Veeco Instruments Inc. Financial Ratios — VECO 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 (%)	63.42	17.07	-56.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	12.28	3.3	-4.48	-7.13	-3.51	-14.8	-4.79	-35.58	-9.16	-0.98	2.9	16.47	-2.58	5.94	2.75
Return on Capital (%)	51.43	17.41	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-28.68
Return on Invested Capital (%)	22.88	3.66	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.58
Gross Margin (%)	48.44	41.69	31.09	34.33	37.15	40.13	37.05	35.74	37.72	42.78	41.54	40.73	42.77	42.38	39.95
EBITDA Margin (%)	29.7	11.27	-15.33	-6.27	4.34	-3.66	1.89	3.91	1.25	12.03	14.19	13.3	14.24	16.76	9.73
Operating Margin (%)	28.38	8.13	-20.89	-12.52	-4.01	-13.5	-8.64	-5.32	-6.95	5.27	9.72	9.33	10.49	13.26	6.72
Incremental Operating Margin (%)	-49.16	50.94	- -	- -	- -	- -	- -	- -	- -	152.52	25.38	5.7	47.51	49.49	95.26
Pretax Margin (%)	27.79	7.4	-21.47	-19.94	-4.75	-35.94	-18.71	-80.03	-18.59	-1.86	4.4	7.89	-4.25	9.6	5.93
Profit Margin (%)	13.07	5.99	-12.74	-17.04	-6.7	-36.79	-10.8	-75.1	-18.78	-1.85	4.46	25.84	-4.56	10.28	5.33
Net Income to Common Margin (%)	13.07	5.99	-12.74	-17.04	-6.7	-36.79	-10.8	-75.1	-18.78	-1.85	4.46	25.84	-4.56	10.28	5.33
Effective Tax Rate (%)	29.98	30.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.15
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	63.42	17.07	-56.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	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	2	2	2	1	276	287	315	332	267	312	310	314	262
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	4	4	4	24	4	30	4
LT Debt	2	2	2	2	1	1	276	287	310	327	262	288	306	284	258
Total Debt/EBITDA	0.01	0.04	-0.04	-0.08	0.07	-0.1	30.62	13.57	59.99	6.07	3.22	3.63	3.27	2.61	4.05
Net Debt/EBITDA	-0.74	-6.57	4.1	10.92	-12.92	22.78	-0.46	3.55	32.57	3.5	1.33	1.39	1.22	1.09	0.97
Total Debt/EBIT	0.01	0.06	-0.03	-0.04	-0.08	-0.03	-6.71	-9.97	-10.79	13.85	4.7	5.17	4.44	3.3	5.87
Net Debt/EBIT	-0.77	-9.11	3.01	5.47	14	6.17	0.1	-2.61	-5.86	8	1.93	1.99	1.66	1.37	1.4
EBITDA to Interest Expense	63.21	38.72	-85.07	-34.44	44.67	-54.64	0.46	0.98	0.24	2.21	2.92	7.47	8.06	10.89	7.07
EBITDA-CapEx/Interest Expense	63.21	38.72	-85.07	-34.44	44.67	-54.64	0.46	0.98	0.24	2.21	2.92	7.47	8.06	10.89	7.07
EBIT to Interest Expense	60.41	27.94	-115.88	-68.8	-41.22	-201.71	-2.11	-1.34	-1.32	0.97	2	5.24	5.94	8.61	4.88
Interest Expense	5	2	1	1	- -	- -	19	22	22	25	28	12	12	11	9
Common Equity/Total Assets	28.39	10.3	5.72	-1.36	-5.01	-22.17	-15.31	-68.77	-85.37	-78.71	-75.73	-44.43	-43.25	-36.58	-31.86
Long-Term Debt/Equity (%)	0.32	0.26	0.24	0.21	0.17	0.14	32.81	65.65	82.87	80.18	59.93	49.85	45.58	36.85	29.12
Long-Term Debt/Capital (%)	0.9	2.16	3.28	-14.16	-2.77	-0.49	435.83	-86.54	-80.85	-87.25	-63.34	-151.85	-138.61	-197.77	-160.7
Long-Term Debt/Total Assets (%)	0.26	0.23	0.19	0.16	0.13	0.11	19.87	31.9	37.94	36.46	29.17	25.53	24.94	22.69	19.45
Total Debt/Equity (%)	0.35	0.3	0.27	0.25	0.21	0.2	32.81	65.65	83.99	81.19	60.94	53.92	46.17	40.77	29.59
Total Debt/Capital (%)	0.99	2.43	3.79	-17.06	-3.56	-0.72	435.83	-86.54	-81.94	-88.36	-64.41	-164.24	-140.43	-218.83	-163.3
Total Debt/Total Assets (%)	0.28	0.26	0.23	0.2	0.17	0.16	19.87	31.9	38.45	36.92	29.67	27.62	25.26	25.11	19.76
Net Debt to Equity	-28.31	-47.11	-26.74	-36.4	-37.46	-46.46	-0.49	17.16	45.6	46.89	25.06	20.72	17.27	16.94	7.06
Net Debt/Capital (%)	-426.41	133.79	135.14	95.5	85.71	62.16	1.9	-13.8	-33.28	-37.93	-20.55	-34.74	-30.58	-45.16	-19.31
EBITDA	291	58	-51	-25	21	-12	9	21	5	55	83	86	95	120	65
EBITDA-CapEx	291	58	-51	-25	21	-12	9	21	5	55	83	86	95	120	65
Operating Income (Loss)	278	42	-69	-49	-19	-45	-41	-29	-29	24	57	60	70	95	45

Liquidity (USD)

MCP API Chat

	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	2.93	5.14	3.84	2.32	2.37	2.4	1.46	1.63	2.07	2.18	1.18	1.17	1.4	1.79	2.19
Current Ratio	4.51	6.63	4.79	3.3	3.34	3.49	2.66	3.25	4.03	4	2.9	2.59	3.24	3.98	4.75
Quick Ratio	3.5	5.7	4.03	2.68	2.68	2.8	1.9	2.11	2.67	2.87	1.86	1.72	1.99	2.49	3.01
CFO/Avg Current Liab	0.42	0.8	0.01	0.28	0.1	-0.16	0.19	-0.2	-0.05	0.32	0.4	0.49	0.26	0.31	0.38
Common Equity/Total Assets	28.39	10.3	5.72	-1.36	-5.01	-22.17	-15.31	-68.77	-85.37	-78.71	-75.73	-44.43	-43.25	-36.58	-31.86
Long-Term Debt/Equity (%)	0.32	0.26	0.24	0.21	0.17	0.14	32.81	65.65	82.87	80.18	59.93	49.85	45.58	36.85	29.12
Long-Term Debt/Capital (%)	0.9	2.16	3.28	-14.16	-2.77	-0.49	435.83	-86.54	-80.85	-87.25	-63.34	-151.85	-138.61	-197.77	-160.7
Long-Term Debt/Total Assets (%)	0.26	0.23	0.19	0.16	0.13	0.11	19.87	31.9	37.94	36.46	29.17	25.53	24.94	22.69	19.45
Total Debt/Equity (%)	0.35	0.3	0.27	0.25	0.21	0.2	32.81	65.65	83.99	81.19	60.94	53.92	46.17	40.77	29.59
Total Debt/Capital (%)	0.99	2.43	3.79	-17.06	-3.56	-0.72	435.83	-86.54	-81.94	-88.36	-64.41	-164.24	-140.43	-218.83	-163.3
Total Debt/Total Assets (%)	0.28	0.26	0.23	0.2	0.17	0.16	19.87	31.9	38.45	36.92	29.67	27.62	25.26	25.11	19.76
CFO/Total Liabilities	65.76	88.79	0.43	22.08	8.96	-14.54	6.39	-8.15	-1.67	8.79	14.68	19.71	11.08	13.27	15.78
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	6.3	7.2	5.59	5.36	4.04	4.84	1.41	0.47	0.55	1.14	2.18	1.7	2.56	2.93	3.23

Working Capital (USD)

MCP API Chat

	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	7.97	6.52	7.63	9.36	8.7	6.17	6.06	6.54	7.46	7.23	6.15	5.53	5.87	7.18	6.4
Days Sales Outstanding	45.77	55.95	47.86	38.98	41.93	59.17	60.19	55.78	48.95	50.49	59.32	66.04	62.23	50.85	57.01
Inventory Turnover	4.55	3.47	3.83	4.26	4.32	2.57	3.04	2.52	1.8	1.86	2.15	2.03	1.72	1.71	1.53
Days Inventory Outstanding	80.23	105.08	95.42	85.73	84.58	142	120.26	144.89	202.22	195.92	169.53	180.01	212.73	213.88	238.84
Accounts Payable Turnover	14.04	7.44	7.39	9.64	13.11	7.52	9.4	8.55	7.81	9.93	9.37	8.68	8.73	9.83	8.65
Accounts Payable Turnover Days	26	49.07	49.39	37.85	27.85	48.51	38.84	42.69	46.71	36.77	38.95	42.03	41.82	37.11	42.21
Cash Conversion Cycle	100	111.96	93.89	86.86	98.67	152.66	141.61	157.98	204.46	209.65	189.9	204.03	233.14	227.62	253.64
Inventory to Cash Days	-34.46	-49.12	-47.57	-46.76	-42.65	-82.83	-60.07	-89.12	-153.27	-145.43	-110.2	-113.97	-150.5	-163.04	-181.83
Inventories	113	60	60	61	77	77	120	156	133	146	171	207	238	247	275
Raw Materials	57	37	34	30	42	46	60	91	82	83	96	135	140	129	156
Work In Process	20	13	13	25	30	25	37	42	43	54	54	69	71	88	81
Finished Goods	36	10	13	6	5	5	23	23	8	9	21	2	6	3	7
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	20	26	31

Enterprise Value (USD)

MCP API Chat

	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	825	1,135	1,277	1,373	817	1,147	656	349	697	840	1,397	927	1,668	1,512	1,695
- Cash & Cash Equivalents	218	385	211	271	269	277	280	212	129	130	120	155	159	146	163
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	2	2	2	2	1	276	287	315	332	267	312	310	314	262
Enterprise Value	336	560	787	983	433	804	604	376	767	852	1,440	936	1,674	1,482	1,567
Total Capital	268	99	56	-11	-43	-167	63	-332	-384	-375	-414	-190	-221	-144	-160
Total Debt/Capital (%)	0.99	2.43	3.79	-17.06	-3.56	-0.72	435.83	-86.54	-81.94	-88.36	-64.41	-164.24	-140.43	-218.83	-163.3
Total Debt / EV	0.01	- -	- -	- -	- -	- -	0.46	0.76	0.41	0.39	0.19	0.33	0.19	0.21	0.17
EV/Sales	0.34	1.09	2.37	2.5	0.91	2.42	1.27	0.69	1.83	1.88	2.47	1.45	2.51	2.07	2.36
EV/EBITDA	1.16	9.63	- -	- -	20.91	- -	67.1	17.77	146.32	15.59	17.4	10.9	17.63	12.33	24.24
EV/EBIT	1.21	13.35	- -	- -	- -	- -	- -	- -	- -	35.57	25.39	15.53	23.93	15.58	35.11
EV/Cash Flow to Firm	2.83	4.96	727.36	23.03	26.35	- -	13.07	- -	51.53	12.61	14.92	6.41	22.53	19.59	20.16
EV/Free Cash Flow to Firm	2.83	4.96	727.36	23.03	26.35	- -	13.07	- -	51.53	12.61	14.92	6.41	22.53	19.59	20.16
Diluted Market Cap	856	1,152	1,277	1,373	817	1,147	656	349	697	840	1,527	1,219	1,668	1,651	1,732
Diluted Enterprise Value	641	769	1,068	1,104	549	871	652	425	883	1,042	1,674	1,376	1,820	1,819	1,830
EV per Share	8.47	14.56	20.28	24.98	10.9	20.43	13.68	7.98	16.16	17.61	29.34	18.76	31.12	26.27	26.42
TTM Sales	979	516	332	393	477	332	476	542	419	454	583	646	666	717	664
TTM EBITDA	291	58	-51	-25	21	-12	9	21	5	55	83	86	95	120	65
TTM Operating Income	278	42	-69	-49	-19	-45	-41	-29	-29	24	57	60	70	95	45
TTM Cash Flow to Firm	119	113	1	43	16	-24	46	-18	15	68	96	146	74	76	78
TTM Free Cash Flow to Firm	119	113	1	43	16	-24	46	-18	15	68	96	146	74	76	78

Multiples (USD)

MCP API Chat

	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	7.42	10.29	1,756.72	32.63	51.75	-48.09	18.75	-9.26	-94.02	19.52	22.54	11.24	27.05	25.87	24.92
EV/EBIT	1.21	13.35	- -	- -	- -	- -	- -	- -	- -	35.57	25.39	15.53	23.93	15.58	35.11
Enterprise Value	336	560	787	983	433	804	604	376	767	852	1,440	936	1,674	1,482	1,567
Low Price	20.35	21.12	28.23	30.54	16.54	15.26	10.85	6.27	7.25	7.42	17.39	16.11	17.7	25.52	16.92
EV/Sales	0.34	1.09	2.37	2.5	0.91	2.42	1.27	0.69	1.83	1.88	2.47	1.45	2.51	2.07	2.36
EV/EBITDA	1.16	9.63	- -	- -	20.91	- -	67.1	17.77	146.32	15.59	17.4	10.9	17.63	12.33	24.24
Price/Earnings	6.45	36.69	- -	- -	- -	- -	- -	- -	- -	- -	53.66	5.55	- -	20.51	47.89
Price/Earnings Average	12.32	38.39	-31.51	-21.22	-32.97	-6.45	-21.42	-1.59	-7.14	-76.32	43.13	6.69	-43.42	26.66	40.77
Price/Earnings High	17.87	47.76	-39.65	-26.09	-44.04	-9.82	-29.54	-2.38	-10.39	-114.29	54.06	9.69	-56.57	37.7	57.72
Price/Earnings Low	6.31	26.28	-25.92	-17.95	-20.56	-4.92	-9.33	-0.73	-4.37	-42.77	32.77	4.82	-31.34	19.53	28.35
Price/Book Value	3.1	11.76	23.54	-108.28	-18.3	-6.82	-3.09	-0.56	-1	-1.19	-2.05	-1.85	-3.14	-3.3	-4.01
Price/Book Value Average	5.94	12.3	24.55	-112.06	-23.61	-4.68	-5.18	-1.05	-0.81	-0.91	-1.65	-2.23	-2.48	-4.29	-3.42
Price/Book Value High	8.61	15.3	30.88	-137.8	-31.55	-7.12	-7.15	-1.56	-1.17	-1.36	-2.07	-3.23	-3.23	-6.07	-4.84
Price/Book Value Low	3.04	8.42	20.19	-94.81	-14.72	-3.57	-2.26	-0.48	-0.49	-0.51	-1.25	-1.6	-1.79	-3.14	-2.37
Price/Tangible Book Value	1.22	1.55	2.22	2.95	1.75	2.72	4.02	2.08	5.32	4.66	6.3	2.49	4.03	2.76	2.55
Price/Tangible Book Value Average	2.32	1.62	2.32	3.06	2.25	1.87	6.75	3.85	4.29	3.55	5.06	3	3.19	3.59	2.17
Price/Tangible Book Value High	3.37	2.01	2.92	3.76	3.01	2.84	9.31	5.76	6.24	5.32	6.35	4.35	4.15	5.08	3.07
Price/Tangible Book Value Low	1.19	1.11	1.91	2.59	1.4	1.42	2.94	1.76	2.63	1.99	3.85	2.16	2.3	2.63	1.51
Price/Sales	0.84	2.2	3.85	3.49	1.71	3.46	1.38	0.64	1.66	1.85	2.4	1.44	2.5	2.11	2.55
Price/Sales Average	1.61	2.3	4.01	3.62	2.21	2.37	2.31	1.19	1.34	1.41	1.93	1.73	1.98	2.74	2.17
Price/Sales High	2.34	2.86	5.05	4.45	2.95	3.61	3.19	1.79	1.95	2.11	2.41	2.5	2.58	3.87	3.08
Price/Sales Low	0.82	1.57	3.3	3.06	1.38	1.81	1.01	0.55	0.82	0.79	1.46	1.24	1.43	2.01	1.51
Price/Cash Flow	7.15	10.13	1,756.72	32.63	51.75	-48.09	18.75	-9.26	-94.02	19.52	20.62	8.55	27.05	23.7	24.39
Price/Cash Flow Average	13.66	10.6	1,832.02	33.76	66.77	-32.99	31.46	-17.16	-75.82	14.89	16.58	10.29	21.38	30.8	20.76
Price/Cash Flow High	19.81	13.19	2,304.93	41.52	89.2	-50.24	43.39	-25.68	-110.32	22.29	20.78	14.91	27.85	43.55	29.4
Price/Cash Flow Low	6.99	7.26	1,506.91	28.57	41.63	-25.18	13.7	-7.83	-46.42	8.34	12.6	7.41	15.43	22.57	14.44
Price/Free Cash Flow Average	14.18	10.76	1,832.02	33.76	66.77	-32.99	31.46	-17.16	-75.82	14.89	18.12	13.53	21.38	33.62	21.22
Price/Free Cash Flow High	20.56	13.39	2,304.93	41.52	89.2	-50.24	43.39	-25.68	-110.32	22.29	22.71	19.59	27.85	47.54	30.04
Price/Free Cash Flow Low	7.25	7.37	1,506.91	28.57	41.63	-25.18	13.7	-7.83	-46.42	8.34	13.77	9.74	15.43	24.63	14.75
EV/Sales Average	1.39	1.56	3.39	2.93	1.65	1.54	2.31	1.33	1.78	1.85	2.18	1.97	2.21	2.98	2.32
EV/Sales High	2.12	2.12	4.42	3.76	2.39	2.78	3.18	1.93	2.39	2.56	2.67	2.74	2.81	4.11	3.22
EV/Sales Low	0.6	0.83	2.67	2.37	0.82	0.98	1	0.68	1.26	1.23	1.72	1.49	1.66	2.24	1.66
EV/EBITDA Average	4.68	13.84	-22.08	-46.77	37.95	-42.08	121.83	34.12	142.56	15.42	15.34	14.82	15.49	17.75	23.85
EV/EBITDA High	7.13	18.83	-28.84	-60.02	55.04	-75.99	168.21	49.29	191.34	21.25	18.78	20.64	19.7	24.51	33.13
EV/EBITDA Low	2.04	7.4	-17.43	-37.88	18.8	-26.72	52.78	17.5	100.98	10.26	12.09	11.18	11.63	13.38	17.05
EV/EBIT Average	4.9	19.19	-16.21	-23.41	-41.13	-11.4	-26.69	-25.09	-25.64	35.18	22.4	21.12	21.02	22.44	34.55
EV/EBIT High	7.46	26.09	-21.17	-30.04	-59.65	-20.58	-36.85	-36.23	-34.42	48.49	27.41	29.41	26.73	30.99	48
EV/EBIT Low	2.13	10.26	-12.8	-18.96	-20.37	-7.24	-11.56	-12.87	-18.16	23.42	17.64	15.93	15.78	16.91	24.7
Last Price	20.8	29.49	32.91	34.88	20.56	29.15	14.85	7.41	14.68	17.36	28.47	18.58	31.03	26.8	28.58
High Price	57.67	38.39	43.18	44.39	35.44	30.45	34.38	20.55	17.23	19.83	28.68	32.4	31.95	49.25	34.45
Enterprise Value Average	1,362	805	1,123	1,151	787	510	1,097	723	748	842	1,270	1,273	1,470	2,134	1,541
Enterprise Value High	2,072	1,095	1,467	1,478	1,141	922	1,514	1,044	1,003	1,161	1,555	1,774	1,870	2,948	2,141
Enterprise Value Low	592	430	887	933	390	324	475	371	530	561	1,000	961	1,103	1,609	1,102

Shares Outstanding	39	39	40	40	41	41	48	48	49	50	51	52	56	57	60
Diluted Weighted Avg Shares	41	39	39	39	40	39	44	47	47	48	54	66	54	62	61
Basic Weighted Avg Shares	40	38	39	39	40	39	44	47	47	48	49	50	54	56	59
Revenue per Share	24.69	13.41	8.55	9.98	12	8.43	10.77	11.5	8.83	9.39	11.89	12.95	12.39	12.71	11.2
EBITDA per Share	7.33	1.51	-1.31	-0.63	0.52	-0.31	0.2	0.45	0.11	1.13	1.69	1.72	1.77	2.13	1.09
Operating Income per Share	7.01	1.09	-1.79	-1.25	-0.48	-1.14	-0.93	-0.61	-0.61	0.5	1.16	1.21	1.3	1.69	0.75
Basic EPS, GAAP	3.23	0.8	-1.09	-1.7	-0.8	-3.1	-1.16	-8.63	-1.66	-0.17	0.53	3.35	-0.56	1.31	0.6
Basic EPS from Cont Ops	4.8	0.69	-1.09	-1.7	-0.8	-3.1	-1.16	-8.63	-1.66	-0.17	0.53	3.35	-0.56	1.31	0.6
Diluted EPS, GAAP	3.11	0.79	-1.09	-1.7	-0.8	-3.1	-1.16	-8.63	-1.66	-0.17	0.49	2.54	-0.56	1.2	0.58
Diluted EPS from Cont Ops	4.63	0.68	-1.09	-1.7	-0.8	-3.1	-1.16	-8.63	-1.66	-0.17	0.49	2.54	-0.56	1.2	0.58
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.91	2.91	0.02	1.07	0.4	-0.61	0.79	-0.8	-0.16	0.89	1.38	2.17	1.15	1.13	1.17
Free Cash Flow per Basic Share	2.91	2.91	0.02	1.07	0.4	-0.61	0.79	-0.8	-0.16	0.89	1.38	2.17	1.15	1.13	1.17
Cash & Equivalents per Share	12.39	14.99	12.69	9.95	9.69	8.75	7.41	5.52	5.15	6.6	4.56	6.06	5.68	6.1	6.58
Book Value per Share	6.7	2.51	1.4	-0.32	-1.12	-4.27	-4.81	-13.14	-14.71	-14.62	-13.87	-10.04	-9.89	-8.11	-7.12
Tangible Book Value per Share	17.12	19.09	14.8	11.81	11.78	10.71	3.69	3.57	2.76	3.73	4.52	7.45	7.69	9.69	11.21

Veeco Instruments Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)