Mount Logan Capital Inc. Financial Ratios — MLCI 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 (%)	-12.39	-3.32	-2.75	-9.17	-4.49	8.85	-1.04	-0.72	0.7	-7.25	98.23	124.56	-28.81	-13.31	-62.39
Return on Assets (%)	-11.96	-3.03	-2.4	-7.88	-3.85	8.27	-1.02	-0.63	0.4	-3.37	3.24	3	-1.02	-0.64	-3.85
Return on Capital (%)	- -	- -	- -	- -	- -	8.49	- -	- -	- -	- -	33.83	37.87	- -	8.42	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	2.45	- -	- -	- -	- -	33.36	5.75	- -	19.58	- -
Gross Margin (%)	100	100	100	100	100	93.85	82.09	191.45	89	82.19	118.07	57.51	21.04	26.43	19.01
EBITDA Margin (%)	-14.31	-84.11	-74.57	-42.45	-9.75	40.77	-2.36	3,370.94	70.58	12.89	154.32	16.87	6.39	-1.18	-31.43
Operating Margin (%)	-14.31	-84.11	-74.57	-42.45	-9.75	40.77	-2.36	3,370.94	70.58	10.17	150.73	15.76	5.94	-2.99	-35.15
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	-0.94	- -	755.21	161.73	411.45	177.22	-89.31	2.93	-90.03	- -
Pretax Margin (%)	-707.6	-58.68	123.67	-89.83	52.84	140.67	-31.89	1,972.65	-11.43	-47.38	139.92	96.7	-7.36	-10.09	-60.88
Profit Margin (%)	-707.6	-58.68	123.67	-89.83	52.84	140.67	-31.89	135.04	5.54	-80.17	130.2	95.85	-7.66	-10.72	-63.36
Net Income to Common Margin (%)	-707.6	-58.68	123.67	-89.83	52.84	140.67	-31.89	135.04	5.54	-80.17	130.2	95.85	-7.66	-10.72	-63.36
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.94	0.88	- -	8.96	- -
Dvd Payout Ratio (%)	-15.05	-117.36	-214.15	-56.99	- -	- -	- -	- -	71.49	-25.6	4.25	2.83	-8.59	-14.5	-2.66
Sustainable Growth Rate (%)	-14.26	-7.21	-8.65	-14.39	-4.49	8.85	-1.04	-0.72	0.2	-9.1	94.06	121.03	-31.29	-15.24	-64.06

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	- -	- -	- -	- -	1	- -	- -	- -	69	39	88	109	76	94	94
ST Debt	- -	- -	- -	- -	1	- -	- -	- -	34	34	43	53	1	4	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	34	5	45	55	75	90	94
Total Debt/EBITDA	- -	- -	- -	- -	3.37	- -	- -	- -	23.61	87.39	2.57	12.77	5.56	-81.69	-3.11
Net Debt/EBITDA	319.13	1.1	-0.03	1.49	-3.62	-14.31	399.42	1.49	23.47	72.63	1.28	5.02	-1.02	-6.29	1.33
Total Debt/EBIT	- -	- -	- -	- -	3.37	- -	- -	- -	23.61	110.71	2.64	13.67	5.98	-32.4	-2.78
Net Debt/EBIT	319.13	1.1	-0.03	1.49	-3.62	-14.31	399.42	1.49	23.47	92.01	1.31	5.37	-1.09	-2.5	1.19
EBITDA to Interest Expense	- -	-111.38	48.27	-19.9	3.66	48.87	- -	- -	1.86	0.22	11.89	2.39	2.3	-0.16	-3.86
EBITDA-CapEx/Interest Expense	- -	-111.38	48.27	-19.9	3.66	48.87	- -	- -	1.86	-1.56	11.89	2.39	2.3	-0.16	-3.86
EBIT to Interest Expense	- -	-111.38	48.27	-19.9	3.66	48.87	- -	- -	1.86	0.18	11.62	2.23	2.13	-0.41	-4.32
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	2	2	3	4	6	7	8
Common Equity/Total Assets	95.15	87.68	86.3	85.41	88.46	98.16	98.18	83.28	45.42	47.46	0.91	4.03	3.08	6.66	5.68
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	100.32	12.34	293.52	89	144.24	86.26	103.25
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	33.37	6.45	43.66	32.44	58.44	45.38	50.8
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	45.57	5.86	2.68	3.59	4.44	5.75	5.87
Total Debt/Equity (%)	- -	- -	- -	- -	10.4	- -	- -	- -	200.65	91.28	572.34	174.39	146.83	90.11	103.25
Total Debt/Capital (%)	- -	- -	- -	- -	9.42	- -	- -	- -	66.74	47.72	85.13	63.56	59.49	47.4	50.8
Total Debt/Total Assets (%)	- -	- -	- -	- -	9.2	- -	- -	- -	91.14	43.32	5.22	7.03	4.52	6	5.87
Net Debt to Equity	-58.49	-5.32	-0.05	-7.59	-11.19	-34.67	-29.99	-18.8	199.41	75.86	284	68.57	-26.83	6.94	-44.25
Net Debt/Capital (%)	-140.93	-5.62	-0.05	-8.21	-11.28	-53.06	-42.84	-23.16	66.6	43.14	73.96	40.68	-36.67	6.46	-78.75
EBITDA	- -	-5	2	-4	- -	- -	- -	-4	3	- -	34	9	14	-1	-30
EBITDA-CapEx	- -	-5	2	-4	- -	- -	- -	-4	3	-3	34	9	14	-1	-30
Operating Income (Loss)	- -	-5	2	-4	- -	- -	- -	-4	3	- -	33	8	13	-3	-34

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	11.47	1.37	0.03	14.02	13.24	27.98	16.14	12.84	0.23	0.17	0.09	0.14	0.15	0.18	0.11
Current Ratio	11.56	1.9	1.26	18.88	14.69	28.27	16.38	13.62	4.03	1.1	0.5	0.53	0.51	0.72	0.73
Quick Ratio	11.54	1.87	1.26	18.88	14.69	28.27	16.38	13.56	0.44	0.59	0.55	0.53	0.51	0.81	0.72
CFO/Avg Current Liab	-7.35	-11.36	-2.38	26.93	181.42	24.55	0.52	-4.85	0.35	0.03	-0.08	0.09	0.08	-0.03	-0.02
Common Equity/Total Assets	95.15	87.68	86.3	85.41	88.46	98.16	98.18	83.28	45.42	47.46	0.91	4.03	3.08	6.66	5.68
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	100.32	12.34	293.52	89	144.24	86.26	103.25
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	33.37	6.45	43.66	32.44	58.44	45.38	50.8
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	45.57	5.86	2.68	3.59	4.44	5.75	5.87
Total Debt/Equity (%)	- -	- -	- -	- -	10.4	- -	- -	- -	200.65	91.28	572.34	174.39	146.83	90.11	103.25
Total Debt/Capital (%)	- -	- -	- -	- -	9.42	- -	- -	- -	66.74	47.72	85.13	63.56	59.49	47.4	50.8
Total Debt/Total Assets (%)	- -	- -	- -	- -	9.2	- -	- -	- -	91.14	43.32	5.22	7.03	4.52	6	5.87
CFO/Total Liabilities	-375.35	-370.6	-43.58	183.71	3,014.61	1,304.97	42.42	-26.81	0.99	1.2	-3.39	8.02	6.19	-2.59	-1.47
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	- -	- -	- -	- -	- -
Altman's Z-Score	0.66	-0.11	-0.12	-0.33	-2.46	-1.79	-2	-1.41	-0.35	-0.48	-0.48	-0.44	-0.37	-0.26	-0.32

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	- -	6.05	-1.26	4.99	-3.49	8.26	19.05	- -	- -	0.43	1.63	4.32	20.44	6.85	8.04
Days Sales Outstanding	- -	60.34	-290.3	73.08	-104.63	44.21	19.16	- -	- -	844.8	224.41	84.52	17.86	53.28	45.41
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	0.61	0.31	0.39	0.21	-0.66	1.31	9	7.84	7.51
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	595.63	1,184	941.91	1,733.6	-552.4	277.96	40.56	46.53	48.58
Cash Conversion Cycle	- -	- -	- -	- -	- -	44.21	-576.47	-1,184	-941.91	-888.8	776.81	-193.44	-22.7	6.75	-3.17
Inventory to Cash Days	- -	- -	- -	- -	- -	44.21	19.16	- -	- -	844.8	224.41	84.52	17.86	53.28	45.41
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	105
- Cash & Cash Equivalents	66	6	- -	5	1	4	4	6	- -	7	44	66	90	86	134
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	- -	- -	- -	69	39	88	109	76	94	94
Enterprise Value	-66	-6	- -	-5	- -	-4	-4	-6	68	33	-26	-63	-123	-110	66
Total Capital	113	109	93	69	12	12	13	31	103	83	103	171	128	198	185
Total Debt/Capital (%)	- -	- -	- -	- -	9.42	- -	- -	- -	66.74	47.72	85.13	63.56	59.49	47.4	50.8
Total Debt / EV	- -	- -	- -	- -	-13.15	- -	- -	- -	1.01	1.2	-3.33	-1.73	-0.62	-0.85	1.43
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	16.56	9.36	- -	- -	- -	- -	0.68
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	23.47	72.63	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	23.47	92.01	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.23	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.33	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	71
Diluted Enterprise Value	-66	-6	- -	-5	- -	-4	-4	-6	68	33	44	43	-14	8	31
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	6.43	1.93	- -	- -	- -	- -	5.13
TTM Sales	1	6	-2	8	-3	1	- -	- -	4	3	22	50	215	97	96
TTM EBITDA	- -	-5	2	-4	- -	- -	- -	-4	3	- -	34	9	14	-1	-30
TTM Operating Income	- -	-5	2	-4	- -	- -	- -	-4	3	- -	33	8	13	-3	-34
TTM Cash Flow to Firm	-22	-56	-6	22	42	3	- -	-2	- -	4	-54	122	108	-30	-14
TTM Free Cash Flow to Firm	-22	-56	-6	22	42	3	- -	-2	- -	8	-54	122	108	-30	-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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	23.47	92.01	- -	- -	- -	- -	- -
Enterprise Value	-66	-6	- -	-5	- -	-4	-4	-6	68	33	-26	-63	-123	-110	66
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.51
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	16.56	9.36	- -	- -	- -	- -	0.68
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	23.47	72.63	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.04
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.23
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.64
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.16
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.03
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.23
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.63
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.28
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.02
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.41
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.24
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.74
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.66
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.78
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.4
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.2
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.84
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.39
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.75
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.84
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.39
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.75
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	16.56	9.36	1.97	0.85	- -	0.08	0.56
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	16.56	9.36	1.97	0.85	- -	0.08	0.75
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	16.56	9.36	1.97	0.85	- -	0.08	0.19
EV/EBITDA Average	319.13	1.1	-0.03	1.49	-0.26	-14.31	399.42	1.49	23.47	72.63	1.28	5.02	-1.02	-6.79	-1.79
EV/EBITDA High	319.13	1.1	-0.03	1.49	-0.26	-14.31	399.42	1.49	23.47	72.63	1.28	5.02	-1.02	-6.79	-2.38
EV/EBITDA Low	319.13	1.1	-0.03	1.49	-0.26	-14.31	399.42	1.49	23.47	72.63	1.28	5.02	-1.02	-6.79	-0.59
EV/EBIT Average	319.13	1.1	-0.03	1.49	-0.26	-14.31	399.42	1.49	23.47	92.01	1.31	5.37	-1.09	-2.69	-1.6
EV/EBIT High	319.13	1.1	-0.03	1.49	-0.26	-14.31	399.42	1.49	23.47	92.01	1.31	5.37	-1.09	-2.69	-2.13
EV/EBIT Low	319.13	1.1	-0.03	1.49	-0.26	-14.31	399.42	1.49	23.47	92.01	1.31	5.37	-1.09	-2.69	-0.53
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.25
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.74
Enterprise Value Average	-66	-6	- -	-5	- -	-4	-4	-6	68	33	44	43	-14	8	54
Enterprise Value High	-66	-6	- -	-5	- -	-4	-4	-6	68	33	44	43	-14	8	72
Enterprise Value Low	-66	-6	- -	-5	- -	-4	-4	-6	68	33	44	43	-14	8	18

Shares Outstanding	19	19	19	18	18	18	18	10	11	17	22	22	26	26	13
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	4	10	12	19	22	24	6	9
Basic Weighted Avg Shares	2	2	2	2	2	2	2	4	10	12	19	22	24	6	9
Revenue per Share	0.89	2.58	-0.93	3.49	-1.53	0.32	0.18	-0.03	0.4	0.3	1.19	2.27	8.97	15.86	11.17
EBITDA per Share	-0.13	-2.17	0.69	-1.48	0.15	0.13	- -	-1.03	0.28	0.04	1.83	0.38	0.57	-0.19	-3.51
Operating Income per Share	-0.13	-2.17	0.69	-1.48	0.15	0.13	- -	-1.03	0.28	0.03	1.79	0.36	0.53	-0.47	-3.93
Basic EPS, GAAP	-6.32	-1.52	-1.15	-3.13	-0.81	0.45	-0.06	-0.04	0.02	-0.24	1.55	2.18	-0.69	-1.7	-7.08
Basic EPS from Cont Ops	-6.32	-1.52	-1.15	-3.13	-0.81	0.45	-0.06	-0.04	0.02	-0.24	1.55	2.18	-0.69	-1.7	-7.08
Diluted EPS, GAAP	-6.32	-1.52	-1.15	-3.13	-0.81	0.45	-0.06	-0.04	0.02	-0.24	1.54	2.15	-0.69	-1.7	-7.08
Diluted EPS from Cont Ops	-6.32	-1.52	-1.15	-3.13	-0.81	0.45	-0.06	-0.04	0.02	-0.24	1.54	2.15	-0.69	-1.7	-7.08
Dividend per Share	0.95	1.78	2.45	1.78	- -	- -	- -	- -	0.02	0.06	0.07	0.06	0.06	0.25	0.19
Cash Flow per Share	-13.34	-23.34	-2.66	9.09	18.95	1.33	0.05	-0.44	0.04	0.05	-3.04	5.35	4.23	-6.18	-2.58
Free Cash Flow per Basic Share	-13.34	-23.34	-2.66	9.09	18.95	1.33	0.05	-0.44	0.04	-0.26	-3.04	5.35	4.23	-6.18	-2.58
Cash & Equivalents per Share	3.41	0.3	- -	0.29	0.07	0.24	0.22	0.57	0.04	0.39	5.14	7.72	7.76	7.87	10.46
Book Value per Share	5.84	5.59	4.82	3.89	0.6	0.68	0.72	3.06	3.23	2.55	0.69	2.81	2.02	4.02	7.11
Tangible Book Value per Share	5.84	5.59	4.82	3.89	0.6	0.68	0.72	3.06	3.23	2.34	-2.89	-0.75	-1.33	0.73	3.63

Mount Logan Capital Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)