Northeast Indiana Bancorp, Inc. Financial Ratios — NIDB

Profitability (USD)

	2010 Y	2011 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	12/31/2010	12/31/2011	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 (%)	13.41	12.61	13.42	14.71	16.32	14.06	12.46	14.22	14.81	16.26	19.12	15.55	9.52	9.18	12.41
Return on Assets (%)	0.79	0.79	0.93	1.15	1.37	1.23	1.11	1.29	1.36	1.5	1.8	1.52	0.9	0.84	1.16
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 (%)	5.2	5.31	12.22	7.42	7.44	7.7	6.27	7.15	8.62	10.23	9.13	7.74	6.92	6.44	5.36
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	25.1	22.07	28.15	34.39	40.15	39.63	40.46	34.53	36.33	39.68	47.33	42.18	27.11	25.15	35.61
Profit Margin (%)	18.02	17.52	21.69	24.98	29.41	28.06	26.75	29.71	31.07	32.87	38.63	35.13	24.06	22.98	30.07
Net Income to Common Margin (%)	18.02	17.52	21.69	24.98	29.41	28.06	26.75	29.71	31.07	32.87	38.63	35.13	24.06	22.98	30.07
Effective Tax Rate (%)	28.22	20.6	22.95	27.38	26.76	29.2	33.87	13.96	14.47	17.16	18.39	16.73	11.24	8.63	15.57
Dvd Payout Ratio (%)	42.5	43.61	38.77	30.87	41.41	45.64	50.19	50.12	45.86	45.42	39.57	45.59	51.28	39.04	28.01
Sustainable Growth Rate (%)	7.71	7.11	8.22	10.17	9.56	7.64	6.21	7.09	8.02	8.88	11.56	8.46	4.64	5.6	8.94

Credit (USD)

API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	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	39	30	20	23	33	- -	61	60	46	38	14	32	47	41	44
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	39	30	20	23	33	- -	61	60	46	38	14	32	47	41	44
Total Debt/EBITDA	67.56	48.68	14.34	24.76	34.05	- -	76.57	59.57	35.37	21.81	8.12	22.15	38.6	34	39.76
Net Debt/EBITDA	47.75	25.86	3.52	3.94	9.07	-16.34	65.03	49.88	23.92	11.25	-2.31	18.61	30.6	21.99	32.1
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.08	6.4	7.51	8.09	8.65	8.82	8.99	9.09	9.3	9.19	9.66	9.86	9.14	9.23	9.43
Long-Term Debt/Equity (%)	163.21	115.47	72.2	75.9	102.4	- -	171.86	160.53	111.63	83.42	28.75	74.2	101.79	84.93	80.85
Long-Term Debt/Capital (%)	71.57	64.25	49.77	50.72	57.3	- -	68.42	66.31	58.3	51.38	25.76	42.15	50.89	45.95	45.71
Long-Term Debt/Total Assets (%)	15.31	11.49	7.45	8.33	11.61	- -	19.48	17.88	13	9.71	3.35	7.18	9.47	7.85	7.94
Total Debt/Equity (%)	163.21	115.47	72.2	75.9	102.4	- -	171.86	160.53	111.63	83.42	28.75	74.2	101.79	84.93	80.85
Total Debt/Capital (%)	71.57	64.25	49.77	50.72	57.3	- -	68.42	66.31	58.3	51.38	25.76	42.15	50.89	45.95	45.71
Total Debt/Total Assets (%)	15.31	11.49	7.45	8.33	11.61	- -	19.48	17.88	13	9.71	3.35	7.18	9.47	7.85	7.94
Net Debt to Equity	115.36	61.33	17.71	12.07	27.28	-48.08	145.95	134.4	75.48	43.05	-8.2	62.33	80.7	54.93	65.28
Net Debt/Capital (%)	64.02	48.84	19.56	14.07	26.34	-154.72	64.79	62.23	48.59	35.29	-10.97	37.97	45.1	35.48	40.47
EBITDA	1	1	1	1	1	1	1	1	1	2	2	1	1	1	1
EBITDA-CapEx	- -	- -	1	1	1	-1	- -	1	- -	1	- -	1	- -	1	1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	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	6.08	6.4	7.51	8.09	8.65	8.82	8.99	9.09	9.3	9.19	9.66	9.86	9.14	9.23	9.43
Long-Term Debt/Equity (%)	163.21	115.47	72.2	75.9	102.4	- -	171.86	160.53	111.63	83.42	28.75	74.2	101.79	84.93	80.85
Long-Term Debt/Capital (%)	71.57	64.25	49.77	50.72	57.3	- -	68.42	66.31	58.3	51.38	25.76	42.15	50.89	45.95	45.71
Long-Term Debt/Total Assets (%)	15.31	11.49	7.45	8.33	11.61	- -	19.48	17.88	13	9.71	3.35	7.18	9.47	7.85	7.94
Total Debt/Equity (%)	163.21	115.47	72.2	75.9	102.4	- -	171.86	160.53	111.63	83.42	28.75	74.2	101.79	84.93	80.85
Total Debt/Capital (%)	71.57	64.25	49.77	50.72	57.3	- -	68.42	66.31	58.3	51.38	25.76	42.15	50.89	45.95	45.71
Total Debt/Total Assets (%)	15.31	11.49	7.45	8.33	11.61	- -	19.48	17.88	13	9.71	3.35	7.18	9.47	7.85	7.94
CFO/Total Liabilities	2.07	2.42	2.81	1.63	1.76	1.76	0.79	1.4	1.84	1.87	2.44	1.8	1.36	1.38	1.46
CFO/CapEx	7.51	15.96	30.94	11.31	27.46	3.11	6.22	31.41	4.35	9.45	4.37	9.35	6.63	- -	- -
Altman's Z-Score	0.17	0.17	0.21	0.24	0.25	0.25	0.26	0.26	0.26	0.26	0.27	0.26	0.22	0.22	0.23

Working Capital (USD)

API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	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	11.05	11.85	11.94	13.42	13.63	11.98	10.59	10.95	11.79	12.35	12.57	10.93	8.27	8.16	8.66
Days Sales Outstanding	33.04	30.81	30.57	27.19	26.78	30.46	34.46	33.33	30.95	29.56	29.04	33.39	44.11	44.73	42.14
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

	2010 Y	2011 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	12/31/2010	12/31/2011	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	16	15	26	31	36	40	42	44	48	48	56	52	43	41	50
- Cash & Cash Equivalents	11	14	15	19	24	16	9	10	15	18	18	5	10	14	9
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	39	30	20	23	33	- -	61	60	46	38	14	32	47	41	44
Enterprise Value	44	31	-52	-35	-14	24	38	33	17	-8	-34	- -	3	-7	3
Total Capital	55	47	40	45	58	27	89	90	79	74	54	76	93	89	97
Total Debt/Capital (%)	71.57	64.25	49.77	50.72	57.3	- -	68.42	66.31	58.3	51.38	25.76	42.15	50.89	45.95	45.71
Total Debt / EV	0.9	0.97	-0.39	-0.65	-2.33	- -	1.61	1.82	2.78	-4.63	-0.41	152.93	14.19	-5.89	13.03
EV/Sales	3.91	2.67	- -	- -	- -	1.84	2.98	2.34	1.1	- -	- -	0.01	0.19	- -	0.16
EV/EBITDA	75.29	50.19	- -	- -	- -	23.87	47.49	32.65	12.73	- -	- -	0.14	2.72	- -	3.05
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	9.11	5.44	- -	- -	- -	5	17.15	7.87	2.88	- -	- -	0.03	0.54	- -	0.46
EV/Free Cash Flow to Firm	8.04	5.12	- -	- -	- -	3.78	14.78	7.63	2.34	- -	- -	0.03	0.47	- -	0.46
Diluted Market Cap	16	15	26	31	36	40	42	44	48	48	56	52	43	41	50
Diluted Enterprise Value	44	31	31	35	45	24	94	94	79	68	52	78	80	68	86
EV per Share	17.77	12.58	- -	- -	- -	9.79	15.82	13.71	6.91	- -	- -	0.09	1.39	- -	1.44
TTM Sales	11	12	11	13	13	13	13	14	15	17	19	19	18	19	21
TTM EBITDA	1	1	1	1	1	1	1	1	1	2	2	1	1	1	1
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	5	6	7	4	4	5	2	4	6	6	9	7	6	7	7
TTM Free Cash Flow to Firm	5	6	7	4	5	6	3	4	7	7	11	8	7	7	7

Multiples (USD)

API ChatGPT

	2010 Y	2011 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	12/31/2010	12/31/2011	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	2.94	2.48	3.7	7.18	7.83	6.37	16.44	10.3	6.8	6.74	5.09	6.45	6.04	6.31	6.75
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	44	31	-52	-35	-14	24	38	33	17	-8	-34	- -	3	-7	3
Low Price	4.62	5.76	8.2	10.25	12.77	14.13	15.15	17	17.52	13.01	19.25	20.5	16.5	13.25	16.95
EV/Sales	3.91	2.67	- -	- -	- -	1.84	2.98	2.34	1.1	- -	- -	0.01	0.19	- -	0.16
EV/EBITDA	75.29	50.19	- -	- -	- -	23.87	47.49	32.65	12.73	- -	- -	0.14	2.72	- -	3.05
Price/Earnings	7.94	7.38	10.45	10.03	9.39	11.04	12.36	10.61	10.25	8.6	7.72	7.88	10.06	9.59	7.95
Price/Earnings Average	6.65	7.66	9.42	8.91	8.7	10.06	11.91	10.51	9.69	7.42	7.14	8.08	11.38	9.32	7.03
Price/Earnings High	8.25	9.05	10.94	10.61	9.55	11.71	12.73	11.32	10.86	9.03	7.88	8.61	12.97	10.73	7.95
Price/Earnings Low	5.65	6.97	8.16	7.91	7.99	9.45	10.65	9.75	8.96	5.6	6.32	7.51	9.3	7.36	6.42
Price/Book Value	1.03	0.9	1.28	1.4	1.46	1.49	1.49	1.46	1.46	1.34	1.4	1.17	0.94	0.86	0.94
Price/Book Value Average	0.86	0.93	1.16	1.25	1.35	1.36	1.44	1.44	1.38	1.16	1.29	1.2	1.06	0.83	0.83
Price/Book Value High	1.07	1.1	1.34	1.49	1.49	1.59	1.54	1.55	1.55	1.41	1.43	1.28	1.21	0.96	0.94
Price/Book Value Low	0.73	0.85	1	1.11	1.24	1.28	1.29	1.34	1.28	0.87	1.14	1.12	0.87	0.66	0.76
Price/Tangible Book Value	0.67	0.58	0.94	1.04	1.12	1.19	1.19	1.19	1.17	1.06	1.16	1.2	0.93	0.86	0.91
Price/Tangible Book Value Average	0.56	0.6	0.85	0.92	1.04	1.08	1.15	1.18	1.11	0.91	1.07	1.23	1.05	0.83	0.8
Price/Tangible Book Value High	0.7	0.71	0.98	1.1	1.14	1.26	1.22	1.27	1.24	1.11	1.18	1.31	1.19	0.96	0.91
Price/Tangible Book Value Low	0.48	0.55	0.73	0.82	0.95	1.02	1.02	1.09	1.02	0.69	0.95	1.14	0.86	0.66	0.73
Price/Sales	1.43	1.29	2.27	2.51	2.76	3.1	3.31	3.15	3.18	2.83	2.98	2.77	2.42	2.2	2.39
Price/Sales Average	1.2	1.34	2.04	2.22	2.56	2.82	3.19	3.12	3.01	2.44	2.76	2.84	2.74	2.14	2.11
Price/Sales High	1.49	1.59	2.37	2.65	2.81	3.28	3.41	3.36	3.38	2.97	3.04	3.02	3.12	2.47	2.39
Price/Sales Low	1.02	1.22	1.77	1.98	2.35	2.65	2.85	2.9	2.78	1.84	2.44	2.64	2.24	1.69	1.93
Price/Cash Flow	3.33	2.64	3.82	7.82	8.11	8.42	19.07	10.62	8.35	7.44	6.25	7.14	6.95	6.31	6.75
Price/Cash Flow Average	2.79	2.74	3.44	6.94	7.51	7.67	18.36	10.52	7.9	6.42	5.79	7.32	7.86	6.14	5.96
Price/Cash Flow High	3.46	3.24	4	8.27	8.24	8.93	19.63	11.33	8.85	7.82	6.39	7.81	8.96	7.06	6.75
Price/Cash Flow Low	2.37	2.49	2.98	6.16	6.9	7.21	16.43	9.76	7.3	4.84	5.12	6.81	6.43	4.85	5.44
Price/Free Cash Flow Average	2.46	2.58	3.34	6.38	7.25	5.8	15.83	10.2	6.42	5.81	4.72	6.62	6.83	6.14	5.96
Price/Free Cash Flow High	3.06	3.05	3.88	7.6	7.96	6.75	16.92	11	7.2	7.07	5.2	7.05	7.79	7.06	6.75
Price/Free Cash Flow Low	2.09	2.35	2.89	5.66	6.66	5.45	14.17	9.46	5.94	4.38	4.17	6.15	5.59	4.85	5.44
EV/Sales Average	3.68	2.72	2.47	2.52	3.23	1.56	7.26	6.69	5.07	3.59	2.55	4.28	4.85	3.56	3.83
EV/Sales High	3.97	2.96	2.8	2.94	3.48	2.03	7.48	6.93	5.44	4.12	2.83	4.46	5.24	3.88	4.11
EV/Sales Low	3.5	2.6	2.2	2.27	3.03	1.39	6.92	6.46	4.85	2.99	2.23	4.08	4.35	3.11	3.65
EV/EBITDA Average	70.82	51.12	20.24	33.92	43.44	20.32	115.86	93.52	58.83	35.1	27.91	55.24	70.2	55.27	71.53
EV/EBITDA High	76.35	55.7	22.95	39.67	46.8	26.31	119.38	96.9	63.06	40.28	31.03	57.65	75.73	60.29	76.71
EV/EBITDA Low	67.33	48.84	18	30.57	40.66	18.1	110.52	90.35	56.19	29.24	24.43	52.67	62.98	48.28	68.11
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	6.5	6.1	10.5	13	15	16.5	17.58	18.5	20.05	20	23.5	21.5	17.85	17.26	21
High Price	6.75	7.48	11	13.75	15.25	17.5	18.1	19.75	21.25	21	24	23.5	23	19.3	21
Enterprise Value Average	41	32	28	32	42	20	93	94	77	61	48	80	86	67	80
Enterprise Value High	44	34	32	37	45	26	95	97	82	70	54	83	93	73	86
Enterprise Value Low	39	30	25	28	39	18	88	91	73	51	42	76	77	58	76

Shares Outstanding	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Revenue per Share	4.54	4.72	4.63	5.19	5.43	5.33	5.32	5.87	6.3	7.07	7.88	7.77	7.37	7.83	8.79
EBITDA per Share	0.24	0.25	0.57	0.38	0.4	0.41	0.33	0.42	0.54	0.72	0.72	0.6	0.51	0.5	0.47
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.82	0.83	1.01	1.3	1.6	1.5	1.42	1.74	1.96	2.32	3.04	2.73	1.77	1.8	2.64
Basic EPS from Cont Ops	0.82	0.83	1.01	1.3	1.6	1.5	1.42	1.74	1.96	2.32	3.04	2.73	1.77	1.8	2.64
Diluted EPS, GAAP	0.82	0.83	1	1.3	1.6	1.5	1.42	1.74	1.96	2.32	3.04	2.73	1.77	1.8	2.64
Diluted EPS from Cont Ops	0.82	0.83	1	1.3	1.6	1.5	1.42	1.74	1.96	2.32	3.04	2.73	1.77	1.8	2.64
Dividend per Share	0.35	0.36	0.39	0.4	0.66	0.68	0.71	0.87	0.9	1.06	1.2	1.24	0.91	0.7	0.74
Cash Flow per Share	1.95	2.31	2.75	1.66	1.85	1.96	0.92	1.74	2.4	2.69	3.76	3.01	2.57	2.73	3.11
Free Cash Flow per Basic Share	1.69	2.17	2.66	1.52	1.78	1.33	0.77	1.69	1.85	2.4	2.9	2.69	2.18	2.73	3.11
Cash & Equivalents per Share	4.68	5.72	39.61	37.21	34.67	6.71	27.26	29.81	32.34	39.18	43.66	34.75	36.14	37.3	38.28
Book Value per Share	6.34	6.79	8.19	9.26	10.26	11.04	11.77	12.71	13.74	14.93	16.84	18.3	18.99	20.15	22.23
Tangible Book Value per Share	9.7	10.51	11.19	12.5	13.39	13.89	14.78	15.53	17.15	18.86	20.26	17.91	19.27	20.17	23.15

Northeast Indiana Bancorp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)