Partners Bank of California

PBKX

PBKXPartners Bank of California US flag

Other OTC

17.80

USD

-0.11

- -

79.51MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	6.77	6.27	11.79	8.25	9.48	11.12	9.92
Return on Assets (%)	- -	0.73	0.61	1.12	0.81	0.94	1.04	0.87
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	21.79	28.01	20.86	41.91	31.92	36.71	43.62	38.66
Profit Margin (%)	14.93	18.52	14.34	29.57	22.38	25.55	30.29	26.91
Net Income to Common Margin (%)	14.93	18.52	14.34	29.57	22.38	25.55	30.29	26.91
Effective Tax Rate (%)	31.48	33.89	31.26	29.44	29.89	30.41	30.57	30.39
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	6.77	6.27	11.79	8.25	9.48	11.12	9.92

Credit (USD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	31	38	46	45	60	30	45	3
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	31	38	46	45	60	30	45	3
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	10.75	10.8	8.81	10.15	9.56	10.33	8.57	9.02
Long-Term Debt/Equity (%)	111.86	114.3	128.51	110.34	132.81	59.56	79.15	4.67
Long-Term Debt/Capital (%)	52.8	53.34	56.24	52.46	57.05	37.33	44.18	4.46
Long-Term Debt/Total Assets (%)	12.02	12.35	11.32	11.2	12.7	6.15	6.78	0.42
Total Debt/Equity (%)	111.86	114.3	128.51	110.34	132.81	59.56	79.15	4.67
Total Debt/Capital (%)	52.8	53.34	56.24	52.46	57.05	37.33	44.18	4.46
Total Debt/Total Assets (%)	12.02	12.35	11.32	11.2	12.7	6.15	6.78	0.42
Net Debt to Equity	-124.69	-186.37	-184.74	-209.02	-148.44	-162.98	-118.33	-117.68
Net Debt/Capital (%)	-143.03	-667.25	-422.02	-15,874.67	-175.95	4,756.6	-194.56	904.21
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	10.75	10.8	8.81	10.15	9.56	10.33	8.57	9.02
Long-Term Debt/Equity (%)	111.86	114.3	128.51	110.34	132.81	59.56	79.15	4.67
Long-Term Debt/Capital (%)	52.8	53.34	56.24	52.46	57.05	37.33	44.18	4.46
Long-Term Debt/Total Assets (%)	12.02	12.35	11.32	11.2	12.7	6.15	6.78	0.42
Total Debt/Equity (%)	111.86	114.3	128.51	110.34	132.81	59.56	79.15	4.67
Total Debt/Capital (%)	52.8	53.34	56.24	52.46	57.05	37.33	44.18	4.46
Total Debt/Total Assets (%)	12.02	12.35	11.32	11.2	12.7	6.15	6.78	0.42
CFO/Total Liabilities	1.21	1.19	1.17	1.51	1.06	1.29	1.11	0.07
CFO/CapEx	10.86	11.19	13.5	57.96	40.58	26.69	50.51	3.55
Altman's Z-Score	0.02	0.12	0.11	0.13	0.13	0.14	0.12	0.13

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
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

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	39	43	46	49	49	45	53
- Cash & Cash Equivalents	35	62	66	85	67	82	67	76
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	31	38	46	45	60	30	45	3
Enterprise Value	-4	15	23	6	42	-3	23	-20
Total Capital	59	71	82	86	105	80	102	67
Total Debt/Capital (%)	52.8	53.34	56.24	52.46	57.05	37.33	44.18	4.46
Total Debt / EV	-8.72	2.49	2.01	7.32	1.44	-10.77	1.99	-0.15
EV/Sales	2.68	1.37	1.52	0.4	2.64	- -	1.15	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	9.19	4.68	5.28	1.13	9.19	- -	3.37	- -
EV/Free Cash Flow to Firm	8.41	4.29	4.92	1.11	8.97	- -	3.31	- -
Diluted Market Cap	30	38	44	48	50	51	46	55
Diluted Enterprise Value	26	14	24	8	43	-1	24	-18
EV per Share	7.03	3.55	5.32	1.42	9.41	- -	5.07	- -
TTM Sales	10	11	15	15	16	18	20	22
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	3	3	4	5	5	6	7	- -
TTM Free Cash Flow to Firm	3	4	5	6	5	6	7	1

Multiples (USD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	9.8	10.56	9.42	8.65	10.84	8.76	6.77	100.03
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-4	15	23	6	42	-3	23	-20
Low Price	8	8	7	9.1	10.5	10.6	8.84	9.4
EV/Sales	2.68	1.37	1.52	0.4	2.64	- -	1.15	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	20.47	17.94	19.86	10.21	13.71	10.86	7.54	8.93
Price/Earnings Average	23.32	16.69	18.65	9.74	13.61	10.75	7.39	7.9
Price/Earnings High	28.4	18.68	20.36	15.27	14.34	11.31	8.27	9.41
Price/Earnings Low	20.47	15.73	13.9	8.68	13.09	10.43	6.62	7.08
Price/Book Value	- -	1.18	1.2	1.14	1.08	0.98	0.79	0.82
Price/Book Value Average	- -	1.1	1.13	1.08	1.07	0.97	0.77	0.73
Price/Book Value High	- -	1.23	1.23	1.7	1.13	1.02	0.87	0.87
Price/Book Value Low	- -	1.04	0.84	0.97	1.03	0.94	0.69	0.65
Price/Tangible Book Value	- -	1.18	1.2	1.14	1.08	0.98	0.79	0.82
Price/Tangible Book Value Average	- -	1.1	1.13	1.08	1.07	0.97	0.77	0.73
Price/Tangible Book Value High	- -	1.23	1.23	1.7	1.13	1.02	0.87	0.87
Price/Tangible Book Value Low	- -	1.04	0.84	0.97	1.03	0.94	0.69	0.65
Price/Sales	3.06	3.32	2.85	3.02	3.07	2.77	2.28	2.4
Price/Sales Average	3.48	3.09	2.67	2.88	3.05	2.75	2.24	2.13
Price/Sales High	4.24	3.46	2.92	4.52	3.21	2.89	2.51	2.53
Price/Sales Low	3.06	2.91	1.99	2.57	2.93	2.66	2.01	1.91
Price/Cash Flow	10.46	11.33	9.93	8.46	10.7	8.74	6.69	126.01
Price/Cash Flow Average	11.91	10.55	9.32	8.07	10.62	8.65	6.56	111.52
Price/Cash Flow High	14.51	11.8	10.18	12.65	11.18	9.1	7.34	132.82
Price/Cash Flow Low	10.46	9.94	6.95	7.2	10.21	8.39	5.88	99.96
Price/Free Cash Flow Average	11.16	9.82	8.84	8.25	10.76	8.68	6.63	88.53
Price/Free Cash Flow High	13.59	10.99	9.65	12.94	11.33	9.13	7.43	105.43
Price/Free Cash Flow Low	9.8	9.26	6.59	7.36	10.35	8.41	5.95	79.35
EV/Sales Average	3.11	1.13	1.34	0.26	2.61	- -	1.11	- -
EV/Sales High	3.87	1.52	1.59	1.91	2.78	- -	1.37	- -
EV/Sales Low	2.68	0.94	0.66	- -	2.5	- -	0.87	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	8	9.12	10	10.7	11	11.04	10.06	11.85
High Price	11.1	9.5	10.25	16	11.5	11.5	11.04	12.49
Enterprise Value Average	-4	13	20	4	41	-3	22	-26
Enterprise Value High	-4	17	24	29	44	-1	27	-17
Enterprise Value Low	-4	10	10	-1	40	-5	17	-31

Profitability (USD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	6.77	6.27	11.79	8.25	9.48	11.12	9.92
Return on Assets (%)	- -	0.73	0.61	1.12	0.81	0.94	1.04	0.87
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	21.79	28.01	20.86	41.91	31.92	36.71	43.62	38.66
Profit Margin (%)	14.93	18.52	14.34	29.57	22.38	25.55	30.29	26.91
Net Income to Common Margin (%)	14.93	18.52	14.34	29.57	22.38	25.55	30.29	26.91
Effective Tax Rate (%)	31.48	33.89	31.26	29.44	29.89	30.41	30.57	30.39
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	6.77	6.27	11.79	8.25	9.48	11.12	9.92

Credit (USD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	31	38	46	45	60	30	45	3
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	31	38	46	45	60	30	45	3
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	10.75	10.8	8.81	10.15	9.56	10.33	8.57	9.02
Long-Term Debt/Equity (%)	111.86	114.3	128.51	110.34	132.81	59.56	79.15	4.67
Long-Term Debt/Capital (%)	52.8	53.34	56.24	52.46	57.05	37.33	44.18	4.46
Long-Term Debt/Total Assets (%)	12.02	12.35	11.32	11.2	12.7	6.15	6.78	0.42
Total Debt/Equity (%)	111.86	114.3	128.51	110.34	132.81	59.56	79.15	4.67
Total Debt/Capital (%)	52.8	53.34	56.24	52.46	57.05	37.33	44.18	4.46
Total Debt/Total Assets (%)	12.02	12.35	11.32	11.2	12.7	6.15	6.78	0.42
Net Debt to Equity	-124.69	-186.37	-184.74	-209.02	-148.44	-162.98	-118.33	-117.68
Net Debt/Capital (%)	-143.03	-667.25	-422.02	-15,874.67	-175.95	4,756.6	-194.56	904.21
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	10.75	10.8	8.81	10.15	9.56	10.33	8.57	9.02
Long-Term Debt/Equity (%)	111.86	114.3	128.51	110.34	132.81	59.56	79.15	4.67
Long-Term Debt/Capital (%)	52.8	53.34	56.24	52.46	57.05	37.33	44.18	4.46
Long-Term Debt/Total Assets (%)	12.02	12.35	11.32	11.2	12.7	6.15	6.78	0.42
Total Debt/Equity (%)	111.86	114.3	128.51	110.34	132.81	59.56	79.15	4.67
Total Debt/Capital (%)	52.8	53.34	56.24	52.46	57.05	37.33	44.18	4.46
Total Debt/Total Assets (%)	12.02	12.35	11.32	11.2	12.7	6.15	6.78	0.42
CFO/Total Liabilities	1.21	1.19	1.17	1.51	1.06	1.29	1.11	0.07
CFO/CapEx	10.86	11.19	13.5	57.96	40.58	26.69	50.51	3.55
Altman's Z-Score	0.02	0.12	0.11	0.13	0.13	0.14	0.12	0.13

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
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

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	39	43	46	49	49	45	53
- Cash & Cash Equivalents	35	62	66	85	67	82	67	76
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	31	38	46	45	60	30	45	3
Enterprise Value	-4	15	23	6	42	-3	23	-20
Total Capital	59	71	82	86	105	80	102	67
Total Debt/Capital (%)	52.8	53.34	56.24	52.46	57.05	37.33	44.18	4.46
Total Debt / EV	-8.72	2.49	2.01	7.32	1.44	-10.77	1.99	-0.15
EV/Sales	2.68	1.37	1.52	0.4	2.64	- -	1.15	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	9.19	4.68	5.28	1.13	9.19	- -	3.37	- -
EV/Free Cash Flow to Firm	8.41	4.29	4.92	1.11	8.97	- -	3.31	- -
Diluted Market Cap	30	38	44	48	50	51	46	55
Diluted Enterprise Value	26	14	24	8	43	-1	24	-18
EV per Share	7.03	3.55	5.32	1.42	9.41	- -	5.07	- -
TTM Sales	10	11	15	15	16	18	20	22
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	3	3	4	5	5	6	7	- -
TTM Free Cash Flow to Firm	3	4	5	6	5	6	7	1

Multiples (USD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	9.8	10.56	9.42	8.65	10.84	8.76	6.77	100.03
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-4	15	23	6	42	-3	23	-20
Low Price	8	8	7	9.1	10.5	10.6	8.84	9.4
EV/Sales	2.68	1.37	1.52	0.4	2.64	- -	1.15	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	20.47	17.94	19.86	10.21	13.71	10.86	7.54	8.93
Price/Earnings Average	23.32	16.69	18.65	9.74	13.61	10.75	7.39	7.9
Price/Earnings High	28.4	18.68	20.36	15.27	14.34	11.31	8.27	9.41
Price/Earnings Low	20.47	15.73	13.9	8.68	13.09	10.43	6.62	7.08
Price/Book Value	- -	1.18	1.2	1.14	1.08	0.98	0.79	0.82
Price/Book Value Average	- -	1.1	1.13	1.08	1.07	0.97	0.77	0.73
Price/Book Value High	- -	1.23	1.23	1.7	1.13	1.02	0.87	0.87
Price/Book Value Low	- -	1.04	0.84	0.97	1.03	0.94	0.69	0.65
Price/Tangible Book Value	- -	1.18	1.2	1.14	1.08	0.98	0.79	0.82
Price/Tangible Book Value Average	- -	1.1	1.13	1.08	1.07	0.97	0.77	0.73
Price/Tangible Book Value High	- -	1.23	1.23	1.7	1.13	1.02	0.87	0.87
Price/Tangible Book Value Low	- -	1.04	0.84	0.97	1.03	0.94	0.69	0.65
Price/Sales	3.06	3.32	2.85	3.02	3.07	2.77	2.28	2.4
Price/Sales Average	3.48	3.09	2.67	2.88	3.05	2.75	2.24	2.13
Price/Sales High	4.24	3.46	2.92	4.52	3.21	2.89	2.51	2.53
Price/Sales Low	3.06	2.91	1.99	2.57	2.93	2.66	2.01	1.91
Price/Cash Flow	10.46	11.33	9.93	8.46	10.7	8.74	6.69	126.01
Price/Cash Flow Average	11.91	10.55	9.32	8.07	10.62	8.65	6.56	111.52
Price/Cash Flow High	14.51	11.8	10.18	12.65	11.18	9.1	7.34	132.82
Price/Cash Flow Low	10.46	9.94	6.95	7.2	10.21	8.39	5.88	99.96
Price/Free Cash Flow Average	11.16	9.82	8.84	8.25	10.76	8.68	6.63	88.53
Price/Free Cash Flow High	13.59	10.99	9.65	12.94	11.33	9.13	7.43	105.43
Price/Free Cash Flow Low	9.8	9.26	6.59	7.36	10.35	8.41	5.95	79.35
EV/Sales Average	3.11	1.13	1.34	0.26	2.61	- -	1.11	- -
EV/Sales High	3.87	1.52	1.59	1.91	2.78	- -	1.37	- -
EV/Sales Low	2.68	0.94	0.66	- -	2.5	- -	0.87	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	8	9.12	10	10.7	11	11.04	10.06	11.85
High Price	11.1	9.5	10.25	16	11.5	11.5	11.04	12.49
Enterprise Value Average	-4	13	20	4	41	-3	22	-26
Enterprise Value High	-4	17	24	29	44	-1	27	-17
Enterprise Value Low	-4	10	10	-1	40	-5	17	-31

Shares Outstanding	- -	4	4	4	4	4	4	4
Diluted Weighted Avg Shares	4	4	4	4	5	5	5	5
Basic Weighted Avg Shares	4	4	4	4	4	4	4	5
Revenue per Share	2.62	2.75	3.51	3.54	3.58	3.98	4.41	4.93
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.39	0.51	0.5	1.05	0.8	1.02	1.33	1.33
Basic EPS from Cont Ops	0.39	0.51	0.5	1.05	0.8	1.02	1.33	1.33
Diluted EPS, GAAP	0.38	0.5	0.49	1.01	0.77	0.98	1.29	1.3
Diluted EPS from Cont Ops	0.38	0.5	0.49	1.01	0.77	0.98	1.29	1.3
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.76	0.8	1.01	1.26	1.03	1.26	1.5	0.09
Free Cash Flow per Basic Share	0.69	0.73	0.93	1.24	1	1.22	1.47	0.07
Cash & Equivalents per Share	- -	14.4	15.37	19.66	15.1	18.38	15.06	16.94
Book Value per Share	- -	7.73	8.32	9.41	10.18	11.28	12.73	14.39
Tangible Book Value per Share	- -	7.73	8.32	9.41	10.18	11.28	12.73	14.39

Partners Bank of California

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)