First Internet Bancorp Financial Ratios — INBK Stock

Profitability (USD)

	2011 Y	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	12/31/2011	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 (%)	10.1	9.6	6.03	4.61	8.88	9.35	8.05	8.54	8.5	9.26	13.53	9.54	2.31	6.77	-9.46
Return on Assets (%)	0.58	0.92	0.64	0.49	0.8	0.77	0.66	0.69	0.66	0.71	1.14	0.81	0.17	0.46	-0.62
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 (%)	1.36	10.9	8.58	6.59	4.82	7.18	8.35	8.09	8.81	7.92	7.65	7.66	6.03	6.56	5.64
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	21.51	29.7	23.41	22.31	33.94	34.01	36.11	34.18	34.54	34.3	49.29	35.2	5.18	21.36	-46.32
Profit Margin (%)	17.31	21.35	17.46	14.96	22.18	22.83	23.98	31.25	32.1	29.8	41.92	31.2	8.83	19.61	-32.03
Net Income to Common Margin (%)	17.31	21.35	17.46	14.96	22.18	22.83	23.98	31.25	32.1	29.8	41.92	31.2	8.83	19.61	-32.03
Effective Tax Rate (%)	19.53	28.13	25.43	32.96	34.66	32.87	33.59	8.57	7.06	13.11	14.95	11.37	- -	8.23	- -
Dvd Payout Ratio (%)	- -	8.54	9.8	24.98	12.24	9.93	11	10.18	9.58	7.98	5.02	6.52	25.61	8.22	-5.93
Sustainable Growth Rate (%)	10.1	8.78	5.44	3.46	7.79	8.42	7.17	7.67	7.69	8.53	12.85	8.92	1.72	6.21	-10.02

Credit (USD)

API ChatGPT

	2011 Y	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	12/31/2011	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	41	41	35	110	204	227	447	559	584	595	619	719	720	400	355
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	41	41	35	110	204	227	447	559	584	595	619	719	720	400	355
Total Debt/EBITDA	161.65	14.22	15.32	57.65	104.88	59.64	84.34	98.65	84.38	75.92	70.56	82.42	125.22	47.3	57.33
Net Debt/EBITDA	23.09	2.86	-9.57	41.74	91.42	49.19	75.28	65.35	37.12	22.31	20.08	53.03	54.61	-7.83	-16.44
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.47	9.64	11.33	9.97	8.22	8.3	8.1	8.15	7.44	7.79	9.03	8.03	7.02	6.69	6.46
Long-Term Debt/Equity (%)	73.21	66.32	38.04	113.42	195.23	147.17	199.4	193.61	191.67	179.64	162.79	197.13	198.4	104.19	98.67
Long-Term Debt/Capital (%)	42.27	39.87	27.56	53.14	66.13	59.54	66.6	65.94	65.72	64.24	61.95	66.34	66.49	51.03	49.66
Long-Term Debt/Total Assets (%)	6.93	6.39	4.31	11.31	16.04	12.22	16.15	15.78	14.25	14	14.7	15.84	13.93	6.97	6.37
Total Debt/Equity (%)	73.21	66.32	38.04	113.42	195.23	147.17	199.4	193.61	191.67	179.64	162.79	197.13	198.4	104.19	98.67
Total Debt/Capital (%)	42.27	39.87	27.56	53.14	66.13	59.54	66.6	65.94	65.72	64.24	61.95	66.34	66.49	51.03	49.66
Total Debt/Total Assets (%)	6.93	6.39	4.31	11.31	16.04	12.22	16.15	15.78	14.25	14	14.7	15.84	13.93	6.97	6.37
Net Debt to Equity	10.46	13.32	-23.77	82.12	170.16	121.38	177.99	128.25	84.31	52.79	46.33	126.83	86.52	-17.25	-28.3
Net Debt/Capital (%)	9.47	11.76	-31.18	45.09	62.99	54.83	64.03	56.19	45.74	34.55	31.66	55.91	46.39	-20.85	-39.47
EBITDA	- -	3	2	2	2	4	5	6	7	8	9	9	6	8	6
EBITDA-CapEx	- -	3	-5	1	-1	1	4	3	3	-18	-21	-9	- -	6	5
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2011 Y	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	12/31/2011	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.47	9.64	11.33	9.97	8.22	8.3	8.1	8.15	7.44	7.79	9.03	8.03	7.02	6.69	6.46
Long-Term Debt/Equity (%)	73.21	66.32	38.04	113.42	195.23	147.17	199.4	193.61	191.67	179.64	162.79	197.13	198.4	104.19	98.67
Long-Term Debt/Capital (%)	42.27	39.87	27.56	53.14	66.13	59.54	66.6	65.94	65.72	64.24	61.95	66.34	66.49	51.03	49.66
Long-Term Debt/Total Assets (%)	6.93	6.39	4.31	11.31	16.04	12.22	16.15	15.78	14.25	14	14.7	15.84	13.93	6.97	6.37
Total Debt/Equity (%)	73.21	66.32	38.04	113.42	195.23	147.17	199.4	193.61	191.67	179.64	162.79	197.13	198.4	104.19	98.67
Total Debt/Capital (%)	42.27	39.87	27.56	53.14	66.13	59.54	66.6	65.94	65.72	64.24	61.95	66.34	66.49	51.03	49.66
Total Debt/Total Assets (%)	6.93	6.39	4.31	11.31	16.04	12.22	16.15	15.78	14.25	14	14.7	15.84	13.93	6.97	6.37
CFO/Total Liabilities	-5.93	-0.99	5.84	0.23	0.94	1.56	0.97	0.9	-1.15	0.33	1.43	1.98	0.24	0.24	0.07
CFO/CapEx	- -	-18.39	5.78	2.16	4.29	8.34	16.23	13.23	-10.62	0.51	1.83	4.72	2.18	5.01	2.81
Altman's Z-Score	0.06	0.12	0.16	0.12	0.13	0.13	0.13	0.09	0.09	0.11	0.16	0.12	0.1	0.11	0.09

Working Capital (USD)

API ChatGPT

	2011 Y	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	12/31/2011	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	8.72	12.14	10.32	10.08	11.61	9.78	6.81	4.87	4.44	5.49	6.86	6.14	3.99	4.69	3.92
Days Sales Outstanding	41.88	30.06	35.37	36.21	31.45	37.32	53.61	74.91	82.25	66.51	53.2	59.45	91.55	77.76	93.22
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

	2011 Y	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	12/31/2011	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	- -	39	100	74	129	207	321	208	231	282	459	220	209	312	181
- Cash & Cash Equivalents	35	33	56	30	26	40	48	189	327	420	443	257	406	466	457
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	41	41	35	110	204	227	447	559	584	595	619	719	720	400	355
Enterprise Value	-143	-109	-103	16	92	-63	247	97	-53	-41	32	293	48	-342	-536
Total Capital	96	102	125	207	308	381	671	848	889	925	999	1,084	1,083	784	715
Total Debt/Capital (%)	42.27	39.87	27.56	53.14	66.13	59.54	66.6	65.94	65.72	64.24	61.95	66.34	66.49	51.03	49.66
Total Debt / EV	-0.28	-0.37	-0.34	6.74	2.2	-3.62	1.81	5.77	-11.07	-14.41	19.35	2.46	14.96	-1.17	-0.66
EV/Sales	- -	- -	- -	0.56	2.29	- -	3.88	1.38	- -	- -	0.28	2.57	0.5	- -	- -
EV/EBITDA	- -	- -	- -	8.55	47.58	- -	46.52	17.09	- -	- -	3.65	33.53	8.37	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	8.22	8.47	- -	10.01	3.3	- -	- -	0.58	3.54	4.12	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	5.62	6.87	- -	9.43	3.07	- -	- -	0.38	2.92	2.82	- -	- -
Diluted Market Cap	18	40	69	75	131	168	273	194	238	283	469	233	214	315	182
Diluted Enterprise Value	24	48	47	155	308	355	672	565	495	458	645	696	528	249	80
EV per Share	- -	- -	- -	3.67	20.62	- -	29.31	9.52	- -	- -	3.28	32.28	5.57	- -	- -
TTM Sales	18	26	26	29	40	53	63	70	79	99	115	114	95	129	110
TTM EBITDA	- -	3	2	2	2	4	5	6	7	8	9	9	6	8	6
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-31	-6	42	2	11	26	25	29	-44	13	55	83	12	13	3
TTM Free Cash Flow to Firm	-31	-5	49	3	13	30	26	32	-39	39	85	100	17	16	5

Multiples (USD)

API ChatGPT

	2011 Y	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	12/31/2011	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	-0.57	-7.48	1.41	26.07	9.71	5.66	10.43	6.16	-6.03	7.32	5.54	2.32	12.57	20.24	38.96
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-143	-109	-103	16	92	-63	247	97	-53	-41	32	293	48	-342	-536
Low Price	6.1	6.83	13.67	15.1	14.25	22.01	25.48	18.78	17.56	10.47	27.33	22.01	9.68	23.05	17.05
EV/Sales	- -	- -	- -	0.56	2.29	- -	3.88	1.38	- -	- -	0.28	2.57	0.5	- -	- -
EV/EBITDA	- -	- -	- -	8.55	47.58	- -	46.52	17.09	- -	- -	3.65	33.53	8.37	- -	- -
Price/Earnings	5.59	7.17	14.9	17.41	14.55	13.81	17.84	8.86	9.43	9.6	9.7	6.51	25.4	12.37	- -
Price/Earnings Average	6.32	5.29	14.11	20.52	12.71	10.81	14.76	14.06	8.52	6.51	7.12	10.02	20.01	11.38	-6.16
Price/Earnings High	7.18	7.84	23.84	27.14	20.17	14.24	19.26	18.37	9.97	9.94	9.84	14.36	29.59	14.87	-9.12
Price/Earnings Low	5.47	3.5	9.05	15.7	7.23	9.5	11.91	8.14	6.99	3.5	5.63	5.9	10.16	7.93	-4.23
Price/Book Value	- -	0.64	1.1	0.77	1.23	1.35	1.43	0.72	0.76	0.85	1.21	0.6	0.58	0.81	0.5
Price/Book Value Average	- -	0.47	1.04	0.91	1.08	1.05	1.18	1.14	0.68	0.58	0.89	0.93	0.45	0.75	0.6
Price/Book Value High	- -	0.7	1.76	1.2	1.71	1.39	1.55	1.49	0.8	0.88	1.22	1.33	0.67	0.98	0.89
Price/Book Value Low	- -	0.31	0.67	0.69	0.61	0.93	0.96	0.66	0.56	0.31	0.7	0.55	0.23	0.52	0.41
Price/Tangible Book Value	- -	0.7	1.16	0.81	1.29	1.39	1.46	0.73	0.77	0.86	1.22	0.61	0.58	0.82	0.51
Price/Tangible Book Value Average	- -	0.51	1.1	0.95	1.13	1.09	1.21	1.16	0.69	0.59	0.9	0.94	0.46	0.76	0.61
Price/Tangible Book Value High	- -	0.76	1.86	1.26	1.79	1.43	1.58	1.52	0.81	0.89	1.24	1.35	0.68	0.99	0.9
Price/Tangible Book Value Low	- -	0.34	0.71	0.73	0.64	0.96	0.98	0.67	0.57	0.31	0.71	0.55	0.23	0.53	0.42
Price/Sales	0.97	1.53	2.6	2.6	3.23	3.15	4.28	2.77	3.03	2.86	4.07	2.03	2.24	2.43	1.66
Price/Sales Average	1.09	1.13	2.46	3.07	2.82	2.47	3.54	4.39	2.74	1.94	2.98	3.13	1.77	2.23	1.97
Price/Sales High	1.24	1.67	4.16	4.06	4.47	3.25	4.62	5.74	3.2	2.96	4.13	4.48	2.61	2.92	2.92
Price/Sales Low	0.95	0.75	1.58	2.35	1.6	2.17	2.86	2.54	2.24	1.04	2.36	1.84	0.9	1.55	1.36
Price/Cash Flow	-0.57	-7.07	1.65	38.02	11.91	6.3	11.03	6.61	-5.46	21.64	8.51	2.8	18.3	24.07	52.83
Price/Cash Flow Average	-0.64	-5.22	1.56	44.82	10.41	4.93	9.13	10.49	-4.93	14.67	6.25	4.31	14.42	22.15	62.84
Price/Cash Flow High	-0.73	-7.74	2.64	59.28	16.51	6.5	11.91	13.71	-5.77	22.39	8.63	6.17	21.32	28.94	92.94
Price/Cash Flow Low	-0.56	-3.45	1	34.3	5.92	4.33	7.37	6.07	-4.05	7.88	4.94	2.54	7.32	15.42	43.16
Price/Free Cash Flow Average	-0.64	-5.52	1.33	30.73	8.49	4.43	8.63	9.77	-5.45	4.96	4.07	3.58	9.9	18.62	46.34
Price/Free Cash Flow High	-0.73	-8.18	2.25	40.64	13.46	5.83	11.27	12.77	-6.38	7.58	5.62	5.13	14.64	24.33	68.54
Price/Free Cash Flow Low	-0.56	-3.65	0.86	23.51	4.82	3.89	6.97	5.66	-4.47	2.67	3.22	2.11	5.03	12.97	31.83
EV/Sales Average	0.31	1.42	2.78	5.78	7.2	6.6	10.46	9.99	5.92	3.7	4.47	7.04	5.02	1.71	1.04
EV/Sales High	0.31	1.95	5.26	6.76	8.83	7.58	11.74	11.44	6.38	4.72	5.59	8.33	5.85	2.39	1.98
EV/Sales Low	0.31	1.04	1.49	5.07	6	6.23	9.66	8.01	5.45	2.81	3.86	5.82	4.17	1.04	0.42
EV/EBITDA Average	23.09	13.03	32.42	87.76	149.26	91.89	125.38	123.59	67.24	46.69	58.47	91.85	83.26	26.09	18.39
EV/EBITDA High	23.09	17.93	61.38	102.6	183.17	105.46	140.68	141.44	72.37	59.53	73.15	108.66	96.99	36.49	35.07
EV/EBITDA Low	23.09	9.57	17.37	76.95	124.3	86.72	115.73	99.05	61.82	35.41	50.46	75.89	69.16	15.78	7.48
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	6.23	14	22.5	16.74	28.69	32	38.15	20.44	23.71	28.74	47.04	24.28	24.19	35.99	20.87
High Price	8	15.32	36	26.1	39.76	33	41.2	42.4	25.06	29.74	47.74	53.56	28.18	43.26	36.72
Enterprise Value Average	6	37	73	167	290	349	664	700	466	366	513	802	479	221	114
Enterprise Value High	6	51	139	195	356	401	745	802	501	466	642	948	557	309	217
Enterprise Value Low	6	27	39	147	241	329	613	561	428	277	443	662	398	134	46

Shares Outstanding	- -	3	4	4	4	6	8	10	10	10	10	9	9	9	9
Diluted Weighted Avg Shares	3	3	3	5	5	5	7	10	10	10	10	10	9	9	9
Basic Weighted Avg Shares	3	3	3	4	5	5	7	9	10	10	10	10	9	9	9
Revenue per Share	6.44	9.15	8.65	6.43	8.89	10.15	8.92	7.38	7.83	10.04	11.57	11.95	10.79	14.83	12.58
EBITDA per Share	0.09	1	0.74	0.42	0.43	0.73	0.74	0.6	0.69	0.8	0.88	0.92	0.65	0.97	0.71
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.11	1.95	1.51	0.96	1.97	2.32	2.14	2.31	2.51	2.99	4.85	3.73	0.95	2.91	-4.03
Basic EPS from Cont Ops	1.11	1.95	1.51	0.96	1.97	2.32	2.14	2.31	2.51	2.99	4.85	3.73	0.95	2.91	-4.03
Diluted EPS, GAAP	1.11	1.95	1.51	0.96	1.96	2.3	2.13	2.3	2.51	2.99	4.82	3.7	0.95	2.88	-4.03
Diluted EPS from Cont Ops	1.11	1.95	1.51	0.96	1.96	2.3	2.13	2.3	2.51	2.99	4.82	3.7	0.95	2.88	-4.03
Dividend per Share	- -	0.17	0.15	0.24	0.24	0.23	0.24	0.23	0.24	0.24	0.24	0.24	0.24	0.24	0.24
Cash Flow per Share	-10.99	-1.98	13.66	0.44	2.41	5.08	3.46	3.09	-4.34	1.33	5.53	8.68	1.32	1.49	0.4
Free Cash Flow per Basic Share	-10.99	-2.09	11.29	0.24	1.85	4.47	3.25	2.86	-4.75	-1.27	2.52	6.84	0.71	1.2	0.25
Cash & Equivalents per Share	- -	67.21	53.41	37.8	53.52	76.63	61.97	65.88	89.12	93.61	107.23	71.36	101.89	121.57	123.43
Book Value per Share	- -	21.79	20.44	21.8	23.28	23.76	26.65	28.39	31.3	33.77	38.99	40.26	41.97	44.31	41.41
Tangible Book Value per Share	- -	20.13	19.38	20.74	22.24	23.04	26.09	27.93	30.82	33.29	38.51	39.74	41.43	43.77	40.87

First Internet Bancorp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)