Mauch Chunk Trust Financial Corp.

OOTC:MCHTOTC Markets

9.40

USD

-0.10

(-1.05%)

0.38EPS

18.30P/E

23.44MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	6.89	9.99	- -	- -	- -	- -
Return on Assets (%)	- -	0.64	0.85	0.81	0.48	0.31	0.2
Return on Capital (%)	- -	3.23	4.01	5.09	4.25	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	17.62	20.53	29.03	29.18	16.96	10.08	6.4
Profit Margin (%)	14.79	17.74	25.16	25.32	16.06	10.32	6.94
Net Income to Common Margin (%)	14.79	17.74	25.16	25.32	16.06	10.32	6.94
Effective Tax Rate (%)	16.06	13.6	13.35	13.23	5.33	- -	- -
Dvd Payout Ratio (%)	48.94	32.45	21.87	22.57	37.57	48.35	41.8
Sustainable Growth Rate (%)	- -	4.66	7.81	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	32	70	76	86	72	31	25
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	32	70	76	86	72	31	25
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	9.25	9.25	7.83	-2.21	-0.4	-1.15	0.36
Long-Term Debt/Equity (%)	77.76	143.17	155.74	- -	- -	- -	1,048.8
Long-Term Debt/Capital (%)	43.74	58.88	60.9	118.61	103.67	131.54	91.3
Long-Term Debt/Total Assets (%)	7.19	13.25	12.2	14.06	11.19	4.81	3.77
Total Debt/Equity (%)	77.76	143.17	155.74	-637.33	-2,822.79	-417.07	1,048.8
Total Debt/Capital (%)	43.74	58.88	60.9	118.61	103.67	131.54	91.3
Total Debt/Total Assets (%)	7.19	13.25	12.2	14.06	11.19	4.81	3.77
Net Debt to Equity	-15.03	-31.7	-8.69	38.76	185.25	71.23	-195.51
Net Debt/Capital (%)	-9.24	-14.99	-3.52	-7.77	-7.3	-28.97	-20.51
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	9.25	9.25	7.83	-2.21	-0.4	-1.15	0.36
Long-Term Debt/Equity (%)	77.76	143.17	155.74	- -	- -	- -	1,048.8
Long-Term Debt/Capital (%)	43.74	58.88	60.9	118.61	103.67	131.54	91.3
Long-Term Debt/Total Assets (%)	7.19	13.25	12.2	14.06	11.19	4.81	3.77
Total Debt/Equity (%)	77.76	143.17	155.74	-637.33	-2,822.79	-417.07	1,048.8
Total Debt/Capital (%)	43.74	58.88	60.9	118.61	103.67	131.54	91.3
Total Debt/Total Assets (%)	7.19	13.25	12.2	14.06	11.19	4.81	3.77
CFO/Total Liabilities	0.62	0.78	1.1	0.84	0.84	0.42	0.98
CFO/CapEx	2.89	17.97	30.43	11.32	10.28	2.79	9.8
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	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	50	40	41	32	28	21	23
- Cash & Cash Equivalents	6	16	4	5	5	5	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	32	70	76	86	72	31	25
Enterprise Value	76	95	112	112	96	46	43
Total Capital	72	119	125	72	70	23	27
Total Debt/Capital (%)	43.74	58.88	60.9	118.61	103.67	131.54	91.3
Total Debt / EV	0.42	0.74	0.68	0.76	0.75	0.66	0.56
EV/Sales	4.66	5.43	5.78	5.66	5.11	2.38	2.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	30.59	25.11	17.86	21.38	17.54	- -	- -
EV/Free Cash Flow to Firm	46.75	26.59	18.47	23.45	19.43	- -	- -
Diluted Market Cap	50	40	41	32	28	21	23
Diluted Enterprise Value	76	95	112	112	96	46	43
EV per Share	22.63	28.3	33.63	33.66	28.77	13.82	12.95
TTM Sales	16	17	19	20	19	19	18
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	2	4	6	5	5	- -	- -
TTM Free Cash Flow to Firm	2	4	6	5	5	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	31.09	11.23	6.67	6.62	5.75	11.96	4.12
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	76	95	112	112	96	46	43
Low Price	13.18	10	12.05	6.25	7	6.23	5.88
EV/Sales	4.66	5.43	5.78	5.66	5.11	2.38	2.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	20.94	12.93	8.31	6.32	9.41	10.43	18.3
Price/Earnings Average	19.18	13.67	8.59	6.77	9.39	11.46	17.89
Price/Earnings High	20.94	16	9.4	8.56	11.05	16.11	20.88
Price/Earnings Low	18.4	10.81	8.24	4.15	7.74	10.4	15.37
Price/Book Value	1.23	0.82	0.83	-2.36	-11.08	-2.85	10.03
Price/Book Value Average	1.13	0.86	0.86	-2.53	-11.06	-3.14	9.81
Price/Book Value High	1.23	1.01	0.94	-3.19	-13.02	-4.41	11.45
Price/Book Value Low	1.08	0.68	0.82	-1.55	-9.11	-2.85	8.43
Price/Tangible Book Value	1.23	0.82	0.83	-2.36	-11.08	-2.85	10.03
Price/Tangible Book Value Average	1.13	0.86	0.86	-2.53	-11.06	-3.14	9.81
Price/Tangible Book Value High	1.23	1.01	0.94	-3.19	-13.02	-4.41	11.45
Price/Tangible Book Value Low	1.08	0.68	0.82	-1.55	-9.11	-2.85	8.43
Price/Sales	3.1	2.29	2.09	1.6	1.51	1.08	1.27
Price/Sales Average	2.84	2.42	2.16	1.71	1.51	1.18	1.24
Price/Sales High	3.1	2.84	2.37	2.17	1.78	1.66	1.45
Price/Sales Low	2.72	1.92	2.07	1.05	1.24	1.07	1.07
Price/Cash Flow	20.34	10.6	6.45	6.04	5.19	7.67	3.7
Price/Cash Flow Average	18.63	11.21	6.67	6.47	5.18	8.43	3.62
Price/Cash Flow High	20.34	13.12	7.3	8.19	6.1	11.85	4.22
Price/Cash Flow Low	17.88	8.86	6.4	3.97	4.27	7.65	3.11
Price/Free Cash Flow Average	28.47	11.87	6.9	7.1	5.74	13.14	4.03
Price/Free Cash Flow High	31.09	13.89	7.55	8.98	6.76	18.47	4.7
Price/Free Cash Flow Low	27.32	9.39	6.62	4.35	4.73	11.92	3.46
EV/Sales Average	4.4	5.56	5.85	5.77	5.1	2.49	2.32
EV/Sales High	4.66	5.98	6.06	6.23	5.37	2.97	2.53
EV/Sales Low	4.28	5.05	5.77	5.11	4.84	2.38	2.15
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	15	11.96	12.15	9.51	8.51	6.25	7
High Price	15	14.8	13.75	12.89	10	9.65	7.99
Enterprise Value Average	72	97	114	115	96	48	43
Enterprise Value High	76	104	118	124	101	58	47
Enterprise Value Low	70	88	112	101	91	46	40

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	3	3	3	3	3	3	3
Diluted Weighted Avg Shares	3	3	3	3	3	3	3
Basic Weighted Avg Shares	3	3	3	3	3	3	3
Revenue per Share	4.84	5.22	5.81	5.95	5.63	5.81	5.51
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.72	0.93	1.46	1.51	0.9	0.6	0.38
Basic EPS from Cont Ops	0.72	0.93	1.46	1.51	0.9	0.6	0.38
Diluted EPS, GAAP	0.72	0.93	1.46	1.51	0.9	0.6	0.38
Diluted EPS from Cont Ops	0.72	0.93	1.46	1.51	0.9	0.6	0.38
Dividend per Share	0.35	0.3	0.32	0.34	0.34	0.29	0.16
Cash Flow per Share	0.74	1.13	1.88	1.57	1.64	0.81	1.89
Free Cash Flow per Basic Share	0.48	1.07	1.82	1.44	1.48	0.52	1.7
Cash & Equivalents per Share	1.83	4.65	1.27	1.56	1.42	1.56	1.36
Book Value per Share	12.16	14.66	14.61	-4.03	-0.77	-2.19	0.7
Tangible Book Value per Share	12.16	14.66	14.61	-4.03	-0.77	-2.19	0.7

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	6.89	9.99	- -	- -	- -	- -
Return on Assets (%)	- -	0.64	0.85	0.81	0.48	0.31	0.2
Return on Capital (%)	- -	3.23	4.01	5.09	4.25	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	17.62	20.53	29.03	29.18	16.96	10.08	6.4
Profit Margin (%)	14.79	17.74	25.16	25.32	16.06	10.32	6.94
Net Income to Common Margin (%)	14.79	17.74	25.16	25.32	16.06	10.32	6.94
Effective Tax Rate (%)	16.06	13.6	13.35	13.23	5.33	- -	- -
Dvd Payout Ratio (%)	48.94	32.45	21.87	22.57	37.57	48.35	41.8
Sustainable Growth Rate (%)	- -	4.66	7.81	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	32	70	76	86	72	31	25
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	32	70	76	86	72	31	25
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	9.25	9.25	7.83	-2.21	-0.4	-1.15	0.36
Long-Term Debt/Equity (%)	77.76	143.17	155.74	- -	- -	- -	1,048.8
Long-Term Debt/Capital (%)	43.74	58.88	60.9	118.61	103.67	131.54	91.3
Long-Term Debt/Total Assets (%)	7.19	13.25	12.2	14.06	11.19	4.81	3.77
Total Debt/Equity (%)	77.76	143.17	155.74	-637.33	-2,822.79	-417.07	1,048.8
Total Debt/Capital (%)	43.74	58.88	60.9	118.61	103.67	131.54	91.3
Total Debt/Total Assets (%)	7.19	13.25	12.2	14.06	11.19	4.81	3.77
Net Debt to Equity	-15.03	-31.7	-8.69	38.76	185.25	71.23	-195.51
Net Debt/Capital (%)	-9.24	-14.99	-3.52	-7.77	-7.3	-28.97	-20.51
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	9.25	9.25	7.83	-2.21	-0.4	-1.15	0.36
Long-Term Debt/Equity (%)	77.76	143.17	155.74	- -	- -	- -	1,048.8
Long-Term Debt/Capital (%)	43.74	58.88	60.9	118.61	103.67	131.54	91.3
Long-Term Debt/Total Assets (%)	7.19	13.25	12.2	14.06	11.19	4.81	3.77
Total Debt/Equity (%)	77.76	143.17	155.74	-637.33	-2,822.79	-417.07	1,048.8
Total Debt/Capital (%)	43.74	58.88	60.9	118.61	103.67	131.54	91.3
Total Debt/Total Assets (%)	7.19	13.25	12.2	14.06	11.19	4.81	3.77
CFO/Total Liabilities	0.62	0.78	1.1	0.84	0.84	0.42	0.98
CFO/CapEx	2.89	17.97	30.43	11.32	10.28	2.79	9.8
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	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	50	40	41	32	28	21	23
- Cash & Cash Equivalents	6	16	4	5	5	5	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	32	70	76	86	72	31	25
Enterprise Value	76	95	112	112	96	46	43
Total Capital	72	119	125	72	70	23	27
Total Debt/Capital (%)	43.74	58.88	60.9	118.61	103.67	131.54	91.3
Total Debt / EV	0.42	0.74	0.68	0.76	0.75	0.66	0.56
EV/Sales	4.66	5.43	5.78	5.66	5.11	2.38	2.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	30.59	25.11	17.86	21.38	17.54	- -	- -
EV/Free Cash Flow to Firm	46.75	26.59	18.47	23.45	19.43	- -	- -
Diluted Market Cap	50	40	41	32	28	21	23
Diluted Enterprise Value	76	95	112	112	96	46	43
EV per Share	22.63	28.3	33.63	33.66	28.77	13.82	12.95
TTM Sales	16	17	19	20	19	19	18
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	2	4	6	5	5	- -	- -
TTM Free Cash Flow to Firm	2	4	6	5	5	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	31.09	11.23	6.67	6.62	5.75	11.96	4.12
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	76	95	112	112	96	46	43
Low Price	13.18	10	12.05	6.25	7	6.23	5.88
EV/Sales	4.66	5.43	5.78	5.66	5.11	2.38	2.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	20.94	12.93	8.31	6.32	9.41	10.43	18.3
Price/Earnings Average	19.18	13.67	8.59	6.77	9.39	11.46	17.89
Price/Earnings High	20.94	16	9.4	8.56	11.05	16.11	20.88
Price/Earnings Low	18.4	10.81	8.24	4.15	7.74	10.4	15.37
Price/Book Value	1.23	0.82	0.83	-2.36	-11.08	-2.85	10.03
Price/Book Value Average	1.13	0.86	0.86	-2.53	-11.06	-3.14	9.81
Price/Book Value High	1.23	1.01	0.94	-3.19	-13.02	-4.41	11.45
Price/Book Value Low	1.08	0.68	0.82	-1.55	-9.11	-2.85	8.43
Price/Tangible Book Value	1.23	0.82	0.83	-2.36	-11.08	-2.85	10.03
Price/Tangible Book Value Average	1.13	0.86	0.86	-2.53	-11.06	-3.14	9.81
Price/Tangible Book Value High	1.23	1.01	0.94	-3.19	-13.02	-4.41	11.45
Price/Tangible Book Value Low	1.08	0.68	0.82	-1.55	-9.11	-2.85	8.43
Price/Sales	3.1	2.29	2.09	1.6	1.51	1.08	1.27
Price/Sales Average	2.84	2.42	2.16	1.71	1.51	1.18	1.24
Price/Sales High	3.1	2.84	2.37	2.17	1.78	1.66	1.45
Price/Sales Low	2.72	1.92	2.07	1.05	1.24	1.07	1.07
Price/Cash Flow	20.34	10.6	6.45	6.04	5.19	7.67	3.7
Price/Cash Flow Average	18.63	11.21	6.67	6.47	5.18	8.43	3.62
Price/Cash Flow High	20.34	13.12	7.3	8.19	6.1	11.85	4.22
Price/Cash Flow Low	17.88	8.86	6.4	3.97	4.27	7.65	3.11
Price/Free Cash Flow Average	28.47	11.87	6.9	7.1	5.74	13.14	4.03
Price/Free Cash Flow High	31.09	13.89	7.55	8.98	6.76	18.47	4.7
Price/Free Cash Flow Low	27.32	9.39	6.62	4.35	4.73	11.92	3.46
EV/Sales Average	4.4	5.56	5.85	5.77	5.1	2.49	2.32
EV/Sales High	4.66	5.98	6.06	6.23	5.37	2.97	2.53
EV/Sales Low	4.28	5.05	5.77	5.11	4.84	2.38	2.15
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	15	11.96	12.15	9.51	8.51	6.25	7
High Price	15	14.8	13.75	12.89	10	9.65	7.99
Enterprise Value Average	72	97	114	115	96	48	43
Enterprise Value High	76	104	118	124	101	58	47
Enterprise Value Low	70	88	112	101	91	46	40

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	3	3	3	3	3	3	3
Diluted Weighted Avg Shares	3	3	3	3	3	3	3
Basic Weighted Avg Shares	3	3	3	3	3	3	3
Revenue per Share	4.84	5.22	5.81	5.95	5.63	5.81	5.51
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.72	0.93	1.46	1.51	0.9	0.6	0.38
Basic EPS from Cont Ops	0.72	0.93	1.46	1.51	0.9	0.6	0.38
Diluted EPS, GAAP	0.72	0.93	1.46	1.51	0.9	0.6	0.38
Diluted EPS from Cont Ops	0.72	0.93	1.46	1.51	0.9	0.6	0.38
Dividend per Share	0.35	0.3	0.32	0.34	0.34	0.29	0.16
Cash Flow per Share	0.74	1.13	1.88	1.57	1.64	0.81	1.89
Free Cash Flow per Basic Share	0.48	1.07	1.82	1.44	1.48	0.52	1.7
Cash & Equivalents per Share	1.83	4.65	1.27	1.56	1.42	1.56	1.36
Book Value per Share	12.16	14.66	14.61	-4.03	-0.77	-2.19	0.7
Tangible Book Value per Share	12.16	14.66	14.61	-4.03	-0.77	-2.19	0.7