Gateway Bank, F.S.B.

GWBK

GWBKGateway Bank, F.S.B. US flag

Other OTC

0.09

USD

- -

24.29MMarket 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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-0.87	0.53	-0.87	-0.67	-1.81	-1.5
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-9.35	-30.03	14.13	-27.53	-26.48	-96.92	-79.99
Profit Margin (%)	-9.35	-29.48	14.13	-27.53	-26.48	-96.93	-80
Net Income to Common Margin (%)	-9.35	-29.48	14.13	-27.53	-26.48	-96.93	-80
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

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	16	21	4	- -	- -	2	34
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	16	21	4	- -	- -	2	34
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	-17.25	-13.1	-12.87	-12.6	-1.63	-2.87	-4.31
Long-Term Debt/Equity (%)	100.68	141.24	22.84	2.5	0.58	6.44	155.19
Long-Term Debt/Capital (%)	-627.73	2,872.42	-23.55	-2.34	-5.32	-27.6	148.69
Long-Term Debt/Total Assets (%)	12.41	11.45	2.05	0.22	0.08	0.62	13.16
Total Debt/Equity (%)	100.68	141.24	22.84	2.5	0.58	6.44	155.19
Total Debt/Capital (%)	-627.73	2,872.42	-23.55	-2.34	-5.32	-27.6	148.69
Total Debt/Total Assets (%)	12.41	11.45	2.05	0.22	0.08	0.62	13.16
Net Debt to Equity	-30.06	-84.83	-288.2	-113.71	-36.67	-86.29	-48.8
Net Debt/Capital (%)	65.21	106.15	74.82	51.63	76.99	78.72	-87.83
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-17.25	-13.1	-12.87	-12.6	-1.63	-2.87	-4.31
Long-Term Debt/Equity (%)	100.68	141.24	22.84	2.5	0.58	6.44	155.19
Long-Term Debt/Capital (%)	-627.73	2,872.42	-23.55	-2.34	-5.32	-27.6	148.69
Long-Term Debt/Total Assets (%)	12.41	11.45	2.05	0.22	0.08	0.62	13.16
Total Debt/Equity (%)	100.68	141.24	22.84	2.5	0.58	6.44	155.19
Total Debt/Capital (%)	-627.73	2,872.42	-23.55	-2.34	-5.32	-27.6	148.69
Total Debt/Total Assets (%)	12.41	11.45	2.05	0.22	0.08	0.62	13.16
CFO/Total Liabilities	-0.49	-0.2	-0.62	0.37	-1.2	-1.68	-1.57
CFO/CapEx	-1.92	-3.84	-16.96	255.98	-224.42	-25.09	-6.64
Altman's Z-Score	- -	-0.13	-0.11	-0.12	-0.15	-0.13	-0.19

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	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
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

	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	49	17	18	20	12	18	- -
- Cash & Cash Equivalents	5	12	45	18	10	21	11
+ Preferred Equity and Hybrid Capital	4	4	4	6	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	16	21	4	- -	- -	2	34
Enterprise Value	64	29	-20	9	2	-2	23
Total Capital	-3	1	-15	-17	-3	-6	23
Total Debt/Capital (%)	-627.73	2,872.42	-23.55	-2.34	-5.32	-27.6	148.69
Total Debt / EV	0.25	0.71	-0.18	0.05	0.08	-0.75	1.46
EV/Sales	15.7	6.43	- -	1.53	0.44	- -	4.84
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	14.13	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	14.08	- -	- -	- -
Diluted Market Cap	49	17	18	20	12	18	- -
Diluted Enterprise Value	64	29	-20	9	2	-2	23
EV per Share	1.3	0.59	- -	0.14	0.03	- -	- -
TTM Sales	4	5	7	6	5	4	5
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-1	- -	-1	1	-2	-4	-4
TTM Free Cash Flow to Firm	- -	- -	-1	1	-2	-4	-3

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	-186.25	-69.08	-19.32	33.12	-6.03	-4.71	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	64	29	-20	9	2	-2	23
Low Price	0.32	0.34	0.32	0.31	0.11	0.05	0.06
EV/Sales	15.7	6.43	- -	1.53	0.44	- -	4.84
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	18.95	- -	- -	- -	- -
Price/Earnings Average	-63.17	-16.39	19.7	-13.58	-15.76	-6.57	- -
Price/Earnings High	-128.91	-36.88	36.33	-14.44	-22.41	-9.84	- -
Price/Earnings Low	-41.25	-12.54	16.87	-12.26	-7.04	-3.29	- -
Price/Book Value	-2.22	-0.73	-0.8	-0.88	-3.78	-2.39	- -
Price/Book Value Average	-1.09	-0.93	-0.83	-0.92	-6.2	-3.68	- -
Price/Book Value High	-2.22	-2.09	-1.53	-0.98	-8.81	-5.52	- -
Price/Book Value Low	-0.71	-0.71	-0.71	-0.83	-2.77	-1.84	- -
Price/Tangible Book Value	4.3	1.65	1.53	2.15	0.44	0.72	- -
Price/Tangible Book Value Average	2.11	2.09	1.59	2.24	0.73	1.11	- -
Price/Tangible Book Value High	4.3	4.71	2.94	2.38	1.03	1.67	- -
Price/Tangible Book Value Low	1.38	1.6	1.37	2.02	0.32	0.56	- -
Price/Sales	12.05	3.81	2.68	3.59	2.54	4.14	- -
Price/Sales Average	5.91	4.83	2.78	3.74	4.17	6.37	- -
Price/Sales High	12.05	10.87	5.13	3.97	5.93	9.54	- -
Price/Sales Low	3.86	3.7	2.38	3.37	1.87	3.19	- -
Price/Cash Flow	-89.45	-51.08	-18.18	33.25	-6.01	-4.52	- -
Price/Cash Flow Average	-43.83	-64.86	-18.9	34.61	-9.86	-6.95	- -
Price/Cash Flow High	-89.45	-145.94	-34.86	36.78	-14.01	-10.42	- -
Price/Cash Flow Low	-28.63	-49.62	-16.18	31.24	-4.4	-3.48	- -
Price/Free Cash Flow Average	-91.26	-87.71	-20.08	34.48	-9.9	-7.24	- -
Price/Free Cash Flow High	-186.25	-197.36	-37.04	36.64	-14.08	-10.85	- -
Price/Free Cash Flow Low	-59.6	-67.1	-17.2	31.12	-4.42	-3.62	- -
EV/Sales Average	9.55	7.46	- -	1.67	2.07	1.73	4.84
EV/Sales High	15.7	13.5	- -	1.91	3.83	4.9	4.84
EV/Sales Low	7.5	6.33	- -	1.31	- -	- -	4.84
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	1	0.35	0.36	0.33	0.15	0.07	0.07
High Price	1	1	0.7	0.36	0.35	0.15	0.1
Enterprise Value Average	39	34	-19	9	10	7	23
Enterprise Value High	64	61	-4	11	18	21	23
Enterprise Value Low	31	29	-22	7	-1	-6	23

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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-0.87	0.53	-0.87	-0.67	-1.81	-1.5
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-9.35	-30.03	14.13	-27.53	-26.48	-96.92	-79.99
Profit Margin (%)	-9.35	-29.48	14.13	-27.53	-26.48	-96.93	-80
Net Income to Common Margin (%)	-9.35	-29.48	14.13	-27.53	-26.48	-96.93	-80
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

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	16	21	4	- -	- -	2	34
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	16	21	4	- -	- -	2	34
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	-17.25	-13.1	-12.87	-12.6	-1.63	-2.87	-4.31
Long-Term Debt/Equity (%)	100.68	141.24	22.84	2.5	0.58	6.44	155.19
Long-Term Debt/Capital (%)	-627.73	2,872.42	-23.55	-2.34	-5.32	-27.6	148.69
Long-Term Debt/Total Assets (%)	12.41	11.45	2.05	0.22	0.08	0.62	13.16
Total Debt/Equity (%)	100.68	141.24	22.84	2.5	0.58	6.44	155.19
Total Debt/Capital (%)	-627.73	2,872.42	-23.55	-2.34	-5.32	-27.6	148.69
Total Debt/Total Assets (%)	12.41	11.45	2.05	0.22	0.08	0.62	13.16
Net Debt to Equity	-30.06	-84.83	-288.2	-113.71	-36.67	-86.29	-48.8
Net Debt/Capital (%)	65.21	106.15	74.82	51.63	76.99	78.72	-87.83
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-17.25	-13.1	-12.87	-12.6	-1.63	-2.87	-4.31
Long-Term Debt/Equity (%)	100.68	141.24	22.84	2.5	0.58	6.44	155.19
Long-Term Debt/Capital (%)	-627.73	2,872.42	-23.55	-2.34	-5.32	-27.6	148.69
Long-Term Debt/Total Assets (%)	12.41	11.45	2.05	0.22	0.08	0.62	13.16
Total Debt/Equity (%)	100.68	141.24	22.84	2.5	0.58	6.44	155.19
Total Debt/Capital (%)	-627.73	2,872.42	-23.55	-2.34	-5.32	-27.6	148.69
Total Debt/Total Assets (%)	12.41	11.45	2.05	0.22	0.08	0.62	13.16
CFO/Total Liabilities	-0.49	-0.2	-0.62	0.37	-1.2	-1.68	-1.57
CFO/CapEx	-1.92	-3.84	-16.96	255.98	-224.42	-25.09	-6.64
Altman's Z-Score	- -	-0.13	-0.11	-0.12	-0.15	-0.13	-0.19

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	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
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

	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	49	17	18	20	12	18	- -
- Cash & Cash Equivalents	5	12	45	18	10	21	11
+ Preferred Equity and Hybrid Capital	4	4	4	6	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	16	21	4	- -	- -	2	34
Enterprise Value	64	29	-20	9	2	-2	23
Total Capital	-3	1	-15	-17	-3	-6	23
Total Debt/Capital (%)	-627.73	2,872.42	-23.55	-2.34	-5.32	-27.6	148.69
Total Debt / EV	0.25	0.71	-0.18	0.05	0.08	-0.75	1.46
EV/Sales	15.7	6.43	- -	1.53	0.44	- -	4.84
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	14.13	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	14.08	- -	- -	- -
Diluted Market Cap	49	17	18	20	12	18	- -
Diluted Enterprise Value	64	29	-20	9	2	-2	23
EV per Share	1.3	0.59	- -	0.14	0.03	- -	- -
TTM Sales	4	5	7	6	5	4	5
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-1	- -	-1	1	-2	-4	-4
TTM Free Cash Flow to Firm	- -	- -	-1	1	-2	-4	-3

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	-186.25	-69.08	-19.32	33.12	-6.03	-4.71	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	64	29	-20	9	2	-2	23
Low Price	0.32	0.34	0.32	0.31	0.11	0.05	0.06
EV/Sales	15.7	6.43	- -	1.53	0.44	- -	4.84
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	18.95	- -	- -	- -	- -
Price/Earnings Average	-63.17	-16.39	19.7	-13.58	-15.76	-6.57	- -
Price/Earnings High	-128.91	-36.88	36.33	-14.44	-22.41	-9.84	- -
Price/Earnings Low	-41.25	-12.54	16.87	-12.26	-7.04	-3.29	- -
Price/Book Value	-2.22	-0.73	-0.8	-0.88	-3.78	-2.39	- -
Price/Book Value Average	-1.09	-0.93	-0.83	-0.92	-6.2	-3.68	- -
Price/Book Value High	-2.22	-2.09	-1.53	-0.98	-8.81	-5.52	- -
Price/Book Value Low	-0.71	-0.71	-0.71	-0.83	-2.77	-1.84	- -
Price/Tangible Book Value	4.3	1.65	1.53	2.15	0.44	0.72	- -
Price/Tangible Book Value Average	2.11	2.09	1.59	2.24	0.73	1.11	- -
Price/Tangible Book Value High	4.3	4.71	2.94	2.38	1.03	1.67	- -
Price/Tangible Book Value Low	1.38	1.6	1.37	2.02	0.32	0.56	- -
Price/Sales	12.05	3.81	2.68	3.59	2.54	4.14	- -
Price/Sales Average	5.91	4.83	2.78	3.74	4.17	6.37	- -
Price/Sales High	12.05	10.87	5.13	3.97	5.93	9.54	- -
Price/Sales Low	3.86	3.7	2.38	3.37	1.87	3.19	- -
Price/Cash Flow	-89.45	-51.08	-18.18	33.25	-6.01	-4.52	- -
Price/Cash Flow Average	-43.83	-64.86	-18.9	34.61	-9.86	-6.95	- -
Price/Cash Flow High	-89.45	-145.94	-34.86	36.78	-14.01	-10.42	- -
Price/Cash Flow Low	-28.63	-49.62	-16.18	31.24	-4.4	-3.48	- -
Price/Free Cash Flow Average	-91.26	-87.71	-20.08	34.48	-9.9	-7.24	- -
Price/Free Cash Flow High	-186.25	-197.36	-37.04	36.64	-14.08	-10.85	- -
Price/Free Cash Flow Low	-59.6	-67.1	-17.2	31.12	-4.42	-3.62	- -
EV/Sales Average	9.55	7.46	- -	1.67	2.07	1.73	4.84
EV/Sales High	15.7	13.5	- -	1.91	3.83	4.9	4.84
EV/Sales Low	7.5	6.33	- -	1.31	- -	- -	4.84
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	1	0.35	0.36	0.33	0.15	0.07	0.07
High Price	1	1	0.7	0.36	0.35	0.15	0.1
Enterprise Value Average	39	34	-19	9	10	7	23
Enterprise Value High	64	61	-4	11	18	21	23
Enterprise Value Low	31	29	-22	7	-1	-6	23

Shares Outstanding	49	49	49	62	270	270	270
Diluted Weighted Avg Shares	49	49	49	61	81	270	- -
Basic Weighted Avg Shares	49	49	49	61	81	270	- -
Revenue per Share	0.08	0.09	0.14	0.09	0.06	0.02	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.01	-0.03	0.02	-0.03	-0.02	-0.02	- -
Basic EPS from Cont Ops	-0.01	-0.03	0.02	-0.03	-0.02	-0.02	- -
Diluted EPS, GAAP	-0.01	-0.03	0.02	-0.03	-0.02	-0.02	- -
Diluted EPS from Cont Ops	-0.01	-0.03	0.02	-0.03	-0.02	-0.02	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.01	-0.02	0.01	-0.02	-0.01	- -
Free Cash Flow per Basic Share	-0.02	-0.01	-0.02	0.01	-0.03	-0.01	- -
Cash & Equivalents per Share	0.1	0.25	0.92	0.29	0.13	0.08	- -
Book Value per Share	-0.45	-0.48	-0.46	-0.37	-0.04	-0.03	- -
Tangible Book Value per Share	0.23	0.21	0.24	0.15	0.34	0.09	- -

Gateway Bank, F.S.B.

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)