57.57	65.42	75.66	72.83	66.86	74.51	81.35
Inventory to Cash Days	-11.99	-19.07	-16.68	-12.08	-11.79	-16.57	-14.92	-4.42	5.61	5.44	-5.22	-18.62	-23.07	-22.28	-27.84
Inventories	19	18	17	19	20	21	19	17	14	14	19	22	22	22	21
Raw Materials	13	13	12	13	14	15	14	17	15	15	18	22	21	21	21
Work In Process	3	3	3	4	5	4	3	1	- -	1	2	1	1	1	1
Finished Goods	4	3	3	3	2	3	2	- -	- -	- -	1	1	1	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	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	9	8	15	16	11	11	11	10	13	19	28	33	26	28	21
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	11	11	12	13	15	14	15	15	21	22	20	17	14	18	16
Enterprise Value	20	20	27	29	26	24	26	24	34	41	47	49	39	46	35
Total Capital	16	17	18	20	22	20	20	21	25	25	30	29	33	36	33
Total Debt/Capital (%)	70.31	67.26	65.93	64.2	69.74	67.56	78.68	72.36	82.36	88.11	66.7	57.7	42.8	50.54	47.44
Total Debt / EV	0.56	0.57	0.44	0.45	0.58	0.56	0.6	0.62	0.62	0.53	0.43	0.34	0.36	0.39	0.45
EV/Sales	0.18	0.18	0.25	0.26	0.23	0.21	0.23	0.21	0.29	0.39	0.41	0.36	0.28	0.36	0.3
EV/EBITDA	5.73	5.93	7.91	8.51	14.18	8.35	14.42	7.07	13.82	311.1	9.54	8.4	4.89	21.63	13.81
EV/EBIT	13.44	13.5	18.85	21.51	- -	38.7	- -	19.46	150.82	- -	15.71	12.56	6.57	121.59	28.15
EV/Cash Flow to Firm	- -	4.01	49.19	14.9	7.08	6.37	16.64	9.01	13.19	19.06	- -	8.62	16.42	- -	- -
EV/Free Cash Flow to Firm	27.33	2.11	15.56	6.96	4.86	4.22	10.41	5.92	10.18	15.34	- -	6.02	10.67	992.38	- -
Diluted Market Cap	9	8	15	16	11	11	11	10	13	19	29	35	27	28	21
Diluted Enterprise Value	20	20	27	29	26	24	26	24	34	41	49	51	41	46	35
EV per Share	7.41	7.19	10	10.42	9.49	8.9	9.38	9	12.71	15.32	17.79	18.11	14.37	16.59	12.58
TTM Sales	114	107	111	112	115	117	112	113	116	104	115	134	139	128	118
TTM EBITDA	4	3	3	3	2	3	2	3	2	- -	5	6	8	2	3
TTM Operating Income	2	1	1	1	- -	1	-1	1	- -	-2	3	4	6	- -	1
TTM Cash Flow to Firm	-1	5	1	2	4	4	2	3	3	2	-4	6	2	-1	-19
TTM Free Cash Flow to Firm	1	9	2	4	5	6	2	4	3	3	-3	8	4	- -	-19

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	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	21.73	0.91	10.17	4.15	2.11	1.95	6.12	2.49	7.4	10.13	-9.17	4.52	8.9	-28.93	6.06
EV/EBIT	13.44	13.5	18.85	21.51	- -	38.7	- -	19.46	150.82	- -	15.71	12.56	6.57	121.59	28.15
Enterprise Value	20	20	27	29	26	24	26	24	34	41	47	49	39	46	35
Low Price	2.43	2.49	2.95	3.93	3.65	3.01	3.13	2.77	2.65	2.52	5.45	9.31	7.45	9.13	6.5
EV/Sales	0.18	0.18	0.25	0.26	0.23	0.21	0.23	0.21	0.29	0.39	0.41	0.36	0.28	0.36	0.3
EV/EBITDA	5.73	5.93	7.91	8.51	14.18	8.35	14.42	7.07	13.82	311.1	9.54	8.4	4.89	21.63	13.81
Price/Earnings	7.24	13.07	19.13	17.71	- -	244.15	- -	57.73	- -	- -	3.85	16.37	3.73	- -	- -
Price/Earnings Average	8.54	15.45	13.91	16.34	-22.06	241.14	-4.2	61.16	-8.42	-7.51	3.35	15.74	4.14	-26.24	-99.12
Price/Earnings High	11.48	18.87	34.14	21.2	-28.83	346.46	-7	131.4	-16.14	-17.44	5.29	26.13	6.54	-40.74	-136.63
Price/Earnings Low	5.6	10.85	10.28	12.25	-17.54	188.93	-3.51	45.02	-5.73	-4.34	2.03	12.44	2.95	-19.42	-71.62
Price/Book Value	1.88	1.58	2.51	2.26	1.69	1.68	2.71	1.75	3.06	7.09	2.8	2.78	1.37	1.63	1.2
Price/Book Value Average	2.21	1.86	1.82	2.09	1.99	1.66	2.62	1.86	2.44	4.32	2.44	2.67	1.52	1.95	1.46
Price/Book Value High	2.97	2.27	4.47	2.71	2.61	2.38	4.38	3.99	4.68	10.03	3.84	4.43	2.41	3.03	2.01
Price/Book Value Low	1.45	1.31	1.35	1.56	1.59	1.3	2.19	1.37	1.66	2.49	1.48	2.11	1.08	1.45	1.05
Price/Tangible Book Value	0.43	0.39	0.69	0.69	0.64	0.63	0.69	0.57	0.81	1.1	1.09	1.2	0.74	0.84	0.6
Price/Tangible Book Value Average	0.5	0.47	0.51	0.64	0.76	0.62	0.66	0.6	0.65	0.67	0.95	1.15	0.82	1.01	0.73
Price/Tangible Book Value High	0.68	0.57	1.24	0.83	0.99	0.9	1.11	1.29	1.24	1.56	1.49	1.92	1.29	1.57	1.01
Price/Tangible Book Value Low	0.33	0.33	0.37	0.48	0.6	0.49	0.56	0.44	0.44	0.39	0.57	0.91	0.58	0.75	0.53
Price/Sales	0.08	0.08	0.14	0.14	0.09	0.09	0.09	0.08	0.11	0.18	0.24	0.25	0.18	0.22	0.17
Price/Sales Average	0.09	0.09	0.1	0.13	0.11	0.09	0.09	0.09	0.09	0.11	0.21	0.24	0.2	0.27	0.21
Price/Sales High	0.12	0.11	0.24	0.17	0.14	0.13	0.15	0.19	0.17	0.26	0.33	0.39	0.32	0.41	0.29
Price/Sales Low	0.06	0.06	0.07	0.1	0.09	0.07	0.08	0.07	0.06	0.06	0.13	0.19	0.15	0.2	0.15
Price/Cash Flow	-9.85	1.78	54.57	9.86	3.15	3.02	13.15	3.92	12.98	13.99	-6.07	6.09	14.5	-12.6	7.52
Price/Cash Flow Average	-11.63	2.1	39.7	9.1	3.73	2.99	12.74	4.15	10.37	8.51	-5.29	5.86	16.11	-15.1	9.11
Price/Cash Flow High	-15.63	2.57	97.42	11.8	4.87	4.29	21.26	8.93	19.88	19.79	-8.33	9.72	25.42	-23.45	12.55
Price/Cash Flow Low	-7.63	1.48	29.32	6.82	2.96	2.34	10.66	3.06	7.06	4.92	-3.2	4.63	11.46	-11.18	6.58
Price/Free Cash Flow Average	25.65	1.07	7.4	3.83	2.49	1.92	5.92	2.64	5.91	6.17	-7.98	4.34	9.89	-34.68	7.34
Price/Free Cash Flow High	34.47	1.31	18.16	4.96	3.26	2.76	9.89	5.67	11.33	14.33	-12.58	7.21	15.62	-53.84	10.11
Price/Free Cash Flow Low	16.82	0.75	5.47	2.87	1.98	1.51	4.96	1.94	4.02	3.56	-4.83	3.43	7.04	-25.67	5.3
EV/Sales Average	0.19	0.2	0.21	0.24	0.24	0.21	0.23	0.22	0.27	0.32	0.38	0.35	0.3	0.4	0.33
EV/Sales High	0.22	0.22	0.35	0.28	0.28	0.25	0.29	0.32	0.35	0.47	0.5	0.51	0.42	0.55	0.41
EV/Sales Low	0.16	0.17	0.18	0.21	0.22	0.19	0.21	0.2	0.24	0.27	0.3	0.3	0.24	0.33	0.27
EV/EBITDA Average	6.17	6.39	6.73	8.15	15.24	8.3	14.23	7.24	12.75	254.11	8.82	8.18	5.24	24.29	15.53
EV/EBITDA High	7.15	7.03	11.33	9.42	17.35	9.88	18.08	10.63	16.63	371.39	11.61	11.79	7.3	33.17	19.27
EV/EBITDA Low	5.18	5.51	5.9	7.08	13.83	7.52	13.3	6.46	11.4	216.69	6.91	7.03	4.22	20.12	12.79
EV/EBIT Average	14.47	14.53	16.03	20.6	-66.33	38.49	-35.55	19.92	139.21	-16.14	14.52	12.23	7.05	136.58	31.65
EV/EBIT High	16.78	16	26.97	23.81	-75.5	45.79	-45.15	29.25	181.55	-23.59	19.1	17.62	9.82	186.51	39.27
EV/EBIT Low	12.16	12.54	14.06	17.89	-60.21	34.87	-33.21	17.77	124.48	-13.77	11.38	10.52	5.67	113.09	26.07
Last Price	3.14	3	5.49	5.68	3.88	3.89	3.86	3.55	4.87	7.17	10.35	12.25	9.42	10.29	7.43
High Price	4.98	4.33	9.8	6.8	6	5.52	6.24	8.08	7.46	10.14	14.2	19.56	16.52	19.15	12.4
Enterprise Value Average	22	21	23	27	28	24	25	25	31	33	44	47	42	51	39
Enterprise Value High	25	23	39	32	32	29	32	37	41	49	58	68	58	70	49
Enterprise Value Low	18	18	20	24	25	22	24	22	28	28	34	41	34	43	32

Shares Outstanding	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Diluted Weighted Avg Shares	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Basic Weighted Avg Shares	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Revenue per Share	41.65	38.99	40.49	40.85	41.95	42.45	40.91	41.99	43.77	39.14	43.22	49.95	51.18	46.51	42.63
EBITDA per Share	1.29	1.21	1.26	1.22	0.67	1.07	0.65	1.27	0.92	0.05	1.86	2.16	2.94	0.77	0.91
Operating Income per Share	0.55	0.53	0.53	0.48	-0.15	0.23	-0.26	0.46	0.08	-0.78	1.13	1.44	2.19	0.14	0.45
Basic EPS, GAAP	0.43	0.23	0.29	0.32	-0.21	0.02	-0.89	0.06	-0.46	-0.58	2.68	0.75	2.53	-0.47	-0.09
Basic EPS from Cont Ops	0.43	0.23	0.29	0.32	-0.21	0.02	-0.89	0.06	-0.46	-0.58	2.68	0.75	2.53	-0.47	-0.09
Diluted EPS, GAAP	0.43	0.23	0.29	0.32	-0.21	0.02	-0.89	0.06	-0.46	-0.58	2.54	0.7	2.38	-0.47	-0.09
Diluted EPS from Cont Ops	0.43	0.23	0.29	0.32	-0.21	0.02	-0.89	0.06	-0.46	-0.58	2.54	0.7	2.38	-0.47	-0.09
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.32	1.68	0.1	0.58	1.23	1.29	0.29	0.91	0.38	0.51	-1.7	2.01	0.65	-0.82	0.99
Free Cash Flow per Basic Share	-0.78	0.07	-0.34	-0.22	0.62	0.57	-0.04	0.39	0.09	0.32	-2.21	1.1	0.18	-1.28	0.75
Cash & Equivalents per Share	- -	- -	- -	0.02	- -	0.1	0.17	0.18	0.13	0.13	0.24	0.38	0.35	0.33	0.6
Book Value per Share	1.67	1.9	2.19	2.51	2.3	2.32	1.43	2.02	1.59	1.01	3.69	4.41	6.87	6.32	6.18
Tangible Book Value per Share	7.36	7.6	7.91	8.19	6.08	6.16	5.63	6.28	6.02	6.5	9.52	10.21	12.8	12.19	12.3

Nortech Systems Incorporated

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)