Pioneer Pow Financial Ratios — PPSI 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 (%)	-0.77	32.18	39.27	-1.68	-45.77	-11.33	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-0.15	5.92	9.94	-0.42	-8.42	-1.47	-12.17	-7.72	-2.04	-12	-8.81	-17.12	-5.55	64.37	-11.83
Return on Capital (%)	2.18	13.41	21.96	-2.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	-54.38	25.66	-6.8	- -	7.88	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	23.23	22.56	24.69	19.71	20.12	22.23	15.51	9.41	5.66	4.52	7.61	10.92	20.02	24.1	12.4
EBITDA Margin (%)	8.71	8.69	9.76	4.93	1.43	9.58	0.15	-28.92	-51.71	-19.6	-15.53	-18.09	-50.59	-18.27	-18.83
Operating Margin (%)	7.13	6.86	8	3.2	-1.54	6.48	-2.99	-45.34	-57.1	-21.98	-21.09	-22.45	-63.29	-22.94	-23.87
Incremental Operating Margin (%)	4.38	5.62	30.75	-101.86	- -	-117.42	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	4.72	5.86	6.75	0.28	-8.06	2.39	-5.41	-50.21	-52.27	-15.3	-11.92	-20.91	-56.49	-20.84	-23.07
Profit Margin (%)	-0.09	3.56	5.98	-0.29	-5.52	-1.07	-8.06	-28.14	-5.01	-15.32	-11.83	-20.94	-17.07	139.23	-21.71
Net Income to Common Margin (%)	-0.09	3.56	5.98	-0.29	-5.52	-1.07	-8.06	-28.14	-5.01	-15.32	-11.83	-20.94	-17.07	139.23	-21.71
Effective Tax Rate (%)	23.83	35.21	11.46	205.1	- -	38.88	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-48.32	- -	- -	- -	-258.45
Sustainable Growth Rate (%)	-0.77	32.18	39.27	-1.68	-45.77	-11.33	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	18	17	10	19	18	28	29	25	- -	1	2	2	1	1	2
ST Debt	9	7	3	9	18	24	25	22	- -	1	1	1	- -	- -	- -
LT Debt	9	10	7	10	- -	4	4	3	- -	1	2	1	- -	- -	1
Total Debt/EBITDA	2.98	2.35	1.17	4.15	11.82	2.95	167.77	-4.23	-0.04	-0.37	-0.82	-0.49	-0.15	-0.19	-0.29
Net Debt/EBITDA	2.75	2.28	1.13	3.31	11.39	2.92	166.53	-4.19	0.74	1.61	3.49	2.2	0.64	9.96	2.88
Total Debt/EBIT	3.64	2.97	1.43	6.41	-11	4.36	-8.59	-2.7	-0.03	-0.33	-0.6	-0.39	-0.12	-0.15	-0.23
Net Debt/EBIT	3.36	2.89	1.37	5.11	-10.61	4.32	-8.52	-2.68	0.67	1.44	2.57	1.77	0.51	7.93	2.27
EBITDA to Interest Expense	9.28	7.82	11.41	7.81	2.04	5.49	0.08	-6.35	-26.87	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	7.17	5.6	7.84	6.57	0.63	5.1	-0.55	-7	-27.26	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	7.6	6.17	9.35	5.06	-2.19	3.71	-1.49	-9.96	-29.68	- -	- -	- -	- -	- -	- -
Interest Expense	1	1	1	1	1	2	2	1	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	15.96	20.67	29.81	21.68	14.82	11.43	-0.61	-8.44	-25.11	-47.62	-44.05	-50.08	-59.41	0.02	-16.89
Long-Term Debt/Equity (%)	61.04	54.67	23.4	30.94	0.6	15.29	23.67	21.91	- -	4.57	7.77	8.02	3.47	1.19	3.94
Long-Term Debt/Capital (%)	35.1	35.09	27.54	27.51	0.59	10.83	14.37	14.15	- -	-7.26	-15.23	-7.87	-2.63	53.69	-25.74
Long-Term Debt/Total Assets (%)	18.46	18.77	13.38	13.1	0.25	5.17	5.59	3.61	- -	2.97	5.44	3.43	1.49	0.64	3.26
Total Debt/Equity (%)	121.11	95.62	32.83	61.24	65.7	107.38	167.3	206.06	2.22	10.2	11.9	15	6.11	2.19	5.12
Total Debt/Capital (%)	69.64	61.36	38.63	54.46	64.49	76.08	101.57	133.06	-5.52	-16.2	-23.32	-14.71	-4.63	98.6	-33.45
Total Debt/Total Assets (%)	36.62	32.83	18.77	25.92	26.91	36.34	39.54	33.96	1.31	6.64	8.33	6.42	2.63	1.18	4.23
Net Debt to Equity	111.64	93.01	31.45	48.81	63.34	106.44	166.06	204.29	-46.54	-44.4	-50.76	-67.95	-25.19	-117.48	-51.03
Net Debt/Capital (%)	67.9	60.71	37.62	48.8	63.65	75.92	101.58	133.44	52.3	37.78	49.87	39.99	16.04	101.92	76.93
EBITDA	6	7	9	5	2	10	- -	-6	-11	-4	-3	-5	-6	-4	-5
EBITDA-CapEx	5	5	6	4	- -	9	-1	-6	-11	-4	-3	-6	-8	-8	-8
Operating Income (Loss)	5	6	7	3	-2	6	-3	-9	-12	-4	-4	-6	-7	-5	-7

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	0.07	0.02	0.03	0.16	0.02	0.01	- -	- -	0.93	1.37	1.51	0.54	0.2	1.39	3.06
Current Ratio	1.2	1.33	2.12	1.38	0.92	1.06	0.96	0.9	2.07	2.52	3.82	1.65	1.52	1.89	5.23
Quick Ratio	0.48	0.54	0.83	0.72	0.41	0.33	0.34	0.07	1.53	1.92	2.75	1.07	0.26	1.65	3.71
CFO/Avg Current Liab	0.09	0.12	0.2	0.01	-0.13	-0.23	0.04	0.04	-0.18	-0.47	-0.53	-0.45	-0.21	-0.26	-0.33
Common Equity/Total Assets	15.96	20.67	29.81	21.68	14.82	11.43	-0.61	-8.44	-25.11	-47.62	-44.05	-50.08	-59.41	0.02	-16.89
Long-Term Debt/Equity (%)	61.04	54.67	23.4	30.94	0.6	15.29	23.67	21.91	- -	4.57	7.77	8.02	3.47	1.19	3.94
Long-Term Debt/Capital (%)	35.1	35.09	27.54	27.51	0.59	10.83	14.37	14.15	- -	-7.26	-15.23	-7.87	-2.63	53.69	-25.74
Long-Term Debt/Total Assets (%)	18.46	18.77	13.38	13.1	0.25	5.17	5.59	3.61	- -	2.97	5.44	3.43	1.49	0.64	3.26
Total Debt/Equity (%)	121.11	95.62	32.83	61.24	65.7	107.38	167.3	206.06	2.22	10.2	11.9	15	6.11	2.19	5.12
Total Debt/Capital (%)	69.64	61.36	38.63	54.46	64.49	76.08	101.57	133.06	-5.52	-16.2	-23.32	-14.71	-4.63	98.6	-33.45
Total Debt/Total Assets (%)	36.62	32.83	18.77	25.92	26.91	36.34	39.54	33.96	1.31	6.64	8.33	6.42	2.63	1.18	4.23
CFO/Total Liabilities	4.69	7.03	13.95	0.23	-10.04	-18.47	3	3.56	-47.89	-48.64	-38.13	-28.52	-20.71	-20.35	-94.79
CFO/CapEx	1.17	1.16	1.19	0.13	-3.77	-14.16	1.17	3.66	-36.42	- -	-13.47	-3.82	-1.56	-1.65	-2.17
Altman's Z-Score	3.61	3.74	5.39	3.49	2.84	2.79	2.4	0.09	0.47	2.79	5.14	0.68	1.29	1.44	5.76

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	10.24	8.96	8.68	8.07	7.8	6.99	7.82	2.19	5.8	6.18	7.3	4.16	1.98	5.06	5.04
Days Sales Outstanding	35.64	40.76	42.06	45.21	46.81	52.18	46.69	166.7	62.96	59.02	49.99	87.72	184.36	72.15	72.39
Inventory Turnover	5.05	4.54	4.82	5.47	5.3	3.88	3.99	1.22	4.72	5.35	5.16	3.76	1.59	3.8	3.91
Days Inventory Outstanding	72.24	80.34	75.74	66.75	68.83	94.07	91.37	298.19	77.37	68.23	70.8	96.98	229.24	96.12	93.38
Accounts Payable Turnover	6.36	5.67	6.28	6.66	5.13	4.81	5.82	-0.3	2.74	2.85	6.11	7	1.06	8.6	9.22
Accounts Payable Turnover Days	57.35	64.38	58.1	54.81	71.14	75.92	62.67	-1,200.37	133.01	128.19	59.77	52.11	343.22	42.44	39.59
Cash Conversion Cycle	50.53	56.72	59.7	57.15	44.51	70.34	75.4	1,665.25	7.32	-0.94	61.02	132.6	70.38	125.83	126.19
Inventory to Cash Days	-36.59	-39.58	-33.68	-21.53	-22.02	-41.89	-44.68	-131.49	-14.42	-9.21	-20.8	-9.26	-44.88	-23.97	-20.99
Inventories	14	15	13	14	18	22	26	4	5	2	4	8	3	6	6
Raw Materials	6	5	5	6	7	9	10	2	2	2	1	3	3	5	6
Work In Process	3	4	3	3	4	4	5	2	3	1	3	5	- -	1	1
Finished Goods	5	6	5	6	7	10	11	- -	- -	- -	- -	- -	- -	- -	- -
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	47	33	65	67	31	52	66	46	20	34	66	26	67	44	53
- Cash & Cash Equivalents	1	- -	- -	4	1	- -	- -	- -	8	8	10	10	4	42	15
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	18	17	10	19	18	28	29	25	- -	1	2	2	1	1	2
Enterprise Value	64	50	74	82	48	80	95	70	11	28	59	18	65	4	39
Total Capital	26	28	26	35	28	37	29	19	-7	-9	-10	-15	-19	1	-4
Total Debt/Capital (%)	69.64	61.36	38.63	54.46	64.49	76.08	101.57	133.06	-5.52	-16.2	-23.32	-14.71	-4.63	98.6	-33.45
Total Debt / EV	0.28	0.34	0.14	0.23	0.38	0.35	0.31	0.35	0.03	0.05	0.04	0.13	0.01	0.22	0.04
EV/Sales	0.93	0.59	0.84	0.89	0.45	0.8	0.83	3.49	0.54	1.42	3.21	0.7	5.81	0.15	1.41
EV/EBITDA	10.64	6.82	8.62	18.06	31.48	8.35	545.59	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	12.99	8.64	10.52	27.88	- -	12.34	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	30.5	16.51	19.09	- -	- -	- -	18.61	23.43	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	18.47	9.79	11.28	398.19	- -	- -	14.51	19.58	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	47	33	65	67	31	52	66	46	20	34	66	26	69	45	53
Diluted Enterprise Value	64	50	75	82	48	80	95	70	12	28	59	18	66	4	39
EV per Share	10.79	8.42	11.85	11.43	6.19	9.16	10.95	8.05	1.26	3.16	6.64	1.86	6.52	0.33	3.52
TTM Sales	69	84	88	92	107	100	114	20	21	19	18	26	11	23	28
TTM EBITDA	6	7	9	5	2	10	- -	-6	-11	-4	-3	-5	-6	-4	-5
TTM Operating Income	5	6	7	3	-2	6	-3	-9	-12	-4	-4	-6	-7	-5	-7
TTM Cash Flow to Firm	2	3	4	-1	-3	-8	5	3	-5	-4	-3	-6	-4	-6	-6
TTM Free Cash Flow to Firm	3	5	7	- -	-2	-8	7	4	-5	-4	-3	-4	-1	-2	-3

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	15.97	7.39	10.97	82.04	-10.51	-5.89	21.06	16.71	-3.65	-9.35	-22.47	-6.12	-49.15	-18.44	-16.85
EV/EBIT	12.99	8.64	10.52	27.88	- -	12.34	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	64	50	74	82	48	80	95	70	11	28	59	18	65	4	39
Low Price	4	3.5	5.75	7.5	3.06	2.78	5.6	4.4	2.12	0.9	3.09	2.33	2.52	3.35	2.25
EV/Sales	0.93	0.59	0.84	0.89	0.45	0.8	0.83	3.49	0.54	1.42	3.21	0.7	5.81	0.15	1.41
EV/EBITDA	10.64	6.82	8.62	18.06	31.48	8.35	545.59	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	11.06	12.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.39	- -
Price/Earnings Average	-1,041.97	10.33	8.75	-235.29	-8.92	-40.78	-6.66	-8.82	-40.03	-6.11	-20.88	-7.46	-28.44	1.64	-6.53
Price/Earnings High	-1,506.35	13.83	12.4	-283.91	-13.16	-52.22	-8.88	-12.25	-57.16	-27.56	-58.99	-16.07	-51.35	2.36	-10.55
Price/Earnings Low	-393.82	6.91	6.83	-201.07	-4.03	-22.75	-5.29	-6.78	-17.93	-2.63	-12.63	-4.18	-13.15	1.13	-4.16
Price/Book Value	6.06	3.07	4.02	4.25	3.09	5.85	-146.12	-7.49	-2.77	-3.33	-5.4	-1.47	-3.43	4,034.34	-8.77
Price/Book Value Average	8.02	2.86	2.87	3.99	5.29	4.9	-135.43	-8.17	-5.78	-1.8	-3.68	-2.28	-2.75	4,735.03	-6.54
Price/Book Value High	11.59	3.83	4.07	4.82	7.81	6.27	-180.48	-11.34	-8.25	-8.12	-10.39	-4.91	-4.97	6,837.87	-10.57
Price/Book Value Low	3.03	1.92	2.24	3.41	2.39	2.73	-107.52	-6.28	-2.59	-0.77	-2.22	-1.28	-1.27	3,272.41	-4.17
Price/Tangible Book Value	20.36	5.81	3.68	5.87	4.15	4.66	25.29	5.17	1.18	2.44	3.4	1.72	4.73	1.25	1.79
Price/Tangible Book Value Average	26.94	5.42	2.63	5.51	7.12	3.9	23.44	5.64	2.45	1.32	2.31	2.67	3.8	1.47	1.34
Price/Tangible Book Value High	38.94	7.26	3.73	6.65	10.5	5	31.24	7.83	3.5	5.94	6.54	5.75	6.86	2.12	2.16
Price/Tangible Book Value Low	10.18	3.63	2.06	4.71	3.22	2.18	18.61	4.33	1.1	0.57	1.4	1.5	1.76	1.02	0.85
Price/Sales	0.69	0.39	0.73	0.73	0.29	0.52	0.58	2.28	0.96	1.73	3.63	1.01	6.05	1.94	1.9
Price/Sales Average	0.91	0.37	0.52	0.68	0.49	0.44	0.54	2.48	2.01	0.94	2.47	1.56	4.86	2.28	1.42
Price/Sales High	1.31	0.49	0.74	0.83	0.73	0.56	0.72	3.45	2.87	4.22	6.98	3.36	8.77	3.29	2.29
Price/Sales Low	0.34	0.25	0.41	0.58	0.22	0.24	0.43	1.91	0.9	0.4	1.49	0.88	2.25	1.57	0.9
Price/Cash Flow	29.57	13.74	20.05	706.4	-7.72	-5.47	39.02	21.28	-3.55	-9.35	-20.81	-4.52	-17.27	-7.14	-9.03
Price/Cash Flow Average	39.12	12.83	14.33	663.75	-13.24	-4.58	36.17	23.21	-7.41	-5.05	-14.17	-7.01	-13.86	-8.38	-6.73
Price/Cash Flow High	56.56	17.17	20.3	800.94	-19.53	-5.87	48.2	32.22	-10.58	-22.78	-40.03	-15.08	-25.02	-12.11	-10.88
Price/Cash Flow Low	14.79	8.59	11.19	567.24	-5.98	-2.56	28.71	17.83	-3.32	-2.17	-8.57	-3.93	-6.41	-5.79	-4.29
Price/Free Cash Flow Average	21.13	6.9	7.84	77.09	-18.02	-4.93	19.52	18.22	-7.62	-5.05	-15.31	-9.5	-39.45	-21.65	-12.56
Price/Free Cash Flow High	30.54	9.24	11.11	93.02	-26.58	-6.31	26.01	25.3	-10.88	-22.78	-43.24	-20.44	-71.23	-31.26	-20.3
Price/Free Cash Flow Low	7.99	4.62	6.13	65.88	-8.14	-2.75	15.5	14	-3.41	-2.17	-9.26	-5.32	-18.24	-14.96	-8.01
EV/Sales Average	1.15	0.57	0.63	0.85	0.66	0.71	0.79	3.7	1.63	0.62	2.06	1.25	4.61	0.49	0.93
EV/Sales High	1.55	0.69	0.85	0.99	0.89	0.84	0.97	4.66	2.49	3.91	6.57	3.05	8.52	1.5	1.8
EV/Sales Low	0.58	0.44	0.52	0.75	0.39	0.52	0.68	3.12	0.52	0.09	1.08	0.57	2	- -	0.42
EV/EBITDA Average	13.18	6.52	6.48	17.17	45.84	7.47	517.86	-12.78	-3.14	-3.16	-13.24	-6.93	-9.12	-2.69	-4.94
EV/EBITDA High	17.83	7.95	8.72	20.04	62.2	8.74	634.75	-16.11	-4.81	-19.93	-42.27	-16.89	-16.85	-8.22	-9.58
EV/EBITDA Low	6.69	5.12	5.31	15.16	26.96	5.46	445.47	-10.79	-1	-0.45	-6.95	-3.13	-3.96	1.16	-2.22
EV/EBIT Average	16.1	8.26	7.91	26.5	-42.68	11.04	-26.51	-8.15	-2.85	-2.82	-9.75	-5.58	-7.29	-2.14	-3.9
EV/EBIT High	21.78	10.07	10.64	30.93	-57.91	12.92	-32.49	-10.28	-4.35	-17.77	-31.13	-13.6	-13.47	-6.55	-7.56
EV/EBIT Low	8.18	6.48	6.48	23.39	-25.09	8.07	-22.8	-6.88	-0.91	-0.4	-5.12	-2.52	-3.16	0.92	-1.75
Last Price	8	5.6	10.3	9.34	3.95	5.95	7.61	5.25	2.27	3.87	7.5	2.68	6.79	4.13	4.73
High Price	15.3	7	10.43	10.59	9.99	6.38	9.4	7.95	6.76	9.43	14.43	8.95	9.84	7	5.7
Enterprise Value Average	79	48	56	78	70	71	91	74	33	12	38	32	51	11	26
Enterprise Value High	107	58	75	91	95	83	111	94	51	76	120	79	95	34	50
Enterprise Value Low	40	37	46	69	41	52	78	63	11	2	20	15	22	-5	12

Shares Outstanding	6	6	7	7	9	9	9	9	9	9	10	10	10	11	11
Diluted Weighted Avg Shares	6	6	6	7	8	9	9	9	9	9	9	10	10	11	11
Basic Weighted Avg Shares	6	6	6	7	8	9	9	9	9	9	9	10	10	11	11
Revenue per Share	11.65	14.21	14.08	12.83	13.75	11.45	13.12	2.31	2.36	2.23	2.07	2.66	1.12	2.13	2.49
EBITDA per Share	1.01	1.23	1.37	0.63	0.2	1.1	0.02	-0.67	-1.22	-0.44	-0.32	-0.48	-0.57	-0.39	-0.47
Operating Income per Share	0.83	0.97	1.13	0.41	-0.21	0.74	-0.39	-1.05	-1.35	-0.49	-0.44	-0.6	-0.71	-0.49	-0.59
Basic EPS, GAAP	-0.01	0.51	0.84	-0.04	-0.76	-0.12	-1.06	-0.65	-0.12	-0.34	-0.24	-0.56	-0.19	2.96	-0.54
Basic EPS from Cont Ops	0.42	0.54	0.84	-0.04	-0.76	0.17	-1.06	-1.07	-1.38	-0.34	-0.24	-0.56	-0.63	-0.31	-0.58
Diluted EPS, GAAP	-0.01	0.51	0.84	-0.04	-0.76	-0.12	-1.06	-0.65	-0.12	-0.34	-0.24	-0.56	-0.19	2.91	-0.54
Diluted EPS from Cont Ops	0.42	0.54	0.84	-0.04	-0.76	0.17	-1.06	-1.07	-1.38	-0.34	-0.24	-0.56	-0.62	-0.31	-0.58
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.12	- -	- -	- -	1.5
Cash Flow per Share	0.27	0.41	0.51	0.01	-0.51	-1.09	0.2	0.25	-0.64	-0.41	-0.36	-0.59	-0.39	-0.58	-0.52
Free Cash Flow per Basic Share	0.04	0.06	0.08	-0.09	-0.65	-1.16	0.03	0.18	-0.66	-0.41	-0.39	-0.75	-0.65	-0.93	-0.77
Cash & Equivalents per Share	0.24	0.08	0.07	0.53	0.08	0.03	0.03	0.02	1.05	0.87	1.12	1.06	0.36	3.87	1.35
Book Value per Share	1.32	1.83	2.56	2.2	1.28	1.02	-0.05	-0.7	-0.82	-1.16	-1.39	-1.82	-1.98	- -	-0.54
Tangible Book Value per Share	0.39	0.96	2.8	1.59	0.95	1.28	0.3	1.02	1.93	1.59	2.21	1.56	1.44	3.3	2.64

Pioneer Pow

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)