First Northern Community Bancorp Financial Ratios — FNRN

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 (%)	- -	5.36	6.75	7.64	8.34	8.99	8.88	11.41	11.86	8.8	9.5	9.78	11.89	9.99	9.7
Return on Assets (%)	0.35	0.58	0.62	0.63	0.69	0.73	0.73	1.02	1.16	0.83	0.8	0.84	1.15	1.06	1.11
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	2.05	1.95	1.88	1.88	1.69	1.5	1.27	1.1	2.92	4.01	3.37	3.04	3.98	3.97	3.6
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	10.63	17.74	22.33	24.21	28.14	30.74	36.26	33.54	37.53	30.19	35.89	35.16	40.62	39.56	37.25
Profit Margin (%)	7.46	12.94	14.59	16.41	18.27	19.13	18.59	24.34	27.1	22.04	26.21	25.77	29.53	28.47	28.72
Net Income to Common Margin (%)	3.54	9.77	12.76	16.05	17.99	19.13	18.59	24.34	27.1	22.04	26.21	25.77	29.53	28.47	28.72
Effective Tax Rate (%)	29.82	27.05	34.64	32.22	35.08	37.76	48.74	27.43	27.81	27.01	26.97	26.69	27.3	28.04	22.9
Dvd Payout Ratio (%)	-35.26	0.09	0.08	0.1	0.09	0.06	0.11	0.08	0.05	0.07	0.06	0.05	0.03	0.03	0.04
Sustainable Growth Rate (%)	- -	5.35	6.74	7.63	8.33	8.99	8.86	11.4	11.85	8.79	9.49	9.78	11.89	9.98	9.69

Credit (USD)

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	7	- -	- -	- -	- -	- -	- -	- -	- -	5	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	- -	- -	- -	- -	- -
LT Debt	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	9.55	- -	- -	- -	- -	- -	- -	- -	- -	2.26	- -	- -	- -	- -	- -
Net Debt/EBITDA	-181.68	-230.84	-256.15	-340.85	-339.76	-277.81	-258.13	-218.81	-79.57	-126.12	-196.93	-111.07	-58.09	-48.49	-58.72
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.14	8.1	8.04	8.16	8.17	8.03	8.5	9.32	10.2	8.74	8.12	9.12	10.26	11.06	11.85
Long-Term Debt/Equity (%)	7.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	7.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	7.98	- -	- -	- -	- -	- -	- -	- -	- -	3.32	- -	- -	- -	- -	- -
Total Debt/Capital (%)	7.49	- -	- -	- -	- -	- -	- -	- -	- -	3.34	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	0.9	- -	- -	- -	- -	- -	- -	- -	- -	0.3	- -	- -	- -	- -	- -
Net Debt to Equity	-151.85	-174.77	-208.76	-248.83	-253.29	-190.53	-154.81	-109.93	-94.94	-185.26	-238.02	-166.64	-106.08	-76.86	-73.45
Net Debt/Capital (%)	285.1	226.68	192.15	165.93	164.63	213.98	301.24	1,739.51	-2,249.03	207.57	175.16	551.61	-732.08	-183.92	-220.01
EBITDA	1	1	1	1	1	1	1	1	2	2	2	2	3	3	3
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	-1	- -	1	1	1	2	2	2	1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

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	8.14	8.1	8.04	8.16	8.17	8.03	8.5	9.32	10.2	8.74	8.12	9.12	10.26	11.06	11.85
Long-Term Debt/Equity (%)	7.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	7.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	7.98	- -	- -	- -	- -	- -	- -	- -	- -	3.32	- -	- -	- -	- -	- -
Total Debt/Capital (%)	7.49	- -	- -	- -	- -	- -	- -	- -	- -	3.34	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	0.9	- -	- -	- -	- -	- -	- -	- -	- -	0.3	- -	- -	- -	- -	- -
CFO/Total Liabilities	1.17	1.94	2	1.21	1.41	0.9	1.44	1.38	1.43	0.84	1.45	1.25	1.59	1.14	0.41
CFO/CapEx	13.72	29.86	59.85	19.63	31.08	10.48	13.14	16.28	15.69	14.61	31.48	63.31	22.36	56.96	4.06
Altman's Z-Score	0.08	0.09	0.1	0.1	0.1	0.11	0.14	0.14	0.15	0.11	0.11	0.12	0.14	0.15	0.19

Working Capital (USD)

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	26.34	13.67	14.25	13.54	13.11	11.82	11.6	12.46	12.85	11.75	11.19	11.95	11.63	9.73	9.8
Days Sales Outstanding	13.86	26.7	25.61	26.97	27.83	30.89	31.46	29.29	28.39	31.06	32.6	30.55	31.4	37.52	37.23
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

	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	42	48	68	77	83	102	147	129	140	123	137	123	142	152	223
- Cash & Cash Equivalents	140	161	177	229	217	176	155	124	126	284	359	208	169	136	156
+ Preferred Equity and Hybrid Capital	23	23	13	13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	7	- -	- -	- -	- -	- -	- -	- -	- -	5	- -	- -	- -	- -	- -
Enterprise Value	-229	-275	-270	-290	-318	-351	-288	-309	-329	-591	-854	-703	-599	-618	-351
Total Capital	93	90	85	91	85	94	103	117	132	150	154	171	192	209	227
Total Debt/Capital (%)	7.49	- -	- -	- -	- -	- -	- -	- -	- -	3.34	- -	- -	- -	- -	- -
Total Debt / EV	-0.03	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	42	48	68	77	84	103	149	131	142	124	139	124	143	152	227
Diluted Enterprise Value	-69	-90	-96	-139	-134	-73	-6	7	15	-155	-220	-84	-26	16	72
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	36	36	37	36	38	42	47	52	54	55	54	62	73	70	74
TTM EBITDA	1	1	1	1	1	1	1	1	2	2	2	2	3	3	3
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	8	14	16	10	14	10	16	16	17	13	25	22	27	20	7
TTM Free Cash Flow to Firm	9	15	16	11	14	11	17	17	18	13	26	22	29	20	9

Multiples (USD)

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	4.77	3.25	4.14	7.06	5.98	9.65	8.62	7.85	8.04	9.24	5.32	5.62	5.03	7.63	26.43
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-229	-275	-270	-290	-318	-351	-288	-309	-329	-591	-854	-703	-599	-618	-351
Low Price	2.29	2.46	2.87	4.02	4.51	4.79	6.01	6.98	7.17	5.64	7.1	5.96	5.71	7.07	8.73
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	32.89	13.68	14.44	13.43	12.2	12.67	16.85	10.26	9.5	10.13	9.66	7.75	6.59	7.57	10.57
Price/Earnings Average	33.04	14.45	12.57	12.64	11.63	10.65	15.27	12.29	9.31	8.93	10.1	8.79	6.07	7.08	8.39
Price/Earnings High	39.46	17.69	14.79	13.69	12.25	12.79	16.85	12.71	9.89	11.71	11.08	10.28	7.2	7.95	10.68
Price/Earnings Low	30.12	11.73	10.23	11.78	11.19	10.1	11.69	9.5	8.34	7.59	8.54	6.93	4.89	5.91	6.91
Price/Book Value	0.65	0.71	0.94	0.99	0.97	1.09	1.42	1.11	1.06	0.85	0.89	0.72	0.74	0.72	0.99
Price/Book Value Average	0.66	0.75	0.82	0.93	0.93	0.92	1.29	1.32	1.04	0.75	0.93	0.82	0.68	0.68	0.78
Price/Book Value High	0.78	0.92	0.96	1.01	0.98	1.1	1.42	1.37	1.1	0.98	1.02	0.96	0.81	0.76	1
Price/Book Value Low	0.6	0.61	0.67	0.87	0.89	0.87	0.99	1.02	0.93	0.64	0.79	0.64	0.55	0.57	0.64
Price/Tangible Book Value	0.64	0.69	0.94	0.97	0.99	1.13	1.5	1.16	1.06	0.82	0.92	1	0.92	0.88	1.08
Price/Tangible Book Value Average	0.65	0.73	0.82	0.92	0.94	0.95	1.36	1.39	1.04	0.73	0.96	1.13	0.85	0.83	0.86
Price/Tangible Book Value High	0.77	0.89	0.97	0.99	0.99	1.14	1.5	1.44	1.11	0.95	1.05	1.32	1.01	0.93	1.09
Price/Tangible Book Value Low	0.59	0.59	0.67	0.86	0.91	0.9	1.04	1.08	0.93	0.62	0.81	0.89	0.69	0.69	0.71
Price/Sales	1.17	1.34	1.84	2.15	2.2	2.42	3.13	2.5	2.57	2.23	2.53	2	1.95	2.15	3.04
Price/Sales Average	1.17	1.41	1.6	2.03	2.09	2.04	2.84	2.99	2.52	1.97	2.65	2.27	1.79	2.02	2.41
Price/Sales High	1.4	1.73	1.89	2.2	2.2	2.45	3.13	3.09	2.68	2.58	2.9	2.65	2.13	2.26	3.07
Price/Sales Low	1.07	1.15	1.31	1.89	2.01	1.93	2.17	2.31	2.26	1.67	2.24	1.79	1.44	1.68	1.98
Price/Cash Flow	5.11	3.35	4.19	7.38	6.14	10.51	9.16	8.21	8.44	9.79	5.42	5.65	5.2	7.76	32.39
Price/Cash Flow Average	5.14	3.54	3.65	6.95	5.85	8.83	8.3	9.84	8.27	8.63	5.67	6.41	4.8	7.26	25.69
Price/Cash Flow High	6.14	4.33	4.29	7.53	6.16	10.61	9.16	10.17	8.79	11.31	6.22	7.5	5.68	8.16	32.7
Price/Cash Flow Low	4.69	2.87	2.97	6.48	5.63	8.37	6.35	7.6	7.41	7.33	4.79	5.05	3.86	6.06	21.16
Price/Free Cash Flow Average	4.79	3.43	3.6	6.65	5.7	8.11	7.81	9.4	7.87	8.15	5.56	6.37	4.63	7.14	20.97
Price/Free Cash Flow High	5.72	4.2	4.24	7.2	6	9.75	8.62	9.72	8.36	10.68	6.1	7.45	5.49	8.02	26.69
Price/Free Cash Flow Low	4.37	2.78	2.93	6.2	5.48	7.69	5.98	7.26	7.05	6.92	4.7	5.02	3.73	5.95	17.27
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.59	0.2	- -	- -	- -	- -	0.09	0.29
EV/Sales High	- -	- -	- -	- -	- -	- -	0.51	0.7	0.36	- -	- -	- -	- -	0.34	0.95
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.03	0.05	- -	- -	- -	- -	- -	0.01
EV/EBITDA Average	-93.5	-125.66	-152.1	-213.74	-215.91	-142.39	-35.45	54.26	6.83	-77.03	-118.4	-36.63	-13.07	2.29	8.11
EV/EBITDA High	-82.41	-109.41	-136.96	-204.77	-209.25	-115.1	-12.5	63.54	12.19	-61.79	-110.78	-23.99	-4.75	8.53	26.34
EV/EBITDA Low	-98.53	-139.31	-167.99	-221.05	-220.61	-149.42	-87.66	-7.81	-2.17	-84.41	-130.52	-52.43	-21.87	-6.14	-3.68
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	2.5	2.87	4.05	4.58	4.92	6.01	8.66	7.54	8.17	7.53	8.03	6.67	7.7	9.06	13.36
High Price	3	3.71	4.15	4.67	4.94	6.07	8.66	9.34	8.5	8.7	9.21	8.85	8.41	9.52	13.49
Enterprise Value Average	-69	-88	-105	-144	-138	-90	-21	31	11	-170	-216	-69	-38	6	22
Enterprise Value High	-60	-76	-95	-138	-134	-73	-8	36	19	-137	-202	-45	-14	24	70
Enterprise Value Low	-72	-97	-116	-149	-141	-95	-53	-4	-3	-187	-238	-98	-64	-17	-10

Shares Outstanding	17	17	17	17	17	17	17	17	17	17	17	17	17	17	17
Diluted Weighted Avg Shares	17	17	17	17	17	17	17	17	17	17	17	19	19	17	17
Basic Weighted Avg Shares	17	17	17	17	17	17	17	17	17	16	17	18	18	17	17
Revenue per Share	2.15	2.15	2.2	2.13	2.24	2.48	2.77	3.02	3.17	3.37	3.17	3.34	3.96	4.2	4.4
EBITDA per Share	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.03	0.09	0.14	0.11	0.1	0.16	0.17	0.16
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.08	0.21	0.28	0.34	0.4	0.47	0.51	0.73	0.86	0.74	0.83	0.86	1.17	1.2	1.26
Basic EPS from Cont Ops	0.16	0.28	0.32	0.35	0.41	0.47	0.51	0.73	0.86	0.74	0.83	0.86	1.17	1.2	1.26
Diluted EPS, GAAP	0.08	0.21	0.28	0.34	0.4	0.47	0.51	0.72	0.85	0.74	0.82	0.85	1.16	1.2	1.24
Diluted EPS from Cont Ops	0.16	0.28	0.32	0.35	0.41	0.47	0.51	0.72	0.85	0.74	0.82	0.85	1.16	1.2	1.24
Dividend per Share	0.06	0.07	0.04	0.01	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.49	0.86	0.97	0.62	0.8	0.57	0.95	0.92	0.97	0.77	1.48	1.18	1.48	1.17	0.41
Free Cash Flow per Basic Share	0.45	0.83	0.95	0.59	0.78	0.52	0.87	0.86	0.91	0.72	1.43	1.16	1.41	1.15	0.31
Cash & Equivalents per Share	18.05	20.68	20.89	22.6	23.7	26.69	25.6	25.66	27.4	43.95	58.11	44.77	40.19	45.96	34.36
Book Value per Share	3.82	4.03	4.3	4.64	5.05	5.52	6.08	6.82	7.7	8.84	9.03	9.24	10.41	12.5	13.55
Tangible Book Value per Share	3.88	4.15	4.29	4.7	4.97	5.33	5.78	6.49	7.68	9.13	8.76	6.68	8.33	10.26	12.35

First Northern Community Bancorp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)