Katahdin Bankshares Corp. Financial Ratios — KTHN 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 (%)	11.69	9.26	7.84	7.51	7.56	7.34	6.23	10.71	11.82	13.12	11.86	11.91	11.83	8.98	10.95
Return on Assets (%)	0.99	0.79	0.63	0.65	0.7	0.66	0.56	0.9	0.99	1.06	1.01	1.01	0.98	0.76	0.97
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 (%)	3.82	3.84	4.9	5.57	5.6	6.26	6.43	6.1	3.65	3.06	3.12	3.13	3.02	3.31	2.61
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	27.03	23.98	22.16	23.43	25.83	22.62	23.84	29.26	30.72	29.46	32.27	32.11	30.82	24.92	29.7
Profit Margin (%)	19.33	17.8	15.28	16.15	17.47	16.3	14.57	23.46	25.08	26.62	26.48	26.44	25.29	20.63	24.11
Net Income to Common Margin (%)	17.32	17.24	14.79	14.04	14.16	13.34	11.64	20.61	23.62	26.62	26.48	26.44	25.29	20.63	24.11
Effective Tax Rate (%)	28.5	25.74	31.05	31.07	32.36	27.91	38.9	19.8	18.37	9.64	17.92	17.67	17.94	17.24	18.82
Dvd Payout Ratio (%)	27.96	29.64	35.86	30.91	34.92	34.58	38.82	22.75	19.45	16.42	17.37	18.59	19.66	27.59	24.02
Sustainable Growth Rate (%)	8.42	6.52	5.03	5.19	4.92	4.8	3.81	8.27	9.52	10.97	9.8	9.7	9.5	6.5	8.32

Credit (USD)

Credit Ratios 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	45	35	25	40	28	29	73	66	59	34	23	23	37	45	44
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	45	35	25	40	28	29	73	66	59	34	23	23	37	45	44
Total Debt/EBITDA	49.48	36.75	19.93	27.07	18.13	15.84	38.11	35.52	49.85	31.43	20.51	19.93	30.95	34.48	38.47
Net Debt/EBITDA	37.95	22.29	8.17	18.71	10.64	9.71	30.83	26.23	35.21	-20.67	-35.81	-6.53	4.23	-8.66	2.18
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.36	8.19	7.42	7.57	7.5	7.25	7.17	7.61	8.09	8.13	8.89	8.1	8.49	8.5	9.24
Long-Term Debt/Equity (%)	80.9	59.51	41.74	55.89	44.81	45.46	109.59	93.47	85.98	45.08	27.41	28.84	41.7	48.61	42.91
Long-Term Debt/Capital (%)	44.72	37.31	29.45	35.85	30.95	31.25	52.29	48.31	46.23	31.07	21.51	22.39	29.43	32.71	30.03
Long-Term Debt/Total Assets (%)	8.45	6.01	3.81	5.96	3.98	3.88	9.21	8.27	6.96	3.67	2.44	2.34	3.54	4.13	3.97
Total Debt/Equity (%)	80.9	59.51	41.74	55.89	44.81	45.46	109.59	93.47	85.98	45.08	27.41	28.84	41.7	48.61	42.91
Total Debt/Capital (%)	44.72	37.31	29.45	35.85	30.95	31.25	52.29	48.31	46.23	31.07	21.51	22.39	29.43	32.71	30.03
Total Debt/Total Assets (%)	8.45	6.01	3.81	5.96	3.98	3.88	9.21	8.27	6.96	3.67	2.44	2.34	3.54	4.13	3.97
Net Debt to Equity	62.05	36.09	17.11	38.63	26.3	27.88	88.65	69.02	60.72	-29.64	-47.84	-9.45	5.7	-12.2	2.43
Net Debt/Capital (%)	38.29	26.52	14.61	27.87	20.82	21.8	46.99	40.83	37.78	-42.13	-91.73	-10.44	5.11	-13.1	2.27
EBITDA	1	1	1	1	2	2	2	2	1	1	1	1	1	1	1
EBITDA-CapEx	-1	-3	-1	- -	1	1	1	1	1	- -	- -	-2	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios 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	8.36	8.19	7.42	7.57	7.5	7.25	7.17	7.61	8.09	8.13	8.89	8.1	8.49	8.5	9.24
Long-Term Debt/Equity (%)	80.9	59.51	41.74	55.89	44.81	45.46	109.59	93.47	85.98	45.08	27.41	28.84	41.7	48.61	42.91
Long-Term Debt/Capital (%)	44.72	37.31	29.45	35.85	30.95	31.25	52.29	48.31	46.23	31.07	21.51	22.39	29.43	32.71	30.03
Long-Term Debt/Total Assets (%)	8.45	6.01	3.81	5.96	3.98	3.88	9.21	8.27	6.96	3.67	2.44	2.34	3.54	4.13	3.97
Total Debt/Equity (%)	80.9	59.51	41.74	55.89	44.81	45.46	109.59	93.47	85.98	45.08	27.41	28.84	41.7	48.61	42.91
Total Debt/Capital (%)	44.72	37.31	29.45	35.85	30.95	31.25	52.29	48.31	46.23	31.07	21.51	22.39	29.43	32.71	30.03
Total Debt/Total Assets (%)	8.45	6.01	3.81	5.96	3.98	3.88	9.21	8.27	6.96	3.67	2.44	2.34	3.54	4.13	3.97
CFO/Total Liabilities	1.62	1.43	1.63	1.26	0.99	1.35	1.09	1.37	1.15	1.58	1.36	1.28	1.17	1.03	1.22
CFO/CapEx	3.82	2.04	3.61	6.72	13.35	24.11	15.81	14.47	15.16	18.42	14.66	3.37	9.77	7.34	10.43
Altman's Z-Score	0.19	0.18	0.17	0.17	0.16	0.17	0.17	0.18	0.19	0.18	0.21	0.21	0.21	0.21	0.23

Working Capital (USD)

Working Capital Ratios 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

- -

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)

Enterprise Value 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	40	41	41	39	38	43	54	53	69	62	85	72	71	80	92
- Cash & Cash Equivalents	10	14	15	12	12	11	14	17	17	57	63	31	27	51	37
+ Preferred Equity and Hybrid Capital	11	11	11	21	10	10	10	10	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	45	35	25	40	28	29	73	66	59	34	23	23	37	45	44
Enterprise Value	34	22	7	29	-8	-16	36	19	10	-55	-66	-82	-74	-76	-66
Total Capital	100	93	84	111	90	94	140	137	128	111	107	103	124	136	148
Total Debt/Capital (%)	44.72	37.31	29.45	35.85	30.95	31.25	52.29	48.31	46.23	31.07	21.51	22.39	29.43	32.71	30.03
Total Debt / EV	1.31	1.59	3.78	1.39	-3.44	-1.81	2.02	3.57	5.76	-0.62	-0.35	-0.28	-0.5	-0.59	-0.67
EV/Sales	1.44	0.89	0.26	1.09	- -	- -	1.21	0.61	0.32	- -	- -	- -	- -	- -	- -
EV/EBITDA	37.66	23.13	5.28	19.49	- -	- -	18.83	9.95	8.66	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.42	2.94	0.68	3.8	- -	- -	4.54	1.85	1.15	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	3.5	1.97	0.53	3.31	- -	- -	4.27	1.73	1.07	- -	- -	- -	- -	- -	- -
Diluted Market Cap	40	41	41	39	38	43	53	52	68	61	84	72	71	80	92
Diluted Enterprise Value	85	73	62	87	64	71	123	111	110	38	44	65	81	73	99
EV per Share	9.97	6.39	1.91	8.4	- -	- -	10.62	5.47	3.05	- -	- -	- -	- -	- -	- -
TTM Sales	24	24	25	26	28	30	30	31	33	36	36	37	39	39	44
TTM EBITDA	1	1	1	1	2	2	2	2	1	1	1	1	1	1	1
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	8	7	10	8	6	9	8	10	9	14	12	12	11	10	12
TTM Free Cash Flow to Firm	10	11	12	9	7	10	8	11	10	14	12	15	12	12	14

Multiples (USD)

Valuation Multiples 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	4.12	3.7	3.31	4.54	5.63	4.48	6.31	4.82	7.11	4.26	6.76	4.83	5.82	6.85	6.77
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	34	22	7	29	-8	-16	36	19	10	-55	-66	-82	-74	-76	-66
Low Price	- -	- -	11	11.51	10.65	10.88	12.1	15.23	15.5	15.35	18.3	21.65	20	20.28	21.74
EV/Sales	1.44	0.89	0.26	1.09	- -	- -	1.21	0.61	0.32	- -	- -	- -	- -	- -	- -
EV/EBITDA	37.66	23.13	5.28	19.49	- -	- -	18.83	9.95	8.66	- -	- -	- -	- -	- -	- -
Price/Earnings	9.75	9.64	10.86	10.61	9.82	11	15.37	8.2	8.84	6.41	8.88	7.43	7.19	9.86	8.6
Price/Earnings Average	10.98	9.87	10.64	11.26	9.91	10.1	13.52	9.2	7.65	6.18	7.69	7.97	6.84	8.92	7.44
Price/Earnings High	12.45	10.84	11.32	11.97	10.17	11.65	15.52	10.64	9.52	7.28	8.88	9.1	7.39	10.2	8.79
Price/Earnings Low	- -	- -	10.04	10.6	9.3	9.39	11.74	8.06	6.71	5.32	6.36	7.3	6.5	8	6.45
Price/Book Value	0.91	0.87	0.84	0.78	0.73	0.79	0.95	0.86	1	0.81	1.02	0.91	0.81	0.87	0.89
Price/Book Value Average	1.02	0.89	0.83	0.82	0.73	0.73	0.83	0.97	0.86	0.78	0.88	0.97	0.77	0.78	0.77
Price/Book Value High	1.16	0.98	0.88	0.88	0.75	0.84	0.96	1.12	1.08	0.92	1.02	1.11	0.83	0.9	0.91
Price/Book Value Low	- -	- -	0.78	0.78	0.69	0.68	0.72	0.85	0.76	0.67	0.73	0.89	0.73	0.7	0.67
Price/Tangible Book Value	1.04	0.98	0.96	0.87	0.81	0.88	1.05	0.95	1.09	0.87	1.09	0.97	0.86	0.92	0.94
Price/Tangible Book Value Average	1.17	1.01	0.94	0.93	0.82	0.81	0.92	1.07	0.94	0.84	0.94	1.05	0.82	0.83	0.81
Price/Tangible Book Value High	1.32	1.11	1	0.99	0.84	0.94	1.06	1.23	1.17	0.99	1.09	1.19	0.88	0.95	0.96
Price/Tangible Book Value Low	- -	- -	0.88	0.87	0.77	0.75	0.8	0.93	0.82	0.72	0.78	0.96	0.78	0.75	0.7
Price/Sales	1.69	1.66	1.61	1.49	1.39	1.47	1.79	1.69	2.09	1.71	2.35	1.96	1.82	2.03	2.07
Price/Sales Average	1.9	1.7	1.57	1.58	1.4	1.35	1.57	1.9	1.81	1.64	2.04	2.11	1.73	1.84	1.8
Price/Sales High	2.16	1.87	1.67	1.68	1.44	1.55	1.81	2.19	2.25	1.94	2.35	2.41	1.87	2.1	2.12
Price/Sales Low	- -	- -	1.48	1.49	1.32	1.25	1.37	1.66	1.59	1.42	1.68	1.93	1.64	1.65	1.55
Price/Cash Flow	5.19	5.5	4.22	5.21	6.05	4.67	6.71	5.15	7.57	4.5	7.22	6.26	6.42	7.78	7.42
Price/Cash Flow Average	5.84	5.63	4.13	5.53	6.11	4.29	5.9	5.78	6.55	4.33	6.26	6.72	6.1	7.04	6.42
Price/Cash Flow High	6.63	6.19	4.39	5.88	6.27	4.94	6.77	6.68	8.16	5.11	7.22	7.67	6.59	8.05	7.58
Price/Cash Flow Low	- -	- -	3.9	5.21	5.73	3.99	5.12	5.06	5.75	3.73	5.17	6.15	5.8	6.31	5.56
Price/Free Cash Flow Average	4.64	3.79	3.24	4.82	5.68	4.12	5.55	5.41	6.14	4.11	5.86	5.18	5.54	6.2	5.86
Price/Free Cash Flow High	5.26	4.16	3.44	5.12	5.83	4.75	6.37	6.25	7.65	4.84	6.76	5.91	5.98	7.08	6.92
Price/Free Cash Flow Low	- -	- -	3.06	4.53	5.33	3.83	4.82	4.74	5.39	3.54	4.84	4.74	5.26	5.56	5.07
EV/Sales Average	3.82	3.01	2.41	3.41	2.35	2.29	3.9	3.85	3.12	1.03	0.94	1.9	1.98	1.68	1.96
EV/Sales High	4.08	3.18	2.51	3.5	2.39	2.5	4.14	4.15	3.56	1.33	1.26	2.2	2.11	1.94	2.29
EV/Sales Low	1.92	1.31	2.32	3.31	2.26	2.19	3.69	3.61	2.89	0.8	0.58	1.72	1.89	1.49	1.72
EV/EBITDA Average	100.14	78.46	49.22	61.1	42	36.54	60.66	63.2	85.31	33.69	30.05	60.68	65.47	50.78	75.27
EV/EBITDA High	106.83	82.82	51.26	62.89	42.66	39.85	64.31	68.14	97.6	43.36	40.21	70.19	70.03	58.75	87.77
EV/EBITDA Low	50.16	33.99	47.4	59.44	40.45	35.03	57.4	59.27	79.17	26.14	18.64	54.99	62.59	45.04	66.03
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	11.75	12	11.9	11.52	11.25	12.75	15.85	15.5	20.43	18.49	25.55	22.05	22.15	25	29
High Price	15	13.5	12.4	13	11.65	13.5	16	20.1	22	21	25.55	27	22.75	25.85	29.65
Enterprise Value Average	90	74	61	90	65	68	117	118	101	37	34	70	77	66	87
Enterprise Value High	96	78	63	92	66	74	124	127	116	47	45	81	83	76	101
Enterprise Value Low	45	32	59	87	62	65	110	111	94	29	21	63	74	58	76

Shares Outstanding	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Diluted Weighted Avg Shares	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Basic Weighted Avg Shares	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Revenue per Share	6.96	7.22	7.41	7.74	8.09	8.69	8.86	9.17	9.78	10.84	10.87	11.22	12.17	12.29	13.98
EBITDA per Share	0.27	0.28	0.36	0.43	0.45	0.54	0.57	0.56	0.36	0.33	0.34	0.35	0.37	0.41	0.36
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.21	1.25	1.1	1.09	1.15	1.16	1.03	1.89	2.31	2.88	2.88	2.97	3.08	2.53	3.37
Basic EPS from Cont Ops	1.34	1.29	1.13	1.25	1.41	1.42	1.29	2.15	2.45	2.88	2.88	2.97	3.08	2.53	3.37
Diluted EPS, GAAP	1.2	1.24	1.09	1.09	1.15	1.16	1.03	1.89	2.31	2.88	2.88	2.97	3.08	2.53	3.37
Diluted EPS from Cont Ops	1.34	1.28	1.13	1.25	1.41	1.42	1.29	2.15	2.45	2.88	2.88	2.97	3.08	2.53	3.37
Dividend per Share	0.48	0.41	0.43	0.5	0.67	0.66	0.66	0.69	0.59	0.47	0.5	0.55	0.61	0.7	0.81
Cash Flow per Share	2.26	2.18	2.82	2.21	1.86	2.73	2.36	3.01	2.7	4.11	3.54	3.52	3.45	3.21	3.91
Free Cash Flow per Basic Share	1.67	1.11	2.04	1.88	1.72	2.62	2.21	2.8	2.52	3.89	3.3	2.48	3.1	2.77	3.54
Cash & Equivalents per Share	18.11	19	20.45	20.84	24.69	28.96	29.63	32.47	34.96	45.37	52.19	54.12	56.68	62.95	63.76
Book Value per Share	12.95	13.84	14.09	14.83	15.48	16.05	16.73	17.95	20.44	22.87	25.16	24.31	27.45	28.83	32.63
Tangible Book Value per Share	11.32	12.21	12.46	13.2	13.84	14.42	15.09	16.32	18.79	21.2	23.48	22.62	25.72	27.09	30.88

Katahdin Bankshares Corp.