MaxCyte, Inc. Financial Ratios — MYE0 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 (%)	- -	- -	- -	- -	- -	-80.36	-55.64	-99.64	-50.47	-12.89	-9.12	-15.6	-18.73	-23.63
Return on Assets (%)	- -	-35.85	-42.3	-22.98	-29.77	-41.78	-31.87	-47.54	-28.9	-11.36	-8.26	-13.67	-16.17	-20.2
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	83.59	88.12	86.64	88.89	89.34	89.61	88.96	88.44	89.43	89.24	88.48	88.51	81.62	81.16
EBITDA Margin (%)	-36.51	-10.11	-16.52	-7.19	-21.34	-65.42	-48.48	-54.61	-38.25	-49.46	-55.72	-105.92	-120.14	-141.57
Operating Margin (%)	-38.79	-11.83	-17.81	-8.19	-22.2	-66.44	-50.55	-57.44	-42.25	-53.66	-61.82	-116.98	-132.54	-137.12
Incremental Operating Margin (%)	- -	66.33	- -	24.21	- -	- -	32.32	- -	29.97	- -	- -	704.27	108.91	- -
Pretax Margin (%)	-39.3	-14.08	-25.64	-15.56	-27.27	-70.91	-53.21	-59.64	-45.15	-56.3	-53.25	-91.85	-106.29	-135.14
Profit Margin (%)	-39.3	-14.08	-25.64	-15.56	-27.27	-70.91	-53.21	-59.64	-45.15	-56.3	-53.25	-91.85	-106.29	-135.14
Net Income to Common Margin (%)	-76.92	-42	-52.39	-37.87	-31.39	-70.91	-53.21	-59.64	-45.15	-56.3	-53.25	-91.85	-106.29	-135.14
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	48.91	66.47	51.06	58.91	13.12	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	-80.36	-55.64	-99.64	-50.47	-12.89	-9.12	-15.6	-18.73	-23.63

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	2	2	5	5	5	5	5	7	7	6	16	19	18	18
ST Debt	2	2	1	1	- -	- -	- -	1	1	1	- -	1	1	1
LT Debt	- -	- -	3	4	5	5	5	7	6	5	16	18	17	16
Total Debt/EBITDA	-0.99	-2.71	-4.15	-7.55	-1.91	-0.55	-0.63	-0.61	-0.7	-0.34	-0.65	-0.43	-0.39	-0.38
Net Debt/EBITDA	-0.2	-1.47	-1.22	-3.89	2.57	2.13	0.77	0.87	1.38	2.85	0.45	1.06	0.6	0.43
Total Debt/EBIT	-0.94	-2.31	-3.85	-6.63	-1.84	-0.54	-0.6	-0.58	-0.63	-0.31	-0.59	-0.39	-0.35	-0.35
Net Debt/EBIT	-0.18	-1.26	-1.13	-3.41	2.47	2.09	0.73	0.83	1.25	2.63	0.4	0.96	0.54	0.39
EBITDA to Interest Expense	-29.94	-4.48	-2.11	-0.95	-4.1	-14.63	-13.15	-17.33	-12.12	-16.05	-194.35	- -	- -	- -
EBITDA-CapEx/Interest Expense	-30.22	-4.81	-2.37	-1.08	-4.45	-15.61	-14.3	-19.2	-14.63	-19.72	-339.95	- -	- -	- -
EBIT to Interest Expense	-31.81	-5.24	-2.27	-1.08	-4.27	-14.86	-13.71	-18.24	-13.39	-17.42	-215.61	- -	- -	- -
Interest Expense	- -	- -	1	1	1	1	1	1	1	1	- -	- -	- -	- -
Common Equity/Total Assets	-1,103.82	-1,351.66	-734.28	-755.5	31.63	62.41	50.61	45.36	64.17	92.53	88.6	86.54	86.13	84.68
Long-Term Debt/Equity (%)	- -	- -	- -	- -	98.21	25.65	41.17	49.28	18.94	1.96	6.28	7.74	8.32	9.61
Long-Term Debt/Capital (%)	4.56	18.9	105.42	215.25	49.48	20.41	29.16	32.2	15.66	1.92	5.9	7.16	7.66	8.7
Long-Term Debt/Total Assets (%)	2	2.41	55.7	65.95	31.06	16.01	20.84	22.35	12.15	1.81	5.56	6.7	7.17	8.14
Total Debt/Equity (%)	-310.73	-120.67	-298.31	-163.62	98.49	25.67	41.17	53.02	20.97	2.16	6.34	8.07	8.74	10.46
Total Debt/Capital (%)	147.45	583.76	150.43	257.17	49.62	20.43	29.16	34.65	17.33	2.12	5.96	7.47	8.04	9.47
Total Debt/Total Assets (%)	64.59	74.36	79.48	78.8	31.15	16.02	20.84	24.05	13.45	2	5.61	6.99	7.53	8.86
Net Debt to Equity	-61.18	-65.49	-87.69	-84.27	-132.55	-99.32	-50.41	-75.84	-41.65	-18.18	-4.36	-20.03	-13.52	-11.7
Net Debt/Capital (%)	-208.06	-226.67	-1,013.61	-576.37	411.6	2,723.71	-101.67	-184.13	-64.55	-21.64	-4.27	-22.75	-14.2	-11.85
EBITDA	-2	-1	-1	-1	-3	-9	-8	-12	-10	-17	-25	-44	-46	-47
EBITDA-CapEx	-2	-1	-1	-1	-3	-10	-9	-13	-12	-21	-43	-47	-48	-49
Operating Income (Loss)	-2	-1	-1	-1	-3	-9	-8	-12	-11	-18	-27	-48	-51	-45

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	0.42	0.19	0.81	0.47	2.07	3.97	2.2	1.79	2.99	16.33	14.74	9.43	9.79	7.22
Current Ratio	0.77	0.58	1.42	1.22	2.79	4.78	3.42	2.62	3.9	17.32	16.35	10.65	10.88	8.3
Quick Ratio	0.6	0.38	1.15	0.76	2.5	4.47	2.94	2.14	3.44	16.77	15.58	9.75	10.09	7.47
CFO/Avg Current Liab	- -	-0.15	-0.47	-0.04	-0.43	-1.61	-1.62	-1.11	-0.84	-0.78	-0.95	-1.3	-1.64	-2.29
Common Equity/Total Assets	-1,103.82	-1,351.66	-734.28	-755.5	31.63	62.41	50.61	45.36	64.17	92.53	88.6	86.54	86.13	84.68
Long-Term Debt/Equity (%)	- -	- -	- -	- -	98.21	25.65	41.17	49.28	18.94	1.96	6.28	7.74	8.32	9.61
Long-Term Debt/Capital (%)	4.56	18.9	105.42	215.25	49.48	20.41	29.16	32.2	15.66	1.92	5.9	7.16	7.66	8.7
Long-Term Debt/Total Assets (%)	2	2.41	55.7	65.95	31.06	16.01	20.84	22.35	12.15	1.81	5.56	6.7	7.17	8.14
Total Debt/Equity (%)	-310.73	-120.67	-298.31	-163.62	98.49	25.67	41.17	53.02	20.97	2.16	6.34	8.07	8.74	10.46
Total Debt/Capital (%)	147.45	583.76	150.43	257.17	49.62	20.43	29.16	34.65	17.33	2.12	5.96	7.47	8.04	9.47
Total Debt/Total Assets (%)	64.59	74.36	79.48	78.8	31.15	16.02	20.84	24.05	13.45	2	5.61	6.99	7.53	8.86
CFO/Total Liabilities	-61.93	-13.78	-24.59	-1.9	-21.25	-82	-87.5	-53.73	-47.33	-50.32	-45.23	-60.06	-83.12	-110.94
CFO/CapEx	-122.17	-11.27	-13.1	-1.91	-10.67	-15.87	-14.78	-6.92	-4.24	-2.79	-0.8	-5.86	-16.72	-19.46
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.11	10.18	7.19	6.56	1.46

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	- -	9.8	6.61	6.51	6.35	4.99	4.12	5.31	6.22	5.63	4.43	4.38	7.39	8.07
Days Sales Outstanding	- -	37.25	55.25	56.05	57.44	73.16	88.69	68.79	58.7	64.88	82.32	83.39	49.42	45.23
Inventory Turnover	- -	1.3	1.15	1.02	1.08	1.08	1.03	0.84	0.69	0.77	0.74	0.46	0.67	0.76
Days Inventory Outstanding	- -	280.25	317.9	358.53	337.83	336.79	356.05	434.09	528.81	476.36	493.5	800.89	543.46	482.82
Accounts Payable Turnover	- -	0.85	0.85	0.65	0.57	0.39	1.02	2.54	2.27	3.35	8.02	16.21	3.6	3.52
Accounts Payable Turnover Days	- -	430.74	430.94	562.98	636.93	934.67	357.76	143.92	160.83	109.05	45.49	22.51	101.3	103.71
Cash Conversion Cycle	- -	-113.24	-57.79	-148.4	-241.66	-524.71	86.99	358.96	426.67	432.19	530.33	861.76	491.58	424.34
Inventory to Cash Days	- -	-243	-262.65	-302.48	-280.38	-263.63	-267.36	-365.31	-470.11	-411.48	-411.18	-717.5	-494.04	-437.59
Inventories	1	1	1	1	1	1	2	4	4	5	9	12	9	8
Raw Materials	- -	- -	- -	- -	- -	- -	1	1	2	3	6	6	5	4
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1
Finished Goods	- -	- -	1	1	1	1	1	2	3	3	3	6	4	3
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,015	546	468	420	167
- Cash & Cash Equivalents	1	1	3	2	12	25	11	15	19	48	11	47	28	20
+ Preferred Equity and Hybrid Capital	31	32	44	45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	2	5	5	5	5	5	7	7	6	16	19	18	18
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	765	335	319	284	82
Total Capital	1	- -	3	2	10	25	17	21	40	269	270	251	224	189
Total Debt/Capital (%)	147.45	583.76	150.43	257.17	49.62	20.43	29.16	34.65	17.33	2.12	5.96	7.47	8.04	9.47
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.05	0.06	0.06	0.22
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.58	7.56	7.72	7.35	2.48
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	909	542	465	417	166
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	659	331	316	281	81
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.56	3.27	3.07	2.69	0.77
TTM Sales	5	7	7	9	12	14	17	22	26	34	44	41	39	33
TTM EBITDA	-2	-1	-1	-1	-3	-9	-8	-12	-10	-17	-25	-44	-46	-47
TTM Operating Income	-2	-1	-1	-1	-3	-9	-8	-12	-11	-18	-27	-48	-51	-45
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	-62.6	-16.31	-18.32	-14.25	-4.6
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	765	335	319	284	82
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	3.67	2.55	3.07	1.25
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.58	7.56	7.72	7.35	2.48
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.86	2.15	2.02	2.04	0.97
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.83	2.37	1.96	2.18	1.5
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.56	4.28	2.66	2.75	3.16
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	1.14	1.58	0.78
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.86	2.15	2.02	2.04	0.98
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.83	2.37	1.96	2.18	1.51
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.56	4.28	2.66	2.75	3.17
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	1.14	1.58	0.78
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.81	12.25	11.26	10.79	5.04
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.52	13.51	10.93	11.52	7.78
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.54	24.41	14.85	14.57	16.34
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	8.43	6.39	8.34	4.04
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-85.07	-36.69	-21.45	-15.1	-4.83
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-106.38	-40.44	-20.81	-16.12	-7.47
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-144.53	-73.1	-28.26	-20.38	-15.68
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.1	-25.23	-12.16	-11.67	-3.88
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-78.28	-17.97	-17.78	-15.21	-7.1
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-106.35	-32.49	-24.14	-19.23	-14.91
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.08	-11.21	-10.39	-11.01	-3.69
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.08	8.83	7.38	8.08	5.23
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.5	19.81	11.32	11.16	13.82
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.71	2.81	4.88	1.48
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.03	5.33	4.5	3.98	1.56
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.03	10.63	5.94	5.37	5.07
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,019	391	305	312	173
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,474	877	468	431	456
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-248	164	116	188	49

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	43	43	43	43	44	51	51	57	57	101	102	104	106	107
Diluted Weighted Avg Shares	43	43	43	43	34	49	51	56	69	91	102	103	105	106
Basic Weighted Avg Shares	43	43	43	43	34	49	51	56	69	91	102	103	105	106
Revenue per Share	0.12	0.16	0.16	0.21	0.37	0.29	0.33	0.38	0.38	0.37	0.44	0.4	0.37	0.31
EBITDA per Share	-0.04	-0.02	-0.03	-0.02	-0.08	-0.19	-0.16	-0.21	-0.14	-0.19	-0.24	-0.42	-0.44	-0.44
Operating Income per Share	-0.05	-0.02	-0.03	-0.02	-0.08	-0.19	-0.16	-0.22	-0.16	-0.2	-0.27	-0.47	-0.49	-0.43
Basic EPS, GAAP	-0.09	-0.07	-0.09	-0.08	-0.11	-0.2	-0.17	-0.23	-0.17	-0.21	-0.23	-0.37	-0.39	-0.42
Basic EPS from Cont Ops	-0.05	-0.02	-0.04	-0.03	-0.1	-0.2	-0.17	-0.23	-0.17	-0.21	-0.23	-0.37	-0.39	-0.42
Diluted EPS, GAAP	-0.09	-0.07	-0.09	-0.08	-0.11	-0.2	-0.17	-0.23	-0.17	-0.21	-0.23	-0.37	-0.39	-0.42
Diluted EPS from Cont Ops	-0.05	-0.02	-0.04	-0.03	-0.1	-0.2	-0.17	-0.23	-0.17	-0.21	-0.23	-0.37	-0.39	-0.42
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.05	-0.01	-0.04	- -	-0.07	-0.2	-0.2	-0.16	-0.13	-0.12	-0.15	-0.21	-0.26	-0.32
Free Cash Flow per Basic Share	-0.05	-0.01	-0.05	-0.01	-0.08	-0.21	-0.22	-0.18	-0.16	-0.16	-0.33	-0.25	-0.28	-0.34
Cash & Equivalents per Share	0.03	0.02	0.08	0.06	0.27	0.5	0.28	0.29	0.61	2.52	2.22	1.62	1.46	0.96
Book Value per Share	-0.72	-0.78	-1.04	-1.11	0.12	0.39	0.24	0.24	0.58	2.6	2.48	2.23	1.95	1.61
Tangible Book Value per Share	-0.72	-0.78	-1.04	-1.11	0.12	0.39	0.24	0.24	0.58	2.6	2.48	2.23	1.95	1.6