Commercial National Financial Corporation Financial Ratios — CEFC

Profitability (USD)

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	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 (%)	85.15	26.78	14.91	14.88	15.4	12.91	9.46	10.43	15.82	11.06	14.95	16.98	11.72	10.36	10.93
Return on Assets (%)	1	1.45	1.47	1.43	1.47	1.27	0.94	1.03	1.32	0.83	1.1	1.32	1.03	1.02	1.18
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	-8.62	- -	-7.49	6.63	5.51	3.93	4.22	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	27.08	-174.17	51.53	-287.25	46.73	42.24	32.32	38.55	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	-216.64	- -	-328.04	42	37.51	26.16	31.87	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	860.66	- -	-1,451.78	- -	96.51	1,037.97	-97.48	-124.1	-61.07	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	146.66	203.13	260.99	295.53	42	37.51	26.16	31.87	35.4	29.45	40.29	43.66	36.95	33.56	36.17
Profit Margin (%)	113.23	149.28	187.17	209.45	29.67	27	19.06	22.65	29.18	24.61	32.99	35.72	30.31	27.81	29.69
Net Income to Common Margin (%)	113.23	149.28	187.17	209.45	29.67	27	19.06	22.65	29.18	24.61	32.99	35.72	30.31	27.81	29.69
Effective Tax Rate (%)	22.8	26.51	28.28	29.13	29.36	28.03	27.14	28.93	17.57	16.45	18.13	18.18	17.97	17.12	17.92
Dvd Payout Ratio (%)	- -	- -	- -	- -	58.52	69.12	95.76	82.69	41.09	50.88	34.88	27.48	35.97	37.87	33.46
Sustainable Growth Rate (%)	85.15	26.78	14.91	14.88	6.39	3.99	0.4	1.81	9.32	5.43	9.73	12.31	7.51	6.44	7.28

Credit (USD)

API ChatGPT

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	16	13	19	28	26	33	33	39	66	53	48	32	27	14	23
ST Debt	- -	- -	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	16	13	16	26	26	33	32	39	66	53	48	32	27	14	23
Total Debt/EBITDA	38.93	-4.37	24.86	-7.1	5.2	7.34	8.58	9.01	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	1.43	-0.17	13.33	-5.23	2.36	3.09	6.45	7.24	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	-3.51	- -	-6.22	5.79	8.26	10.6	10.9	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	-0.13	- -	-4.58	2.62	3.48	7.96	8.76	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.93	9.67	10.01	9.22	9.93	9.76	10.01	9.83	7.6	7.4	7.31	8.23	9.46	10.31	11.28
Long-Term Debt/Equity (%)	93.31	73.91	87	131.77	118.26	138.4	132.21	154.88	169.04	127.93	106.48	82.42	58.54	28.32	41.41
Long-Term Debt/Capital (%)	90.77	42.7	43.64	55.01	54.45	58.01	56.8	60.43	63.06	56.62	51.7	39.07	33.34	19.67	27.16
Long-Term Debt/Total Assets (%)	9.14	7.21	8.64	12.28	11.95	13.77	13.39	15.24	12.98	9.65	7.83	5.28	4.73	2.53	4.21
Total Debt/Equity (%)	93.31	73.91	98.56	140.58	118.88	140.48	133.91	156.4	169.04	127.93	106.48	82.42	58.54	28.32	41.41
Total Debt/Capital (%)	90.77	42.7	49.44	58.68	54.74	58.88	57.53	61.03	63.06	56.62	51.7	39.07	33.34	19.67	27.16
Total Debt/Total Assets (%)	9.14	7.21	9.78	13.09	12.01	13.98	13.56	15.39	12.98	9.65	7.83	5.28	4.73	2.53	4.21
Net Debt to Equity	3.42	2.82	52.84	103.47	53.85	59.18	100.65	125.58	-138.43	-161.85	-110.12	-178.14	-78.36	-113.46	-101.94
Net Debt/Capital (%)	26.47	2.76	34.39	51.11	35.39	37.62	50.45	55.7	-106.78	-252.43	-114.89	-542.88	-80.6	-372.19	-201.74
EBITDA	- -	-3	1	-4	5	5	4	4	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	-3	- -	-4	5	5	4	4	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	-4	- -	-5	5	4	3	4	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	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	0.93	9.67	10.01	9.22	9.93	9.76	10.01	9.83	7.6	7.4	7.31	8.23	9.46	10.31	11.28
Long-Term Debt/Equity (%)	93.31	73.91	87	131.77	118.26	138.4	132.21	154.88	169.04	127.93	106.48	82.42	58.54	28.32	41.41
Long-Term Debt/Capital (%)	90.77	42.7	43.64	55.01	54.45	58.01	56.8	60.43	63.06	56.62	51.7	39.07	33.34	19.67	27.16
Long-Term Debt/Total Assets (%)	9.14	7.21	8.64	12.28	11.95	13.77	13.39	15.24	12.98	9.65	7.83	5.28	4.73	2.53	4.21
Total Debt/Equity (%)	93.31	73.91	98.56	140.58	118.88	140.48	133.91	156.4	169.04	127.93	106.48	82.42	58.54	28.32	41.41
Total Debt/Capital (%)	90.77	42.7	49.44	58.68	54.74	58.88	57.53	61.03	63.06	56.62	51.7	39.07	33.34	19.67	27.16
Total Debt/Total Assets (%)	9.14	7.21	9.78	13.09	12.01	13.98	13.56	15.39	12.98	9.65	7.83	5.28	4.73	2.53	4.21
CFO/Total Liabilities	1.98	2.2	1.93	1.89	1.02	2.08	2.02	1.82	1.3	0.99	0.93	1.54	1.26	1.2	1.29
CFO/CapEx	8.93	19.88	6.53	11.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.02	-0.05	0.04	-0.05	0.15	0.14	0.13	0.13	0.14	0.13	0.14	0.15	0.16	0.18	0.21

Working Capital (USD)

API ChatGPT

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	5.97	3.39	3.76	4.04	16.63	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	61.12	107.51	97.12	90.38	21.95	- -	- -	- -	- -	- -	- -
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

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	2	3	11	9	10	12	14	16	45	37	52	42	37	39	54
- Cash & Cash Equivalents	15	13	9	7	14	19	8	8	54	67	49	70	37	57	57
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	16	13	19	28	26	33	33	39	66	53	48	32	27	14	23
Enterprise Value	3	3	21	30	22	26	39	48	57	23	50	4	27	-4	20
Total Capital	17	31	38	48	48	57	57	64	104	93	92	83	82	73	86
Total Debt/Capital (%)	90.77	42.7	49.44	58.68	54.74	58.88	57.53	61.03	63.06	56.62	51.7	39.07	33.34	19.67	27.16
Total Debt / EV	6.01	3.97	0.91	0.94	1.2	1.27	0.84	0.83	1.14	2.33	0.96	8.09	1	-3.61	1.19
EV/Sales	1.75	1.92	14.08	21.8	2.02	2.44	3.3	4.21	3.33	1.28	2.59	0.18	1.35	- -	0.88
EV/EBITDA	6.48	- -	27.33	- -	4.33	5.78	10.2	10.91	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	4.82	6.51	12.6	13.2	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	0.85	0.92	6.19	8.16	10.92	5.88	8.88	11.34	9.48	4.51	9.51	0.45	4.09	- -	3.05
EV/Free Cash Flow to Firm	0.77	0.87	5.37	7.52	10.92	5.88	8.88	11.34	9.48	4.51	9.51	0.45	4.09	- -	3.05
Diluted Market Cap	2	3	11	10	10	12	14	16	45	37	52	42	37	39	54
Diluted Enterprise Value	3	3	21	30	22	26	39	48	57	23	50	4	27	-4	20
EV per Share	2.29	2.71	5.33	7.84	5.63	6.64	9.51	11.64	14.44	5.71	12.59	1.01	6.92	- -	5
TTM Sales	1	2	1	1	11	11	12	11	17	18	19	23	20	21	22
TTM EBITDA	- -	-3	1	-4	5	5	4	4	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	-4	- -	-5	5	4	3	4	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	3	4	3	4	2	4	4	4	6	5	5	9	7	6	6
TTM Free Cash Flow to Firm	3	4	4	4	2	4	4	4	6	5	5	9	7	6	6

Multiples (USD)

API ChatGPT

	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	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	0.6	0.74	2.75	2.37	5.04	2.77	3.27	3.85	7.52	7.3	9.82	4.71	5.48	6.31	8.38
EV/EBIT	- -	- -	- -	- -	4.82	6.51	12.6	13.2	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3	3	21	30	22	26	39	48	57	23	50	4	27	-4	20
Low Price	5.98	7.46	9.01	9.29	6.91	8.84	10.5	10.7	9.99	7.55	9.19	9.71	7.5	8.35	9.6
EV/Sales	1.75	1.92	14.08	21.8	2.02	2.44	3.3	4.21	3.33	1.28	2.59	0.18	1.35	- -	0.88
EV/EBITDA	6.48	- -	27.33	- -	4.33	5.78	10.2	10.91	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	1.21	1.09	3.85	3.24	3.11	4.21	6.36	6.26	9.05	8.4	8.1	5.15	5.95	6.66	8.13
Price/Earnings Average	0.98	1	3.51	3.54	2.75	4.27	6.12	5.57	8.71	8.56	6.68	5.74	6.13	6.22	6.72
Price/Earnings High	5.38	4.77	15.68	16.39	12.09	19.49	23.89	20.74	9.32	10.68	8.1	6.72	7.39	7.4	8.25
Price/Earnings Low	4.04	3.53	12.72	12.34	8.37	12.05	19.09	17.07	7.89	6.86	5.72	4.76	4.82	5.65	5.72
Price/Book Value	1.28	0.16	0.55	0.47	0.46	0.53	0.59	0.64	1.18	0.91	1.15	0.82	0.67	0.67	0.86
Price/Book Value Average	1.03	0.15	0.5	0.52	0.41	0.53	0.57	0.57	1.14	0.92	0.95	0.92	0.69	0.62	0.71
Price/Book Value High	5.68	0.7	2.24	2.39	1.79	2.43	2.23	2.12	1.22	1.15	1.15	1.08	0.83	0.74	0.87
Price/Book Value Low	4.27	0.52	1.82	1.8	1.24	1.5	1.78	1.74	1.03	0.74	0.82	0.76	0.54	0.57	0.6
Price/Tangible Book Value	0.12	0.16	0.55	0.47	0.45	0.52	0.59	0.64	1.29	0.97	1.24	1.16	0.84	0.83	1.01
Price/Tangible Book Value Average	0.1	0.14	0.51	0.51	0.4	0.52	0.56	0.57	1.24	0.99	1.03	1.29	0.87	0.77	0.84
Price/Tangible Book Value High	0.54	0.69	2.26	2.37	1.76	2.38	2.2	2.11	1.33	1.23	1.24	1.51	1.05	0.92	1.03
Price/Tangible Book Value Low	0.4	0.51	1.83	1.78	1.22	1.48	1.76	1.74	1.13	0.79	0.88	1.07	0.68	0.7	0.71
Price/Sales	1.37	1.63	7.21	6.79	0.92	1.14	1.21	1.42	2.64	2.07	2.67	1.84	1.8	1.85	2.41
Price/Sales Average	1.11	1.49	6.57	7.41	0.82	1.15	1.17	1.26	2.54	2.11	2.2	2.05	1.86	1.73	2
Price/Sales High	6.09	7.11	29.36	34.33	3.59	5.26	4.55	4.7	2.72	2.63	2.67	2.4	2.24	2.06	2.45
Price/Sales Low	4.57	5.28	23.81	25.85	2.48	3.25	3.64	3.87	2.3	1.69	1.89	1.7	1.46	1.57	1.7
Price/Cash Flow	0.67	0.78	3.17	2.54	4.98	2.74	3.27	3.82	7.52	7.3	9.82	4.71	5.48	6.31	8.34
Price/Cash Flow Average	0.54	0.71	2.89	2.77	4.4	2.78	3.14	3.4	7.24	7.43	8.1	5.24	5.65	5.9	6.89
Price/Cash Flow High	2.96	3.4	12.91	12.85	19.35	12.66	12.27	12.66	7.74	9.27	9.82	6.14	6.8	7.01	8.46
Price/Cash Flow Low	2.22	2.52	10.47	9.67	13.4	7.83	9.81	10.42	6.56	5.96	6.94	4.35	4.44	5.35	5.86
Price/Free Cash Flow Average	0.49	0.68	2.51	2.59	4.45	2.81	3.14	3.43	7.24	7.43	8.1	5.24	5.65	5.9	6.93
Price/Free Cash Flow High	2.66	3.24	11.19	11.98	19.57	12.83	12.27	12.78	7.74	9.27	9.82	6.14	6.8	7.01	8.51
Price/Free Cash Flow Low	2	2.4	9.08	9.02	13.55	7.94	9.81	10.52	6.56	5.96	6.94	4.35	4.44	5.35	5.9
EV/Sales Average	1.5	1.78	13.44	22.43	1.92	2.46	3.25	4.05	3.23	1.32	2.12	0.39	1.4	- -	0.47
EV/Sales High	6.47	7.4	36.23	49.35	4.69	6.57	6.64	7.49	3.41	1.84	2.59	0.74	1.78	0.02	0.92
EV/Sales Low	4.96	5.57	30.68	40.86	3.58	4.56	5.72	6.66	2.99	0.9	1.8	0.04	1	- -	0.17
EV/EBITDA Average	5.52	-1.02	26.09	-7.81	4.1	5.82	10.05	10.51	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	23.9	-4.25	70.3	-17.18	10.03	15.55	20.54	19.42	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	18.31	-3.2	59.54	-14.22	7.67	10.8	17.7	17.27	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	-0.82	- -	-6.84	4.56	6.56	12.42	12.71	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	-3.42	- -	-15.04	11.16	17.5	25.37	23.5	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	-2.57	- -	-12.46	8.53	12.16	21.87	20.89	- -	- -	- -	- -	- -	- -	- -
Last Price	1.79	2.3	2.73	2.44	2.57	3.09	3.5	3.92	11.45	9.25	13	10.5	9.26	9.85	13.65
High Price	7.96	10.06	11.11	12.34	9.98	14.29	13.14	13	11.79	11.75	13	13.7	11.5	10.94	13.85
Enterprise Value Average	2	3	20	31	21	26	38	46	56	23	41	9	29	-7	10
Enterprise Value High	10	13	53	68	51	71	78	85	59	33	50	17	36	- -	20
Enterprise Value Low	7	10	45	57	39	49	67	75	51	16	35	1	20	-10	4

Shares Outstanding	1	1	4	4	4	4	4	4	4	4	4	4	4	4	4
Diluted Weighted Avg Shares	1	1	4	4	4	4	4	4	4	4	4	4	4	4	4
Basic Weighted Avg Shares	1	1	4	4	4	4	4	4	4	4	4	4	4	4	4
Revenue per Share	1.31	1.41	0.38	0.36	2.78	2.72	2.89	2.77	4.34	4.47	4.87	5.71	5.14	5.32	5.66
EBITDA per Share	0.35	-2.46	0.2	-1.03	1.3	1.15	0.93	1.07	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	-3.06	- -	-1.18	1.17	1.02	0.75	0.88	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.48	2.11	0.71	0.75	0.83	0.73	0.55	0.63	1.27	1.1	1.61	2.04	1.56	1.48	1.68
Basic EPS from Cont Ops	1.48	2.11	0.71	0.75	0.83	0.73	0.55	0.63	1.27	1.1	1.61	2.04	1.56	1.48	1.68
Diluted EPS, GAAP	1.48	2.11	0.71	0.74	0.82	0.72	0.55	0.62	1.27	1.1	1.61	2.04	1.56	1.48	1.67
Diluted EPS from Cont Ops	1.48	2.11	0.71	0.74	0.82	0.72	0.55	0.62	1.27	1.1	1.61	2.04	1.56	1.48	1.67
Dividend per Share	- -	- -	- -	- -	0.48	0.51	0.53	0.52	0.52	0.56	0.56	0.56	0.56	0.56	0.56
Cash Flow per Share	2.69	2.96	0.86	0.96	0.52	1.13	1.07	1.03	1.52	1.27	1.32	2.23	1.69	1.56	1.64
Free Cash Flow per Basic Share	2.39	2.81	0.73	0.88	0.52	1.13	1.07	1.03	1.52	1.27	1.32	2.23	1.69	1.56	1.64
Cash & Equivalents per Share	13.28	10.35	2.25	1.94	3.7	4.87	1.99	1.89	13.53	16.87	12.47	17.66	9.25	14.46	14.58
Book Value per Share	1.4	14.44	4.96	5.16	5.59	5.88	5.91	6.14	9.68	10.22	11.26	12.74	13.82	14.73	15.88
Tangible Book Value per Share	14.78	14.56	4.92	5.22	5.69	5.99	5.97	6.15	8.86	9.53	10.44	9.06	10.97	11.92	13.49

Commercial National Financial Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)