Century Casinos, Inc. Financial Ratios — CNTY 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
Return on Common Equity (%)	9.19	11.23	14.87	2.72	22.3	14.86	8.97	4.55	-28.74	-145.62	106.99	23.76	-120.16	- -	- -
Return on Assets (%)	2.21	2.99	3.77	0.65	6.17	4.56	2.54	1.23	-3.81	-6.82	2.98	1	-2.51	-12	-5.23
Return on Capital (%)	8.32	10.82	11.05	-4.41	13.93	6.52	5.23	4.02	- -	- -	10.01	- -	- -	- -	- -
Return on Invested Capital (%)	2.39	3.42	3.15	-4.15	8.42	7.81	4.14	2.57	- -	- -	8.17	- -	- -	- -	- -
Gross Margin (%)	44.32	43.94	43.3	41.17	49.76	49.43	48.09	46.78	42.06	44.47	48.25	45.96	44.13	42.63	43.01
EBITDA Margin (%)	13.86	14.07	11.68	8.74	17.79	17.61	15.29	11.15	12.84	19.3	25.56	22.68	19.36	16.95	17.84
Operating Margin (%)	5.19	7.45	5.37	2.21	11.81	11.61	9.49	5.59	5.16	9.38	17.64	15.45	11.13	8.34	8.95
Incremental Operating Margin (%)	25.52	174.01	0.82	-19.15	96	6.71	-10.45	-34.83	3.71	20.07	47.46	-4.76	-4.39	-51.46	-110.29
Pretax Margin (%)	5.2	7.13	7.05	0.35	10.95	11.2	8.08	3.51	-5.48	-14.23	7.25	1.4	-4.33	-20.82	-8.93
Profit Margin (%)	4.26	5.7	5.91	1.03	8.61	6.62	4.06	2.01	-8.78	-15.78	5.31	1.85	-5.12	-26.67	-10.72
Net Income to Common Margin (%)	4.26	5.7	5.91	1.03	8.61	6.62	4.06	2.01	-8.78	-15.78	5.31	1.85	-5.12	-26.67	-10.72
Effective Tax Rate (%)	18.09	20.08	17.56	360.53	11.29	11.46	36.62	32.37	- -	- -	22.63	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	9.19	11.23	14.87	2.72	22.3	14.86	8.97	4.55	-28.74	-145.62	106.99	23.76	-120.16	- -	- -

Credit (USD)

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
Total Debt	9	4	34	38	37	56	57	60	502	500	495	665	1,021	1,063	1,082
ST Debt	9	- -	4	5	4	6	6	17	8	15	8	9	12	11	13
LT Debt	- -	3	30	33	32	50	51	42	495	485	487	656	1,008	1,053	1,069
Total Debt/EBITDA	0.93	0.35	2.79	3.61	1.53	2.27	2.41	3.16	17.92	8.52	4.98	6.81	9.58	10.89	10.58
Net Debt/EBITDA	-1.64	-2.1	0.55	1.25	0.3	0.68	-0.76	0.74	14.27	6.81	3.58	5.46	7.69	9.53	9.55
Total Debt/EBIT	2.48	0.67	6.06	14.26	2.31	3.44	3.88	6.31	44.57	17.53	7.22	10	16.66	22.13	21.1
Net Debt/EBIT	-4.38	-3.96	1.19	4.95	0.45	1.04	-1.23	1.48	35.49	14.02	5.19	8.01	13.37	19.37	19.03
EBITDA to Interest Expense	12.24	15.09	12.43	3.7	7.18	7.76	6.44	4.47	3.4	1.36	2.32	1.48	1.13	0.94	0.98
EBITDA-CapEx/Interest Expense	8.71	9.44	7.6	-2.6	1.48	5.51	3.29	-9	0.48	1.11	2.09	1.19	0.49	0.35	0.76
EBIT to Interest Expense	4.58	7.99	5.72	0.94	4.77	5.12	3.99	2.24	1.37	0.66	1.6	1.01	0.65	0.46	0.49
Interest Expense	1	1	1	3	3	3	4	4	8	43	43	66	94	103	105
Common Equity/Total Assets	25.15	28.02	23.43	24.53	30.8	30.59	26.54	27.38	7.84	1.32	4.21	4.24	0.69	-12.02	-17.93
Long-Term Debt/Equity (%)	- -	2.7	23.07	26.65	25.55	36.1	27.23	22.93	287.42	382.04	323.7	425.15	470.28	1,860.5	- -
Long-Term Debt/Capital (%)	- -	7.59	34.58	37.16	32.83	38.89	37.21	29.41	87.09	93.64	91.33	91.98	89.81	104.2	110.52
Long-Term Debt/Total Assets (%)	- -	2.32	15.67	17.43	17.38	22.96	18.56	15.08	68.04	71.26	69.2	74.08	74.17	87.72	93.15
Total Debt/Equity (%)	8.09	3.02	26.31	30.95	28.8	40.13	30.28	32.46	291.8	394	328.96	431.26	475.91	1,879.1	-15,950.41
Total Debt/Capital (%)	20.93	8.48	39.44	43.17	37.01	43.23	41.37	41.64	88.42	96.57	92.81	93.3	90.88	105.24	111.87
Total Debt/Total Assets (%)	6.66	2.6	17.87	20.25	19.59	25.53	20.63	21.35	69.08	73.49	70.32	75.14	75.06	88.6	94.29
Net Debt to Equity	-14.3	-17.93	5.18	10.74	5.64	12.1	-9.59	7.61	232.35	315.06	236.48	345.46	382.09	1,644.52	-14,387.48
Net Debt/Capital (%)	-87.96	-122.46	11.37	20.86	10.32	18.68	-28.78	14.33	77.92	87.99	83.64	87.19	86.1	102.08	108.65
EBITDA	10	10	12	10	24	25	24	19	28	59	99	98	107	98	102
EBITDA-CapEx	7	6	7	-7	5	17	12	-38	4	48	89	78	46	37	80
Operating Income (Loss)	4	5	6	3	16	16	15	9	11	29	69	67	61	48	51

Liquidity (USD)

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
Cash Ratio	1.18	1.89	1.02	0.88	1.27	1.36	2.17	0.91	0.97	1.05	1.78	1.56	1.83	1.15	0.86
Current Ratio	1.28	2.03	1.21	1.07	1.46	1.61	2.45	1.1	1.4	1.57	2.33	3.49	2.21	1.58	1.3
Quick Ratio	1.23	1.95	1.07	0.94	1.38	1.52	2.35	1.03	1.17	1.19	1.94	1.69	2.03	1.28	1.01
CFO/Avg Current Liab	0.6	0.53	0.37	0.33	0.75	0.86	0.62	0.53	0.35	0.15	0.98	0.59	0.3	-0.04	0.08
Common Equity/Total Assets	25.15	28.02	23.43	24.53	30.8	30.59	26.54	27.38	7.84	1.32	4.21	4.24	0.69	-12.02	-17.93
Long-Term Debt/Equity (%)	- -	2.7	23.07	26.65	25.55	36.1	27.23	22.93	287.42	382.04	323.7	425.15	470.28	1,860.5	- -
Long-Term Debt/Capital (%)	- -	7.59	34.58	37.16	32.83	38.89	37.21	29.41	87.09	93.64	91.33	91.98	89.81	104.2	110.52
Long-Term Debt/Total Assets (%)	- -	2.32	15.67	17.43	17.38	22.96	18.56	15.08	68.04	71.26	69.2	74.08	74.17	87.72	93.15
Total Debt/Equity (%)	8.09	3.02	26.31	30.95	28.8	40.13	30.28	32.46	291.8	394	328.96	431.26	475.91	1,879.1	-15,950.41
Total Debt/Capital (%)	20.93	8.48	39.44	43.17	37.01	43.23	41.37	41.64	88.42	96.57	92.81	93.3	90.88	105.24	111.87
Total Debt/Total Assets (%)	6.66	2.6	17.87	20.25	19.59	25.53	20.63	21.35	69.08	73.49	70.32	75.14	75.06	88.6	94.29
CFO/Total Liabilities	44.22	47.97	12.17	14.04	32.38	28.14	22.21	23.4	3.38	1.63	10.7	5.12	2.1	-0.29	0.58
CFO/CapEx	3.77	2.43	1.57	0.51	1.02	3.14	1.69	0.39	0.78	0.84	5.91	1.91	0.4	-0.05	0.3
Altman's Z-Score	2.55	3.34	2.36	2.29	3.54	3.13	3.07	2.62	0.83	0.94	1.56	1.25	0.84	0.59	0.48

Working Capital (USD)

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
Accounts Receivable Turnover	64.54	79.46	109.8	86.55	63.85	38.01	28.05	27.43	25.07	31.04	44.02	46.55	40.25	39.24	49.7
Days Sales Outstanding	5.66	4.59	3.32	4.22	5.72	9.6	13.01	13.3	14.56	11.76	8.29	7.84	9.07	9.3	7.34
Inventory Turnover	136.54	137.91	146.61	124.56	115.35	128.38	122.3	109.78	85.9	91.18	129.58	156.5	99.45	79.2	91.04
Days Inventory Outstanding	2.67	2.65	2.49	2.93	3.16	2.84	2.98	3.32	4.25	4	2.82	2.33	3.67	4.61	4.01
Accounts Payable Turnover	29.82	31.71	31.6	23.98	21.88	30.93	24.18	22.32	30.01	18.67	15.75	16.63	20.28	18.17	17.67
Accounts Payable Turnover Days	12.24	11.51	11.55	15.22	16.68	11.8	15.09	16.35	12.16	19.55	23.18	21.95	18	20.08	20.66
Cash Conversion Cycle	-3.91	-4.27	-5.74	-8.07	-7.8	0.64	0.91	0.28	6.64	-3.79	-12.07	-11.78	-5.26	-6.18	-9.31
Inventory to Cash Days	2.98	1.95	0.83	1.29	2.55	6.76	10.03	9.98	10.31	7.76	5.47	5.51	5.4	4.69	3.33
Inventories	- -	- -	- -	1	1	1	1	1	2	2	1	2	5	4	3
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	1	1	1	1	1	2	2	1	2	5	4	3

Enterprise Value (USD)

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
Market Capitalization	60	68	125	123	190	201	229	217	233	189	360	210	148	99	40
- Cash & Cash Equivalents	25	25	27	25	29	39	75	46	55	63	108	102	171	99	69
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	8	4	5	6	7	7	9	9	9	10	93	91	91
+ Total Debt	9	4	34	38	37	56	57	60	502	500	495	665	1,021	1,063	1,082
Enterprise Value	44	47	140	140	202	224	218	238	689	635	756	783	1,090	1,155	1,144
Total Capital	43	42	86	88	99	129	137	143	568	518	533	713	1,123	1,010	967
Total Debt/Capital (%)	20.93	8.48	39.44	43.17	37.01	43.23	41.37	41.64	88.42	96.57	92.81	93.3	90.88	105.24	111.87
Total Debt / EV	0.21	0.08	0.24	0.27	0.18	0.25	0.26	0.25	0.73	0.79	0.65	0.85	0.94	0.92	0.95
EV/Sales	0.63	0.65	1.34	1.17	1.51	1.61	1.42	1.41	3.16	2.09	1.95	1.82	1.98	2.01	2
EV/EBITDA	4.52	4.65	11.43	13.37	8.49	9.15	9.27	12.65	24.61	10.81	7.61	8.02	10.23	11.83	11.19
EV/EBIT	12.07	8.78	24.86	52.79	12.78	13.87	14.94	25.25	61.19	22.24	11.03	11.77	17.79	24.04	22.31
EV/Cash Flow to Firm	3.91	4.83	16.92	83.01	9.08	8.94	10.03	9.46	23.05	11.15	8.19	4.18	11.25	9.39	9.77
EV/Free Cash Flow to Firm	3.13	3.48	10.74	7.18	4.91	6.96	6.56	2.91	12.78	9.38	7.39	3.79	6.94	6.28	8.19
Diluted Market Cap	61	68	126	123	190	203	233	221	233	189	382	221	148	99	40
Diluted Enterprise Value	45	47	141	140	202	226	223	242	689	635	778	795	1,090	1,155	1,144
EV per Share	1.86	1.96	5.81	5.75	8.27	9.18	8.71	8.1	23.41	21.47	25.55	26.27	36	37.72	37.98
TTM Sales	71	72	105	120	134	139	154	169	218	304	389	431	550	576	573
TTM EBITDA	10	10	12	10	24	25	24	19	28	59	99	98	107	98	102
TTM Operating Income	4	5	6	3	16	16	15	9	11	29	69	67	61	48	51
TTM Cash Flow to Firm	11	10	8	2	22	25	22	25	30	57	92	187	97	123	117
TTM Free Cash Flow to Firm	14	14	13	20	41	32	33	82	54	68	102	207	157	184	140

Multiples (USD)

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
Price/Free Cash Flow	4.5	5.27	10.35	4.58	4.99	6.9	7.53	2.8	5.45	9.58	5.52	3.88	1.75	1.72	1.37
EV/EBIT	12.07	8.78	24.86	52.79	12.78	13.87	14.94	25.25	61.19	22.24	11.03	11.77	17.79	24.04	22.31
Enterprise Value	44	47	140	140	202	224	218	238	689	635	756	783	1,090	1,155	1,144
Low Price	2.11	2.45	2.61	4.71	4.85	5.34	6.28	5.77	6.95	1.01	6.03	6.1	4.12	1.94	1.23
EV/Sales	0.63	0.65	1.34	1.17	1.51	1.61	1.42	1.41	3.16	2.09	1.95	1.82	1.98	2.01	2
EV/EBITDA	4.52	4.65	11.43	13.37	8.49	9.15	9.27	12.65	24.61	10.81	7.61	8.02	10.23	11.83	11.19
Price/Earnings	20.01	16.66	20.27	99.94	16.5	21.82	36.57	64.02	- -	- -	17.48	26.27	- -	- -	- -
Price/Earnings Average	21.37	16.15	15.71	114.15	13.02	17.2	31.01	68.65	-13.02	-3.33	17.33	33.29	-7.18	-0.61	-1.07
Price/Earnings High	30.05	18.72	24.52	162.47	16.63	21.93	39.45	84.55	-16.01	-5.51	23.59	50.64	-11.18	-1.01	-1.62
Price/Earnings Low	16.69	14.38	10.16	93.21	10.28	14.16	25.15	49.98	-10.69	-0.62	8.65	22.8	-4.42	-0.39	-0.6
Price/Book Value	1.76	1.77	2.81	2.68	3.31	3.02	3.14	2.85	4.09	21.07	12.18	5.58	15.77	-0.69	-0.19
Price/Book Value Average	1.88	1.72	2.17	3.06	2.61	2.38	2.66	3.05	4.38	17.81	12.08	7.07	21.62	-0.65	-0.32
Price/Book Value High	2.64	1.99	3.39	4.36	3.34	3.03	3.38	3.76	5.38	29.52	16.44	10.75	33.63	-1.08	-0.48
Price/Book Value Low	1.47	1.53	1.41	2.5	2.06	1.96	2.16	2.22	3.59	3.33	6.03	4.84	13.31	-0.41	-0.18
Price/Tangible Book Value	0.56	0.6	1.15	1.17	1.7	1.8	1.47	1.42	3.24	2.98	3.96	2.1	3.63	-2.6	-0.42
Price/Tangible Book Value Average	0.6	0.58	0.89	1.34	1.34	1.42	1.25	1.52	3.46	2.52	3.92	2.66	4.98	-2.46	-0.69
Price/Tangible Book Value High	0.84	0.68	1.39	1.91	1.71	1.81	1.59	1.88	4.25	4.18	5.34	4.05	7.75	-4.09	-1.05
Price/Tangible Book Value Low	0.47	0.52	0.58	1.09	1.06	1.17	1.01	1.11	2.84	0.47	1.96	1.82	3.07	-1.56	-0.39
Price/Sales	0.85	0.95	1.2	1.03	1.42	1.44	1.49	1.29	1.07	0.62	0.93	0.49	0.27	0.17	0.07
Price/Sales Average	0.91	0.92	0.93	1.17	1.12	1.14	1.26	1.38	1.14	0.52	0.92	0.62	0.37	0.16	0.12
Price/Sales High	1.28	1.07	1.45	1.67	1.43	1.45	1.6	1.7	1.4	0.87	1.25	0.94	0.57	0.27	0.17
Price/Sales Low	0.71	0.82	0.6	0.96	0.89	0.94	1.02	1	0.94	0.1	0.46	0.42	0.23	0.1	0.06
Price/Cash Flow	5.65	7.41	16.84	13.56	9.84	9.02	11.77	9.73	12.42	20.98	6.09	5.6	6.14	-30.07	5.99
Price/Cash Flow Average	6.04	7.18	13.04	15.49	7.77	7.11	9.98	10.43	13.28	17.73	6.04	7.1	8.42	-28.38	9.86
Price/Cash Flow High	8.49	8.32	20.36	22.04	9.92	9.06	12.7	12.85	16.33	29.38	8.22	10.8	13.1	-47.24	14.91
Price/Cash Flow Low	4.71	6.39	8.44	12.65	6.14	5.85	8.1	7.6	10.9	3.32	3.01	4.86	5.19	-18	5.54
Price/Free Cash Flow Average	4.81	5.11	8.02	5.23	3.93	5.44	6.39	3	5.82	8.1	5.48	4.92	2.41	1.62	2.25
Price/Free Cash Flow High	6.76	5.92	12.51	7.44	5.02	6.94	8.13	3.7	7.16	13.42	7.46	7.49	3.74	2.7	3.4
Price/Free Cash Flow Low	3.75	4.55	5.19	4.27	3.11	4.48	5.18	2.19	4.78	1.51	2.74	3.37	1.48	1.03	1.26
EV/Sales Average	0.68	0.62	1.07	1.31	1.21	1.3	1.19	1.5	3.23	1.99	1.94	1.95	2.08	2	2.04
EV/Sales High	1.05	0.77	1.59	1.81	1.52	1.62	1.53	1.82	3.5	2.33	2.27	2.27	2.29	2.1	2.1
EV/Sales Low	0.48	0.52	0.74	1.1	0.97	1.1	0.95	1.13	3.03	1.56	1.48	1.75	1.94	1.94	1.99
EV/EBITDA Average	4.94	4.44	9.12	15.04	6.8	7.41	7.79	13.49	25.19	10.31	7.58	8.59	10.75	11.77	11.45
EV/EBITDA High	7.61	5.48	13.58	20.71	8.55	9.19	10.03	16.35	27.23	12.09	8.88	10.01	11.8	12.41	11.78
EV/EBITDA Low	3.49	3.72	6.32	12.58	5.48	6.27	6.23	10.12	23.59	8.1	5.78	7.74	10.02	11.42	11.16
EV/EBIT Average	13.19	8.39	19.84	59.38	10.25	11.24	12.56	26.92	62.62	21.21	10.99	12.61	18.69	23.93	22.81
EV/EBIT High	20.32	10.35	29.53	81.79	12.88	13.93	16.17	32.64	67.7	24.89	12.87	14.69	20.52	25.22	23.47
EV/EBIT Low	9.34	7.03	13.73	49.67	8.25	9.5	10.05	20.2	58.65	16.67	8.38	11.35	17.42	23.21	22.25
Last Price	2.53	2.84	5.21	5.05	7.78	8.23	9.13	7.39	7.92	6.39	12.18	7.03	4.88	3.24	1.33
High Price	3.8	3.19	6.3	8.21	7.84	8.27	9.85	9.76	10.41	8.95	16.44	13.55	10.41	5.09	3.31
Enterprise Value Average	48	45	111	158	162	182	184	254	706	605	753	839	1,145	1,149	1,170
Enterprise Value High	75	55	166	217	203	225	236	308	763	710	882	977	1,257	1,211	1,203
Enterprise Value Low	34	38	77	132	130	154	147	191	661	476	574	755	1,067	1,115	1,141

	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
Shares Outstanding	24	24	24	24	24	24	29	29	30	30	30	30	30	31	29
Diluted Weighted Avg Shares	24	24	24	24	24	25	26	30	29	30	31	31	30	31	30
Basic Weighted Avg Shares	24	24	24	24	24	24	25	29	29	30	30	30	30	31	30
Revenue per Share	2.97	2.99	4.35	4.92	5.47	5.7	6.15	5.75	7.41	10.29	13.13	14.44	18.17	18.81	19.02
EBITDA per Share	0.41	0.42	0.51	0.43	0.97	1	0.94	0.64	0.95	1.99	3.36	3.28	3.52	3.19	3.39
Operating Income per Share	0.15	0.22	0.23	0.11	0.65	0.66	0.58	0.32	0.38	0.97	2.32	2.23	2.02	1.57	1.7
Basic EPS, GAAP	0.13	0.17	0.26	0.05	0.47	0.38	0.25	0.12	-0.65	-1.62	0.7	0.27	-0.93	-5.02	-2.04
Basic EPS from Cont Ops	0.13	0.17	0.25	-0.04	0.53	0.57	0.31	0.14	-0.55	-1.63	0.74	0.46	-0.61	-4.79	-1.79
Diluted EPS, GAAP	0.13	0.17	0.26	0.05	0.47	0.37	0.24	0.11	-0.65	-1.62	0.66	0.25	-0.93	-5.02	-2.04
Diluted EPS from Cont Ops	0.13	0.17	0.25	-0.04	0.53	0.56	0.31	0.13	-0.55	-1.63	0.69	0.43	-0.61	-4.79	-1.79
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.45	0.38	0.31	0.37	0.79	0.91	0.78	0.76	0.64	0.3	2	1.25	0.79	-0.11	0.22
Free Cash Flow per Basic Share	0.33	0.23	0.11	-0.36	0.02	0.62	0.32	-1.17	-0.18	-0.06	1.66	0.6	-1.19	-2.1	-0.53
Cash & Equivalents per Share	1.05	1.03	1.14	1.01	1.2	1.59	2.98	1.55	1.86	2.15	3.64	3.41	5.66	3.23	2.29
Book Value per Share	1.44	1.6	1.86	1.88	2.35	2.73	2.91	2.6	1.93	0.3	1	1.26	0.31	-4.71	-6.83
Tangible Book Value per Share	4.51	4.71	4.52	4.3	4.58	4.56	6.19	5.2	2.45	2.14	3.08	3.35	1.34	-1.25	-3.16

Century Casinos, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)