Corgi ETF Trust I - Corgi BRKB 2x Daily ETF Financial Ratios — BRKL

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	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

Return on Common Equity (%)	90.99	74.96	78.4	60.14	57.23	50.79	42.25	33.74	44.21	36.55	17.91	37.9	29.02	17.59	15.28
Return on Assets (%)	1.01	0.92	0.88	0.69	0.78	0.84	0.84	0.76	1.17	1.15	0.57	1.32	1.23	0.73	0.59
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	2.81	3.15	4.77	5.69	4.99	4.65	4.23	3.65	3.47	3.01	2.37	2.15	1.99	4.31	4.12
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	46.68	42.26	30.47	30.48	34.47	38.09	37.83	38.09	41.31	40.99	21.8	49.97	42.67	25.29	25.79
Profit Margin (%)	26.81	23.95	18.96	18.77	20.84	23.2	23.14	19.78	30.43	30.99	16.73	37.32	33.46	20.2	19.33
Net Income to Common Margin (%)	26.81	23.95	18.96	18.77	20.84	23.2	23.14	19.78	30.43	30.99	16.73	37.32	33.46	20.2	19.33
Effective Tax Rate (%)	40.93	40.83	35.74	35.34	36.71	35.92	35.5	44.87	23.23	24.36	23.26	25.33	21.58	20.14	25.06
Dvd Payout Ratio (%)	70.17	66.46	60.05	60.22	50.41	45.43	43.67	47.66	34.92	39.99	76.41	32.45	36.52	63.9	69.94
Sustainable Growth Rate (%)	27.14	25.14	31.32	23.92	28.38	27.71	23.8	17.66	28.78	21.94	4.23	25.6	18.42	6.35	4.59

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	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

Total Debt	376	515	854	813	1,126	983	1,044	1,021	921	928	844	378	1,452	1,409	1,565
ST Debt	- -	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,358
LT Debt	376	507	854	813	1,126	983	1,044	1,021	921	928	844	378	1,452	1,409	207
Total Debt/EBITDA	133.46	141.91	91.28	74.45	108.69	98.45	108.99	109.52	97.29	108.83	124.97	56.69	222.69	88.05	106.9
Net Debt/EBITDA	126.91	126.34	82.9	66.09	102.67	91.15	102.92	103.24	88.08	96.78	57.03	4.44	160.97	77.73	66.7
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.21	1.23	1.05	1.23	1.48	1.83	2.13	2.39	2.89	3.39	2.97	3.99	4.49	3.86	3.86
Long-Term Debt/Equity (%)	75.42	99.98	138.67	131.45	174.2	145.96	148.57	125.63	101.09	98.1	89.66	37.96	146.37	117.52	16.91
Long-Term Debt/Capital (%)	91.36	90.63	93.66	92.07	92.57	89.41	87.83	85.67	80.42	77.7	76.06	52.38	77.86	76.21	10.21
Long-Term Debt/Total Assets (%)	13.8	15.37	16.59	15.26	19.42	16.27	16.22	15.06	12.45	11.81	9.44	4.39	15.81	12.38	1.74
Total Debt/Equity (%)	75.42	101.63	138.67	131.45	174.2	145.96	148.57	125.63	101.09	98.1	89.66	37.96	146.37	117.52	128.04
Total Debt/Capital (%)	91.36	92.13	93.66	92.07	92.57	89.41	87.83	85.67	80.42	77.7	76.06	52.38	77.86	76.21	77.28
Total Debt/Total Assets (%)	13.8	15.62	16.59	15.26	19.42	16.27	16.22	15.06	12.45	11.81	9.44	4.39	15.81	12.38	13.14
Net Debt to Equity	71.72	90.48	125.94	116.68	164.55	135.14	140.3	118.42	91.53	87.24	40.92	2.97	105.8	103.75	79.89
Net Debt/Capital (%)	90.96	91.24	93.06	91.16	92.17	88.66	87.21	84.93	78.8	73.92	57.07	7.52	70.83	72.5	65.92
EBITDA	3	4	9	11	10	10	10	9	9	9	7	7	7	16	15
EBITDA-CapEx	1	-16	-14	-6	3	5	4	-2	6	4	4	2	-1	4	10
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	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

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.21	1.23	1.05	1.23	1.48	1.83	2.13	2.39	2.89	3.39	2.97	3.99	4.49	3.86	3.86
Long-Term Debt/Equity (%)	75.42	99.98	138.67	131.45	174.2	145.96	148.57	125.63	101.09	98.1	89.66	37.96	146.37	117.52	16.91
Long-Term Debt/Capital (%)	91.36	90.63	93.66	92.07	92.57	89.41	87.83	85.67	80.42	77.7	76.06	52.38	77.86	76.21	10.21
Long-Term Debt/Total Assets (%)	13.8	15.37	16.59	15.26	19.42	16.27	16.22	15.06	12.45	11.81	9.44	4.39	15.81	12.38	1.74
Total Debt/Equity (%)	75.42	101.63	138.67	131.45	174.2	145.96	148.57	125.63	101.09	98.1	89.66	37.96	146.37	117.52	128.04
Total Debt/Capital (%)	91.36	92.13	93.66	92.07	92.57	89.41	87.83	85.67	80.42	77.7	76.06	52.38	77.86	76.21	77.28
Total Debt/Total Assets (%)	13.8	15.62	16.59	15.26	19.42	16.27	16.22	15.06	12.45	11.81	9.44	4.39	15.81	12.38	13.14
CFO/Total Liabilities	1.85	1.66	1.31	1.57	1.64	1.2	1.36	1.42	1.9	1.49	1.41	1.75	1.47	1.14	0.98
CFO/CapEx	19.62	2.32	2.51	4.5	10.83	13.53	14.81	7.35	36.7	20.56	38.67	27.82	16.35	9.44	21.05
Altman's Z-Score	0.1	0.08	0.08	0.08	0.08	0.09	0.1	0.11	0.11	0.12	0.1	0.13	0.13	0.11	0.11

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	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

Accounts Receivable Turnover	11.35	26.82	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	32.15	13.61	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	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
As of date	12/31/2010	12/31/2011	12/31/2012	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

Market Capitalization	160	129	161	188	205	244	360	374	361	442	335	458	410	383	441
- Cash & Cash Equivalents	18	57	78	91	62	73	58	59	87	78	435	328	383	133	544
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	3	3	4	4	5	6	7	9	10	- -	- -	- -	- -	- -	- -
+ Total Debt	376	515	854	813	1,126	983	1,044	1,021	921	928	844	378	1,452	1,409	1,565
Enterprise Value	472	374	459	421	723	647	829	805	698	789	-2	-213	823	743	567
Total Capital	411	559	912	883	1,217	1,099	1,189	1,192	1,145	1,194	1,110	721	1,865	1,848	2,025
Total Debt/Capital (%)	91.36	92.13	93.66	92.07	92.57	89.41	87.83	85.67	80.42	77.7	76.06	52.38	77.86	76.21	77.28
Total Debt / EV	0.8	1.38	1.86	1.93	1.56	1.52	1.26	1.27	1.32	1.18	-368.3	-1.78	1.76	1.9	2.76
EV/Sales	4.71	3.24	2.34	2.2	3.48	3.01	3.66	3.15	2.56	2.79	1.61	1.36	2.51	2	1.59
EV/EBITDA	167.76	103	49.03	38.58	69.8	64.77	86.56	86.35	73.73	92.6	68.04	63.03	126.21	46.42	38.74
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	11.48	8.09	7.73	5.69	8.58	10.01	10.64	9.48	5.67	7.68	4.09	3.15	6.82	6.37	5.4
EV/Free Cash Flow to Firm	10.93	5.65	5.53	4.66	7.86	9.32	9.97	8.34	5.52	7.33	3.98	3.04	6.42	5.76	5.16
Diluted Market Cap	160	129	161	188	206	244	361	376	362	443	335	460	412	384	443
Diluted Enterprise Value	520	591	940	914	1,274	1,160	1,354	1,347	1,206	1,293	745	510	1,481	1,660	1,464
EV per Share	19.19	15.19	15.67	14.36	24.62	21.97	28.1	25.74	20.85	23.59	5.82	5.39	25.42	20.04	15.17
TTM Sales	100	115	196	192	208	215	226	255	273	283	285	309	328	371	356
TTM EBITDA	3	4	9	11	10	10	10	9	9	9	7	7	7	16	15
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	41	46	59	74	84	65	78	85	123	103	112	133	121	117	105
TTM Free Cash Flow to Firm	43	66	83	90	92	69	83	97	126	108	115	138	128	129	110

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	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

Price/Free Cash Flow	3.7	1.95	1.94	2.08	2.23	3.52	4.34	3.89	2.86	4.11	2.9	3.33	3.21	2.98	4.03
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	472	374	459	421	723	647	829	805	698	789	-2	-213	823	743	567
Low Price	8.63	7.12	7.54	8.21	8.52	9.21	9.91	13.6	12.84	13.64	8.13	11.74	11.59	7	8.01
EV/Sales	4.71	3.24	2.34	2.2	3.48	3.01	3.66	3.15	2.56	2.79	1.61	1.36	2.51	2	1.59
EV/EBITDA	167.76	103	49.03	38.58	69.8	64.77	86.56	86.35	73.73	92.6	68.04	63.03	126.21	46.42	38.74
Price/Earnings	5.95	4.68	4.33	5.22	4.74	4.9	6.87	7.4	4.34	5.04	7.02	3.97	3.74	5.11	6.42
Price/Earnings Average	5.41	4.91	4.4	4.86	4.28	4.5	4.95	7.03	5.21	4.54	6.34	3.66	3.74	4.64	5.35
Price/Earnings High	10.65	10.42	7.71	8.22	6.96	7.08	9.42	10.8	7.8	6.47	11.49	4.86	5.23	7.66	7.15
Price/Earnings Low	7.9	6.35	5.94	6.68	5.78	5.45	5.59	8.42	5.17	5.2	5.66	3.33	3.42	3.46	4.36
Price/Book Value	4.85	3.18	2.97	2.86	2.4	2.21	2.62	2.31	1.69	1.66	1.26	1.33	0.99	0.87	0.96
Price/Book Value Average	4.41	3.33	3.02	2.67	2.16	2.03	1.89	2.19	2.02	1.5	1.14	1.23	1	0.79	0.8
Price/Book Value High	8.67	7.08	5.29	4.51	3.52	3.19	3.59	3.37	3.03	2.13	2.06	1.63	1.39	1.31	1.07
Price/Book Value Low	6.43	4.31	4.08	3.67	2.92	2.46	2.13	2.62	2.01	1.71	1.01	1.12	0.91	0.59	0.65
Price/Tangible Book Value	0.35	0.28	0.35	0.41	0.41	0.46	0.65	0.56	0.48	0.57	0.43	0.55	0.49	0.41	0.46
Price/Tangible Book Value Average	0.32	0.3	0.36	0.38	0.37	0.43	0.47	0.53	0.58	0.51	0.39	0.51	0.5	0.37	0.38
Price/Tangible Book Value High	0.63	0.63	0.63	0.64	0.61	0.67	0.89	0.82	0.87	0.73	0.7	0.67	0.69	0.62	0.51
Price/Tangible Book Value Low	0.47	0.38	0.48	0.52	0.51	0.52	0.53	0.64	0.58	0.58	0.35	0.46	0.45	0.28	0.31
Price/Sales	1.6	1.12	0.82	0.98	0.99	1.14	1.59	1.46	1.32	1.56	1.17	1.48	1.25	1.03	1.24
Price/Sales Average	1.45	1.18	0.83	0.91	0.89	1.04	1.14	1.39	1.58	1.41	1.06	1.36	1.25	0.94	1.03
Price/Sales High	2.85	2.5	1.46	1.54	1.45	1.64	2.18	2.14	2.37	2	1.92	1.81	1.75	1.55	1.38
Price/Sales Low	2.12	1.52	1.13	1.25	1.2	1.26	1.29	1.67	1.57	1.61	0.95	1.24	1.14	0.7	0.84
Price/Cash Flow	3.89	2.8	2.71	2.54	2.44	3.77	4.62	4.4	2.93	4.3	2.97	3.44	3.4	3.29	4.2
Price/Cash Flow Average	3.54	2.93	2.76	2.37	2.2	3.47	3.32	4.18	3.52	3.88	2.68	3.17	3.4	2.99	3.5
Price/Cash Flow High	6.96	6.22	4.83	4	3.57	5.45	6.33	6.42	5.26	5.53	4.86	4.21	4.76	4.93	4.68
Price/Cash Flow Low	5.17	3.79	3.72	3.25	2.97	4.2	3.75	5.01	3.49	4.44	2.4	2.89	3.11	2.22	2.85
Price/Free Cash Flow Average	3.37	2.05	1.97	1.94	2.02	3.23	3.12	3.7	3.43	3.71	2.62	3.07	3.22	2.71	3.36
Price/Free Cash Flow High	6.62	4.35	3.45	3.28	3.28	5.09	5.95	5.68	5.14	5.28	4.75	4.08	4.5	4.47	4.49
Price/Free Cash Flow Low	4.92	2.65	2.66	2.66	2.72	3.92	3.52	4.43	3.41	4.25	2.34	2.8	2.94	2.02	2.73
EV/Sales Average	5.04	5.18	4.81	4.69	6.04	5.31	5.53	5.19	4.68	4.41	2.5	1.53	4.51	4.37	3.91
EV/Sales High	6.44	6.51	5.44	5.33	6.59	5.91	6.57	5.94	5.46	5.01	3.36	1.98	5.01	4.98	4.25
EV/Sales Low	5.71	5.53	5.1	5.04	6.35	5.53	5.68	5.47	4.67	4.61	2.38	1.4	4.4	4.13	3.71
EV/EBITDA Average	179.48	164.59	100.76	82.52	121.02	114.18	130.72	142.27	134.91	146.46	105.3	70.85	226.97	101.49	94.89
EV/EBITDA High	229.48	206.5	113.9	93.62	132.19	127.04	155.17	162.72	157.62	166.28	141.57	91.74	252.03	115.63	103.34
EV/EBITDA Low	203.25	175.57	106.89	88.54	127.29	118.91	134.19	149.8	134.6	153.25	100.5	65.2	221.5	95.95	90.21
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	6.5	5.25	5.49	6.41	6.99	8.28	12.19	11.96	10.78	13.21	10.09	13.99	12.68	10.34	11.8
High Price	11.63	11.68	9.78	10.1	10.25	11.97	16.72	17.45	19.35	16.96	16.5	17.14	17.74	15.5	13.15
Enterprise Value Average	505	598	943	901	1,254	1,140	1,252	1,326	1,276	1,248	711	472	1,480	1,624	1,389
Enterprise Value High	646	750	1,066	1,022	1,370	1,269	1,487	1,517	1,491	1,417	957	611	1,643	1,850	1,512
Enterprise Value Low	572	637	1,000	966	1,319	1,187	1,286	1,396	1,274	1,306	679	435	1,444	1,535	1,320

Shares Outstanding	25	25	30	30	30	30	30	32	34	34	33	33	32	37	37
Diluted Weighted Avg Shares	25	25	29	29	29	29	30	31	34	34	33	33	32	37	38
Basic Weighted Avg Shares	25	25	29	29	29	29	30	31	33	33	33	33	32	37	37
Revenue per Share	4.07	4.68	6.69	6.54	7.07	7.29	7.67	8.17	8.16	8.46	8.59	9.45	10.13	10.02	9.51
EBITDA per Share	0.11	0.15	0.32	0.37	0.35	0.34	0.32	0.3	0.28	0.25	0.2	0.2	0.2	0.43	0.39
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.09	1.12	1.27	1.23	1.47	1.69	1.77	1.62	2.48	2.62	1.44	3.52	3.39	2.02	1.84
Basic EPS from Cont Ops	1.12	1.17	1.31	1.29	1.54	1.78	1.87	1.71	2.59	2.62	1.44	3.52	3.39	2.02	1.84
Diluted EPS, GAAP	1.09	1.12	1.27	1.23	1.47	1.69	1.77	1.61	2.47	2.62	1.43	3.51	3.38	2.02	1.83
Diluted EPS from Cont Ops	1.12	1.17	1.31	1.29	1.54	1.78	1.87	1.71	2.58	2.62	1.43	3.51	3.38	2.02	1.83
Dividend per Share	0.81	0.81	0.81	0.81	0.81	0.85	0.86	0.86	0.94	1.05	1.1	1.14	1.24	1.29	1.29
Cash Flow per Share	1.67	1.88	2.03	2.52	2.87	2.19	2.64	2.72	3.68	3.07	3.39	4.07	3.73	3.15	2.81
Free Cash Flow per Basic Share	1.59	1.07	1.22	1.96	2.6	2.03	2.46	2.35	3.58	2.92	3.3	3.92	3.5	2.81	2.67
Cash & Equivalents per Share	2.68	11.12	19.12	19.91	20.87	19.91	19.71	19.14	17.75	17.34	35.62	32.02	32.11	28.31	38.49
Book Value per Share	1.34	1.65	1.85	2.24	2.91	3.75	4.66	5.18	6.39	7.96	8.01	10.49	12.75	11.87	12.31
Tangible Book Value per Share	18.41	18.52	15.59	15.81	16.86	17.83	18.87	21.38	22.24	23.33	23.47	25.42	25.64	25.18	25.77

Corgi ETF Trust I - Corgi BRKB 2x Daily ETF

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)