| VSE CORP (VSEC) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | 2014-Sep-30 | 2014-Jun-30 | 2014-Mar-31 |
| Fiscal Period | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 |
| Price to Sales | 5.71x | 3.21x | 3.31x | 2.82x | 2.81x | 2.47x | 2.77x | 2.45x | 2.13x | 1.65x | .98x | .96x | .82x | .82x | .80x | .80x | .97x | 1.44x | .88x | .96x | .77x | .65x | .48x | .47x | .24x | .56x | .51x | .44x | .50x | .48x | .50x | .74x | .76x | .69x | .79x | | | | | | | | | | | | | | |
| Price to Book | 4.42x | 2.48x | 3.50x | 2.76x | 2.53x | 1.96x | 1.93x | 1.81x | 2.05x | 1.65x | 1.28x | 1.50x | 1.26x | 1.35x | 1.02x | 1.11x | 1.38x | 1.86x | 1.49x | 1.57x | 1.20x | 1.21x | .97x | 1.01x | .49x | 1.16x | 1.05x | .91x | 1.02x | 1.01x | 1.12x | 1.69x | 1.84x | 1.80x | 2.22x | | | | | | | | | | | | | | |
| Price to Earnings | 542.86x | 305.13x | 307.07x | 142.87x | 190.56x | 126.54x | 109.85x | 119.95x | 53.75x | 26.00x | 24.01x | 21.89x | 18.57x | 21.55x | 15.42x | 16.55x | 64.37x | 97.39x | 78.52x | 91.73x | - | - | - | 281.69x | 5.36x | 11.40x | 10.33x | 8.77x | 9.95x | 9.50x | 8.29x | 13.24x | 14.39x | 13.50x | 21.31x | | | | | | | | | | | | | | |
| Price to Unlevered FCF | 1,112.83x | 625.48x | 127.61x | 203.17x | - | - | - | - | - | - | - | - | - | - | - | 59.13x | - | - | - | - | - | 13.73x | 11.03x | 10.98x | 14.80x | 63.38x | 16.37x | 18.15x | 86.86x | 21.17x | 34.28x | 22.54x | 9.53x | 11.31x | 11.25x | | | | | | | | | | | | | | |
| Debt to Asset Ratio | | .29x | .37x | .39x | .44x | .43x | .46x | .48x | .54x | .54x | .55x | .56x | .56x | .55x | .53x | .54x | .54x | .55x | .55x | .53x | .51x | .54x | .55x | .56x | .55x | .57x | .57x | .58x | .58x | .49x | .50x | .51x | .52x | .53x | .55x | .56x | .59x | .61x | .61x | .62x | .62x | .63x | .64x | .66x | .67x | .42x | .44x | .45x | .48x |
| Current Ratio | | 3.76x | 3.94x | 3.73x | 3.90x | 3.23x | 3.69x | 3.53x | 3.33x | 2.70x | 3.06x | 3.21x | 2.99x | 2.44x | 2.85x | 2.87x | 3.02x | 2.58x | 2.76x | 3.14x | 2.85x | 2.55x | 2.55x | 2.41x | 2.63x | 2.16x | 2.44x | 2.46x | 2.58x | 2.68x | 2.87x | 2.70x | 2.22x | 2.18x | 1.91x | 2.11x | 2.04x | 1.74x | 1.98x | 1.93x | 1.94x | 2.04x | 2.32x | 2.06x | 2.10x | 1.40x | 1.31x | 1.51x | 1.57x |
✓