High Country Bancorp, Inc. Financial Ratios — HCBC Stock

Profitability (USD)

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Return on Common Equity (%)	12.52	14.61	16.24	18.89	19.04	18.72	15.58	12.46	19.76	18.82	18.76	14.85	14.68	9.97	10.61
Return on Assets (%)	0.78	0.83	0.85	0.99	1.07	1.32	1.24	0.95	1.5	1.43	1.32	0.99	1.02	0.71	0.72
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	47.96	16.89	16.54	20.51	13.6	3.01	2.7	2.87	2.55	2.84	4.03	4.84	4.4	3.61	3.54
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	321.31	208.21	129.37	128.53	116.58	36.45	35.5	29.89	33.65	31.48	30.41	26.9	28.45	20.41	19.7
Profit Margin (%)	200.29	130.86	79.04	79.63	71.34	24.68	23.65	17.28	25.85	23.47	22.85	20.51	21.94	15.8	15.28
Net Income to Common Margin (%)	200.29	130.86	79.04	79.63	71.34	24.68	23.65	17.28	25.85	23.47	22.85	20.51	21.94	15.8	15.28
Effective Tax Rate (%)	37.67	37.15	38.9	38.05	38.81	32.3	33.38	42.19	23.17	25.45	24.85	23.74	22.88	22.58	22.45
Dvd Payout Ratio (%)	58.48	45.97	38.53	25.44	21.74	64.76	61.13	75.82	45.62	31	40.16	45.7	42.11	59.33	53.85
Sustainable Growth Rate (%)	5.2	7.89	9.98	14.08	14.9	6.6	6.06	3.01	10.75	12.98	11.22	8.06	8.5	4.06	4.9

Credit (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Total Debt	23	36	44	43	39	- -	- -	- -	- -	10	- -	- -	23	45	44
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	23	36	44	43	39	- -	- -	- -	- -	10	- -	- -	23	45	44
Total Debt/EBITDA	112.85	268.29	165.75	99.05	105.9	0.36	0.29	0.2	0.15	20.04	- -	- -	24.84	61.1	53.2
Net Debt/EBITDA	101.66	235.76	155.38	92.38	91.01	-47.46	-48.62	-33.64	-25.84	-24.17	-75.61	-79.48	14.05	46.22	40.99
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.04	5.4	5.1	5.36	5.87	8.03	7.94	7.33	7.82	7.39	6.78	6.53	7.36	6.84	6.71
Long-Term Debt/Equity (%)	125.83	224.98	266.47	264.34	221.89	0.49	0.39	0.33	0.22	30.11	- -	- -	59.28	115.3	105.21
Long-Term Debt/Capital (%)	76.73	82.96	84.29	81.83	78.15	0.64	0.51	0.41	0.28	29.99	- -	- -	41.22	58.01	56.1
Long-Term Debt/Total Assets (%)	19.9	26.31	27.35	24.15	20.99	0.05	0.04	0.03	0.02	3.17	- -	- -	5.16	9.45	8.58
Total Debt/Equity (%)	125.83	224.98	266.47	264.34	221.89	0.49	0.39	0.33	0.22	30.11	- -	- -	59.28	115.3	105.21
Total Debt/Capital (%)	76.73	82.96	84.29	81.83	78.15	0.64	0.51	0.41	0.28	29.99	- -	- -	41.22	58.01	56.1
Total Debt/Total Assets (%)	19.9	26.31	27.35	24.15	20.99	0.05	0.04	0.03	0.02	3.17	- -	- -	5.16	9.45	8.58
Net Debt to Equity	113.36	197.71	249.8	246.53	190.71	-65.24	-64.41	-56.69	-38.43	-36.32	-173.41	-215.14	33.54	87.22	81.07
Net Debt/Capital (%)	74.81	81.05	83.41	80.77	75.45	-631.17	-518.3	-234.71	-91.53	-106.89	173.1	159.58	28.4	51.11	49.62
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1
EBITDA-CapEx	- -	-3	- -	- -	- -	- -	- -	- -	- -	-1	-1	1	1	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.04	5.4	5.1	5.36	5.87	8.03	7.94	7.33	7.82	7.39	6.78	6.53	7.36	6.84	6.71
Long-Term Debt/Equity (%)	125.83	224.98	266.47	264.34	221.89	0.49	0.39	0.33	0.22	30.11	- -	- -	59.28	115.3	105.21
Long-Term Debt/Capital (%)	76.73	82.96	84.29	81.83	78.15	0.64	0.51	0.41	0.28	29.99	- -	- -	41.22	58.01	56.1
Long-Term Debt/Total Assets (%)	19.9	26.31	27.35	24.15	20.99	0.05	0.04	0.03	0.02	3.17	- -	- -	5.16	9.45	8.58
Total Debt/Equity (%)	125.83	224.98	266.47	264.34	221.89	0.49	0.39	0.33	0.22	30.11	- -	- -	59.28	115.3	105.21
Total Debt/Capital (%)	76.73	82.96	84.29	81.83	78.15	0.64	0.51	0.41	0.28	29.99	- -	- -	41.22	58.01	56.1
Total Debt/Total Assets (%)	19.9	26.31	27.35	24.15	20.99	0.05	0.04	0.03	0.02	3.17	- -	- -	5.16	9.45	8.58
CFO/Total Liabilities	1.02	1.27	1.39	1.41	1.87	1.35	2.09	1.64	0.96	2.36	1.93	1.65	1.19	1.23	0.03
CFO/CapEx	1.69	0.45	4.46	5.54	3.74	14.75	15.36	7.17	2.72	5.36	4.89	15.42	16.31	14.28	0.13
Altman's Z-Score	0.12	0.1	0.11	0.11	0.13	0.26	0.27	0.24	0.26	0.22	0.22	0.2	0.2	0.18	0.14

Working Capital (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	25.2	13.44	14.71	15.9	14.17	14.95	16.24	14.59	11.7	12.46
Days Sales Outstanding	- -	- -	- -	- -	- -	14.49	27.15	24.82	22.96	25.77	24.41	22.47	25.01	31.2	29.3
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

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Market Capitalization	5	4	6	6	9	33	39	35	38	31	43	42	36	28	- -
- Cash & Cash Equivalents	2	4	3	3	6	16	17	14	10	23	65	80	10	11	10
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	23	36	44	43	39	- -	- -	- -	- -	10	- -	- -	23	45	44
Enterprise Value	25	36	47	46	43	-28	-17	-11	-4	-11	-59	-99	-17	5	10
Total Capital	30	44	52	52	50	19	20	19	22	35	27	30	55	78	79
Total Debt/Capital (%)	76.73	82.96	84.29	81.83	78.15	0.64	0.51	0.41	0.28	29.99	- -	- -	41.22	58.01	56.1
Total Debt / EV	0.89	1.01	0.93	0.93	0.91	- -	-0.01	-0.01	-0.01	-0.92	- -	- -	-1.34	9.89	4.48
EV/Sales	60.6	45.06	29.47	21.92	15.74	- -	- -	- -	- -	- -	- -	- -	- -	0.22	0.42
EV/EBITDA	126.37	266.76	178.19	106.87	115.73	- -	- -	- -	- -	- -	- -	- -	- -	6.18	11.87
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	26.06	23.32	23.57	20.29	13.55	- -	- -	- -	- -	- -	- -	- -	- -	0.84	59.65
EV/Free Cash Flow to Firm	16.37	7.24	19.25	17.19	10.69	- -	- -	- -	- -	- -	- -	- -	- -	0.79	6.95
Diluted Market Cap	5	4	6	6	10	33	39	38	41	34	47	45	39	31	- -
Diluted Enterprise Value	25	36	47	46	44	17	22	25	31	21	-18	-35	52	65	34
EV per Share	20.82	33.05	43.51	52.42	50.19	- -	- -	- -	- -	- -	- -	- -	- -	4.87	- -
TTM Sales	- -	1	2	2	3	11	13	14	16	18	21	21	21	21	23
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1	2	2	2	3	3	5	4	2	7	7	7	5	5	- -
TTM Free Cash Flow to Firm	2	5	2	3	4	3	5	4	3	8	9	7	5	6	1

Multiples (USD)

API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/1999	06/30/2000	06/30/2001	06/30/2002	06/30/2003	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Price/Free Cash Flow	3.2	0.84	2.46	2.41	2.42	11.12	7.85	8.5	12.58	4.05	5.48	6.11	7.66	5.33	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	25	36	47	46	43	-28	-17	-11	-4	-11	-59	-99	-17	5	10
Low Price	10	9.5	11	15.2	18.51	28.36	36.99	38.51	41.25	23	32	42.8	30.76	28.76	28.76
EV/Sales	60.6	45.06	29.47	21.92	15.74	- -	- -	- -	- -	- -	- -	- -	- -	0.22	0.42
EV/EBITDA	126.37	266.76	178.19	106.87	115.73	- -	- -	- -	- -	- -	- -	- -	- -	6.18	11.87
Price/Earnings	5.92	4	4.77	3.73	4.71	11.97	13.05	14.21	9.29	7.13	8.82	9.82	7.95	8.76	- -
Price/Earnings Average	5.84	4.09	4.09	3.29	3.81	10.95	12.51	14.07	8.95	8.47	7.44	10.02	7.86	9.59	- -
Price/Earnings High	21.63	14.06	13.71	10.76	12.95	11.98	14.03	14.75	9.55	9.93	9.21	10.6	9.11	10.99	- -
Price/Earnings Low	14.54	9.9	9.43	7.98	8.14	9.18	11.22	13.21	8.56	4.68	6.27	9.66	6.44	8.33	- -
Price/Book Value	0.72	0.56	0.74	0.66	0.83	1.79	1.97	1.78	1.74	1.26	1.57	1.4	1.12	0.87	- -
Price/Book Value Average	0.71	0.57	0.63	0.58	0.68	1.63	1.89	1.77	1.68	1.5	1.32	1.43	1.11	0.95	- -
Price/Book Value High	2.64	1.98	2.12	1.9	2.3	1.79	2.12	1.85	1.79	1.75	1.64	1.51	1.28	1.09	- -
Price/Book Value Low	1.77	1.39	1.46	1.41	1.44	1.37	1.7	1.66	1.61	0.83	1.11	1.38	0.91	0.82	- -
Price/Tangible Book Value	0.28	0.26	0.37	0.39	0.52	1.35	1.52	1.44	1.4	0.89	1.15	1.13	0.95	0.72	- -
Price/Tangible Book Value Average	0.27	0.27	0.31	0.34	0.42	1.23	1.45	1.43	1.35	1.05	0.97	1.15	0.94	0.79	- -
Price/Tangible Book Value High	1.01	0.92	1.05	1.12	1.42	1.35	1.63	1.5	1.44	1.23	1.2	1.22	1.08	0.91	- -
Price/Tangible Book Value Low	0.68	0.64	0.72	0.83	0.89	1.04	1.3	1.34	1.29	0.58	0.82	1.11	0.77	0.69	- -
Price/Sales	11.85	5.24	3.77	2.97	3.36	2.95	3.09	2.45	2.4	1.67	2.02	2.01	1.74	1.38	- -
Price/Sales Average	11.71	5.35	3.24	2.62	2.72	2.7	2.96	2.43	2.31	1.99	1.7	2.05	1.72	1.52	- -
Price/Sales High	43.32	18.4	10.84	8.57	9.24	2.96	3.32	2.55	2.47	2.33	2.1	2.18	2	1.74	- -
Price/Sales Low	29.12	12.95	7.45	6.36	5.8	2.27	2.65	2.28	2.21	1.1	1.43	1.98	1.41	1.32	- -
Price/Cash Flow	5.09	2.71	3.02	2.75	2.89	11.87	8.36	8.76	15.72	4.41	6.06	6.03	7.58	5.24	- -
Price/Cash Flow Average	5.03	2.77	2.59	2.43	2.34	10.86	8.02	8.68	15.15	5.24	5.11	6.15	7.49	5.74	- -
Price/Cash Flow High	18.63	9.53	8.67	7.94	7.96	11.88	8.99	9.1	16.16	6.14	6.33	6.51	8.69	6.57	- -
Price/Cash Flow Low	12.52	6.7	5.96	5.88	5	9.1	7.19	8.15	14.49	2.9	4.31	5.93	6.14	4.98	- -
Price/Free Cash Flow Average	3.16	0.86	2.11	2.12	1.96	10.17	7.53	8.41	12.12	4.82	4.62	6.23	7.58	5.83	- -
Price/Free Cash Flow High	11.7	2.96	7.08	6.93	6.65	11.12	8.44	8.82	12.93	5.64	5.73	6.6	8.79	6.69	- -
Price/Free Cash Flow Low	7.86	2.08	4.87	5.14	4.18	8.52	6.75	7.9	11.59	2.66	3.9	6.01	6.21	5.07	- -
EV/Sales Average	60.46	45.17	28.93	21.57	15.1	1.27	1.65	1.47	1.66	1.3	- -	- -	2.34	3.18	1.45
EV/Sales High	92.08	58.23	36.53	27.52	21.61	1.53	2.01	1.58	1.81	1.64	- -	- -	2.62	3.41	1.45
EV/Sales Low	77.87	52.77	33.15	25.3	18.18	0.84	1.34	1.32	1.56	0.41	- -	- -	2.03	2.98	1.45
EV/EBITDA Average	126.07	267.43	174.95	105.15	111.02	42.37	61.17	51.06	65.04	45.87	-33.45	-37.07	53.23	88.22	40.99
EV/EBITDA High	192	344.73	220.9	134.17	158.97	50.81	74.48	55.13	71.12	57.89	-23.39	-34.58	59.49	94.35	40.99
EV/EBITDA Low	162.37	312.44	200.43	123.37	133.7	27.86	49.83	45.86	61.11	14.54	-40.06	-38.59	46.17	82.7	40.99
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	4.07	3.84	5.57	7.11	10.72	36.99	43	41.42	44.75	35	45	43.51	37.95	30.23	29.94
High Price	14.88	13.5	16	20.5	29.47	37	46.25	43	46	48.75	47	47	43.51	37.95	35
Enterprise Value Average	25	36	47	45	41	14	21	21	26	24	-29	-37	49	66	34
Enterprise Value High	39	47	59	58	59	17	25	22	28	30	-20	-35	54	70	34
Enterprise Value Low	33	42	53	53	50	9	17	19	24	8	-34	-39	42	61	34

Shares Outstanding	2	1	1	1	1	- -	1	1	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	1	- -
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	1	- -
Revenue per Share	0.34	0.73	1.48	2.39	3.19	12.52	13.93	16.88	18.64	20.93	22.33	21.61	21.76	21.85	- -
EBITDA per Share	0.16	0.12	0.24	0.49	0.43	0.38	0.38	0.48	0.47	0.59	0.9	1.05	0.96	0.79	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.69	0.96	1.17	1.9	2.28	3.09	3.3	2.92	4.82	4.91	5.1	4.43	4.77	3.45	- -
Basic EPS from Cont Ops	0.69	0.96	1.17	1.9	2.28	3.09	3.3	2.92	4.82	4.91	5.1	4.43	4.77	3.45	- -
Diluted EPS, GAAP	0.69	0.96	1.17	1.85	2.15	3.09	3.3	2.64	4.4	4.51	4.68	4.11	4.45	3.17	- -
Diluted EPS from Cont Ops	0.69	0.96	1.17	1.85	2.15	3.09	3.3	2.64	4.4	4.51	4.68	4.11	4.45	3.17	- -
Dividend per Share	0.4	0.44	0.45	0.48	0.49	2	2.01	2.21	2.2	1.52	2.05	2.03	2.01	2.05	- -
Cash Flow per Share	0.8	1.42	1.85	2.58	3.7	3.12	5.14	4.73	2.85	7.93	7.43	7.22	5.01	5.77	- -
Free Cash Flow per Basic Share	0.33	-1.73	1.43	2.12	2.71	2.9	4.81	4.07	1.8	6.45	5.91	6.75	4.7	5.37	- -
Cash & Equivalents per Share	1.84	4.03	2.53	3.27	6.45	68.54	61.65	54.3	49.95	59.79	106.63	147.19	79.54	73.54	- -
Book Value per Share	5.64	6.83	7.55	10.79	12.84	20.7	21.79	23.24	25.66	27.79	28.74	31.06	33.91	34.87	- -
Tangible Book Value per Share	14.75	14.75	15.18	18.37	20.7	27.39	28.36	28.74	31.9	39.53	39.24	38.67	40.12	41.79	- -

High Country Bancorp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)