ConnectOne Bancorp, Inc. Financial Ratios — CNOB Stock

Profitability (USD)

	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	2025 Y
As of date	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	12/31/2025

Return on Common Equity (%)	15.95	11.5	12.03	5.97	8.9	6.1	7.78	10.09	10.76	8.59	13.22	11.09	7.04	5.66	5.41
Return on Assets (%)	1.05	1.14	1.21	0.72	1.11	0.74	0.91	1.14	1.26	1.04	1.66	1.41	0.89	0.75	0.67
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 (%)	2.08	1.84	1.67	2.35	2.51	2.52	2.53	2.27	2.3	2.7	2.06	1.76	2.21	2.14	3.7
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	45.18	50.56	51.68	31.54	47.72	30.6	44.7	43.72	48.38	35.81	62.99	54.29	43.46	37.29	29.81
Profit Margin (%)	29.49	35.15	37.57	21.36	32.19	22.19	28.2	37.1	37.76	28.25	46.91	39.7	32.33	27.95	21.27
Net Income to Common Margin (%)	27.75	34.59	37.3	21.24	32.1	22.18	28.2	37.1	37.76	28.25	46.29	37.79	30.09	25.66	19.67
Effective Tax Rate (%)	34.73	30.48	27.3	32.27	32.54	27.48	36.92	15.16	21.94	21.13	25.54	26.87	25.61	25.06	28.65
Dvd Payout Ratio (%)	11.84	16.6	21.5	37.76	21.84	29.19	22.24	16.01	16.57	20.08	13.6	19.66	32	40.26	42.95
Sustainable Growth Rate (%)	14.06	9.59	9.45	3.71	6.96	4.32	6.05	8.47	8.98	6.87	11.42	8.91	4.79	3.38	3.09

Credit (USD)

MCP API Chat

	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	2025 Y
As of date	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	12/31/2025

Total Debt	125	151	120	501	440	300	725	729	646	647	634	1,022	1,026	784	1,138
ST Debt	- -	- -	- -	- -	- -	- -	- -	405	400	298	391	830	881	661	878
LT Debt	125	151	120	501	440	300	725	324	246	349	243	192	145	123	260
Total Debt/EBITDA	127.32	165.38	135.62	244.84	136.5	85	187.04	197.49	144.73	95.05	110.43	184.26	172.73	138.5	81.22
Net Debt/EBITDA	14.3	49.25	42.28	182.82	74.22	28.13	148.44	150.77	95.87	47.75	61.99	133.84	129.66	72.75	51.71
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.96	9.62	10.28	12.95	11.92	12.18	11.21	11.42	11.99	12.18	12.63	11.64	11.95	12.33	10.94
Long-Term Debt/Equity (%)	92.08	94.07	71.27	112.21	92.25	56.41	128.18	52.7	33.59	38.14	21.62	16.31	11.93	9.9	16.51
Long-Term Debt/Capital (%)	44.83	47.35	39.61	52.23	47.32	35.71	55.87	23.92	17.72	22.3	13.72	8.52	6.27	5.82	9.34
Long-Term Debt/Total Assets (%)	8.74	9.27	7.18	14.52	10.96	6.77	14.19	5.92	3.98	4.62	2.99	1.99	1.47	1.24	1.85
Total Debt/Equity (%)	92.08	94.07	71.27	112.21	92.25	56.41	128.18	118.67	88.3	70.65	56.36	86.73	84.35	63.1	72.32
Total Debt/Capital (%)	44.83	47.35	39.61	52.23	47.32	35.71	55.87	53.87	46.58	41.3	35.76	45.31	44.33	37.08	40.92
Total Debt/Total Assets (%)	8.74	9.27	7.18	14.52	10.96	6.77	14.19	13.34	10.46	8.57	7.79	10.6	10.41	7.93	8.13
Net Debt to Equity	10.34	28.01	22.22	83.78	50.16	18.67	101.73	90.6	58.49	35.49	31.63	63	63.32	33.14	46.05
Net Debt/Capital (%)	8.36	21.13	16.98	44.95	32.82	15.53	50.11	47.13	36.11	25.75	23.61	37.36	37.17	23.43	30.19
EBITDA	1	1	1	2	3	4	4	4	4	7	6	6	6	6	14
EBITDA-CapEx	1	- -	- -	- -	-1	1	1	2	3	5	3	2	-1	2	9
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

MCP API Chat

	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	2025 Y
As of date	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	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.96	9.62	10.28	12.95	11.92	12.18	11.21	11.42	11.99	12.18	12.63	11.64	11.95	12.33	10.94
Long-Term Debt/Equity (%)	92.08	94.07	71.27	112.21	92.25	56.41	128.18	52.7	33.59	38.14	21.62	16.31	11.93	9.9	16.51
Long-Term Debt/Capital (%)	44.83	47.35	39.61	52.23	47.32	35.71	55.87	23.92	17.72	22.3	13.72	8.52	6.27	5.82	9.34
Long-Term Debt/Total Assets (%)	8.74	9.27	7.18	14.52	10.96	6.77	14.19	5.92	3.98	4.62	2.99	1.99	1.47	1.24	1.85
Total Debt/Equity (%)	92.08	94.07	71.27	112.21	92.25	56.41	128.18	118.67	88.3	70.65	56.36	86.73	84.35	63.1	72.32
Total Debt/Capital (%)	44.83	47.35	39.61	52.23	47.32	35.71	55.87	53.87	46.58	41.3	35.76	45.31	44.33	37.08	40.92
Total Debt/Total Assets (%)	8.74	9.27	7.18	14.52	10.96	6.77	14.19	13.34	10.46	8.57	7.79	10.6	10.41	7.93	8.13
CFO/Total Liabilities	1.39	1.43	1.54	0.84	1.31	1.28	2.89	1.84	1.12	1.22	2.89	2.09	1.08	0.7	0.86
CFO/CapEx	57.23	25.02	23.8	12.68	11.91	18.4	49.28	43.42	39.74	36.89	72.68	53.55	12.5	16	19.74
Altman's Z-Score	0.14	0.15	0.21	0.14	0.17	0.2	0.18	0.16	0.2	0.17	0.23	0.18	0.18	0.18	0.15

Working Capital (USD)

MCP API Chat

	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	2025 Y
As of date	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	12/31/2025

Accounts Receivable Turnover	9.12	7.62	7.77	9.39	10.59	10.98	10.78	9.66	9.93	8.97	8	7.86	5.66	5.58	7.12
Days Sales Outstanding	40.01	47.88	46.97	38.86	34.48	33.24	33.86	37.79	36.77	40.69	45.62	46.42	64.54	65.38	51.27
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)

MCP API Chat

	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	2025 Y
As of date	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	12/31/2025

Market Capitalization	159	189	307	438	560	788	824	596	908	784	1,316	952	892	877	1,190
- Cash & Cash Equivalents	111	106	83	127	201	200	150	172	201	304	266	268	243	356	381
+ Preferred Equity and Hybrid Capital	11	11	11	11	11	- -	- -	- -	- -	- -	111	111	111	111	111
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	125	151	120	501	440	300	725	729	646	647	634	1,022	1,026	784	1,138
Enterprise Value	-230	-251	32	533	614	534	964	740	947	639	1,260	1,182	1,169	802	1,420
Total Capital	279	319	303	959	930	839	1,297	1,352	1,386	1,566	1,772	2,256	2,315	2,113	2,780
Total Debt/Capital (%)	44.83	47.35	39.61	52.23	47.32	35.71	55.87	53.87	46.58	41.3	35.76	45.31	44.33	37.08	40.92
Total Debt / EV	-0.54	-0.6	3.71	0.94	0.72	0.56	0.75	0.98	0.68	1.01	0.5	0.86	0.88	0.98	0.8
EV/Sales	- -	- -	0.61	6.14	4.79	3.81	6.29	4.55	4.87	2.53	4.54	3.75	4.34	3.04	3.76
EV/EBITDA	- -	- -	36.52	260.71	190.48	151.61	248.85	200.67	212.28	93.89	219.7	213.09	196.78	141.79	101.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	1.4	21.17	13.29	10.75	7.35	8.31	15.6	7.87	6.23	6.69	12.59	13.21	13.35
EV/Free Cash Flow to Firm	- -	- -	1.34	19.62	12.26	10.19	7.21	8.12	15.22	7.67	6.15	6.57	11.65	12.44	12.7
Diluted Market Cap	159	189	307	446	566	796	831	599	912	788	1,324	959	896	882	1,197
Diluted Enterprise Value	185	246	356	831	817	895	1,406	1,155	1,356	1,131	1,803	1,823	1,791	1,420	2,065
EV per Share	- -	- -	1.98	23.15	20.52	17.58	30.12	22.94	26.84	16.13	31.33	30.06	30.03	20.95	31.3
TTM Sales	47	50	53	87	128	140	153	163	194	252	278	315	269	264	378
TTM EBITDA	1	1	1	2	3	4	4	4	4	7	6	6	6	6	14
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	18	21	23	25	46	50	131	89	61	81	202	177	93	61	106
TTM Free Cash Flow to Firm	18	22	24	27	50	52	134	91	62	83	205	180	100	64	112

Multiples (USD)

MCP API Chat

	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	2025 Y
As of date	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	12/31/2025

Price/Free Cash Flow	8.66	8.64	12.74	16.42	11.29	15.19	6.21	6.58	14.66	9.46	6.46	5.32	8.93	13.68	10.71
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-230	-251	32	533	614	534	964	740	947	639	1,260	1,182	1,169	802	1,420
Low Price	7.86	9.38	11.45	16.63	17.32	14.86	21.04	17.07	18.34	8.86	19.25	22.55	13.11	17.07	20.61
EV/Sales	- -	- -	0.61	6.14	4.79	3.81	6.29	4.55	4.87	2.53	4.54	3.75	4.34	3.04	3.76
EV/EBITDA	- -	- -	36.52	260.71	190.48	151.61	248.85	200.67	212.28	93.89	219.7	213.09	196.78	141.79	101.38
Price/Earnings	12.15	10.98	15.5	23.71	13.58	25.38	19.07	9.88	12.37	10.99	10.23	7.99	11.01	12.94	15.99
Price/Earnings Average	11.93	10.24	11.44	23.32	14.02	17.48	17.86	13.56	10.6	9.35	8.71	9.18	9.18	12.52	14.81
Price/Earnings High	13.65	11.38	16.4	26.55	16.39	26.07	20.89	16.79	12.74	14.66	11.1	12.21	12.56	16.56	17.36
Price/Earnings Low	9.77	8.9	9.46	20.75	12.59	14.54	15.59	9.13	8.82	4.92	6.02	7.44	6.3	9.64	12.57
Price/Book Value	1.12	1.21	1.78	0.98	1.17	1.46	1.44	0.96	1.23	0.85	1.28	0.85	0.76	0.72	0.78
Price/Book Value Average	1.1	1.13	1.32	0.96	1.21	1.01	1.35	1.31	1.05	0.73	1.09	0.97	0.63	0.7	0.72
Price/Book Value High	1.25	1.25	1.89	1.1	1.41	1.5	1.58	1.62	1.26	1.14	1.39	1.3	0.86	0.92	0.84
Price/Book Value Low	0.9	0.98	1.09	0.86	1.08	0.84	1.18	0.88	0.87	0.38	0.75	0.79	0.43	0.54	0.61
Price/Tangible Book Value	1.48	1.43	2.18	1.54	1.77	2.06	1.98	1.28	1.61	1.13	1.65	1.12	1	0.96	1.01
Price/Tangible Book Value Average	1.45	1.33	1.61	1.51	1.83	1.42	1.85	1.76	1.38	0.96	1.41	1.28	0.83	0.92	0.93
Price/Tangible Book Value High	1.66	1.48	2.31	1.72	2.13	2.12	2.16	2.17	1.66	1.5	1.79	1.71	1.14	1.22	1.09
Price/Tangible Book Value Low	1.19	1.16	1.33	1.35	1.64	1.18	1.61	1.18	1.15	0.5	0.97	1.04	0.57	0.71	0.79
Price/Sales	3.37	3.8	5.78	5.04	4.36	5.63	5.38	3.66	4.67	3.11	4.74	3.02	3.31	3.32	3.15
Price/Sales Average	3.31	3.54	4.27	4.95	4.5	3.88	5.04	5.03	4	2.64	4.03	3.47	2.76	3.21	2.91
Price/Sales High	3.79	3.94	6.12	5.64	5.26	5.78	5.89	6.23	4.81	4.14	5.14	4.61	3.78	4.25	3.42
Price/Sales Low	2.71	3.08	3.53	4.41	4.04	3.22	4.39	3.39	3.33	1.39	2.79	2.81	1.9	2.47	2.47
Price/Cash Flow	8.8	8.98	13.25	17.37	12.1	15.86	6.29	6.69	14.95	9.66	6.51	5.39	9.6	14.45	11.18
Price/Cash Flow Average	8.65	8.38	9.78	17.09	12.49	10.92	5.89	9.19	12.82	8.22	5.54	6.19	8	13.97	10.36
Price/Cash Flow High	9.89	9.31	14.02	19.45	14.6	16.29	6.88	11.38	15.41	12.88	7.06	8.23	10.95	18.48	12.14
Price/Cash Flow Low	7.08	7.28	8.09	15.2	11.22	9.08	5.14	6.19	10.66	4.33	3.83	5.02	5.49	10.77	8.79
Price/Free Cash Flow Average	8.51	8.06	9.4	16.15	11.66	10.46	5.81	9.03	12.56	8.04	5.5	6.12	7.45	13.23	9.92
Price/Free Cash Flow High	9.74	8.96	13.48	18.38	13.63	15.6	6.8	11.18	15.1	12.61	7.01	8.13	10.18	17.5	11.63
Price/Free Cash Flow Low	6.97	7	7.78	14.37	10.47	8.7	5.07	6.08	10.45	4.23	3.8	4.96	5.11	10.19	8.42
EV/Sales Average	3.85	4.67	5.19	9.38	6.45	4.58	8.79	8.45	6.29	4	5.76	6.21	6.09	5.25	5.21
EV/Sales High	4.32	5.07	7.04	10.07	7.21	6.49	9.64	9.65	7.1	5.5	6.86	7.36	7.1	6.29	5.71
EV/Sales Low	3.25	4.21	4.45	8.84	5.99	3.93	8.15	6.81	5.61	2.75	4.51	5.55	5.22	4.51	4.77
EV/EBITDA Average	184.81	254.59	310.49	398.79	256.77	182.16	347.68	372.61	273.95	148.37	278.77	353.07	275.68	245.03	140.61
EV/EBITDA High	207.76	276.09	421.27	427.85	286.98	257.9	381.42	425.48	309.17	203.98	332.44	418.2	321.69	293.43	154.15
EV/EBITDA Low	156.04	229.25	266.27	375.6	238.45	156.25	322.27	300.11	244.63	101.98	218.48	315.75	236.45	210.61	128.7
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	9.77	11.58	18.76	19	18.69	25.95	25.75	18.47	25.72	19.79	32.71	24.21	22.91	22.91	26.22
High Price	10.98	12	19.85	21.27	22.55	26.65	28.2	31.4	26.5	26.38	35.5	37	26.12	29.31	28.47
Enterprise Value Average	182	233	275	816	828	642	1,347	1,375	1,222	1,009	1,599	1,959	1,638	1,386	1,970
Enterprise Value High	204	252	373	875	926	909	1,478	1,570	1,379	1,388	1,907	2,320	1,911	1,660	2,160
Enterprise Value Low	153	210	236	768	769	551	1,249	1,107	1,091	694	1,253	1,752	1,405	1,191	1,803

Shares Outstanding	16	16	16	30	30	32	32	32	35	40	40	39	39	38	50
Diluted Weighted Avg Shares	16	16	16	23	30	31	32	32	35	40	40	40	39	38	46
Basic Weighted Avg Shares	16	16	16	23	30	30	32	32	35	40	40	39	39	38	45
Revenue per Share	2.9	3.05	3.24	3.77	4.29	4.61	4.79	5.04	5.51	6.37	6.91	8.02	6.91	6.9	8.34
EBITDA per Share	0.06	0.06	0.05	0.09	0.11	0.12	0.12	0.11	0.13	0.17	0.14	0.14	0.15	0.15	0.31
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.8	1.05	1.21	0.8	1.38	1.02	1.35	1.87	2.08	1.8	3.2	3.03	2.08	1.77	1.64
Basic EPS from Cont Ops	0.85	1.07	1.22	0.81	1.38	1.02	1.35	1.87	2.08	1.8	3.24	3.18	2.24	1.93	1.77
Diluted EPS, GAAP	0.8	1.05	1.21	0.79	1.36	1.01	1.34	1.86	2.07	1.79	3.18	3.01	2.07	1.76	1.63
Diluted EPS from Cont Ops	0.85	1.07	1.22	0.79	1.36	1.01	1.34	1.86	2.07	1.79	3.22	3.16	2.22	1.92	1.76
Dividend per Share	0.15	0.19	0.27	0.31	0.3	0.3	0.3	0.3	0.34	0.36	0.48	0.75	0.82	0.87	0.84
Cash Flow per Share	1.11	1.29	1.42	1.09	1.54	1.64	4.1	2.76	1.72	2.05	5.03	4.49	2.39	1.59	2.35
Free Cash Flow per Basic Share	1.09	1.24	1.36	1.01	1.41	1.55	4.01	2.7	1.68	1.99	4.96	4.41	2.2	1.49	2.23
Cash & Equivalents per Share	32.25	36.9	24.82	18.08	13.25	18.22	18.27	18.11	17.18	19.99	19.89	22.96	22.09	25.32	22.44
Book Value per Share	8.76	9.6	10.52	19.4	16	17.75	17.88	19.33	20.98	23.2	25.53	28.55	30.26	31.83	33.76
Tangible Book Value per Share	6.61	8.11	8.59	12.34	10.56	12.57	13.03	14.45	15.96	17.57	19.78	21.67	22.9	23.97	26.06

ConnectOne Bancorp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)