Freedom Financial Holdings, Inc. Financial Ratios — FDVA

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 (%)	7.82	4.87	5.34	5.73	4.75	5.61	5.02	0.33	4.39	10.71	13.61	13.25	3.04	5.94	0.45
Return on Assets (%)	1.25	0.53	0.53	0.52	0.46	0.59	0.52	0.04	0.55	1.16	1.31	1.13	0.22	0.43	0.03
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	5.34	5.73	4.38	3.88	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	1.32	0.98	14.41	14.9	17.41	20.8	1.17	1.49	5.39	0.77	0.5	0.45	0.47	0.37	0.29
Operating Margin (%)	- -	- -	13.51	13.48	15.98	19.71	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	13.19	- -	100.45	13.33	22.66	32.41	-426.03	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	23.02	13.57	13.51	13.48	15.98	18.65	23.06	0.77	15.35	27.56	35.73	35.9	7.06	18.88	0.64
Profit Margin (%)	23.02	13.57	13.51	13.48	10.55	12.59	12.22	0.99	13.08	22.34	28.92	28.61	7.54	15.89	1.15
Net Income to Common Margin (%)	23.02	13.57	13.51	13.48	10.55	12.59	12.22	0.99	13.08	22.34	28.92	28.61	7.54	15.89	1.15
Effective Tax Rate (%)	- -	- -	- -	- -	33.99	32.48	47	- -	14.83	18.92	19.07	20.29	- -	15.87	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	7.82	4.87	5.34	5.73	4.75	5.61	5.02	0.33	4.39	10.71	13.61	13.25	3.04	5.94	0.45

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	- -	- -	- -	- -	6	44	10	17	39	33	51	47	72	87	62
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	6	44	10	17	39	33	51	47	72	87	62
Total Debt/EBITDA	- -	- -	- -	- -	2.19	9.97	40.53	59.15	34.84	131.22	276.3	280.37	496.28	781.27	645.25
Net Debt/EBITDA	-157.21	-138.54	-6.28	-3.36	-0.24	8.69	-95.9	5.16	9.14	10.74	77.39	59.65	315.06	505.12	-153.89
Total Debt/EBIT	- -	- -	- -	- -	2.38	10.52	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	-6.7	-3.71	-0.26	9.17	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	11.42	10.59	9.53	8.69	10.63	10.47	10.37	12.35	12.8	9.58	9.6	7.6	7.12	7.47	7.89
Long-Term Debt/Equity (%)	- -	- -	- -	- -	14.56	84.05	18.86	29	60.66	45.49	61.17	61.79	92.81	106.66	73.21
Long-Term Debt/Capital (%)	- -	- -	- -	- -	12.71	45.67	15.87	22.48	37.76	31.27	37.95	38.19	48.14	51.61	42.27
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	1.55	8.8	1.96	3.58	7.76	4.36	5.87	4.7	6.61	7.97	5.78
Total Debt/Equity (%)	- -	- -	- -	- -	14.56	84.05	18.86	29	60.66	45.49	61.17	61.79	92.81	106.66	73.21
Total Debt/Capital (%)	- -	- -	- -	- -	12.71	45.67	15.87	22.48	37.76	31.27	37.95	38.19	48.14	51.61	42.27
Total Debt/Total Assets (%)	- -	- -	- -	- -	1.55	8.8	1.96	3.58	7.76	4.36	5.87	4.7	6.61	7.97	5.78
Net Debt to Equity	-72.31	-47.1	-35.19	-19.96	-1.61	73.27	-44.62	2.53	15.92	3.72	17.13	13.15	58.92	68.96	-17.46
Net Debt/Capital (%)	-261.13	-89.05	-54.3	-24.93	-1.63	42.29	-80.57	2.47	13.21	3.44	14.22	11.37	36.5	40.23	-20.66
EBITDA	- -	- -	1	2	3	4	- -	- -	1	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	1	1	3	3	- -	- -	1	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	1	2	3	4	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	11.42	10.59	9.53	8.69	10.63	10.47	10.37	12.35	12.8	9.58	9.6	7.6	7.12	7.47	7.89
Long-Term Debt/Equity (%)	- -	- -	- -	- -	14.56	84.05	18.86	29	60.66	45.49	61.17	61.79	92.81	106.66	73.21
Long-Term Debt/Capital (%)	- -	- -	- -	- -	12.71	45.67	15.87	22.48	37.76	31.27	37.95	38.19	48.14	51.61	42.27
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	1.55	8.8	1.96	3.58	7.76	4.36	5.87	4.7	6.61	7.97	5.78
Total Debt/Equity (%)	- -	- -	- -	- -	14.56	84.05	18.86	29	60.66	45.49	61.17	61.79	92.81	106.66	73.21
Total Debt/Capital (%)	- -	- -	- -	- -	12.71	45.67	15.87	22.48	37.76	31.27	37.95	38.19	48.14	51.61	42.27
Total Debt/Total Assets (%)	- -	- -	- -	- -	1.55	8.8	1.96	3.58	7.76	4.36	5.87	4.7	6.61	7.97	5.78
CFO/Total Liabilities	0.34	0.79	2.13	0.63	-1.02	1.02	0.81	1.78	-0.65	-3.6	5.86	3.58	0.38	0.6	0.31
CFO/CapEx	89.56	23.65	28.66	2.79	-29.56	4.85	9.36	16.86	-123.1	-236.24	1,712.62	7,853.38	83.72	- -	54.35
Altman's Z-Score	0.01	0.07	0.12	0.12	0.15	0.18	0.16	0.15	0.16	0.12	0.15	0.15	0.12	0.12	0.14

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	18.54	15.6	15.57	15.2	18.09	18.42	14.73	13.5	13.92	12.79	11.19	9.46	6.89	6.67	7.02
Days Sales Outstanding	19.69	23.4	23.45	24.01	20.17	19.82	24.78	27.03	26.23	28.53	32.61	38.57	52.96	54.75	51.97
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	- -	18	33	35	48	71	86	73	75	66	98	106	76	75	84
- Cash & Cash Equivalents	17	12	9	6	7	6	35	16	26	27	34	35	24	29	75
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	6	44	10	17	39	33	51	47	72	87	62
Enterprise Value	-32	-23	- -	2	1	80	-1	26	39	-25	-56	-64	20	-77	-13
Total Capital	24	25	26	30	49	96	66	76	103	107	136	122	149	168	146
Total Debt/Capital (%)	- -	- -	- -	- -	12.71	45.67	15.87	22.48	37.76	31.27	37.95	38.19	48.14	51.61	42.27
Total Debt / EV	- -	- -	- -	- -	11.33	0.54	-8.99	0.66	1	-1.35	-0.92	-0.73	3.54	-1.14	-4.67
EV/Sales	- -	- -	- -	0.14	0.03	3.81	- -	1.33	1.87	- -	- -	- -	0.66	- -	- -
EV/EBITDA	- -	- -	- -	0.95	0.19	18.34	- -	89.33	34.79	- -	- -	- -	140.3	- -	- -
EV/EBIT	- -	- -	- -	1.05	0.21	19.35	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	0.85	- -	17.66	- -	3.47	- -	- -	- -	- -	5.26	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	0.63	- -	14.65	- -	3.27	- -	- -	- -	- -	5.2	- -	- -
Diluted Market Cap	16	18	31	35	38	71	90	71	76	66	98	106	76	75	85
Diluted Enterprise Value	-1	6	22	29	38	109	65	73	89	72	116	118	124	133	72
EV per Share	- -	- -	- -	0.4	0.1	12.39	- -	3.65	5.37	- -	- -	- -	2.79	- -	- -
TTM Sales	8	9	10	12	16	21	22	19	21	33	37	37	31	30	33
TTM EBITDA	- -	- -	1	2	3	4	- -	- -	1	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	1	2	3	4	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1	2	5	2	-4	5	4	7	-3	-25	46	33	4	6	3
TTM Free Cash Flow to Firm	1	2	5	3	-4	5	4	8	-3	-25	46	33	4	6	3

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	25.16	10.14	5.63	12.91	-10.88	12.99	20.87	8.98	-26.68	-2.66	2.12	3.25	19.58	12.45	27.59
EV/EBIT	- -	- -	- -	1.05	0.21	19.35	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-32	-23	- -	2	1	80	-1	26	39	-25	-56	-64	20	-77	-13
Low Price	3.63	4.1	4.55	7.95	7.18	7.75	10.5	9.25	9.37	5.2	9.05	13.36	9.76	9.66	9.6
EV/Sales	- -	- -	- -	0.14	0.03	3.81	- -	1.33	1.87	- -	- -	- -	0.66	- -	- -
EV/EBITDA	- -	- -	- -	0.95	0.19	18.34	- -	89.33	34.79	- -	- -	- -	140.3	- -	- -
Price/Earnings	8.49	15	22.43	20.78	21.99	26.32	31.68	361.07	27.6	8.96	9.12	10.05	32.77	15.93	225.36
Price/Earnings Average	9.28	16.67	19.73	22.91	21.07	21.35	30.96	426.44	26.55	7.79	8.08	9.89	36.79	16.04	210.78
Price/Earnings High	13.35	20.85	28.77	26.3	22.52	26.92	35.07	465.55	29.71	10.58	9.24	11.04	47.02	17.75	226.7
Price/Earnings Low	7.51	13.54	13.2	20.01	19.02	18.54	25.39	326.49	24.74	5.12	6.17	9.21	30.7	14.91	182.88
Price/Book Value	- -	0.71	1.25	1.17	1.12	1.37	1.55	1.23	1.18	0.9	1.17	1.4	0.98	0.92	1
Price/Book Value Average	- -	0.79	1.1	1.29	1.07	1.11	1.51	1.45	1.13	0.79	1.03	1.38	1.1	0.93	0.93
Price/Book Value High	- -	0.99	1.6	1.48	1.14	1.4	1.71	1.58	1.27	1.07	1.18	1.54	1.4	1.03	1
Price/Book Value Low	- -	0.65	0.74	1.13	0.97	0.97	1.24	1.11	1.06	0.52	0.79	1.29	0.92	0.86	0.81
Price/Tangible Book Value	- -	0.71	1.25	1.17	1.12	1.37	1.55	1.23	1.18	0.9	1.17	1.4	0.98	0.92	1
Price/Tangible Book Value Average	- -	0.79	1.1	1.29	1.07	1.11	1.51	1.45	1.13	0.79	1.03	1.38	1.1	0.93	0.93
Price/Tangible Book Value High	- -	0.99	1.6	1.48	1.14	1.4	1.71	1.58	1.27	1.07	1.18	1.54	1.4	1.03	1
Price/Tangible Book Value Low	- -	0.65	0.74	1.13	0.97	0.97	1.24	1.11	1.06	0.52	0.79	1.29	0.92	0.86	0.81
Price/Sales	1.95	2.03	3.03	2.8	2.32	3.31	3.87	3.56	3.61	2	2.64	2.88	2.47	2.53	2.6
Price/Sales Average	2.14	2.26	2.67	3.09	2.22	2.69	3.78	4.21	3.47	1.74	2.34	2.83	2.77	2.55	2.43
Price/Sales High	3.07	2.83	3.89	3.55	2.37	3.39	4.29	4.59	3.88	2.36	2.67	3.16	3.54	2.82	2.61
Price/Sales Low	1.73	1.84	1.78	2.7	2.01	2.34	3.1	3.22	3.24	1.14	1.78	2.64	2.31	2.37	2.11
Price/Cash Flow	25.44	10.57	5.82	16.9	-10.37	15.35	22.04	9.25	-26.16	-2.64	2.11	3.24	19.73	12.44	27.88
Price/Cash Flow Average	27.81	11.75	5.12	18.64	-9.94	12.45	21.54	10.92	-25.17	-2.3	1.87	3.18	22.15	12.53	26.08
Price/Cash Flow High	39.99	14.69	7.47	21.39	-10.62	15.7	24.39	11.92	-28.16	-3.12	2.14	3.55	28.31	13.87	28.05
Price/Cash Flow Low	22.5	9.54	3.43	16.27	-8.97	10.81	17.66	8.36	-23.46	-1.51	1.43	2.97	18.48	11.65	22.62
Price/Free Cash Flow Average	27.5	11.27	4.95	14.23	-10.42	10.54	20.4	10.61	-25.67	-2.32	1.88	3.19	21.97	12.54	25.81
Price/Free Cash Flow High	39.55	14.1	7.22	16.33	-11.14	13.28	23.1	11.58	-28.72	-3.14	2.15	3.56	28.09	13.88	27.76
Price/Free Cash Flow Low	22.25	9.16	3.31	12.43	-9.41	9.15	16.73	8.12	-23.92	-1.52	1.43	2.98	18.34	11.66	22.39
EV/Sales Average	0.06	0.93	1.92	2.74	2.75	4.55	2.67	4.5	4.15	1.93	2.81	3.14	4.3	4.51	2.02
EV/Sales High	1	1.5	3.22	3.22	2.95	5.27	3.17	4.9	4.56	2.56	3.15	3.46	5.07	4.78	2.2
EV/Sales Low	- -	0.5	0.99	2.33	2.48	4.19	1.99	3.46	3.91	1.33	2.26	2.94	3.84	4.33	1.7
EV/EBITDA Average	-157.21	95.14	13.35	18.42	15.82	21.9	228.89	301.02	76.94	250.4	559.82	697.56	915.96	1,202.49	686.84
EV/EBITDA High	-157.21	153.72	22.34	21.63	16.92	25.34	271.95	328.15	84.69	331.33	627.07	770.33	1,079.42	1,274.98	749.03
EV/EBITDA Low	-157.21	51.24	6.85	15.65	14.26	20.16	170.47	231.67	72.51	172.6	449.56	654.92	818.69	1,154.7	577.89
EV/EBIT Average	- -	- -	14.24	20.35	17.24	23.11	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	23.83	23.9	18.44	26.74	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	7.3	17.3	15.54	21.28	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	4.1	4.55	7.73	8.26	8.3	11	13.1	10.23	10.45	9.1	13.37	14.57	10.42	10.32	11.83
High Price	6.45	6.32	9.91	10.45	8.5	11.25	14.5	13.19	11.25	10.75	13.55	16	14.95	11.5	11.9
Enterprise Value Average	-17	8	20	33	45	96	59	87	86	64	104	116	132	134	66
Enterprise Value High	-17	13	33	38	48	111	70	95	94	84	117	128	156	142	72
Enterprise Value Low	-17	4	10	28	40	88	44	67	81	44	84	109	118	128	55

Shares Outstanding	- -	4	4	4	6	6	7	7	7	7	7	7	7	7	7
Diluted Weighted Avg Shares	4	4	4	4	5	6	7	7	7	7	7	7	7	7	7
Basic Weighted Avg Shares	4	4	4	4	5	6	7	7	7	7	7	7	7	7	7
Revenue per Share	2.1	2.23	2.55	2.95	3.58	3.32	3.38	2.87	2.9	4.55	5.07	5.07	4.22	4.08	4.56
EBITDA per Share	0.03	0.02	0.37	0.44	0.62	0.69	0.04	0.04	0.16	0.04	0.03	0.02	0.02	0.02	0.01
Operating Income per Share	- -	- -	0.34	0.4	0.57	0.65	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.48	0.3	0.34	0.4	0.38	0.42	0.41	0.03	0.38	1.02	1.47	1.45	0.32	0.65	0.05
Basic EPS from Cont Ops	0.48	0.3	0.34	0.4	0.38	0.42	0.41	0.03	0.38	1.02	1.47	1.45	0.32	0.65	0.05
Diluted EPS, GAAP	0.48	0.3	0.34	0.38	0.37	0.41	0.39	0.03	0.37	1.01	1.46	1.45	0.32	0.65	0.05
Diluted EPS from Cont Ops	0.48	0.3	0.34	0.38	0.37	0.41	0.39	0.03	0.37	1.01	1.46	1.45	0.32	0.65	0.05
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.16	0.43	1.33	0.49	-0.8	0.72	0.59	1.11	-0.4	-3.45	6.34	4.5	0.53	0.83	0.42
Free Cash Flow per Basic Share	0.16	0.41	1.28	0.31	-0.83	0.57	0.53	1.04	-0.4	-3.46	6.34	4.5	0.52	0.83	0.42
Cash & Equivalents per Share	- -	10.22	7.79	7.86	9.29	5.35	14.88	9	10.46	17.1	28	29.81	17.51	32.8	22.36
Book Value per Share	- -	6.36	6.18	7.04	7.43	8.02	8.47	8.33	8.87	10.09	11.45	10.38	10.64	11.21	11.85
Tangible Book Value per Share	- -	6.36	6.18	7.04	7.43	8.02	8.47	8.33	8.87	10.09	11.45	10.38	10.64	11.21	11.85

Freedom Financial Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)