CrossFirst Bankshares, Inc.

CFB

CFBCrossFirst Bankshares, Inc. US flag

NASDAQ Global Select

15.99

USD

- -

788.64MMarket Cap

Profitability (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	55.28	54.24	17.56	61.48	34.78	27.63
Return on Assets (%)	- -	0.55	0.63	0.24	1.23	1.01	0.95
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	3.8	4.01	3.53	3.05	2.89	2.52	3.85
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	5.48	14.75	21.66	8.9	47.73	36.81	34.27
Profit Margin (%)	7.28	16.8	18.91	7.33	38.09	29.23	27.16
Net Income to Common Margin (%)	4.66	15	18.79	7.33	38.09	29.23	27
Effective Tax Rate (%)	- -	- -	12.69	17.72	20.19	20.59	20.73
Dvd Payout Ratio (%)	- -	- -	1.86	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	55.28	53.24	17.56	61.48	34.78	27.63

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	320	314	360	294	238	234	87
ST Debt	- -	- -	- -	- -	- -	5	- -
LT Debt	320	314	360	294	238	229	87
Total Debt/EBITDA	104.7	67.14	67.63	55.99	45.17	44.03	9.18
Net Debt/EBITDA	61.91	20.82	32.41	-21.85	-46.6	-12.55	-17.8
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.82	0.95	1.32	1.38	2.63	3.13	3.7
Long-Term Debt/Equity (%)	111.46	64.01	59.78	47.09	35.59	37.56	12.26
Long-Term Debt/Capital (%)	92.95	88.94	84.63	79	61.68	51.92	24.14
Long-Term Debt/Total Assets (%)	10.81	7.64	7.29	5.2	4.23	3.46	1.18
Total Debt/Equity (%)	111.46	64.01	59.78	47.09	35.59	38.38	12.26
Total Debt/Capital (%)	92.95	88.94	84.63	79	61.68	53.06	24.14
Total Debt/Total Assets (%)	10.81	7.64	7.29	5.2	4.23	3.54	1.18
Net Debt to Equity	65.91	19.85	28.65	-18.38	-36.72	-10.94	-23.78
Net Debt/Capital (%)	88.63	71.38	72.51	313.76	251.42	-47.53	-161.15
EBITDA	3	5	5	5	5	5	9
EBITDA-CapEx	-13	-38	4	-1	4	3	1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.82	0.95	1.32	1.38	2.63	3.13	3.7
Long-Term Debt/Equity (%)	111.46	64.01	59.78	47.09	35.59	37.56	12.26
Long-Term Debt/Capital (%)	92.95	88.94	84.63	79	61.68	51.92	24.14
Long-Term Debt/Total Assets (%)	10.81	7.64	7.29	5.2	4.23	3.46	1.18
Total Debt/Equity (%)	111.46	64.01	59.78	47.09	35.59	38.38	12.26
Total Debt/Capital (%)	92.95	88.94	84.63	79	61.68	53.06	24.14
Total Debt/Total Assets (%)	10.81	7.64	7.29	5.2	4.23	3.54	1.18
CFO/Total Liabilities	0.85	1.27	1.71	1.6	1.78	1.34	1.49
CFO/CapEx	1.38	1.07	86.86	13.2	72.97	31.28	11.1
Altman's Z-Score	0.04	0.04	0.14	0.12	0.17	0.14	0.15

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	8.87	10.1	10.44	10.96	9.26	7.35
Days Sales Outstanding	- -	41.16	36.13	34.97	33.31	39.43	49.67
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

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	- -	685	564	803	616	666
- Cash & Cash Equivalents	131	217	187	409	483	300	255
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	320	314	360	294	238	234	87
Enterprise Value	-514	-187	857	449	557	549	492
Total Capital	344	353	425	372	385	440	360
Total Debt/Capital (%)	92.95	88.94	84.63	79	61.68	53.06	24.14
Total Debt / EV	-0.62	-1.68	0.42	0.65	0.43	0.43	0.18
EV/Sales	- -	- -	5.69	2.61	3.06	2.6	2
EV/EBITDA	- -	- -	161.13	85.49	105.85	103.46	51.97
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	11.61	5.58	6.3	6.83	4.95
EV/Free Cash Flow to Firm	- -	- -	11.47	5.19	6.22	6.62	4.54
Diluted Market Cap	- -	- -	702	564	815	621	670
Diluted Enterprise Value	189	97	874	450	570	555	502
EV per Share	- -	- -	18.04	8.55	10.83	11.05	10.03
TTM Sales	80	117	151	172	182	211	245
TTM EBITDA	3	5	5	5	5	5	9
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	23	46	74	80	88	80	99
TTM Free Cash Flow to Firm	39	89	75	87	90	83	108

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	- -	9.39	6.52	9.09	7.49	6.19
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-514	-187	857	449	557	549	492
Low Price	- -	- -	11.11	5.66	10.58	12.17	9.29
EV/Sales	- -	- -	5.69	2.61	3.06	2.6	2
EV/EBITDA	- -	- -	161.13	85.49	105.85	103.46	51.97
Price/Earnings	- -	- -	24.21	44.79	11.56	10.01	10.05
Price/Earnings Average	- -	- -	23.16	41.85	10.21	11.32	8.4
Price/Earnings High	- -	- -	26.02	60.42	11.72	13.3	10.84
Price/Earnings Low	- -	- -	18.65	23.58	7.84	9.81	6.87
Price/Book Value	- -	- -	10.49	7.22	5.44	2.98	2.44
Price/Book Value Average	- -	- -	10.04	6.75	4.8	3.37	2.04
Price/Book Value High	- -	- -	11.27	9.74	5.51	3.97	2.63
Price/Book Value Low	- -	- -	8.08	3.8	3.68	2.93	1.67
Price/Tangible Book Value	- -	- -	1.15	0.9	1.2	1.06	0.98
Price/Tangible Book Value Average	- -	- -	1.1	0.84	1.06	1.2	0.82
Price/Tangible Book Value High	- -	- -	1.24	1.22	1.22	1.41	1.06
Price/Tangible Book Value Low	- -	- -	0.89	0.48	0.82	1.04	0.67
Price/Sales	- -	- -	4.55	3.28	4.4	2.93	2.71
Price/Sales Average	- -	- -	4.35	3.07	3.89	3.31	2.27
Price/Sales High	- -	- -	4.89	4.43	4.46	3.89	2.93
Price/Sales Low	- -	- -	3.51	1.73	2.99	2.87	1.85
Price/Cash Flow	- -	- -	9.28	7.02	9.08	7.67	6.7
Price/Cash Flow Average	- -	- -	8.88	6.55	8.02	8.68	5.6
Price/Cash Flow High	- -	- -	9.97	9.46	9.2	10.2	7.23
Price/Cash Flow Low	- -	- -	7.15	3.69	6.16	7.52	4.58
Price/Free Cash Flow Average	- -	- -	8.99	6.09	8.03	8.48	5.17
Price/Free Cash Flow High	- -	- -	10.1	8.8	9.22	9.96	6.68
Price/Free Cash Flow Low	- -	- -	7.24	3.43	6.16	7.35	4.23
EV/Sales Average	2.35	0.83	5.5	2.4	2.54	2.99	1.58
EV/Sales High	2.35	0.83	6.04	3.76	3.12	3.57	2.24
EV/Sales Low	2.35	0.83	4.65	1.06	1.64	2.55	1.17
EV/EBITDA Average	61.91	20.82	155.67	78.56	88.16	118.86	41.05
EV/EBITDA High	61.91	20.82	170.88	123.11	108.04	141.91	58.14
EV/EBITDA Low	61.91	20.82	131.66	34.73	56.82	101.41	30.32
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	14.42	10.75	15.61	12.41	13.58
High Price	- -	- -	15.5	14.5	15.82	16.5	14.66
Enterprise Value Average	189	97	828	413	464	631	388
Enterprise Value High	189	97	909	647	568	753	550
Enterprise Value Low	189	97	700	182	299	538	287

Profitability (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	55.28	54.24	17.56	61.48	34.78	27.63
Return on Assets (%)	- -	0.55	0.63	0.24	1.23	1.01	0.95
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	3.8	4.01	3.53	3.05	2.89	2.52	3.85
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	5.48	14.75	21.66	8.9	47.73	36.81	34.27
Profit Margin (%)	7.28	16.8	18.91	7.33	38.09	29.23	27.16
Net Income to Common Margin (%)	4.66	15	18.79	7.33	38.09	29.23	27
Effective Tax Rate (%)	- -	- -	12.69	17.72	20.19	20.59	20.73
Dvd Payout Ratio (%)	- -	- -	1.86	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	55.28	53.24	17.56	61.48	34.78	27.63

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	320	314	360	294	238	234	87
ST Debt	- -	- -	- -	- -	- -	5	- -
LT Debt	320	314	360	294	238	229	87
Total Debt/EBITDA	104.7	67.14	67.63	55.99	45.17	44.03	9.18
Net Debt/EBITDA	61.91	20.82	32.41	-21.85	-46.6	-12.55	-17.8
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.82	0.95	1.32	1.38	2.63	3.13	3.7
Long-Term Debt/Equity (%)	111.46	64.01	59.78	47.09	35.59	37.56	12.26
Long-Term Debt/Capital (%)	92.95	88.94	84.63	79	61.68	51.92	24.14
Long-Term Debt/Total Assets (%)	10.81	7.64	7.29	5.2	4.23	3.46	1.18
Total Debt/Equity (%)	111.46	64.01	59.78	47.09	35.59	38.38	12.26
Total Debt/Capital (%)	92.95	88.94	84.63	79	61.68	53.06	24.14
Total Debt/Total Assets (%)	10.81	7.64	7.29	5.2	4.23	3.54	1.18
Net Debt to Equity	65.91	19.85	28.65	-18.38	-36.72	-10.94	-23.78
Net Debt/Capital (%)	88.63	71.38	72.51	313.76	251.42	-47.53	-161.15
EBITDA	3	5	5	5	5	5	9
EBITDA-CapEx	-13	-38	4	-1	4	3	1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.82	0.95	1.32	1.38	2.63	3.13	3.7
Long-Term Debt/Equity (%)	111.46	64.01	59.78	47.09	35.59	37.56	12.26
Long-Term Debt/Capital (%)	92.95	88.94	84.63	79	61.68	51.92	24.14
Long-Term Debt/Total Assets (%)	10.81	7.64	7.29	5.2	4.23	3.46	1.18
Total Debt/Equity (%)	111.46	64.01	59.78	47.09	35.59	38.38	12.26
Total Debt/Capital (%)	92.95	88.94	84.63	79	61.68	53.06	24.14
Total Debt/Total Assets (%)	10.81	7.64	7.29	5.2	4.23	3.54	1.18
CFO/Total Liabilities	0.85	1.27	1.71	1.6	1.78	1.34	1.49
CFO/CapEx	1.38	1.07	86.86	13.2	72.97	31.28	11.1
Altman's Z-Score	0.04	0.04	0.14	0.12	0.17	0.14	0.15

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	8.87	10.1	10.44	10.96	9.26	7.35
Days Sales Outstanding	- -	41.16	36.13	34.97	33.31	39.43	49.67
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

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	- -	685	564	803	616	666
- Cash & Cash Equivalents	131	217	187	409	483	300	255
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	320	314	360	294	238	234	87
Enterprise Value	-514	-187	857	449	557	549	492
Total Capital	344	353	425	372	385	440	360
Total Debt/Capital (%)	92.95	88.94	84.63	79	61.68	53.06	24.14
Total Debt / EV	-0.62	-1.68	0.42	0.65	0.43	0.43	0.18
EV/Sales	- -	- -	5.69	2.61	3.06	2.6	2
EV/EBITDA	- -	- -	161.13	85.49	105.85	103.46	51.97
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	11.61	5.58	6.3	6.83	4.95
EV/Free Cash Flow to Firm	- -	- -	11.47	5.19	6.22	6.62	4.54
Diluted Market Cap	- -	- -	702	564	815	621	670
Diluted Enterprise Value	189	97	874	450	570	555	502
EV per Share	- -	- -	18.04	8.55	10.83	11.05	10.03
TTM Sales	80	117	151	172	182	211	245
TTM EBITDA	3	5	5	5	5	5	9
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	23	46	74	80	88	80	99
TTM Free Cash Flow to Firm	39	89	75	87	90	83	108

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	- -	9.39	6.52	9.09	7.49	6.19
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-514	-187	857	449	557	549	492
Low Price	- -	- -	11.11	5.66	10.58	12.17	9.29
EV/Sales	- -	- -	5.69	2.61	3.06	2.6	2
EV/EBITDA	- -	- -	161.13	85.49	105.85	103.46	51.97
Price/Earnings	- -	- -	24.21	44.79	11.56	10.01	10.05
Price/Earnings Average	- -	- -	23.16	41.85	10.21	11.32	8.4
Price/Earnings High	- -	- -	26.02	60.42	11.72	13.3	10.84
Price/Earnings Low	- -	- -	18.65	23.58	7.84	9.81	6.87
Price/Book Value	- -	- -	10.49	7.22	5.44	2.98	2.44
Price/Book Value Average	- -	- -	10.04	6.75	4.8	3.37	2.04
Price/Book Value High	- -	- -	11.27	9.74	5.51	3.97	2.63
Price/Book Value Low	- -	- -	8.08	3.8	3.68	2.93	1.67
Price/Tangible Book Value	- -	- -	1.15	0.9	1.2	1.06	0.98
Price/Tangible Book Value Average	- -	- -	1.1	0.84	1.06	1.2	0.82
Price/Tangible Book Value High	- -	- -	1.24	1.22	1.22	1.41	1.06
Price/Tangible Book Value Low	- -	- -	0.89	0.48	0.82	1.04	0.67
Price/Sales	- -	- -	4.55	3.28	4.4	2.93	2.71
Price/Sales Average	- -	- -	4.35	3.07	3.89	3.31	2.27
Price/Sales High	- -	- -	4.89	4.43	4.46	3.89	2.93
Price/Sales Low	- -	- -	3.51	1.73	2.99	2.87	1.85
Price/Cash Flow	- -	- -	9.28	7.02	9.08	7.67	6.7
Price/Cash Flow Average	- -	- -	8.88	6.55	8.02	8.68	5.6
Price/Cash Flow High	- -	- -	9.97	9.46	9.2	10.2	7.23
Price/Cash Flow Low	- -	- -	7.15	3.69	6.16	7.52	4.58
Price/Free Cash Flow Average	- -	- -	8.99	6.09	8.03	8.48	5.17
Price/Free Cash Flow High	- -	- -	10.1	8.8	9.22	9.96	6.68
Price/Free Cash Flow Low	- -	- -	7.24	3.43	6.16	7.35	4.23
EV/Sales Average	2.35	0.83	5.5	2.4	2.54	2.99	1.58
EV/Sales High	2.35	0.83	6.04	3.76	3.12	3.57	2.24
EV/Sales Low	2.35	0.83	4.65	1.06	1.64	2.55	1.17
EV/EBITDA Average	61.91	20.82	155.67	78.56	88.16	118.86	41.05
EV/EBITDA High	61.91	20.82	170.88	123.11	108.04	141.91	58.14
EV/EBITDA Low	61.91	20.82	131.66	34.73	56.82	101.41	30.32
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	14.42	10.75	15.61	12.41	13.58
High Price	- -	- -	15.5	14.5	15.82	16.5	14.66
Enterprise Value Average	189	97	828	413	464	631	388
Enterprise Value High	189	97	909	647	568	753	550
Enterprise Value Low	189	97	700	182	299	538	287

Shares Outstanding	51	51	52	52	50	48	49
Diluted Weighted Avg Shares	51	51	49	53	52	50	49
Basic Weighted Avg Shares	51	51	48	53	51	50	49
Revenue per Share	1.57	2.28	3.17	3.28	3.54	4.24	5.01
EBITDA per Share	0.06	0.09	0.11	0.1	0.1	0.11	0.19
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.07	0.34	0.6	0.24	1.35	1.24	1.35
Basic EPS from Cont Ops	0.11	0.38	0.6	0.24	1.35	1.24	1.36
Diluted EPS, GAAP	0.07	0.34	0.58	0.24	1.33	1.23	1.34
Diluted EPS from Cont Ops	0.11	0.38	0.59	0.24	1.33	1.23	1.35
Dividend per Share	0.04	0.04	0.01	- -	- -	- -	0.01
Cash Flow per Share	0.45	0.9	1.55	1.53	1.72	1.62	2.03
Free Cash Flow per Basic Share	0.12	0.06	1.54	1.42	1.7	1.57	1.84
Cash & Equivalents per Share	16.32	9.79	3.95	7.8	9.4	6.06	5.32
Book Value per Share	0.47	0.76	1.37	1.49	2.87	4.16	5.57
Tangible Book Value per Share	5.46	9.44	12.5	11.89	12.98	11.67	13.81

CrossFirst Bankshares, Inc.

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)