First Resource Bancorp Inc. Financial Ratios — FRSB Stock

Profitability (USD)

	2006 Y	2007 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	12/31/2006	12/31/2007	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 (%)	- -	- -	81.91	37.37	28.15	24.77	25.31	24.42	22.03	25.48	26.23	27.8	23.49	17.66	22.17
Return on Assets (%)	-0.53	0.75	0.8	0.64	0.61	0.57	0.66	0.76	0.73	0.85	0.93	1.14	1.06	0.84	1.1
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	4.03	3.58	3.06	3.27	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	-8.27	9.77	28.4	27.12	30.05	28.45	4.01	3.46	3.32	3.36	2.92	2.59	2.63	2.27	1.72
Operating Margin (%)	-15.42	4.06	26.29	24.13	25.25	23.39	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	61.23	49.75	8.44	35.42	0.93	-123.93	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	4.06	26.29	24.13	25.25	23.39	27.41	25.41	23.99	29.43	31.89	38.31	38.25	30.98	38.58
Profit Margin (%)	-15.42	21.57	17.96	16.54	15.98	15.95	17.67	20.64	19.38	23.65	25.53	30.54	30.44	24.78	30.72
Net Income to Common Margin (%)	-15.42	21.57	17.1	15.78	15.36	15.91	17.67	20.64	19.38	23.65	25.53	30.54	30.44	24.78	30.72
Effective Tax Rate (%)	- -	- -	31.66	31.45	36.7	31.81	35.53	18.76	19.21	19.63	19.96	20.28	20.41	20.01	20.36
Dvd Payout Ratio (%)	- -	- -	0.06	4.58	340.17	99.45	- -	- -	0.04	- -	0.03	- -	0.02	- -	- -
Sustainable Growth Rate (%)	- -	- -	81.87	35.66	-67.61	0.14	25.31	24.42	22.02	25.48	26.23	27.8	23.49	17.66	22.17

Credit (USD)

API ChatGPT

	2006 Y	2007 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	12/31/2006	12/31/2007	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	- -	18	8	18	24	20	33	40	36	32	30	43	51	55	26
ST Debt	- -	14	3	12	10	- -	18	17	11	- -	9	27	35	40	- -
LT Debt	- -	4	6	6	13	20	15	23	25	32	21	15	16	15	26
Total Debt/EBITDA	-0.67	61.43	4.89	10.2	10.56	8.56	86.79	109	90.48	69.53	63.43	89.48	98.69	112.57	57.94
Net Debt/EBITDA	2.49	56.32	4.37	9.62	9.89	6.9	77.4	91.52	82.63	11.98	41.09	77.53	51.95	75.67	-140.15
Total Debt/EBIT	-0.36	147.85	5.28	11.47	12.57	10.42	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	1.34	135.56	4.72	10.81	11.77	8.39	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-0.82	0.14	1.4	1.84	2.29	2.31	2.9	3.29	3.31	3.39	3.71	4.46	4.55	4.93	5
Long-Term Debt/Equity (%)	- -	43.72	32.92	36.05	76.16	111.11	65.9	89.02	89.5	102.2	59.73	38.65	33.61	29.27	45.06
Long-Term Debt/Capital (%)	- -	21.91	36	24.15	45.19	77.89	37.19	45.5	53.2	69.08	44.56	23.57	19.9	16.84	39.31
Long-Term Debt/Total Assets (%)	- -	4.11	3.38	3.6	6.43	8.13	5.68	7.44	7.44	7.57	4.53	3	2.57	2.22	3.24
Total Debt/Equity (%)	1.48	198.07	47.94	102.63	134.13	111.11	143.6	156.27	128.45	102.2	85.04	106.47	109.48	108.81	45.06
Total Debt/Capital (%)	-24.65	99.26	52.42	68.74	79.59	77.89	81.04	79.88	76.35	69.08	63.45	64.94	64.83	62.58	39.31
Total Debt/Total Assets (%)	0.16	18.62	4.92	10.25	11.32	8.13	12.39	13.06	10.68	7.57	6.45	8.26	8.38	8.25	3.24
Net Debt to Equity	-5.52	181.61	42.91	96.71	125.56	89.49	128.07	131.22	117.31	17.61	55.1	92.25	57.63	73.14	-108.98
Net Debt/Capital (%)	42.53	99.19	49.65	67.45	78.49	73.94	79.22	76.92	74.68	27.79	52.94	61.61	49.24	52.92	276.5
EBITDA	- -	- -	2	2	2	2	- -	- -	- -	- -	- -	- -	1	- -	- -
EBITDA-CapEx	- -	- -	1	- -	1	2	- -	-1	-2	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	2	2	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2006 Y	2007 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	12/31/2006	12/31/2007	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	-0.82	0.14	1.4	1.84	2.29	2.31	2.9	3.29	3.31	3.39	3.71	4.46	4.55	4.93	5
Long-Term Debt/Equity (%)	- -	43.72	32.92	36.05	76.16	111.11	65.9	89.02	89.5	102.2	59.73	38.65	33.61	29.27	45.06
Long-Term Debt/Capital (%)	- -	21.91	36	24.15	45.19	77.89	37.19	45.5	53.2	69.08	44.56	23.57	19.9	16.84	39.31
Long-Term Debt/Total Assets (%)	- -	4.11	3.38	3.6	6.43	8.13	5.68	7.44	7.44	7.57	4.53	3	2.57	2.22	3.24
Total Debt/Equity (%)	1.48	198.07	47.94	102.63	134.13	111.11	143.6	156.27	128.45	102.2	85.04	106.47	109.48	108.81	45.06
Total Debt/Capital (%)	-24.65	99.26	52.42	68.74	79.59	77.89	81.04	79.88	76.35	69.08	63.45	64.94	64.83	62.58	39.31
Total Debt/Total Assets (%)	0.16	18.62	4.92	10.25	11.32	8.13	12.39	13.06	10.68	7.57	6.45	8.26	8.38	8.25	3.24
CFO/Total Liabilities	0.18	0.67	0.89	1.09	1.1	0.76	0.91	0.97	1.13	0.53	0.92	1.05	1.01	0.98	1.07
CFO/CapEx	- -	5.47	1.36	0.8	1.98	13.25	27.36	2.04	1.45	14.19	28.84	16.11	33.39	15.6	32.81
Altman's Z-Score	0.08	0.09	0.07	0.12	0.13	0.13	0.14	0.12	0.13	0.11	0.12	0.14	0.13	0.14	0.14

Working Capital (USD)

API ChatGPT

	2006 Y	2007 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	12/31/2006	12/31/2007	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	11.97	9.39	14.86	15.9	16.59	15.52	15.59	14.63	14.94	13.72	15.87	17.41	12.98	11.29	11.67
Days Sales Outstanding	30.48	38.87	24.56	22.96	22.01	23.52	23.42	24.95	24.43	26.6	23	20.96	28.11	32.33	31.27
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

	2006 Y	2007 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	12/31/2006	12/31/2007	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	11	10	- -	11	15	18	31	23	31	24	33	39	39	46	59
- Cash & Cash Equivalents	1	2	1	1	2	4	4	6	3	27	11	6	24	18	91
+ Preferred Equity and Hybrid Capital	- -	- -	5	5	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	18	8	18	24	20	33	40	36	32	30	43	51	55	26
Enterprise Value	10	27	-2	24	22	10	32	26	34	-5	8	50	49	65	-23
Total Capital	-1	18	16	27	30	25	41	49	47	47	48	66	78	87	67
Total Debt/Capital (%)	-24.65	99.26	52.42	68.74	79.59	77.89	81.04	79.88	76.35	69.08	63.45	64.94	64.83	62.58	39.31
Total Debt / EV	0.01	0.68	-4.07	0.77	1.05	1.95	1.04	1.53	1.06	-6.91	3.65	0.85	1.03	0.84	-1.14
EV/Sales	4.59	8.83	- -	3.61	3.01	1.25	3.34	2.46	2.83	- -	0.51	2.74	2.51	3.04	- -
EV/EBITDA	- -	90.34	- -	13.33	10.02	4.39	83.21	71.33	85.4	- -	17.39	105.64	95.6	133.95	- -
EV/EBIT	- -	217.46	- -	14.98	11.92	5.34	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	45.39	- -	13.67	10.61	5.88	14.23	9.6	9.73	- -	2.07	10.03	8.7	10.86	- -
EV/Free Cash Flow to Firm	- -	38.37	- -	6.09	7.05	5.47	13.73	6.45	5.76	- -	2	9.44	8.45	10.21	- -
Diluted Market Cap	11	10	- -	11	15	18	31	23	31	24	33	39	39	46	59
Diluted Enterprise Value	10	27	12	34	38	34	61	57	64	30	52	76	66	83	-5
EV per Share	6.43	16.6	- -	12.33	9.29	4.12	10.52	8.5	11.11	- -	2.7	16.34	15.82	22.37	- -
TTM Sales	2	3	6	7	7	8	10	10	12	14	16	18	19	21	27
TTM EBITDA	- -	- -	2	2	2	2	- -	- -	- -	- -	- -	- -	1	- -	- -
TTM Operating Income	- -	- -	2	2	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	1	1	2	2	2	2	3	3	2	4	5	6	6	8
TTM Free Cash Flow to Firm	- -	1	2	4	3	2	2	4	6	2	4	5	6	6	8

Multiples (USD)

API ChatGPT

	2006 Y	2007 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	12/31/2006	12/31/2007	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	86.99	14.45	- -	2.89	4.75	9.87	13.32	5.85	5.31	10.76	7.87	7.34	6.81	7.27	7.1
EV/EBIT	- -	217.46	- -	14.98	11.92	5.34	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	10	27	-2	24	22	10	32	26	34	-5	8	50	49	65	-23
Low Price	6.53	6.07	3.67	4.99	5.67	5.73	7.22	7.3	7.71	5.69	7.62	10.48	10.85	12.25	13.49
EV/Sales	4.59	8.83	- -	3.61	3.01	1.25	3.34	2.46	2.83	- -	0.51	2.74	2.51	3.04	- -
EV/EBITDA	- -	90.34	- -	13.33	10.02	4.39	83.21	71.33	85.4	- -	17.39	105.64	95.6	133.95	- -
Price/Earnings	- -	15.42	- -	10.87	13.2	14.15	18.33	10.83	13.46	7.41	7.8	6.96	6.65	8.73	7.27
Price/Earnings Average	-33.02	17.44	- -	10.62	12.99	11.97	14.79	14.47	12.17	6.83	7.31	6.33	6.23	7.69	6.01
Price/Earnings High	-41.4	19.81	- -	11.54	13.58	14.66	18.33	16.12	13.53	9.7	7.89	7.07	7.25	9.05	7.37
Price/Earnings Low	-30.21	14.97	- -	9.27	11.96	10.9	12.97	10.26	10.14	5.36	5.62	5.74	5.66	6.72	4.97
Price/Book Value	-17.2	73.87	- -	3.45	3.16	3.26	3.98	2.36	2.81	1.67	1.87	1.7	1.44	1.42	1.45
Price/Book Value Average	-18.27	83.55	- -	3.37	3.1	2.75	3.21	3.15	2.54	1.54	1.75	1.55	1.35	1.25	1.2
Price/Book Value High	-22.91	94.91	- -	3.66	3.25	3.37	3.98	3.51	2.82	2.19	1.89	1.73	1.57	1.47	1.47
Price/Book Value Low	-16.72	71.74	- -	2.94	2.86	2.51	2.81	2.23	2.11	1.21	1.35	1.4	1.22	1.09	0.99
Price/Tangible Book Value	1.28	1.1	- -	0.89	0.92	1.03	1.34	0.93	1.12	0.77	0.92	0.98	0.85	0.92	1.01
Price/Tangible Book Value Average	1.36	1.24	- -	0.87	0.91	0.87	1.08	1.24	1.01	0.71	0.86	0.89	0.8	0.81	0.83
Price/Tangible Book Value High	1.71	1.41	- -	0.94	0.95	1.06	1.34	1.38	1.12	1	0.93	0.99	0.93	0.96	1.02
Price/Tangible Book Value Low	1.25	1.07	- -	0.76	0.84	0.79	0.95	0.88	0.84	0.55	0.66	0.81	0.73	0.71	0.69
Price/Sales	4.79	3.33	- -	1.72	2.03	2.25	3.24	2.24	2.61	1.75	1.99	2.13	2.02	2.16	2.23
Price/Sales Average	5.09	3.76	- -	1.68	2	1.91	2.61	2.99	2.36	1.62	1.87	1.93	1.9	1.91	1.85
Price/Sales High	6.38	4.27	- -	1.82	2.09	2.33	3.24	3.33	2.62	2.29	2.01	2.16	2.21	2.24	2.26
Price/Sales Low	4.66	3.23	- -	1.46	1.84	1.73	2.29	2.12	1.96	1.27	1.43	1.75	1.72	1.66	1.53
Price/Cash Flow	86.99	17.09	- -	6.49	7.15	10.61	13.8	8.71	8.97	11.51	8.15	7.8	7.01	7.74	7.32
Price/Cash Flow Average	92.4	19.33	- -	6.34	7.03	8.98	11.14	11.64	8.11	10.62	7.63	7.09	6.57	6.81	6.05
Price/Cash Flow High	115.86	21.96	- -	6.89	7.35	11	13.8	12.96	9.01	15.07	8.24	7.92	7.64	8.01	7.41
Price/Cash Flow Low	84.53	16.6	- -	5.53	6.47	8.17	9.77	8.25	6.75	8.34	5.86	6.43	5.97	5.95	5
Price/Free Cash Flow Average	92.4	16.34	- -	2.82	4.67	8.35	10.75	7.81	4.8	9.92	7.37	6.68	6.38	6.4	5.87
Price/Free Cash Flow High	115.86	18.57	- -	3.07	4.89	10.23	13.32	8.7	5.33	14.08	7.96	7.45	7.41	7.53	7.19
Price/Free Cash Flow Low	84.53	14.03	- -	2.46	4.3	7.6	9.43	5.54	4	7.79	5.67	6.06	5.8	5.59	4.85
EV/Sales Average	4.88	9.27	2.11	5.04	5.14	3.87	5.72	6.15	5.1	2.02	3.06	3.94	3.26	3.62	- -
EV/Sales High	6.18	9.78	2.11	5.19	5.23	4.3	6.34	6.49	5.36	2.7	3.21	4.17	3.57	3.96	- -
EV/Sales Low	4.45	8.73	2.11	4.83	4.98	3.7	5.4	5.28	4.7	1.67	2.63	3.76	3.09	3.38	- -
EV/EBITDA Average	-59.05	94.8	7.42	18.6	17.1	13.59	142.54	177.98	153.78	60.04	105.05	152.21	124.08	159.64	-32.85
EV/EBITDA High	-74.68	100.03	7.42	19.13	17.4	15.1	158.12	187.82	161.72	80.19	110.17	160.91	135.84	174.49	-8.65
EV/EBITDA Low	-53.81	89.36	7.42	17.81	16.57	12.99	134.53	152.81	141.89	49.7	90.24	145.27	117.53	149.04	-51.45
EV/EBIT Average	-31.67	228.19	8.01	20.9	20.35	16.54	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	-40.05	240.78	8.01	21.5	20.71	18.37	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	-28.86	215.1	8.01	20.02	19.72	15.81	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	6.72	6.25	5.38	5.85	6.26	7.44	10.2	7.71	10.24	7.86	10.59	12.7	12.74	15.93	19.75
High Price	8.95	8.03	7.71	6.21	6.44	7.71	10.2	11.47	10.29	10.29	10.71	12.9	13.88	16.5	20
Enterprise Value Average	11	28	12	34	38	31	55	64	61	28	50	73	64	78	-15
Enterprise Value High	14	30	12	35	39	35	61	68	64	37	53	77	70	85	-4
Enterprise Value Low	10	26	12	32	37	30	52	55	56	23	43	69	60	72	-24

Shares Outstanding	1	1	2	2	2	2	3	3	3	3	3	3	3	3	3
Diluted Weighted Avg Shares	2	2	- -	2	2	2	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
Revenue per Share	1.4	1.88	- -	3.41	3.09	3.3	3.15	3.45	3.92	4.49	5.32	5.97	6.29	7.36	8.84
EBITDA per Share	-0.12	0.18	- -	0.93	0.93	0.94	0.13	0.12	0.13	0.15	0.16	0.15	0.17	0.17	0.15
Operating Income per Share	-0.22	0.08	- -	0.82	0.78	0.77	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.22	0.41	- -	0.54	0.47	0.53	0.56	0.71	0.76	1.06	1.36	1.82	1.92	1.82	2.72
Basic EPS from Cont Ops	-0.22	0.41	- -	0.56	0.49	0.53	0.56	0.71	0.76	1.06	1.36	1.82	1.92	1.82	2.72
Diluted EPS, GAAP	-0.22	0.41	- -	0.54	0.47	0.53	0.56	0.71	0.76	1.06	1.36	1.82	1.92	1.82	2.72
Diluted EPS from Cont Ops	-0.22	0.41	- -	0.56	0.49	0.53	0.56	0.71	0.76	1.06	1.36	1.82	1.92	1.82	2.72
Dividend per Share	- -	- -	- -	0.05	1.63	0.52	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.08	0.37	- -	0.9	0.88	0.7	0.74	0.88	1.14	0.68	1.3	1.63	1.82	2.06	2.7
Free Cash Flow per Basic Share	0.08	0.3	- -	-0.22	0.43	0.65	0.71	0.45	0.35	0.63	1.25	1.53	1.76	1.93	2.62
Cash & Equivalents per Share	0.37	0.94	- -	5.56	7.29	11.37	10.65	12.2	10.9	19.87	17.73	10.21	13.25	12.36	36.29
Book Value per Share	-0.39	0.08	- -	1.7	1.98	2.29	2.57	3.27	3.65	4.7	5.66	7.47	8.86	11.24	13.61
Tangible Book Value per Share	5.23	5.7	- -	6.6	6.78	7.25	7.64	8.31	9.17	10.26	11.56	13	14.91	17.28	19.56

First Resource Bancorp Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)