Super Micro Computer, Inc. Financial Ratios — SMCI 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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Return on Common Equity (%)	15.71	9.54	5.98	12.85	17.01	10.96	9.09	5.71	8.06	8.4	10.35	22.62	37.67	31.2	17.9
Return on Assets (%)	9.63	5.67	3.48	7.58	9.81	6.32	4.94	2.81	4.17	4.68	5.38	10.47	18.61	17.08	8.8
Return on Capital (%)	14.56	8.83	5.58	11.83	15.17	9.73	7.94	5.21	8.05	8.3	9.78	17.95	30.29	23.74	11.78
Return on Invested Capital (%)	14.5	8.8	5.53	11.64	14.8	9.5	8.06	5.63	8.38	7.92	9.95	17.19	29.16	22.9	11.6
Gross Margin (%)	16.03	16.32	13.77	15.37	15.69	14.85	14.08	12.8	14.16	15.76	15.03	15.4	18.01	13.75	11.06
EBITDA Margin (%)	6.81	5.24	3.01	5.9	7.2	5.43	4.48	3.47	3.47	3.42	4.28	7.08	11.17	8.34	5.97
Operating Margin (%)	6.23	4.54	2.34	5.47	6.79	4.83	3.82	2.82	2.78	2.57	3.48	6.45	10.68	8.08	5.7
Incremental Operating Margin (%)	8.12	-17.78	-12.68	17.43	10.75	-9.29	-4.85	-0.02	1.8	7.19	17.55	12.89	22.1	5.72	0.6
Pretax Margin (%)	6.16	4.47	2.29	5.42	6.79	4.83	3.69	2.63	2.56	2.54	3.33	6.48	10.59	8.1	5.52
Profit Margin (%)	4.27	2.94	1.83	3.69	4.74	3.24	2.69	1.37	2.05	2.52	3.14	5.49	8.98	7.69	4.77
Net Income to Common Margin (%)	4.27	2.94	1.83	3.69	4.74	3.24	2.69	1.37	2.05	2.52	3.14	5.49	8.98	7.69	4.77
Effective Tax Rate (%)	30.75	34.17	19.99	31.96	30.22	32.89	26.68	43.58	16.63	3.44	5.85	15.7	14.67	5.21	12.94
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	15.71	9.54	5.98	12.85	17.01	10.96	9.09	5.71	8.06	8.4	10.35	22.62	37.67	31.2	17.9

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Total Debt	28	33	35	46	94	94	161	116	24	54	119	597	290	2,183	4,779
ST Debt	1	13	29	43	93	54	161	116	24	30	70	449	170	412	96
LT Debt	28	19	7	4	1	40	- -	- -	- -	24	49	148	120	1,772	4,683
Total Debt/EBITDA	0.44	0.62	1.01	0.53	0.67	0.77	1.45	1	0.19	0.47	0.78	1.62	0.36	1.75	3.64
Net Debt/EBITDA	-0.65	-0.91	-1.65	-0.58	-0.01	-0.71	0.46	0.01	-1.85	-1.59	-0.88	0.9	-0.19	0.4	-0.31
Total Debt/EBIT	0.48	0.71	1.3	0.58	0.71	0.87	1.7	1.23	0.24	0.63	0.96	1.78	0.38	1.8	3.81
Net Debt/EBIT	-0.71	-1.04	-2.13	-0.63	-0.01	-0.79	0.54	0.01	-2.31	-2.11	-1.08	0.98	-0.2	0.42	-0.33
EBITDA to Interest Expense	93.51	74.04	57.37	114.43	145.84	75.77	48.36	20.36	18.15	51.04	61.22	57.33	75.88	64.57	22.01
EBITDA-CapEx/Interest Expense	56.49	39.36	49.17	60.84	109.47	54.37	35.59	16.02	14.44	31.21	37.87	50.28	72.37	58.14	19.88
EBIT to Interest Expense	85.56	64.18	44.52	106.02	137.46	67.43	41.25	16.54	14.53	38.31	49.88	52.26	72.55	62.57	21.03
Interest Expense	1	1	1	1	1	2	2	6	7	2	2	6	10	19	60
Common Equity/Total Assets	61.83	57.43	59.08	58.9	56.79	58.45	51.06	47.67	55.93	55.54	48.9	44.48	53.66	55.13	44.95
Long-Term Debt/Equity (%)	9.62	5.73	1.75	0.8	0.15	5.74	- -	- -	- -	2.23	4.49	10.35	6.09	32.71	74.3
Long-Term Debt/Capital (%)	8.76	5.23	1.6	0.72	0.13	5.06	- -	- -	- -	2.13	4.05	7.3	5.31	23.31	42.26
Long-Term Debt/Total Assets (%)	5.95	3.29	1.03	0.47	0.09	3.36	- -	- -	- -	1.24	2.2	4.61	3.27	18.03	33.4
Total Debt/Equity (%)	9.83	9.68	9.41	9.86	15.25	13.43	20.86	13.77	2.51	5.05	10.86	41.86	14.72	40.3	75.83
Total Debt/Capital (%)	8.95	8.83	8.6	8.98	13.23	11.84	17.26	12.1	2.45	4.81	9.79	29.51	12.83	28.73	43.13
Total Debt/Total Assets (%)	6.08	5.56	5.56	5.81	8.66	7.85	10.66	6.57	1.41	2.8	5.31	18.62	7.9	22.22	34.09
Net Debt to Equity	-14.55	-14.21	-15.48	-10.78	-0.17	-12.23	6.57	0.1	-23.85	-17	-12.23	23.1	-7.61	9.31	-6.54
Net Debt/Capital (%)	-17.02	-16.56	-18.32	-12.08	-0.17	-13.94	6.16	0.1	-31.33	-19.93	-13.64	18.77	-8.24	8.5	-6.97
EBITDA	64	53	35	87	141	121	111	117	121	114	152	368	796	1,249	1,311
EBITDA-CapEx	39	28	30	46	106	87	82	92	97	70	94	322	759	1,125	1,184
Operating Income (Loss)	59	46	27	80	133	107	95	95	97	86	124	335	761	1,211	1,253

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Cash Ratio	0.5	0.37	0.38	0.31	0.21	0.44	0.16	0.14	0.41	0.3	0.24	0.18	0.32	0.71	2.2
Current Ratio	2.63	2.19	2.16	2.1	2.01	2.33	1.88	1.89	2.35	2.25	1.93	1.91	2.31	3.81	5.25
Quick Ratio	1.1	0.83	1	1	0.92	1.04	0.76	0.81	1.2	1	0.82	0.77	1.18	1.88	3.15
CFO/Avg Current Liab	0.06	0.09	0.06	0.02	-0.12	0.25	-0.18	0.11	0.37	-0.05	0.15	-0.36	0.47	-1.34	0.71
Common Equity/Total Assets	61.83	57.43	59.08	58.9	56.79	58.45	51.06	47.67	55.93	55.54	48.9	44.48	53.66	55.13	44.95
Long-Term Debt/Equity (%)	9.62	5.73	1.75	0.8	0.15	5.74	- -	- -	- -	2.23	4.49	10.35	6.09	32.71	74.3
Long-Term Debt/Capital (%)	8.76	5.23	1.6	0.72	0.13	5.06	- -	- -	- -	2.13	4.05	7.3	5.31	23.31	42.26
Long-Term Debt/Total Assets (%)	5.95	3.29	1.03	0.47	0.09	3.36	- -	- -	- -	1.24	2.2	4.61	3.27	18.03	33.4
Total Debt/Equity (%)	9.83	9.68	9.41	9.86	15.25	13.43	20.86	13.77	2.51	5.05	10.86	41.86	14.72	40.3	75.83
Total Debt/Capital (%)	8.95	8.83	8.6	8.98	13.23	11.84	17.26	12.1	2.45	4.81	9.79	29.51	12.83	28.73	43.13
Total Debt/Total Assets (%)	6.08	5.56	5.56	5.81	8.66	7.85	10.66	6.57	1.41	2.8	5.31	18.62	7.9	22.22	34.09
CFO/Total Liabilities	4.78	6.57	5.25	2	-9.8	21.82	-12.98	9.11	35.41	-3.56	10.73	-24.77	38.98	-56.39	21.51
CFO/CapEx	0.33	0.66	2.72	0.16	-1.31	3.17	-3.28	3.4	10.57	-0.68	2.12	-9.76	18.04	-20	13.05
Altman's Z-Score	5.73	4.56	4.04	5.27	4.97	4.67	3.74	3.75	4.15	4	3.59	3.59	8.41	9.66	5.32

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Accounts Receivable Turnover	11.93	10.84	9.25	8.1	7.3	8.94	9.96	8.67	8.28	8.38	8.2	8	7.19	7.72	8.89
Days Sales Outstanding	30.59	33.66	39.46	45.04	49.99	40.81	36.64	42.11	44.06	43.58	44.51	45.6	50.8	47.31	41.04
Inventory Turnover	4.82	3.62	3.78	4.36	4.23	3.87	3.41	3.69	3.94	3.7	3.19	3.4	3.91	4.47	4.34
Days Inventory Outstanding	75.7	100.95	96.62	83.78	86.32	94.43	107.15	99.01	92.53	98.72	114.25	107.38	93.47	81.58	84.17
Accounts Payable Turnover	8.13	6.49	5.65	6.65	6.92	6.87	7.09	6.6	6.36	7.7	6.24	7.73	8.02	14.06	14.44
Accounts Payable Turnover Days	44.89	56.24	64.59	54.92	52.77	53.14	51.48	55.34	57.41	47.43	58.52	47.21	45.53	25.95	25.27
Cash Conversion Cycle	61.39	78.37	71.49	73.9	83.54	82.1	92.31	85.78	79.18	94.87	100.24	105.77	98.73	102.93	99.94
Inventory to Cash Days	-45.11	-67.28	-57.17	-38.74	-36.33	-53.62	-70.51	-56.9	-48.47	-55.14	-69.75	-61.78	-42.67	-34.27	-43.13
Inventories	193	277	254	316	463	517	737	853	670	851	1,041	1,546	1,446	4,333	4,680
Raw Materials	48	63	58	50	56	95	125	159	134	157	199	210	329	569	540
Work In Process	10	10	10	19	23	22	34	61	44	38	80	310	72	451	675
Finished Goods	135	203	185	247	385	400	577	633	492	657	762	1,026	1,045	3,313	3,465
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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Market Capitalization	649	661	448	1,146	1,404	1,209	1,209	1,178	969	1,488	1,780	2,113	13,188	48,188	29,119
- Cash & Cash Equivalents	70	81	93	97	95	179	111	115	248	211	232	267	440	1,670	5,170
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	28	33	35	46	94	94	161	116	24	54	119	597	290	2,183	4,779
Enterprise Value	607	613	391	1,096	1,403	1,124	1,260	1,179	745	1,332	1,667	2,443	13,038	48,702	28,728
Total Capital	315	371	409	516	713	790	935	960	965	1,120	1,215	2,023	2,262	7,601	11,081
Total Debt/Capital (%)	8.95	8.83	8.6	8.98	13.23	11.84	17.26	12.1	2.45	4.81	9.79	29.51	12.83	28.73	43.13
Total Debt / EV	0.05	0.05	0.09	0.04	0.07	0.08	0.13	0.1	0.03	0.04	0.07	0.24	0.02	0.04	0.17
EV/Sales	0.64	0.6	0.34	0.75	0.72	0.51	0.51	0.35	0.21	0.4	0.47	0.47	1.83	3.25	1.31
EV/EBITDA	9.46	11.55	11.16	12.65	9.97	9.31	11.33	10.11	6.13	11.67	10.96	6.64	16.38	38.98	21.91
EV/EBIT	10.34	13.33	14.39	13.65	10.58	10.46	13.28	12.45	7.66	15.55	13.45	7.29	17.13	40.22	22.93
EV/Cash Flow to Firm	67.76	36.2	27.77	155.33	- -	10.31	- -	13.46	2.78	- -	13.31	- -	19.39	- -	16.79
EV/Free Cash Flow to Firm	17.66	14.67	20.48	23.01	- -	7.85	- -	10.49	2.54	82.4	9.1	- -	18.38	- -	15.62
Diluted Market Cap	683	702	465	1,177	1,483	1,291	1,276	1,236	1,003	1,501	1,883	2,166	13,953	49,340	30,798
Diluted Enterprise Value	641	654	408	1,126	1,482	1,206	1,327	1,237	779	1,344	1,770	2,496	13,803	49,854	30,407
EV per Share	1.51	1.47	0.92	2.42	2.96	2.31	2.57	2.37	1.49	2.54	3.3	4.67	24.65	82.81	48.35
TTM Sales	943	1,014	1,163	1,467	1,954	2,225	2,485	3,360	3,500	3,339	3,557	5,196	7,123	14,989	21,972
TTM EBITDA	64	53	35	87	141	121	111	117	121	114	152	368	796	1,249	1,311
TTM Operating Income	59	46	27	80	133	107	95	95	97	86	124	335	761	1,211	1,253
TTM Cash Flow to Firm	9	17	14	7	-45	109	-95	88	268	-28	125	-435	673	-2,468	1,711
TTM Free Cash Flow to Firm	34	42	19	48	-10	143	-65	112	293	16	183	-390	709	-2,343	1,839

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Price/Free Cash Flow	20.15	16.99	25.04	24.98	-134.49	9.08	-19.1	11.32	3.49	107.16	10.41	-5.48	19.92	-20.89	17.24
EV/EBIT	10.34	13.33	14.39	13.65	10.58	10.46	13.28	12.45	7.66	15.55	13.45	7.29	17.13	40.22	22.93
Enterprise Value	607	613	391	1,096	1,403	1,124	1,260	1,179	745	1,332	1,667	2,443	13,038	48,702	28,728
Low Price	0.85	1.14	0.78	1.07	2.15	2.13	1.86	1.61	0.85	1.58	2.19	3.29	3.7	22.66	17.25
EV/Sales	0.64	0.6	0.34	0.75	0.72	0.51	0.51	0.35	0.21	0.4	0.47	0.47	1.83	3.25	1.31
EV/EBITDA	9.46	11.55	11.16	12.65	9.97	9.31	11.33	10.11	6.13	11.67	10.96	6.64	16.38	38.98	21.91
Price/Earnings	15.27	21.78	20.92	20.37	14.85	16.55	17.88	25.33	13.47	17.18	16.1	7.29	20.62	39.52	27.74
Price/Earnings Average	12.54	21.24	21.74	13.65	15.88	18.28	17.79	23.78	12.76	13.65	14.42	7.39	8.05	25.77	24.65
Price/Earnings High	18.3	25.89	32.36	21.58	21.07	23.07	22.94	29.82	17.35	20.14	18.61	10.52	22.34	59.27	54.52
Price/Earnings Low	8.08	15.61	15.49	8.61	10.79	14.16	13.46	17.21	5.9	9.56	10.02	5.94	3.06	10.93	9.76
Price/Book Value	2.26	1.95	1.2	2.44	2.27	1.74	1.56	1.4	1.03	1.4	1.62	1.48	6.69	8.9	4.62
Price/Book Value Average	1.85	1.91	1.25	1.64	2.43	1.92	1.55	1.31	0.98	1.11	1.45	1.5	2.61	5.8	4.11
Price/Book Value High	2.71	2.32	1.86	2.59	3.22	2.42	2.01	1.64	1.33	1.64	1.88	2.14	7.25	13.34	9.08
Price/Book Value Low	1.19	1.4	0.89	1.03	1.65	1.48	1.18	0.95	0.45	0.78	1.01	1.21	0.99	2.46	1.63
Price/Tangible Book Value	2.26	1.95	1.2	2.44	2.27	1.74	1.56	1.4	1.03	1.4	1.62	1.48	6.69	8.9	4.62
Price/Tangible Book Value Average	1.85	1.91	1.25	1.64	2.43	1.92	1.55	1.31	0.98	1.11	1.45	1.5	2.61	5.8	4.11
Price/Tangible Book Value High	2.71	2.32	1.86	2.59	3.22	2.42	2.01	1.64	1.33	1.64	1.88	2.14	7.25	13.34	9.08
Price/Tangible Book Value Low	1.19	1.4	0.89	1.03	1.65	1.48	1.18	0.95	0.45	0.78	1.01	1.21	0.99	2.46	1.63
Price/Sales	0.65	0.64	0.38	0.75	0.7	0.54	0.48	0.35	0.28	0.43	0.51	0.4	1.85	3.04	1.32
Price/Sales Average	0.54	0.63	0.4	0.5	0.75	0.59	0.48	0.33	0.26	0.34	0.45	0.41	0.72	1.98	1.18
Price/Sales High	0.78	0.76	0.59	0.8	1	0.75	0.62	0.41	0.36	0.51	0.59	0.58	2.01	4.56	2.6
Price/Sales Low	0.34	0.46	0.28	0.32	0.51	0.46	0.36	0.24	0.12	0.24	0.31	0.33	0.27	0.84	0.47
Price/Cash Flow	72.4	39.48	32.77	168.71	-29.8	11.05	-12.42	13.87	3.69	-47.74	14.65	-4.72	19.88	-18.32	17.53
Price/Cash Flow Average	59.47	38.5	34.06	113.03	-31.86	12.2	-12.36	13.02	3.5	-37.93	13.12	-4.78	7.76	-11.95	15.58
Price/Cash Flow High	86.79	46.93	50.7	178.72	-42.28	15.4	-15.95	16.32	4.75	-55.97	16.93	-6.81	21.55	-27.48	34.46
Price/Cash Flow Low	38.31	28.31	24.27	71.35	-21.64	9.45	-9.36	9.42	1.62	-26.56	9.11	-3.84	2.95	-5.07	6.17
Price/Free Cash Flow Average	16.55	16.56	26.03	16.74	-143.8	10.03	-19.01	10.63	3.31	85.15	9.32	-5.54	7.78	-13.62	15.32
Price/Free Cash Flow High	24.15	20.19	38.75	26.46	-190.83	12.66	-24.52	13.33	4.5	125.64	12.03	-7.9	21.59	-31.34	33.88
Price/Free Cash Flow Low	10.66	12.18	18.55	10.57	-97.69	7.77	-14.38	7.69	1.53	59.61	6.48	-4.46	2.96	-5.78	6.07
EV/Sales Average	0.52	0.59	0.35	0.49	0.77	0.56	0.5	0.33	0.2	0.31	0.42	0.48	0.7	2.13	1.16
EV/Sales High	0.78	0.73	0.55	0.79	1.02	0.72	0.64	0.41	0.29	0.48	0.55	0.65	1.99	4.86	2.59
EV/Sales Low	0.32	0.42	0.24	0.3	0.52	0.43	0.39	0.24	0.06	0.2	0.28	0.39	0.25	0.92	0.45
EV/EBITDA Average	7.66	11.24	11.67	8.28	10.66	10.35	11.27	9.5	5.72	8.99	9.74	6.72	6.28	25.56	19.43
EV/EBITDA High	11.47	13.9	18.18	13.43	14.15	13.25	14.41	11.91	8.44	13.92	12.79	9.19	17.77	58.26	43.35
EV/EBITDA Low	4.7	8.03	7.84	5.01	7.24	7.86	8.64	6.87	1.65	5.88	6.54	5.58	2.27	11.08	7.52
EV/EBIT Average	8.37	12.97	15.04	8.94	11.31	11.63	13.22	11.69	7.14	11.98	11.96	7.37	6.57	26.38	20.34
EV/EBIT High	12.54	16.04	23.42	14.5	15.01	14.88	16.89	14.65	10.54	18.55	15.7	10.08	18.58	60.12	45.37
EV/EBIT Low	5.14	9.26	10.1	5.41	7.68	8.83	10.13	8.46	2.06	7.84	8.03	6.12	2.37	11.43	7.87
Last Price	1.61	1.59	1.06	2.53	2.96	2.49	2.47	2.37	1.94	2.84	3.52	4.04	24.93	81.94	49.01
High Price	1.93	1.89	1.64	2.68	4.2	3.47	3.17	2.79	2.5	3.33	4.07	5.83	27.02	122.9	96.33
Enterprise Value Average	491	597	408	717	1,500	1,250	1,254	1,107	694	1,026	1,482	2,470	4,997	31,936	25,484
Enterprise Value High	736	738	636	1,163	1,991	1,600	1,602	1,388	1,025	1,589	1,946	3,379	14,144	72,790	56,842
Enterprise Value Low	302	426	274	434	1,019	949	961	801	200	672	995	2,051	1,807	13,840	9,858

Shares Outstanding	403	416	423	453	474	486	489	497	500	524	506	523	529	588	594
Diluted Weighted Avg Shares	424	442	439	465	501	518	517	522	517	528	535	536	560	602	628
Basic Weighted Avg Shares	381	409	420	436	464	479	484	493	499	510	512	515	529	556	594
Revenue per Share	2.47	2.48	2.77	3.37	4.21	4.64	5.14	6.81	7.01	6.55	6.95	10.09	13.46	26.96	37.01
EBITDA per Share	0.17	0.13	0.08	0.2	0.3	0.25	0.23	0.24	0.24	0.22	0.3	0.71	1.5	2.25	2.21
Operating Income per Share	0.15	0.11	0.06	0.18	0.29	0.22	0.2	0.19	0.19	0.17	0.24	0.65	1.44	2.18	2.11
Basic EPS, GAAP	0.11	0.07	0.05	0.12	0.2	0.15	0.14	0.09	0.14	0.17	0.22	0.55	1.21	2.07	1.77
Basic EPS from Cont Ops	0.11	0.07	0.05	0.12	0.2	0.15	0.14	0.09	0.14	0.17	0.22	0.55	1.21	2.07	1.77
Diluted EPS, GAAP	0.09	0.07	0.05	0.12	0.18	0.14	0.13	0.09	0.14	0.16	0.21	0.53	1.14	1.91	1.67
Diluted EPS from Cont Ops	0.09	0.07	0.05	0.12	0.18	0.14	0.13	0.09	0.14	0.16	0.21	0.53	1.14	1.91	1.67
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.02	0.04	0.03	0.01	-0.1	0.23	-0.2	0.17	0.53	-0.06	0.24	-0.86	1.25	-4.47	2.8
Free Cash Flow per Basic Share	-0.04	-0.02	0.02	-0.08	-0.17	0.15	-0.26	0.12	0.48	-0.15	0.13	-0.94	1.18	-4.7	2.58
Cash & Equivalents per Share	0.17	0.19	0.22	0.21	0.2	0.37	0.23	0.23	0.5	0.4	0.46	0.51	0.83	2.84	8.7
Book Value per Share	0.71	0.81	0.88	1.04	1.3	1.43	1.58	1.7	1.88	2.03	2.17	2.73	3.73	9.21	10.61
Tangible Book Value per Share	0.71	0.81	0.88	1.04	1.3	1.43	1.58	1.7	1.88	2.03	2.17	2.73	3.73	9.21	10.61

Super Micro Computer, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)