FFB Bancorp Financial Ratios — FFBB 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 (%)	12.66	6.32	-1.68	10.43	9.72	10.81	11.42	16.6	19.86	19.11	26.01	29.2	30.09	22.83	13.35
Return on Assets (%)	1.36	0.6	0.01	0.9	0.92	0.93	0.96	1.43	1.83	1.63	2.1	2.23	2.52	2.38	1.53
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	0.12	9.17	9.82	10.81	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	2.45	2.41	2.67	33.56	36.38	36.72	0.68	0.77	0.67	0.46	0.28	0.34	0.35	0.18	0.25
Operating Margin (%)	- -	- -	0.48	31.17	34.62	36.05	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	53.28	- -	6.26	224.9	62.26	43.56	-210.93	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	21.09	23.43	0.48	31.17	34.62	36.05	39.91	40.83	48.29	45.51	57.81	61.32	57.36	51.35	34.76
Profit Margin (%)	25.7	13.83	0.28	19.95	21.26	21.64	22.14	30.27	35.17	33.35	42.06	45.09	41.65	37.39	25.25
Net Income to Common Margin (%)	23.83	12.58	-3.04	17.08	18.72	21.64	22.14	30.27	35.17	33.35	42.06	45.09	41.65	37.39	25.25
Effective Tax Rate (%)	- -	40.95	40.82	36.01	38.6	39.96	44.53	25.86	27.17	26.71	27.26	26.47	27.4	27.18	27.37
Dvd Payout Ratio (%)	-1.84	-0.26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	12.89	6.33	-1.68	10.43	9.72	10.81	11.42	16.6	19.86	19.11	26.01	29.2	30.09	22.83	13.35

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	101	39	104	74	38	38
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	31	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	70	39	104	74	38	38
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	636.01	286.74	527.48	260.07	227.59	162.35
Net Debt/EBITDA	-74.33	-73.71	-45.2	-4.84	-5.41	-2.87	-142.13	-169.79	-133.26	512.86	7.39	224.67	32.94	-162.46	-262.14
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	-250.61	-5.21	-5.68	-2.93	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.09	8.35	7.19	7.52	9.11	8.23	8.49	8.71	9.65	7.86	8.27	7.13	9.58	11.2	11.68
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	102.3	43.99	113.08	56.31	22.57	20.65
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.33	30.55	53.07	36.03	18.41	17.11
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.04	3.64	8.07	5.39	2.53	2.41
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	147.53	43.99	113.08	56.31	22.57	20.65
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.6	30.55	53.07	36.03	18.41	17.11
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.6	3.64	8.07	5.39	2.53	2.41
Net Debt to Equity	-74.61	-64.6	-51.49	-69.76	-87.11	-50.07	-46.77	-65.95	-45.22	118.96	1.13	48.16	7.13	-16.11	-33.34
Net Debt/Capital (%)	-293.8	-182.46	-106.15	-230.74	-675.79	-100.29	-87.87	-193.67	-82.54	54.33	1.12	32.51	6.66	-19.21	-50.01
EBITDA	- -	- -	- -	4	4	5	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	3	4	5	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	3	4	5	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	9.09	8.35	7.19	7.52	9.11	8.23	8.49	8.71	9.65	7.86	8.27	7.13	9.58	11.2	11.68
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	102.3	43.99	113.08	56.31	22.57	20.65
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.33	30.55	53.07	36.03	18.41	17.11
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.04	3.64	8.07	5.39	2.53	2.41
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	147.53	43.99	113.08	56.31	22.57	20.65
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.6	30.55	53.07	36.03	18.41	17.11
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.6	3.64	8.07	5.39	2.53	2.41
CFO/Total Liabilities	1.47	1.28	1.38	2.32	1.22	1.64	1.43	1.14	0.14	3.39	1.89	1.91	3.96	2.57	2.15
CFO/CapEx	24.73	31.69	11.18	81.3	65.34	57.12	24.65	27.85	5.92	257.14	73.2	74.03	181.16	214.97	108.16
Altman's Z-Score	0.07	0.08	0.07	0.13	0.15	0.15	0.15	0.16	0.21	0.16	0.22	0.23	0.29	0.34	0.31

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	5.15	3.05	2.72	3.23	4.34	4.57	4.86	5.49	5.92	4.99	3.41	2.26	4.97	- -	- -
Days Sales Outstanding	70.82	119.6	134.21	113.08	84.02	79.83	75.03	66.47	61.7	73.19	107.04	161.83	73.41	- -	- -
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	15	18	20	21	27	31	55	57	85	93	175	190	241	311	255
- Cash & Cash Equivalents	14	15	11	17	24	15	16	27	23	20	38	60	64	65	100
+ Preferred Equity and Hybrid Capital	2	6	6	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	101	39	104	74	38	38
Enterprise Value	-52	-55	-52	-56	-65	-50	-33	-54	-37	-42	-112	-106	-73	-35	-47
Total Capital	18	23	21	25	27	30	35	41	52	170	129	197	204	206	223
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.6	30.55	53.07	36.03	18.41	17.11
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.41	-0.35	-0.99	-1.01	-1.08	-0.81
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.6	- -	- -	- -	0.13
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,284.1	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.39	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.26	- -	- -	- -	- -
Diluted Market Cap	15	23	19	29	28	32	56	58	86	94	177	190	241	312	262
Diluted Enterprise Value	4	14	13	17	4	17	40	31	62	176	178	235	251	285	200
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	57.33	- -	- -	- -	- -
TTM Sales	7	8	9	11	12	14	17	21	26	35	49	59	81	91	93
TTM EBITDA	- -	- -	- -	4	4	5	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	3	4	5	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	2	2	3	5	3	5	5	5	1	27	19	23	49	34	30
TTM Free Cash Flow to Firm	2	2	3	5	3	6	6	5	1	27	19	23	49	35	30

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	6.32	9.54	6.3	5.34	8.28	5.69	10.13	11.51	104.21	3.44	9.3	8.17	4.91	9.03	8.62
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-52	-55	-52	-56	-65	-50	-33	-54	-37	-42	-112	-106	-73	-35	-47
Low Price	7.17	7.53	8.71	9.1	9.95	9.7	11.4	19.51	19.8	20	31.01	52.6	52.02	73.31	66
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.6	- -	- -	- -	0.13
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,284.1	- -	- -	- -	- -
Price/Earnings	8.66	16.2	- -	11.65	10.04	10.2	14.95	9.05	9.15	8.07	8.52	7.11	7.19	9.11	11.06
Price/Earnings Average	8.68	15.48	-67.14	10.47	10.24	9.03	12.23	10.56	7.91	6.69	6.64	6.93	6.19	8.12	10.5
Price/Earnings High	9.47	19.09	-73.56	12.36	10.92	10.46	17.59	12.31	9.54	8.59	8.75	7.95	7.51	9.39	12.98
Price/Earnings Low	7.82	13.21	-58.51	9.86	9.83	8.61	8.72	8.92	6.3	5.21	4.64	6.18	4.92	6.81	8.59
Price/Book Value	0.96	1.03	1.25	1.11	1.02	1.05	1.6	1.39	1.63	1.36	1.96	2.06	1.84	1.85	1.38
Price/Book Value Average	0.96	0.98	1.25	1	1.04	0.93	1.31	1.62	1.41	1.13	1.53	2	1.59	1.65	1.31
Price/Book Value High	1.05	1.21	1.37	1.18	1.11	1.08	1.89	1.89	1.7	1.45	2.01	2.3	1.93	1.9	1.62
Price/Book Value Low	0.87	0.84	1.09	0.94	1	0.89	0.94	1.37	1.12	0.88	1.07	1.79	1.26	1.38	1.07
Price/Tangible Book Value	0.96	1.03	1.25	1.11	1.02	1.05	1.6	1.39	1.63	1.36	1.96	2.06	1.84	1.85	1.38
Price/Tangible Book Value Average	0.96	0.98	1.25	1	1.04	0.93	1.31	1.62	1.41	1.13	1.53	2	1.59	1.65	1.31
Price/Tangible Book Value High	1.05	1.21	1.37	1.18	1.11	1.08	1.89	1.89	1.7	1.45	2.01	2.3	1.93	1.9	1.62
Price/Tangible Book Value Low	0.87	0.84	1.09	0.94	1	0.89	0.94	1.37	1.12	0.88	1.07	1.79	1.26	1.38	1.07
Price/Sales	2.06	2.04	2.04	1.99	1.88	2.21	3.31	2.74	3.22	2.69	3.58	3.21	2.99	3.4	2.79
Price/Sales Average	2.07	1.95	2.04	1.79	1.92	1.95	2.71	3.2	2.78	2.23	2.79	3.12	2.58	3.04	2.65
Price/Sales High	2.26	2.4	2.24	2.11	2.04	2.26	3.89	3.73	3.36	2.87	3.68	3.59	3.13	3.51	3.28
Price/Sales Low	1.86	1.66	1.78	1.69	1.84	1.86	1.93	2.7	2.22	1.74	1.95	2.79	2.05	2.55	2.17
Price/Cash Flow	6.57	7.23	6.86	3.98	6.82	5.74	10.34	11.66	119.58	3.41	9.33	8.22	4.93	9.04	8.68
Price/Cash Flow Average	6.58	6.91	6.86	3.58	6.96	5.08	8.46	13.61	103.36	2.82	7.27	8.01	4.25	8.06	8.24
Price/Cash Flow High	7.19	8.52	7.51	4.23	7.42	5.89	12.17	15.87	124.78	3.63	9.59	9.19	5.15	9.32	10.18
Price/Cash Flow Low	5.94	5.9	5.98	3.37	6.68	4.84	6.03	11.49	82.35	2.2	5.08	7.15	3.38	6.76	6.74
Price/Free Cash Flow Average	6.33	9.12	6.29	4.8	8.45	5.03	8.29	13.44	90.08	2.85	7.25	7.96	4.23	8.05	8.18
Price/Free Cash Flow High	6.91	11.24	6.89	5.66	9.01	5.83	11.92	15.67	108.75	3.66	9.55	9.14	5.13	9.31	10.12
Price/Free Cash Flow Low	5.7	7.78	5.48	4.52	8.11	4.8	5.91	11.34	71.77	2.22	5.06	7.11	3.36	6.76	6.7
EV/Sales Average	0.53	0.93	1.56	0.7	0.37	0.9	1.76	1.9	1.9	4.6	2.81	3.9	2.69	2.74	1.93
EV/Sales High	0.72	1.41	1.76	1.02	0.53	1.21	2.95	2.43	2.47	5.23	3.7	4.37	3.24	3.22	2.54
EV/Sales Low	0.33	0.63	1.28	0.6	0.28	0.81	0.97	1.4	1.33	4.1	1.97	3.56	2.16	2.25	1.46
EV/EBITDA Average	21.8	38.73	58.43	2.08	1.03	2.46	256.85	247.86	281.28	998.32	1,002.81	1,159.11	766.45	1,498.52	767.05
EV/EBITDA High	29.54	58.41	66.11	3.05	1.45	3.3	431.46	317.3	367.16	1,136.4	1,319.33	1,297.46	922.14	1,758.24	1,010.47
EV/EBITDA Low	13.43	26.36	48.12	1.78	0.77	2.21	142.17	182.83	197.02	890.76	702.36	1,058.8	615.95	1,231.67	579.89
EV/EBIT Average	- -	- -	323.94	2.24	1.08	2.5	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	366.52	3.28	1.53	3.36	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	266.79	1.91	0.81	2.25	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	7.94	9.23	10	10.75	10.16	11.5	19.55	19.8	28.75	31.01	57	60.5	75.98	97.97	85
High Price	8.68	10.88	10.95	11.4	11.05	11.79	23	26.95	30	33	58.54	67.65	79.34	101	99.75
Enterprise Value Average	4	8	14	7	4	13	29	39	50	159	137	230	217	250	180
Enterprise Value High	5	12	16	11	6	17	49	50	65	181	181	257	261	294	237
Enterprise Value Low	2	5	12	6	3	12	16	29	35	142	96	210	174	206	136

Shares Outstanding	2	2	2	2	3	3	3	3	3	3	3	3	3	3	3
Diluted Weighted Avg Shares	2	3	2	3	3	3	3	3	3	3	3	3	3	3	3
Basic Weighted Avg Shares	2	2	2	2	2	3	3	3	3	3	3	3	3	3	3
Revenue per Share	3.85	4.53	4.89	5.4	5.41	5.21	5.91	7.23	8.94	11.52	15.91	18.86	25.38	28.78	30.43
EBITDA per Share	0.09	0.11	0.13	1.81	1.97	1.91	0.04	0.06	0.06	0.05	0.04	0.06	0.09	0.05	0.08
Operating Income per Share	- -	- -	0.02	1.68	1.87	1.88	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.92	0.57	-0.15	0.92	1.01	1.13	1.31	2.19	3.14	3.84	6.69	8.51	10.57	10.76	7.68
Basic EPS from Cont Ops	0.99	0.63	0.01	1.08	1.15	1.13	1.31	2.19	3.14	3.84	6.69	8.51	10.57	10.76	7.68
Diluted EPS, GAAP	0.92	0.42	-0.15	0.68	0.82	1.12	1.28	2.14	3.09	3.79	6.62	8.44	10.56	10.72	7.66
Diluted EPS from Cont Ops	0.99	0.46	0.01	0.79	0.93	1.12	1.28	2.14	3.09	3.79	6.62	8.44	10.56	10.72	7.66
Dividend per Share	0.06	0.06	0.16	0.15	0.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.21	1.28	1.46	2.7	1.49	2	1.89	1.7	0.24	9.1	6.11	7.36	15.41	10.84	9.8
Free Cash Flow per Basic Share	1.16	1.24	1.33	2.66	1.47	1.97	1.81	1.64	0.2	9.06	6.02	7.26	15.32	10.79	9.7
Cash & Equivalents per Share	35.88	40.47	39.42	42.19	34.2	29.75	31.31	38.73	41.18	78.65	106.25	127.49	122.07	121.04	113.46
Book Value per Share	8.28	9	8.02	9.68	10	10.96	12.19	14.24	17.67	22.82	29.08	29.41	41.21	53.02	61.64
Tangible Book Value per Share	8.28	9	8.02	9.68	10	10.96	12.19	14.24	17.67	22.82	29.08	29.41	41.21	53.02	61.64

FFB Bancorp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)