Brainstorm Cell Therapeutics Inc. Financial Ratios — BCLI

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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-204.44	-87.03	-99.33	-126.34	-62.9	-35.78	-44.63	-123.16	-261.83	-110.09	-60.74	-128.69	-271.62	-384.87	-722.28
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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
Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	7	5	4	1	1	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	3	1	1	1	1	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	5	4	3	1	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-0.1	-0.23	-0.21	-0.17	-0.06	-0.06	-0.02
Net Debt/EBITDA	0.51	0.37	0.69	0.57	0.05	0.11	0.51	0.07	0.02	1.2	0.78	0.03	0.06	0.02	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	-0.1	-0.23	-0.21	-0.16	-0.06	-0.06	-0.02
Net Debt/EBIT	0.49	0.37	0.69	0.57	0.05	0.11	0.5	0.07	0.02	1.19	0.77	0.03	0.06	0.02	- -
EBITDA to Interest Expense	-24.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-25.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-25.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1,606.12	-924.5	-1,108.74	-621.96	-410.6	-697.68	-700.9	-837.3	-1,794.69	-290.83	-592.72	-2,340.66	-5,109.32	-12,370.2	-23,182.68
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.86	18.71	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-0.96	-3.22	-2.15	-1.38	-0.31	-0.08	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.88	8.9	12.36	31.55	15.97	9.33	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	-19.36	20.35	26.26	-135.75	-26.25	-9.27	-2.08
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-2.06	-5.09	-3.02	-2.11	-0.6	-0.32	-0.09
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	36.21	14.08	17.35	48.43	30.3	39.3	20.35
Net Debt to Equity	-129.23	-33.07	-127.89	-63.69	-3.03	-5.52	-42.23	-18.78	4.39	-106.67	-97.49	25.61	26.76	2.41	0.29
Net Debt/Capital (%)	4.18	2.7	6.27	6.45	0.61	0.72	3.01	0.99	0.46	21.05	10.07	0.4	0.6	0.08	0.01
EBITDA	-4	-4	-5	-7	-8	-5	-5	-14	-23	-31	-24	-25	-21	-11	-10
EBITDA-CapEx	-4	-4	-5	-8	-8	-5	-5	-14	-23	-32	-25	-25	-21	-11	-10
Operating Income (Loss)	-4	-4	-5	-7	-9	-5	-5	-14	-23	-32	-25	-25	-21	-12	-10

Liquidity (USD)

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
Cash Ratio	1.69	3.53	2.63	2.74	5.4	11.56	1.4	1.14	0.03	3.73	3.5	0.34	0.17	0.02	- -
Current Ratio	2.03	4.22	3.34	3.08	5.69	12.09	1.74	1.65	0.19	3.85	3.69	0.35	0.24	0.04	0.03
Quick Ratio	1.97	4.18	3.31	3.07	5.66	11.92	1.52	1.46	0.17	3.76	3.51	0.35	0.17	0.03	0.01
CFO/Avg Current Liab	-1.74	-2.56	-3.26	-2.02	-2.44	-3.07	-0.74	-2.11	-0.94	-2.44	-2.99	-2.56	-2.46	-1.08	-0.7
Common Equity/Total Assets	-1,606.12	-924.5	-1,108.74	-621.96	-410.6	-697.68	-700.9	-837.3	-1,794.69	-290.83	-592.72	-2,340.66	-5,109.32	-12,370.2	-23,182.68
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.86	18.71	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-0.96	-3.22	-2.15	-1.38	-0.31	-0.08	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	16.88	8.9	12.36	31.55	15.97	9.33	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	-19.36	20.35	26.26	-135.75	-26.25	-9.27	-2.08
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-2.06	-5.09	-3.02	-2.11	-0.6	-0.32	-0.09
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	36.21	14.08	17.35	48.43	30.3	39.3	20.35
CFO/Total Liabilities	-176.99	-253.89	-204.03	-138.66	-250.95	-678.01	-42.65	-199.42	-59.96	-222.81	-264.37	-168.5	-225.66	-94.76	-63.37
CFO/CapEx	-46.31	-32.61	-37.54	-27.87	-164.62	-56.87	-13.13	-33.57	-23.78	-93.1	-79.59	-666.21	-1,136.56	- -	- -
Altman's Z-Score	-14.9	1.58	-9.5	1.66	4.27	22.66	-2.86	-8.57	-36.37	-0.23	-1.63	-40.14	-89.25	-199.17	-369

Working Capital (USD)

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
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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)

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
Market Capitalization	25	31	29	65	53	47	74	71	94	135	145	60	12	11	5
- Cash & Cash Equivalents	2	1	4	4	- -	1	2	1	1	38	19	1	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	7	5	4	1	1	- -
Enterprise Value	23	27	25	56	37	37	66	64	96	100	128	61	12	12	5
Total Capital	-44	-48	-52	-62	-70	-75	-80	-94	-115	-142	-168	-194	-214	-226	-237
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-2.06	-5.09	-3.02	-2.11	-0.6	-0.32	-0.09
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.07	0.04	0.07	0.11	0.06	0.04
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	25	31	29	65	53	47	74	71	94	135	145	60	12	11	5
Diluted Enterprise Value	23	29	25	61	52	47	71	70	96	104	131	63	12	12	5
EV per Share	42.5	43.47	35.59	62.02	29.9	30.07	52.6	47.95	65.43	50.43	52.95	25.06	4.09	2.38	0.57
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-4	-4	-5	-7	-8	-5	-5	-14	-23	-31	-24	-25	-21	-11	-10
TTM Operating Income	-4	-4	-5	-7	-9	-5	-5	-14	-23	-32	-25	-25	-21	-12	-10
TTM Cash Flow to Firm	-2	-3	-4	-4	-7	-6	-2	-12	-11	-35	-26	-19	-20	-9	-7
TTM Free Cash Flow to Firm	-2	-3	-4	-4	-7	-6	-2	-12	-11	-35	-26	-19	-20	-9	-7

Multiples (USD)

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
Price/Free Cash Flow	-11.32	-10.78	-7.34	-15.03	-7.15	-8.24	-33.7	-5.91	-8.7	-3.88	-5.58	-3.1	-0.58	-1.25	-0.73
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	23	27	25	56	37	37	66	64	96	100	128	61	12	12	5
Low Price	40.48	38.23	23.07	38.23	32.55	28.5	37.2	43.2	49.66	57	41.25	16.28	2.01	1.05	0.52
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-9.82	-9.57	-6.87	-6.04	-7.61	-8.99	-15.06	-5.24	-3.64	-8.27	-5.67	-4.55	-3.99	-2.11	-0.96
Price/Earnings High	-18.39	-15.04	-8.87	-8.42	-18.36	-14.5	-19.64	-7.67	-4.24	-16.84	-12.04	-7.07	-8.67	-5.14	-2.13
Price/Earnings Low	-5.52	-6.82	-3.37	-3.77	-4.71	-7.12	-9.4	-4.13	-3.12	-3.57	-4.07	-1.63	-0.34	-0.45	-0.47
Price/Book Value	-0.56	-0.65	-0.55	-1.06	-0.75	-0.63	-0.92	-0.76	-0.8	-0.91	-0.83	-0.3	-0.05	-0.05	-0.02
Price/Book Value Average	-0.87	-0.69	-0.64	-0.91	-0.92	-0.6	-0.93	-0.78	-0.72	-1.76	-0.8	-0.56	-0.32	-0.11	-0.04
Price/Book Value High	-1.63	-1.09	-0.83	-1.26	-2.22	-0.96	-1.21	-1.14	-0.84	-3.59	-1.7	-0.87	-0.69	-0.26	-0.09
Price/Book Value Low	-0.49	-0.49	-0.32	-0.56	-0.57	-0.47	-0.58	-0.61	-0.62	-0.76	-0.57	-0.2	-0.03	-0.02	-0.02
Price/Tangible Book Value	16.54	7.7	10.58	9.74	3.73	4.79	12.52	14.15	-7.67	3.81	7.48	-19.86	-2.42	-1.47	-0.51
Price/Tangible Book Value Average	25.85	8.25	12.29	8.37	4.57	4.52	12.68	14.56	-6.93	7.42	7.17	-36.67	-14.12	-3.15	-0.99
Price/Tangible Book Value High	48.41	12.95	15.87	11.66	11.03	7.29	16.54	21.33	-8.06	15.11	15.23	-56.91	-30.68	-7.69	-2.2
Price/Tangible Book Value Low	14.52	5.87	6.03	5.22	2.83	3.58	7.92	11.48	-5.93	3.2	5.14	-13.14	-1.19	-0.68	-0.48
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-11.07	-10.45	-7.15	-14.49	-7.11	-8.09	-31.14	-5.73	-8.34	-3.84	-5.51	-3.1	-0.58	-1.25	-0.73
Price/Cash Flow Average	-17.3	-11.19	-8.3	-12.45	-8.71	-7.64	-31.55	-5.89	-7.54	-7.48	-5.28	-5.72	-3.35	-2.69	-1.42
Price/Cash Flow High	-32.4	-17.57	-10.72	-17.35	-21.04	-12.33	-41.14	-8.64	-8.76	-15.22	-11.21	-8.88	-7.29	-6.57	-3.15
Price/Cash Flow Low	-9.72	-7.97	-4.07	-7.76	-5.39	-6.05	-19.7	-4.65	-6.45	-3.22	-3.79	-2.05	-0.28	-0.58	-0.69
Price/Free Cash Flow Average	-17.69	-11.54	-8.53	-12.91	-8.77	-7.78	-34.15	-6.08	-7.87	-7.56	-5.35	-5.73	-3.36	-2.69	-1.42
Price/Free Cash Flow High	-33.12	-18.13	-11.02	-17.99	-21.16	-12.55	-44.54	-8.9	-9.15	-15.39	-11.36	-8.89	-7.29	-6.57	-3.15
Price/Free Cash Flow Low	-9.94	-8.22	-4.19	-8.05	-5.42	-6.16	-21.32	-4.79	-6.73	-3.26	-3.84	-2.05	-0.28	-0.58	-0.69
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-9.77	-8.96	-5.98	-6.95	-7.59	-8.83	-14.67	-5.17	-3.79	-7.39	-5.15	-4.64	-3.24	-2.18	-1.03
EV/EBITDA High	-18.74	-14.28	-7.92	-9.92	-18.39	-14.32	-19.29	-7.6	-4.4	-16.05	-11.56	-7.13	-7.04	-5.26	-2.27
EV/EBITDA Low	-5.26	-6.27	-2.58	-4.12	-4.68	-6.97	-8.97	-4.06	-3.26	-2.63	-3.53	-1.75	-0.27	-0.51	-0.51
EV/EBIT Average	-9.39	-8.96	-5.98	-6.95	-7.51	-8.7	-14.42	-5.13	-3.76	-7.34	-5.09	-4.59	-3.2	-2.14	-1.01
EV/EBIT High	-18	-14.28	-7.92	-9.92	-18.21	-14.1	-18.96	-7.54	-4.37	-15.94	-11.44	-7.05	-6.95	-5.15	-2.23
EV/EBIT Low	-5.06	-6.27	-2.58	-4.12	-4.63	-6.87	-8.82	-4.03	-3.23	-2.61	-3.49	-1.73	-0.27	-0.5	-0.5
Last Price	46.1	50.15	40.48	71.4	42.9	38.1	58.8	53.25	64.2	67.88	60	24.6	4.1	2.27	0.55
High Price	134.93	84.33	60.72	85.46	127	58.05	77.7	80.25	67.5	269.25	122.1	70.5	51.9	11.89	2.37
Enterprise Value Average	37	32	30	52	64	44	72	72	87	233	125	114	69	25	10
Enterprise Value High	70	50	40	74	155	72	95	106	100	505	281	175	149	60	22
Enterprise Value Low	20	22	13	31	40	35	44	57	74	83	86	43	6	6	5

	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
Shares Outstanding	1	1	1	1	1	1	1	1	2	2	2	2	4	6	11
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	2	2	2	3	5	9
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	2	2	2	3	5	9
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-7.01	-5.75	-7.04	-8.15	-6.89	-4.02	-3.93	-10.47	-15.64	-15.81	-10.07	-10.08	-7.37	-2.28	-1.05
Operating Income per Share	-7.29	-5.75	-7.04	-8.15	-6.96	-4.09	-3.99	-10.55	-15.75	-15.92	-10.17	-10.2	-7.47	-2.33	-1.07
Basic EPS, GAAP	-7.34	-5.61	-6.84	-10.15	-6.92	-4	-3.96	-10.46	-15.92	-15.99	-10.14	-9.97	-5.99	-2.31	-1.11
Basic EPS from Cont Ops	-7.34	-5.61	-6.84	-10.15	-6.92	-4	-3.96	-10.46	-15.92	-15.99	-10.14	-9.97	-5.99	-2.31	-1.11
Diluted EPS, GAAP	-7.34	-5.61	-6.84	-10.15	-6.92	-4	-3.96	-10.46	-15.92	-15.99	-10.14	-9.97	-5.99	-2.31	-1.11
Diluted EPS from Cont Ops	-7.34	-5.61	-6.84	-10.15	-6.92	-4	-3.96	-10.46	-15.92	-15.99	-10.14	-9.97	-5.99	-2.31	-1.11
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-4.16	-4.8	-5.66	-4.93	-6.04	-4.71	-1.89	-9.29	-7.7	-17.69	-10.89	-7.94	-7.12	-1.81	-0.75
Free Cash Flow per Basic Share	-4.25	-4.95	-5.81	-5.1	-6.07	-4.79	-2.03	-9.57	-8.03	-17.88	-11.03	-7.95	-7.13	-1.81	-0.75
Cash & Equivalents per Share	3.6	6.68	4.89	9.38	13	8.03	6.2	5.3	0.39	21.07	9.16	1.23	0.45	0.04	- -
Book Value per Share	-82.55	-77.67	-73.2	-67.68	-57.15	-60.37	-63.96	-70.52	-80.3	-74.92	-71.94	-81.27	-74.87	-45.13	-25.56
Tangible Book Value per Share	2.79	6.51	3.83	7.33	11.51	7.96	4.7	3.76	-8.37	17.82	8.02	-1.24	-1.69	-1.55	-1.08

Brainstorm Cell Therapeutics Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)