BayFirst Financial Corp. Financial Ratios — BAFN Stock

Profitability (USD)

	1996 Y	1997 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	12/31/1996	12/31/1997	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 (%)	13.72	13.43	-0.63	11.48	28.33	32.88	14.42	-3.73	10.26	23.67	32.93	-1.39	5.65	9.84	-33.32
Return on Assets (%)	0.9	0.91	-0.04	0.79	2.44	3.3	1.63	-0.39	1	1.22	2	-0.04	0.55	0.85	-1.91
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	-3.95	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	-940	- -	-0.5	3.42	- -	- -	- -	8.03	7.6	4.09	7.72	8.6	8.57	11.19	16.56
Operating Margin (%)	-940	- -	-3.94	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	-9,400	- -	55.83	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	530	788.89	-3.94	12.43	39.16	34.22	16.98	-3.82	9.45	12.74	20.91	12.17	10.2	17.68	-59.98
Profit Margin (%)	430	522.22	-3.94	17.58	28.31	21.32	10.1	-2.76	6.73	10.26	43.92	-0.6	7.24	13.08	-44.62
Net Income to Common Margin (%)	430	522.22	-3.94	17.58	28.31	21.32	10.1	-2.76	6.03	9.56	42.13	-2.04	6.01	11.1	-47.42
Effective Tax Rate (%)	18.87	33.8	- -	- -	27.69	37.68	40.52	- -	28.79	19.49	22.96	22.17	26.38	25.54	- -
Dvd Payout Ratio (%)	23.26	23.4	- -	- -	- -	- -	- -	-59.72	21.08	7.73	13.16	27.7	26.53	15.18	0.41
Sustainable Growth Rate (%)	10.53	10.29	-0.63	11.48	28.33	32.88	14.42	-5.96	8.1	21.84	28.6	-1.01	4.15	8.35	-33.19

Credit (USD)

Credit Ratios API ChatGPT

	1996 Y	1997 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	12/31/1996	12/31/1997	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	173	172	4	6	- -	- -	- -	14	24	14	13	37	21	22	21
ST Debt	137	83	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	36	89	4	6	- -	- -	- -	14	24	14	13	37	21	22	21
Total Debt/EBITDA	-18.41	- -	-273.44	53.83	- -	- -	- -	4.05	4.83	2.69	2.94	7.52	3.1	2.57	2.28
Net Debt/EBITDA	-17.73	- -	931.92	-97.08	- -	- -	- -	-5.2	-18.04	-9.5	-23.77	-7.46	-6.62	-8.27	-21.88
Total Debt/EBIT	-18.41	- -	-34.59	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-17.73	- -	117.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.54	6.95	5.31	8.27	8.88	10.82	11.58	9.51	8.22	3.65	9.49	8.8	7.6	7.08	5.09
Long-Term Debt/Equity (%)	111.96	237.17	112.19	95.5	- -	- -	- -	37.66	47.65	19.17	13.2	40.68	20.81	21.02	25.52
Long-Term Debt/Capital (%)	17.74	42.4	52.87	48.85	- -	- -	- -	27.36	32.27	16.09	11.66	28.91	17.23	17.37	20.33
Long-Term Debt/Total Assets (%)	7.32	16.49	5.96	7.9	- -	- -	- -	3.9	4.6	0.88	1.39	3.98	1.87	1.75	1.61
Total Debt/Equity (%)	530.98	459.36	112.19	95.5	- -	- -	- -	37.66	47.65	19.17	13.2	40.68	20.81	21.02	25.52
Total Debt/Capital (%)	84.15	82.12	52.87	48.85	- -	- -	- -	27.36	32.27	16.09	11.66	28.91	17.23	17.37	20.33
Total Debt/Total Assets (%)	34.73	31.94	5.96	7.9	- -	- -	- -	3.9	4.6	0.88	1.39	3.98	1.87	1.75	1.61
Net Debt to Equity	511.35	442.78	-382.36	-172.25	- -	- -	- -	-48.38	-178.15	-67.62	-106.79	-40.37	-44.38	-67.73	-244.46
Net Debt/Capital (%)	83.64	81.58	135.42	238.41	- -	- -	- -	-93.72	246.04	-178.42	3,313.7	-63.59	-76.22	-147.58	190.69
EBITDA	-9	- -	- -	- -	- -	- -	- -	4	5	5	4	5	7	9	9
EBITDA-CapEx	-10	- -	- -	-2	- -	- -	- -	-1	-2	2	-9	-3	-1	7	9
Operating Income (Loss)	-9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1996 Y	1997 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	12/31/1996	12/31/1997	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.54	6.95	5.31	8.27	8.88	10.82	11.58	9.51	8.22	3.65	9.49	8.8	7.6	7.08	5.09
Long-Term Debt/Equity (%)	111.96	237.17	112.19	95.5	- -	- -	- -	37.66	47.65	19.17	13.2	40.68	20.81	21.02	25.52
Long-Term Debt/Capital (%)	17.74	42.4	52.87	48.85	- -	- -	- -	27.36	32.27	16.09	11.66	28.91	17.23	17.37	20.33
Long-Term Debt/Total Assets (%)	7.32	16.49	5.96	7.9	- -	- -	- -	3.9	4.6	0.88	1.39	3.98	1.87	1.75	1.61
Total Debt/Equity (%)	530.98	459.36	112.19	95.5	- -	- -	- -	37.66	47.65	19.17	13.2	40.68	20.81	21.02	25.52
Total Debt/Capital (%)	84.15	82.12	52.87	48.85	- -	- -	- -	27.36	32.27	16.09	11.66	28.91	17.23	17.37	20.33
Total Debt/Total Assets (%)	34.73	31.94	5.96	7.9	- -	- -	- -	3.9	4.6	0.88	1.39	3.98	1.87	1.75	1.61
CFO/Total Liabilities	0.82	1.18	0.36	-2.58	- -	- -	- -	2.24	-8.03	-7.32	60.35	51.98	44.72	33.44	23.82
CFO/CapEx	4.75	29.5	11.72	-1.08	- -	- -	- -	1.53	-5.27	-35.39	37.77	54.59	59.98	232.78	962.78
Altman's Z-Score	0.01	0.08	-0.13	-0.1	0.08	0.13	0.13	0.12	0.13	0.12	0.2	0.18	0.16	0.14	0.08

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1996 Y	1997 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	12/31/1996	12/31/1997	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	0.34	0.29	1.95	17.42	71.41	- -	- -	50.09	34.46	26.28	10.35	14.49	13.6	10.56	7.89
Days Sales Outstanding	1,076.75	1,257.22	186.96	20.96	5.11	- -	- -	7.29	10.59	13.89	35.27	25.19	26.84	34.57	46.24
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1996 Y	1997 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	12/31/1996	12/31/1997	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	63	118	88	70	72	42
- Cash & Cash Equivalents	6	6	20	18	- -	- -	- -	33	113	58	112	71	63	80	207
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	3	8	15	9	9	16	16	16
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	173	172	4	6	- -	- -	- -	14	24	14	13	37	21	22	21
Enterprise Value	-49	-73	-15	-12	- -	- -	- -	-15	-81	34	-3	22	4	-6	-128
Total Capital	206	209	9	13	9	16	30	52	76	85	109	129	122	129	102
Total Debt/Capital (%)	84.15	82.12	52.87	48.85	- -	- -	- -	27.36	32.27	16.09	11.66	28.91	17.23	17.37	20.33
Total Debt / EV	-3.51	-2.35	-0.29	-0.55	- -	- -	- -	-0.94	-0.3	0.41	-5.03	1.72	5.01	-3.51	-0.16
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.27	- -	0.38	0.05	0.05	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.63	- -	4.37	0.62	0.47	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	0.01	0.01	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	0.01	0.01	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	71	72	122	89	72	73	42
Diluted Enterprise Value	167	166	-15	-12	- -	- -	- -	-15	-10	43	32	65	46	31	-128
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.36	- -	4.11	0.78	0.99	- -
TTM Sales	1	1	3	4	8	20	33	44	67	124	56	58	79	78	55
TTM EBITDA	-9	- -	- -	- -	- -	- -	- -	4	5	5	4	5	7	9	9
TTM Operating Income	-9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	6	- -	-2	- -	- -	- -	7	-39	-108	495	440	455	393	289
TTM Free Cash Flow to Firm	5	6	- -	- -	- -	- -	- -	12	-31	-105	509	448	462	395	289

Multiples (USD)

Valuation Multiples API ChatGPT

	1996 Y	1997 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	12/31/1996	12/31/1997	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	- -	- -	- -	- -	- -	- -	- -	- -	-2.27	-0.69	0.24	0.2	0.16	0.19	0.15
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-49	-73	-15	-12	- -	- -	- -	-15	-81	34	-3	22	4	-6	-128
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	17.1	5.33	15.3	15.41	8.88	10.4	6.4
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.27	- -	0.38	0.05	0.05	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.63	- -	4.37	0.62	0.47	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	17.62	5.24	4.79	- -	14.7	8.3	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	17.62	4.42	4.96	-85.51	15.87	7.99	-2.64
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	17.62	6.09	8.63	-112.67	22.03	9.39	-4.08
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	17.62	2.02	3.22	-69.45	10	6.49	-1.32
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.12	1.36	1.07	0.82	0.79	0.64
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.94	1.41	1.21	0.89	0.76	1.04
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.3	2.45	1.6	1.24	0.9	1.61
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.43	0.91	0.99	0.56	0.62	0.52
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.31	1.47	1.23	1	0.97	0.79
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.1	1.52	1.4	1.08	0.93	1.29
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.52	2.65	1.84	1.5	1.09	1.99
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.5	0.99	1.14	0.68	0.76	0.65
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.06	0.5	2.02	1.54	0.88	0.92	0.77
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	1.06	0.42	2.09	1.75	0.95	0.89	1.25
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	1.06	0.58	3.64	2.3	1.32	1.04	1.94
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.06	0.19	1.36	1.42	0.6	0.72	0.63
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	-1.84	-0.58	0.23	0.2	0.15	0.18	0.15
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	-1.84	-0.49	0.24	0.23	0.17	0.18	0.24
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	-1.84	-0.67	0.41	0.3	0.23	0.21	0.37
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	-1.84	-0.22	0.15	0.19	0.1	0.14	0.12
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	-2.27	-0.58	0.25	0.23	0.17	0.18	0.24
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	-2.27	-0.8	0.43	0.3	0.23	0.21	0.37
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	-2.27	-0.27	0.16	0.18	0.11	0.15	0.12
EV/Sales Average	166.7	184	- -	- -	- -	- -	- -	- -	- -	0.19	0.58	1.31	0.63	0.35	- -
EV/Sales High	166.7	184	- -	- -	- -	- -	- -	- -	- -	0.35	2.2	1.86	1	0.51	- -
EV/Sales Low	166.7	184	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.99	0.27	0.18	- -
EV/EBITDA Average	-17.73	- -	931.92	-97.08	- -	- -	- -	-4.33	-15.95	4.69	7.52	15.28	7.31	3.13	-11.16
EV/EBITDA High	-17.73	- -	931.92	-97.08	- -	- -	- -	-4.33	-15.95	8.64	28.49	21.68	11.65	4.51	-7.06
EV/EBITDA Low	-17.73	- -	931.92	-97.08	- -	- -	- -	-4.33	-15.95	-1.02	-2.43	11.49	3.16	1.63	-14.93
EV/EBIT Average	-17.73	- -	117.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	-17.73	- -	117.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	-17.73	- -	117.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	17.1	13.83	22.77	16.72	13.05	13.3	7.85
High Price	- -	- -	- -	- -	- -	- -	- -	- -	17.1	16.07	41	25	19.55	15.05	19.75
Enterprise Value Average	167	166	-15	-12	- -	- -	- -	-15	-81	24	33	76	49	27	-102
Enterprise Value High	167	166	-15	-12	- -	- -	- -	-15	-81	44	123	108	79	39	-64
Enterprise Value Low	167	166	-15	-12	- -	- -	- -	-15	-81	-5	-11	57	21	14	-136

Shares Outstanding	11	11	5	5	- -	- -	- -	- -	- -	5	5	5	5	5	5
Diluted Weighted Avg Shares	11	11	11	11	4	2	3	4	4	5	5	5	6	6	5
Basic Weighted Avg Shares	11	11	10	10	4	2	3	4	4	4	5	5	5	5	5
Revenue per Share	0.09	0.09	0.32	0.34	2.12	8.66	11.47	11.79	16.09	27.61	11.28	10.87	14.76	14.44	10.2
EBITDA per Share	-0.88	- -	- -	0.01	- -	- -	- -	0.95	1.22	1.13	0.87	0.93	1.27	1.62	1.69
Operating Income per Share	-0.88	- -	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.4	0.45	-0.01	0.06	0.6	1.85	1.16	-0.32	0.97	2.64	4.75	-0.22	0.89	1.6	-4.84
Basic EPS from Cont Ops	0.4	0.45	-0.01	0.06	0.6	1.85	1.16	-0.32	1.08	2.83	1.82	1.03	1.11	1.9	-4.55
Diluted EPS, GAAP	0.4	0.44	-0.01	0.06	0.6	1.85	1.16	-0.32	0.97	2.26	4.39	-0.22	0.86	1.57	-4.84
Diluted EPS from Cont Ops	0.4	0.44	-0.01	0.06	0.6	1.85	1.16	-0.32	1.08	2.43	1.68	1.03	1.07	1.86	-4.55
Dividend per Share	0.09	0.1	- -	- -	- -	- -	- -	0.19	0.32	0.4	0.41	0.4	0.43	0.53	0.27
Cash Flow per Share	0.36	0.56	0.02	-0.19	- -	- -	- -	1.98	-9.3	-24.05	99.69	82.72	85.22	72.93	53.54
Free Cash Flow per Basic Share	0.28	0.54	0.02	-0.36	- -	- -	- -	0.69	-11.06	-24.73	97.05	81.2	83.8	72.61	53.48
Cash & Equivalents per Share	20.95	23.08	4.36	4	- -	- -	- -	- -	- -	12.68	27.48	21.44	19.1	21.54	38.55
Book Value per Share	3.07	3.52	0.88	1.49	- -	- -	- -	- -	- -	12.38	16.72	15.63	15.82	16.82	12.26
Tangible Book Value per Share	3.07	3.52	0.88	1.49	- -	- -	- -	- -	- -	10.59	15.49	13.57	13.03	13.75	9.92

BayFirst Financial Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)