Northeast Community Bancorp, Inc. Financial Ratios — NECB

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 (%)	4.18	-4.52	2.09	3.08	4.14	8.42	12.26	17.22	14.73	12.37	10.83	20.09	30	24.16	19.34
Return on Assets (%)	0.49	-0.54	0.25	0.35	0.42	0.76	1.04	1.55	1.42	1.28	1.09	1.87	2.9	2.49	2.18
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 (%)	3.78	3.93	4.71	4.1	3.59	2.99	2.43	1.99	2.15	2.57	2.45	1.9	1.21	1.12	1.12
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	18.84	-25.54	8.86	13.51	17.62	32.09	43.34	40.95	39.68	37.55	34.12	52.6	64.13	62.31	59.39
Profit Margin (%)	12.49	-13.33	6.55	9.23	11.67	19.81	24.02	31.73	30.36	29.66	26.08	37.95	45.84	44.6	42.37
Net Income to Common Margin (%)	12.49	-13.33	6.55	9.23	11.67	19.81	24.02	31.73	30.36	29.66	26.08	37.95	45.84	44.6	42.37
Effective Tax Rate (%)	33.7	- -	26.02	31.68	33.77	38.28	44.59	22.51	23.49	21.02	23.56	27.84	28.52	28.43	28.66
Dvd Payout Ratio (%)	26.07	-26.61	39.84	34.3	23.95	11.18	6.99	4.34	6.08	8.18	18.99	27.65	7.89	16.7	30
Sustainable Growth Rate (%)	3.09	-5.72	1.26	2.02	3.15	7.48	11.4	16.47	13.84	11.36	8.77	14.54	27.64	20.12	13.54

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	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	20	15	21	30	56	70	63	42	23	32	31	24	69	5	75
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	20	15	21	30	56	70	63	42	23	32	31	24	69	5	75
Total Debt/EBITDA	28.09	20.24	25.7	39.74	77.91	92.55	77.33	51.91	24.65	29.59	27.84	19.18	56.76	3.98	64.35
Net Debt/EBITDA	-91.61	-46.75	-15.51	-5.51	38.43	34.82	23.52	-10.99	-116.57	-38.7	-111.34	-59.72	-3.91	-66.07	-9.64
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	11.69	12.16	11.91	10.8	9.68	8.43	8.52	9.41	9.83	10.89	9.35	9.32	9.96	10.65	11.88
Long-Term Debt/Equity (%)	18.68	14.44	20.16	28.9	53.47	64.18	53.78	32.76	15.89	20.53	12.37	9.12	24.77	1.48	21.39
Long-Term Debt/Capital (%)	25.9	21.73	27.79	35.01	49.43	53.15	47.53	34.14	19.39	23.05	21.36	15.25	28.26	2.16	23.48
Long-Term Debt/Total Assets (%)	4.09	3.38	4.58	5.82	9.46	9.56	7.72	4.88	2.36	3.26	2.54	1.68	3.92	0.23	3.65
Total Debt/Equity (%)	18.68	14.44	20.16	28.9	53.47	64.18	53.78	32.76	15.89	20.53	12.37	9.12	24.77	1.48	21.39
Total Debt/Capital (%)	25.9	21.73	27.79	35.01	49.43	53.15	47.53	34.14	19.39	23.05	21.36	15.25	28.26	2.16	23.48
Total Debt/Total Assets (%)	4.09	3.38	4.58	5.82	9.46	9.56	7.72	4.88	2.36	3.26	2.54	1.68	3.92	0.23	3.65
Net Debt to Equity	-60.92	-33.36	-12.17	-4.01	26.37	24.15	16.35	-6.94	-75.13	-26.84	-49.47	-28.4	-1.71	-24.61	-3.21
Net Debt/Capital (%)	813.76	-178.71	-30.26	-8.07	32.53	29.91	21.59	-12.33	945.25	-60.97	1,833.81	-121.35	-2.71	-55.78	-4.72
EBITDA	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
EBITDA-CapEx	-2	-3	1	1	- -	-2	-1	-2	-3	- -	-5	-2	1	1	-1
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	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	11.69	12.16	11.91	10.8	9.68	8.43	8.52	9.41	9.83	10.89	9.35	9.32	9.96	10.65	11.88
Long-Term Debt/Equity (%)	18.68	14.44	20.16	28.9	53.47	64.18	53.78	32.76	15.89	20.53	12.37	9.12	24.77	1.48	21.39
Long-Term Debt/Capital (%)	25.9	21.73	27.79	35.01	49.43	53.15	47.53	34.14	19.39	23.05	21.36	15.25	28.26	2.16	23.48
Long-Term Debt/Total Assets (%)	4.09	3.38	4.58	5.82	9.46	9.56	7.72	4.88	2.36	3.26	2.54	1.68	3.92	0.23	3.65
Total Debt/Equity (%)	18.68	14.44	20.16	28.9	53.47	64.18	53.78	32.76	15.89	20.53	12.37	9.12	24.77	1.48	21.39
Total Debt/Capital (%)	25.9	21.73	27.79	35.01	49.43	53.15	47.53	34.14	19.39	23.05	21.36	15.25	28.26	2.16	23.48
Total Debt/Total Assets (%)	4.09	3.38	4.58	5.82	9.46	9.56	7.72	4.88	2.36	3.26	2.54	1.68	3.92	0.23	3.65
CFO/Total Liabilities	1.48	0.19	0.49	1.08	0.57	0.87	1.25	1.7	1.66	1.92	2.21	2.37	2.88	2.88	3.07
CFO/CapEx	2	0.16	12.57	24.99	2.54	1.7	6.54	4.01	3.33	12.41	3.34	8.34	68.43	94.17	30.1
Altman's Z-Score	0.28	0.3	0.32	0.28	0.25	0.22	0.24	0.26	0.26	0.32	0.28	0.3	0.3	0.32	0.32

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	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	11.77	15.23	15.47	13.52	11.92	11.38	11.68	11.22	10.56	10.67	11.24	10.16	9.66	8.2	8.19
Days Sales Outstanding	31	23.96	23.59	26.99	30.63	32.08	31.25	32.54	34.56	34.21	32.47	35.91	37.8	44.53	44.57
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	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	52	48	66	65	64	71	90	99	108	166	176	230	247	321	300
- Cash & Cash Equivalents	85	50	34	34	28	44	44	51	128	69	152	95	69	78	81
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	20	15	21	30	56	70	63	42	23	32	31	24	69	5	75
Enterprise Value	-13	14	54	61	91	93	103	82	3	129	55	159	248	248	294
Total Capital	77	69	76	86	114	132	132	124	116	137	146	157	245	219	320
Total Debt/Capital (%)	25.9	21.73	27.79	35.01	49.43	53.15	47.53	34.14	19.39	23.05	21.36	15.25	28.26	2.16	23.48
Total Debt / EV	-1.52	1.11	0.39	0.49	0.62	0.75	0.61	0.52	7.75	0.25	0.56	0.15	0.28	0.02	0.26
EV/Sales	- -	0.72	3.09	3.32	4.55	3.67	3.06	1.99	0.07	3.09	1.21	2.43	2.45	2.35	2.8
EV/EBITDA	- -	18.29	65.6	80.91	126.53	122.69	126.13	99.75	3.18	120.55	49.4	127.41	203.07	208.82	251.31
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	21.17	30.91	13.73	32.69	17.14	11.72	6.46	0.22	8.21	2.56	5.76	5.78	5.09	5.59
EV/Free Cash Flow to Firm	- -	2.86	28.63	13.2	23.46	10.8	10.17	5.17	0.17	7.6	1.97	5.15	5.7	5.03	5.41
Diluted Market Cap	52	48	66	65	64	71	90	99	108	166	176	235	247	327	309
Diluted Enterprise Value	-13	14	54	61	91	97	109	90	3	129	55	163	248	253	303
EV per Share	- -	1.1	4.35	5.04	7.62	7.78	8.56	6.8	0.24	7.96	3.48	10.29	17.77	18.85	22.15
TTM Sales	19	19	17	18	20	25	34	41	43	42	46	65	101	106	105
TTM EBITDA	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	6	1	2	4	3	5	9	13	13	16	22	28	43	49	53
TTM Free Cash Flow to Firm	8	5	2	5	4	9	10	16	18	17	28	31	43	49	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	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	6.16	10.19	35.46	14.11	16.35	8.19	8.96	6.3	6.17	9.83	6.3	7.61	5.69	6.64	5.68
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-13	14	54	61	91	93	103	82	3	129	55	159	248	248	294
Low Price	3.87	3.73	3.92	4.89	4.93	4.54	5.71	7.31	8.28	5.04	10.02	10.67	12.5	14.26	19.27
EV/Sales	- -	0.72	3.09	3.32	4.55	3.67	3.06	1.99	0.07	3.09	1.21	2.43	2.45	2.35	2.8
EV/EBITDA	- -	18.29	65.6	80.91	126.53	122.69	126.13	99.75	3.18	120.55	49.4	127.41	203.07	208.82	251.31
Price/Earnings	22.17	- -	58.38	38.47	27.14	14.05	11.22	7.63	8.35	13.49	14.82	9.27	5.34	6.83	6.75
Price/Earnings Average	24.38	-20.42	51.3	37.62	28.07	12.22	9.93	7.73	7.99	9.72	14.95	7.68	4.55	5.73	6.69
Price/Earnings High	27.24	-26.6	64.67	40.83	30.31	14.58	11.61	9.14	8.38	13.89	16.9	9.41	5.4	8.85	7.74
Price/Earnings Low	20.47	-18.24	42.46	34.9	25.2	10.81	8.5	6.73	7.69	6.6	13.34	6.63	3.76	3.98	5.75
Price/Book Value	0.91	0.89	1.22	1.17	1.11	1.14	1.3	1.21	1.15	1.58	1.54	1.73	1.41	1.5	1.22
Price/Book Value Average	1	0.95	1.07	1.15	1.14	0.99	1.15	1.23	1.1	1.14	1.55	1.44	1.2	1.26	1.21
Price/Book Value High	1.12	1.24	1.35	1.24	1.24	1.18	1.35	1.45	1.16	1.62	1.76	1.76	1.42	1.95	1.4
Price/Book Value Low	0.84	0.85	0.88	1.06	1.03	0.88	0.99	1.07	1.06	0.77	1.39	1.24	0.99	0.87	1.04
Price/Tangible Book Value	0.5	0.47	0.64	0.64	0.61	0.65	0.78	0.77	0.76	1.09	0.7	0.88	0.88	1.01	0.85
Price/Tangible Book Value Average	0.55	0.5	0.57	0.62	0.63	0.57	0.69	0.78	0.73	0.78	0.71	0.73	0.75	0.85	0.84
Price/Tangible Book Value High	0.61	0.65	0.71	0.67	0.68	0.68	0.81	0.92	0.77	1.12	0.8	0.89	0.9	1.31	0.98
Price/Tangible Book Value Low	0.46	0.45	0.47	0.58	0.57	0.5	0.59	0.68	0.7	0.53	0.63	0.63	0.62	0.59	0.73
Price/Sales	2.77	2.56	3.83	3.55	3.17	2.78	2.7	2.42	2.53	4	3.87	3.52	2.45	3.04	2.86
Price/Sales Average	3.04	2.72	3.36	3.47	3.28	2.42	2.39	2.45	2.43	2.88	3.9	2.92	2.08	2.56	2.83
Price/Sales High	3.4	3.55	4.24	3.77	3.54	2.89	2.79	2.9	2.55	4.12	4.41	3.57	2.48	3.95	3.28
Price/Sales Low	2.56	2.43	2.78	3.22	2.94	2.14	2.04	2.14	2.33	1.96	3.48	2.52	1.72	1.77	2.44
Price/Cash Flow	9.24	75.5	38.28	14.67	22.77	13.01	10.33	7.87	8.02	10.62	8.19	8.36	5.77	6.6	5.7
Price/Cash Flow Average	10.16	80.21	33.64	14.35	23.55	11.3	9.14	7.97	7.68	7.65	8.26	6.93	4.91	5.54	5.65
Price/Cash Flow High	11.36	104.51	42.4	15.57	25.43	13.49	10.68	9.43	8.06	10.93	9.33	8.49	5.84	8.56	6.54
Price/Cash Flow Low	8.53	71.66	27.84	13.31	21.14	10.01	7.82	6.95	7.39	5.2	7.37	5.98	4.07	3.85	4.86
Price/Free Cash Flow Average	6.77	10.82	31.16	13.8	16.91	7.12	7.93	6.38	5.91	7.08	6.36	6.31	4.84	5.58	5.63
Price/Free Cash Flow High	7.57	14.1	39.28	14.97	18.26	8.5	9.27	7.55	6.2	10.11	7.18	7.72	5.76	8.61	6.52
Price/Free Cash Flow Low	5.69	9.67	25.79	12.8	15.18	6.3	6.78	5.56	5.68	4.81	5.67	5.44	4.01	3.87	4.84
EV/Sales Average	- -	0.89	2.63	3.25	4.66	3.46	2.96	2.23	- -	1.98	1.24	1.82	2.09	1.86	2.77
EV/Sales High	- -	1.71	3.51	3.54	4.92	3.93	3.36	2.68	0.08	3.21	1.75	2.48	2.48	3.25	3.22
EV/Sales Low	- -	0.6	2.05	2.99	4.32	3.18	2.61	1.92	- -	1.05	0.82	1.42	1.73	1.08	2.38
EV/EBITDA Average	-10.97	22.53	55.88	79.06	129.59	115.72	121.87	112.06	-1.83	76.96	50.78	95.79	172.98	165.37	248.81
EV/EBITDA High	-1.49	43.51	74.48	86.25	136.88	131.37	138.48	134.53	3.71	125.09	71.55	130.26	205.47	289.23	288.98
EV/EBITDA Low	-23.89	15.14	43.58	72.94	120.27	106.44	107.68	96.25	-6.14	40.94	33.65	74.77	143.19	95.85	213.43
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	4.19	3.93	5.39	5.39	5.31	5.9	7.54	8.28	8.99	10.3	11.13	14.92	17.74	24.46	22.61
High Price	5.15	5.44	5.97	5.72	5.93	6.12	7.8	9.92	9.03	10.6	12.69	15.15	17.95	31.72	25.93
Enterprise Value Average	-8	17	46	60	93	88	99	92	-2	82	57	119	211	196	291
Enterprise Value High	-1	32	61	65	99	100	113	110	3	133	80	162	250	343	338
Enterprise Value Low	-17	11	36	55	87	81	88	79	-6	44	38	93	175	114	249

Shares Outstanding	13	13	13	12	12	12	12	12	12	12	16	16	13	13	13
Diluted Weighted Avg Shares	12	12	12	12	12	12	12	12	12	16	16	16	14	13	14
Basic Weighted Avg Shares	12	12	12	12	12	12	12	12	12	16	16	15	14	13	13
Revenue per Share	1.51	1.53	1.41	1.52	1.68	2.12	2.8	3.42	3.55	2.57	2.88	4.24	7.25	8.04	7.91
EBITDA per Share	0.06	0.06	0.07	0.06	0.06	0.06	0.07	0.07	0.08	0.07	0.07	0.08	0.09	0.09	0.09
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.19	-0.2	0.09	0.14	0.2	0.42	0.67	1.09	1.08	0.76	0.75	1.61	3.32	3.58	3.35
Basic EPS from Cont Ops	0.19	-0.2	0.09	0.14	0.2	0.42	0.67	1.09	1.08	0.76	0.75	1.61	3.32	3.58	3.35
Diluted EPS, GAAP	0.19	-0.2	0.09	0.14	0.2	0.42	0.67	1.09	1.08	0.76	0.75	1.58	3.32	3.52	3.25
Diluted EPS from Cont Ops	0.19	-0.2	0.09	0.14	0.2	0.42	0.67	1.09	1.08	0.76	0.75	1.58	3.32	3.52	3.25
Dividend per Share	0.05	0.05	0.04	0.05	0.05	0.05	0.05	0.05	0.07	0.06	0.14	0.45	0.26	0.6	1
Cash Flow per Share	0.45	0.05	0.14	0.37	0.23	0.45	0.73	1.05	1.12	0.97	1.36	1.78	3.08	3.71	3.97
Free Cash Flow per Basic Share	0.23	-0.28	0.13	0.35	0.14	0.19	0.62	0.79	0.78	0.89	0.95	1.57	3.03	3.67	3.83
Cash & Equivalents per Share	6.85	4.05	2.74	2.82	2.38	3.99	4.23	5.02	10.63	4.29	9.61	6.18	4.94	5.97	6.13
Book Value per Share	4.59	4.39	4.43	4.6	4.8	5.17	5.79	6.83	7.81	6.53	7.22	8.61	12.61	16.3	18.48
Tangible Book Value per Share	8.45	8.33	8.37	8.49	8.69	9.06	9.68	10.74	11.75	9.48	15.81	16.96	20.05	24.23	26.52

Northeast Community Bancorp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)