Saker Aviation Services Inc. Financial Ratios — SKAS 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 (%)	10.33	12.17	-46.57	4.31	19.56	20.12	9.54	5.92	12.22	-36.88	17.35	24.33	34.7	13.95	-11.85
Return on Assets (%)	4.51	6.5	-23.76	1.96	10.74	13.33	7.07	4.83	9.82	-28.55	13.71	19.92	27.92	11.68	-10.93
Return on Capital (%)	6.22	8.97	-29.11	2.91	14.26	17.06	8.65	5.74	11.58	- -	15.65	23.33	34.7	13.95	- -
Return on Invested Capital (%)	5.94	6.68	7.58	15.64	19.05	17.06	8.73	5.38	11.29	- -	7.39	10.69	30.83	18.48	- -
Gross Margin (%)	41.92	45.41	45.06	47.31	54.54	55.13	53.3	45.44	49.42	27.98	76.03	60.71	71.07	51.03	40.79
EBITDA Margin (%)	9.54	11.89	10.39	14.54	16.35	15.66	13.56	8.67	10.13	-39.14	23.73	10.96	39.94	28.88	-108.13
Operating Margin (%)	7.31	8.7	7.09	10.72	12.79	12.22	9.1	4.43	9.06	-42.53	18.35	9.64	39.75	28.72	-108.43
Incremental Operating Margin (%)	2.01	2.55	- -	43.18	- -	19.35	26.23	66.96	123.62	31.49	- -	5.61	224.45	- -	50.68
Pretax Margin (%)	6.86	8.06	5.61	10.6	12.01	12.03	8.84	4.57	9.22	-62.17	31.21	17.91	44.74	21.67	-86.11
Profit Margin (%)	2.51	4.41	-12.35	0.81	4.35	5.99	3.97	2.8	5.77	-49.88	30.25	16.41	27.68	13.68	-86.11
Net Income to Common Margin (%)	2.51	4.41	-12.35	0.81	4.35	5.99	3.97	2.8	5.77	-49.88	30.25	16.41	27.68	13.68	-86.11
Effective Tax Rate (%)	63.38	57.97	55.95	52.27	53.79	50.19	55.01	38.74	37.41	- -	20.02	22.05	38.12	36.85	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	18.97	-21.95	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	10.33	12.17	-46.57	4.31	19.56	20.12	9.54	5.92	9.91	-44.98	17.35	24.33	34.7	13.95	-11.85

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	3	2	3	2	1	1	- -	- -	- -	1	- -	- -	- -	- -	- -
ST Debt	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	2	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	1.92	1.13	1.73	0.79	0.35	0.35	0.28	0.24	0.39	-0.53	0.77	- -	- -	- -	- -
Net Debt/EBITDA	1.63	0.96	1.63	0.56	0.2	-0.6	-0.78	-2.7	-3.07	0.85	-2.03	-6.67	-1.96	-2	3.38
Total Debt/EBIT	2.51	1.54	2.54	1.07	0.45	0.45	0.42	0.47	0.44	-0.49	1	- -	- -	- -	- -
Net Debt/EBIT	2.12	1.31	2.4	0.77	0.25	-0.77	-1.16	-5.3	-3.43	0.78	-2.62	-7.58	-1.97	-2.01	3.37
EBITDA to Interest Expense	12.02	9.95	12.63	50.44	104.38	84.27	76.15	56.32	146.72	-57.12	22.94	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	3.54	7.55	6.37	46.41	98.29	81.53	69.97	45.21	124.86	-57.32	19.66	- -	- -	- -	- -
EBIT to Interest Expense	9.21	7.28	8.61	37.19	81.65	65.75	51.08	28.75	131.16	-62.07	17.75	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	49.78	57.02	43.7	47.57	62.78	69.38	79.05	84.31	76.84	78.23	79.69	83.65	78.4	88.9	96.37
Long-Term Debt/Equity (%)	42.91	19.96	42.53	30	16.65	9.46	2.17	3.24	7.17	9.65	8.63	- -	- -	- -	- -
Long-Term Debt/Capital (%)	25.26	14.81	22.64	18.88	13.47	8.12	2	3.11	6.62	8.14	7.86	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	21.36	11.38	18.59	14.27	10.45	6.57	1.72	2.73	5.51	7.55	6.88	- -	- -	- -	- -
Total Debt/Equity (%)	69.91	34.81	87.83	58.91	23.6	16.6	8.84	4.32	8.26	18.55	9.86	- -	- -	- -	- -
Total Debt/Capital (%)	41.15	25.82	46.76	37.07	19.09	14.24	8.12	4.14	7.63	15.65	8.98	- -	- -	- -	- -
Total Debt/Total Assets (%)	34.8	19.85	38.38	28.03	14.81	11.52	6.99	3.64	6.34	14.52	7.86	- -	- -	- -	- -
Net Debt to Equity	59.2	29.6	82.98	42.27	13.02	-28.75	-24.47	-48.77	-64.51	-29.92	-25.88	-96.02	-83.32	-54.76	-53.07
Net Debt/Capital (%)	37.19	22.84	45.35	29.71	11.52	-40.34	-32.41	-95.2	-147.48	-37.02	-31.37	-2,410.13	-499.67	-121.06	-113.09
EBITDA	2	1	2	2	3	2	2	1	1	-1	1	1	4	3	-1
EBITDA-CapEx	- -	1	1	2	2	2	1	1	1	-1	- -	1	4	3	-1
Operating Income (Loss)	1	1	1	2	2	2	1	- -	1	-1	- -	1	4	3	-1

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	0.18	0.1	0.06	0.21	0.25	1.31	1.37	3.46	2.81	2.08	1.62	4.91	4.13	7.33	25.35
Current Ratio	1.21	1.37	1.12	1.33	2.19	2.68	3.67	5.71	4.07	4.98	5.57	6.08	4.61	8.92	27.58
Quick Ratio	0.85	0.99	0.77	1.01	1.94	2.35	3.12	4.82	3.48	3.79	2.82	5.38	4.28	7.59	25.35
CFO/Avg Current Liab	0.44	0.54	0.24	0.46	0.47	1.34	0.04	0.82	1.07	-1.6	1.11	1.82	1.95	-0.34	-0.79
Common Equity/Total Assets	49.78	57.02	43.7	47.57	62.78	69.38	79.05	84.31	76.84	78.23	79.69	83.65	78.4	88.9	96.37
Long-Term Debt/Equity (%)	42.91	19.96	42.53	30	16.65	9.46	2.17	3.24	7.17	9.65	8.63	- -	- -	- -	- -
Long-Term Debt/Capital (%)	25.26	14.81	22.64	18.88	13.47	8.12	2	3.11	6.62	8.14	7.86	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	21.36	11.38	18.59	14.27	10.45	6.57	1.72	2.73	5.51	7.55	6.88	- -	- -	- -	- -
Total Debt/Equity (%)	69.91	34.81	87.83	58.91	23.6	16.6	8.84	4.32	8.26	18.55	9.86	- -	- -	- -	- -
Total Debt/Capital (%)	41.15	25.82	46.76	37.07	19.09	14.24	8.12	4.14	7.63	15.65	8.98	- -	- -	- -	- -
Total Debt/Total Assets (%)	34.8	19.85	38.38	28.03	14.81	11.52	6.99	3.64	6.34	14.52	7.86	- -	- -	- -	- -
CFO/Total Liabilities	27.06	36.68	15.22	32.88	42.63	105.23	3.89	86.07	66.85	-146.28	71.51	151.5	145.94	-49.63	-184.03
CFO/CapEx	1.06	3.72	0.78	6.05	6.5	30.01	0.4	4.5	6.44	-323.72	9.98	109.18	145.46	-8.8	-98.32
Altman's Z-Score	9.56	8.79	13.59	13.85	13.29	39.05	51.45	47.17	2.15	-3.57	-1.49	2.58	3.33	4.96	11.49

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	11.12	6.91	7.98	8.93	6.99	7.35	7.25	8.28	15.16	7.46	10.17	33.45	32.79	30.04	8.01
Days Sales Outstanding	32.81	52.82	45.75	40.87	52.22	49.63	50.32	44.1	24.07	48.93	35.88	10.91	11.13	12.15	45.57
Inventory Turnover	37.9	23.2	25.36	27.12	39.56	72.85	40.63	36.33	33.24	14.65	7	417.78	347.97	1,152.92	225.48
Days Inventory Outstanding	9.63	15.73	14.39	13.46	9.23	5.01	8.98	10.05	10.98	24.92	52.13	0.87	1.05	0.32	1.62
Accounts Payable Turnover	15.38	7.75	8.82	9.23	8.37	8.7	8.47	14.4	15.72	10.92	4.65	13.51	4.92	9.65	3.59
Accounts Payable Turnover Days	23.74	47.11	41.4	39.56	43.59	41.94	43.12	25.34	23.22	33.43	78.46	27.02	74.15	37.84	101.74
Cash Conversion Cycle	18.71	21.45	18.75	14.77	17.86	12.7	16.19	28.8	11.84	40.42	9.56	-15.23	-61.97	-25.37	-54.55
Inventory to Cash Days	23.18	37.09	31.36	27.41	42.99	44.62	41.34	34.05	13.09	24.01	-16.25	10.04	10.08	11.84	43.95
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	69	57	94	81	50	137	118	79	6	2	2	6	8	7	7
- Cash & Cash Equivalents	- -	- -	- -	1	- -	2	2	3	4	1	1	6	7	5	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	2	3	2	1	1	- -	- -	- -	1	- -	- -	- -	- -	- -
Enterprise Value	72	59	97	83	50	136	117	76	3	2	2	- -	-2	-2	-1
Total Capital	7	6	6	5	5	6	6	6	6	5	5	6	8	10	9
Total Debt/Capital (%)	41.15	25.82	46.76	37.07	19.09	14.24	8.12	4.14	7.63	15.65	8.98	- -	- -	- -	- -
Total Debt / EV	0.04	0.03	0.03	0.02	0.02	0.01	- -	- -	0.15	0.48	0.27	- -	- -	- -	- -
EV/Sales	4.47	4.7	6.55	5.04	3.15	9.25	9.72	6.88	0.26	0.43	0.69	0.01	- -	- -	- -
EV/EBITDA	46.83	39.55	63.06	34.68	19.24	59.08	71.64	79.28	2.55	- -	2.91	0.07	- -	- -	- -
EV/EBIT	61.08	54.06	92.47	47.03	24.59	75.71	106.8	155.33	2.85	- -	3.76	0.08	- -	- -	- -
EV/Cash Flow to Firm	60	42.09	149.85	70.24	50.14	60.17	1,854.79	88.2	2.64	- -	1.99	0.04	- -	- -	- -
EV/Free Cash Flow to Firm	620.18	56.65	- -	83.83	59.13	62.23	- -	113	3.13	- -	2.2	0.04	- -	- -	- -
Diluted Market Cap	73	60	94	82	50	138	125	82	6	2	3	6	8	7	7
Diluted Enterprise Value	76	61	97	83	51	137	124	79	3	2	2	- -	-2	-1	-2
EV per Share	65.27	53.22	87.77	75.02	45.46	122.94	109.07	75.93	2.92	1.47	1.7	0.06	- -	- -	- -
TTM Sales	16	12	15	16	16	15	12	11	12	4	2	8	9	9	1
TTM EBITDA	2	1	2	2	3	2	2	1	1	-1	1	1	4	3	-1
TTM Operating Income	1	1	1	2	2	2	1	- -	1	-1	- -	1	4	3	-1
TTM Cash Flow to Firm	1	1	1	1	1	2	- -	1	1	- -	1	2	3	-1	- -
TTM Free Cash Flow to Firm	- -	1	- -	1	1	2	- -	1	1	- -	1	2	3	-1	- -

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	1,063.3	61.21	-562.52	84.95	60.13	63.57	-1,591.04	122.56	6.46	-1.41	3.51	3.35	2.31	-11.05	-11.04
EV/EBIT	61.08	54.06	92.47	47.03	24.59	75.71	106.8	155.33	2.85	- -	3.76	0.08	- -	- -	- -
Enterprise Value	72	59	97	83	50	136	117	76	3	2	2	- -	-2	-2	-1
Low Price	45	11.7	19.8	33.3	34.2	36	90	61.2	2.1	1.6	2.1	2.5	4.06	6.25	6
EV/Sales	4.47	4.7	6.55	5.04	3.15	9.25	9.72	6.88	0.26	0.43	0.69	0.01	- -	- -	- -
EV/EBITDA	46.83	39.55	63.06	34.68	19.24	59.08	71.64	79.28	2.55	- -	2.91	0.07	- -	- -	- -
Price/Earnings	171.55	104.08	- -	608.92	71.44	155.91	255.93	259.37	9.07	- -	3.52	4.5	3.09	5.74	- -
Price/Earnings Average	240.8	134.14	- -	538.72	139.29	79.68	367.56	308.21	26.67	- -	3.86	3.28	2.26	7.6	- -
Price/Earnings High	367.61	198.42	- -	742.59	201.47	180.77	835.08	493.47	204.02	- -	6.84	4.5	3.19	9.79	- -
Price/Earnings Low	122.54	23.45	- -	274.76	54.3	45.19	208.93	202.14	3.17	- -	2.96	1.96	1.62	4.93	- -
Price/Book Value	16.45	11.89	31.2	25.53	12.69	28.4	22.8	14.79	1.1	0.58	0.55	0.97	0.92	0.75	0.78
Price/Book Value Average	23.09	15.33	24.9	22.59	24.74	14.51	32.74	17.57	3.23	0.88	0.6	0.71	0.67	0.99	0.86
Price/Book Value High	35.25	22.67	42.36	31.13	35.78	32.92	74.39	28.13	24.7	1.66	1.06	0.97	0.95	1.28	1.06
Price/Book Value Low	11.75	2.68	7.22	11.52	9.64	8.23	18.61	11.52	0.38	0.42	0.46	0.42	0.48	0.64	0.69
Price/Tangible Book Value	40.47	24.8	59.65	32.35	14.83	33.9	26.66	17.2	1.27	0.72	0.66	0.97	0.92	0.75	0.78
Price/Tangible Book Value Average	56.81	31.96	47.62	28.62	28.91	17.33	38.29	20.44	3.73	1.09	0.72	0.71	0.67	0.99	0.86
Price/Tangible Book Value High	86.73	47.27	81	39.45	41.81	39.31	87	32.72	28.53	2.05	1.27	0.97	0.95	1.28	1.06
Price/Tangible Book Value Low	28.91	5.59	13.81	14.6	11.27	9.83	21.77	13.4	0.44	0.52	0.55	0.42	0.48	0.64	0.69
Price/Sales	4.31	4.59	6.38	4.96	3.11	9.34	10.17	7.27	0.52	0.64	1.07	0.74	0.86	0.79	5.32
Price/Sales Average	6.05	5.91	5.09	4.39	6.06	4.78	14.61	8.64	1.54	0.98	1.17	0.54	0.63	1.04	5.88
Price/Sales High	9.24	8.75	8.66	6.05	8.77	10.83	33.19	13.83	11.78	1.84	2.07	0.74	0.88	1.34	7.19
Price/Sales Low	3.08	1.03	1.48	2.24	2.36	2.71	8.3	5.66	0.18	0.47	0.9	0.32	0.45	0.67	4.73
Price/Cash Flow	60.27	43	159.13	70.45	50.14	61.16	2,292.47	94.37	5.39	-1.42	3.15	3.28	2.26	-12.01	-11.15
Price/Cash Flow Average	84.6	55.43	127.02	62.33	97.76	31.26	3,292.33	112.14	15.84	-2.16	3.44	2.39	1.66	-15.91	-12.32
Price/Cash Flow High	129.16	81.98	216.08	85.91	141.4	70.91	7,479.99	179.54	121.2	-4.06	6.1	3.28	2.34	-20.48	-15.06
Price/Cash Flow Low	43.05	9.69	36.85	31.79	38.11	17.73	1,871.4	73.55	1.89	-1.03	2.64	1.42	1.19	-10.31	-9.91
Price/Free Cash Flow Average	1,492.51	78.89	-449.02	75.16	117.23	32.49	-2,284.98	145.64	18.99	-2.16	3.84	2.44	1.69	-14.64	-12.2
Price/Free Cash Flow High	2,278.49	116.69	-763.84	103.6	169.56	73.7	-5,191.35	233.18	145.32	-4.05	6.8	3.35	2.38	-18.84	-14.91
Price/Free Cash Flow Low	759.5	13.79	-130.27	38.33	45.7	18.43	-1,298.81	95.52	2.26	-1.03	2.94	1.45	1.21	-9.49	-9.81
EV/Sales Average	6.21	6.03	5.26	4.47	6.1	4.68	14	8.21	1.28	0.77	0.79	- -	- -	0.08	- -
EV/Sales High	9.4	8.86	8.84	6.13	8.81	10.74	31.94	13.29	11.63	1.64	1.64	0.01	- -	0.38	0.71
EV/Sales Low	3.24	1.15	1.65	2.32	2.4	2.61	7.91	5.31	- -	0.26	0.53	- -	- -	- -	- -
EV/EBITDA Average	65.08	50.7	50.67	30.75	37.32	29.9	103.23	94.72	12.68	- -	3.31	- -	- -	0.28	- -
EV/EBITDA High	98.5	74.53	85.04	42.17	53.89	68.59	235.51	153.28	114.85	- -	6.93	0.07	- -	1.32	- -
EV/EBITDA Low	33.92	9.66	15.86	15.96	14.67	16.69	58.34	61.19	- -	- -	2.22	- -	- -	- -	- -
EV/EBIT Average	84.88	69.3	74.29	41.7	47.71	38.32	153.89	185.57	14.19	- -	4.28	- -	- -	0.28	- -
EV/EBIT High	128.46	101.87	124.7	57.19	68.9	87.9	351.11	300.3	128.47	- -	8.96	0.08	- -	1.33	- -
EV/EBIT Low	44.24	13.2	23.25	21.64	18.75	21.4	86.97	119.89	- -	- -	2.87	- -	- -	- -	- -
Last Price	63	51.93	85.5	73.8	45	124.2	110.25	78.53	6	2.2	2.5	5.75	7.75	7.28	6.75
High Price	135	99	116.1	90	126.9	144	359.73	149.4	135	6.3	4.85	5.75	8	12.41	9.12
Enterprise Value Average	100	75	78	73	97	69	168	91	15	3	2	-1	-4	1	-1
Enterprise Value High	151	110	130	101	141	158	384	148	135	6	4	- -	-2	4	1
Enterprise Value Low	52	14	24	38	38	38	95	59	-1	1	1	-3	-5	-3	-2

Shares Outstanding	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Revenue per Share	14.61	11.32	13.4	14.88	14.47	13.29	10.84	10.81	11.46	3.42	2.34	7.79	9.05	9.27	1.27
EBITDA per Share	1.39	1.35	1.39	2.16	2.37	2.08	1.47	0.94	1.16	-1.34	0.56	0.85	3.61	2.68	-1.37
Operating Income per Share	1.07	0.98	0.95	1.6	1.85	1.62	0.99	0.48	1.04	-1.46	0.43	0.75	3.6	2.66	-1.38
Basic EPS, GAAP	0.37	0.5	-1.65	0.12	0.63	0.8	0.43	0.3	0.66	-1.71	0.71	1.28	2.5	1.27	-1.09
Basic EPS from Cont Ops	0.37	0.38	0.33	0.75	0.8	0.8	0.43	0.3	0.66	-1.71	0.59	1.09	2.5	1.27	-1.09
Diluted EPS, GAAP	0.35	0.48	-1.65	0.12	0.62	0.79	0.42	0.3	0.65	-1.71	0.71	1.26	2.47	1.24	-1.09
Diluted EPS from Cont Ops	0.35	0.37	0.33	0.75	0.79	0.79	0.42	0.3	0.65	-1.71	0.58	1.07	2.47	1.24	-1.09
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.13	0.37	- -	- -	- -	- -	- -
Cash Flow per Share	1.05	1.21	0.54	1.05	0.9	2.03	0.05	0.83	1.11	-1.55	0.79	1.75	3.42	-0.61	-0.61
Free Cash Flow per Basic Share	0.06	0.88	-0.15	0.87	0.76	1.96	-0.07	0.65	0.94	-1.56	0.72	1.74	3.4	-0.67	-0.61
Cash & Equivalents per Share	0.41	0.23	0.13	0.48	0.38	1.98	1.61	2.82	3.53	1.43	1.25	5.69	9.61	8.89	8.23
Book Value per Share	3.83	4.37	2.74	2.89	3.55	4.37	4.84	5.31	5.47	3.8	4.58	5.92	8.44	9.72	8.64
Tangible Book Value per Share	1.56	2.09	1.43	2.28	3.04	3.66	4.13	4.57	4.73	3.07	3.81	5.92	8.44	9.72	8.64

Saker Aviation Services Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)