Idaho Copper Corporation Financial Ratios — COPRD 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 (%)	20.44	-47.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	5.04	-11.03	-21.5	-14.08	-6.65	0.71	-11.74	-26.6	-25.39	-98.33	-204.57	- -	-1,618.25	-1,086.75	-2,196.91
Return on Capital (%)	20.37	- -	- -	- -	- -	-3.04	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	2.77	- -	- -	- -	- -	0.45	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	75.65	68.33	60.73	54.2	67.11	63.85	63.39	56.08	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	20.4	-43.53	-88.49	-39.46	-2.85	12.11	-5.2	-61.4	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	9.37	-70.33	-129.93	-69.38	-13.67	0.72	-19.66	-88.2	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	86.58	- -	- -	- -	- -	50.95	- -	- -	-81.1	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	18.36	-67.53	-150.52	-70.83	-14.39	1.17	-23.1	-91.18	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	14.45	-68.48	-156.09	-71.01	-15.11	1.15	-23.1	-91.18	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	14.45	-68.48	-156.09	-71.01	-15.11	1.15	-23.1	-91.18	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	21.26	- -	- -	- -	- -	1.83	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-97.77	- -	- -	- -	- -
Sustainable Growth Rate (%)	20.44	-47.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	4	2
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	4	2
Total Debt/EBITDA	- -	-0.15	-0.06	-0.06	-1.38	0.24	-0.75	- -	- -	- -	-0.03	- -	-0.81	-1.25	-0.52
Net Debt/EBITDA	-3.77	0.48	0.33	0.75	2.51	-1.53	2.27	0.12	-0.33	- -	-0.03	- -	-0.7	-1.24	-0.5
Total Debt/EBIT	- -	-0.09	-0.04	-0.04	-0.29	4.03	-0.2	- -	- -	- -	-0.03	- -	-0.81	-1.25	-0.52
Net Debt/EBIT	-8.21	0.3	0.22	0.42	0.52	-25.68	0.6	0.08	0.84	- -	-0.03	- -	-0.7	-1.24	-0.5
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-12.18	-6.73	-11.17
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-12.18	-6.73	-11.17
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-12.18	-6.73	-11.17
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	27.2	19.11	-0.68	-15.94	-24.8	-25.71	-39.43	-77.87	-113.8	-6,058.73	- -	- -	-5,209.1	-20,679.75	-11,674.38
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-13.79	-13.61	-6.79
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	631.09	2,476.77	740.38
Total Debt/Equity (%)	- -	1.13	0.8	0.56	1.93	1.95	2.14	- -	- -	- -	-3.74	- -	-72.58	-62.02	-47.32
Total Debt/Capital (%)	- -	5.45	818.87	-3.51	-7.99	-7.82	-5.48	- -	- -	- -	-0.05	- -	-13.79	-13.61	-7.1
Total Debt/Total Assets (%)	- -	1.1	0.78	0.54	1.83	1.86	2.05	- -	- -	- -	- -	- -	631.09	2,476.77	774.28
Net Debt to Equity	-28.17	-3.71	-4.54	-6.5	-3.51	-12.43	-6.45	-2.8	-3.38	- -	-3.74	- -	-63.24	-61.53	-45.37
Net Debt/Capital (%)	-9,214.89	-23.45	86.68	28.26	11.86	31.58	13.56	2.88	1.87	- -	-0.05	- -	-11.8	-13.48	-6.79
EBITDA	1	-1	-1	-1	- -	1	- -	-1	- -	- -	- -	- -	-4	-3	-5
EBITDA-CapEx	-1	-1	-1	-1	- -	- -	-1	-1	- -	- -	- -	- -	-4	-3	-5
Operating Income (Loss)	- -	-1	-2	-1	- -	- -	-1	-1	- -	- -	- -	- -	-4	-3	-5

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	6.05	7.13	2.13	1.98	1.06	3.05	1.97	0.13	0.06	- -	- -	- -	0.97	0.02	0.05
Current Ratio	8.79	14.49	8.96	5.85	4.2	5.98	5.24	1.03	2.79	0.14	- -	- -	0.97	0.03	0.1
Quick Ratio	6.2	7.36	2.3	2.3	1.35	3.24	2.23	0.19	0.06	0.14	- -	- -	0.97	0.02	0.05
CFO/Avg Current Liab	-0.06	-2.93	-5.19	-0.36	-0.57	2.21	-0.51	-1.53	-0.61	-0.45	-0.14	- -	-0.47	-0.73	-1.25
Common Equity/Total Assets	27.2	19.11	-0.68	-15.94	-24.8	-25.71	-39.43	-77.87	-113.8	-6,058.73	- -	- -	-5,209.1	-20,679.75	-11,674.38
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-13.79	-13.61	-6.79
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	631.09	2,476.77	740.38
Total Debt/Equity (%)	- -	1.13	0.8	0.56	1.93	1.95	2.14	- -	- -	- -	-3.74	- -	-72.58	-62.02	-47.32
Total Debt/Capital (%)	- -	5.45	818.87	-3.51	-7.99	-7.82	-5.48	- -	- -	- -	-0.05	- -	-13.79	-13.61	-7.1
Total Debt/Total Assets (%)	- -	1.1	0.78	0.54	1.83	1.86	2.05	- -	- -	- -	- -	- -	631.09	2,476.77	774.28
CFO/Total Liabilities	-11.83	-472.31	-548.93	-32.51	-51.14	237.43	-55.19	-98.66	-46.79	-65.37	-65.46	- -	-2.86	-13.98	-45.64
CFO/CapEx	-0.04	-4.55	-36.84	-33.19	-1.06	13.17	-0.4	-118.88	-8.63	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.21	0.48	-0.21	-0.24	0.17	0.71	-0.06	-1.85	-0.99	-98.63	- -	- -	-99.27	-359.36	-210.29

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	183.86	76.46	212.74	122.7	52.58	85.31	2,377.3	1,202.24	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	1.99	4.77	1.72	2.97	6.94	4.28	0.15	0.3	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	1.35	0.56	0.45	0.79	1.37	2.18	2	1.27	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	271.1	646.37	819.03	459.4	265.47	167.82	182.64	286.32	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	5.79	12.3	8.42	6.2	14.52	12.72	22.88	10.13	-0.33	-10.87	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	63.09	29.68	43.34	58.89	25.15	28.69	15.95	36.01	-1,094.51	-33.59	- -	- -	- -	- -	- -
Cash Conversion Cycle	209.99	621.46	777.4	403.48	247.26	143.41	166.84	250.61	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	-269.12	-641.6	-817.31	-456.42	-258.53	-163.54	-182.49	-286.02	- -	- -	- -	- -	- -	- -	- -
Inventories	1	1	1	1	1	1	1	1	1	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	127	98
- Cash & Cash Equivalents	3	1	- -	1	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	4	2
Enterprise Value	-3	-2	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	3	131	101
Total Capital	3	2	- -	-1	-2	-2	-2	-4	-5	-7	-7	-7	-24	-28	-34
Total Debt/Capital (%)	- -	5.45	818.87	-3.51	-7.99	-7.82	-5.48	- -	- -	- -	-0.05	- -	-13.79	-13.61	-7.1
Total Debt / EV	- -	-0.07	-0.19	-0.09	-0.66	-0.17	-0.38	- -	- -	- -	0.09	- -	1.06	0.03	0.02
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.36	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.36	- -	- -
Diluted Market Cap	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	127	98
Diluted Enterprise Value	-3	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	3	131	101
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.15	0.04	0.08	2.62	12.35	8.15
TTM Sales	4	2	1	2	3	4	3	2	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	1	-1	-1	-1	- -	1	- -	-1	- -	- -	- -	- -	-4	-3	-5
TTM Operating Income	- -	-1	-2	-1	- -	- -	-1	-1	- -	- -	- -	- -	-4	-3	-5
TTM Cash Flow to Firm	- -	-1	-1	- -	- -	1	- -	-1	-1	-1	- -	- -	- -	- -	-2
TTM Free Cash Flow to Firm	1	-1	-1	- -	- -	1	- -	-1	-1	-1	- -	- -	- -	- -	-2

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	0.55	-0.02	-0.03	-0.46	-3.74	0.07	0.23	-0.05	-0.07	-0.27	-0.59	- -	-1.64	-145.98	-39.27
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-3	-2	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	3	131	101
Low Price	0.55	0.02	0.02	0.02	0.04	0.03	0.05	0.04	0.04	0.03	- -	0.03	0.03	0.04	1.04
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	1.3	- -	- -	- -	- -	1.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	1.66	-0.12	-0.01	-0.03	-0.12	0.97	-0.08	-0.03	-0.08	-0.02	-0.44	-2.06	-0.05	-2.48	-13.19
Price/Earnings High	3.16	-0.77	-0.02	-0.29	-0.16	1.43	-0.13	-0.05	-2.42	-0.16	-8.05	-8.32	-0.17	-34.15	-23.95
Price/Earnings Low	0.87	-0.01	-0.01	-0.01	-0.08	0.61	-0.07	-0.03	-0.03	-0.01	- -	-0.34	-0.01	-0.1	-2.5
Price/Book Value	0.24	0.01	-0.56	-0.03	-0.02	-0.03	-0.02	-0.01	-0.01	-0.02	-0.01	-0.01	-0.01	-4.04	-2.67
Price/Book Value Average	0.31	0.08	-0.5	-0.03	-0.03	-0.03	-0.02	-0.01	-0.02	-0.01	-0.01	-0.02	-0.01	-0.29	-1.84
Price/Book Value High	0.59	0.47	-0.8	-0.28	-0.05	-0.04	-0.04	-0.02	-0.57	-0.05	-0.13	-0.08	-0.03	-4.04	-3.34
Price/Book Value Low	0.16	0.01	-0.32	-0.01	-0.02	-0.02	-0.02	-0.01	-0.01	- -	- -	- -	- -	-0.01	-0.35
Price/Tangible Book Value	0.07	- -	- -	0.01	0.01	0.01	0.01	0.01	0.02	-0.2	-0.38	-0.47	-0.05	-20.92	-19.02
Price/Tangible Book Value Average	0.09	0.02	- -	0.01	0.01	0.01	0.01	0.01	0.04	-0.08	-0.5	-0.87	-0.04	-1.52	-13.11
Price/Tangible Book Value High	0.18	0.1	0.01	0.05	0.01	0.01	0.02	0.02	1.19	-0.51	-9.16	-3.5	-0.16	-20.92	-23.8
Price/Tangible Book Value Low	0.05	- -	- -	- -	0.01	0.01	0.01	0.01	0.01	-0.04	- -	-0.14	-0.01	-0.06	-2.49
Price/Sales	0.19	0.01	0.03	0.02	0.01	0.01	0.02	0.03	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	0.24	0.09	0.02	0.02	0.02	0.01	0.02	0.03	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	0.46	0.53	0.04	0.21	0.02	0.02	0.03	0.04	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	0.13	0.01	0.01	0.01	0.01	0.01	0.02	0.03	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-12.52	-0.02	-0.03	-0.45	-0.23	0.07	-0.35	-0.05	-0.06	-0.27	-0.59	- -	-1.64	-145.98	-39.27
Price/Cash Flow Average	-15.96	-0.14	-0.03	-0.46	-0.33	0.07	-0.43	-0.06	-0.12	-0.1	-0.77	- -	-1.35	-10.62	-27.06
Price/Cash Flow High	-30.36	-0.85	-0.04	-3.93	-0.45	0.1	-0.69	-0.08	-3.88	-0.67	-13.99	- -	-5.08	-145.98	-49.14
Price/Cash Flow Low	-8.35	-0.01	-0.02	-0.17	-0.23	0.04	-0.35	-0.05	-0.05	-0.05	- -	- -	-0.21	-0.43	-5.13
Price/Free Cash Flow Average	0.71	-0.18	-0.03	-0.48	-5.42	0.06	0.29	-0.06	-0.14	-0.1	-0.77	- -	-1.35	-10.62	-27.06
Price/Free Cash Flow High	1.34	-1.08	-0.04	-4.05	-7.47	0.09	0.47	-0.08	-4.39	-0.67	-13.99	- -	-5.08	-145.98	-49.14
Price/Free Cash Flow Low	0.37	-0.02	-0.02	-0.17	-3.74	0.04	0.23	-0.05	-0.05	-0.05	- -	- -	-0.21	-0.43	-5.13
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	0.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-2.59	0.29	0.3	0.68	1.9	-1.44	1.91	0.06	-0.02	-0.26	-0.47	-2.06	-0.75	-4.31	-14.84
EV/EBITDA High	-1.53	-0.73	0.29	0.22	1.67	-1.4	1.68	0.05	9.43	-1.71	-8.08	-8.32	-0.88	-43.43	-26.55
EV/EBITDA Low	-3.15	0.47	0.31	0.72	2.09	-1.48	1.98	0.08	-0.21	-0.13	-0.03	-0.34	-0.71	-1.37	-3.22
EV/EBIT Average	-5.65	0.18	0.21	0.39	0.4	-24.13	0.5	0.04	0.05	-0.26	-0.47	-2.06	-0.75	-4.31	-14.84
EV/EBIT High	-3.34	-0.45	0.2	0.13	0.35	-23.41	0.45	0.03	-24.47	-1.71	-8.08	-8.32	-0.88	-43.43	-26.55
EV/EBIT Low	-6.87	0.29	0.21	0.41	0.44	-24.71	0.52	0.05	0.55	-0.13	-0.03	-0.34	-0.71	-1.37	-3.22
Last Price	0.82	0.02	0.04	0.04	0.04	0.05	0.05	0.04	0.05	0.15	0.04	0.08	0.2	12	7.96
High Price	2	1	0.05	0.35	0.08	0.07	0.1	0.07	2.99	0.38	0.98	0.62	0.62	12	9.96
Enterprise Value Average	-2	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	3	13	70
Enterprise Value High	-1	1	- -	- -	- -	-1	- -	- -	3	- -	1	1	4	131	125
Enterprise Value Low	-3	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	3	4	15

	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	1	1	1	1	1	1	1	1	1	1	1	1	10	11	13
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	11	12
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	11	12
Revenue per Share	4.38	1.89	1.39	1.69	3.32	4.27	3.29	1.66	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	0.89	-0.82	-1.23	-0.67	-0.09	0.52	-0.17	-1.02	0.31	-0.22	-0.12	-0.07	-3.43	-0.28	-0.38
Operating Income per Share	0.41	-1.33	-1.8	-1.17	-0.45	0.03	-0.65	-1.47	-0.12	-0.22	-0.12	-0.07	-3.43	-0.28	-0.38
Basic EPS, GAAP	0.63	-1.3	-2.17	-1.2	-0.5	0.05	-0.76	-1.52	-1.23	-2.32	-0.12	-0.07	-3.56	-0.35	-0.42
Basic EPS from Cont Ops	0.63	-1.3	-2.17	-1.2	-0.5	0.05	-0.76	-1.52	-0.12	-0.22	-0.12	-0.07	-3.56	-0.35	-0.42
Diluted EPS, GAAP	0.63	-1.3	-2.17	-1.2	-0.5	0.05	-0.76	-1.52	-1.23	-2.32	-0.12	-0.07	-3.56	-0.35	-0.42
Diluted EPS from Cont Ops	0.63	-1.3	-2.17	-1.2	-0.5	0.05	-0.76	-1.52	-0.12	-0.22	-0.12	-0.07	-3.56	-0.35	-0.42
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.12	- -	- -	- -	- -
Cash Flow per Share	-0.07	-1.18	-1.23	-0.09	-0.18	0.71	-0.14	-0.89	-0.77	-0.56	-0.07	- -	-0.12	-0.08	-0.2
Free Cash Flow per Basic Share	-1.62	-1.44	-1.26	-0.09	-0.34	0.66	-0.5	-0.89	-0.86	-0.56	-0.07	- -	-0.12	-0.08	-0.2
Cash & Equivalents per Share	3.37	1.79	0.48	0.54	0.37	0.92	0.52	0.12	0.1	- -	- -	- -	0.36	- -	0.01
Book Value per Share	3.41	2.11	-0.06	-1.26	-1.77	-1.72	-2.48	-4	-5.23	-7.19	-7.32	-7.39	-22.89	-2.97	-2.99
Tangible Book Value per Share	11.34	10.11	8.27	7.04	6.21	5.87	5.5	3.76	2.5	-0.74	-0.11	-0.18	-3.82	-0.57	-0.42

Idaho Copper Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)