Lewis & Clark BANCORP

OOTC:LWCLOTC Markets

9.60

USD

+0.05

(+0.52%)

0.05EPS

541.08P/E

31.92MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	4.36	10.2	5.39	-8.5	0.18
Return on Assets (%)	- -	0.5	0.96	0.45	-0.69	0.02
Return on Capital (%)	- -	3.71	8.07	3.56	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	29.41	17.27	35.67	20.17	-49.18	-0.01
Profit Margin (%)	21.08	13.2	26.6	15.16	-36.99	0.54
Net Income to Common Margin (%)	21.08	13.2	26.6	15.16	-36.99	0.54
Effective Tax Rate (%)	28.31	23.55	25.42	24.83	- -	- -
Dvd Payout Ratio (%)	12.64	21.38	8.71	17.58	-6.19	135.59
Sustainable Growth Rate (%)	- -	3.42	9.31	4.44	-9.03	-0.07

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	- -	13	7	28	87	72
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	13	7	28	87	72
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	12.66	10.65	8.46	8.36	7.88	9.6
Long-Term Debt/Equity (%)	- -	34.58	18.35	92.09	281.37	217.8
Long-Term Debt/Capital (%)	- -	25.7	15.51	47.94	73.78	68.53
Long-Term Debt/Total Assets (%)	- -	3.68	1.55	7.7	22.18	20.92
Total Debt/Equity (%)	- -	34.58	18.35	92.09	281.37	217.8
Total Debt/Capital (%)	- -	25.7	15.51	47.94	73.78	68.53
Total Debt/Total Assets (%)	- -	3.68	1.55	7.7	22.18	20.92
Net Debt to Equity	-53.96	-174.98	-153.64	-16.12	-142.27	-78.89
Net Debt/Capital (%)	-117.22	433.15	435.4	-9.16	-59.51	-33.02
EBITDA	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	12.66	10.65	8.46	8.36	7.88	9.6
Long-Term Debt/Equity (%)	- -	34.58	18.35	92.09	281.37	217.8
Long-Term Debt/Capital (%)	- -	25.7	15.51	47.94	73.78	68.53
Long-Term Debt/Total Assets (%)	- -	3.68	1.55	7.7	22.18	20.92
Total Debt/Equity (%)	- -	34.58	18.35	92.09	281.37	217.8
Total Debt/Capital (%)	- -	25.7	15.51	47.94	73.78	68.53
Total Debt/Total Assets (%)	- -	3.68	1.55	7.7	22.18	20.92
CFO/Total Liabilities	1.4	0.57	-0.43	0.22	0.48	-1.05
CFO/CapEx	49.99	15.09	-5.71	17.55	12.93	-40.47
Altman's Z-Score	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	37	30	37	38	28	32
- Cash & Cash Equivalents	19	65	58	5	44	26
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	13	7	28	87	72
Enterprise Value	18	-22	-14	61	71	78
Total Capital	36	50	45	58	118	105
Total Debt/Capital (%)	- -	25.7	15.51	47.94	73.78	68.53
Total Debt / EV	- -	-0.58	-0.5	0.46	1.23	0.92
EV/Sales	1.65	- -	- -	5.06	10.07	7.19
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	5.18	- -	- -	82.96	- -	- -
EV/Free Cash Flow to Firm	5.28	- -	- -	87.97	- -	- -
Diluted Market Cap	33	30	38	38	28	32
Diluted Enterprise Value	14	-22	-13	61	71	78
EV per Share	15.75	- -	- -	56.97	66.06	73.26
TTM Sales	11	12	14	12	7	11
TTM EBITDA	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	3	2	-2	1	- -	- -
TTM Free Cash Flow to Firm	3	2	-2	1	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	9.84	18.04	-18.54	54.82	17.27	-9.61
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	18	-22	-14	61	71	78
Low Price	30.5	18.26	26.25	34.05	20	20.01
EV/Sales	1.65	- -	- -	5.06	10.07	7.19
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	14.36	18.62	9.89	20.59	- -	541.08
Price/Earnings Average	14.36	16.36	9.32	21.4	- -	439.53
Price/Earnings High	15.34	23.41	10.13	22.79	- -	558.19
Price/Earnings Low	13.37	12.95	7.49	19.75	- -	360.3
Price/Book Value	1.04	0.81	0.99	1.26	0.9	0.97
Price/Book Value Average	1.04	0.71	0.93	1.31	0.97	0.78
Price/Book Value High	1.11	1.01	1.01	1.39	1.22	1
Price/Book Value Low	0.97	0.56	0.75	1.2	0.69	0.64
Price/Tangible Book Value	1.09	0.84	1.01	1.29	0.92	0.98
Price/Tangible Book Value Average	1.09	0.73	0.95	1.34	0.99	0.8
Price/Tangible Book Value High	1.17	1.05	1.04	1.42	1.24	1.02
Price/Tangible Book Value Low	1.02	0.58	0.77	1.23	0.71	0.66
Price/Sales	3.03	2.46	2.63	3.12	3.93	2.95
Price/Sales Average	3.03	2.16	2.48	3.24	4.21	2.39
Price/Sales High	3.23	3.09	2.69	3.45	5.28	3.04
Price/Sales Low	2.82	1.71	1.99	2.99	3.02	1.96
Price/Cash Flow	9.52	16.67	-21.57	51.17	15.94	-9.74
Price/Cash Flow Average	9.52	14.65	-20.33	53.19	17.08	-7.91
Price/Cash Flow High	10.17	20.95	-22.1	56.65	21.46	-10.05
Price/Cash Flow Low	8.87	11.59	-16.34	49.08	12.26	-6.48
Price/Free Cash Flow Average	9.84	15.85	-17.48	56.97	18.51	-7.81
Price/Free Cash Flow High	10.51	22.68	-19	60.68	23.25	-9.91
Price/Free Cash Flow Low	9.16	12.55	-14.05	52.58	13.29	-6.4
EV/Sales Average	1.65	- -	- -	5.18	10.36	6.63
EV/Sales High	1.88	- -	- -	5.4	11.45	7.28
EV/Sales Low	1.41	- -	- -	4.93	9.16	6.2
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	32.75	26.25	34.65	35.5	26	30.05
High Price	35	33	35.5	39.3	35	31
Enterprise Value Average	18	-26	-16	63	73	72
Enterprise Value High	20	-14	-13	65	81	79
Enterprise Value Low	15	-31	-23	60	64	67

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Shares Outstanding	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1
Revenue per Share	10.82	10.68	13.18	11.38	6.62	10.2
EBITDA per Share	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.28	1.41	3.5	1.72	-2.45	0.06
Basic EPS from Cont Ops	2.28	1.41	3.5	1.72	-2.45	0.06
Diluted EPS, GAAP	2.25	1.39	3.47	1.71	-2.45	0.05
Diluted EPS from Cont Ops	2.25	1.39	3.47	1.71	-2.45	0.05
Dividend per Share	0.29	0.3	0.31	0.3	0.15	0.08
Cash Flow per Share	3.44	1.57	-1.61	0.69	1.63	-3.09
Free Cash Flow per Basic Share	3.37	1.47	-1.89	0.65	1.51	-3.16
Cash & Equivalents per Share	17	56.92	53.87	4.56	40.97	24.54
Book Value per Share	31.5	32.53	35.06	28.26	28.8	31.11
Tangible Book Value per Share	29.94	31.42	34.22	27.62	28.22	30.53

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	4.36	10.2	5.39	-8.5	0.18
Return on Assets (%)	- -	0.5	0.96	0.45	-0.69	0.02
Return on Capital (%)	- -	3.71	8.07	3.56	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	29.41	17.27	35.67	20.17	-49.18	-0.01
Profit Margin (%)	21.08	13.2	26.6	15.16	-36.99	0.54
Net Income to Common Margin (%)	21.08	13.2	26.6	15.16	-36.99	0.54
Effective Tax Rate (%)	28.31	23.55	25.42	24.83	- -	- -
Dvd Payout Ratio (%)	12.64	21.38	8.71	17.58	-6.19	135.59
Sustainable Growth Rate (%)	- -	3.42	9.31	4.44	-9.03	-0.07

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	- -	13	7	28	87	72
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	13	7	28	87	72
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	12.66	10.65	8.46	8.36	7.88	9.6
Long-Term Debt/Equity (%)	- -	34.58	18.35	92.09	281.37	217.8
Long-Term Debt/Capital (%)	- -	25.7	15.51	47.94	73.78	68.53
Long-Term Debt/Total Assets (%)	- -	3.68	1.55	7.7	22.18	20.92
Total Debt/Equity (%)	- -	34.58	18.35	92.09	281.37	217.8
Total Debt/Capital (%)	- -	25.7	15.51	47.94	73.78	68.53
Total Debt/Total Assets (%)	- -	3.68	1.55	7.7	22.18	20.92
Net Debt to Equity	-53.96	-174.98	-153.64	-16.12	-142.27	-78.89
Net Debt/Capital (%)	-117.22	433.15	435.4	-9.16	-59.51	-33.02
EBITDA	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	12.66	10.65	8.46	8.36	7.88	9.6
Long-Term Debt/Equity (%)	- -	34.58	18.35	92.09	281.37	217.8
Long-Term Debt/Capital (%)	- -	25.7	15.51	47.94	73.78	68.53
Long-Term Debt/Total Assets (%)	- -	3.68	1.55	7.7	22.18	20.92
Total Debt/Equity (%)	- -	34.58	18.35	92.09	281.37	217.8
Total Debt/Capital (%)	- -	25.7	15.51	47.94	73.78	68.53
Total Debt/Total Assets (%)	- -	3.68	1.55	7.7	22.18	20.92
CFO/Total Liabilities	1.4	0.57	-0.43	0.22	0.48	-1.05
CFO/CapEx	49.99	15.09	-5.71	17.55	12.93	-40.47
Altman's Z-Score	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	37	30	37	38	28	32
- Cash & Cash Equivalents	19	65	58	5	44	26
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	13	7	28	87	72
Enterprise Value	18	-22	-14	61	71	78
Total Capital	36	50	45	58	118	105
Total Debt/Capital (%)	- -	25.7	15.51	47.94	73.78	68.53
Total Debt / EV	- -	-0.58	-0.5	0.46	1.23	0.92
EV/Sales	1.65	- -	- -	5.06	10.07	7.19
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	5.18	- -	- -	82.96	- -	- -
EV/Free Cash Flow to Firm	5.28	- -	- -	87.97	- -	- -
Diluted Market Cap	33	30	38	38	28	32
Diluted Enterprise Value	14	-22	-13	61	71	78
EV per Share	15.75	- -	- -	56.97	66.06	73.26
TTM Sales	11	12	14	12	7	11
TTM EBITDA	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	3	2	-2	1	- -	- -
TTM Free Cash Flow to Firm	3	2	-2	1	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	9.84	18.04	-18.54	54.82	17.27	-9.61
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	18	-22	-14	61	71	78
Low Price	30.5	18.26	26.25	34.05	20	20.01
EV/Sales	1.65	- -	- -	5.06	10.07	7.19
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	14.36	18.62	9.89	20.59	- -	541.08
Price/Earnings Average	14.36	16.36	9.32	21.4	- -	439.53
Price/Earnings High	15.34	23.41	10.13	22.79	- -	558.19
Price/Earnings Low	13.37	12.95	7.49	19.75	- -	360.3
Price/Book Value	1.04	0.81	0.99	1.26	0.9	0.97
Price/Book Value Average	1.04	0.71	0.93	1.31	0.97	0.78
Price/Book Value High	1.11	1.01	1.01	1.39	1.22	1
Price/Book Value Low	0.97	0.56	0.75	1.2	0.69	0.64
Price/Tangible Book Value	1.09	0.84	1.01	1.29	0.92	0.98
Price/Tangible Book Value Average	1.09	0.73	0.95	1.34	0.99	0.8
Price/Tangible Book Value High	1.17	1.05	1.04	1.42	1.24	1.02
Price/Tangible Book Value Low	1.02	0.58	0.77	1.23	0.71	0.66
Price/Sales	3.03	2.46	2.63	3.12	3.93	2.95
Price/Sales Average	3.03	2.16	2.48	3.24	4.21	2.39
Price/Sales High	3.23	3.09	2.69	3.45	5.28	3.04
Price/Sales Low	2.82	1.71	1.99	2.99	3.02	1.96
Price/Cash Flow	9.52	16.67	-21.57	51.17	15.94	-9.74
Price/Cash Flow Average	9.52	14.65	-20.33	53.19	17.08	-7.91
Price/Cash Flow High	10.17	20.95	-22.1	56.65	21.46	-10.05
Price/Cash Flow Low	8.87	11.59	-16.34	49.08	12.26	-6.48
Price/Free Cash Flow Average	9.84	15.85	-17.48	56.97	18.51	-7.81
Price/Free Cash Flow High	10.51	22.68	-19	60.68	23.25	-9.91
Price/Free Cash Flow Low	9.16	12.55	-14.05	52.58	13.29	-6.4
EV/Sales Average	1.65	- -	- -	5.18	10.36	6.63
EV/Sales High	1.88	- -	- -	5.4	11.45	7.28
EV/Sales Low	1.41	- -	- -	4.93	9.16	6.2
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	32.75	26.25	34.65	35.5	26	30.05
High Price	35	33	35.5	39.3	35	31
Enterprise Value Average	18	-26	-16	63	73	72
Enterprise Value High	20	-14	-13	65	81	79
Enterprise Value Low	15	-31	-23	60	64	67

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Shares Outstanding	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1
Revenue per Share	10.82	10.68	13.18	11.38	6.62	10.2
EBITDA per Share	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.28	1.41	3.5	1.72	-2.45	0.06
Basic EPS from Cont Ops	2.28	1.41	3.5	1.72	-2.45	0.06
Diluted EPS, GAAP	2.25	1.39	3.47	1.71	-2.45	0.05
Diluted EPS from Cont Ops	2.25	1.39	3.47	1.71	-2.45	0.05
Dividend per Share	0.29	0.3	0.31	0.3	0.15	0.08
Cash Flow per Share	3.44	1.57	-1.61	0.69	1.63	-3.09
Free Cash Flow per Basic Share	3.37	1.47	-1.89	0.65	1.51	-3.16
Cash & Equivalents per Share	17	56.92	53.87	4.56	40.97	24.54
Book Value per Share	31.5	32.53	35.06	28.26	28.8	31.11
Tangible Book Value per Share	29.94	31.42	34.22	27.62	28.22	30.53