DVL, Inc. Financial Ratios — DVLN Stock

Profitability (USD)

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	4.44	11.38	6.9	-1.48	4.7	1.16	4.58	1.75	0.71	1.94	2.21	2.2	2.85	1.98	2
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-20.95	-20.67
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.62	7.66
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	-60.09	-62.77	-0.09	17.89	40	140.36	111.77	72.64	73.39	74.17	73.7	71.73	71.46	74.11	62.36
Operating Margin (%)	-62.68	-78.41	-0.09	17.89	36.06	138.9	110.68	71.22	71.2	72.08	71.68	69.75	69.72	72.09	60.48
Incremental Operating Margin (%)	- -	- -	- -	27.76	117.34	-256.46	64.4	1,397.81	65.91	329.03	60.49	-66.67	69.49	33.49	270.27
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	16.86	8.41	10.34	18.46	19.13	17.81	23.51	24.11	17.87
Profit Margin (%)	65.49	159.2	71.22	-8.79	29.64	8.82	31.11	15.56	6.1	16.4	18.53	18.58	21.36	15.25	15.16
Net Income to Common Margin (%)	65.49	159.2	71.22	-8.79	29.64	8.82	31.11	15.56	6.1	16.4	18.53	18.58	21.36	15.25	15.16
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.18	4.78
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Total Debt	34	13	7	5	3	37	67	46	45	45	48	49	52	52	44
ST Debt	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	34	28
LT Debt	33	13	7	5	3	37	67	46	45	45	48	49	51	17	15
Total Debt/EBITDA	-17.38	-8.61	-3,416.5	4.25	1.06	4.59	6.48	7.11	6.8	6.74	6.96	7.28	6.8	6.93	7.38
Net Debt/EBITDA	-16.85	-8.38	-3,168.5	3.91	0.65	4.45	6.19	6.74	6.47	6.32	6.69	7.15	6.67	6.86	7.2
Total Debt/EBIT	-16.66	-6.9	-3,416.5	4.25	1.18	4.64	6.55	7.25	7.01	6.93	7.16	7.48	6.97	7.13	7.61
Net Debt/EBIT	-16.15	-6.71	-3,168.5	3.91	0.72	4.49	6.26	6.87	6.67	6.5	6.88	7.35	6.83	7.06	7.43
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.55	1.54	1.46
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.54	1.54	1.46
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.51	1.5	1.42
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	5	4
Common Equity/Total Assets	-230.04	-343.79	-458.15	-162.69	-210.76	-193.05	-106.42	-104.8	-110.78	-104.98	-100.18	-96.57	-94.66	-98.38	-105.76
Long-Term Debt/Equity (%)	- -	367.73	129.44	100.71	46.52	487.34	609.48	372.73	328.04	274.26	263.94	248.29	235.86	75.71	63.39
Long-Term Debt/Capital (%)	-53.11	-16.8	-8.22	-5.61	-3.87	-72.64	-370.26	-123.79	-118.05	-124.41	-151.69	-174.71	-218.12	-77.74	-53.78
Long-Term Debt/Total Assets (%)	78.91	49.46	34.8	8.64	7.86	81.22	83.79	57.97	59.98	58.2	60.37	61.42	64.24	23.12	22.6
Total Debt/Equity (%)	-3,350.64	367.73	129.44	100.71	46.52	487.34	609.48	372.73	328.04	274.26	263.94	248.29	239.44	224.78	178.71
Total Debt/Capital (%)	-54.83	-16.8	-8.22	-5.61	-3.87	-72.64	-370.26	-123.79	-118.05	-124.41	-151.69	-174.71	-221.42	-230.82	-151.61
Total Debt/Total Assets (%)	81.47	49.46	34.8	8.64	7.86	81.22	83.79	57.97	59.98	58.2	60.37	61.42	65.21	68.64	63.72
Net Debt to Equity	-3,247.37	357.82	120.04	92.5	28.55	471.7	582.22	353.55	312.11	257.4	253.67	243.81	234.7	222.61	174.34
Net Debt/Capital (%)	-52.26	-16.28	-7.58	-5.13	-2.34	-68.71	-303.43	-110.39	-106.23	-108.47	-137.67	-166.32	-207.93	-223.63	-142.61
EBITDA	-2	-2	- -	1	3	8	10	6	7	7	7	7	8	7	6
EBITDA-CapEx	-2	-2	- -	1	3	5	10	6	7	7	7	7	8	7	6
Operating Income (Loss)	-2	-2	- -	1	3	8	10	6	6	6	7	7	7	7	6

Liquidity (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.15	0.01	0.04
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.15	0.01	0.04
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.15	0.01	0.04
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.3	0.03	0.05
Common Equity/Total Assets	-230.04	-343.79	-458.15	-162.69	-210.76	-193.05	-106.42	-104.8	-110.78	-104.98	-100.18	-96.57	-94.66	-98.38	-105.76
Long-Term Debt/Equity (%)	- -	367.73	129.44	100.71	46.52	487.34	609.48	372.73	328.04	274.26	263.94	248.29	235.86	75.71	63.39
Long-Term Debt/Capital (%)	-53.11	-16.8	-8.22	-5.61	-3.87	-72.64	-370.26	-123.79	-118.05	-124.41	-151.69	-174.71	-218.12	-77.74	-53.78
Long-Term Debt/Total Assets (%)	78.91	49.46	34.8	8.64	7.86	81.22	83.79	57.97	59.98	58.2	60.37	61.42	64.24	23.12	22.6
Total Debt/Equity (%)	-3,350.64	367.73	129.44	100.71	46.52	487.34	609.48	372.73	328.04	274.26	263.94	248.29	239.44	224.78	178.71
Total Debt/Capital (%)	-54.83	-16.8	-8.22	-5.61	-3.87	-72.64	-370.26	-123.79	-118.05	-124.41	-151.69	-174.71	-221.42	-230.82	-151.61
Total Debt/Total Assets (%)	81.47	49.46	34.8	8.64	7.86	81.22	83.79	57.97	59.98	58.2	60.37	61.42	65.21	68.64	63.72
CFO/Total Liabilities	-1.32	-7.24	-6	0.67	2.97	-1.61	2.54	0.3	0.1	0.7	0.46	-0.86	-1.74	1.11	3.82
CFO/CapEx	- -	- -	- -	- -	- -	-0.18	2.86	0.59	0.72	4.55	4.32	-261.5	-37.26	- -	- -
Altman's Z-Score	-3.3	-4.88	-6.27	-2.07	-2.52	-2	-0.94	-1.06	-1.12	-1.05	-0.95	-0.92	-0.92	-1.43	-1.49

Working Capital (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

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)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Market Capitalization	1	3	1	3	2	1	2	4	3	3	6	5	5	4	4
- Cash & Cash Equivalents	1	- -	- -	- -	1	1	3	2	2	3	2	1	1	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	34	13	7	5	3	37	67	46	45	45	48	49	52	52	44
Enterprise Value	33	16	7	7	4	36	65	48	46	46	52	54	56	55	47
Total Capital	-62	-78	-83	-86	-85	-51	-18	-37	-38	-36	-32	-28	-23	-22	-29
Total Debt/Capital (%)	-54.83	-16.8	-8.22	-5.61	-3.87	-72.64	-370.26	-123.79	-118.05	-124.41	-151.69	-174.71	-221.42	-230.82	-151.61
Total Debt / EV	1.01	0.83	0.93	0.69	0.81	1.02	1.02	0.96	0.98	0.99	0.92	0.92	0.93	0.94	0.93
EV/Sales	10.31	6.55	3.27	1.11	0.53	6.33	7.09	5.36	5.11	5.06	5.59	5.65	5.24	5.45	4.96
EV/EBITDA	- -	- -	- -	6.18	1.32	4.51	6.34	7.37	6.96	6.82	7.58	7.88	7.33	7.35	7.96
EV/EBIT	- -	- -	- -	6.18	1.46	4.56	6.41	7.52	7.17	7.02	7.79	8.1	7.52	7.56	8.21
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	37.47	239.39	777.53	106.51	185.61	- -	13.76	14.21	8.51
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	27.76	88.5	325.35	87.33	150.74	- -	13.67	14.21	8.51
Diluted Market Cap	1	3	1	3	8	1	10	11	8	7	9	8	8	4	4
Diluted Enterprise Value	33	16	7	7	10	36	74	55	50	49	55	56	59	55	47
EV per Share	25,160.54	8,362.18	3,488.28	3,184.64	1,854.39	16,457.36	25,701.53	16,583.99	14,942.83	12,321.08	10,236.9	10,502.38	12,353.11	9,098.08	7,899.14
TTM Sales	3	2	2	6	8	6	9	9	9	9	9	9	11	10	9
TTM EBITDA	-2	-2	- -	1	3	8	10	6	7	7	7	7	8	7	6
TTM Operating Income	-2	-2	- -	1	3	8	10	6	6	6	7	7	7	7	6
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	-1	4	4	6
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	2	1	- -	1	- -	-1	4	4	6

Multiples (USD)

API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Price/Free Cash Flow	-1.11	-1.87	-1.14	7.54	8.09	0.19	4.35	20.59	53.81	13.08	27.06	-14.61	-7.91	6.23	2.66
EV/EBIT	- -	- -	- -	6.18	1.46	4.56	6.41	7.52	7.17	7.02	7.79	8.1	7.52	7.56	8.21
Enterprise Value	33	16	7	7	4	36	65	48	46	46	52	54	56	55	47
Low Price	468.75	468.75	234.38	468.75	937.5	234.38	234.38	600	825	750	750	450	825	525	450
EV/Sales	10.31	6.55	3.27	1.11	0.53	6.33	7.09	5.36	5.11	5.06	5.59	5.65	5.24	5.45	4.96
EV/EBITDA	- -	- -	- -	6.18	1.32	4.51	6.34	7.37	6.96	6.82	7.58	7.88	7.33	7.35	7.96
Price/Earnings	0.29	0.81	0.62	- -	0.9	1.02	0.53	2.96	5.88	2.25	3.53	2.82	2.23	2.35	3.11
Price/Earnings Average	0.91	0.94	1.35	-4.79	1.31	3.35	0.42	2.26	6.52	2.48	2.86	2.82	2.29	4.4	2.87
Price/Earnings High	2.05	2.77	2.77	-6.48	2.03	11.24	0.66	4.67	8.4	3.57	5.08	4.34	3.58	5.59	4.04
Price/Earnings Low	0.29	0.23	0.31	-1.85	0.9	1.02	0.21	1.25	4.62	1.88	2.21	1.3	1.64	2.06	1.86
Price/Book Value	-0.01	-0.03	-0.01	-0.03	-0.02	-0.01	-0.02	-0.05	-0.04	-0.04	-0.08	-0.06	-0.07	-0.05	-0.06
Price/Book Value Average	-0.02	-0.04	-0.02	-0.03	-0.03	-0.02	-0.01	-0.04	-0.04	-0.05	-0.06	-0.06	-0.07	-0.09	-0.06
Price/Book Value High	-0.05	-0.12	-0.05	-0.04	-0.05	-0.06	-0.02	-0.08	-0.06	-0.06	-0.11	-0.1	-0.11	-0.12	-0.08
Price/Book Value Low	-0.01	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.02	-0.03	-0.03	-0.05	-0.03	-0.05	-0.04	-0.04
Price/Tangible Book Value	-0.62	0.87	0.19	0.54	0.29	0.07	0.14	0.33	0.24	0.2	0.34	0.25	0.24	0.16	0.18
Price/Tangible Book Value Average	-1.92	1.02	0.41	0.56	0.42	0.22	0.11	0.25	0.26	0.22	0.27	0.25	0.24	0.29	0.17
Price/Tangible Book Value High	-4.32	3	0.84	0.75	0.66	0.75	0.17	0.52	0.34	0.32	0.48	0.38	0.38	0.37	0.24
Price/Tangible Book Value Low	-0.62	0.25	0.09	0.22	0.29	0.07	0.05	0.14	0.19	0.17	0.21	0.12	0.17	0.14	0.11
Price/Sales	0.19	1.28	0.44	0.41	0.27	0.09	0.17	0.46	0.36	0.37	0.65	0.52	0.48	0.36	0.47
Price/Sales Average	0.6	1.5	0.96	0.42	0.39	0.3	0.13	0.35	0.4	0.41	0.53	0.52	0.49	0.67	0.44
Price/Sales High	1.35	4.4	1.98	0.57	0.6	0.99	0.21	0.73	0.51	0.58	0.94	0.81	0.76	0.85	0.61
Price/Sales Low	0.19	0.37	0.22	0.16	0.27	0.09	0.06	0.19	0.28	0.31	0.41	0.24	0.35	0.31	0.28
Price/Cash Flow	-1.11	-1.87	-1.14	7.54	2	-0.85	0.87	20.57	54.64	7.78	21.76	-9.5	-5.07	6.21	2.65
Price/Cash Flow Average	-3.46	-2.18	-2.51	7.81	2.9	-2.77	0.7	15.69	60.54	8.57	17.61	-9.49	-5.19	11.6	2.45
Price/Cash Flow High	-7.78	-6.42	-5.14	10.56	4.5	-9.32	1.09	32.48	78.05	12.32	31.28	-14.61	-8.11	14.75	3.45
Price/Cash Flow Low	-1.11	-0.54	-0.57	3.02	2	-0.85	0.34	8.66	42.93	6.48	13.6	-4.38	-3.72	5.44	1.59
Price/Free Cash Flow Average	-3.46	-2.18	-2.51	7.81	11.74	0.61	3.47	15.71	59.62	14.4	21.9	-14.6	-8.1	11.64	2.45
Price/Free Cash Flow High	-7.78	-6.42	-5.14	10.56	18.21	2.04	5.44	32.51	76.87	20.71	38.9	-22.48	-12.66	14.8	3.45
Price/Free Cash Flow Low	-1.11	-0.54	-0.57	3.02	8.09	0.19	1.7	8.67	42.28	10.9	16.91	-6.74	-5.8	5.45	1.59
EV/Sales Average	10.72	6.76	3.79	1.12	0.65	6.54	7.06	5.25	5.15	5.1	5.46	5.65	5.25	5.76	4.93
EV/Sales High	11.47	9.67	4.8	1.27	0.86	7.23	7.13	5.62	5.26	5.27	5.87	5.93	5.53	5.94	5.1
EV/Sales Low	10.31	5.63	3.05	0.86	0.53	6.33	6.99	5.09	5.03	5	5.34	5.37	5.11	5.4	4.77
EV/EBITDA Average	-17.84	-10.77	-4,248.68	6.26	1.62	4.66	6.31	7.22	7.01	6.87	7.41	7.88	7.35	7.77	7.9
EV/EBITDA High	-19.08	-15.4	-5,382.79	7.09	2.15	5.15	6.38	7.74	7.17	7.11	7.97	8.27	7.73	8.02	8.19
EV/EBITDA Low	-17.17	-8.97	-3,414.98	4.82	1.32	4.51	6.25	7.01	6.85	6.74	7.25	7.48	7.16	7.29	7.66
EV/EBIT Average	-17.1	-8.62	-4,248.68	6.26	1.8	4.71	6.37	7.37	7.23	7.07	7.62	8.1	7.53	7.99	8.15
EV/EBIT High	-18.29	-12.33	-5,382.79	7.09	2.39	5.21	6.44	7.9	7.39	7.32	8.19	8.51	7.93	8.24	8.44
EV/EBIT Low	-16.46	-7.18	-3,414.98	4.82	1.46	4.56	6.31	7.15	7.07	6.93	7.45	7.7	7.33	7.49	7.89
Last Price	468.75	1,640.63	468.75	1,171.88	937.5	234.38	600	1,425	1,050	900	1,200	975	1,125	600	750
High Price	3,281.25	5,625	2,109.38	1,640.63	2,109.38	2,578.13	750	2,250	1,500	1,425	1,725	1,500	1,800	1,425	975
Enterprise Value Average	35	16	8	7	5	37	65	47	46	46	51	54	56	58	47
Enterprise Value High	37	24	11	8	7	41	66	50	47	48	55	56	59	60	48
Enterprise Value Low	33	14	7	5	4	36	64	45	45	45	50	51	55	54	45

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	2,439.34	1,277.4	1,067.65	2,880.18	3,512.72	2,599	3,625.34	3,095.95	2,925.73	2,435.95	1,832.58	1,858.49	2,357.16	1,670.44	1,591.54
EBITDA per Share	-1,465.71	-801.78	-0.95	515.26	1,405.09	3,648.05	4,051.95	2,249.05	2,147.23	1,806.76	1,350.54	1,333.07	1,684.54	1,237.97	992.44
Operating Income per Share	-1,529.01	-1,001.57	-0.95	515.26	1,266.58	3,609.9	4,012.59	2,205.06	2,083.06	1,755.95	1,313.64	1,296.37	1,643.5	1,204.16	962.55
Basic EPS, GAAP	1,597.59	2,033.56	760.36	-253.3	1,041.33	229.34	1,127.9	481.82	178.5	399.46	339.55	345.24	503.42	254.79	241.35
Basic EPS from Cont Ops	-4,355.69	-2,344.52	-1,150.55	-345.33	465.94	74.93	992.92	427.78	386.97	494.05	366.63	358.39	569.6	273.11	270.74
Diluted EPS, GAAP	1,597.59	2,033.56	760.36	-253.3	257.41	229.34	167.9	177.95	75.84	194.86	221.74	225.25	331.54	253.98	241.19
Diluted EPS from Cont Ops	-4,355.69	-2,344.52	-1,150.55	-345.33	115.18	74.93	147.8	157.99	164.41	241	239.43	233.83	375.13	272.24	270.56
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-422	-875.72	-410.2	155.35	468.66	-276.57	685.95	69.28	19.22	115.68	55.15	-102.65	-221.93	96.59	282.67
Free Cash Flow per Basic Share	-422	-875.72	-410.2	155.35	468.66	-1,816.53	445.89	-48.84	-7.49	90.27	42.39	-103.04	-227.88	96.59	282.67
Cash & Equivalents per Share	785.23	186.16	236.3	178.59	576.75	537.69	1,175.52	821.96	708.79	748.11	365.65	174.88	226.78	82.6	179.21
Book Value per Share	-71,940.47	-48,015.21	-42,859.46	-41,236.45	-40,064.03	-39,834.7	-33,373.87	-28,890.89	-26,970.68	-21,950.27	-15,600.79	-15,255.54	-16,628.06	-12,298.08	-12,162.08
Tangible Book Value per Share	-760.36	1,877.82	2,514.53	2,174.94	3,209.36	3,438.69	4,310.9	4,287.15	4,450.81	4,436.76	3,562.12	3,907.36	4,783.81	3,817.15	4,100.44

DVL, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)