KeyCorp Financial Ratios — KEY 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
Return on Common Equity (%)	11.81	11.01	10.72	9.8	9.29	7.33	11.03	14.75	12.21	8.92	16.9	11.01	4.88	-1.86	10.39
Return on Assets (%)	1.02	0.96	1	0.96	0.97	0.68	0.95	1.35	1.21	0.85	1.47	1.02	0.51	-0.09	0.98
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 (%)	5.33	5.98	5.63	6.25	6.07	6.6	6.71	6.2	3.9	1.71	0.45	2.33	2.48	1.66	0.29
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	35.29	27.3	29.05	32.33	30.03	20.36	31.8	35.78	32.72	23.98	46.23	33.21	18.66	-6.96	31.63
Profit Margin (%)	24.39	21.83	23.17	22.88	22.51	16.64	21.38	30.31	27.78	20.69	37.3	27.28	15.56	-3.66	25.11
Net Income to Common Margin (%)	21.55	21.27	22.58	22.32	21.95	15.86	20.22	29.24	26.21	19.06	35.79	25.6	13.26	-6.92	23.14
Effective Tax Rate (%)	27.35	21.53	23.75	25.63	24.8	18.49	33.04	15.62	15.53	14.59	19.73	18.09	16.9	- -	20.66
Dvd Payout Ratio (%)	6.54	20.44	22.9	23.42	27.11	39.68	33.52	32.91	43.89	59.12	28.61	41.05	93.54	-256.21	54.07
Sustainable Growth Rate (%)	11.04	8.76	8.26	7.51	6.77	4.42	7.33	9.9	6.85	3.65	12.06	6.49	0.31	-6.61	4.77

Credit (USD)

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
Total Debt	9,857	7,134	7,993	8,298	10,717	13,192	14,967	14,276	13,153	14,468	12,630	24,693	22,607	14,235	10,988
ST Debt	916	313	343	423	533	808	634	544	705	759	588	5,386	3,053	2,130	1,071
LT Debt	8,941	6,821	7,650	7,875	10,184	12,384	14,333	13,732	12,448	13,709	12,042	19,307	19,554	12,105	9,917
Total Debt/EBITDA	49.04	30.36	36.17	33.73	43.39	42.01	36.77	37.37	54.58	130.34	394.69	150.57	146.8	195	523.24
Net Debt/EBITDA	45.49	27.83	33.35	31.08	40.93	39.79	35.08	35.55	51.49	120.41	365.91	145.13	140.66	171.12	461.95
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.18	8.89	9.28	9.9	10.45	7.79	8.42	9.18	9.47	8.22	8.48	8.89	8.99	8.46	9.01
Long-Term Debt/Equity (%)	90.11	66.17	74.13	74.7	94.66	81.26	95.39	88.05	73.06	76.24	69.12	143.5	133.59	66.6	48.66
Long-Term Debt/Capital (%)	51.3	44.31	45.2	44.02	48.59	48.58	51.96	48.11	43.25	45.13	39.69	43.81	46.52	37.16	32.94
Long-Term Debt/Total Assets (%)	10.07	7.64	8.23	8.39	10.71	9.08	10.41	9.84	8.59	8.05	6.46	10.17	10.39	6.47	5.38
Total Debt/Equity (%)	99.34	69.2	77.45	78.71	99.61	86.56	99.61	91.54	77.2	80.46	72.49	183.54	154.45	78.32	53.91
Total Debt/Capital (%)	56.56	46.35	47.23	46.38	51.13	51.75	54.26	50.02	45.7	47.63	41.63	56.04	53.78	43.7	36.5
Total Debt/Total Assets (%)	11.1	7.99	8.6	8.84	11.27	9.67	10.87	10.23	9.07	8.49	6.78	13.01	12.01	7.61	5.96
Net Debt to Equity	92.16	63.45	71.42	72.52	93.97	81.99	95.03	87.09	72.83	74.33	67.2	176.91	147.99	68.73	47.6
Net Debt/Capital (%)	54.64	44.17	45.2	44.35	49.68	50.35	53.05	48.75	44.24	45.64	39.79	55.12	52.71	40.52	33.66
EBITDA	201	235	221	246	247	314	407	382	241	111	32	164	154	73	21
EBITDA-CapEx	21	71	121	149	172	169	295	283	156	48	-34	56	12	8	-86
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

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
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.18	8.89	9.28	9.9	10.45	7.79	8.42	9.18	9.47	8.22	8.48	8.89	8.99	8.46	9.01
Long-Term Debt/Equity (%)	90.11	66.17	74.13	74.7	94.66	81.26	95.39	88.05	73.06	76.24	69.12	143.5	133.59	66.6	48.66
Long-Term Debt/Capital (%)	51.3	44.31	45.2	44.02	48.59	48.58	51.96	48.11	43.25	45.13	39.69	43.81	46.52	37.16	32.94
Long-Term Debt/Total Assets (%)	10.07	7.64	8.23	8.39	10.71	9.08	10.41	9.84	8.59	8.05	6.46	10.17	10.39	6.47	5.38
Total Debt/Equity (%)	99.34	69.2	77.45	78.71	99.61	86.56	99.61	91.54	77.2	80.46	72.49	183.54	154.45	78.32	53.91
Total Debt/Capital (%)	56.56	46.35	47.23	46.38	51.13	51.75	54.26	50.02	45.7	47.63	41.63	56.04	53.78	43.7	36.5
Total Debt/Total Assets (%)	11.1	7.99	8.6	8.84	11.27	9.67	10.87	10.23	9.07	8.49	6.78	13.01	12.01	7.61	5.96
CFO/Total Liabilities	2.27	1.65	1.87	1.59	1.34	1.39	1.48	2.02	2.27	1.1	0.68	2.53	1.67	0.39	1.35
CFO/CapEx	9.96	7.92	15.47	13.61	15.08	11.65	16.21	25.31	34.19	26.56	17.47	41.38	20.44	10.22	20.64
Altman's Z-Score	0.2	0.21	0.25	0.25	0.25	0.22	0.26	0.24	0.26	0.21	0.23	0.21	0.2	0.19	0.24

Working Capital (USD)

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
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 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
Market Capitalization	7,167	7,906	12,166	12,113	11,038	16,951	21,624	15,384	20,080	15,881	21,906	16,102	13,352	16,275	22,674
- Cash & Cash Equivalents	694	584	617	653	607	677	671	678	732	1,091	913	887	941	1,743	1,287
+ Preferred Equity and Hybrid Capital	291	291	291	291	290	1,665	1,025	1,450	1,900	1,900	1,900	2,500	2,500	2,500	2,500
+ Minority/Non Controlling Interest	17	38	17	12	13	- -	2	1	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	9,857	7,134	7,993	8,298	10,717	13,192	14,967	14,276	13,153	14,468	12,630	24,693	22,607	14,235	10,988
Enterprise Value	-2,893	-1,249	1,914	2,432	4,526	8,144	14,361	8,443	11,286	-12,592	-20,851	859	-10,484	-23,944	21,155
Total Capital	17,428	15,393	16,924	17,891	20,959	25,492	27,586	28,540	28,779	30,376	30,340	44,066	42,036	32,576	30,104
Total Debt/Capital (%)	56.56	46.35	47.23	46.38	51.13	51.75	54.26	50.02	45.7	47.63	41.63	56.04	53.78	43.7	36.5
Total Debt / EV	-3.41	-5.71	4.18	3.41	2.37	1.62	1.04	1.69	1.17	-1.15	-0.61	28.73	-2.16	-0.59	0.52
EV/Sales	- -	- -	0.49	0.62	1.11	1.71	2.37	1.37	1.83	- -	- -	0.12	2.81	2.39	2.9
EV/EBITDA	- -	- -	8.66	9.89	18.32	25.94	35.28	22.1	46.83	- -	- -	5.24	130.27	143.88	1,007.39
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	1.24	1.84	4	4.82	7.91	3.37	3.88	- -	- -	0.19	6.01	15.82	9.58
EV/Free Cash Flow to Firm	- -	- -	1.16	1.72	3.75	4.44	7.45	3.24	3.77	- -	- -	0.19	5.73	14.41	9.14
Diluted Market Cap	7,196	7,942	12,247	12,207	11,139	17,147	21,957	15,588	20,286	15,997	22,145	16,254	13,432	16,275	22,869
Diluted Enterprise Value	16,667	14,821	19,931	20,155	21,552	31,327	37,280	30,637	34,607	31,274	35,762	42,560	37,598	31,267	35,070
EV per Share	- -	- -	2.11	2.79	5.41	8.78	13.4	8.11	11.38	- -	- -	0.93	18.83	11.06	19.26
TTM Sales	3,772	3,930	3,928	3,934	4,069	4,755	6,063	6,157	6,180	6,490	7,038	7,026	6,215	4,396	7,285
TTM EBITDA	201	235	221	246	247	314	407	382	241	111	32	164	154	73	21
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1,793	1,299	1,547	1,320	1,131	1,689	1,815	2,506	2,906	1,673	1,153	4,469	2,903	664	2,208
TTM Free Cash Flow to Firm	1,973	1,463	1,647	1,417	1,206	1,834	1,927	2,605	2,991	1,736	1,219	4,577	3,045	729	2,315

Multiples (USD)

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
Price/Free Cash Flow	3.65	5.43	7.44	8.61	9.24	9.35	11.39	5.98	6.78	9.21	18.17	3.55	4.41	22.33	9.88
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-2,893	-1,249	1,914	2,432	4,526	8,144	14,361	8,443	11,286	-12,592	-20,851	859	-10,484	-23,944	21,155
Low Price	5.59	6.8	8.57	11.55	12.04	9.88	16.28	13.66	14.5	7.45	16.03	15.26	8.54	12.94	12.73
EV/Sales	- -	- -	0.49	0.62	1.11	1.71	2.37	1.37	1.83	- -	- -	0.12	2.81	2.39	2.9
EV/EBITDA	- -	- -	8.66	9.89	18.32	25.94	35.28	22.1	46.83	- -	- -	5.24	130.27	143.88	1,007.39
Price/Earnings	8.81	9.46	13.72	13.8	12.36	22.48	17.64	8.55	12.4	12.84	8.7	8.95	16.2	- -	13.45
Price/Earnings Average	9.03	9.12	11.36	13.45	13.07	15.65	16.03	11.46	10.69	10.75	7.94	10.22	14.13	-49.07	11.35
Price/Earnings High	11.2	10.24	13.85	14.59	14.71	22.91	18	12.95	12.57	15.94	9.24	13.96	22.84	-62.6	13.85
Price/Earnings Low	6.41	7.64	8.76	11.46	11.28	12.16	14.24	7.9	8.88	5.83	6.03	7.84	9.61	-40.42	8.29
Price/Book Value	0.99	1	1.41	1.3	1.11	1.59	1.87	1.2	1.46	1.13	1.39	0.95	0.79	1.03	1.36
Price/Book Value Average	1.01	0.96	1.17	1.27	1.17	1.11	1.7	1.61	1.26	0.95	1.27	1.09	0.69	0.94	1.15
Price/Book Value High	1.25	1.08	1.42	1.38	1.32	1.62	1.9	1.82	1.48	1.41	1.47	1.49	1.11	1.2	1.4
Price/Book Value Low	0.72	0.81	0.9	1.08	1.01	0.86	1.51	1.11	1.05	0.51	0.96	0.84	0.47	0.78	0.84
Price/Tangible Book Value	0.82	0.89	1.36	1.33	1.18	1.58	1.96	1.36	1.64	1.2	1.72	1.99	1.43	1.26	1.5
Price/Tangible Book Value Average	0.84	0.86	1.13	1.3	1.25	1.1	1.78	1.82	1.42	1.01	1.58	2.27	1.25	1.16	1.27
Price/Tangible Book Value High	1.05	0.97	1.38	1.41	1.41	1.61	2	2.06	1.67	1.49	1.83	3.1	2.02	1.48	1.54
Price/Tangible Book Value Low	0.6	0.72	0.87	1.11	1.08	0.85	1.58	1.26	1.18	0.55	1.2	1.74	0.85	0.95	0.92
Price/Sales	1.9	2.01	3.1	3.08	2.71	3.56	3.57	2.5	3.25	2.45	3.11	2.29	2.15	3.7	3.11
Price/Sales Average	1.95	1.94	2.57	3	2.87	2.48	3.24	3.35	2.8	2.05	2.84	2.62	1.87	3.39	2.63
Price/Sales High	2.41	2.18	3.13	3.26	3.23	3.63	3.64	3.79	3.3	3.04	3.31	3.57	3.03	4.33	3.2
Price/Sales Low	1.38	1.62	1.98	2.56	2.48	1.93	2.88	2.31	2.33	1.11	2.16	2.01	1.27	2.8	1.92
Price/Cash Flow	4	6.09	7.86	9.18	9.76	10.04	11.91	6.14	6.91	9.49	19	3.6	4.6	24.51	10.27
Price/Cash Flow Average	4.09	5.87	6.51	8.94	10.32	6.98	10.83	8.23	5.96	7.95	17.35	4.12	4.01	22.47	8.67
Price/Cash Flow High	5.08	6.59	7.94	9.7	11.62	10.23	12.16	9.3	7.01	11.78	20.18	5.62	6.48	28.66	10.57
Price/Cash Flow Low	2.91	4.92	5.02	7.63	8.91	5.43	9.62	5.67	4.95	4.31	13.17	3.16	2.73	18.5	6.33
Price/Free Cash Flow Average	3.73	5.24	6.16	8.4	9.77	6.51	10.36	8.02	5.85	7.71	16.59	4.06	3.85	20.46	8.34
Price/Free Cash Flow High	4.63	5.88	7.51	9.11	10.99	9.53	11.63	9.07	6.88	11.44	19.3	5.54	6.22	26.1	10.17
Price/Free Cash Flow Low	2.65	4.38	4.75	7.16	8.43	5.06	9.2	5.53	4.86	4.18	12.59	3.11	2.62	16.86	6.09
EV/Sales Average	4.46	3.69	4.52	5.02	5.43	5.46	5.77	5.79	5.12	4.4	4.78	6.36	5.76	6.8	4.3
EV/Sales High	4.92	3.93	5.08	5.28	5.79	6.62	6.17	6.23	5.61	5.39	5.24	7.32	6.92	7.74	4.88
EV/Sales Low	3.89	3.38	3.93	4.58	5.04	4.91	5.41	4.75	4.65	3.46	4.09	5.75	5.16	6.21	3.59
EV/EBITDA Average	83.63	61.73	80.36	80.31	89.41	82.73	85.95	93.38	131.25	257.42	1,050.77	272.55	232.55	409.72	1,492.35
EV/EBITDA High	92.42	65.71	90.35	84.38	95.35	100.18	91.86	100.43	143.94	315.23	1,152.7	313.54	279.15	466.04	1,692.64
EV/EBITDA Low	73.04	56.44	69.92	73.23	82.95	74.35	80.53	76.62	119.11	202.59	899.95	246.41	208.34	373.69	1,246.94
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	7.69	8.42	13.42	13.9	13.19	18.27	20.17	14.78	20.24	16.41	23.13	17.42	14.4	17.14	20.64
High Price	9.77	9.12	13.55	14.7	15.7	18.62	20.58	22.4	20.53	20.37	24.57	27.17	20.3	20.04	21.25
Enterprise Value Average	16,809	14,506	17,761	19,755	22,084	25,977	34,981	35,673	31,632	28,573	33,625	44,698	35,812	29,910	31,339
Enterprise Value High	18,576	15,442	19,967	20,759	23,551	31,456	37,386	38,365	34,689	34,991	36,886	51,421	42,989	34,021	35,545
Enterprise Value Low	14,681	13,264	15,453	18,013	20,489	23,347	32,776	29,268	28,706	22,487	28,798	40,412	32,084	27,279	26,186

	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
Shares Outstanding	953	926	891	859	836	1,079	1,069	1,020	977	976	929	933	937	1,107	1,102
Diluted Weighted Avg Shares	936	943	913	878	844	939	1,089	1,055	1,002	975	957	933	933	950	1,108
Basic Weighted Avg Shares	932	939	907	871	837	928	1,072	1,041	992	968	947	924	927	950	1,099
Revenue per Share	4.05	4.19	4.33	4.51	4.86	5.12	5.66	5.92	6.23	6.71	7.43	7.6	6.7	4.63	6.63
EBITDA per Share	0.22	0.25	0.24	0.28	0.3	0.34	0.38	0.37	0.24	0.11	0.03	0.18	0.17	0.08	0.02
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.87	0.89	0.98	1.01	1.07	0.81	1.14	1.73	1.63	1.28	2.66	1.95	0.89	-0.32	1.53
Basic EPS from Cont Ops	1.04	0.9	0.96	1.09	1.1	0.85	1.2	1.79	1.72	1.37	2.76	2.07	1.04	-0.17	1.66
Diluted EPS, GAAP	0.87	0.89	0.97	1	1.06	0.8	1.13	1.71	1.62	1.27	2.63	1.93	0.88	-0.32	1.52
Diluted EPS from Cont Ops	1.03	0.89	0.95	1.08	1.09	0.84	1.19	1.76	1.7	1.36	2.73	2.05	1.03	-0.17	1.65
Dividend per Share	0.18	0.2	0.24	0.28	0.32	0.36	0.45	0.63	0.81	0.86	0.87	0.92	0.98	0.98	0.96
Cash Flow per Share	1.92	1.38	1.71	1.51	1.35	1.82	1.69	2.41	2.93	1.73	1.22	4.83	3.13	0.7	2.01
Free Cash Flow per Basic Share	1.73	1.21	1.6	1.4	1.26	1.66	1.59	2.31	2.84	1.66	1.15	4.72	2.98	0.63	1.91
Cash & Equivalents per Share	21.7	17.7	20.47	20.98	20.95	25.51	21.69	21.78	24.04	46.33	60.49	45.91	52.78	59.98	13.66
Book Value per Share	7.79	8.45	9.51	10.66	11.88	11.46	10.81	12.31	13.84	14.47	16.69	18.25	18.26	16.68	15.13
Tangible Book Value per Share	9.33	9.44	9.84	10.43	11.17	11.58	10.3	10.87	12.32	13.67	13.41	8.77	10.06	13.58	13.76

KeyCorp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)