InBankshares, Corp

INBC

INBCInBankshares, Corp US flag

Other OTC

13.58

USD

+0.04

- -

160.03MMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	162.51	66.47	47.02	20.82
Return on Assets (%)	- -	-0.43	0.25	0.41	0.89	0.68	0.77	0.46
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	8.96	8.63	6.83	5.3	5.22	5.49	4.79	3.95
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-23.11	-12.75	7.13	12.64	24.15	24.2	23.81	13.31
Profit Margin (%)	-19.36	-10.53	5.55	9.95	19.14	17.98	18.54	10.84
Net Income to Common Margin (%)	-19.36	-10.53	5.55	9.95	19.14	17.98	18.54	10.84
Effective Tax Rate (%)	- -	- -	22.28	21.32	20.72	25.68	22.12	18.56
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	162.51	66.47	47.02	20.82

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	13	5	24	53	29	40	50
ST Debt	24	8	- -	- -	25	- -	10	20
LT Debt	5	5	5	24	28	29	30	30
Total Debt/EBITDA	41.54	9.58	3.1	16.68	21.86	10.7	15.28	22.16
Net Debt/EBITDA	22.85	-16.7	-21.96	-21.73	14.25	-26.53	-4.07	-28.93
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-0.4	-0.77	-0.29	0.13	0.79	1.24	2.05	2.35
Long-Term Debt/Equity (%)	7.53	7.54	6.78	31.66	24.93	24.09	23.04	21.52
Long-Term Debt/Capital (%)	17.62	49.58	156.42	96.08	44.16	63.34	45.2	36.45
Long-Term Debt/Total Assets (%)	1.35	1.22	0.8	3.28	2.21	2.15	2.31	2.16
Total Debt/Equity (%)	44.98	19.97	6.78	31.66	47.55	24.09	30.61	35.64
Total Debt/Capital (%)	105.22	131.33	156.42	96.08	84.22	63.34	60.05	60.36
Total Debt/Total Assets (%)	8.08	3.24	0.8	3.28	4.22	2.15	3.07	3.57
Net Debt to Equity	24.74	-34.79	-48	-41.24	31	-59.77	-8.16	-46.54
Net Debt/Capital (%)	109.91	87.96	95.15	103.23	77.68	133.12	-56.97	221.8
EBITDA	1	1	2	1	2	3	3	2
EBITDA-CapEx	- -	- -	1	1	2	2	2	1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	-0.4	-0.77	-0.29	0.13	0.79	1.24	2.05	2.35
Long-Term Debt/Equity (%)	7.53	7.54	6.78	31.66	24.93	24.09	23.04	21.52
Long-Term Debt/Capital (%)	17.62	49.58	156.42	96.08	44.16	63.34	45.2	36.45
Long-Term Debt/Total Assets (%)	1.35	1.22	0.8	3.28	2.21	2.15	2.31	2.16
Total Debt/Equity (%)	44.98	19.97	6.78	31.66	47.55	24.09	30.61	35.64
Total Debt/Capital (%)	105.22	131.33	156.42	96.08	84.22	63.34	60.05	60.36
Total Debt/Total Assets (%)	8.08	3.24	0.8	3.28	4.22	2.15	3.07	3.57
CFO/Total Liabilities	0.21	0.39	-0.77	1.99	1.69	0.6	1.23	1.38
CFO/CapEx	0.8	0.83	-9.51	58.75	35.63	8.59	29.12	11.43
Altman's Z-Score	0.02	0.03	0.1	0.11	0.09	0.1	0.12	0.14

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	11.47	12.28	12.74	12.49	8.59	9.58	10.82
Days Sales Outstanding	- -	31.83	29.72	28.66	29.22	42.49	38.08	33.72
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

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	57	77	82	94	104	142
- Cash & Cash Equivalents	13	35	39	56	18	99	48	113
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	29	13	5	24	53	29	40	50
Enterprise Value	-109	-124	-106	-185	-64	-125	-74	73
Total Capital	27	10	3	25	62	45	67	84
Total Debt/Capital (%)	105.22	131.33	156.42	96.08	84.22	63.34	60.05	60.36
Total Debt / EV	-0.26	-0.1	-0.05	-0.13	-0.82	-0.23	-0.55	0.69
EV/Sales	- -	- -	- -	- -	- -	- -	1.46	1.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	33.43	32.21
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	5.57	4.2
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	5.38	3.86
Diluted Market Cap	- -	- -	57	77	84	96	106	143
Diluted Enterprise Value	16	-22	22	45	118	26	98	80
EV per Share	- -	- -	- -	- -	- -	- -	6.87	6.19
TTM Sales	8	16	23	28	46	49	55	58
TTM EBITDA	1	1	2	1	2	3	3	2
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1	1	-4	13	19	7	15	17
TTM Free Cash Flow to Firm	1	3	-4	14	20	8	15	19

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	0.01	- -	-15.33	5.72	4.28	11.63	7.05	7.52
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-109	-124	-106	-185	-64	-125	-74	73
Low Price	- -	- -	- -	7.8	7.7	7	7.61	8.3
EV/Sales	- -	- -	- -	- -	- -	- -	1.46	1.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	33.43	32.21
Price/Earnings	- -	- -	44.57	28.09	9.33	10.63	10.16	22.66
Price/Earnings Average	-0.01	-0.01	44.55	28.63	10.42	10.59	9.41	20.22
Price/Earnings High	-0.01	-0.01	57.1	34.72	11.63	12.14	10.16	22.76
Price/Earnings Low	-0.01	-0.01	0.01	22.57	9.14	9.31	8.75	15.74
Price/Book Value	-0.01	- -	-32.37	77.38	8.35	5.62	3.87	4.27
Price/Book Value Average	-0.01	- -	-32.36	78.87	9.33	5.6	3.58	3.81
Price/Book Value High	-0.01	- -	-41.48	95.63	10.41	6.42	3.87	4.29
Price/Book Value Low	-0.01	- -	- -	62.16	8.18	4.92	3.33	2.97
Price/Tangible Book Value	- -	- -	0.93	1.15	0.98	0.99	0.96	1.18
Price/Tangible Book Value Average	- -	- -	0.93	1.17	1.1	0.99	0.89	1.05
Price/Tangible Book Value High	- -	- -	1.19	1.42	1.22	1.13	0.96	1.19
Price/Tangible Book Value Low	- -	- -	- -	0.92	0.96	0.87	0.82	0.82
Price/Sales	- -	- -	2.47	2.79	1.79	1.91	1.88	2.46
Price/Sales Average	- -	- -	2.47	2.85	2	1.9	1.74	2.19
Price/Sales High	- -	- -	3.17	3.45	2.23	2.18	1.88	2.47
Price/Sales Low	- -	- -	- -	2.24	1.75	1.67	1.62	1.71
Price/Cash Flow	0.01	0.01	-13.72	5.82	4.3	12.7	7.16	8.1
Price/Cash Flow Average	0.01	0.01	-13.71	5.93	4.8	12.64	6.63	7.23
Price/Cash Flow High	0.01	0.01	-17.58	7.19	5.36	14.49	7.16	8.13
Price/Cash Flow Low	0.01	0.01	- -	4.67	4.21	11.11	6.17	5.62
Price/Free Cash Flow Average	0.01	- -	-15.32	5.83	4.78	11.58	6.52	6.71
Price/Free Cash Flow High	0.01	- -	-19.64	7.07	5.33	13.27	7.05	7.55
Price/Free Cash Flow Low	0.01	- -	- -	4.59	4.19	10.18	6.06	5.22
EV/Sales Average	2.05	- -	0.97	1.7	2.74	0.47	1.6	1.1
EV/Sales High	2.05	- -	1.67	2.3	2.97	0.75	1.74	1.38
EV/Sales Low	2.05	- -	- -	1.09	2.49	0.24	1.48	0.62
EV/EBITDA Average	22.86	-16.69	14.23	31.96	52.45	8.55	33.41	27.88
EV/EBITDA High	22.86	-16.69	24.43	43.37	56.88	13.62	36.31	34.84
EV/EBITDA Low	22.86	-16.69	-21.95	20.59	47.75	4.35	30.84	15.59
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	8	9.71	7.86	8	8.84	11.95
High Price	- -	- -	10.25	12	9.8	9.13	8.84	12
Enterprise Value Average	16	-22	22	47	126	23	88	64
Enterprise Value High	16	-22	38	64	137	37	96	79
Enterprise Value Low	16	-22	-35	30	115	12	82	36

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	162.51	66.47	47.02	20.82
Return on Assets (%)	- -	-0.43	0.25	0.41	0.89	0.68	0.77	0.46
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	8.96	8.63	6.83	5.3	5.22	5.49	4.79	3.95
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-23.11	-12.75	7.13	12.64	24.15	24.2	23.81	13.31
Profit Margin (%)	-19.36	-10.53	5.55	9.95	19.14	17.98	18.54	10.84
Net Income to Common Margin (%)	-19.36	-10.53	5.55	9.95	19.14	17.98	18.54	10.84
Effective Tax Rate (%)	- -	- -	22.28	21.32	20.72	25.68	22.12	18.56
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	162.51	66.47	47.02	20.82

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	13	5	24	53	29	40	50
ST Debt	24	8	- -	- -	25	- -	10	20
LT Debt	5	5	5	24	28	29	30	30
Total Debt/EBITDA	41.54	9.58	3.1	16.68	21.86	10.7	15.28	22.16
Net Debt/EBITDA	22.85	-16.7	-21.96	-21.73	14.25	-26.53	-4.07	-28.93
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-0.4	-0.77	-0.29	0.13	0.79	1.24	2.05	2.35
Long-Term Debt/Equity (%)	7.53	7.54	6.78	31.66	24.93	24.09	23.04	21.52
Long-Term Debt/Capital (%)	17.62	49.58	156.42	96.08	44.16	63.34	45.2	36.45
Long-Term Debt/Total Assets (%)	1.35	1.22	0.8	3.28	2.21	2.15	2.31	2.16
Total Debt/Equity (%)	44.98	19.97	6.78	31.66	47.55	24.09	30.61	35.64
Total Debt/Capital (%)	105.22	131.33	156.42	96.08	84.22	63.34	60.05	60.36
Total Debt/Total Assets (%)	8.08	3.24	0.8	3.28	4.22	2.15	3.07	3.57
Net Debt to Equity	24.74	-34.79	-48	-41.24	31	-59.77	-8.16	-46.54
Net Debt/Capital (%)	109.91	87.96	95.15	103.23	77.68	133.12	-56.97	221.8
EBITDA	1	1	2	1	2	3	3	2
EBITDA-CapEx	- -	- -	1	1	2	2	2	1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	-0.4	-0.77	-0.29	0.13	0.79	1.24	2.05	2.35
Long-Term Debt/Equity (%)	7.53	7.54	6.78	31.66	24.93	24.09	23.04	21.52
Long-Term Debt/Capital (%)	17.62	49.58	156.42	96.08	44.16	63.34	45.2	36.45
Long-Term Debt/Total Assets (%)	1.35	1.22	0.8	3.28	2.21	2.15	2.31	2.16
Total Debt/Equity (%)	44.98	19.97	6.78	31.66	47.55	24.09	30.61	35.64
Total Debt/Capital (%)	105.22	131.33	156.42	96.08	84.22	63.34	60.05	60.36
Total Debt/Total Assets (%)	8.08	3.24	0.8	3.28	4.22	2.15	3.07	3.57
CFO/Total Liabilities	0.21	0.39	-0.77	1.99	1.69	0.6	1.23	1.38
CFO/CapEx	0.8	0.83	-9.51	58.75	35.63	8.59	29.12	11.43
Altman's Z-Score	0.02	0.03	0.1	0.11	0.09	0.1	0.12	0.14

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	11.47	12.28	12.74	12.49	8.59	9.58	10.82
Days Sales Outstanding	- -	31.83	29.72	28.66	29.22	42.49	38.08	33.72
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

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	57	77	82	94	104	142
- Cash & Cash Equivalents	13	35	39	56	18	99	48	113
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	29	13	5	24	53	29	40	50
Enterprise Value	-109	-124	-106	-185	-64	-125	-74	73
Total Capital	27	10	3	25	62	45	67	84
Total Debt/Capital (%)	105.22	131.33	156.42	96.08	84.22	63.34	60.05	60.36
Total Debt / EV	-0.26	-0.1	-0.05	-0.13	-0.82	-0.23	-0.55	0.69
EV/Sales	- -	- -	- -	- -	- -	- -	1.46	1.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	33.43	32.21
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	5.57	4.2
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	5.38	3.86
Diluted Market Cap	- -	- -	57	77	84	96	106	143
Diluted Enterprise Value	16	-22	22	45	118	26	98	80
EV per Share	- -	- -	- -	- -	- -	- -	6.87	6.19
TTM Sales	8	16	23	28	46	49	55	58
TTM EBITDA	1	1	2	1	2	3	3	2
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1	1	-4	13	19	7	15	17
TTM Free Cash Flow to Firm	1	3	-4	14	20	8	15	19

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	0.01	- -	-15.33	5.72	4.28	11.63	7.05	7.52
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-109	-124	-106	-185	-64	-125	-74	73
Low Price	- -	- -	- -	7.8	7.7	7	7.61	8.3
EV/Sales	- -	- -	- -	- -	- -	- -	1.46	1.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	33.43	32.21
Price/Earnings	- -	- -	44.57	28.09	9.33	10.63	10.16	22.66
Price/Earnings Average	-0.01	-0.01	44.55	28.63	10.42	10.59	9.41	20.22
Price/Earnings High	-0.01	-0.01	57.1	34.72	11.63	12.14	10.16	22.76
Price/Earnings Low	-0.01	-0.01	0.01	22.57	9.14	9.31	8.75	15.74
Price/Book Value	-0.01	- -	-32.37	77.38	8.35	5.62	3.87	4.27
Price/Book Value Average	-0.01	- -	-32.36	78.87	9.33	5.6	3.58	3.81
Price/Book Value High	-0.01	- -	-41.48	95.63	10.41	6.42	3.87	4.29
Price/Book Value Low	-0.01	- -	- -	62.16	8.18	4.92	3.33	2.97
Price/Tangible Book Value	- -	- -	0.93	1.15	0.98	0.99	0.96	1.18
Price/Tangible Book Value Average	- -	- -	0.93	1.17	1.1	0.99	0.89	1.05
Price/Tangible Book Value High	- -	- -	1.19	1.42	1.22	1.13	0.96	1.19
Price/Tangible Book Value Low	- -	- -	- -	0.92	0.96	0.87	0.82	0.82
Price/Sales	- -	- -	2.47	2.79	1.79	1.91	1.88	2.46
Price/Sales Average	- -	- -	2.47	2.85	2	1.9	1.74	2.19
Price/Sales High	- -	- -	3.17	3.45	2.23	2.18	1.88	2.47
Price/Sales Low	- -	- -	- -	2.24	1.75	1.67	1.62	1.71
Price/Cash Flow	0.01	0.01	-13.72	5.82	4.3	12.7	7.16	8.1
Price/Cash Flow Average	0.01	0.01	-13.71	5.93	4.8	12.64	6.63	7.23
Price/Cash Flow High	0.01	0.01	-17.58	7.19	5.36	14.49	7.16	8.13
Price/Cash Flow Low	0.01	0.01	- -	4.67	4.21	11.11	6.17	5.62
Price/Free Cash Flow Average	0.01	- -	-15.32	5.83	4.78	11.58	6.52	6.71
Price/Free Cash Flow High	0.01	- -	-19.64	7.07	5.33	13.27	7.05	7.55
Price/Free Cash Flow Low	0.01	- -	- -	4.59	4.19	10.18	6.06	5.22
EV/Sales Average	2.05	- -	0.97	1.7	2.74	0.47	1.6	1.1
EV/Sales High	2.05	- -	1.67	2.3	2.97	0.75	1.74	1.38
EV/Sales Low	2.05	- -	- -	1.09	2.49	0.24	1.48	0.62
EV/EBITDA Average	22.86	-16.69	14.23	31.96	52.45	8.55	33.41	27.88
EV/EBITDA High	22.86	-16.69	24.43	43.37	56.88	13.62	36.31	34.84
EV/EBITDA Low	22.86	-16.69	-21.95	20.59	47.75	4.35	30.84	15.59
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	8	9.71	7.86	8	8.84	11.95
High Price	- -	- -	10.25	12	9.8	9.13	8.84	12
Enterprise Value Average	16	-22	22	47	126	23	88	64
Enterprise Value High	16	-22	38	64	137	37	96	79
Enterprise Value Low	16	-22	-35	30	115	12	82	36

Shares Outstanding	7	7	7	8	12	12	12	12
Diluted Weighted Avg Shares	7	7	7	8	11	12	12	12
Basic Weighted Avg Shares	7	7	7	8	10	12	12	12
Revenue per Share	1.1	2.2	3.24	3.48	4.4	4.18	4.69	4.86
EBITDA per Share	0.1	0.19	0.22	0.18	0.23	0.23	0.22	0.19
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.21	-0.23	0.18	0.35	0.84	0.75	0.87	0.53
Basic EPS from Cont Ops	-0.21	-0.23	0.18	0.35	0.84	0.75	0.87	0.53
Diluted EPS, GAAP	-0.21	-0.23	0.18	0.35	0.82	0.74	0.86	0.52
Diluted EPS from Cont Ops	-0.21	-0.23	0.18	0.35	0.82	0.74	0.86	0.52
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.09	0.18	-0.58	1.67	1.83	0.63	1.23	1.48
Free Cash Flow per Basic Share	-0.02	-0.04	-0.64	1.64	1.78	0.56	1.19	1.35
Cash & Equivalents per Share	19.5	19.29	23.54	35.99	19	21.09	18.52	10.02
Book Value per Share	-0.2	-0.43	-0.25	0.13	0.94	1.42	2.29	2.8
Tangible Book Value per Share	7.36	7.51	8.62	8.46	8.01	8.06	9.22	10.12

InBankshares, Corp

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)