OFS Capital Corporation Financial Ratios — 9UD 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 (%)	-3.52	6.33	5.44	7.15	13	9.64	4.76	5.27	5.59	2.27	31.36	-3.95	-0.27	17.02	-22.4
Return on Assets (%)	-2	4	2.93	3.2	5.73	4.61	2.39	2.4	1.95	0.72	10.8	-1.39	-0.09	6.33	-8.54
Return on Capital (%)	- -	3.18	2.12	2.5	5.21	4.69	2.42	2.41	1.99	- -	11.19	- -	- -	6.46	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	377.07	114.47	62.87	71.62	81.85	78.45	67.69	68.15	68.6	33.99	83.56	172.16	-7.03	86.73	117.04
Profit Margin (%)	377.07	119.93	62.87	71.62	81.85	78.45	67.69	68.15	65.74	36.73	82.24	168.13	-9.47	85.17	118.15
Net Income to Common Margin (%)	377.07	119.93	62.87	71.62	81.85	78.45	67.69	68.15	65.74	36.73	82.24	168.13	-9.47	85.17	118.15
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.17	- -	1.58	- -	- -	1.79	- -
Dvd Payout Ratio (%)	- -	118.1	139.73	129.25	69.61	94.46	211.13	239.19	187.89	307.66	21.23	-202.81	-3,861.08	64.06	-48.18
Sustainable Growth Rate (%)	-3.52	-1.15	-2.16	-2.09	3.95	0.53	-5.29	-7.33	-4.91	-4.71	24.7	-11.96	-10.76	6.12	-33.2

Credit (USD)

Credit Ratios API ChatGPT

	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	- -	198	244	273	146	156	165	267	352	309	345	332	300	247	218
ST Debt	- -	99	109	73	- -	- -	- -	12	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	99	135	200	146	156	165	255	352	309	345	332	300	247	218
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	84.29	57.75	50.3	40.26	48.53	47.14	52.64	39.65	30.96	32.85	35.8	34.65	34.48	40.23	35.53
Long-Term Debt/Equity (%)	- -	69.98	96.14	145.42	102.41	108.74	87.52	145.6	211.54	194.51	169.24	183.87	185.02	143.22	176.67
Long-Term Debt/Capital (%)	- -	29.16	35.12	48.76	50.6	52.09	46.67	57.67	67.9	66.05	62.86	64.77	64.91	58.89	63.86
Long-Term Debt/Total Assets (%)	- -	40.41	48.36	58.54	49.7	51.25	46.07	57.73	65.49	63.91	60.59	63.71	63.8	57.61	62.77
Total Debt/Equity (%)	- -	139.95	173.75	198.24	102.41	108.74	87.52	152.45	211.54	194.51	169.24	183.87	185.02	143.22	176.67
Total Debt/Capital (%)	- -	58.32	63.47	66.47	50.6	52.09	46.67	60.39	67.9	66.05	62.86	64.77	64.91	58.89	63.86
Total Debt/Total Assets (%)	- -	80.82	87.4	79.81	49.7	51.25	46.07	60.45	65.49	63.91	60.59	63.71	63.8	57.61	62.77
Net Debt to Equity	-1.49	64.14	57.26	43.77	81.93	96.46	48.78	123.79	-8.07	-23.72	-21.13	-8.28	-27.99	-3.52	-2.73
Net Debt/Capital (%)	-1.51	27.4	22.6	15.13	45.63	49.1	32.79	53.67	-2.66	-8.76	-8.52	-3	-10.89	-1.47	-1
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	84.29	57.75	50.3	40.26	48.53	47.14	52.64	39.65	30.96	32.85	35.8	34.65	34.48	40.23	35.53
Long-Term Debt/Equity (%)	- -	69.98	96.14	145.42	102.41	108.74	87.52	145.6	211.54	194.51	169.24	183.87	185.02	143.22	176.67
Long-Term Debt/Capital (%)	- -	29.16	35.12	48.76	50.6	52.09	46.67	57.67	67.9	66.05	62.86	64.77	64.91	58.89	63.86
Long-Term Debt/Total Assets (%)	- -	40.41	48.36	58.54	49.7	51.25	46.07	57.73	65.49	63.91	60.59	63.71	63.8	57.61	62.77
Total Debt/Equity (%)	- -	139.95	173.75	198.24	102.41	108.74	87.52	152.45	211.54	194.51	169.24	183.87	185.02	143.22	176.67
Total Debt/Capital (%)	- -	58.32	63.47	66.47	50.6	52.09	46.67	60.39	67.9	66.05	62.86	64.77	64.91	58.89	63.86
Total Debt/Total Assets (%)	- -	80.82	87.4	79.81	49.7	51.25	46.07	60.45	65.49	63.91	60.59	63.71	63.8	57.61	62.77
CFO/Total Liabilities	-5.94	-26.32	21.04	-31.96	55.21	-7.02	6.3	-37.95	-27.35	24.82	-3.29	0.87	26.5	12.9	19.52
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	-1.27	5.89	3.8	2.13	5.13	13.78	5.19	5.09	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	-287.91	61.97	96.11	171.43	71.19	26.5	70.34	71.74	- -	- -	- -	- -	- -	- -	- -
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

	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	104	64
- Cash & Cash Equivalents	1	8	29	12	33	18	73	38	13	38	43	15	45	6	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	198	244	273	146	156	165	267	352	309	345	332	300	247	218
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	344	279
Total Capital	55	340	384	410	289	300	353	442	519	468	549	512	462	419	341
Total Debt/Capital (%)	- -	58.32	63.47	66.47	50.6	52.09	46.67	60.39	67.9	66.05	62.86	64.77	64.91	58.89	63.86
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	0.78
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.31	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.43	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.43	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	104	64
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	344	279
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.7	20.79
TTM Sales	-1	5	12	14	22	18	12	14	15	10	69	-5	5	33	-28
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	-27	29	-65	84	-11	11	-101	-102	- -	-12	- -	- -	33	- -
TTM Free Cash Flow to Firm	- -	-27	29	-65	84	-11	11	-101	-102	- -	-12	- -	- -	33	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.14	1.47
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	344	279
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.44	4.27
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.31	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.65	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.05	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.83	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.5	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.6	0.52
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.67	0.84
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.8	1.04
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.58	0.46
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.6	0.52
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.67	0.84
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.8	1.04
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.58	0.46
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.11	-2.29
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.45	-3.68
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.11	-4.59
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.98	-2.04
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.14	1.47
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.49	2.36
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.16	2.95
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.02	1.31
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.49	2.36
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.16	2.95
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.02	1.31
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.65	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.32	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.19	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.75	4.8
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.25	9.6
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	356	317
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	378	343
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	340	272

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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

Shares Outstanding	10	10	10	10	10	10	13	13	13	13	13	13	13	13	13
Diluted Weighted Avg Shares	10	10	10	10	10	10	12	13	13	13	13	13	13	13	13
Basic Weighted Avg Shares	10	10	10	10	10	10	12	13	13	13	13	13	13	13	13
Revenue per Share	-0.06	0.54	1.27	1.44	2.3	1.82	0.94	1.05	1.09	0.75	5.15	-0.34	0.37	2.49	-2.09
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.23	0.65	0.8	1.03	1.89	1.43	0.64	0.72	0.71	0.28	4.24	-0.57	-0.03	2.12	-2.47
Basic EPS from Cont Ops	-0.23	0.62	0.8	1.03	1.89	1.43	0.64	0.72	0.71	0.28	4.24	-0.57	-0.03	2.12	-2.47
Diluted EPS, GAAP	-0.23	0.65	0.8	1.03	1.89	1.43	0.64	0.72	0.71	0.28	4.24	-0.57	-0.03	2.12	-2.47
Diluted EPS from Cont Ops	-0.23	0.62	0.8	1.03	1.89	1.43	0.64	0.72	0.71	0.28	4.24	-0.57	-0.03	2.12	-2.47
Dividend per Share	- -	0.72	1.11	1.33	1.31	1.35	1.35	1.72	1.34	0.85	0.9	1.15	1.34	1.36	1.19
Cash Flow per Share	-0.06	-2.85	3.03	-6.77	8.66	-1.17	0.86	-7.57	-7.61	6.02	-0.9	0.22	6.09	2.46	3.26
Free Cash Flow per Basic Share	-0.06	-2.85	3.03	-6.77	8.66	-1.17	0.86	-7.57	-7.61	6.02	-0.9	0.22	6.09	2.46	3.26
Cash & Equivalents per Share	0.08	0.86	2.97	1.29	3.38	1.82	5.47	2.86	1.01	2.81	3.21	1.11	3.38	0.45	0.25
Book Value per Share	5.71	14.8	14.58	14.24	14.76	14.82	14.12	13.1	12.46	11.85	15.18	13.47	12.09	12.85	9.19
Tangible Book Value per Share	5.71	14.8	14.21	13.9	14.76	14.82	14.12	13.1	12.46	11.85	15.18	13.47	12.09	12.85	9.19