CF Bankshares Inc. Financial Ratios — 2BM 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 (%)	-99.63	-30.94	-3.95	0.2	9.94	1.98	1.71	10.1	15.56	31.02	15.67	13.73	11.5	8.27	9.94
Return on Assets (%)	-2.06	-1.62	-0.39	0.17	1.34	0.41	0.29	0.75	1.24	2.51	1.24	1.1	0.87	0.65	0.84
Return on Capital (%)	- -	- -	- -	0.97	- -	2.81	2.3	6.16	9.31	12.67	6.44	7.31	6.15	4.71	5.96
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-75.14	-68.44	-15.11	4.73	11.74	19.73	24.29	26.01	36.28	41.47	42.79	44.03	41.11	32.02	35.86
Profit Margin (%)	-75.14	-68.44	-15.11	4.73	40.93	13.18	9.45	20.86	28.93	33.84	34.6	35.4	33.18	26.55	29.22
Net Income to Common Margin (%)	-81.02	-74.4	-15.11	0.57	33.1	6.24	4.77	21.16	29.59	33.84	34.6	35.4	33.18	26.55	29.22
Effective Tax Rate (%)	- -	- -	- -	- -	- -	33.24	61.11	19.83	20.26	18.4	19.13	19.6	19.29	17.08	18.52
Dvd Payout Ratio (%)	7.26	8.01	- -	-324.14	-2.96	-13.9	12.35	1.43	2.23	0.66	4.6	6.35	8.71	12.06	11.11
Sustainable Growth Rate (%)	-92.39	-28.46	-3.95	0.86	10.24	2.26	1.5	9.96	15.21	30.82	14.95	12.86	10.5	7.27	8.84

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	21	15	22	20	20	19	19	34	46	231	107	126	130	114	122
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	21	15	22	20	20	19	19	34	46	231	107	126	130	114	122
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	1.13	10.99	8.94	10.93	10.9	9.01	8.36	6.85	9.16	7.46	8.38	7.65	7.55	8.15	8.71
Long-Term Debt/Equity (%)	210.15	64.1	94.83	56.96	51.3	47.48	46.34	75.21	56.76	209.42	85.09	90.36	83.84	67.63	66.09
Long-Term Debt/Capital (%)	67.76	39.06	48.67	36.29	33.91	32.19	31.66	42.93	36.21	67.68	45.97	47.47	45.6	40.34	39.79
Long-Term Debt/Total Assets (%)	8.33	7.05	8.48	6.23	5.6	4.28	3.87	5.15	5.2	15.63	7.13	6.91	6.33	5.51	5.76
Total Debt/Equity (%)	210.15	64.1	94.83	56.96	51.3	47.48	46.34	75.21	56.76	209.42	85.09	90.36	83.84	67.63	66.09
Total Debt/Capital (%)	67.76	39.06	48.67	36.29	33.91	32.19	31.66	42.93	36.21	67.68	45.97	47.47	45.6	40.34	39.79
Total Debt/Total Assets (%)	8.33	7.05	8.48	6.23	5.6	4.28	3.87	5.15	5.2	15.63	7.13	6.91	6.33	5.51	5.76
Net Debt to Equity	-427.62	-53.81	2.36	-26.21	-16.29	-100.24	-66.92	-72.73	-2.67	6.87	-49.53	-19.75	-88.01	-75.81	-77.58
Net Debt/Capital (%)	130.52	-116.51	2.3	-35.53	-19.46	41,900	-202.31	-266.76	-2.68	6.35	-95.1	-24.3	-571.25	-271.84	-302.89
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	1.13	10.99	8.94	10.93	10.9	9.01	8.36	6.85	9.16	7.46	8.38	7.65	7.55	8.15	8.71
Long-Term Debt/Equity (%)	210.15	64.1	94.83	56.96	51.3	47.48	46.34	75.21	56.76	209.42	85.09	90.36	83.84	67.63	66.09
Long-Term Debt/Capital (%)	67.76	39.06	48.67	36.29	33.91	32.19	31.66	42.93	36.21	67.68	45.97	47.47	45.6	40.34	39.79
Long-Term Debt/Total Assets (%)	8.33	7.05	8.48	6.23	5.6	4.28	3.87	5.15	5.2	15.63	7.13	6.91	6.33	5.51	5.76
Total Debt/Equity (%)	210.15	64.1	94.83	56.96	51.3	47.48	46.34	75.21	56.76	209.42	85.09	90.36	83.84	67.63	66.09
Total Debt/Capital (%)	67.76	39.06	48.67	36.29	33.91	32.19	31.66	42.93	36.21	67.68	45.97	47.47	45.6	40.34	39.79
Total Debt/Total Assets (%)	8.33	7.05	8.48	6.23	5.6	4.28	3.87	5.15	5.2	15.63	7.13	6.91	6.33	5.51	5.76
CFO/Total Liabilities	0.2	-0.5	-1.78	0.38	1.63	0.45	0.9	-1.91	-12.94	-9.03	18.49	2.37	0.95	0.75	0.97
CFO/CapEx	6.97	-40	-12.12	2.29	113.38	38.13	12.66	-19.3	-233.72	-320.69	85.52	43.94	27.31	53.34	38.37
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	3.32	2.35	2.29	3.03	2.2	2.32	3.07	3.55	3.47	3.73	1.8	1.61	- -	- -	- -
Days Sales Outstanding	109.88	155.41	159.04	120.36	165.63	157.6	118.75	102.94	105.1	97.8	202.6	227.38	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	63	28	21	29	26	58	46	67	46	222	167	152	262	235	259
+ Preferred Equity and Hybrid Capital	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	21	15	22	20	20	19	19	34	46	231	107	126	130	114	122
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	31	39	45	54	58	58	59	80	126	341	232	265	286	282	306
Total Debt/Capital (%)	67.76	39.06	48.67	36.29	33.91	32.19	31.66	42.93	36.21	67.68	45.97	47.47	45.6	40.34	39.79
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	7	6	6	10	11	12	14	20	33	87	53	51	51	50	60
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	1	- -	2	4	-12	-104	-123	253	40	18	14	19
TTM Free Cash Flow to Firm	- -	- -	- -	1	- -	2	4	-12	-104	-124	250	39	17	14	18

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data 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

Shares Outstanding	- -	3	3	3	3	3	4	4	5	7	7	6	7	6	6
Diluted Weighted Avg Shares	- -	1	3	3	4	3	4	4	5	6	7	7	6	6	6
Basic Weighted Avg Shares	- -	1	3	3	3	3	3	4	5	6	7	6	6	6	6
Revenue per Share	48.39	4.79	2.11	3.52	3.79	4.24	4.37	4.81	7.24	14.51	8.19	8.02	7.95	8.04	9.54
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-39.21	-3.57	-0.32	0.02	1.26	0.26	0.21	1.02	2.14	4.91	2.84	2.84	2.64	2.13	2.79
Basic EPS from Cont Ops	-36.36	-3.28	-0.32	0.17	1.55	0.56	0.41	1	2.1	4.91	2.84	2.84	2.64	2.13	2.79
Diluted EPS, GAAP	-39.21	-3.57	-0.32	0.02	0.88	0.26	0.19	1	2.12	4.85	2.77	2.78	2.63	2.12	2.77
Diluted EPS from Cont Ops	-36.36	-3.28	-0.32	0.17	1.08	0.56	0.38	0.98	2.07	4.85	2.77	2.78	2.63	2.12	2.77
Dividend per Share	- -	- -	- -	0.08	0.26	0.26	0.23	- -	- -	0.03	0.13	0.18	0.23	0.26	0.31
Cash Flow per Share	3.22	-0.84	-1.44	0.37	1.77	0.62	1.21	-2.77	-22.6	-20.48	38.92	6.22	2.81	2.26	2.97
Free Cash Flow per Basic Share	2.76	-0.86	-1.56	0.21	1.75	0.6	1.12	-2.92	-22.7	-20.54	38.47	6.07	2.71	2.22	2.89
Cash & Equivalents per Share	545.82	15.82	10.71	13.61	12.1	24.34	13.51	17.88	10.07	35.1	28.16	24.99	41.22	38.12	43.09
Book Value per Share	18.81	8.22	7.95	11.99	13.15	13.26	9.48	10.51	15	16.79	19.28	21.43	23.74	26.31	28.73
Tangible Book Value per Share	18.22	8.2	7.95	11.99	13.15	13.26	9.48	10.51	15	16.79	19.28	21.43	23.74	26.31	28.73