Galaxy Digital Inc. Financial Ratios — 0P0 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 (%)	-23.72	-20.47	-14.59	-8.19	-10.34	-30.74	-61.48	-35.81	-92.79	63.03	77.83	-96.29	42.3	23.31	-11.63
Return on Assets (%)	-22.94	-19.87	-14.16	-7.85	-9.79	-28.67	-49.73	-35.79	-92.79	59.28	69.53	-81.47	36	8.67	-2.61
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	63.03	77.83	- -	47.03	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.16	-0.64	- -	44.06	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.21	-0.26	-0.19
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.59	1.02	-0.24
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.74	1.69	0.95
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.74	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.47	0.77	-0.45
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.44	0.81	-0.4
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.44	0.81	-0.4
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.23	- -	6.51	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.8	15.94	-20.43
Sustainable Growth Rate (%)	-23.72	-20.47	-14.59	-8.19	-10.34	-30.74	-61.48	-35.81	-92.79	63.03	77.83	-96.29	38.16	19.59	-14.01

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,957	5,340
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,105	2,842
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	852	2,497
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.78	-36.95
Net Debt/EBITDA	3.62	4.73	5.09	3.73	3.96	3.36	1.99	- -	- -	- -	6.31	0.04	- -	5.7	-28.26
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.59	-29.9
Net Debt/EBIT	3.62	4.73	5.09	3.73	3.96	3.36	1.99	- -	- -	- -	6.31	0.04	- -	6.39	-22.87
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.16	14.17	-2.44
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.48	12.25	-22.57
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.92	23.42	9.71
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27	31	59
Common Equity/Total Assets	96.89	97.25	96.83	94.51	94.87	91.22	67.5	100	100	92.24	88.47	75.91	89.24	30.82	17.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.83	82.29
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.54	29.82
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.97	22.01
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	134.77	175.95
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	57.41	63.76
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.54	47.05
Net Debt to Equity	-102.31	-101.99	-102.03	-105.47	-104.13	-108.43	-146.41	- -	- -	- -	-3.41	-3.36	-0.11	113.4	134.6
Net Debt/Capital (%)	4,424.64	5,135.6	5,029.33	1,928.39	2,519.02	1,286.58	315.45	- -	- -	- -	-3.53	-3.47	-0.11	53.06	57.3
EBITDA	- -	- -	- -	- -	- -	- -	- -	-1	-140	-2	-4	-255	304	436	-145
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	-1	-140	-2	-4	-255	259	377	-1,337
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	-1	-1	-2	-4	-2	380	721	575

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	31.84	36.11	31.19	18.17	19.26	11.26	3.04	- -	- -	- -	0.4	0.18	0.01	0.43	0.55
Current Ratio	32.12	36.4	31.57	18.22	19.49	11.38	3.08	- -	- -	1	0.71	1.39	1.56	1.51	1.6
Quick Ratio	31.92	36.21	31.45	18.18	19.45	11.35	3.06	- -	- -	1	0.71	1.39	1.56	0.73	0.87
CFO/Avg Current Liab	-7.44	-6.21	-7.16	-3.16	-4.33	-3.51	-1.71	-6.08	- -	- -	-0.45	-1.24	-0.07	-0.1	-0.07
Common Equity/Total Assets	96.89	97.25	96.83	94.51	94.87	91.22	67.5	100	100	92.24	88.47	75.91	89.24	30.82	17.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.83	82.29
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.54	29.82
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.97	22.01
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	134.77	175.95
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	57.41	63.76
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.54	47.05
CFO/Total Liabilities	-888.27	-734.5	-741.05	-263.51	-524.41	-304.36	-115.59	- -	- -	- -	-19.07	-80.84	-4.33	-4.16	-3.81
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.09	-3.47	-0.27
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.94	4.76	- -	- -	- -	6.24

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	742,831.35	1,537.73	1,353.03
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.24	0.27
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,224	731	- -	- -	- -	4,483
- Cash & Cash Equivalents	1	1	1	1	1	- -	- -	- -	- -	- -	27	10	1	462	1,246
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,079
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,957	5,340
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,224	704	- -	- -	- -	7,958
Total Capital	1	1	1	1	1	- -	- -	205	81	247	786	299	781	5,152	8,374
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	57.41	63.76
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.67
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.13
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,039	2,513	- -	- -	- -	8,526
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,039	2,486	- -	- -	- -	12,000
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.41	6.93	- -	- -	- -	41.3
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	51,627	42,597	60,407
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	-1	-140	-2	-4	-255	304	436	-145
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	-1	-1	-2	-4	-2	380	721	575
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-20	- -	21	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-20	- -	-24	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-128.56	- -	- -	- -	-5.65
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,224	704	- -	- -	- -	7,958
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.16	7.19	- -	- -	- -	17.95
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.13
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.89	1.69	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.33	3.48	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.5	4.86	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.07	1.69	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.95	0.93	- -	- -	- -	2.29
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.64	1.92	- -	- -	- -	2.7
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.85	2.68	- -	- -	- -	4.31
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.39	0.93	- -	- -	- -	1.77
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.95	0.93	- -	- -	- -	2.41
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.64	1.92	- -	- -	- -	2.83
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.85	2.68	- -	- -	- -	4.53
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.39	0.93	- -	- -	- -	1.86
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.06
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.07
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.12
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-34.67	- -	- -	- -	-11.7
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-71.61	- -	- -	- -	-13.77
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-100.05	- -	- -	- -	-22
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-34.67	- -	- -	- -	-9.03
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-265.55	- -	- -	- -	-6.65
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-371.02	- -	- -	- -	-10.63
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-128.56	- -	- -	- -	-4.36
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.14
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.2
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.11
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.41	7.19	- -	- -	- -	23.26
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.84	20.76	- -	- -	- -	43.76
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,146	1,482	- -	- -	- -	8,754
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,446	2,081	- -	- -	- -	11,907
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	836	704	- -	- -	- -	6,934

Per Share Data Items (USD)

Per-Share Data 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

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	65	67	91	102	105	109	128	193
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	27	66	301	349	105	326	357	366
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	27	66	69	94	105	106	121	159
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	488.53	352.48	379.44
EBITDA per Share	-2.12	-1.35	-1.01	-1.21	-0.84	-0.79	-1.03	-0.04	-2.1	-0.03	-0.05	-2.43	2.88	3.61	-0.91
Operating Income per Share	-2.12	-1.35	-1.01	-1.21	-0.84	-0.79	-1.03	-0.04	-0.02	-0.03	-0.05	-0.02	3.59	5.97	3.61
Basic EPS, GAAP	-2.02	-1.41	-0.82	-0.38	-0.39	-0.87	-1.18	-1.37	-2	1.51	4.27	-4.99	2.16	2.87	-1.52
Basic EPS from Cont Ops	-2.02	-1.41	-0.82	-0.38	-0.39	-0.87	-1.18	-1.37	-2	1.51	4.27	-4.99	2.16	2.87	-1.52
Diluted EPS, GAAP	-2.02	-1.41	-0.82	-0.38	-0.39	-0.87	-1.18	-1.37	-2	0.34	1.15	-4.99	0.7	0.97	-0.66
Diluted EPS from Cont Ops	-2.02	-1.41	-0.82	-0.38	-0.39	-0.87	-1.18	-1.37	-2	0.34	1.15	-4.99	0.7	0.97	-0.66
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.21	0.46	0.31
Cash Flow per Share	-2.14	-1.3	-1.22	-0.65	-0.91	-0.72	-0.78	-0.01	- -	- -	-0.21	-0.73	-0.04	-1.7	-1.99
Free Cash Flow per Basic Share	-2.14	-1.3	-1.22	-0.65	-0.91	-0.72	-0.78	-0.01	- -	- -	-0.21	-0.73	-0.47	-2.19	-9.48
Cash & Equivalents per Share	7.66	6.37	5.15	4.49	3.35	2.66	2.05	- -	- -	- -	0.26	0.1	0.01	12.98	15.28
Book Value per Share	7.49	6.24	5.04	4.26	3.21	2.45	1.4	3.14	1.22	2.71	7.74	2.86	7.15	17.2	10.15
Tangible Book Value per Share	7.49	6.24	5.04	4.26	3.21	2.45	1.4	3.14	1.22	2.71	7.74	2.86	7.15	16.58	9.66