Coastal Financial Corporation

69.50

EUR

- -

-0.22EPS

Profitability (USD)

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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 (%)	- -	8.66	11.1	11.32	11.46	15.82	18.27	16.56	12.33	10.11
Return on Assets (%)	- -	0.7	1.1	1.27	1.05	1.23	1.41	1.29	1.15	1.06
Return on Capital (%)	- -	5.79	8.02	8.83	6.1	9	14.59	13.82	10.76	9.07
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	24.12	30.21	30.39	33.15	29.32	33.77	23.89	16.38	12.66	15.14
Profit Margin (%)	16.18	16.28	24.08	26.26	23.2	26.52	19.18	12.78	9.99	11.62
Net Income to Common Margin (%)	16.18	16.28	24.08	26.26	23.2	26.52	19.18	12.78	9.99	11.62
Effective Tax Rate (%)	32.91	46.12	20.76	20.77	20.87	21.44	19.75	21.97	21.11	23.27
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	8.66	11.1	11.32	11.46	15.82	18.27	16.56	12.33	10.11

Credit (USD)

Credit Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	29	34	34	32	200	59	53	54	53	53
ST Debt	- -	- -	- -	- -	154	- -	- -	- -	- -	- -
LT Debt	29	34	34	32	46	59	53	54	53	53
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	8.09	8.16	11.46	11	7.94	7.64	7.74	7.87	10.65	10.35
Long-Term Debt/Equity (%)	47.6	51.02	30.73	25.96	32.73	29.42	21.69	18.26	12.15	10.8
Long-Term Debt/Capital (%)	32.25	33.79	23.51	20.61	13.51	22.73	17.83	15.44	10.83	9.75
Long-Term Debt/Total Assets (%)	3.85	4.16	3.52	2.86	2.6	2.25	1.68	1.44	1.29	1.12
Total Debt/Equity (%)	47.6	51.02	30.73	25.96	142.36	29.42	21.69	18.26	12.15	10.8
Total Debt/Capital (%)	32.25	33.79	23.51	20.61	58.74	22.73	17.83	15.44	10.83	9.75
Total Debt/Total Assets (%)	3.85	4.16	3.52	2.86	11.3	2.25	1.68	1.44	1.29	1.12
Net Debt to Equity	-97.6	-85.56	-84.5	-83.96	20.81	-377.84	-120.97	-147.6	-92.23	-140.32
Net Debt/Capital (%)	-4,074.01	-592.5	-545.13	-364.52	16.51	137.55	642.79	324.21	-1,025.08	356.98
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	8.09	8.16	11.46	11	7.94	7.64	7.74	7.87	10.65	10.35
Long-Term Debt/Equity (%)	47.6	51.02	30.73	25.96	32.73	29.42	21.69	18.26	12.15	10.8
Long-Term Debt/Capital (%)	32.25	33.79	23.51	20.61	13.51	22.73	17.83	15.44	10.83	9.75
Long-Term Debt/Total Assets (%)	3.85	4.16	3.52	2.86	2.6	2.25	1.68	1.44	1.29	1.12
Total Debt/Equity (%)	47.6	51.02	30.73	25.96	142.36	29.42	21.69	18.26	12.15	10.8
Total Debt/Capital (%)	32.25	33.79	23.51	20.61	58.74	22.73	17.83	15.44	10.83	9.75
Total Debt/Total Assets (%)	3.85	4.16	3.52	2.86	11.3	2.25	1.68	1.44	1.29	1.12
CFO/Total Liabilities	1.05	1.03	1.71	1.36	1.19	1.23	2.31	5.54	7.05	5.99
CFO/CapEx	7.81	7.21	12.53	11.27	3.6	11.51	23.64	30.67	26.24	30.18
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	16.69	16.79	18.26	11.26	11.32	11.27	11.48	13.36	10.52
Days Sales Outstanding	- -	21.87	21.75	19.99	32.42	32.24	32.39	31.8	27.32	34.69
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

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	87	90	126	128	163	813	342	483	453	737
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	29	34	34	32	200	59	53	54	53	53
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	88	99	143	156	340	260	296	349	492	544
Total Debt/Capital (%)	32.25	33.79	23.51	20.61	58.74	22.73	17.83	15.44	10.83	9.75
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	31	33	40	50	65	102	212	349	453	405
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	7	8	14	14	19	30	67	192	260	255
TTM Free Cash Flow to Firm	6	7	13	12	14	27	64	185	250	246

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

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	12	13	13	13	15	15
Diluted Weighted Avg Shares	11	11	11	12	12	12	13	14	14	15
Basic Weighted Avg Shares	11	11	10	12	12	12	13	13	13	15
Revenue per Share	2.72	2.94	3.87	4.24	5.49	8.49	16.4	26.36	33.61	26.95
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.44	0.48	0.93	1.11	1.27	2.25	3.14	3.37	3.36	3.13
Basic EPS from Cont Ops	0.44	0.48	0.93	1.11	1.27	2.25	3.14	3.37	3.36	3.13
Diluted EPS, GAAP	0.44	0.48	0.92	1.09	1.24	2.16	3.01	3.28	3.27	3.05
Diluted EPS from Cont Ops	0.44	0.48	0.92	1.09	1.24	2.16	3.01	3.28	3.27	3.05
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.63	0.67	1.38	1.15	1.63	2.49	5.19	14.48	19.28	16.96
Free Cash Flow per Basic Share	0.55	0.58	1.27	1.05	1.17	2.27	4.97	14.01	18.55	16.39
Cash & Equivalents per Share	10.56	11.14	13.69	13.14	15.39	66.06	33.47	43.9	30.38	48.8
Book Value per Share	5.27	5.78	9.2	10.45	11.76	15.67	18.55	22.23	29.45	32.51
Tangible Book Value per Share	5.27	5.78	9.2	10.45	11.76	15.67	18.55	22.23	29.45	32.21

Profitability (USD)

Profitability Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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 (%)	- -	8.66	11.1	11.32	11.46	15.82	18.27	16.56	12.33	10.11
Return on Assets (%)	- -	0.7	1.1	1.27	1.05	1.23	1.41	1.29	1.15	1.06
Return on Capital (%)	- -	5.79	8.02	8.83	6.1	9	14.59	13.82	10.76	9.07
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	24.12	30.21	30.39	33.15	29.32	33.77	23.89	16.38	12.66	15.14
Profit Margin (%)	16.18	16.28	24.08	26.26	23.2	26.52	19.18	12.78	9.99	11.62
Net Income to Common Margin (%)	16.18	16.28	24.08	26.26	23.2	26.52	19.18	12.78	9.99	11.62
Effective Tax Rate (%)	32.91	46.12	20.76	20.77	20.87	21.44	19.75	21.97	21.11	23.27
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	8.66	11.1	11.32	11.46	15.82	18.27	16.56	12.33	10.11

Credit (USD)

Credit Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	29	34	34	32	200	59	53	54	53	53
ST Debt	- -	- -	- -	- -	154	- -	- -	- -	- -	- -
LT Debt	29	34	34	32	46	59	53	54	53	53
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	8.09	8.16	11.46	11	7.94	7.64	7.74	7.87	10.65	10.35
Long-Term Debt/Equity (%)	47.6	51.02	30.73	25.96	32.73	29.42	21.69	18.26	12.15	10.8
Long-Term Debt/Capital (%)	32.25	33.79	23.51	20.61	13.51	22.73	17.83	15.44	10.83	9.75
Long-Term Debt/Total Assets (%)	3.85	4.16	3.52	2.86	2.6	2.25	1.68	1.44	1.29	1.12
Total Debt/Equity (%)	47.6	51.02	30.73	25.96	142.36	29.42	21.69	18.26	12.15	10.8
Total Debt/Capital (%)	32.25	33.79	23.51	20.61	58.74	22.73	17.83	15.44	10.83	9.75
Total Debt/Total Assets (%)	3.85	4.16	3.52	2.86	11.3	2.25	1.68	1.44	1.29	1.12
Net Debt to Equity	-97.6	-85.56	-84.5	-83.96	20.81	-377.84	-120.97	-147.6	-92.23	-140.32
Net Debt/Capital (%)	-4,074.01	-592.5	-545.13	-364.52	16.51	137.55	642.79	324.21	-1,025.08	356.98
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	8.09	8.16	11.46	11	7.94	7.64	7.74	7.87	10.65	10.35
Long-Term Debt/Equity (%)	47.6	51.02	30.73	25.96	32.73	29.42	21.69	18.26	12.15	10.8
Long-Term Debt/Capital (%)	32.25	33.79	23.51	20.61	13.51	22.73	17.83	15.44	10.83	9.75
Long-Term Debt/Total Assets (%)	3.85	4.16	3.52	2.86	2.6	2.25	1.68	1.44	1.29	1.12
Total Debt/Equity (%)	47.6	51.02	30.73	25.96	142.36	29.42	21.69	18.26	12.15	10.8
Total Debt/Capital (%)	32.25	33.79	23.51	20.61	58.74	22.73	17.83	15.44	10.83	9.75
Total Debt/Total Assets (%)	3.85	4.16	3.52	2.86	11.3	2.25	1.68	1.44	1.29	1.12
CFO/Total Liabilities	1.05	1.03	1.71	1.36	1.19	1.23	2.31	5.54	7.05	5.99
CFO/CapEx	7.81	7.21	12.53	11.27	3.6	11.51	23.64	30.67	26.24	30.18
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	16.69	16.79	18.26	11.26	11.32	11.27	11.48	13.36	10.52
Days Sales Outstanding	- -	21.87	21.75	19.99	32.42	32.24	32.39	31.8	27.32	34.69
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

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	87	90	126	128	163	813	342	483	453	737
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	29	34	34	32	200	59	53	54	53	53
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	88	99	143	156	340	260	296	349	492	544
Total Debt/Capital (%)	32.25	33.79	23.51	20.61	58.74	22.73	17.83	15.44	10.83	9.75
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	31	33	40	50	65	102	212	349	453	405
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	7	8	14	14	19	30	67	192	260	255
TTM Free Cash Flow to Firm	6	7	13	12	14	27	64	185	250	246

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

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	12	13	13	13	15	15
Diluted Weighted Avg Shares	11	11	11	12	12	12	13	14	14	15
Basic Weighted Avg Shares	11	11	10	12	12	12	13	13	13	15
Revenue per Share	2.72	2.94	3.87	4.24	5.49	8.49	16.4	26.36	33.61	26.95
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.44	0.48	0.93	1.11	1.27	2.25	3.14	3.37	3.36	3.13
Basic EPS from Cont Ops	0.44	0.48	0.93	1.11	1.27	2.25	3.14	3.37	3.36	3.13
Diluted EPS, GAAP	0.44	0.48	0.92	1.09	1.24	2.16	3.01	3.28	3.27	3.05
Diluted EPS from Cont Ops	0.44	0.48	0.92	1.09	1.24	2.16	3.01	3.28	3.27	3.05
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.63	0.67	1.38	1.15	1.63	2.49	5.19	14.48	19.28	16.96
Free Cash Flow per Basic Share	0.55	0.58	1.27	1.05	1.17	2.27	4.97	14.01	18.55	16.39
Cash & Equivalents per Share	10.56	11.14	13.69	13.14	15.39	66.06	33.47	43.9	30.38	48.8
Book Value per Share	5.27	5.78	9.2	10.45	11.76	15.67	18.55	22.23	29.45	32.51
Tangible Book Value per Share	5.27	5.78	9.2	10.45	11.76	15.67	18.55	22.23	29.45	32.21