Bank of Botetourt Financial Ratios — BORT Stock

Profitability (USD)

	2010 Y	2011 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	12/31/2010	12/31/2011	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 (%)	-0.45	-11.81	7.63	8.21	8.54	6.81	6.63	10.58	10.32	8.9	12.18	12.46	10.94	9.52	11.76
Return on Assets (%)	-0.04	-0.95	0.65	0.77	0.84	0.67	0.62	1.05	1.07	0.85	1.09	1.13	1.09	0.96	1.21
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	7.58	8.21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	2.78	4.6	27.29	31.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-2.58	- -	22.71	26.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	-396.83	-10,939.77	125.77	-405.2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-2.58	-35.37	22.71	26.51	27.74	21.12	20.71	27.97	30.25	26.32	34.05	34.23	33.98	31.81	35.77
Profit Margin (%)	-0.91	-22.68	15.38	17.9	18.68	14.15	13.52	22.91	24.24	21.11	27.34	27.28	27.07	25.34	28.34
Net Income to Common Margin (%)	-0.91	-22.68	15.38	17.9	18.68	14.15	13.52	22.91	24.24	21.11	27.34	27.28	25.49	23.82	27.09
Effective Tax Rate (%)	- -	- -	32.26	32.46	32.64	33.01	34.73	18.08	19.86	19.8	19.7	20.31	20.33	20.35	20.77
Dvd Payout Ratio (%)	-339.99	-1.71	2.85	11.81	21.3	30.39	35.1	20.01	22.06	26.06	18.28	18.3	19.46	20.96	17.13
Sustainable Growth Rate (%)	-1.97	-12.01	7.41	7.24	6.72	4.74	4.3	8.46	8.04	6.58	9.95	10.18	8.81	7.53	9.75

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	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	- -	- -	- -	- -	- -	- -	6	- -	5	4	3	- -	19	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	6	- -	5	4	3	- -	19	- -	- -
Total Debt/EBITDA	- -	0.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-52.57	-44.79	-8.21	-6.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	56.54	- -	-9.87	-7.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.36	7.7	9.22	9.58	10.01	9.74	9.03	10.64	10.22	9.02	8.93	9.27	9.45	9.6	10.1
Long-Term Debt/Equity (%)	- -	1.27	- -	- -	- -	- -	17.13	- -	9.95	7.43	5.07	- -	25.41	- -	- -
Long-Term Debt/Capital (%)	- -	1.25	- -	- -	- -	- -	14.63	- -	9.05	6.92	4.83	- -	20.26	- -	- -
Long-Term Debt/Total Assets (%)	- -	0.1	- -	- -	- -	- -	1.55	- -	1.02	0.67	0.45	- -	2.41	- -	- -
Total Debt/Equity (%)	- -	1.27	- -	- -	- -	- -	17.13	- -	9.95	7.43	5.07	- -	25.41	- -	- -
Total Debt/Capital (%)	- -	1.25	- -	- -	- -	- -	14.63	- -	9.05	6.92	4.83	- -	20.26	- -	- -
Total Debt/Total Assets (%)	- -	0.1	- -	- -	- -	- -	1.55	- -	1.02	0.67	0.45	- -	2.41	- -	- -
Net Debt to Equity	-73.16	-112.44	-102.03	-89.39	-50.05	-48.58	-20.85	-28.47	-53.13	-183.53	-241.69	-151.61	-92.55	-79.77	-58.97
Net Debt/Capital (%)	-272.62	903.77	5,019.14	-842.55	-100.18	-94.48	-21.65	-39.79	-93.52	241.18	176.91	293.78	-281.71	-394.36	-143.73
EBITDA	- -	1	4	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	3	2	-3	-2	- -	-1	-2	-1	-2	-1	-1	-4	-2
Operating Income (Loss)	- -	- -	3	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	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	8.36	7.7	9.22	9.58	10.01	9.74	9.03	10.64	10.22	9.02	8.93	9.27	9.45	9.6	10.1
Long-Term Debt/Equity (%)	- -	1.27	- -	- -	- -	- -	17.13	- -	9.95	7.43	5.07	- -	25.41	- -	- -
Long-Term Debt/Capital (%)	- -	1.25	- -	- -	- -	- -	14.63	- -	9.05	6.92	4.83	- -	20.26	- -	- -
Long-Term Debt/Total Assets (%)	- -	0.1	- -	- -	- -	- -	1.55	- -	1.02	0.67	0.45	- -	2.41	- -	- -
Total Debt/Equity (%)	- -	1.27	- -	- -	- -	- -	17.13	- -	9.95	7.43	5.07	- -	25.41	- -	- -
Total Debt/Capital (%)	- -	1.25	- -	- -	- -	- -	14.63	- -	9.05	6.92	4.83	- -	20.26	- -	- -
Total Debt/Total Assets (%)	- -	0.1	- -	- -	- -	- -	1.55	- -	1.02	0.67	0.45	- -	2.41	- -	- -
CFO/Total Liabilities	1.61	1.85	1.51	1.25	1.25	1.14	1.08	1.49	1.32	1.16	1.33	1.53	1.49	1.45	1.18
CFO/CapEx	27.19	26.51	5.26	2.12	1.26	1.94	16.27	5.1	2.65	7.7	4.47	16.14	7.13	2.95	6.3
Altman's Z-Score	0.17	0.16	0.21	0.24	0.21	0.21	0.21	0.21	0.2	0.18	0.18	0.18	0.18	0.18	0.21

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	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

- -

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)

Enterprise Value API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	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	11	10	17	22	24	28	35	42	42	43	58	55	55	63	87
- Cash & Cash Equivalents	19	27	29	27	16	16	7	13	27	99	143	101	69	66	55
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	6	- -	5	4	3	- -	19	- -	- -
Enterprise Value	-8	-17	-12	-5	8	12	34	28	20	-52	-82	-45	5	-3	32
Total Capital	26	24	28	30	32	34	41	46	55	58	62	66	94	83	94
Total Debt/Capital (%)	- -	1.25	- -	- -	- -	- -	14.63	- -	9.05	6.92	4.83	- -	20.26	- -	- -
Total Debt / EV	- -	-0.02	- -	- -	- -	- -	0.18	- -	0.25	-0.08	-0.04	- -	3.48	- -	- -
EV/Sales	- -	- -	- -	- -	0.58	0.73	2.02	1.51	0.99	- -	- -	- -	0.18	- -	0.83
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	2.3	3.24	8.91	4.91	3.47	- -	- -	- -	0.51	- -	3.25
EV/Free Cash Flow to Firm	- -	- -	- -	- -	1.28	2.14	8.39	4.1	2.52	- -	- -	- -	0.45	- -	2.8
Diluted Market Cap	11	10	17	22	24	28	35	42	42	35	47	55	55	63	87
Diluted Enterprise Value	-8	-17	-12	-5	8	11	34	28	20	-60	-93	-45	5	-3	32
EV per Share	- -	- -	- -	- -	5.33	7.34	21.59	18.01	12.87	- -	- -	- -	2.79	- -	16.13
TTM Sales	13	13	13	13	14	16	17	19	21	22	25	29	30	31	38
TTM EBITDA	- -	1	4	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	3	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	5	5	4	4	4	4	4	6	6	6	8	10	11	11	10
TTM Free Cash Flow to Firm	5	5	5	5	6	5	4	7	8	7	10	11	12	15	11

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	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	2.37	1.76	3.32	4.2	3.77	5.1	8.71	6	5.22	4.94	4.8	5.24	4.57	4.18	7.63
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-8	-17	-12	-5	8	12	34	28	20	-52	-82	-45	5	-3	32
Low Price	7.5	6.95	6.64	10.55	13.75	15.68	17.64	22.41	24.55	17.73	22.23	27.15	28.35	28.4	31.25
EV/Sales	- -	- -	- -	- -	0.58	0.73	2.02	1.51	0.99	- -	- -	- -	0.18	- -	0.83
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	8.37	9.14	9.19	12.3	15.51	9.67	8.44	7.57	6.88	7.06	7.18	8.4	8.38
Price/Earnings Average	-131.92	-3.81	7.57	8.15	8.62	11.57	13.9	9.32	8.18	7.54	6.24	6.94	7.46	7.87	6.95
Price/Earnings High	-201.94	-4.33	8.99	9.75	9.59	12.3	20.13	10.84	8.49	9.75	7.36	7.46	8.58	8.79	8.57
Price/Earnings Low	-87.7	-3.28	5.2	6.86	8.06	10.88	12.21	8.22	7.77	6.04	5.09	6.75	7.17	7.44	5.95
Price/Book Value	0.43	0.41	0.59	0.73	0.76	0.83	1.01	0.9	0.84	0.8	0.98	0.83	0.74	0.76	0.93
Price/Book Value Average	0.6	0.47	0.53	0.65	0.71	0.78	0.9	0.87	0.81	0.8	0.89	0.82	0.77	0.72	0.77
Price/Book Value High	0.92	0.54	0.63	0.78	0.79	0.83	1.31	1.01	0.84	1.03	1.05	0.88	0.89	0.8	0.95
Price/Book Value Low	0.4	0.41	0.37	0.55	0.66	0.73	0.79	0.76	0.77	0.64	0.73	0.8	0.74	0.68	0.66
Price/Tangible Book Value	0.43	0.41	0.59	0.73	0.76	0.83	1.01	0.9	0.84	0.8	0.98	0.83	0.74	0.76	0.93
Price/Tangible Book Value Average	0.6	0.47	0.53	0.65	0.71	0.78	0.9	0.87	0.81	0.8	0.89	0.82	0.77	0.72	0.77
Price/Tangible Book Value High	0.92	0.54	0.63	0.78	0.79	0.83	1.31	1.01	0.84	1.03	1.05	0.88	0.89	0.8	0.95
Price/Tangible Book Value Low	0.4	0.41	0.37	0.55	0.66	0.73	0.79	0.76	0.77	0.64	0.73	0.8	0.74	0.68	0.66
Price/Sales	0.87	0.74	1.29	1.64	1.72	1.74	2.1	2.21	2.04	1.6	1.88	1.93	1.83	2	2.27
Price/Sales Average	1.19	0.86	1.16	1.46	1.61	1.64	1.88	2.14	1.98	1.59	1.71	1.89	1.9	1.87	1.88
Price/Sales High	1.83	0.98	1.38	1.75	1.79	1.74	2.72	2.48	2.06	2.06	2.01	2.03	2.19	2.09	2.32
Price/Sales Low	0.79	0.74	0.8	1.23	1.51	1.54	1.65	1.88	1.88	1.27	1.39	1.84	1.83	1.77	1.61
Price/Cash Flow	2.46	1.83	3.95	6.18	6.76	7.73	9.25	7.18	7.19	5.58	5.88	5.57	5.21	5.6	8.84
Price/Cash Flow Average	3.39	2.12	3.57	5.51	6.34	7.27	8.29	6.92	6.98	5.56	5.33	5.48	5.41	5.25	7.33
Price/Cash Flow High	5.19	2.41	4.24	6.59	7.06	7.73	12	8.05	7.24	7.18	6.29	5.88	6.22	5.86	9.04
Price/Cash Flow Low	2.25	1.83	2.46	4.64	5.93	6.84	7.28	6.1	6.63	4.45	4.35	5.32	5.2	4.96	6.28
Price/Free Cash Flow Average	3.27	2.04	3	3.75	3.54	4.79	7.81	5.79	5.07	4.92	4.36	5.16	4.74	3.92	6.33
Price/Free Cash Flow High	5	2.32	3.57	4.48	3.93	5.1	11.31	6.73	5.26	6.36	5.14	5.54	5.45	4.38	7.81
Price/Free Cash Flow Low	2.17	1.76	2.06	3.15	3.31	4.51	6.86	5.1	4.81	3.94	3.56	5.01	4.56	3.71	5.42
EV/Sales Average	- -	- -	- -	- -	0.48	0.62	1.8	1.43	0.93	- -	- -	- -	0.25	- -	0.45
EV/Sales High	0.37	- -	- -	- -	0.66	0.73	2.64	1.78	1	- -	- -	- -	0.54	0.01	0.89
EV/Sales Low	- -	- -	- -	- -	0.37	0.53	1.57	1.18	0.83	- -	- -	- -	0.18	- -	0.17
EV/EBITDA Average	-9.46	-26	-3.94	-1.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	13.42	-23.45	-3.13	-0.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	-23.91	-28.63	-5.27	-2.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	10.18	- -	-4.73	-2.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	-14.43	- -	-3.77	-0.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	25.72	- -	-6.34	-2.94	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	8.18	6.95	10.68	14.05	15.68	17.73	22.41	26.36	26.64	22.23	30	28.4	28.4	32.04	44
High Price	17.27	9.18	11.47	14.99	16.36	17.73	29.09	29.55	26.82	28.64	32.11	30	33.9	33.55	45
Enterprise Value Average	-3	-15	-14	-7	7	10	30	27	19	-52	-87	-46	8	-7	17
Enterprise Value High	5	-14	-11	-4	9	12	45	33	21	-39	-78	-42	16	- -	34
Enterprise Value Low	-9	-17	-18	-10	5	8	27	22	17	-60	-97	-48	5	-10	7

Shares Outstanding	1	1	2	2	2	2	2	2	2	2	2	2	2	2	2
Diluted Weighted Avg Shares	1	1	2	2	2	2	2	2	2	2	2	2	2	2	2
Basic Weighted Avg Shares	1	1	2	2	2	2	2	2	2	2	2	2	2	2	2
Revenue per Share	9.44	9.35	8.29	8.59	9.13	10.19	10.69	11.9	13.03	13.91	15.96	14.74	15.51	16.02	19.39
EBITDA per Share	0.26	0.43	2.26	2.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	-0.24	- -	1.88	2.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.09	-2.12	1.28	1.54	1.71	1.44	1.45	2.73	3.16	2.94	4.36	4.02	3.95	3.82	5.25
Basic EPS from Cont Ops	-0.09	-2.12	1.28	1.54	1.71	1.44	1.45	2.73	3.16	2.94	4.36	4.02	4.2	4.06	5.49
Diluted EPS, GAAP	-0.09	-2.12	1.28	1.54	1.71	1.44	1.45	2.73	3.16	2.94	4.36	4.02	3.95	3.82	5.25
Diluted EPS from Cont Ops	-0.09	-2.12	1.28	1.54	1.71	1.44	1.45	2.73	3.16	2.94	4.36	4.02	4.2	4.06	5.49
Dividend per Share	0.29	0.04	0.04	0.18	0.36	0.44	0.51	0.55	0.7	0.77	0.8	0.74	1.01	1.04	1.14
Cash Flow per Share	3.33	3.81	2.7	2.27	2.32	2.29	2.42	3.67	3.7	3.99	5.11	5.1	5.45	5.72	4.98
Free Cash Flow per Basic Share	3.21	3.66	2.19	1.2	0.48	1.11	2.27	2.95	2.31	3.47	3.96	4.78	4.69	3.78	4.19
Cash & Equivalents per Share	13.76	19.48	18.54	17.25	10.35	10.39	4.63	8.35	16.94	50.96	73.75	51.86	35.47	33.57	27.99
Book Value per Share	18.81	17.13	18.17	19.3	20.68	21.39	22.21	29.35	31.89	27.77	30.51	34.08	38.2	41.95	47.34
Tangible Book Value per Share	18.81	17.13	18.17	19.3	20.68	21.39	22.21	29.35	31.89	27.77	30.51	34.08	38.2	41.95	47.34

Bank of Botetourt