Bancorp. of Southern Indiana

BCSO

BCSOBancorp. of Southern Indiana US flag

Other OTC

60.00

USD

- -

80.92MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	12.17	14.08	10.53	9.27	8.65	- -
Return on Assets (%)	- -	1.07	1.19	0.91	0.77	0.7	- -
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	25	26.21	31.73	26.25	21.36	20.52	- -
Profit Margin (%)	21.29	22.21	26.67	22.35	18.25	17.08	- -
Net Income to Common Margin (%)	21.29	22.21	26.67	22.35	18.25	17.08	- -
Effective Tax Rate (%)	14.85	15.26	15.95	14.85	14.59	16.78	- -
Dvd Payout Ratio (%)	30.65	27.32	23.7	29.26	31.17	31.67	- -
Sustainable Growth Rate (%)	- -	8.85	10.74	7.45	6.38	5.91	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	58	55	49	55	129	99	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	58	55	49	55	129	99	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.23	8.44	8.48	8.71	7.93	8.16	- -
Long-Term Debt/Equity (%)	98.57	84.78	69.76	85.6	184.53	134.84	- -
Long-Term Debt/Capital (%)	51.29	47.97	42.45	43.54	63.04	55.25	- -
Long-Term Debt/Total Assets (%)	9.72	7.78	6.26	6.71	13.53	10.08	- -
Total Debt/Equity (%)	98.57	84.78	69.76	85.6	184.53	134.84	- -
Total Debt/Capital (%)	51.29	47.97	42.45	43.54	63.04	55.25	- -
Total Debt/Total Assets (%)	9.72	7.78	6.26	6.71	13.53	10.08	- -
Net Debt to Equity	-33.21	-99.16	-163.43	-57.37	-34.47	-25.71	- -
Net Debt/Capital (%)	-20.89	-127.83	-18,077.48	-41.21	-13.35	-11.78	- -
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	-2	-2	-3	-9	-1	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	9.23	8.44	8.48	8.71	7.93	8.16	- -
Long-Term Debt/Equity (%)	98.57	84.78	69.76	85.6	184.53	134.84	- -
Long-Term Debt/Capital (%)	51.29	47.97	42.45	43.54	63.04	55.25	- -
Long-Term Debt/Total Assets (%)	9.72	7.78	6.26	6.71	13.53	10.08	- -
Total Debt/Equity (%)	98.57	84.78	69.76	85.6	184.53	134.84	- -
Total Debt/Capital (%)	51.29	47.97	42.45	43.54	63.04	55.25	- -
Total Debt/Total Assets (%)	9.72	7.78	6.26	6.71	13.53	10.08	- -
CFO/Total Liabilities	1.02	-0.24	1.33	2.37	1.05	0.98	- -
CFO/CapEx	12.55	-0.99	4.98	5.3	1.09	11.44	- -
Altman's Z-Score	0.24	0.22	0.23	0.22	0.2	0.2	- -

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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 ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	61	57	78	68	68	64	- -
- Cash & Cash Equivalents	19	64	115	37	24	19	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	58	55	49	55	129	99	- -
Enterprise Value	99	48	12	86	173	144	- -
Total Capital	112	115	115	126	205	179	- -
Total Debt/Capital (%)	51.29	47.97	42.45	43.54	63.04	55.25	- -
Total Debt / EV	0.58	1.15	4.12	0.64	0.75	0.69	- -
EV/Sales	3.82	1.52	0.36	2.65	4.62	3.64	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	18.21	- -	1.26	4.8	18.63	16.18	- -
EV/Free Cash Flow to Firm	16.87	2,508.93	1.05	4.04	9.69	14.88	- -
Diluted Market Cap	61	57	78	68	68	64	- -
Diluted Enterprise Value	99	48	12	86	173	144	- -
EV per Share	73.09	35.13	8.77	63.39	127.57	106.28	- -
TTM Sales	26	31	33	32	37	39	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	5	-2	9	18	9	9	- -
TTM Free Cash Flow to Firm	6	- -	11	21	18	10	- -

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	10.38	2,999.98	6.83	3.18	3.8	6.58	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	99	48	12	86	173	144	- -
Low Price	45	34.1	42	50	50	47	47
EV/Sales	3.82	1.52	0.36	2.65	4.62	3.64	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	11.04	8.2	8.75	9.33	9.93	9.42	- -
Price/Earnings Average	11.04	8.63	6.72	10.58	9.93	10.39	- -
Price/Earnings High	11.04	8.78	8.75	10.69	9.93	17.04	- -
Price/Earnings Low	11.04	6.65	6.42	9.33	9.93	9.42	- -
Price/Book Value	1.12	0.96	1.17	0.95	0.89	0.79	- -
Price/Book Value Average	1.12	1.01	0.9	1.08	0.89	0.87	- -
Price/Book Value High	1.12	1.02	1.17	1.09	0.89	1.43	- -
Price/Book Value Low	1.12	0.78	0.86	0.95	0.89	0.79	- -
Price/Tangible Book Value	1.12	0.93	1.17	1.11	1.05	0.93	- -
Price/Tangible Book Value Average	1.12	0.98	0.9	1.26	1.05	1.02	- -
Price/Tangible Book Value High	1.12	1	1.17	1.27	1.05	1.68	- -
Price/Tangible Book Value Low	1.12	0.76	0.86	1.11	1.05	0.93	- -
Price/Sales	2.35	1.82	2.33	2.09	1.81	1.61	- -
Price/Sales Average	2.35	1.92	1.79	2.36	1.81	1.77	- -
Price/Sales High	2.35	1.95	2.33	2.39	1.81	2.91	- -
Price/Sales Low	2.35	1.48	1.71	2.09	1.81	1.61	- -
Price/Cash Flow	11.21	-36.63	8.2	3.78	7.3	7.16	- -
Price/Cash Flow Average	11.21	-38.58	6.29	4.29	7.3	7.89	- -
Price/Cash Flow High	11.21	-39.25	8.2	4.33	7.3	12.94	- -
Price/Cash Flow Low	11.21	-29.74	6.02	3.78	7.3	7.16	- -
Price/Free Cash Flow Average	10.38	3,159.69	5.24	3.61	3.8	7.26	- -
Price/Free Cash Flow High	10.38	3,214.26	6.83	3.65	3.8	11.9	- -
Price/Free Cash Flow Low	10.38	2,435.7	5.01	3.18	3.8	6.58	- -
EV/Sales Average	3.82	1.62	- -	2.92	4.62	3.8	- -
EV/Sales High	3.82	1.65	0.36	2.95	4.62	4.94	- -
EV/Sales Low	3.82	1.18	- -	2.65	4.62	3.64	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	45	42	57.25	50	50	47	59
High Price	45	45	57.25	57.25	50	85	60
Enterprise Value Average	99	51	-6	95	173	150	- -
Enterprise Value High	99	52	12	96	173	195	- -
Enterprise Value Low	99	37	-9	86	173	144	- -

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	12.17	14.08	10.53	9.27	8.65	- -
Return on Assets (%)	- -	1.07	1.19	0.91	0.77	0.7	- -
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	25	26.21	31.73	26.25	21.36	20.52	- -
Profit Margin (%)	21.29	22.21	26.67	22.35	18.25	17.08	- -
Net Income to Common Margin (%)	21.29	22.21	26.67	22.35	18.25	17.08	- -
Effective Tax Rate (%)	14.85	15.26	15.95	14.85	14.59	16.78	- -
Dvd Payout Ratio (%)	30.65	27.32	23.7	29.26	31.17	31.67	- -
Sustainable Growth Rate (%)	- -	8.85	10.74	7.45	6.38	5.91	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	58	55	49	55	129	99	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	58	55	49	55	129	99	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.23	8.44	8.48	8.71	7.93	8.16	- -
Long-Term Debt/Equity (%)	98.57	84.78	69.76	85.6	184.53	134.84	- -
Long-Term Debt/Capital (%)	51.29	47.97	42.45	43.54	63.04	55.25	- -
Long-Term Debt/Total Assets (%)	9.72	7.78	6.26	6.71	13.53	10.08	- -
Total Debt/Equity (%)	98.57	84.78	69.76	85.6	184.53	134.84	- -
Total Debt/Capital (%)	51.29	47.97	42.45	43.54	63.04	55.25	- -
Total Debt/Total Assets (%)	9.72	7.78	6.26	6.71	13.53	10.08	- -
Net Debt to Equity	-33.21	-99.16	-163.43	-57.37	-34.47	-25.71	- -
Net Debt/Capital (%)	-20.89	-127.83	-18,077.48	-41.21	-13.35	-11.78	- -
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	-2	-2	-3	-9	-1	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	9.23	8.44	8.48	8.71	7.93	8.16	- -
Long-Term Debt/Equity (%)	98.57	84.78	69.76	85.6	184.53	134.84	- -
Long-Term Debt/Capital (%)	51.29	47.97	42.45	43.54	63.04	55.25	- -
Long-Term Debt/Total Assets (%)	9.72	7.78	6.26	6.71	13.53	10.08	- -
Total Debt/Equity (%)	98.57	84.78	69.76	85.6	184.53	134.84	- -
Total Debt/Capital (%)	51.29	47.97	42.45	43.54	63.04	55.25	- -
Total Debt/Total Assets (%)	9.72	7.78	6.26	6.71	13.53	10.08	- -
CFO/Total Liabilities	1.02	-0.24	1.33	2.37	1.05	0.98	- -
CFO/CapEx	12.55	-0.99	4.98	5.3	1.09	11.44	- -
Altman's Z-Score	0.24	0.22	0.23	0.22	0.2	0.2	- -

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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 ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	61	57	78	68	68	64	- -
- Cash & Cash Equivalents	19	64	115	37	24	19	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	58	55	49	55	129	99	- -
Enterprise Value	99	48	12	86	173	144	- -
Total Capital	112	115	115	126	205	179	- -
Total Debt/Capital (%)	51.29	47.97	42.45	43.54	63.04	55.25	- -
Total Debt / EV	0.58	1.15	4.12	0.64	0.75	0.69	- -
EV/Sales	3.82	1.52	0.36	2.65	4.62	3.64	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	18.21	- -	1.26	4.8	18.63	16.18	- -
EV/Free Cash Flow to Firm	16.87	2,508.93	1.05	4.04	9.69	14.88	- -
Diluted Market Cap	61	57	78	68	68	64	- -
Diluted Enterprise Value	99	48	12	86	173	144	- -
EV per Share	73.09	35.13	8.77	63.39	127.57	106.28	- -
TTM Sales	26	31	33	32	37	39	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	5	-2	9	18	9	9	- -
TTM Free Cash Flow to Firm	6	- -	11	21	18	10	- -

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	10.38	2,999.98	6.83	3.18	3.8	6.58	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	99	48	12	86	173	144	- -
Low Price	45	34.1	42	50	50	47	47
EV/Sales	3.82	1.52	0.36	2.65	4.62	3.64	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	11.04	8.2	8.75	9.33	9.93	9.42	- -
Price/Earnings Average	11.04	8.63	6.72	10.58	9.93	10.39	- -
Price/Earnings High	11.04	8.78	8.75	10.69	9.93	17.04	- -
Price/Earnings Low	11.04	6.65	6.42	9.33	9.93	9.42	- -
Price/Book Value	1.12	0.96	1.17	0.95	0.89	0.79	- -
Price/Book Value Average	1.12	1.01	0.9	1.08	0.89	0.87	- -
Price/Book Value High	1.12	1.02	1.17	1.09	0.89	1.43	- -
Price/Book Value Low	1.12	0.78	0.86	0.95	0.89	0.79	- -
Price/Tangible Book Value	1.12	0.93	1.17	1.11	1.05	0.93	- -
Price/Tangible Book Value Average	1.12	0.98	0.9	1.26	1.05	1.02	- -
Price/Tangible Book Value High	1.12	1	1.17	1.27	1.05	1.68	- -
Price/Tangible Book Value Low	1.12	0.76	0.86	1.11	1.05	0.93	- -
Price/Sales	2.35	1.82	2.33	2.09	1.81	1.61	- -
Price/Sales Average	2.35	1.92	1.79	2.36	1.81	1.77	- -
Price/Sales High	2.35	1.95	2.33	2.39	1.81	2.91	- -
Price/Sales Low	2.35	1.48	1.71	2.09	1.81	1.61	- -
Price/Cash Flow	11.21	-36.63	8.2	3.78	7.3	7.16	- -
Price/Cash Flow Average	11.21	-38.58	6.29	4.29	7.3	7.89	- -
Price/Cash Flow High	11.21	-39.25	8.2	4.33	7.3	12.94	- -
Price/Cash Flow Low	11.21	-29.74	6.02	3.78	7.3	7.16	- -
Price/Free Cash Flow Average	10.38	3,159.69	5.24	3.61	3.8	7.26	- -
Price/Free Cash Flow High	10.38	3,214.26	6.83	3.65	3.8	11.9	- -
Price/Free Cash Flow Low	10.38	2,435.7	5.01	3.18	3.8	6.58	- -
EV/Sales Average	3.82	1.62	- -	2.92	4.62	3.8	- -
EV/Sales High	3.82	1.65	0.36	2.95	4.62	4.94	- -
EV/Sales Low	3.82	1.18	- -	2.65	4.62	3.64	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	45	42	57.25	50	50	47	59
High Price	45	45	57.25	57.25	50	85	60
Enterprise Value Average	99	51	-6	95	173	150	- -
Enterprise Value High	99	52	12	96	173	195	- -
Enterprise Value Low	99	37	-9	86	173	144	- -

Shares Outstanding	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	- -
Basic Weighted Avg Shares	1	1	1	1	1	1	- -
Revenue per Share	19.16	23.07	24.53	23.97	27.59	29.21	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	4.08	5.12	6.54	5.36	5.04	4.99	- -
Basic EPS from Cont Ops	4.08	5.12	6.54	5.36	5.04	4.99	- -
Diluted EPS, GAAP	4.08	5.12	6.54	5.36	5.04	4.99	- -
Diluted EPS from Cont Ops	4.08	5.12	6.54	5.36	5.04	4.99	- -
Dividend per Share	1.25	1.4	1.55	1.57	1.57	1.58	- -
Cash Flow per Share	4.01	-1.15	6.98	13.21	6.85	6.57	- -
Free Cash Flow per Basic Share	3.69	-2.31	5.58	10.72	0.54	5.99	- -
Cash & Equivalents per Share	14.27	47.4	84.58	27.22	17.82	13.96	- -
Book Value per Share	40.23	43.96	48.95	52.66	55.92	59.32	- -
Tangible Book Value per Share	40.04	45	49.09	44.9	47.79	50.6	- -

Bancorp. of Southern Indiana

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)