Fortitude Gold Corporation

FTCO

FTCOFortitude Gold Corporation US flag

Other OTC

4.77

USD

+0.09

- -

129.75MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	140.52	119.2	-21.04	- -
Return on Assets (%)	- -	10.37	15.18	11.58	12.79	-1.59	0.33
Return on Capital (%)	- -	647.73	238.39	116.38	103.1	-20.38	4.31
Return on Invested Capital (%)	- -	11.44	16.24	12.42	12.52	0.64	-1.53
Gross Margin (%)	3.21	29.99	49.4	47.59	56.42	49.11	54.1
EBITDA Margin (%)	7.95	38.97	46.99	42.28	41.97	14.85	3.13
Operating Margin (%)	-18.75	19.74	28.89	24.22	26.02	-1.37	-10.16
Incremental Operating Margin (%)	- -	34.64	46.45	73.84	-76.11	- -	- -
Pretax Margin (%)	-19.86	19.31	28.66	24.15	28.7	3.75	2.39
Profit Margin (%)	-19.86	18.93	21.76	19.74	23.29	-5.47	2.28
Net Income to Common Margin (%)	-19.86	18.93	21.76	19.74	23.29	-5.47	2.28
Effective Tax Rate (%)	- -	1.95	24.09	18.25	18.86	245.96	4.55
Dvd Payout Ratio (%)	- -	- -	40.9	78.51	73.58	-567.97	1,384.76
Sustainable Growth Rate (%)	- -	- -	- -	30.2	31.49	-140.54	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	10	7	1	4	1	- -	19
ST Debt	8	7	- -	4	1	- -	7
LT Debt	1	- -	- -	- -	- -	- -	12
Total Debt/EBITDA	8.06	0.35	0.01	0.12	0.02	- -	33.08
Net Debt/EBITDA	0.66	-1.28	-1.03	-1.43	-1.59	-4.88	-8.07
Total Debt/EBIT	-3.42	0.7	0.02	0.21	0.03	- -	-10.2
Net Debt/EBIT	-0.28	-2.53	-1.68	-2.5	-2.56	53	2.49
EBITDA to Interest Expense	8.04	147.06	299.1	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	8.04	147.06	299.1	- -	- -	- -	- -
EBIT to Interest Expense	-18.95	74.5	183.91	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-14.47	-1.52	7.25	9.17	12.24	2.36	-1.84
Long-Term Debt/Equity (%)	1.83	0.15	0.04	- -	- -	- -	11.38
Long-Term Debt/Capital (%)	-48.46	2.53	0.48	- -	- -	- -	71.66
Long-Term Debt/Total Assets (%)	1.44	0.13	0.04	- -	- -	- -	8.72
Total Debt/Equity (%)	14.63	7.56	0.45	3.31	0.52	- -	18.29
Total Debt/Capital (%)	-387.08	130.12	5.42	24.13	3.68	- -	115.12
Total Debt/Total Assets (%)	11.5	6.55	0.41	2.92	0.47	- -	14.02
Net Debt to Equity	1.21	-27.55	-35.51	-38.92	-40.38	-25.05	-4.46
Net Debt/Capital (%)	-23.67	122.23	130.23	154.29	154.43	111.93	-39.04
EBITDA	1	21	39	31	31	6	1
EBITDA-CapEx	1	21	39	31	31	6	1
Operating Income (Loss)	-3	11	24	18	19	-1	-2

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.06	2.51	7.53	4.73	6.31	7.02	0.88
Current Ratio	0.83	4.78	15.31	9.82	9.46	10.13	4.26
Quick Ratio	0.06	2.52	7.58	4.73	6.36	7.06	0.88
CFO/Avg Current Liab	- -	1.03	3.01	3.85	2.63	-1.1	-1.97
Common Equity/Total Assets	-14.47	-1.52	7.25	9.17	12.24	2.36	-1.84
Long-Term Debt/Equity (%)	1.83	0.15	0.04	- -	- -	- -	11.38
Long-Term Debt/Capital (%)	-48.46	2.53	0.48	- -	- -	- -	71.66
Long-Term Debt/Total Assets (%)	1.44	0.13	0.04	- -	- -	- -	8.72
Total Debt/Equity (%)	14.63	7.56	0.45	3.31	0.52	- -	18.29
Total Debt/Capital (%)	-387.08	130.12	5.42	24.13	3.68	- -	115.12
Total Debt/Total Assets (%)	11.5	6.55	0.41	2.92	0.47	- -	14.02
CFO/Total Liabilities	-28.22	86.36	244.67	185.56	158.97	-47.37	-40.92
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-0.17	1.21	11.56	7.07	7.73	5.79	2.09

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	744.37	428.77	625.03	3,479.67	1,777.81	- -
Days Sales Outstanding	- -	0.49	0.85	0.58	0.1	0.21	- -
Inventory Turnover	- -	2.24	1.37	0.92	0.9	1.07	0.41
Days Inventory Outstanding	- -	162.65	266.21	396.54	406.95	340.86	884.49
Accounts Payable Turnover	- -	14.1	29.17	20.89	2.67	2.08	12.73
Accounts Payable Turnover Days	- -	25.88	12.51	17.47	136.96	175.09	28.68
Cash Conversion Cycle	- -	137.26	254.55	379.65	270.1	165.98	855.81
Inventory to Cash Days	- -	-162.16	-265.36	-395.95	-406.84	-340.66	-884.49
Inventories	11	23	38	47	24	12	29
Raw Materials	- -	- -	- -	1	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	11	23	37	47	23	11	29
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	158	132	144	119	94
- Cash & Cash Equivalents	1	28	40	45	49	27	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	10	7	1	4	1	- -	19
Enterprise Value	9	-20	119	91	94	90	105
Total Capital	-2	6	9	16	17	3	17
Total Debt/Capital (%)	-387.08	130.12	5.42	24.13	3.68	- -	115.12
Total Debt / EV	1.1	-0.36	- -	0.04	0.01	- -	0.18
EV/Sales	0.58	- -	1.44	1.22	1.29	2.41	5.68
EV/EBITDA	7.33	- -	3.07	2.9	3.06	16.26	181.32
EV/EBIT	- -	- -	5	5.06	4.94	- -	- -
EV/Cash Flow to Firm	- -	- -	4.79	3.19	4.09	- -	- -
EV/Free Cash Flow to Firm	- -	- -	4.79	3.19	4.09	- -	- -
Diluted Market Cap	- -	- -	160	133	144	119	95
Diluted Enterprise Value	9	-20	120	92	96	92	109
EV per Share	0.37	- -	4.97	3.79	3.9	3.73	4.31
TTM Sales	15	54	82	74	73	37	18
TTM EBITDA	1	21	39	31	31	6	1
TTM Operating Income	-3	11	24	18	19	-1	-2
TTM Cash Flow to Firm	-5	13	25	29	23	-7	-13
TTM Free Cash Flow to Firm	-5	13	25	29	23	-7	-13

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	6.47	4.67	6.28	-17.94	-7.27
EV/EBIT	- -	- -	5	5.06	4.94	- -	- -
Enterprise Value	9	-20	119	91	94	90	105
Low Price	- -	- -	0.75	5.25	5.51	3.61	2.85
EV/Sales	0.58	- -	1.44	1.22	1.29	2.41	5.68
EV/EBITDA	7.33	- -	3.07	2.9	3.06	16.26	181.32
Price/Earnings	- -	- -	8.85	9.01	8.43	- -	222.67
Price/Earnings Average	- -	- -	8.84	10.31	9.01	-59.35	240.85
Price/Earnings High	- -	- -	11.95	12.71	10.49	-76.91	325.04
Price/Earnings Low	- -	- -	1	8.59	7.8	-42.71	164.83
Price/Book Value	- -	- -	17.82	11	8.68	41.27	-37.29
Price/Book Value Average	- -	- -	17.8	12.59	9.28	41.99	-40.33
Price/Book Value High	- -	- -	24.06	15.52	10.8	54.42	-54.43
Price/Book Value Low	- -	- -	2.02	10.48	8.03	30.22	-27.6
Price/Tangible Book Value	- -	- -	1.41	1.14	1.19	1.1	0.9
Price/Tangible Book Value Average	- -	- -	1.41	1.31	1.27	1.12	0.97
Price/Tangible Book Value High	- -	- -	1.9	1.61	1.48	1.45	1.31
Price/Tangible Book Value Low	- -	- -	0.16	1.09	1.1	0.81	0.66
Price/Sales	- -	- -	1.92	1.78	1.96	3.19	5.08
Price/Sales Average	- -	- -	1.92	2.04	2.1	3.25	5.49
Price/Sales High	- -	- -	2.6	2.51	2.44	4.21	7.41
Price/Sales Low	- -	- -	0.22	1.7	1.82	2.34	3.76
Price/Cash Flow	- -	- -	6.41	4.63	6.25	-17.94	-7.18
Price/Cash Flow Average	- -	- -	6.4	5.3	6.67	-18.26	-7.77
Price/Cash Flow High	- -	- -	8.65	6.53	7.77	-23.66	-10.49
Price/Cash Flow Low	- -	- -	0.73	4.41	5.77	-13.14	-5.32
Price/Free Cash Flow Average	- -	- -	6.47	5.34	6.71	-18.26	-7.86
Price/Free Cash Flow High	- -	- -	8.74	6.58	7.81	-23.66	-10.61
Price/Free Cash Flow Low	- -	- -	0.73	4.45	5.8	-13.14	-5.38
EV/Sales Average	0.58	- -	1.44	1.48	1.44	2.52	6.28
EV/Sales High	0.58	- -	2.12	1.95	1.78	3.48	8.2
EV/Sales Low	0.58	- -	- -	1.14	1.16	1.61	4.54
EV/EBITDA Average	7.33	-0.97	3.07	3.5	3.43	16.97	200.33
EV/EBITDA High	7.33	-0.97	4.51	4.62	4.25	23.44	261.61
EV/EBITDA Low	7.33	-0.97	-0.56	2.7	2.76	10.85	145
EV/EBIT Average	-3.11	-1.91	4.99	6.12	5.54	-184.16	-61.78
EV/EBIT High	-3.11	-1.91	7.33	8.07	6.86	-254.33	-80.68
EV/EBIT Low	-3.11	-1.91	-0.91	4.71	4.45	-117.69	-44.72
Last Price	- -	- -	6.62	5.51	5.96	4.93	3.85
High Price	- -	- -	8.94	7.77	7.41	6.5	5.62
Enterprise Value Average	9	-20	118	110	105	94	116
Enterprise Value High	9	-20	174	145	130	130	151
Enterprise Value Low	9	-20	-22	85	85	60	84

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	140.52	119.2	-21.04	- -
Return on Assets (%)	- -	10.37	15.18	11.58	12.79	-1.59	0.33
Return on Capital (%)	- -	647.73	238.39	116.38	103.1	-20.38	4.31
Return on Invested Capital (%)	- -	11.44	16.24	12.42	12.52	0.64	-1.53
Gross Margin (%)	3.21	29.99	49.4	47.59	56.42	49.11	54.1
EBITDA Margin (%)	7.95	38.97	46.99	42.28	41.97	14.85	3.13
Operating Margin (%)	-18.75	19.74	28.89	24.22	26.02	-1.37	-10.16
Incremental Operating Margin (%)	- -	34.64	46.45	73.84	-76.11	- -	- -
Pretax Margin (%)	-19.86	19.31	28.66	24.15	28.7	3.75	2.39
Profit Margin (%)	-19.86	18.93	21.76	19.74	23.29	-5.47	2.28
Net Income to Common Margin (%)	-19.86	18.93	21.76	19.74	23.29	-5.47	2.28
Effective Tax Rate (%)	- -	1.95	24.09	18.25	18.86	245.96	4.55
Dvd Payout Ratio (%)	- -	- -	40.9	78.51	73.58	-567.97	1,384.76
Sustainable Growth Rate (%)	- -	- -	- -	30.2	31.49	-140.54	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	10	7	1	4	1	- -	19
ST Debt	8	7	- -	4	1	- -	7
LT Debt	1	- -	- -	- -	- -	- -	12
Total Debt/EBITDA	8.06	0.35	0.01	0.12	0.02	- -	33.08
Net Debt/EBITDA	0.66	-1.28	-1.03	-1.43	-1.59	-4.88	-8.07
Total Debt/EBIT	-3.42	0.7	0.02	0.21	0.03	- -	-10.2
Net Debt/EBIT	-0.28	-2.53	-1.68	-2.5	-2.56	53	2.49
EBITDA to Interest Expense	8.04	147.06	299.1	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	8.04	147.06	299.1	- -	- -	- -	- -
EBIT to Interest Expense	-18.95	74.5	183.91	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-14.47	-1.52	7.25	9.17	12.24	2.36	-1.84
Long-Term Debt/Equity (%)	1.83	0.15	0.04	- -	- -	- -	11.38
Long-Term Debt/Capital (%)	-48.46	2.53	0.48	- -	- -	- -	71.66
Long-Term Debt/Total Assets (%)	1.44	0.13	0.04	- -	- -	- -	8.72
Total Debt/Equity (%)	14.63	7.56	0.45	3.31	0.52	- -	18.29
Total Debt/Capital (%)	-387.08	130.12	5.42	24.13	3.68	- -	115.12
Total Debt/Total Assets (%)	11.5	6.55	0.41	2.92	0.47	- -	14.02
Net Debt to Equity	1.21	-27.55	-35.51	-38.92	-40.38	-25.05	-4.46
Net Debt/Capital (%)	-23.67	122.23	130.23	154.29	154.43	111.93	-39.04
EBITDA	1	21	39	31	31	6	1
EBITDA-CapEx	1	21	39	31	31	6	1
Operating Income (Loss)	-3	11	24	18	19	-1	-2

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.06	2.51	7.53	4.73	6.31	7.02	0.88
Current Ratio	0.83	4.78	15.31	9.82	9.46	10.13	4.26
Quick Ratio	0.06	2.52	7.58	4.73	6.36	7.06	0.88
CFO/Avg Current Liab	- -	1.03	3.01	3.85	2.63	-1.1	-1.97
Common Equity/Total Assets	-14.47	-1.52	7.25	9.17	12.24	2.36	-1.84
Long-Term Debt/Equity (%)	1.83	0.15	0.04	- -	- -	- -	11.38
Long-Term Debt/Capital (%)	-48.46	2.53	0.48	- -	- -	- -	71.66
Long-Term Debt/Total Assets (%)	1.44	0.13	0.04	- -	- -	- -	8.72
Total Debt/Equity (%)	14.63	7.56	0.45	3.31	0.52	- -	18.29
Total Debt/Capital (%)	-387.08	130.12	5.42	24.13	3.68	- -	115.12
Total Debt/Total Assets (%)	11.5	6.55	0.41	2.92	0.47	- -	14.02
CFO/Total Liabilities	-28.22	86.36	244.67	185.56	158.97	-47.37	-40.92
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-0.17	1.21	11.56	7.07	7.73	5.79	2.09

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	744.37	428.77	625.03	3,479.67	1,777.81	- -
Days Sales Outstanding	- -	0.49	0.85	0.58	0.1	0.21	- -
Inventory Turnover	- -	2.24	1.37	0.92	0.9	1.07	0.41
Days Inventory Outstanding	- -	162.65	266.21	396.54	406.95	340.86	884.49
Accounts Payable Turnover	- -	14.1	29.17	20.89	2.67	2.08	12.73
Accounts Payable Turnover Days	- -	25.88	12.51	17.47	136.96	175.09	28.68
Cash Conversion Cycle	- -	137.26	254.55	379.65	270.1	165.98	855.81
Inventory to Cash Days	- -	-162.16	-265.36	-395.95	-406.84	-340.66	-884.49
Inventories	11	23	38	47	24	12	29
Raw Materials	- -	- -	- -	1	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	11	23	37	47	23	11	29
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	158	132	144	119	94
- Cash & Cash Equivalents	1	28	40	45	49	27	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	10	7	1	4	1	- -	19
Enterprise Value	9	-20	119	91	94	90	105
Total Capital	-2	6	9	16	17	3	17
Total Debt/Capital (%)	-387.08	130.12	5.42	24.13	3.68	- -	115.12
Total Debt / EV	1.1	-0.36	- -	0.04	0.01	- -	0.18
EV/Sales	0.58	- -	1.44	1.22	1.29	2.41	5.68
EV/EBITDA	7.33	- -	3.07	2.9	3.06	16.26	181.32
EV/EBIT	- -	- -	5	5.06	4.94	- -	- -
EV/Cash Flow to Firm	- -	- -	4.79	3.19	4.09	- -	- -
EV/Free Cash Flow to Firm	- -	- -	4.79	3.19	4.09	- -	- -
Diluted Market Cap	- -	- -	160	133	144	119	95
Diluted Enterprise Value	9	-20	120	92	96	92	109
EV per Share	0.37	- -	4.97	3.79	3.9	3.73	4.31
TTM Sales	15	54	82	74	73	37	18
TTM EBITDA	1	21	39	31	31	6	1
TTM Operating Income	-3	11	24	18	19	-1	-2
TTM Cash Flow to Firm	-5	13	25	29	23	-7	-13
TTM Free Cash Flow to Firm	-5	13	25	29	23	-7	-13

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	6.47	4.67	6.28	-17.94	-7.27
EV/EBIT	- -	- -	5	5.06	4.94	- -	- -
Enterprise Value	9	-20	119	91	94	90	105
Low Price	- -	- -	0.75	5.25	5.51	3.61	2.85
EV/Sales	0.58	- -	1.44	1.22	1.29	2.41	5.68
EV/EBITDA	7.33	- -	3.07	2.9	3.06	16.26	181.32
Price/Earnings	- -	- -	8.85	9.01	8.43	- -	222.67
Price/Earnings Average	- -	- -	8.84	10.31	9.01	-59.35	240.85
Price/Earnings High	- -	- -	11.95	12.71	10.49	-76.91	325.04
Price/Earnings Low	- -	- -	1	8.59	7.8	-42.71	164.83
Price/Book Value	- -	- -	17.82	11	8.68	41.27	-37.29
Price/Book Value Average	- -	- -	17.8	12.59	9.28	41.99	-40.33
Price/Book Value High	- -	- -	24.06	15.52	10.8	54.42	-54.43
Price/Book Value Low	- -	- -	2.02	10.48	8.03	30.22	-27.6
Price/Tangible Book Value	- -	- -	1.41	1.14	1.19	1.1	0.9
Price/Tangible Book Value Average	- -	- -	1.41	1.31	1.27	1.12	0.97
Price/Tangible Book Value High	- -	- -	1.9	1.61	1.48	1.45	1.31
Price/Tangible Book Value Low	- -	- -	0.16	1.09	1.1	0.81	0.66
Price/Sales	- -	- -	1.92	1.78	1.96	3.19	5.08
Price/Sales Average	- -	- -	1.92	2.04	2.1	3.25	5.49
Price/Sales High	- -	- -	2.6	2.51	2.44	4.21	7.41
Price/Sales Low	- -	- -	0.22	1.7	1.82	2.34	3.76
Price/Cash Flow	- -	- -	6.41	4.63	6.25	-17.94	-7.18
Price/Cash Flow Average	- -	- -	6.4	5.3	6.67	-18.26	-7.77
Price/Cash Flow High	- -	- -	8.65	6.53	7.77	-23.66	-10.49
Price/Cash Flow Low	- -	- -	0.73	4.41	5.77	-13.14	-5.32
Price/Free Cash Flow Average	- -	- -	6.47	5.34	6.71	-18.26	-7.86
Price/Free Cash Flow High	- -	- -	8.74	6.58	7.81	-23.66	-10.61
Price/Free Cash Flow Low	- -	- -	0.73	4.45	5.8	-13.14	-5.38
EV/Sales Average	0.58	- -	1.44	1.48	1.44	2.52	6.28
EV/Sales High	0.58	- -	2.12	1.95	1.78	3.48	8.2
EV/Sales Low	0.58	- -	- -	1.14	1.16	1.61	4.54
EV/EBITDA Average	7.33	-0.97	3.07	3.5	3.43	16.97	200.33
EV/EBITDA High	7.33	-0.97	4.51	4.62	4.25	23.44	261.61
EV/EBITDA Low	7.33	-0.97	-0.56	2.7	2.76	10.85	145
EV/EBIT Average	-3.11	-1.91	4.99	6.12	5.54	-184.16	-61.78
EV/EBIT High	-3.11	-1.91	7.33	8.07	6.86	-254.33	-80.68
EV/EBIT Low	-3.11	-1.91	-0.91	4.71	4.45	-117.69	-44.72
Last Price	- -	- -	6.62	5.51	5.96	4.93	3.85
High Price	- -	- -	8.94	7.77	7.41	6.5	5.62
Enterprise Value Average	9	-20	118	110	105	94	116
Enterprise Value High	9	-20	174	145	130	130	151
Enterprise Value Low	9	-20	-22	85	85	60	84

Shares Outstanding	24	24	24	24	24	24	24
Diluted Weighted Avg Shares	24	24	24	24	24	24	25
Basic Weighted Avg Shares	24	24	24	24	24	24	24
Revenue per Share	0.63	2.26	3.44	3.1	3.03	1.55	0.76
EBITDA per Share	0.05	0.88	1.62	1.31	1.27	0.23	0.02
Operating Income per Share	-0.12	0.45	0.99	0.75	0.79	-0.02	-0.08
Basic EPS, GAAP	-0.13	0.43	0.75	0.61	0.71	-0.08	0.02
Basic EPS from Cont Ops	-0.13	0.43	0.75	0.61	0.71	-0.08	0.02
Diluted EPS, GAAP	-0.13	0.43	0.74	0.61	0.7	-0.08	0.02
Diluted EPS from Cont Ops	-0.13	0.43	0.74	0.61	0.7	-0.08	0.02
Dividend per Share	- -	- -	0.31	0.48	0.52	0.48	0.24
Cash Flow per Share	-0.21	0.54	1.03	1.19	0.95	-0.27	-0.54
Free Cash Flow per Basic Share	-0.21	0.54	1.03	1.19	0.95	-0.27	-0.54
Cash & Equivalents per Share	0.04	1.16	1.68	1.88	2.09	1.2	0.33
Book Value per Share	-0.51	-0.07	0.37	0.5	0.69	0.12	-0.1
Tangible Book Value per Share	2.76	4.09	4.71	4.82	5	4.47	4.29

Fortitude Gold Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)