First Commerce Bank

CMRB

CMRBFirst Commerce Bank US flag

Other OTC

7.35

USD

- -

152.75MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	7.12	10.22	9.41	7.56	2.54	4.75
Return on Assets (%)	- -	1.03	1.53	1.37	1.01	0.3	0.49
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	39.79	37.93	51.68	45.9	44.04	16.07	23.65
Profit Margin (%)	28.07	27.59	38.45	34.83	32.92	12.98	18.18
Net Income to Common Margin (%)	28.07	27.59	38.45	34.83	32.92	12.98	18.18
Effective Tax Rate (%)	29.46	27.28	25.6	24.12	25.26	19.21	23.14
Dvd Payout Ratio (%)	- -	- -	- -	55.91	27.34	39.26	- -
Sustainable Growth Rate (%)	- -	7.12	10.22	4.15	5.49	1.54	4.75

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	10	10	10	69	140	192	310
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	10	10	10	69	140	192	310
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	14.18	14.81	15.19	13.96	12.81	11.11	9.77
Long-Term Debt/Equity (%)	7.18	6.51	5.68	38.5	76.18	111.32	176.79
Long-Term Debt/Capital (%)	6.7	6.11	5.38	27.8	43.24	52.68	63.87
Long-Term Debt/Total Assets (%)	1.02	0.96	0.86	5.38	9.76	12.36	17.28
Total Debt/Equity (%)	7.18	6.51	5.68	38.5	76.18	111.32	176.79
Total Debt/Capital (%)	6.7	6.11	5.38	27.8	43.24	52.68	63.87
Total Debt/Total Assets (%)	1.02	0.96	0.86	5.38	9.76	12.36	17.28
Net Debt to Equity	-49.63	-62.42	-65.78	-23.61	-33.55	-76.9	-77.78
Net Debt/Capital (%)	-86.25	-141.59	-164.85	-20.55	-23.52	-57.21	-39.08
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	-1	- -	-1	-1	-2	-3
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	14.18	14.81	15.19	13.96	12.81	11.11	9.77
Long-Term Debt/Equity (%)	7.18	6.51	5.68	38.5	76.18	111.32	176.79
Long-Term Debt/Capital (%)	6.7	6.11	5.38	27.8	43.24	52.68	63.87
Long-Term Debt/Total Assets (%)	1.02	0.96	0.86	5.38	9.76	12.36	17.28
Total Debt/Equity (%)	7.18	6.51	5.68	38.5	76.18	111.32	176.79
Total Debt/Capital (%)	6.7	6.11	5.38	27.8	43.24	52.68	63.87
Total Debt/Total Assets (%)	1.02	0.96	0.86	5.38	9.76	12.36	17.28
CFO/Total Liabilities	1.49	1.59	2.22	1.95	0.75	0.02	0.5
CFO/CapEx	9.22	10.52	119.84	41.61	7.48	0.14	3.21
Altman's Z-Score	0.11	0.13	0.14	0.22	0.2	0.16	0.16

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	161	141	103	125
- Cash & Cash Equivalents	71	96	113	43	62	132	136
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	10	10	10	69	140	192	310
Enterprise Value	-61	-86	-104	187	219	162	298
Total Capital	153	164	182	250	324	364	485
Total Debt/Capital (%)	6.7	6.11	5.38	27.8	43.24	52.68	63.87
Total Debt / EV	-0.17	-0.12	-0.09	0.37	0.64	1.18	1.04
EV/Sales	2.4	0.32	0.75	3.93	5.23	4.65	6.57
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.3	0.87	1.53	8.66	23.3	492.32	36.9
EV/Free Cash Flow to Firm	5.69	0.8	1.52	8.46	20.55	60.71	28.13
Diluted Market Cap	146	100	139	162	147	108	- -
Diluted Enterprise Value	85	14	36	189	226	167	174
EV per Share	3.57	0.54	1.42	7.88	9.6	7.89	14.94
TTM Sales	34	38	43	48	42	35	45
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	13	14	21	22	9	- -	8
TTM Free Cash Flow to Firm	14	15	22	22	11	3	11

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	10.21	6.47	6.47	7.31	13.8	40.51	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-61	-86	-104	187	219	162	298
Low Price	5.55	3.1	4.33	5.9	5.25	5	4.5
EV/Sales	2.4	0.32	0.75	3.93	5.23	4.65	6.57
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	14.95	9.31	8.17	9.6	10.54	23.76	- -
Price/Earnings Average	14.1	8.74	7.48	9.27	10.93	27.21	- -
Price/Earnings High	15.42	13.44	8.31	10.42	14.36	30.89	- -
Price/Earnings Low	13.27	6.67	5.99	8.39	8.99	23.76	- -
Price/Book Value	- -	- -	- -	0.89	0.76	0.6	0.71
Price/Book Value Average	- -	- -	- -	0.86	0.79	0.68	0.55
Price/Book Value High	- -	- -	- -	0.97	1.04	0.77	0.71
Price/Book Value Low	- -	- -	- -	0.78	0.65	0.6	0.51
Price/Tangible Book Value	- -	- -	- -	0.89	0.76	0.6	0.71
Price/Tangible Book Value Average	- -	- -	- -	0.86	0.79	0.68	0.55
Price/Tangible Book Value High	- -	- -	- -	0.97	1.04	0.77	0.71
Price/Tangible Book Value Low	- -	- -	- -	0.78	0.65	0.6	0.51
Price/Sales	4.2	2.57	3.14	3.34	3.47	3.08	- -
Price/Sales Average	3.96	2.41	2.88	3.23	3.6	3.53	- -
Price/Sales High	4.33	3.71	3.19	3.63	4.73	4.01	- -
Price/Sales Low	3.73	1.84	2.3	2.92	2.96	3.08	- -
Price/Cash Flow	11.02	6.98	6.39	7.36	15.45	326.49	- -
Price/Cash Flow Average	10.4	6.54	5.85	7.11	16.02	373.91	- -
Price/Cash Flow High	11.38	10.07	6.5	7.99	21.04	424.44	- -
Price/Cash Flow Low	9.79	4.99	4.69	6.43	13.16	326.49	- -
Price/Free Cash Flow Average	9.64	6.06	5.93	7.06	14.31	46.4	- -
Price/Free Cash Flow High	10.54	9.33	6.58	7.94	18.8	52.67	- -
Price/Free Cash Flow Low	9.07	4.63	4.75	6.39	11.76	40.51	- -
EV/Sales Average	2.16	0.16	0.49	3.82	5.36	5.08	5.95
EV/Sales High	2.53	1.46	0.81	4.22	6.45	5.54	6.57
EV/Sales Low	1.93	- -	- -	3.51	4.74	4.65	5.8
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	6.25	4.33	5.9	6.75	6.16	5	6.24
High Price	6.45	6.25	6	7.33	8.39	6.5	6.25
Enterprise Value Average	-61	-86	-104	182	224	177	270
Enterprise Value High	-61	-86	-104	201	270	193	298
Enterprise Value Low	-61	-86	-104	167	198	162	263

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	7.12	10.22	9.41	7.56	2.54	4.75
Return on Assets (%)	- -	1.03	1.53	1.37	1.01	0.3	0.49
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	39.79	37.93	51.68	45.9	44.04	16.07	23.65
Profit Margin (%)	28.07	27.59	38.45	34.83	32.92	12.98	18.18
Net Income to Common Margin (%)	28.07	27.59	38.45	34.83	32.92	12.98	18.18
Effective Tax Rate (%)	29.46	27.28	25.6	24.12	25.26	19.21	23.14
Dvd Payout Ratio (%)	- -	- -	- -	55.91	27.34	39.26	- -
Sustainable Growth Rate (%)	- -	7.12	10.22	4.15	5.49	1.54	4.75

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	10	10	10	69	140	192	310
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	10	10	10	69	140	192	310
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	14.18	14.81	15.19	13.96	12.81	11.11	9.77
Long-Term Debt/Equity (%)	7.18	6.51	5.68	38.5	76.18	111.32	176.79
Long-Term Debt/Capital (%)	6.7	6.11	5.38	27.8	43.24	52.68	63.87
Long-Term Debt/Total Assets (%)	1.02	0.96	0.86	5.38	9.76	12.36	17.28
Total Debt/Equity (%)	7.18	6.51	5.68	38.5	76.18	111.32	176.79
Total Debt/Capital (%)	6.7	6.11	5.38	27.8	43.24	52.68	63.87
Total Debt/Total Assets (%)	1.02	0.96	0.86	5.38	9.76	12.36	17.28
Net Debt to Equity	-49.63	-62.42	-65.78	-23.61	-33.55	-76.9	-77.78
Net Debt/Capital (%)	-86.25	-141.59	-164.85	-20.55	-23.52	-57.21	-39.08
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	-1	- -	-1	-1	-2	-3
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	14.18	14.81	15.19	13.96	12.81	11.11	9.77
Long-Term Debt/Equity (%)	7.18	6.51	5.68	38.5	76.18	111.32	176.79
Long-Term Debt/Capital (%)	6.7	6.11	5.38	27.8	43.24	52.68	63.87
Long-Term Debt/Total Assets (%)	1.02	0.96	0.86	5.38	9.76	12.36	17.28
Total Debt/Equity (%)	7.18	6.51	5.68	38.5	76.18	111.32	176.79
Total Debt/Capital (%)	6.7	6.11	5.38	27.8	43.24	52.68	63.87
Total Debt/Total Assets (%)	1.02	0.96	0.86	5.38	9.76	12.36	17.28
CFO/Total Liabilities	1.49	1.59	2.22	1.95	0.75	0.02	0.5
CFO/CapEx	9.22	10.52	119.84	41.61	7.48	0.14	3.21
Altman's Z-Score	0.11	0.13	0.14	0.22	0.2	0.16	0.16

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	161	141	103	125
- Cash & Cash Equivalents	71	96	113	43	62	132	136
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	10	10	10	69	140	192	310
Enterprise Value	-61	-86	-104	187	219	162	298
Total Capital	153	164	182	250	324	364	485
Total Debt/Capital (%)	6.7	6.11	5.38	27.8	43.24	52.68	63.87
Total Debt / EV	-0.17	-0.12	-0.09	0.37	0.64	1.18	1.04
EV/Sales	2.4	0.32	0.75	3.93	5.23	4.65	6.57
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.3	0.87	1.53	8.66	23.3	492.32	36.9
EV/Free Cash Flow to Firm	5.69	0.8	1.52	8.46	20.55	60.71	28.13
Diluted Market Cap	146	100	139	162	147	108	- -
Diluted Enterprise Value	85	14	36	189	226	167	174
EV per Share	3.57	0.54	1.42	7.88	9.6	7.89	14.94
TTM Sales	34	38	43	48	42	35	45
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	13	14	21	22	9	- -	8
TTM Free Cash Flow to Firm	14	15	22	22	11	3	11

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	10.21	6.47	6.47	7.31	13.8	40.51	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-61	-86	-104	187	219	162	298
Low Price	5.55	3.1	4.33	5.9	5.25	5	4.5
EV/Sales	2.4	0.32	0.75	3.93	5.23	4.65	6.57
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	14.95	9.31	8.17	9.6	10.54	23.76	- -
Price/Earnings Average	14.1	8.74	7.48	9.27	10.93	27.21	- -
Price/Earnings High	15.42	13.44	8.31	10.42	14.36	30.89	- -
Price/Earnings Low	13.27	6.67	5.99	8.39	8.99	23.76	- -
Price/Book Value	- -	- -	- -	0.89	0.76	0.6	0.71
Price/Book Value Average	- -	- -	- -	0.86	0.79	0.68	0.55
Price/Book Value High	- -	- -	- -	0.97	1.04	0.77	0.71
Price/Book Value Low	- -	- -	- -	0.78	0.65	0.6	0.51
Price/Tangible Book Value	- -	- -	- -	0.89	0.76	0.6	0.71
Price/Tangible Book Value Average	- -	- -	- -	0.86	0.79	0.68	0.55
Price/Tangible Book Value High	- -	- -	- -	0.97	1.04	0.77	0.71
Price/Tangible Book Value Low	- -	- -	- -	0.78	0.65	0.6	0.51
Price/Sales	4.2	2.57	3.14	3.34	3.47	3.08	- -
Price/Sales Average	3.96	2.41	2.88	3.23	3.6	3.53	- -
Price/Sales High	4.33	3.71	3.19	3.63	4.73	4.01	- -
Price/Sales Low	3.73	1.84	2.3	2.92	2.96	3.08	- -
Price/Cash Flow	11.02	6.98	6.39	7.36	15.45	326.49	- -
Price/Cash Flow Average	10.4	6.54	5.85	7.11	16.02	373.91	- -
Price/Cash Flow High	11.38	10.07	6.5	7.99	21.04	424.44	- -
Price/Cash Flow Low	9.79	4.99	4.69	6.43	13.16	326.49	- -
Price/Free Cash Flow Average	9.64	6.06	5.93	7.06	14.31	46.4	- -
Price/Free Cash Flow High	10.54	9.33	6.58	7.94	18.8	52.67	- -
Price/Free Cash Flow Low	9.07	4.63	4.75	6.39	11.76	40.51	- -
EV/Sales Average	2.16	0.16	0.49	3.82	5.36	5.08	5.95
EV/Sales High	2.53	1.46	0.81	4.22	6.45	5.54	6.57
EV/Sales Low	1.93	- -	- -	3.51	4.74	4.65	5.8
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	6.25	4.33	5.9	6.75	6.16	5	6.24
High Price	6.45	6.25	6	7.33	8.39	6.5	6.25
Enterprise Value Average	-61	-86	-104	182	224	177	270
Enterprise Value High	-61	-86	-104	201	270	193	298
Enterprise Value Low	-61	-86	-104	167	198	162	263

Shares Outstanding	- -	- -	- -	24	23	21	20
Diluted Weighted Avg Shares	23	23	24	24	24	22	- -
Basic Weighted Avg Shares	23	23	23	24	24	21	- -
Revenue per Share	1.49	1.69	1.88	2.02	1.77	1.62	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.42	0.46	0.72	0.7	0.58	0.21	- -
Basic EPS from Cont Ops	0.42	0.46	0.72	0.7	0.58	0.21	- -
Diluted EPS, GAAP	0.41	0.46	0.71	0.69	0.58	0.21	- -
Diluted EPS from Cont Ops	0.41	0.46	0.71	0.69	0.58	0.21	- -
Dividend per Share	- -	- -	- -	0.39	0.16	0.08	- -
Cash Flow per Share	0.57	0.62	0.92	0.92	0.4	0.02	- -
Free Cash Flow per Basic Share	0.51	0.56	0.92	0.89	0.35	-0.09	- -
Cash & Equivalents per Share	- -	- -	- -	1.79	2.7	6.45	6.84
Book Value per Share	- -	- -	- -	7.58	8.06	8.39	8.79
Tangible Book Value per Share	- -	- -	- -	7.58	8.06	8.39	8.79

First Commerce Bank

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)