Primis Financial Corp Financial Ratios — FRST 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 (%)	76.16	88.14	56.91	58.45	64.54	54.12	11.76	104.93	57.72	31.07	35.36	14.16	-8.4	-22.71	73.08
Return on Assets (%)	0.73	0.98	0.87	0.92	0.95	0.95	0.13	1.27	1.22	0.79	0.96	0.41	-0.21	-0.43	1.59
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 (%)	5.01	5.31	4.58	3.32	3.3	2.33	6.34	7.44	8.75	7.78	7.68	6.19	6.32	6.06	6.64
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	20.46	28.61	28.86	31.9	35.83	36.66	21.35	43.5	40.72	17.78	37.8	14.44	-7.77	-19.61	51.51
Profit Margin (%)	14.78	19.41	19.43	21.24	23.85	24.54	3.32	33.84	35.49	21.83	29.73	11.78	-5.44	-11	43.62
Net Income to Common Margin (%)	14.78	19.41	19.43	21.24	23.85	24.54	3.32	33.84	35.49	21.83	29.73	11.78	-5.44	-11	43.62
Effective Tax Rate (%)	27.77	32.17	32.67	33.41	33.44	33.07	84.43	22.2	15.48	22.12	21.95	18.38	- -	- -	20.28
Dvd Payout Ratio (%)	- -	43.23	46.31	96.74	68.46	38.02	239.09	22.82	27.02	66.8	31.76	69.64	-79.69	-29.86	18.2
Sustainable Growth Rate (%)	76.16	50.04	30.55	1.91	20.36	33.54	-16.36	80.98	42.12	10.32	24.13	4.3	-15.09	-29.5	59.78

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	30	30	25	40	74	95	392	220	187	224	202	426	158	125	197
ST Debt	- -	- -	- -	15	59	95	336	163	122	- -	- -	- -	- -	- -	- -
LT Debt	30	30	25	25	15	- -	57	57	65	224	202	426	158	125	197
Total Debt/EBITDA	20.11	16.82	16.94	34.4	57.54	96.84	84.78	29.72	22.84	27.28	25.07	57.32	17.34	13.96	21.09
Net Debt/EBITDA	16.73	-4.98	2.81	1.65	33.95	48.53	79.65	25.96	17.9	2.34	-41.68	46.07	7.53	5.44	-0.82
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.91	1.29	1.77	1.41	1.53	1.95	0.73	1.67	2.56	2.53	2.87	2.86	2.19	1.58	2.71
Long-Term Debt/Equity (%)	30.29	29.32	23.45	21.93	12.54	- -	17.55	16.27	17.27	57.24	49.15	109.54	39.66	34.15	46.65
Long-Term Debt/Capital (%)	84.3	76.45	66.35	47.01	16.69	- -	13.78	21.37	25.4	74.09	67.33	80.67	59.84	63.54	64.23
Long-Term Debt/Total Assets (%)	4.91	4.18	3.49	2.73	1.45	- -	2.17	2.1	2.39	7.24	5.92	11.95	4.09	3.38	4.87
Total Debt/Equity (%)	30.29	29.32	23.45	35.31	61.85	75.19	121.53	63.17	49.52	57.24	49.15	109.54	39.66	34.15	46.65
Total Debt/Capital (%)	84.3	76.45	66.35	75.69	82.35	81.02	95.38	82.95	72.82	74.09	67.33	80.67	59.84	63.54	64.23
Total Debt/Total Assets (%)	4.91	4.18	3.49	4.39	7.14	8.32	15.01	8.14	6.86	7.24	5.92	11.95	4.09	3.38	4.87
Net Debt to Equity	25.2	-8.67	3.89	1.69	36.5	37.68	114.18	55.18	38.81	4.9	-81.73	88.04	17.21	13.31	-1.81
Net Debt/Capital (%)	81.71	-2,438.69	24.64	12.99	73.36	68.15	95.1	80.95	65.19	18.13	145.18	76.05	36.8	36.89	-4.69
EBITDA	1	2	1	1	1	1	5	7	8	8	8	7	9	9	9
EBITDA-CapEx	1	1	1	- -	1	1	3	5	7	7	6	6	7	8	8
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	0.91	1.29	1.77	1.41	1.53	1.95	0.73	1.67	2.56	2.53	2.87	2.86	2.19	1.58	2.71
Long-Term Debt/Equity (%)	30.29	29.32	23.45	21.93	12.54	- -	17.55	16.27	17.27	57.24	49.15	109.54	39.66	34.15	46.65
Long-Term Debt/Capital (%)	84.3	76.45	66.35	47.01	16.69	- -	13.78	21.37	25.4	74.09	67.33	80.67	59.84	63.54	64.23
Long-Term Debt/Total Assets (%)	4.91	4.18	3.49	2.73	1.45	- -	2.17	2.1	2.39	7.24	5.92	11.95	4.09	3.38	4.87
Total Debt/Equity (%)	30.29	29.32	23.45	35.31	61.85	75.19	121.53	63.17	49.52	57.24	49.15	109.54	39.66	34.15	46.65
Total Debt/Capital (%)	84.3	76.45	66.35	75.69	82.35	81.02	95.38	82.95	72.82	74.09	67.33	80.67	59.84	63.54	64.23
Total Debt/Total Assets (%)	4.91	4.18	3.49	4.39	7.14	8.32	15.01	8.14	6.86	7.24	5.92	11.95	4.09	3.38	4.87
CFO/Total Liabilities	2.57	1.75	0.96	1.43	1.33	1.77	1.07	1.76	1.57	0.97	0.91	0.39	0.83	0.59	0.3
CFO/CapEx	25.2	13.67	13.38	12.8	39.8	126.03	17.25	21	33.39	24.21	11.09	12.29	14.98	16.36	6.21
Altman's Z-Score	0.15	0.16	0.18	0.16	0.16	0.18	0.12	0.14	0.17	0.14	0.15	0.13	0.12	0.12	0.13

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	- -	- -	- -	- -	- -	- -	- -	- -	22.77	7.46	6.57	20.21	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	16.03	48.91	55.59	18.06	- -	- -	- -
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	71	94	116	134	160	200	295	318	393	294	368	291	312	288	343
- Cash & Cash Equivalents	5	39	21	38	30	47	24	28	32	196	530	78	78	65	144
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21	13	- -
+ Total Debt	30	30	25	40	74	95	392	220	187	224	202	426	158	125	197
Enterprise Value	86	83	118	134	199	244	503	366	383	168	-232	403	185	125	237
Total Capital	36	40	38	53	90	117	411	265	256	302	299	528	263	196	307
Total Debt/Capital (%)	84.3	76.45	66.35	75.69	82.35	81.02	95.38	82.95	72.82	74.09	67.33	80.67	59.84	63.54	64.23
Total Debt / EV	0.35	0.36	0.21	0.3	0.37	0.39	0.78	0.6	0.49	1.33	-0.87	1.06	0.85	0.99	0.83
EV/Sales	2.88	2.45	3.67	3.8	5.11	5.8	6.89	3.68	4.1	1.59	- -	3.36	1.29	0.85	1.68
EV/EBITDA	57.48	46.16	80.06	114.51	154.83	248.55	108.64	49.5	46.87	20.46	- -	54.21	20.35	14.04	25.33
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.52	7.66	20.21	11.67	16.29	13.53	20.44	8.84	10.42	6.4	- -	32.41	6.42	6.42	22.01
EV/Free Cash Flow to Firm	6.27	7.14	18.81	10.82	15.9	13.42	19.32	8.44	10.12	6.15	- -	29.97	6.02	6.05	18.96
Diluted Market Cap	71	94	116	135	161	203	300	321	398	295	370	292	313	288	343
Diluted Enterprise Value	96	85	121	137	205	251	668	513	553	322	41	641	414	361	397
EV per Share	7.4	7.16	10.2	11.31	16.29	19.91	27.33	15.25	15.94	6.92	- -	16.41	7.51	5.08	9.61
TTM Sales	30	34	32	35	39	42	73	100	93	105	105	120	144	147	141
TTM EBITDA	1	2	1	1	1	1	5	7	8	8	8	7	9	9	9
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	13	11	6	11	12	18	25	41	37	26	27	12	29	20	11
TTM Free Cash Flow to Firm	14	12	6	12	13	18	26	43	38	27	30	13	31	21	13

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	5.17	8.12	18.52	10.92	12.86	11.17	11.51	7.39	10.52	10.82	12.46	21.74	10.17	13.89	27.47
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	86	83	118	134	199	244	503	366	383	168	-232	403	185	125	237
Low Price	5.69	6.1	7.8	9.81	10.8	11.6	15.12	12.87	13.12	7.58	11.6	11.66	7.01	9.52	7.59
EV/Sales	2.88	2.45	3.67	3.8	5.11	5.8	6.89	3.68	4.1	1.59	- -	3.36	1.29	0.85	1.68
EV/EBITDA	57.48	46.16	80.06	114.51	154.83	248.55	108.64	49.5	46.87	20.46	- -	54.21	20.35	14.04	25.33
Price/Earnings	16.06	14.36	18.54	17.95	17.19	19.41	121.57	9.43	11.86	12.77	11.81	20.57	- -	- -	5.58
Price/Earnings Average	17.81	12.8	17.98	16.93	15.41	15.41	127.32	11.63	11.03	11.37	11.57	23.3	-30.1	-17.78	4.25
Price/Earnings High	21.04	15.16	22.22	20.79	17.82	19.93	140.15	13.01	12.22	17.31	12.99	28.04	-40.87	-20.86	5.6
Price/Earnings Low	14.98	10.76	14.45	15.53	14.21	13.78	114.67	9.18	9.51	8	9.11	20.24	-22.05	-14.5	3.05
Price/Book Value	12.65	10.13	9.15	10.39	10.07	9	15.52	7.02	5.64	3.75	3.76	2.85	3.7	4.94	3.12
Price/Book Value Average	14.02	9.03	8.88	9.8	9.03	7.14	16.26	8.66	5.25	3.34	3.68	3.23	2.79	4.94	2.38
Price/Book Value High	16.57	10.69	10.97	12.03	10.44	9.24	17.9	9.69	5.81	5.09	4.13	3.89	3.79	5.8	3.13
Price/Book Value Low	11.8	7.59	7.13	8.99	8.33	6.39	14.64	6.84	4.53	2.35	2.9	2.81	2.05	4.03	1.7
Price/Tangible Book Value	0.8	1.02	1.2	1.32	1.48	1.74	1.39	1.34	1.47	1.04	1.21	1.08	1.07	1.1	1.06
Price/Tangible Book Value Average	0.89	0.91	1.16	1.24	1.32	1.38	1.46	1.65	1.36	0.92	1.19	1.22	0.81	1.1	0.81
Price/Tangible Book Value High	1.05	1.07	1.44	1.52	1.53	1.79	1.6	1.84	1.51	1.41	1.33	1.47	1.1	1.29	1.06
Price/Tangible Book Value Low	0.75	0.76	0.94	1.14	1.22	1.24	1.31	1.3	1.18	0.65	0.93	1.06	0.59	0.89	0.58
Price/Sales	2.37	2.79	3.6	3.81	4.1	4.76	4.04	3.19	4.21	2.79	3.51	2.42	2.17	1.95	2.44
Price/Sales Average	2.63	2.49	3.49	3.6	3.68	3.78	4.23	3.94	3.91	2.48	3.44	2.75	1.64	1.96	1.86
Price/Sales High	3.11	2.94	4.32	4.42	4.25	4.89	4.66	4.4	4.34	3.78	3.86	3.3	2.22	2.29	2.44
Price/Sales Low	2.21	2.09	2.81	3.3	3.39	3.38	3.81	3.11	3.38	1.75	2.71	2.39	1.2	1.59	1.33
Price/Cash Flow	5.37	8.71	19.85	11.7	13.07	11.1	11.99	7.66	10.7	11.21	13.49	23.41	10.82	14.74	31.87
Price/Cash Flow Average	5.96	7.76	19.25	11.03	11.71	8.82	12.56	9.45	9.95	9.97	13.22	26.51	8.18	14.75	24.27
Price/Cash Flow High	7.04	9.19	23.79	13.54	13.55	11.4	13.82	10.57	11.02	15.18	14.84	31.9	11.11	17.31	31.94
Price/Cash Flow Low	5.01	6.52	15.46	10.12	10.8	7.88	11.31	7.46	8.58	7.01	10.41	23.03	5.99	12.03	17.39
Price/Free Cash Flow Average	5.73	7.24	17.97	10.3	11.53	8.87	12.06	9.12	9.78	9.63	12.2	24.63	7.68	13.9	20.92
Price/Free Cash Flow High	6.77	8.57	22.21	12.65	13.33	11.48	13.27	10.2	10.84	14.66	13.7	29.63	10.43	16.31	27.52
Price/Free Cash Flow Low	4.82	6.08	14.43	9.45	10.63	7.93	10.86	7.2	8.44	6.77	9.61	21.39	5.63	11.34	14.99
EV/Sales Average	3.47	2.22	3.62	3.65	4.8	4.91	9.29	5.87	5.57	2.74	0.3	5.65	2.34	2.45	2.24
EV/Sales High	3.95	2.68	4.45	4.47	5.37	6.02	9.71	6.33	5.99	4.04	0.72	6.2	2.93	2.79	2.82
EV/Sales Low	3.05	1.82	2.94	3.35	4.51	4.51	8.87	5.04	5.03	2.01	- -	5.29	1.91	2.09	1.71
EV/EBITDA Average	69.26	41.8	79.05	109.91	145.25	210.54	146.37	78.89	63.66	35.22	3.9	91.2	37.09	40.49	33.67
EV/EBITDA High	78.8	50.39	97.04	134.59	162.66	258.03	153.1	85.16	68.49	51.89	9.4	100.21	46.37	46.07	42.5
EV/EBITDA Low	60.93	34.34	64.06	100.97	136.62	193.36	139.74	67.73	57.52	25.76	-5.62	85.38	30.16	34.54	25.75
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	6.1	8.14	10.01	11.34	13.06	16.34	16.03	13.22	16.35	12.11	15.04	11.85	12.66	11.66	13.91
High Price	7.99	8.59	12	13.13	13.54	16.78	18.48	18.24	16.85	16.41	16.54	16.15	12.99	13.69	13.94
Enterprise Value Average	103	75	117	129	187	207	677	584	521	289	31	678	337	361	315
Enterprise Value High	118	91	143	157	209	253	708	630	560	425	76	745	422	411	398
Enterprise Value Low	91	62	95	118	176	190	647	501	470	211	-45	635	274	308	241

Shares Outstanding	12	12	12	12	12	12	24	24	24	24	25	25	25	25	25
Diluted Weighted Avg Shares	12	12	12	12	12	12	19	24	24	24	25	25	25	25	25
Basic Weighted Avg Shares	12	12	12	12	12	12	18	24	24	24	24	25	25	25	25
Revenue per Share	2.57	2.92	2.78	2.97	3.19	3.43	3.97	4.14	3.89	4.34	4.28	4.89	5.84	5.97	5.71
EBITDA per Share	0.13	0.16	0.13	0.1	0.11	0.08	0.25	0.31	0.34	0.34	0.33	0.3	0.37	0.36	0.38
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.38	0.57	0.54	0.63	0.76	0.84	0.13	1.4	1.38	0.95	1.27	0.58	-0.32	-0.66	2.49
Basic EPS from Cont Ops	0.38	0.57	0.54	0.63	0.76	0.84	0.13	1.4	1.34	0.6	1.26	0.58	-0.41	-1	2.34
Diluted EPS, GAAP	0.38	0.57	0.54	0.63	0.75	0.83	0.13	1.39	1.36	0.94	1.26	0.57	-0.32	-0.66	2.49
Diluted EPS from Cont Ops	0.38	0.57	0.54	0.63	0.75	0.83	0.13	1.39	1.32	0.6	1.26	0.57	-0.41	-1	2.34
Dividend per Share	- -	0.25	0.25	0.61	0.52	0.32	0.32	0.32	0.36	0.4	0.4	0.4	0.4	0.4	0.4
Cash Flow per Share	1.13	0.94	0.5	0.97	1	1.47	1.34	1.72	1.53	1.08	1.11	0.51	1.17	0.79	0.44
Free Cash Flow per Basic Share	1.09	0.87	0.47	0.89	0.97	1.46	1.26	1.64	1.48	1.04	1.01	0.47	1.09	0.74	0.37
Cash & Equivalents per Share	1.29	3.59	1.97	3.43	2.83	4.19	10.03	7.13	8.18	14.42	32.8	12.79	12.42	12.17	12.3
Book Value per Share	0.48	0.8	1.09	1.09	1.3	1.82	1.03	1.88	2.9	3.23	4	4.16	3.43	2.36	4.45
Tangible Book Value per Share	7.58	8	8.34	8.62	8.84	9.39	11.53	9.89	11.15	11.67	12.42	11.02	11.83	10.64	13.14

Primis Financial Corp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)