CareDx, Inc. Financial Ratios — 1K9 Stock

Profitability (USD)

	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	12/31/2012	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 (%)	- -	- -	- -	-38.72	-161.18	- -	- -	-22.54	-9.94	-8.25	-17.09	-54.98	16.43	-6.27
Return on Assets (%)	- -	-35.87	2.2	-23.48	-59.64	-69.21	-43.64	-15.56	-7.19	-6.56	-13.81	-37.69	10.97	-4.72
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.96	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.54	- -
Gross Margin (%)	61.22	58.92	68.72	63.5	48.02	55.78	56.92	64.23	67.16	67.14	65.13	63.59	67.14	67.55
EBITDA Margin (%)	-6.21	-0.88	6.45	-39.57	-84.69	-34.28	-14.84	-13.68	-6.76	-6.02	-19.03	-65.47	18.13	-2.73
Operating Margin (%)	-11.45	-3.88	0.04	-42.84	-60.96	-37.94	-20.35	-19.31	-9.22	-10.03	-24	-38.19	-16.64	-6.6
Incremental Operating Margin (%)	- -	90.16	16.67	- -	- -	83.6	9.76	- -	10.47	- -	- -	71.94	96.38	66.2
Pretax Margin (%)	-24.74	-16.03	-2.63	-48.7	-101.8	-118.51	-62.97	-18.85	-10.28	-10.83	-23.69	-67.83	15.84	-5.55
Profit Margin (%)	-24.74	-16.03	2.86	-48.7	-97.14	-114.79	-61.06	-17.29	-9.74	-10.34	-23.81	-67.88	15.74	-5.62
Net Income to Common Margin (%)	-24.74	-16.03	2.86	-48.7	-97.14	-114.79	-61.06	-17.29	-9.74	-10.34	-23.81	-67.88	15.74	-5.62
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.59	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-38.72	-161.18	- -	- -	-22.54	-9.94	-8.25	-17.09	-54.98	16.43	-6.27

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2012	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	15	15	11	16	24	34	- -	5	18	21	39	34	28	26
ST Debt	2	5	6	3	23	16	- -	3	2	4	6	6	6	7
LT Debt	13	11	5	13	1	18	- -	2	16	17	33	28	22	20
Total Debt/EBITDA	-11.75	-79.47	6.52	-1.42	-0.7	-2.06	-0.02	-0.31	-1.39	-1.2	-0.64	-0.19	0.47	-2.53
Net Debt/EBITDA	-7.11	-52.82	-14.2	1.27	-0.19	-1.04	5.69	2.2	10.37	19.53	1.47	0.45	-1.89	6.31
Total Debt/EBIT	-6.37	-17.99	9.19	-1.33	-0.64	-1.68	-0.01	-0.22	-0.8	-0.72	-0.5	-0.17	0.7	-0.85
Net Debt/EBIT	-3.86	-11.96	-20.02	1.18	-0.18	-0.85	4.15	1.56	5.98	11.72	1.16	0.4	-2.81	2.13
EBITDA to Interest Expense	-0.47	-0.09	0.83	-7.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-0.52	-0.14	0.49	-7.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-0.87	-0.4	0.01	-7.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	3	2	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1,490.51	-1,526.11	67.55	53.01	25.39	-7.34	73.4	65.24	75.35	82.22	79.36	55.98	77.07	73.35
Long-Term Debt/Equity (%)	- -	- -	13.2	43.69	5.56	- -	- -	2.39	5.79	3.73	7.75	10.82	5.88	6.49
Long-Term Debt/Capital (%)	-10.14	-8.07	10.33	28.44	2.51	65.22	- -	2.27	5.43	3.57	7.11	9.57	5.47	5.98
Long-Term Debt/Total Assets (%)	135.78	110.54	8.92	23.16	1.43	21.94	- -	1.56	4.36	3.07	6.15	6.06	4.53	4.76
Total Debt/Equity (%)	-10.14	-10.23	27.8	53.65	121.51	-572.25	0.18	5.44	6.52	4.58	9.05	13.1	7.5	8.64
Total Debt/Capital (%)	-11.28	-11.4	21.75	34.92	54.86	121.18	0.18	5.16	6.12	4.38	8.3	11.58	6.97	7.95
Total Debt/Total Assets (%)	151.1	156.16	18.78	28.44	31.29	40.77	0.13	3.55	4.91	3.77	7.18	7.33	5.78	6.34
Net Debt to Equity	-6.14	-6.8	-60.58	-47.93	33.83	-288.28	-67.36	-38.61	-48.5	-74.8	-20.87	-31.45	-30.31	-21.59
Net Debt/Capital (%)	-6.54	-7.3	-153.03	-91.61	25.22	152.94	-205.23	-57.77	-83.59	-251.17	-23.66	-38.53	-39.26	-24.8
EBITDA	-1	- -	2	-11	-34	-17	-11	-17	-13	-18	-61	-184	61	-10
EBITDA-CapEx	-1	- -	1	-12	-35	-17	-19	-19	-16	-25	-64	-184	61	-11
Operating Income (Loss)	-2	-1	- -	-12	-25	-18	-16	-25	-18	-30	-77	-107	-56	-25

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2012	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	0.91	0.68	3.27	2.94	0.42	0.39	3.31	1.1	3.25	4.51	3.86	3.02	2.92	1.97
Current Ratio	1.18	1.08	3.62	3.38	0.65	0.62	4.16	2.07	3.95	5.61	5.1	4.02	3.94	2.86
Quick Ratio	1.05	0.97	3.51	3.18	0.49	0.46	3.81	1.79	3.75	5.28	4.73	3.67	3.64	2.45
CFO/Avg Current Liab	- -	-0.08	-0.36	-0.92	-0.65	-0.34	-0.13	-0.1	0.64	-0.26	-0.33	-0.24	0.45	0.47
Common Equity/Total Assets	-1,490.51	-1,526.11	67.55	53.01	25.39	-7.34	73.4	65.24	75.35	82.22	79.36	55.98	77.07	73.35
Long-Term Debt/Equity (%)	- -	- -	13.2	43.69	5.56	- -	- -	2.39	5.79	3.73	7.75	10.82	5.88	6.49
Long-Term Debt/Capital (%)	-10.14	-8.07	10.33	28.44	2.51	65.22	- -	2.27	5.43	3.57	7.11	9.57	5.47	5.98
Long-Term Debt/Total Assets (%)	135.78	110.54	8.92	23.16	1.43	21.94	- -	1.56	4.36	3.07	6.15	6.06	4.53	4.76
Total Debt/Equity (%)	-10.14	-10.23	27.8	53.65	121.51	-572.25	0.18	5.44	6.52	4.58	9.05	13.1	7.5	8.64
Total Debt/Capital (%)	-11.28	-11.4	21.75	34.92	54.86	121.18	0.18	5.16	6.12	4.38	8.3	11.58	6.97	7.95
Total Debt/Total Assets (%)	151.1	156.16	18.78	28.44	31.29	40.77	0.13	3.55	4.91	3.77	7.18	7.33	5.78	6.34
CFO/Total Liabilities	-1.13	-0.34	-16.88	-37.3	-29	-15.98	-11.52	-5.25	36.81	-19.15	-22.52	-8.95	33.79	38.17
CFO/CapEx	-12.6	-5.57	-4.57	-8.13	-30.1	-76.92	-0.55	-2.41	10.29	-2.88	-8.14	-20.52	- -	62.27
Altman's Z-Score	- -	- -	- -	- -	- -	- -	12.31	5.95	23.79	13.97	2.86	-0.03	4.99	3.7

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2012	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	- -	13.72	11.02	11.14	15.83	16.78	12.01	7.52	6.55	6.28	5.1	4.78	5.77	7.08
Days Sales Outstanding	- -	26.61	33.13	32.77	23.06	21.75	30.39	48.57	55.72	58.12	71.5	76.41	63.24	51.53
Inventory Turnover	- -	16.6	14.19	14.15	6.78	3.89	6.3	8.3	7.88	7.16	6.16	5.27	5.63	5.33
Days Inventory Outstanding	- -	21.99	25.73	25.79	53.8	93.85	57.94	43.99	46.34	50.97	59.23	69.2	64.84	68.43
Accounts Payable Turnover	- -	14.37	9.98	7.47	10.96	6.64	8	9.11	8.85	9.1	9.82	8.97	10.67	14.76
Accounts Payable Turnover Days	- -	25.39	36.59	48.86	33.29	54.96	45.63	40.08	41.22	40.13	37.18	40.7	34.19	24.73
Cash Conversion Cycle	- -	23.21	22.27	9.7	43.58	60.64	42.69	52.48	60.84	68.96	93.55	104.92	93.89	95.23
Inventory to Cash Days	- -	4.62	7.4	6.98	-30.74	-72.1	-27.54	4.58	9.38	7.15	12.27	7.21	-1.6	-16.9
Inventories	1	1	1	1	5	6	5	6	10	17	19	19	20	27
Raw Materials	- -	- -	- -	1	1	1	2	4	5	10	12	11	11	13
Work In Process	- -	- -	- -	- -	- -	1	1	1	3	3	4	5	4	4
Finished Goods	- -	- -	- -	- -	4	3	3	1	2	4	3	4	5	10
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	- -	- -	942	925	3,659	2,314	617	654	1,124	965
- Cash & Cash Equivalents	6	5	36	30	17	17	65	38	135	348	90	82	115	65
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	15	15	11	16	24	34	- -	5	18	21	39	34	28	26
Enterprise Value	- -	- -	- -	- -	- -	- -	878	892	3,453	1,987	363	453	892	814
Total Capital	-132	-135	53	45	44	28	96	104	296	487	470	296	407	329
Total Debt/Capital (%)	-11.28	-11.4	21.75	34.92	54.86	121.18	0.18	5.16	6.12	4.38	8.3	11.58	6.97	7.95
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.11	0.08	0.03	0.03
EV/Sales	- -	- -	- -	- -	- -	- -	11.46	7.02	17.97	6.7	1.13	1.61	2.67	2.14
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.74	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.88	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.44	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.44	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	811	917	3,440	2,284	615	683	1,162	1,010
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	747	884	3,234	1,957	361	481	930	859
EV per Share	- -	- -	- -	- -	- -	- -	21.21	20.99	69.84	37.55	6.78	8.79	16.28	15.99
TTM Sales	20	22	27	28	41	48	77	127	192	296	322	280	334	380
TTM EBITDA	-1	- -	2	-11	-34	-17	-11	-17	-13	-18	-61	-184	61	-10
TTM Operating Income	-2	-1	- -	-12	-25	-18	-16	-25	-18	-30	-77	-107	-56	-25
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	- -	- -	-72.16	-234.16	113.99	-87.88	-21.69	-35.39	30.54	24.43
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.88	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	878	892	3,453	1,987	363	453	892	814
Low Price	- -	- -	- -	- -	- -	- -	8.26	19.16	14.03	40.51	10.89	4.92	7.61	11.28
EV/Sales	- -	- -	- -	- -	- -	- -	11.46	7.02	17.97	6.7	1.13	1.61	2.67	2.14
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.74	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.61	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.03	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.85	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.64	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	9.82	9.34	13.18	4.97	1.43	2.5	2.97	3.18
Price/Book Value Average	- -	- -	- -	- -	- -	- -	8.04	12	6.33	8.12	3.18	1.91	2.6	2.95
Price/Book Value High	- -	- -	- -	- -	- -	- -	13.65	17.33	13.97	11.17	5.86	3.48	5.02	4.25
Price/Book Value Low	- -	- -	- -	- -	- -	- -	3.56	8.23	2.5	4.6	1.35	0.97	1.1	1.9
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	18.59	31.24	17.47	6.11	1.76	3.73	3.75	4.18
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	15.22	40.14	8.39	9.99	3.92	2.84	3.28	3.87
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	25.84	57.97	18.52	13.74	7.21	5.19	6.34	5.58
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	6.74	27.51	3.31	5.66	1.66	1.45	1.39	2.49
Price/Sales	- -	- -	- -	- -	- -	- -	10.6	7.22	17.9	7.71	1.91	2.43	3.24	2.66
Price/Sales Average	- -	- -	- -	- -	- -	- -	8.67	9.27	8.59	12.6	4.25	1.85	2.84	2.46
Price/Sales High	- -	- -	- -	- -	- -	- -	14.73	13.39	18.98	17.33	7.82	3.39	5.49	3.55
Price/Sales Low	- -	- -	- -	- -	- -	- -	3.84	6.36	3.39	7.14	1.8	0.94	1.2	1.58
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-202.48	-331.24	102.91	-118.4	-24.35	-37.12	28.47	24.03
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-165.75	-425.59	49.4	-193.6	-54.14	-28.27	24.9	22.26
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-281.38	-614.63	109.1	-266.23	-99.69	-51.61	48.13	32.06
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-73.44	-291.74	19.51	-109.68	-23.01	-14.39	10.56	14.31
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-59.07	-300.86	54.72	-143.7	-48.22	-26.96	26.72	22.62
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-100.27	-434.49	120.85	-197.61	-88.79	-49.21	51.64	32.58
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-26.17	-206.24	21.61	-81.41	-20.49	-13.73	11.33	14.54
EV/Sales Average	- -	- -	- -	- -	- -	- -	9.23	9.09	8.06	11.66	3.47	1.06	2.25	1.96
EV/Sales High	- -	- -	- -	- -	- -	- -	16.26	13.25	19.11	16.45	7.06	2.53	5	2.99
EV/Sales Low	- -	- -	- -	- -	- -	- -	3.62	6.15	2.53	6.13	1.02	0.19	0.55	1.12
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.41	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.57	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.05	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.42	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.93	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.53	- -
Last Price	- -	- -	- -	- -	- -	- -	22.77	21.76	74.02	43.73	11.53	12.69	20.52	18.96
High Price	- -	- -	- -	- -	- -	- -	31.64	40.38	78.47	98.33	47.19	17.65	34.7	25.29
Enterprise Value Average	- -	- -	- -	- -	- -	- -	707	1,155	1,550	3,457	1,118	297	751	743
Enterprise Value High	- -	- -	- -	- -	- -	- -	1,245	1,683	3,673	4,877	2,272	708	1,668	1,137
Enterprise Value Low	- -	- -	- -	- -	- -	- -	277	782	487	1,817	329	52	185	424

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	12/31/2012	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	11	11	12	12	21	29	41	42	49	53	54	52	55	51
Diluted Weighted Avg Shares	7	7	9	12	16	23	36	42	46	52	53	54	57	53
Basic Weighted Avg Shares	7	7	6	12	16	23	36	42	46	52	53	54	53	53
Revenue per Share	2.77	3	4.7	2.37	2.46	2.07	2.15	3.01	4.13	5.67	6.03	5.21	6.32	7.13
EBITDA per Share	-0.17	-0.03	0.3	-0.94	-2.09	-0.71	-0.32	-0.41	-0.28	-0.34	-1.15	-3.41	1.15	-0.19
Operating Income per Share	-0.32	-0.12	- -	-1.02	-1.5	-0.79	-0.44	-0.58	-0.38	-0.57	-1.45	-1.99	-1.05	-0.47
Basic EPS, GAAP	-0.69	-0.48	0.13	-1.16	-2.39	-2.38	-1.31	-0.52	-0.4	-0.59	-1.44	-3.54	1	-0.4
Basic EPS from Cont Ops	-0.69	-0.48	0.13	-1.16	-2.41	-2.38	-1.31	-0.52	-0.4	-0.59	-1.44	-3.54	1	-0.4
Diluted EPS, GAAP	-0.69	-0.48	0.08	-1.16	-2.39	-2.38	-1.31	-0.52	-0.4	-0.59	-1.44	-3.54	0.93	-0.4
Diluted EPS from Cont Ops	-0.69	-0.48	0.08	-1.16	-2.41	-2.38	-1.31	-0.52	-0.4	-0.59	-1.44	-3.54	0.93	-0.4
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.24	-0.07	-0.58	-0.82	-1	-0.61	-0.11	-0.07	0.72	-0.37	-0.47	-0.34	0.72	0.79
Free Cash Flow per Basic Share	-0.26	-0.09	-0.7	-0.92	-1.03	-0.62	-0.32	-0.09	0.65	-0.5	-0.53	-0.36	0.72	0.78
Cash & Equivalents per Share	0.56	0.49	3.09	2.51	0.81	0.59	1.56	0.9	4.54	6.58	5.47	4.57	4.76	3.48
Book Value per Share	-14.01	-14.34	3.5	2.48	0.92	-0.21	2.32	2.33	5.62	8.8	8.05	5.07	6.91	5.95
Tangible Book Value per Share	-14.01	-14.34	1.92	0.91	-1.29	-1.78	1.22	0.7	4.24	7.16	6.54	3.4	5.48	4.53