Calamos Convertible and High Income Fund Financial Ratios — CHY

Profitability (USD)

	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	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Return on Common Equity (%)	- -	-5.02	1.18	14.99	2.09	9.96	26.07	30.59	-32.16	-1.25	23.15	21.82
Return on Assets (%)	- -	-3.41	0.87	10.82	1.44	6.93	16.9	19.78	-20.77	-0.75	14.13	14.07
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	99.27	101.84	92.05	99.34	96.01	99.12	99.68	99.74	100.27	108.27	99.6	99.63
Profit Margin (%)	99.27	101.84	92.05	99.34	96.01	99.12	99.68	99.74	100.27	108.27	99.6	99.63
Net Income to Common Margin (%)	99.27	101.84	92.05	99.34	96.01	99.12	99.68	99.74	100.27	108.27	99.6	99.63
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	74.11	-177.35	806.34	64.69	454.01	85.97	33.2	26.04	-25.76	-867.68	46.99	47.29
Sustainable Growth Rate (%)	- -	-13.93	-8.33	5.29	-7.39	1.4	17.42	22.62	-40.44	-12.06	12.27	11.5

Credit (USD)

API ChatGPT

	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	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Total Debt	400	398	337	302	316	304	318	435	365	340	341	302
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	400	398	337	302	316	304	318	435	365	340	341	302
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	65.93	69.89	77.63	67.18	70.57	68.54	61.55	67.09	61.2	59.66	62.35	66.6
Long-Term Debt/Equity (%)	38.84	44.29	40.99	34.82	39.13	37.13	32.89	36.07	44.68	46.96	41.59	34.08
Long-Term Debt/Capital (%)	29.58	29.99	27.22	25.92	26.57	26.22	26.94	26.51	30.88	31.96	29.38	25.42
Long-Term Debt/Total Assets (%)	27.69	29.94	29.04	23.5	25.53	24.36	22.69	24.2	27.35	28.02	25.93	22.7
Total Debt/Equity (%)	38.84	44.29	40.99	34.82	39.13	37.13	32.89	36.07	44.68	46.96	41.59	34.08
Total Debt/Capital (%)	29.58	29.99	27.22	25.92	26.57	26.22	26.94	26.51	30.88	31.96	29.38	25.42
Total Debt/Total Assets (%)	27.69	29.94	29.04	23.5	25.53	24.36	22.69	24.2	27.35	28.02	25.93	22.7
Net Debt to Equity	- -	- -	- -	- -	-0.01	-0.01	-0.01	-3.59	- -	- -	- -	- -
Net Debt/Capital (%)	- -	- -	- -	- -	-0.01	-0.01	-0.01	-2.71	- -	- -	- -	- -
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	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	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	65.93	69.89	77.63	67.18	70.57	68.54	61.55	67.09	61.2	59.66	62.35	66.6
Long-Term Debt/Equity (%)	38.84	44.29	40.99	34.82	39.13	37.13	32.89	36.07	44.68	46.96	41.59	34.08
Long-Term Debt/Capital (%)	29.58	29.99	27.22	25.92	26.57	26.22	26.94	26.51	30.88	31.96	29.38	25.42
Long-Term Debt/Total Assets (%)	27.69	29.94	29.04	23.5	25.53	24.36	22.69	24.2	27.35	28.02	25.93	22.7
Total Debt/Equity (%)	38.84	44.29	40.99	34.82	39.13	37.13	32.89	36.07	44.68	46.96	41.59	34.08
Total Debt/Capital (%)	29.58	29.99	27.22	25.92	26.57	26.22	26.94	26.51	30.88	31.96	29.38	25.42
Total Debt/Total Assets (%)	27.69	29.94	29.04	23.5	25.53	24.36	22.69	24.2	27.35	28.02	25.93	22.7
CFO/Total Liabilities	17.79	19.96	43.83	2.6	15.82	19.94	13.78	-5.12	20.74	22.05	19.23	19.03
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.06	-0.05	- -	0.09	0.01	0.06	0.16	0.44	-0.33	-0.22	0.08	0.18

Working Capital (USD)

API ChatGPT

	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	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

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

	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	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	43	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	400	398	337	302	316	304	318	435	365	340	341	302
Enterprise Value	400	398	337	302	315	304	318	392	365	340	341	302
Total Capital	1,352	1,327	1,238	1,167	1,188	1,159	1,182	1,643	1,183	1,065	1,160	1,187
Total Debt/Capital (%)	29.58	29.99	27.22	25.92	26.57	26.22	26.94	26.51	30.88	31.96	29.38	25.42
Total Debt / EV	1	1	1	1	1	1	1	1.11	1	1	1	1
EV/Sales	3.73	- -	28.74	2.27	16.69	3.5	1.42	1.23	- -	- -	1.9	1.62
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	5.42	4.63	2.27	27.84	4.64	3.55	5.31	- -	3.4	3.15	3.58	3.57
EV/Free Cash Flow to Firm	5.42	4.63	2.27	27.84	4.64	3.55	5.31	- -	3.4	3.15	3.58	3.57
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	400	398	337	302	315	304	318	392	365	340	341	302
EV per Share	5.56	5.48	4.37	4.18	4.35	4.17	4.35	5.34	4.92	4.25	4.46	- -
TTM Sales	107	-46	12	133	19	87	225	318	-325	-9	179	187
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	74	86	148	11	68	86	60	-30	108	108	95	84
TTM Free Cash Flow to Firm	74	86	148	11	68	86	60	-30	108	108	95	84

Multiples (USD)

API ChatGPT

	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	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	400	398	337	302	315	304	318	392	365	340	341	302
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	3.73	- -	28.74	2.27	16.69	3.5	1.42	1.23	- -	- -	1.9	1.62
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	3.73	- -	28.74	2.27	16.69	3.5	1.42	1.23	- -	- -	1.9	1.62
EV/Sales High	3.73	- -	28.74	2.27	16.69	3.5	1.42	1.23	- -	- -	1.9	1.62
EV/Sales Low	3.73	- -	28.74	2.27	16.69	3.5	1.42	1.23	- -	- -	1.9	1.62
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Average	400	398	337	302	315	304	318	392	365	340	341	302
Enterprise Value High	400	398	337	302	315	304	318	392	365	340	341	302
Enterprise Value Low	400	398	337	302	315	304	318	392	365	340	341	302

Shares Outstanding	72	73	73	73	73	73	73	74	76	76	76	80
Diluted Weighted Avg Shares	72	73	77	72	73	73	73	73	74	80	76	- -
Basic Weighted Avg Shares	72	73	77	72	73	73	73	73	74	80	76	- -
Revenue per Share	1.49	-0.64	0.15	1.84	0.26	1.19	3.07	4.32	-4.37	-0.11	2.35	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.48	-0.65	0.14	1.83	0.25	1.18	3.06	4.31	-4.38	-0.12	2.34	- -
Basic EPS from Cont Ops	1.48	-0.65	0.14	1.83	0.25	1.18	3.06	4.31	-4.38	-0.12	2.34	- -
Diluted EPS, GAAP	1.48	-0.65	0.14	1.83	0.25	1.18	3.06	4.31	-4.38	-0.12	2.34	- -
Diluted EPS from Cont Ops	1.48	-0.65	0.14	1.83	0.25	1.18	3.06	4.31	-4.38	-0.12	2.34	- -
Dividend per Share	1.1	1.15	1.13	1.18	1.14	1.01	1.02	1.12	1.13	1.04	1.1	- -
Cash Flow per Share	1.02	1.18	1.92	0.15	0.94	1.17	0.82	-0.41	1.45	1.35	1.25	- -
Free Cash Flow per Basic Share	1.02	1.18	1.92	0.15	0.94	1.17	0.82	-0.41	1.45	1.35	1.25	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	0.59	- -	- -	- -	- -
Book Value per Share	13.23	12.79	11.68	11.95	12.02	11.73	11.79	16.43	11	9.05	10.73	- -
Tangible Book Value per Share	14.31	12.37	10.66	12.01	11.11	11.22	13.22	16.43	11	9.05	10.73	- -

Calamos Convertible and High Income Fund

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)