REPUBLIC FIRST BANCORP INC Financial Ratios — FRBKQ Stock

Profitability (USD)

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Return on Common Equity (%)	8.87	-0.59	-15.3	-13.5	-32.29	5.36	-5.24	2.78	2.15	3.01	4.03	3.66	-1.42	1.48	6.86
Return on Assets (%)	0.68	-0.05	-1.17	-1.13	-2.57	0.36	-0.36	0.22	0.18	0.29	0.42	0.34	-0.11	0.12	0.47
Return on Capital (%)	2.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.89	- -	0.74	3.48
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	30.68	-4.14	-59.75	-51.29	-40.61	8.52	-8.4	5.46	4.84	7.91	7.58	11.03	-4.99	5.28	21.53
Profit Margin (%)	20.79	-1.57	-38.7	-32.71	-60.76	8.87	-8.32	5.57	4.89	8.11	11.27	9.32	-3.6	4.14	16.08
Net Income to Common Margin (%)	20.79	-1.57	-38.7	-32.71	-60.76	8.87	-8.32	5.57	4.89	8.11	11.27	9.32	-3.6	3.38	13.85
Effective Tax Rate (%)	32.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.46	- -	21.57	25.3
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	8.87	-0.59	-15.3	-13.5	-32.29	5.36	-5.24	2.78	2.15	3.01	4.03	3.66	-1.42	1.48	6.86

Credit (USD)

Credit Ratios API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Total Debt	145	125	47	22	22	22	22	22	69	22	22	103	80	723	93
ST Debt	133	77	- -	- -	- -	- -	- -	- -	47	- -	- -	91	- -	- -	- -
LT Debt	11	47	47	22	22	22	22	22	22	22	22	11	80	723	93
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.92	8.33	6.97	10.06	6.19	7.07	6.54	9.29	7.88	11.18	9.75	8.91	7.46	6.08	5.76
Long-Term Debt/Equity (%)	14.09	59.85	67.57	25.5	34.66	32.15	35.73	19.92	19.28	10.17	9.57	4.59	32.16	234.56	28.7
Long-Term Debt/Capital (%)	5.04	23.26	40.32	20.32	25.74	24.33	26.33	16.61	11.99	9.24	8.74	3.24	24.33	70.11	22.3
Long-Term Debt/Total Assets (%)	1.12	4.99	4.71	2.57	2.15	2.27	2.34	1.85	1.52	1.14	0.93	0.41	2.4	14.27	1.65
Total Debt/Equity (%)	179.92	157.3	67.57	25.5	34.66	32.15	35.73	19.92	60.73	10.17	9.57	41.88	32.16	234.56	28.7
Total Debt/Capital (%)	64.28	61.14	40.32	20.32	25.74	24.33	26.33	16.61	37.79	9.24	8.74	29.52	24.33	70.11	22.3
Total Debt/Total Assets (%)	14.25	13.11	4.71	2.57	2.15	2.27	2.34	1.85	4.79	1.14	0.93	3.73	2.4	14.27	1.65
Net Debt to Equity	165.85	140.59	0.86	-15.08	-321.47	-150.97	-21.31	-94.27	36.8	-5.89	-17.78	12.32	-63.03	-42.25	-33.19
Net Debt/Capital (%)	62.39	58.44	0.85	-17.75	145.15	296.21	-27.08	-1,646.03	26.9	-6.26	-21.62	10.97	-97.57	-50.94	-36.06
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.92	8.33	6.97	10.06	6.19	7.07	6.54	9.29	7.88	11.18	9.75	8.91	7.46	6.08	5.76
Long-Term Debt/Equity (%)	14.09	59.85	67.57	25.5	34.66	32.15	35.73	19.92	19.28	10.17	9.57	4.59	32.16	234.56	28.7
Long-Term Debt/Capital (%)	5.04	23.26	40.32	20.32	25.74	24.33	26.33	16.61	11.99	9.24	8.74	3.24	24.33	70.11	22.3
Long-Term Debt/Total Assets (%)	1.12	4.99	4.71	2.57	2.15	2.27	2.34	1.85	1.52	1.14	0.93	0.41	2.4	14.27	1.65
Total Debt/Equity (%)	179.92	157.3	67.57	25.5	34.66	32.15	35.73	19.92	60.73	10.17	9.57	41.88	32.16	234.56	28.7
Total Debt/Capital (%)	64.28	61.14	40.32	20.32	25.74	24.33	26.33	16.61	37.79	9.24	8.74	29.52	24.33	70.11	22.3
Total Debt/Total Assets (%)	14.25	13.11	4.71	2.57	2.15	2.27	2.34	1.85	4.79	1.14	0.93	3.73	2.4	14.27	1.65
CFO/Total Liabilities	0.81	0.59	-0.28	1.24	0.81	0.78	0.06	0.8	0.35	0.31	-0.05	1.58	0.63	-0.23	1.56
CFO/CapEx	- -	1.21	-0.22	3.23	13.55	15.17	0.19	0.6	0.33	0.37	-0.04	2.18	0.54	-0.75	6.51
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Accounts Receivable Turnover	6.35	6.7	7.49	9.24	13.28	13.28	13.54	13.97	13.36	12.56	12.64	11.54	10.26	9.37	10.04
Days Sales Outstanding	57.47	54.48	48.74	39.51	27.48	27.48	26.95	26.12	27.32	29.06	28.88	31.63	35.58	38.94	36.36
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

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Market Capitalization	72	97	46	64	38	54	78	142	164	474	482	351	246	168	219
- Cash & Cash Equivalents	11	13	47	36	231	128	36	129	27	35	62	72	168	775	119
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	145	125	47	22	22	22	22	22	69	22	22	103	80	723	93
Enterprise Value	205	209	46	50	-345	-241	-141	-150	-79	91	-23	60	-381	-413	-882
Total Capital	225	204	118	111	87	92	85	135	182	237	248	348	329	1,031	417
Total Debt/Capital (%)	64.28	61.14	40.32	20.32	25.74	24.33	26.33	16.61	37.79	9.24	8.74	29.52	24.33	70.11	22.3
Total Debt / EV	0.71	0.6	1.03	0.45	-0.07	-0.09	-0.16	-0.15	-0.87	0.24	-0.94	1.71	-0.21	-1.75	-0.11
EV/Sales	6.2	6.92	1.56	1.54	- -	- -	- -	- -	- -	1.5	- -	0.65	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	27.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.52	- -	- -	- -
EV/Free Cash Flow to Firm	27.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.8	- -	- -	- -
Diluted Market Cap	74	92	45	45	38	54	77	130	165	333	492	355	246	168	283
Diluted Enterprise Value	207	204	46	32	-345	-241	-141	-162	-78	-50	-12	64	-381	-413	-819
EV per Share	19.88	18.91	4.33	1.93	- -	- -	- -	- -	- -	1.61	- -	1.02	- -	- -	- -
TTM Sales	33	30	30	33	41	41	42	44	50	61	79	93	97	122	157
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40	- -	-11	83
TTM Free Cash Flow to Firm	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21	- -	-25	70

Multiples (USD)

Valuation Multiples API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Price/Free Cash Flow	9.74	105.39	-3.07	6.72	5.14	7.99	-33.41	-22.13	-17.22	-36.98	-20.94	16.52	-14.96	-6.68	4.04
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	205	209	46	50	-345	-241	-141	-150	-79	91	-23	60	-381	-413	-882
Low Price	6.77	4.2	3.81	1.62	1.13	1.38	1.97	2.86	3.27	3.7	7.4	5.85	3.86	1.8	2.73
EV/Sales	6.2	6.92	1.56	1.54	- -	- -	- -	- -	- -	1.5	- -	0.65	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	10.53	- -	- -	- -	- -	14.88	- -	52.57	67.3	66.33	54.02	40.38	- -	40.6	10.11
Price/Earnings Average	14.44	- -	- -	- -	- -	14.66	- -	57.99	57.44	36.46	55.78	53.24	- -	36.59	9.7
Price/Earnings High	18.32	- -	- -	- -	- -	17.39	- -	84.11	72.59	72.68	63.29	62.91	- -	60.12	12.52
Price/Earnings Low	10.26	- -	- -	- -	- -	9.92	- -	40.09	50.83	29.39	47.31	39.57	- -	25.64	7.42
Price/Book Value	0.89	1.22	0.65	0.72	0.58	0.77	1.24	1.26	1.45	2.2	2.13	1.43	0.99	0.54	0.68
Price/Book Value Average	1.22	0.98	0.97	0.85	0.9	0.76	1.23	1.39	1.23	1.21	2.2	1.89	1.15	0.49	0.65
Price/Book Value High	1.55	1.49	1.37	1.57	1.33	0.9	1.59	2.01	1.56	2.41	2.49	2.23	1.59	0.81	0.84
Price/Book Value Low	0.87	0.58	0.58	0.48	0.45	0.51	0.82	0.96	1.09	0.98	1.86	1.4	0.91	0.34	0.5
Price/Tangible Book Value	0.89	1.22	0.65	0.72	0.58	0.77	1.24	1.26	1.45	2.26	2.17	1.46	1.01	0.54	0.68
Price/Tangible Book Value Average	1.22	0.98	0.97	0.85	0.9	0.76	1.23	1.39	1.23	1.24	2.25	1.93	1.18	0.49	0.65
Price/Tangible Book Value High	1.55	1.49	1.37	1.57	1.33	0.9	1.59	2.01	1.56	2.47	2.55	2.28	1.62	0.81	0.84
Price/Tangible Book Value Low	0.87	0.58	0.58	0.48	0.45	0.51	0.82	0.96	1.09	1	1.9	1.43	0.93	0.34	0.5
Price/Sales	2.19	3.07	1.54	1.39	0.93	1.32	1.85	2.93	3.29	5.38	6.09	3.77	2.53	1.37	1.4
Price/Sales Average	3	2.45	2.31	1.63	1.42	1.3	1.84	3.23	2.81	2.96	6.29	4.96	2.96	1.24	1.34
Price/Sales High	3.81	3.74	3.24	3.02	2.11	1.54	2.38	4.68	3.55	5.89	7.13	5.87	4.07	2.03	1.73
Price/Sales Low	2.13	1.46	1.37	0.92	0.72	0.88	1.22	2.23	2.49	2.38	5.33	3.69	2.34	0.87	1.03
Price/Cash Flow	9.59	17.98	-17.07	4.63	4.76	7.46	138.21	14.58	35.32	62.01	-488.91	8.79	12.72	-15.63	2.65
Price/Cash Flow Average	13.15	14.38	-25.61	5.43	7.3	7.35	137.52	16.09	30.14	34.08	-504.83	11.59	14.88	-14.09	2.54
Price/Cash Flow High	16.68	21.92	-35.97	10.06	10.83	8.72	177.64	23.33	38.1	67.96	-572.8	13.69	20.48	-23.15	3.29
Price/Cash Flow Low	9.34	8.58	-15.23	3.08	3.71	4.98	91.37	11.12	26.67	27.48	-428.15	8.61	11.75	-9.87	1.95
Price/Free Cash Flow Average	13.35	84.28	-4.61	7.87	7.88	7.87	-33.24	-24.41	-14.7	-20.32	-21.62	21.78	-17.49	-6.02	3.88
Price/Free Cash Flow High	16.94	128.51	-6.48	14.59	11.69	9.34	-42.93	-35.41	-18.57	-40.52	-24.53	25.73	-24.08	-9.9	5.01
Price/Free Cash Flow Low	9.48	50.3	-2.74	4.46	4	5.33	-22.08	-16.88	-13.01	-16.39	-18.34	16.19	-13.81	-4.22	2.96
EV/Sales Average	7	6.28	2.33	1.88	- -	- -	- -	- -	- -	- -	- -	1.86	- -	- -	- -
EV/Sales High	7.8	7.63	3.27	3.82	- -	- -	- -	- -	- -	2.24	0.75	2.77	- -	- -	- -
EV/Sales Low	6.14	5.24	1.39	0.89	- -	- -	- -	- -	- -	- -	- -	0.57	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	6.95	8.8	4.27	2.44	1.45	2.07	2.98	3.75	4.33	8.35	8.45	5.97	4.18	2.85	3.72
High Price	12.09	10.73	9	5.3	3.3	2.42	3.83	6	4.67	9.15	9.9	9.3	6.73	4.22	4.61
Enterprise Value Average	232	189	69	61	-325	-242	-141	-135	-103	-122	-7	172	-340	-430	-891
Enterprise Value High	258	230	97	125	-297	-232	-118	-65	-66	137	60	256	-231	-333	-829
Enterprise Value Low	203	158	41	29	-353	-259	-167	-184	-119	-172	-83	53	-400	-475	-940

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2007	12/31/2008	12/31/2009	12/31/2010	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

Shares Outstanding	10	11	11	26	26	26	26	38	38	57	57	59	59	59	59
Diluted Weighted Avg Shares	11	11	11	19	26	26	26	35	38	40	58	59	59	59	76
Basic Weighted Avg Shares	10	11	11	19	26	26	26	34	38	39	57	58	59	59	59
Revenue per Share	3.17	2.87	2.77	1.76	1.57	1.57	1.61	1.28	1.31	1.55	1.39	1.59	1.65	2.07	2.66
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.66	-0.04	-1.07	-0.57	-0.95	0.14	-0.13	0.07	0.06	0.13	0.16	0.15	-0.06	0.07	0.37
Basic EPS from Cont Ops	0.66	-0.04	-1.07	-0.57	-0.95	0.14	-0.13	0.07	0.06	0.13	0.16	0.15	-0.06	0.09	0.43
Diluted EPS, GAAP	0.65	-0.04	-1.07	-0.57	-0.95	0.14	-0.13	0.07	0.06	0.12	0.15	0.15	-0.06	0.07	0.29
Diluted EPS from Cont Ops	0.65	-0.04	-1.07	-0.57	-0.95	0.14	-0.13	0.07	0.06	0.12	0.15	0.15	-0.06	0.09	0.33
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.06
Cash Flow per Share	0.72	0.49	-0.25	0.53	0.3	0.28	0.02	0.26	0.12	0.13	-0.02	0.68	0.33	-0.18	1.4
Free Cash Flow per Basic Share	0.72	0.08	-1.39	0.36	0.28	0.26	-0.09	-0.17	-0.25	-0.23	-0.41	0.37	-0.28	-0.43	1.19
Cash & Equivalents per Share	1.1	1.2	4.39	1.37	15.54	12.16	9.23	8.3	8.24	7.12	9.24	6.69	12.02	22.15	20.26
Book Value per Share	7.8	7.19	6.59	3.38	2.49	2.68	2.41	2.98	3	3.79	3.97	4.17	4.23	5.23	5.5
Tangible Book Value per Share	7.8	7.19	6.59	3.38	2.49	2.68	2.41	2.98	3	3.7	3.89	4.09	4.15	5.23	5.5