Empire Bancshares, Inc.

EBSH

EBSHEmpire Bancshares, Inc. US flag

Other OTC

40.00

USD

+0.25

- -

26.45MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	6.71	6.95	7.38	6.14	3.91	7.5
Return on Assets (%)	- -	0.8	0.75	0.73	0.6	0.36	0.68
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	22.74	22.83	22.39	23.41	20.69	13.27	23.41
Profit Margin (%)	20.65	20.38	20.18	20.87	18.1	12.13	19.79
Net Income to Common Margin (%)	20.65	20.38	20.18	20.87	18.1	12.13	19.79
Effective Tax Rate (%)	9.18	10.74	9.85	10.84	12.51	8.63	15.45
Dvd Payout Ratio (%)	25.84	26.86	28.53	23.85	27.17	41.09	20.81
Sustainable Growth Rate (%)	- -	4.91	4.97	5.62	4.47	2.31	5.94

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1	2	- -	7	4	2	2
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	1	2	- -	7	4	2	2
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	12.44	11.44	10.15	9.78	9.8	8.86	9.14
Long-Term Debt/Equity (%)	6.31	11.26	2.79	52.14	27.45	12.93	11.05
Long-Term Debt/Capital (%)	6.52	11.36	2.96	28.56	18.69	9.66	9.15
Long-Term Debt/Total Assets (%)	0.87	1.47	0.31	3.91	2.25	0.95	0.92
Total Debt/Equity (%)	6.31	11.26	2.79	52.14	27.45	12.93	11.05
Total Debt/Capital (%)	6.52	11.36	2.96	28.56	18.69	9.66	9.15
Total Debt/Total Assets (%)	0.87	1.47	0.31	3.91	2.25	0.95	0.92
Net Debt to Equity	-26.1	-48.16	-41.89	-51.12	-45.69	-105.82	-99.9
Net Debt/Capital (%)	-36.94	-94.42	-80.12	-38.89	-45.16	-376.93	-479.69
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12.44	11.44	10.15	9.78	9.8	8.86	9.14
Long-Term Debt/Equity (%)	6.31	11.26	2.79	52.14	27.45	12.93	11.05
Long-Term Debt/Capital (%)	6.52	11.36	2.96	28.56	18.69	9.66	9.15
Long-Term Debt/Total Assets (%)	0.87	1.47	0.31	3.91	2.25	0.95	0.92
Total Debt/Equity (%)	6.31	11.26	2.79	52.14	27.45	12.93	11.05
Total Debt/Capital (%)	6.52	11.36	2.96	28.56	18.69	9.66	9.15
Total Debt/Total Assets (%)	0.87	1.47	0.31	3.91	2.25	0.95	0.92
CFO/Total Liabilities	0.97	0.25	0.77	1.19	0.45	0.54	0.72
CFO/CapEx	19.87	1.62	5.06	17.59	- -	- -	- -
Altman's Z-Score	0.26	0.23	0.21	0.19	0.19	0.17	0.14

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	15	13	14	14	12	12	- -
- Cash & Cash Equivalents	4	9	8	7	7	16	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	2	- -	7	4	2	2
Enterprise Value	12	6	7	14	9	-2	-16
Total Capital	16	18	17	24	22	21	22
Total Debt/Capital (%)	6.52	11.36	2.96	28.56	18.69	9.66	9.15
Total Debt / EV	0.09	0.33	0.07	0.49	0.45	-0.85	-0.12
EV/Sales	2.6	1.2	1.31	2.36	1.56	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	12.09	20.71	6.47	7.2	12.2	- -	- -
EV/Free Cash Flow to Firm	11.51	12.79	5.4	6.81	12.2	- -	- -
Diluted Market Cap	15	13	14	14	12	12	- -
Diluted Enterprise Value	12	6	7	14	9	-2	-16
EV per Share	18.25	9.11	10.89	21.31	14.27	- -	- -
TTM Sales	5	5	6	6	6	6	7
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1	- -	1	2	1	1	1
TTM Free Cash Flow to Firm	1	- -	1	2	1	1	1

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	14.6	26.68	10.67	6.75	15.81	11.46	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	12	6	7	14	9	-2	-16
Low Price	21.05	19	18.4	20	17.75	18.2	18.01
EV/Sales	2.6	1.2	1.31	2.36	1.56	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	15.96	12.32	12.79	11.18	11.17	16.61	- -
Price/Earnings Average	15.89	13.43	12.33	11.41	11.52	16.91	- -
Price/Earnings High	17.85	15.14	13.08	11.92	12.74	17.34	- -
Price/Earnings Low	14.5	12.32	10.94	10.6	10.71	16.61	- -
Price/Book Value	1.03	0.81	0.87	0.8	0.67	0.64	- -
Price/Book Value Average	1.03	0.88	0.84	0.82	0.69	0.65	- -
Price/Book Value High	1.15	0.99	0.89	0.86	0.76	0.67	- -
Price/Book Value Low	0.94	0.81	0.74	0.76	0.64	0.64	- -
Price/Tangible Book Value	0.93	0.71	0.79	1.05	0.8	0.78	- -
Price/Tangible Book Value Average	0.93	0.77	0.76	1.07	0.82	0.79	- -
Price/Tangible Book Value High	1.04	0.87	0.81	1.12	0.91	0.81	- -
Price/Tangible Book Value Low	0.85	0.71	0.68	0.99	0.77	0.78	- -
Price/Sales	3.29	2.51	2.58	2.33	2.02	2.01	- -
Price/Sales Average	3.28	2.74	2.49	2.38	2.08	2.05	- -
Price/Sales High	3.68	3.09	2.64	2.49	2.31	2.1	- -
Price/Sales Low	2.99	2.51	2.21	2.21	1.94	2.01	- -
Price/Cash Flow	15.34	43.19	12.78	7.13	15.81	11.46	- -
Price/Cash Flow Average	15.27	47.08	12.32	7.27	16.3	11.66	- -
Price/Cash Flow High	17.15	53.08	13.08	7.6	18.03	11.96	- -
Price/Cash Flow Low	13.94	43.19	10.94	6.76	15.17	11.46	- -
Price/Free Cash Flow Average	14.54	29.08	10.29	6.88	16.3	11.66	- -
Price/Free Cash Flow High	16.33	32.79	10.92	7.2	18.03	11.96	- -
Price/Free Cash Flow Low	13.27	26.68	9.13	6.4	15.17	11.46	- -
EV/Sales Average	2.58	1.43	1.21	2.4	1.62	- -	- -
EV/Sales High	2.99	1.78	1.37	2.51	1.84	- -	- -
EV/Sales Low	2.3	1.2	0.93	2.23	1.48	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	23.16	19	21.5	21.1	18.5	18.2	19.2
High Price	25.9	23.35	22	22.5	21.1	19	19.25
Enterprise Value Average	12	7	7	14	10	-2	-16
Enterprise Value High	14	9	8	15	11	-2	-16
Enterprise Value Low	11	6	5	13	9	-2	-16

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	6.71	6.95	7.38	6.14	3.91	7.5
Return on Assets (%)	- -	0.8	0.75	0.73	0.6	0.36	0.68
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	22.74	22.83	22.39	23.41	20.69	13.27	23.41
Profit Margin (%)	20.65	20.38	20.18	20.87	18.1	12.13	19.79
Net Income to Common Margin (%)	20.65	20.38	20.18	20.87	18.1	12.13	19.79
Effective Tax Rate (%)	9.18	10.74	9.85	10.84	12.51	8.63	15.45
Dvd Payout Ratio (%)	25.84	26.86	28.53	23.85	27.17	41.09	20.81
Sustainable Growth Rate (%)	- -	4.91	4.97	5.62	4.47	2.31	5.94

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1	2	- -	7	4	2	2
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	1	2	- -	7	4	2	2
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	12.44	11.44	10.15	9.78	9.8	8.86	9.14
Long-Term Debt/Equity (%)	6.31	11.26	2.79	52.14	27.45	12.93	11.05
Long-Term Debt/Capital (%)	6.52	11.36	2.96	28.56	18.69	9.66	9.15
Long-Term Debt/Total Assets (%)	0.87	1.47	0.31	3.91	2.25	0.95	0.92
Total Debt/Equity (%)	6.31	11.26	2.79	52.14	27.45	12.93	11.05
Total Debt/Capital (%)	6.52	11.36	2.96	28.56	18.69	9.66	9.15
Total Debt/Total Assets (%)	0.87	1.47	0.31	3.91	2.25	0.95	0.92
Net Debt to Equity	-26.1	-48.16	-41.89	-51.12	-45.69	-105.82	-99.9
Net Debt/Capital (%)	-36.94	-94.42	-80.12	-38.89	-45.16	-376.93	-479.69
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12.44	11.44	10.15	9.78	9.8	8.86	9.14
Long-Term Debt/Equity (%)	6.31	11.26	2.79	52.14	27.45	12.93	11.05
Long-Term Debt/Capital (%)	6.52	11.36	2.96	28.56	18.69	9.66	9.15
Long-Term Debt/Total Assets (%)	0.87	1.47	0.31	3.91	2.25	0.95	0.92
Total Debt/Equity (%)	6.31	11.26	2.79	52.14	27.45	12.93	11.05
Total Debt/Capital (%)	6.52	11.36	2.96	28.56	18.69	9.66	9.15
Total Debt/Total Assets (%)	0.87	1.47	0.31	3.91	2.25	0.95	0.92
CFO/Total Liabilities	0.97	0.25	0.77	1.19	0.45	0.54	0.72
CFO/CapEx	19.87	1.62	5.06	17.59	- -	- -	- -
Altman's Z-Score	0.26	0.23	0.21	0.19	0.19	0.17	0.14

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	15	13	14	14	12	12	- -
- Cash & Cash Equivalents	4	9	8	7	7	16	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	2	- -	7	4	2	2
Enterprise Value	12	6	7	14	9	-2	-16
Total Capital	16	18	17	24	22	21	22
Total Debt/Capital (%)	6.52	11.36	2.96	28.56	18.69	9.66	9.15
Total Debt / EV	0.09	0.33	0.07	0.49	0.45	-0.85	-0.12
EV/Sales	2.6	1.2	1.31	2.36	1.56	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	12.09	20.71	6.47	7.2	12.2	- -	- -
EV/Free Cash Flow to Firm	11.51	12.79	5.4	6.81	12.2	- -	- -
Diluted Market Cap	15	13	14	14	12	12	- -
Diluted Enterprise Value	12	6	7	14	9	-2	-16
EV per Share	18.25	9.11	10.89	21.31	14.27	- -	- -
TTM Sales	5	5	6	6	6	6	7
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1	- -	1	2	1	1	1
TTM Free Cash Flow to Firm	1	- -	1	2	1	1	1

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	14.6	26.68	10.67	6.75	15.81	11.46	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	12	6	7	14	9	-2	-16
Low Price	21.05	19	18.4	20	17.75	18.2	18.01
EV/Sales	2.6	1.2	1.31	2.36	1.56	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	15.96	12.32	12.79	11.18	11.17	16.61	- -
Price/Earnings Average	15.89	13.43	12.33	11.41	11.52	16.91	- -
Price/Earnings High	17.85	15.14	13.08	11.92	12.74	17.34	- -
Price/Earnings Low	14.5	12.32	10.94	10.6	10.71	16.61	- -
Price/Book Value	1.03	0.81	0.87	0.8	0.67	0.64	- -
Price/Book Value Average	1.03	0.88	0.84	0.82	0.69	0.65	- -
Price/Book Value High	1.15	0.99	0.89	0.86	0.76	0.67	- -
Price/Book Value Low	0.94	0.81	0.74	0.76	0.64	0.64	- -
Price/Tangible Book Value	0.93	0.71	0.79	1.05	0.8	0.78	- -
Price/Tangible Book Value Average	0.93	0.77	0.76	1.07	0.82	0.79	- -
Price/Tangible Book Value High	1.04	0.87	0.81	1.12	0.91	0.81	- -
Price/Tangible Book Value Low	0.85	0.71	0.68	0.99	0.77	0.78	- -
Price/Sales	3.29	2.51	2.58	2.33	2.02	2.01	- -
Price/Sales Average	3.28	2.74	2.49	2.38	2.08	2.05	- -
Price/Sales High	3.68	3.09	2.64	2.49	2.31	2.1	- -
Price/Sales Low	2.99	2.51	2.21	2.21	1.94	2.01	- -
Price/Cash Flow	15.34	43.19	12.78	7.13	15.81	11.46	- -
Price/Cash Flow Average	15.27	47.08	12.32	7.27	16.3	11.66	- -
Price/Cash Flow High	17.15	53.08	13.08	7.6	18.03	11.96	- -
Price/Cash Flow Low	13.94	43.19	10.94	6.76	15.17	11.46	- -
Price/Free Cash Flow Average	14.54	29.08	10.29	6.88	16.3	11.66	- -
Price/Free Cash Flow High	16.33	32.79	10.92	7.2	18.03	11.96	- -
Price/Free Cash Flow Low	13.27	26.68	9.13	6.4	15.17	11.46	- -
EV/Sales Average	2.58	1.43	1.21	2.4	1.62	- -	- -
EV/Sales High	2.99	1.78	1.37	2.51	1.84	- -	- -
EV/Sales Low	2.3	1.2	0.93	2.23	1.48	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	23.16	19	21.5	21.1	18.5	18.2	19.2
High Price	25.9	23.35	22	22.5	21.1	19	19.25
Enterprise Value Average	12	7	7	14	10	-2	-16
Enterprise Value High	14	9	8	15	11	-2	-16
Enterprise Value Low	11	6	5	13	9	-2	-16

Shares Outstanding	- -	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	- -
Basic Weighted Avg Shares	1	1	1	1	1	1	- -
Revenue per Share	7.03	7.57	8.33	9.04	9.15	9.03	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.45	1.54	1.68	1.89	1.66	1.1	- -
Basic EPS from Cont Ops	1.45	1.54	1.68	1.89	1.66	1.1	- -
Diluted EPS, GAAP	1.45	1.54	1.68	1.89	1.66	1.1	- -
Diluted EPS from Cont Ops	1.45	1.54	1.68	1.89	1.66	1.1	- -
Dividend per Share	0.38	0.41	0.48	0.45	0.45	0.45	- -
Cash Flow per Share	1.51	0.44	1.68	2.96	1.17	1.59	- -
Free Cash Flow per Basic Share	1.43	0.17	1.35	2.79	1.17	1.59	- -
Cash & Equivalents per Share	6.47	12.91	11.37	10.31	10.59	24.77	- -
Book Value per Share	22.43	23.56	24.8	26.3	27.69	28.32	- -
Tangible Book Value per Share	24.8	26.8	27.14	20.16	23.18	23.41	- -

Empire Bancshares, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)