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 (%)	9.97	9.86	6.01	4.55	8.82	8.99	7.76	8.2	8.08	8.83	13.01	9	2.13	6.25	-8.83
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 (%)	9.97	9.02	5.42	3.41	7.74	8.09	6.91	7.36	7.31	8.12	12.36	8.41	1.58	5.74	-9.35

Credit (USD)

MCP API Chat

	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	9.26	9.35	11.63	9.99	8.31	8.8	8.28	8.62	7.78	8.2	9.29	8.77	7.59	7.26	6.82
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 (%)	42.81	40.6	27.05	53.11	65.87	58.13	66.11	64.68	64.68	63.07	61.27	64.35	64.73	48.99	48.3
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 (%)	42.81	40.6	27.05	53.11	65.87	58.13	66.11	64.68	64.68	63.07	61.27	64.35	64.73	48.99	48.3
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 (%)	9.66	12.07	-30.15	45.06	62.72	53.38	63.52	54.81	44.62	33.42	31.04	53.73	44.46	-18.91	-36.61
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)

MCP API Chat

	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	9.26	9.35	11.63	9.99	8.31	8.8	8.28	8.62	7.78	8.2	9.29	8.77	7.59	7.26	6.82
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 (%)	42.81	40.6	27.05	53.11	65.87	58.13	66.11	64.68	64.68	63.07	61.27	64.35	64.73	48.99	48.3
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 (%)	42.81	40.6	27.05	53.11	65.87	58.13	66.11	64.68	64.68	63.07	61.27	64.35	64.73	48.99	48.3
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	0.08	0.12	0.13	0.12	0.14	0.12	0.12	0.09	0.09	0.11	0.16	0.12	0.1	0.11	0.09

Working Capital (USD)

MCP API Chat

	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)

MCP API Chat

	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	18	40	68	75	130	167	272	194	238	283	467	231	214	313	182
- 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	-126	-108	-135	17	94	-103	197	83	-46	-40	40	304	53	-341	-535
Total Capital	95	100	128	207	309	390	676	864	904	943	1,011	1,118	1,112	817	735
Total Debt/Capital (%)	42.81	40.6	27.05	53.11	65.87	58.13	66.11	64.68	64.68	63.07	61.27	64.35	64.73	48.99	48.3
Total Debt / EV	-0.32	-0.38	-0.26	6.37	2.17	-2.2	2.27	6.74	-12.79	-14.82	15.6	2.37	13.63	-1.17	-0.66
EV/Sales	- -	- -	- -	0.6	2.33	- -	3.11	1.18	- -	- -	0.35	2.67	0.55	- -	- -
EV/EBITDA	- -	- -	- -	9.06	48.28	- -	37.22	14.64	- -	- -	4.52	34.82	9.19	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	8.71	8.6	- -	8.01	2.83	- -	- -	0.72	3.67	4.52	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	5.96	6.97	- -	7.54	2.63	- -	- -	0.47	3.03	3.1	- -	- -
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	- -	- -	- -	3.83	20.7	- -	27.71	8.74	- -	- -	4	31.89	5.97	- -	- -
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)

MCP API Chat

	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	-126	-108	-135	17	94	-103	197	83	-46	-40	40	304	53	-341	-535
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	- -	- -	- -	0.6	2.33	- -	3.11	1.18	- -	- -	0.35	2.67	0.55	- -	- -
EV/EBITDA	- -	- -	- -	9.06	48.28	- -	37.22	14.64	- -	- -	4.52	34.82	9.19	- -	- -
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	0.33	0.67	0.73	0.78	1.23	1.02	1.19	0.64	0.75	0.81	1.19	0.58	0.55	0.75	0.48
Price/Book Value Average	0.37	0.5	0.69	0.92	1.08	0.8	0.98	1.01	0.67	0.55	0.88	0.89	0.43	0.69	0.57
Price/Book Value High	0.42	0.74	1.17	1.21	1.71	1.05	1.28	1.32	0.79	0.84	1.21	1.28	0.64	0.9	0.84
Price/Book Value Low	0.32	0.33	0.45	0.7	0.61	0.7	0.79	0.58	0.55	0.3	0.69	0.53	0.22	0.48	0.39
Price/Tangible Book Value	0.35	0.71	0.79	0.82	1.3	1.12	1.24	0.68	0.79	0.87	1.24	0.64	0.6	0.82	0.51
Price/Tangible Book Value Average	0.4	0.52	0.75	0.96	1.14	0.87	1.02	1.08	0.72	0.59	0.91	0.99	0.47	0.76	0.61
Price/Tangible Book Value High	0.45	0.78	1.27	1.27	1.81	1.15	1.34	1.42	0.84	0.9	1.26	1.42	0.7	0.99	0.9
Price/Tangible Book Value Low	0.34	0.35	0.48	0.74	0.65	0.77	0.83	0.63	0.59	0.32	0.72	0.58	0.24	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	1.41	1.44	1.64	5.82	7.23	6	9.82	9.68	6.01	3.71	4.52	7.19	5.06	1.72	1.05
EV/Sales High	1.56	1.99	3.34	6.81	8.88	6.79	10.9	11.03	6.47	4.73	5.66	8.54	5.91	2.4	1.99
EV/Sales Low	1.26	1.06	0.76	5.1	6.01	5.7	9.14	7.83	5.51	2.81	3.9	5.91	4.19	1.04	0.43
EV/EBITDA Average	103.34	13.23	19.14	88.35	149.87	83.54	117.69	119.7	68.16	46.79	59.11	93.84	83.9	26.18	18.56
EV/EBITDA High	114.22	18.22	38.94	103.39	184.13	94.45	130.63	136.35	73.45	59.68	74.04	111.51	97.93	36.61	35.33
EV/EBITDA Low	92.58	9.7	8.85	77.41	124.64	79.38	109.51	96.8	62.58	35.47	50.97	77.06	69.49	15.85	7.6
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	26	38	43	168	291	317	624	678	472	366	519	819	482	221	115
Enterprise Value High	29	52	88	197	358	359	692	773	509	467	650	973	563	310	219
Enterprise Value Low	23	28	20	147	242	302	580	549	433	278	447	673	399	134	47

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	64.37	65.94	78.11	37.32	52.96	95.26	73.22	70.6	86.46	93.23	105.46	67.88	99.66	121.26	122.83
Book Value per Share	18.96	20.75	30.67	21.55	23.31	31.32	32.19	32.17	31.78	35.38	39.46	41.82	44.38	47.95	43.52
Tangible Book Value per Share	17.74	19.75	28.35	20.48	22	28.64	30.83	29.93	29.9	33.16	37.88	37.8	40.52	43.65	40.67

First Internet Bancorp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)