AgEagle Aerial Systems, Inc. Financial Ratios — UAVS 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 (%)	-10.4	-1.24	0.99	8.49	- -	- -	- -	- -	-49.81	-91.7	-58.5	-101.29	-201.66	- -	- -
Return on Assets (%)	-6.54	1.01	2.41	6.26	-106.08	-88.35	-19.2	-58.42	-43.48	-29.43	-45.14	-73.34	-106.94	-153.23	-16.81
Return on Capital (%)	- -	0.9	4.51	9.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	3.08	3.69	1.12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	43.66	63.49	62.57	52.69	7.72	-8.11	19.54	42.79	31.9	44.64	43.6	43.04	39.76	46.96	51.83
EBITDA Margin (%)	-1.1	29.43	32.39	29.9	-58.79	-109.36	-558.81	-1,850.65	-792.31	-370.13	-168.35	-97.67	-98.85	-64.34	-63.45
Operating Margin (%)	-18.42	10.2	15.42	5.07	-85.67	-126.18	-574.71	-1,911.27	-850.15	-383.64	-183.74	-118.3	-126.59	-72.37	-69.77
Incremental Operating Margin (%)	- -	104.4	33.56	-28.74	- -	- -	- -	- -	- -	- -	- -	- -	-118.3	- -	- -
Pretax Margin (%)	-30.96	8.72	11.79	32	-1,064.25	-535.22	-687.05	-1,928.97	-850.32	-383.73	-308.46	-305.08	-308.71	-261.65	-41.21
Profit Margin (%)	-31.28	4.07	11.79	32	-1,064.25	-535.22	-687.05	-1,928.97	-850.32	-383.73	-308.46	-305.08	-308.71	-261.65	-41.21
Net Income to Common Margin (%)	-32.15	-3.09	2.29	22.26	-1,101.11	-657.51	-3,719.26	-1,928.97	-905	-1,092.58	-308.46	-317.75	-395.66	-395.98	-101.91
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	-33.11	-112.19	- -	- -	18.6	81.53	- -	6.04	64.88	- -	3.99	21.97	33.92	59.56
Sustainable Growth Rate (%)	-10.4	-1.64	2.11	8.49	- -	- -	- -	- -	-46.8	-32.21	-58.5	-97.25	-157.34	- -	- -

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	4	9	32	23	19	18	1	- -	- -	- -	3	7	9	5	2
ST Debt	- -	1	- -	- -	2	18	1	- -	- -	- -	2	1	6	3	1
LT Debt	4	8	32	23	17	- -	- -	- -	- -	- -	2	5	3	2	1
Total Debt/EBITDA	-53.34	3.73	8.9	5.39	-6.49	-6.66	-1.99	-0.02	- -	-0.08	-0.21	-0.37	-0.66	-0.52	-0.27
Net Debt/EBITDA	-14.79	3.42	8.6	5.2	-5.41	-6.61	-1.94	1.28	0.31	5.01	0.81	0.07	-0.34	0.19	3.63
Total Debt/EBIT	-3.19	10.76	18.69	31.82	-4.45	-5.77	-1.94	-0.02	- -	-0.07	-0.19	-0.3	-0.52	-0.47	-0.24
Net Debt/EBIT	-0.89	9.87	18.06	30.7	-3.71	-5.73	-1.88	1.24	0.28	4.83	0.74	0.06	-0.26	0.17	3.31
EBITDA to Interest Expense	-0.16	8.27	4.59	3.27	-2.22	-1.41	-4.54	-61.55	-4,691.83	-8,666.02	-2,092.85	-311.95	-14.32	-1.03	-847.29
EBITDA-CapEx/Interest Expense	-14.33	-26	-5.58	-2.39	-2.42	-1.54	-4.63	-61.55	-4,740.62	-8,992.11	-2,335	-341.21	-14.55	-1.03	-855.07
EBIT to Interest Expense	-2.59	2.87	2.18	0.56	-3.23	-1.62	-4.67	-63.57	-5,034.32	-8,982.34	-2,284.11	-377.84	-18.34	-1.16	-931.7
Interest Expense	- -	- -	1	1	1	2	- -	- -	- -	- -	- -	- -	1	8	- -
Common Equity/Total Assets	66.51	58.32	41.3	60.48	-11.61	-231.22	-532.08	95.59	89.12	91.74	73.15	79.77	42.53	-27.9	84.63
Long-Term Debt/Equity (%)	17.83	39.33	109.12	50.02	- -	- -	- -	- -	- -	0.72	2.29	12.65	30.01	- -	3.45
Long-Term Debt/Capital (%)	15.12	27.47	52.18	33.33	103.4	- -	- -	- -	- -	0.71	2.19	10.93	16.29	-156.31	3.25
Long-Term Debt/Total Assets (%)	12.18	22.94	45.07	30.26	76.14	- -	- -	- -	- -	0.66	1.67	10.1	12.76	9.33	2.92
Total Debt/Equity (%)	17.86	43.14	109.12	50.1	-734.6	-97.01	-77.95	0.63	- -	1.38	4.49	15.81	84.21	-78.59	6.12
Total Debt/Capital (%)	15.15	30.14	52.18	33.38	115.76	-3,242.08	-353.62	0.63	- -	1.37	4.3	13.65	45.72	-367.16	5.77
Total Debt/Total Assets (%)	12.2	25.17	45.07	30.3	85.24	224.29	414.78	0.6	- -	1.27	3.28	12.61	35.81	21.93	5.18
Net Debt to Equity	4.95	39.59	105.39	48.35	-612.18	-96.31	-75.82	-39.35	-16.8	-90.43	-17.41	-3.03	42.68	29.07	-82.67
Net Debt/Capital (%)	4.72	28.36	51.31	32.59	119.52	-2,613.66	-313.64	-64.88	-20.19	-857.55	-20.38	-2.86	24.18	34.46	-366.24
EBITDA	- -	3	4	4	-3	-3	-1	-2	-2	-5	-16	-19	-14	-9	-8
EBITDA-CapEx	-7	-8	-4	-3	-3	-3	-1	-2	-2	-5	-18	-20	-14	-9	-8
Operating Income (Loss)	-1	1	2	1	-4	-3	-1	-2	-3	-5	-18	-23	-17	-10	-9

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	1.1	0.39	0.32	0.44	0.78	0.02	0.02	8.66	1.38	10.97	0.85	0.81	0.07	0.46	5.98
Current Ratio	1.55	0.78	0.83	1.79	1.69	0.08	0.1	9.43	2.16	11.36	1.34	2.69	0.96	1.39	7.92
Quick Ratio	1.52	0.66	0.7	0.75	1.01	0.05	0.02	8.66	1.5	11.24	1.03	1.25	0.28	0.64	6.67
CFO/Avg Current Liab	-0.13	0.57	0.56	0.5	-0.04	-0.17	-0.03	-1.57	-4.42	-1.67	-1.29	-1.75	-1.33	-0.69	-1.55
Common Equity/Total Assets	66.51	58.32	41.3	60.48	-11.61	-231.22	-532.08	95.59	89.12	91.74	73.15	79.77	42.53	-27.9	84.63
Long-Term Debt/Equity (%)	17.83	39.33	109.12	50.02	- -	- -	- -	- -	- -	0.72	2.29	12.65	30.01	- -	3.45
Long-Term Debt/Capital (%)	15.12	27.47	52.18	33.33	103.4	- -	- -	- -	- -	0.71	2.19	10.93	16.29	-156.31	3.25
Long-Term Debt/Total Assets (%)	12.18	22.94	45.07	30.26	76.14	- -	- -	- -	- -	0.66	1.67	10.1	12.76	9.33	2.92
Total Debt/Equity (%)	17.86	43.14	109.12	50.1	-734.6	-97.01	-77.95	0.63	- -	1.38	4.49	15.81	84.21	-78.59	6.12
Total Debt/Capital (%)	15.15	30.14	52.18	33.38	115.76	-3,242.08	-353.62	0.63	- -	1.37	4.3	13.65	45.72	-367.16	5.77
Total Debt/Total Assets (%)	12.2	25.17	45.07	30.3	85.24	224.29	414.78	0.6	- -	1.27	3.28	12.61	35.81	21.93	5.18
CFO/Total Liabilities	-7.65	14.8	7.58	8.79	-0.61	-7.93	-16.72	-591.9	-348.41	-95.14	-44.34	-180.31	-75.78	-24.97	-153.38
CFO/CapEx	-0.12	0.22	0.4	0.36	-0.57	-8.11	-25.74	- -	-74.38	-12.6	-6.55	-11.3	-50.88	-132.81	-133.39
Altman's Z-Score	3.01	1.18	0.73	0.26	-4.76	-18.98	-28.6	10.1	-8.11	88.32	-1.81	-8.6	-17.62	-21.87	-3.81

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	7.19	6.35	5.94	7.64	4.33	3.12	0.39	619.61	9	39.05	6.76	7.49	6.44	7.67	5.25
Days Sales Outstanding	50.74	57.49	61.44	47.76	84.39	116.97	944.48	0.59	40.55	9.35	54.01	48.76	56.72	47.56	69.54
Inventory Turnover	- -	- -	34.3	27.77	22.94	16.13	0.54	0.4	1.09	3.99	2.64	2.03	1.22	1.14	1.11
Days Inventory Outstanding	- -	- -	10.64	13.14	15.91	22.63	673.17	911.65	334.79	91.5	138.39	179.95	300.33	318.88	329.39
Accounts Payable Turnover	2.12	1.31	1.8	2.48	2.1	3.76	0.18	0.17	2.14	5.76	7	6.19	3.48	1.93	2.89
Accounts Payable Turnover Days	172.28	278.83	202.43	147.33	173.69	97.04	1,984.24	2,167.84	170.18	63.32	52.12	59	105.01	189.17	126.21
Cash Conversion Cycle	-121.53	-221.34	-130.36	-86.43	-73.38	42.56	-366.59	-1,255.6	205.16	37.53	140.28	169.71	252.03	177.26	272.72
Inventory to Cash Days	50.74	57.49	50.8	34.61	68.48	94.33	271.31	-911.06	-294.23	-82.16	-84.37	-131.19	-243.61	-271.32	-259.85
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	7	7	5	6
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	5	5	3	4
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	2	2
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	62	43	63	15	3	2	4	7	7	352	118	31	15	34	35
- Cash & Cash Equivalents	3	1	1	1	3	- -	- -	3	1	24	15	4	1	4	30
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	9	32	23	19	18	1	- -	- -	- -	3	7	9	5	2
Enterprise Value	63	51	93	36	18	20	5	5	6	328	107	33	23	34	8
Total Capital	25	31	60	69	16	-1	- -	7	4	27	80	50	20	-1	38
Total Debt/Capital (%)	15.15	30.14	52.18	33.38	115.76	-3,242.08	-353.62	0.63	- -	1.37	4.3	13.65	45.72	-367.16	5.77
Total Debt / EV	0.06	0.18	0.34	0.63	1.04	0.9	0.27	0.01	- -	- -	0.03	0.2	0.39	0.13	0.28
EV/Sales	9.68	5.99	8.46	2.55	3.65	8.13	41.68	42.01	20.98	255.36	10.97	1.75	1.67	2.57	0.61
EV/EBITDA	- -	20.36	26.12	8.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	58.74	54.85	50.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	19.68	23.82	9.24	15.57	- -	- -	- -	- -	- -	- -	- -	- -	18.96	- -
EV/Free Cash Flow to Firm	10.06	3.93	7.88	3.22	12.69	277.97	- -	- -	- -	- -	- -	- -	- -	18.46	- -
Diluted Market Cap	62	43	63	15	3	2	23	5	7	244	110	29	11	4	20
Diluted Enterprise Value	64	52	94	37	18	20	24	2	6	221	99	32	19	5	-7
EV per Share	340,824.21	259,738.33	302,505.25	119,586.59	53,035.5	59,592.01	7,428.98	360.94	403.45	5,597.93	1,421.92	378.06	163.18	3.56	0.18
TTM Sales	7	8	11	14	5	2	- -	- -	- -	1	10	19	14	13	13
TTM EBITDA	- -	3	4	4	-3	-3	-1	-2	-2	-5	-16	-19	-14	-9	-8
TTM Operating Income	-1	1	2	1	-4	-3	-1	-2	-3	-5	-18	-23	-17	-10	-9
TTM Cash Flow to Firm	- -	3	4	4	1	- -	- -	-2	-2	-2	-12	-20	-10	2	-10
TTM Free Cash Flow to Firm	6	13	12	11	1	- -	- -	-2	-2	-2	-11	-18	-10	2	-10

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	10.76	3.43	5.75	1.52	22.7	-1.32	-73.08	-2.6	-3.69	-117.51	-10.41	-1.62	-1.03	-0.61	-2.06
EV/EBIT	- -	58.74	54.85	50.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	63	51	93	36	18	20	5	5	6	328	107	33	23	34	8
Low Price	75,000	172,500	153,750	46,750	5,250	4,250	4,947.5	500	212.5	190.1	1,500	300	97.6	1.54	0.72
EV/Sales	9.68	5.99	8.46	2.55	3.65	8.13	41.68	42.01	20.98	255.36	10.97	1.75	1.67	2.57	0.61
EV/EBITDA	- -	20.36	26.12	8.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	251.51	4.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-24.87	-195.43	251.54	15.56	-0.2	-0.16	-8.11	-10.06	-2.11	-5.29	-12.09	-1.06	-0.55	-0.66	-3.12
Price/Earnings High	-43.05	-252.03	342.96	24.45	-0.58	-0.43	-27.98	-49.14	-5.18	-25.26	-41.14	-2.46	-1.17	-2.54	-6.93
Price/Earnings Low	-6.62	-128.82	187.49	4.48	-0.03	-0.09	-4.81	-1.97	-1.16	-0.55	-3.49	-0.41	-0.19	-0.03	-1.39
Price/Book Value	2.99	2.01	2.18	0.33	-0.99	-0.13	-2.16	1.09	1.62	13.35	1.54	0.72	1.38	-5.84	0.99
Price/Book Value Average	2.49	2.37	2.18	1.08	-4.32	-0.14	-3.27	4.94	1.39	4.06	5.11	1.57	3.71	-51.73	1.98
Price/Book Value High	4.32	3.06	2.98	1.69	-12.33	-0.38	-11.3	24.1	3.41	19.4	17.39	3.66	7.88	-197.71	4.41
Price/Book Value Low	0.66	1.56	1.63	0.31	-0.7	-0.08	-1.94	0.96	0.77	0.42	1.48	0.61	1.28	-2.59	0.88
Price/Tangible Book Value	2.99	2.01	2.18	0.33	-0.99	-0.13	-2.16	2.77	10.76	15.43	-63.71	3.63	21.69	-2.76	0.99
Price/Tangible Book Value Average	2.49	2.37	2.18	1.08	-4.32	-0.14	-3.27	12.55	9.2	4.7	-210.93	7.97	58.32	-24.43	1.99
Price/Tangible Book Value High	4.32	3.06	2.98	1.69	-12.33	-0.38	-11.3	61.28	22.6	22.42	-717.48	18.55	124.06	-93.38	4.41
Price/Tangible Book Value Low	0.66	1.56	1.63	0.31	-0.7	-0.08	-1.94	2.45	5.08	0.49	-60.87	3.11	20.18	-1.22	0.88
Price/Sales	9.58	5.1	5.77	1.07	0.52	0.99	199.08	42.84	22.32	189.93	11.27	1.53	0.81	0.3	1.59
Price/Sales Average	8	6.04	5.77	3.46	2.25	1.06	301.54	194.13	19.08	57.81	37.3	3.36	2.17	2.63	3.18
Price/Sales High	13.84	7.79	7.87	5.44	6.4	2.83	1,040.63	947.82	46.87	276.03	126.89	7.82	4.61	10.06	7.06
Price/Sales Low	2.13	3.98	4.3	1	0.36	0.58	179.08	37.91	10.54	6.02	10.77	1.31	0.75	0.13	1.42
Price/Cash Flow	-81.99	18.98	20.28	5.77	-16.95	-1.16	-70.24	-2.6	-3.64	-108.19	-8.82	-1.48	-1.01	-0.61	-2.05
Price/Cash Flow Average	-68.42	22.45	20.28	18.74	-73.68	-1.24	-106.39	-11.77	-3.11	-32.93	-29.22	-3.24	-2.72	-5.37	-4.09
Price/Cash Flow High	-118.44	28.95	27.65	29.44	-210.18	-3.32	-367.16	-57.47	-7.65	-157.23	-99.38	-7.55	-5.78	-20.51	-9.08
Price/Cash Flow Low	-18.22	14.8	15.11	5.4	-11.86	-0.68	-63.18	-2.3	-1.72	-3.43	-8.43	-1.27	-0.94	-0.27	-1.82
Price/Free Cash Flow Average	8.98	4.06	5.75	4.93	98.67	-1.41	-110.69	-11.77	-3.15	-35.77	-34.48	-3.56	-2.77	-5.41	-4.12
Price/Free Cash Flow High	15.54	5.23	7.85	7.75	281.46	-3.79	-382	-57.47	-7.75	-170.78	-117.27	-8.28	-5.9	-20.66	-9.15
Price/Free Cash Flow Low	2.39	2.67	4.29	1.42	15.89	-0.78	-65.74	-2.3	-1.74	-3.72	-9.95	-1.39	-0.96	-0.27	-1.84
EV/Sales Average	8.25	7.04	8.55	5.02	5.42	8.29	57.56	274.24	17.58	64.97	38.96	3.69	3.48	22.25	3.37
EV/Sales High	14.09	8.79	10.65	7	9.58	10.06	172.12	1,431.2	46.71	379.44	135.27	8.42	6.73	84.83	10.13
EV/Sales Low	2.38	4.99	7.08	2.55	3.54	7.81	38.58	34.45	8.63	282.53	10.43	1.52	1.59	1.18	0.3
EV/EBITDA Average	-747.68	23.94	26.41	16.79	-9.23	-7.58	-10.3	-14.82	-2.22	-17.55	-23.14	-3.78	-3.52	-34.58	-5.31
EV/EBITDA High	-1,277.58	29.88	32.88	23.4	-16.3	-9.2	-30.8	-77.34	-5.9	-102.52	-80.35	-8.62	-6.81	-131.86	-15.97
EV/EBITDA Low	-215.78	16.95	21.87	8.54	-6.02	-7.14	-6.9	-1.86	-1.09	2.61	-6.2	-1.56	-1.61	-1.83	-0.48
EV/EBIT Average	-44.76	69.07	55.46	99.04	-6.33	-6.57	-10.02	-14.35	-2.07	-16.94	-21.2	-3.12	-2.75	-30.74	-4.83
EV/EBIT High	-76.48	86.21	69.06	138.07	-11.19	-7.97	-29.95	-74.88	-5.49	-98.9	-73.62	-7.12	-5.32	-117.22	-14.52
EV/EBIT Low	-12.92	48.89	45.94	50.39	-4.13	-6.19	-6.71	-1.8	-1.01	2.52	-5.68	-1.28	-1.26	-1.63	-0.44
Last Price	337,500	221,250	206,250	50,000	7,500	7,250	5,500	565	450	6,000	1,570	350	104.9	3.47	0.81
High Price	487,500	337,500	281,250	255,000	93,000	20,750	28,750	12,500	945	8,720	17,679.9	1,790	600	117.5	3.61
Enterprise Value Average	54	60	94	72	26	20	7	30	5	84	380	70	48	298	43
Enterprise Value High	92	75	117	100	47	25	20	154	14	488	1,320	161	93	1,136	130
Enterprise Value Low	16	42	78	37	17	19	4	4	3	-12	102	29	22	16	4

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10	44
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	25
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	25
Revenue per Share	35,223.84	43,349.59	35,759.05	46,863.5	14,520.01	7,326.57	27.63	13.19	20.16	31.59	139.33	229.03	130.14	11.68	0.51
EBITDA per Share	-388.49	12,755.66	11,582.16	14,011.9	-8,535.98	-8,012.4	-154.38	-244.07	-159.75	-116.93	-234.57	-223.7	-128.64	-7.51	-0.32
Operating Income per Share	-6,489.64	4,421.64	5,514.65	2,375.03	-12,439.09	-9,244.44	-158.78	-252.06	-171.41	-121.2	-256.01	-270.95	-164.74	-8.45	-0.36
Basic EPS, GAAP	-11,323.7	-1,339.12	820.06	10,431.44	-159,881.33	-48,172.56	-1,027.53	-254.4	-182.47	-345.16	-429.79	-727.74	-514.9	-46.24	-0.52
Basic EPS from Cont Ops	-10,904.12	3,781.22	4,217.17	14,995.49	-154,529.33	-39,213.6	-189.81	-254.4	-171.45	-121.23	-429.79	-698.74	-401.75	-30.55	-0.21
Diluted EPS, GAAP	-11,323.7	-1,339.12	820.06	10,431.44	-159,881.33	-48,172.56	-1,027.53	-254.4	-182.47	-345.16	-429.79	-727.74	-514.9	-46.24	-0.52
Diluted EPS from Cont Ops	-10,904.12	3,781.22	4,217.17	14,995.49	-154,529.33	-39,213.6	-189.81	-254.4	-171.45	-121.23	-429.79	-698.74	-401.75	-30.55	-0.21
Dividend per Share	304.12	2,212.73	2,477.1	4,564.05	5,352.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-4,116.18	11,656.85	10,172.62	8,662.29	-442.49	-6,245.97	-78.3	-217.51	-123.58	-55.46	-177.9	-237.04	-103.76	-5.73	-0.4
Free Cash Flow per Basic Share	-39,602.61	-41,214.64	-15,504.79	-15,582.85	-1,215.39	-7,016.12	-81.35	-217.51	-125.24	-59.86	-205.05	-258.02	-105.8	-5.77	-0.4
Cash & Equivalents per Share	20,481.15	9,112.59	6,855.98	5,980.65	9,859.14	1,009	54.21	207.33	46.55	408.29	193.73	49.17	5.83	0.37	0.68
Book Value per Share	112,949.3	110,248.73	94,463.47	150,820.44	-7,543.19	-54,996.5	-2,544.02	518.59	277.08	449.46	1,016.77	488.6	76.13	-0.59	0.82
Tangible Book Value per Share	112,949.3	110,248.73	94,463.47	150,820.44	-7,543.19	-54,996.5	-2,544.02	203.97	41.82	388.95	-24.64	96.5	4.84	-1.26	0.82

AgEagle Aerial Systems, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)