Northeast Bank Financial Ratios — NBN 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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Return on Common Equity (%)	52.27	9.36	17.83	11.86	28.03	23.81	29.93	29.35	19.86	26.02	53.47	22.21	19.01	20.55	23.58
Return on Assets (%)	2.35	0.34	0.66	0.38	0.89	0.83	1.2	1.45	1.2	1.89	4.17	2.24	1.98	1.94	2.25
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 (%)	5.19	8.76	7.17	7.83	5.24	4.6	3.37	2.94	2.64	3.88	1.91	2.49	2.64	2.03	1.54
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	31.09	4.09	16.48	12.21	25.9	25.6	36.1	39.33	29.49	43.72	74.41	58.8	53.7	58.28	61.53
Profit Margin (%)	29.63	7.39	11.79	7.68	16.61	16.64	22.12	27.41	20.87	29.87	52.63	40.28	36.38	38.51	40.85
Net Income to Common Margin (%)	29.63	6.05	10.84	7.68	16.61	16.64	22.12	27.41	20.87	29.87	52.63	40.28	36.38	38.51	40.85
Effective Tax Rate (%)	4.7	15.12	30.46	36.9	35.87	35.01	38.73	30.31	29.22	31.68	29.27	31.5	32.24	33.92	33.62
Dvd Payout Ratio (%)	8.79	173.4	89.04	108.22	5.63	4.99	2.89	2.2	2.59	1.57	0.46	0.75	0.67	0.53	0.4
Sustainable Growth Rate (%)	47.68	-6.87	1.96	-0.97	26.46	22.63	29.06	28.71	19.35	25.61	53.22	22.04	18.88	20.45	23.49

Credit (USD)

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Total Debt	59	55	39	56	43	55	45	40	30	59	36	19	585	365	339
ST Debt	3	1	1	3	2	- -	- -	- -	- -	12	- -	15	311	- -	10
LT Debt	56	53	38	53	40	55	45	40	30	47	36	4	274	365	330
Total Debt/EBITDA	23.34	21.32	14.39	20.33	18.86	25.87	23.66	22.83	17.16	20.09	13.89	7.47	181.98	119.31	107.8
Net Debt/EBITDA	-10.86	-29.44	-10.79	-10.2	-21.59	-46.37	-63.61	-68.35	-15.41	-30.09	-377.09	-54.58	113.54	33.64	-29.69
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	2.55	3.38	3.43	2.94	3.35	3.6	4.36	5.46	6.64	7.81	7.79	13.29	8.87	9.96	9.24
Long-Term Debt/Equity (%)	86.5	44.88	33.43	47.13	35.65	46.77	36.24	28.58	19.63	28.45	15.54	1.79	92.2	97.03	66.66
Long-Term Debt/Capital (%)	75.99	69.17	61.72	67.51	56.56	60.59	48.65	38.51	28.24	29.77	17.58	1.94	32.6	53.94	44.84
Long-Term Debt/Total Assets (%)	9.42	7.99	5.67	6.93	4.72	5.53	4.13	3.42	2.61	3.73	1.66	0.28	9.53	11.67	7.7
Total Debt/Equity (%)	90.37	45.89	33.98	49.8	37.73	46.77	36.24	28.58	19.63	36.01	15.54	7.83	197.04	97.03	68.63
Total Debt/Capital (%)	79.39	70.73	62.74	71.33	59.87	60.59	48.65	38.51	28.24	37.67	17.58	8.46	69.66	53.94	46.17
Total Debt/Total Assets (%)	9.84	8.17	5.77	7.32	5	5.53	4.13	3.42	2.61	4.72	1.66	1.23	20.37	11.67	7.93
Net Debt to Equity	-42.04	-63.38	-25.48	-25	-43.19	-83.84	-97.44	-85.56	-17.63	-53.93	-421.89	-57.22	122.94	27.36	-18.9
Net Debt/Capital (%)	273.19	148.13	675.86	697.14	258.84	159.86	166.63	216.68	-54.3	-642.91	121.78	-245.84	56.88	23.67	-29.09
EBITDA	3	3	3	3	2	2	2	2	2	3	3	3	3	3	3
EBITDA-CapEx	1	- -	- -	2	1	1	1	1	1	2	1	2	3	3	3
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	2.55	3.38	3.43	2.94	3.35	3.6	4.36	5.46	6.64	7.81	7.79	13.29	8.87	9.96	9.24
Long-Term Debt/Equity (%)	86.5	44.88	33.43	47.13	35.65	46.77	36.24	28.58	19.63	28.45	15.54	1.79	92.2	97.03	66.66
Long-Term Debt/Capital (%)	75.99	69.17	61.72	67.51	56.56	60.59	48.65	38.51	28.24	29.77	17.58	1.94	32.6	53.94	44.84
Long-Term Debt/Total Assets (%)	9.42	7.99	5.67	6.93	4.72	5.53	4.13	3.42	2.61	3.73	1.66	0.28	9.53	11.67	7.7
Total Debt/Equity (%)	90.37	45.89	33.98	49.8	37.73	46.77	36.24	28.58	19.63	36.01	15.54	7.83	197.04	97.03	68.63
Total Debt/Capital (%)	79.39	70.73	62.74	71.33	59.87	60.59	48.65	38.51	28.24	37.67	17.58	8.46	69.66	53.94	46.17
Total Debt/Total Assets (%)	9.84	8.17	5.77	7.32	5	5.53	4.13	3.42	2.61	4.72	1.66	1.23	20.37	11.67	7.93
CFO/Total Liabilities	1.57	-1.27	0.24	-0.85	2.92	0.59	3.56	1.91	1.88	1.49	0.43	2.29	2.34	0.09	1.43
CFO/CapEx	5.77	-2.72	0.46	-5.1	17.3	4.28	48.91	19.83	63.21	14.12	6.6	28.88	- -	- -	- -
Altman's Z-Score	0.2	0.11	0.19	0.16	0.16	0.16	0.22	0.23	0.29	0.25	0.24	0.37	0.23	0.28	0.29

Working Capital (USD)

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Accounts Receivable Turnover	29.13	18.98	40.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.59	13.87	12.74
Days Sales Outstanding	12.53	19.23	8.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.98	26.31	28.64
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 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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Market Capitalization	80	36	101	100	99	107	181	194	249	155	247	285	306	461	720
- Cash & Cash Equivalents	84	128	66	82	90	151	163	157	57	144	1,010	172	198	242	414
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	59	55	39	56	43	55	45	40	30	59	36	19	585	365	339
Enterprise Value	-26	-171	-48	-41	-50	-91	-34	-5	147	6	-787	78	639	535	631
Total Capital	74	77	62	78	71	90	91	103	107	157	205	230	839	677	735
Total Debt/Capital (%)	79.39	70.73	62.74	71.33	59.87	60.59	48.65	38.51	28.24	37.67	17.58	8.46	69.66	53.94	46.17
Total Debt / EV	-2.27	-0.32	-0.8	-1.37	-0.85	-0.6	-1.29	-8.35	0.21	9.54	-0.05	0.25	0.91	0.68	0.54
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	2.2	0.08	- -	0.74	5.26	3.54	3.09
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	83.43	2.11	- -	29.83	199.03	174.73	200.37
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	7.81	0.38	- -	2.55	10.64	208.99	11.65
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	7.69	0.36	- -	2.46	10.64	208.99	11.65
Diluted Market Cap	81	36	101	100	99	107	182	199	253	158	250	289	309	467	737
Diluted Enterprise Value	56	-37	73	73	52	10	63	81	226	73	-725	136	696	591	662
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	16.23	0.7	- -	9.95	87.04	70.67	77.91
TTM Sales	48	29	37	35	43	46	56	59	67	76	136	105	121	151	204
TTM EBITDA	3	3	3	3	2	2	2	2	2	3	3	3	3	3	3
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	8	-7	1	-6	22	5	34	19	19	16	8	30	60	3	54
TTM Free Cash Flow to Firm	10	-4	4	-4	23	6	35	20	19	17	10	32	60	3	54

Multiples (USD)

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Price/Free Cash Flow	8.28	-8.25	23.85	-22.36	4.36	16.98	5.25	9.74	13.24	9.04	26	9.15	5.14	182.49	13.61
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-26	-171	-48	-41	-50	-91	-34	-5	147	6	-787	78	639	535	631
Low Price	12	8	8.04	9.15	8.59	9.56	10.5	18.85	15.54	6.2	14.32	28.45	33.15	39.17	58.16
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	2.2	0.08	- -	0.74	5.26	3.54	3.09
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	83.43	2.11	- -	29.83	199.03	174.73	200.37
Price/Earnings	5.58	20.48	24.76	36.99	13.91	13.99	14.68	12.01	17.94	6.84	3.46	6.76	6.93	7.92	8.63
Price/Earnings Average	5.7	28.57	23.77	37.61	13.07	13.17	9.94	12.54	13.35	7.48	2.72	6.44	6.71	6.61	8.3
Price/Earnings High	7.24	35.6	26.09	42.05	14.59	14.58	15.07	16.5	17.94	9.34	3.58	7.6	8.06	8.1	10.7
Price/Earnings Low	4.87	19.32	20.59	35.37	12.01	11.89	7.57	10.39	10.11	2.42	1.66	5.27	5.51	5.09	5.64
Price/Book Value	5.26	1.6	4.38	4.44	3.48	3	3.85	3.07	3.25	1.58	1.46	1.36	1.2	1.48	1.82
Price/Book Value Average	5.37	2.24	4.21	4.51	3.27	2.83	2.61	3.21	2.42	1.73	1.15	1.29	1.16	1.23	1.75
Price/Book Value High	6.82	2.79	4.62	5.05	3.65	3.13	3.96	4.22	3.25	2.16	1.51	1.52	1.4	1.51	2.26
Price/Book Value Low	4.59	1.51	3.64	4.24	3.01	2.55	1.99	2.66	1.83	0.56	0.7	1.06	0.96	0.95	1.19
Price/Tangible Book Value	1.55	0.32	0.91	0.91	0.9	0.94	1.53	1.44	1.66	0.96	1.07	1.15	1.04	1.23	1.46
Price/Tangible Book Value Average	1.58	0.44	0.88	0.93	0.84	0.89	1.03	1.51	1.23	1.05	0.85	1.1	1	1.02	1.4
Price/Tangible Book Value High	2.01	0.55	0.96	1.04	0.94	0.98	1.57	1.98	1.66	1.31	1.11	1.3	1.21	1.26	1.81
Price/Tangible Book Value Low	1.35	0.3	0.76	0.87	0.78	0.8	0.79	1.25	0.93	0.34	0.51	0.9	0.83	0.79	0.95
Price/Sales	1.65	1.24	2.69	2.84	2.31	2.33	3.25	3.29	3.74	2.04	1.82	2.72	2.52	3.05	3.53
Price/Sales Average	1.69	1.73	2.58	2.89	2.17	2.19	2.2	3.44	2.79	2.23	1.43	2.6	2.44	2.55	3.39
Price/Sales High	2.15	2.15	2.83	3.23	2.42	2.43	3.33	4.52	3.74	2.79	1.88	3.06	2.93	3.12	4.37
Price/Sales Low	1.44	1.17	2.23	2.72	1.99	1.98	1.67	2.85	2.11	0.72	0.87	2.12	2	1.96	2.3
Price/Cash Flow	9.59	-5.2	76.09	-17.98	4.61	20.93	5.33	9.98	13.27	9.53	29.64	9.35	5.09	179.97	13.31
Price/Cash Flow Average	9.79	-7.25	73.05	-18.28	4.34	19.69	3.61	10.42	9.88	10.43	23.37	8.91	4.93	150.29	12.79
Price/Cash Flow High	12.44	-9.04	80.18	-20.44	4.84	21.8	5.47	13.71	13.27	13.03	30.68	10.51	5.93	184.23	16.5
Price/Cash Flow Low	8.37	-4.91	63.26	-17.19	3.98	17.78	2.75	8.63	7.48	3.37	14.21	7.28	4.05	115.83	8.7
Price/Free Cash Flow Average	8.46	-11.51	22.9	-22.74	4.1	15.98	3.56	10.16	9.85	9.88	20.5	8.72	4.98	152.39	13.08
Price/Free Cash Flow High	10.75	-14.35	25.14	-25.42	4.58	17.69	5.39	13.38	13.24	12.35	26.92	10.28	5.98	186.8	16.88
Price/Free Cash Flow Low	7.23	-7.79	19.83	-21.38	3.77	14.43	2.71	8.42	7.46	3.19	12.47	7.13	4.09	117.45	8.89
EV/Sales Average	1.17	- -	1.85	2.13	1.07	0.08	0.07	1.44	2.38	1.13	- -	1.14	5.62	3.36	3.03
EV/Sales High	1.63	- -	2.1	2.48	1.32	0.32	1.2	2.52	3.34	1.68	- -	1.6	6.12	3.94	4.01
EV/Sales Low	0.92	- -	1.51	1.96	0.89	- -	- -	0.85	1.71	- -	- -	0.66	5.19	2.78	1.94
EV/EBITDA Average	22.48	-8.97	25.81	27.25	20.42	1.75	2.08	48.94	90.29	29.02	-299.82	45.73	212.62	165.91	196.38
EV/EBITDA High	31.3	-4.11	29.32	31.6	25.22	6.84	35.72	85.93	126.56	43.39	-276.35	64.48	231.28	194.29	260.17
EV/EBITDA Low	17.75	-15.35	20.99	25.05	17.04	-2.87	-13.47	28.88	64.66	-9.96	-329.18	26.69	196.18	137.1	125.95
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	13.75	8.48	9.67	9.57	9.95	11.25	20.35	21.8	27.58	17.55	29.87	36.53	41.67	60.86	88.99
High Price	17.85	14.74	10.19	10.88	10.44	11.72	20.9	29.95	27.58	23.98	30.92	41.05	48.5	62.3	110.35
Enterprise Value Average	57	-23	69	75	46	4	4	85	159	86	-780	119	683	508	618
Enterprise Value High	79	-11	79	87	57	14	67	149	222	128	-718	168	743	595	819
Enterprise Value Low	45	-39	56	69	38	-6	-25	50	114	-29	-856	69	630	420	396

Shares Outstanding	4	10	10	10	10	9	9	9	9	8	8	7	8	8	9
Diluted Weighted Avg Shares	6	4	10	10	10	9	9	9	9	9	8	8	7	8	8
Basic Weighted Avg Shares	6	4	10	10	10	9	9	9	9	9	8	8	7	8	8
Revenue per Share	8.32	6.84	3.6	3.37	4.31	4.83	6.27	6.62	7.36	8.59	16.42	13.41	16.53	19.96	25.24
EBITDA per Share	0.43	0.6	0.26	0.26	0.23	0.22	0.21	0.19	0.19	0.33	0.31	0.33	0.44	0.4	0.39
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.46	0.41	0.39	0.26	0.72	0.8	1.39	1.82	1.54	2.57	8.64	5.4	6.02	7.69	10.31
Basic EPS from Cont Ops	2.46	0.24	0.41	0.26	0.72	0.8	1.39	1.82	1.54	2.57	8.64	5.4	6.02	7.69	10.31
Diluted EPS, GAAP	2.43	0.41	0.39	0.26	0.72	0.8	1.38	1.77	1.52	2.53	8.55	5.34	5.96	7.58	10.08
Diluted EPS from Cont Ops	2.43	0.24	0.41	0.26	0.72	0.8	1.38	1.77	1.52	2.53	8.55	5.34	5.96	7.58	10.08
Dividend per Share	0.22	0.34	0.37	0.28	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04
Cash Flow per Share	1.43	-1.63	0.13	-0.53	2.16	0.54	3.82	2.18	2.08	1.84	1.01	3.91	8.18	0.34	6.69
Free Cash Flow per Basic Share	1.19	-2.23	-0.15	-0.64	2.03	0.41	3.74	2.07	2.05	1.71	0.85	3.77	8.18	0.34	6.69
Cash & Equivalents per Share	28.27	61.14	18.02	18.85	19.21	26.57	29.22	26.77	14.69	23.54	129.32	29.08	34.21	38.44	52.99
Book Value per Share	2.62	5.29	2.21	2.16	2.86	3.74	5.28	7.09	8.48	11.08	20.46	26.95	34.65	41.21	48.87
Tangible Book Value per Share	8.9	26.8	10.59	10.5	11.07	11.94	13.33	15.11	16.64	18.36	27.83	31.64	40.18	49.6	60.98

Northeast Bank

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)