First Greenwich Financial, Inc. Financial Ratios — FGFI

Profitability (USD)

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	143.54	63.25	22.21	15.65	18.49
Return on Assets (%)	- -	0.78	0.32	0.59	1.17	1.07	0.49	0.37	0.49
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	31.53	32.09	14.22	22.02	43.17	41.16	22.4	20.57	21.79
Profit Margin (%)	10.33	23.1	10.93	16.64	30.82	32.32	18.39	17.29	17.81
Net Income to Common Margin (%)	10.33	23.1	7.82	14.46	29.49	31.92	17.95	16.8	17.44
Effective Tax Rate (%)	67.25	28.02	23.15	24.44	28.61	21.49	17.9	15.92	18.28
Dvd Payout Ratio (%)	- -	- -	-19.27	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	143.54	63.25	22.21	15.65	18.49

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	59	52	39	66	73	63	62	114	72
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	59	52	39	66	73	63	62	114	72
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	-1.49	-0.65	-0.3	0.26	1.19	2.11	2.19	2.35	2.84
Long-Term Debt/Equity (%)	235.49	159.31	113.54	179.73	189.55	139.79	129.11	223.71	129.68
Long-Term Debt/Capital (%)	109	95.24	91.09	91.49	89.91	80.99	77.97	84.92	74.91
Long-Term Debt/Total Assets (%)	18.01	14.53	10.06	14.38	12.45	9.82	8.36	14.08	8.95
Total Debt/Equity (%)	235.49	159.31	113.54	179.73	189.55	139.79	129.11	223.71	129.68
Total Debt/Capital (%)	109	95.24	91.09	91.49	89.91	80.99	77.97	84.92	74.91
Total Debt/Total Assets (%)	18.01	14.53	10.06	14.38	12.45	9.82	8.36	14.08	8.95
Net Debt to Equity	-11.09	-68.5	-50.67	-89.11	-245.53	-117.29	-139.52	-142.81	-86.44
Net Debt/Capital (%)	-5.41	-69.36	-68.5	-83.02	707.48	-212	-535.22	-118.39	-99.73
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	-1.49	-0.65	-0.3	0.26	1.19	2.11	2.19	2.35	2.84
Long-Term Debt/Equity (%)	235.49	159.31	113.54	179.73	189.55	139.79	129.11	223.71	129.68
Long-Term Debt/Capital (%)	109	95.24	91.09	91.49	89.91	80.99	77.97	84.92	74.91
Long-Term Debt/Total Assets (%)	18.01	14.53	10.06	14.38	12.45	9.82	8.36	14.08	8.95
Total Debt/Equity (%)	235.49	159.31	113.54	179.73	189.55	139.79	129.11	223.71	129.68
Total Debt/Capital (%)	109	95.24	91.09	91.49	89.91	80.99	77.97	84.92	74.91
Total Debt/Total Assets (%)	18.01	14.53	10.06	14.38	12.45	9.82	8.36	14.08	8.95
CFO/Total Liabilities	0.8	7.41	1.18	0.8	1.44	1.08	0.52	0.47	-0.24
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.01	0.02	0.07	0.07	0.09	0.1	0.09	0.09	0.11

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -	- -
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

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	26	27	35	42	42	43	51
- Cash & Cash Equivalents	3	22	17	33	95	53	67	73	48
+ Preferred Equity and Hybrid Capital	- -	5	5	5	1	1	1	1	1
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	59	52	39	66	73	63	62	114	72
Enterprise Value	57	35	52	65	14	54	38	86	76
Total Capital	55	55	43	72	82	78	79	134	96
Total Debt/Capital (%)	109	95.24	91.09	91.49	89.91	80.99	77.97	84.92	74.91
Total Debt / EV	1.05	1.51	0.75	1.02	5.2	1.17	1.61	1.33	0.95
EV/Sales	5.53	2.97	4.81	4.33	0.71	2.64	2.09	5.21	3.43
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	23.34	1.43	12.55	19.2	1.78	8.41	10.67	23.91	- -
EV/Free Cash Flow to Firm	23.34	1.43	12.55	19.2	1.78	8.41	10.67	23.91	- -
Diluted Market Cap	- -	- -	26	34	43	45	45	46	53
Diluted Enterprise Value	57	35	52	72	23	56	41	88	78
EV per Share	22.54	13.83	20.82	25.66	5.59	21.26	15.17	33.73	29.26
TTM Sales	10	12	11	15	20	20	18	16	22
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	2	24	4	3	8	6	4	4	-2
TTM Free Cash Flow to Firm	2	24	4	3	8	6	4	4	-2

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	6.2	10.09	5.45	6.99	12.4	12.75	-29.61
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	57	35	52	65	14	54	38	86	76
Low Price	- -	- -	10.2	10.3	10.55	14	16.11	15.3	15.75
EV/Sales	5.53	2.97	4.81	4.33	0.71	2.64	2.09	5.21	3.43
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	30.29	12.32	5.88	6.53	12.76	15.64	13.13
Price/Earnings Average	- -	- -	30.29	12.87	5.25	6.11	12.79	15.37	12.56
Price/Earnings High	- -	- -	30.29	15.76	6.44	6.53	13.26	15.87	13.13
Price/Earnings Low	- -	- -	30.15	12.02	4.53	5.45	12.35	14.08	10.58
Price/Book Value	- -	- -	-22.4	22.56	4.93	3.14	2.6	2.27	2.22
Price/Book Value Average	- -	- -	-22.4	23.57	4.4	2.94	2.6	2.23	2.13
Price/Book Value High	- -	- -	-22.4	28.86	5.4	3.14	2.7	2.3	2.22
Price/Book Value Low	- -	- -	-22.29	22.02	3.8	2.62	2.51	2.04	1.79
Price/Tangible Book Value	- -	- -	0.88	0.84	0.92	0.97	0.9	0.87	0.94
Price/Tangible Book Value Average	- -	- -	0.88	0.88	0.82	0.91	0.91	0.85	0.9
Price/Tangible Book Value High	- -	- -	0.88	1.08	1.01	0.97	0.94	0.88	0.94
Price/Tangible Book Value Low	- -	- -	0.87	0.82	0.71	0.81	0.87	0.78	0.75
Price/Sales	- -	- -	2.37	1.78	1.74	2.09	2.29	2.63	2.29
Price/Sales Average	- -	- -	2.37	1.86	1.55	1.95	2.3	2.58	2.19
Price/Sales High	- -	- -	2.37	2.28	1.9	2.09	2.38	2.67	2.29
Price/Sales Low	- -	- -	2.36	1.74	1.34	1.74	2.22	2.36	1.85
Price/Cash Flow	- -	- -	6.18	7.89	4.37	6.63	11.71	12.05	-28.37
Price/Cash Flow Average	- -	- -	6.18	8.25	3.9	6.21	11.74	11.84	-27.13
Price/Cash Flow High	- -	- -	6.18	10.1	4.78	6.63	12.17	12.23	-28.37
Price/Cash Flow Low	- -	- -	6.15	7.71	3.37	5.54	11.33	10.84	-22.86
Price/Free Cash Flow Average	- -	- -	6.2	10.55	4.87	6.55	12.43	12.53	-28.32
Price/Free Cash Flow High	- -	- -	6.2	12.91	5.97	6.99	12.88	12.94	-29.61
Price/Free Cash Flow Low	- -	- -	6.17	9.85	4.2	5.84	12	11.47	-23.86
EV/Sales Average	5.53	2.97	4.81	4.41	0.52	2.51	2.09	5.17	3.33
EV/Sales High	5.53	2.97	4.81	4.83	0.87	2.64	2.18	5.25	3.43
EV/Sales Low	5.53	2.97	4.8	4.29	0.31	2.3	2.01	4.95	2.98
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	10.25	10.55	13.7	16.77	16.65	17	19.55
High Price	- -	- -	10.25	13.5	15	16.77	17.3	17.25	19.55
Enterprise Value Average	57	35	52	66	10	51	39	85	74
Enterprise Value High	57	35	52	72	17	54	40	86	76
Enterprise Value Low	57	35	52	64	6	47	37	81	66

Shares Outstanding	3	3	3	3	3	3	3	3	3
Diluted Weighted Avg Shares	3	3	3	3	3	3	3	3	3
Basic Weighted Avg Shares	3	3	3	3	3	3	3	3	3
Revenue per Share	4.07	4.65	4.33	5.92	7.9	8.04	7.27	6.47	8.54
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.42	1.08	0.34	0.86	2.33	2.57	1.3	1.09	1.49
Basic EPS from Cont Ops	0.42	1.08	0.47	0.99	2.43	2.6	1.34	1.12	1.52
Diluted EPS, GAAP	0.42	1.08	0.34	0.67	1.87	2.43	1.23	1.03	1.43
Diluted EPS from Cont Ops	0.42	1.08	0.47	0.77	1.95	2.47	1.26	1.06	1.46
Dividend per Share	- -	- -	0.07	0.13	0.1	0.03	0.03	0.03	0.03
Cash Flow per Share	0.97	9.65	1.66	1.34	3.13	2.53	1.42	1.41	-0.69
Free Cash Flow per Basic Share	0.97	9.65	1.66	1.34	3.13	2.53	1.42	1.41	-0.69
Cash & Equivalents per Share	1.11	8.95	6.93	12.93	37.69	20.84	26.4	28.68	18.45
Book Value per Share	-1.95	-0.93	-0.46	0.47	2.78	5.34	6.41	7.49	8.79
Tangible Book Value per Share	10.04	11.1	11.69	12.55	14.86	17.28	18.43	19.59	20.87

First Greenwich Financial, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)