Redwood Financial, Inc.

REDW

REDWRedwood Financial, Inc. US flag

Other OTC

185.01

USD

-0.24

- -

81.22MMarket 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 (%)	- -	19	12.4	16.01	8.83	9.58	11.99
Return on Assets (%)	- -	1.67	1	1.05	0.51	0.6	0.84
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	34.6	41.33	32.48	30.36	17.4	18.94	22.92
Profit Margin (%)	25.27	29.68	23.55	22.69	12.65	13.71	17.45
Net Income to Common Margin (%)	25.27	29.68	23.55	22.69	12.65	13.71	17.45
Effective Tax Rate (%)	26.97	28.19	27.49	25.28	27.33	27.65	23.85
Dvd Payout Ratio (%)	13.67	11.8	16.57	15.05	30.16	24.8	17.14
Sustainable Growth Rate (%)	- -	16.75	10.35	13.6	6.16	7.2	9.94

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	26	17	29	28	37	21	33
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	26	17	29	28	37	21	33
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	9.13	8.5	7.71	5.45	6.12	6.49	7.39
Long-Term Debt/Equity (%)	79.69	42.26	71.35	94.01	103.14	53.8	67.63
Long-Term Debt/Capital (%)	44.35	29.7	41.64	48.46	50.77	34.98	40.34
Long-Term Debt/Total Assets (%)	7.28	3.59	5.5	5.12	6.32	3.49	5
Total Debt/Equity (%)	79.69	42.26	71.35	94.01	103.14	53.8	67.63
Total Debt/Capital (%)	44.35	29.7	41.64	48.46	50.77	34.98	40.34
Total Debt/Total Assets (%)	7.28	3.59	5.5	5.12	6.32	3.49	5
Net Debt to Equity	-52.97	-40.06	-38.52	-93.62	-52.3	-39.08	-30.19
Net Debt/Capital (%)	-41.8	-39.19	-28.99	-93.25	-34.68	-34.06	-21.97
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	-7	- -	-1	-7	-1
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	9.13	8.5	7.71	5.45	6.12	6.49	7.39
Long-Term Debt/Equity (%)	79.69	42.26	71.35	94.01	103.14	53.8	67.63
Long-Term Debt/Capital (%)	44.35	29.7	41.64	48.46	50.77	34.98	40.34
Long-Term Debt/Total Assets (%)	7.28	3.59	5.5	5.12	6.32	3.49	5
Total Debt/Equity (%)	79.69	42.26	71.35	94.01	103.14	53.8	67.63
Total Debt/Capital (%)	44.35	29.7	41.64	48.46	50.77	34.98	40.34
Total Debt/Total Assets (%)	7.28	3.59	5.5	5.12	6.32	3.49	5
CFO/Total Liabilities	1.83	1.98	1.48	1.22	1.28	1.01	0.73
CFO/CapEx	15.41	31.82	1.08	15.61	13.15	0.76	6.08
Altman's Z-Score	0.28	0.24	0.22	0.23	0.23	0.24	0.26

Working Capital (USD)

Working Capital 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

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

	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	47	49	49	43	61	61	89
- Cash & Cash Equivalents	17	16	16	28	19	15	15
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	26	17	29	28	37	21	33
Enterprise Value	55	50	62	43	79	67	108
Total Capital	58	57	70	58	73	61	83
Total Debt/Capital (%)	44.35	29.7	41.64	48.46	50.77	34.98	40.34
Total Debt / EV	0.47	0.34	0.47	0.66	0.47	0.32	0.31
EV/Sales	3.19	2.15	2.92	1.71	3.46	2.54	3.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	9.36	5.85	8.61	6.74	11.26	11.66	23.92
EV/Free Cash Flow to Firm	8.79	5.67	4.48	6.34	10.47	5.05	20.54
Diluted Market Cap	46	49	49	43	61	61	- -
Diluted Enterprise Value	54	50	62	43	79	67	19
EV per Share	136.33	122.67	153.64	105.29	194.84	164.28	265.62
TTM Sales	17	23	21	25	23	26	31
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	6	8	7	6	7	6	5
TTM Free Cash Flow to Firm	6	9	14	7	8	13	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	7.25	5.56	3.51	6.32	8.06	4.61	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	55	50	62	43	79	67	108
Low Price	70	110	120.5	82	105	149.5	150
EV/Sales	3.19	2.15	2.92	1.71	3.46	2.54	3.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	10.41	7.1	9.74	7.52	21.04	16.91	- -
Price/Earnings Average	8.79	7.52	9.74	8.21	17.78	16.91	- -
Price/Earnings High	10.77	8.84	9.79	8.63	21.04	16.91	- -
Price/Earnings Low	6.33	6.48	9.74	5.88	14.73	16.86	- -
Price/Book Value	1.44	1.22	1.19	1.43	1.7	1.55	1.81
Price/Book Value Average	1.22	1.29	1.19	1.56	1.44	1.55	1.42
Price/Book Value High	1.49	1.52	1.2	1.64	1.7	1.55	2.42
Price/Book Value Low	0.88	1.12	1.19	1.12	1.19	1.54	1.23
Price/Tangible Book Value	1.81	1.5	1.82	2.89	2.88	2.38	2.46
Price/Tangible Book Value Average	1.53	1.59	1.82	3.16	2.44	2.38	1.94
Price/Tangible Book Value High	1.87	1.87	1.83	3.32	2.88	2.38	3.3
Price/Tangible Book Value Low	1.1	1.37	1.82	2.26	2.02	2.37	1.68
Price/Sales	2.63	2.11	2.29	1.71	2.66	2.32	- -
Price/Sales Average	2.22	2.23	2.29	1.86	2.25	2.32	- -
Price/Sales High	2.72	2.62	2.3	1.96	2.66	2.32	- -
Price/Sales Low	1.6	1.92	2.29	1.33	1.86	2.31	- -
Price/Cash Flow	7.72	5.74	6.75	6.72	8.67	10.64	- -
Price/Cash Flow Average	6.52	6.08	6.75	7.34	7.33	10.64	- -
Price/Cash Flow High	7.99	7.14	6.78	7.72	8.67	10.64	- -
Price/Cash Flow Low	4.7	5.24	6.75	5.25	6.07	10.61	- -
Price/Free Cash Flow Average	6.12	5.89	3.51	6.9	6.81	4.61	- -
Price/Free Cash Flow High	7.5	6.93	3.53	7.25	8.06	4.61	- -
Price/Free Cash Flow Low	4.41	5.08	3.51	4.94	5.64	4.6	- -
EV/Sales Average	2.77	2.27	2.92	1.87	3.04	2.54	2.91
EV/Sales High	3.28	2.66	2.94	1.96	3.46	2.54	4.53
EV/Sales Low	2.13	1.96	2.92	1.34	2.66	2.53	2.6
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	115	120.5	120.5	105	150	150	220
High Price	119	150	121.08	120.5	150	150	295
Enterprise Value Average	48	53	62	47	70	67	89
Enterprise Value High	57	62	62	49	79	67	138
Enterprise Value Low	37	45	62	33	61	66	79

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 (%)	- -	19	12.4	16.01	8.83	9.58	11.99
Return on Assets (%)	- -	1.67	1	1.05	0.51	0.6	0.84
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	34.6	41.33	32.48	30.36	17.4	18.94	22.92
Profit Margin (%)	25.27	29.68	23.55	22.69	12.65	13.71	17.45
Net Income to Common Margin (%)	25.27	29.68	23.55	22.69	12.65	13.71	17.45
Effective Tax Rate (%)	26.97	28.19	27.49	25.28	27.33	27.65	23.85
Dvd Payout Ratio (%)	13.67	11.8	16.57	15.05	30.16	24.8	17.14
Sustainable Growth Rate (%)	- -	16.75	10.35	13.6	6.16	7.2	9.94

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	26	17	29	28	37	21	33
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	26	17	29	28	37	21	33
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	9.13	8.5	7.71	5.45	6.12	6.49	7.39
Long-Term Debt/Equity (%)	79.69	42.26	71.35	94.01	103.14	53.8	67.63
Long-Term Debt/Capital (%)	44.35	29.7	41.64	48.46	50.77	34.98	40.34
Long-Term Debt/Total Assets (%)	7.28	3.59	5.5	5.12	6.32	3.49	5
Total Debt/Equity (%)	79.69	42.26	71.35	94.01	103.14	53.8	67.63
Total Debt/Capital (%)	44.35	29.7	41.64	48.46	50.77	34.98	40.34
Total Debt/Total Assets (%)	7.28	3.59	5.5	5.12	6.32	3.49	5
Net Debt to Equity	-52.97	-40.06	-38.52	-93.62	-52.3	-39.08	-30.19
Net Debt/Capital (%)	-41.8	-39.19	-28.99	-93.25	-34.68	-34.06	-21.97
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	-7	- -	-1	-7	-1
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	9.13	8.5	7.71	5.45	6.12	6.49	7.39
Long-Term Debt/Equity (%)	79.69	42.26	71.35	94.01	103.14	53.8	67.63
Long-Term Debt/Capital (%)	44.35	29.7	41.64	48.46	50.77	34.98	40.34
Long-Term Debt/Total Assets (%)	7.28	3.59	5.5	5.12	6.32	3.49	5
Total Debt/Equity (%)	79.69	42.26	71.35	94.01	103.14	53.8	67.63
Total Debt/Capital (%)	44.35	29.7	41.64	48.46	50.77	34.98	40.34
Total Debt/Total Assets (%)	7.28	3.59	5.5	5.12	6.32	3.49	5
CFO/Total Liabilities	1.83	1.98	1.48	1.22	1.28	1.01	0.73
CFO/CapEx	15.41	31.82	1.08	15.61	13.15	0.76	6.08
Altman's Z-Score	0.28	0.24	0.22	0.23	0.23	0.24	0.26

Working Capital (USD)

Working Capital 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

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

	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	47	49	49	43	61	61	89
- Cash & Cash Equivalents	17	16	16	28	19	15	15
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	26	17	29	28	37	21	33
Enterprise Value	55	50	62	43	79	67	108
Total Capital	58	57	70	58	73	61	83
Total Debt/Capital (%)	44.35	29.7	41.64	48.46	50.77	34.98	40.34
Total Debt / EV	0.47	0.34	0.47	0.66	0.47	0.32	0.31
EV/Sales	3.19	2.15	2.92	1.71	3.46	2.54	3.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	9.36	5.85	8.61	6.74	11.26	11.66	23.92
EV/Free Cash Flow to Firm	8.79	5.67	4.48	6.34	10.47	5.05	20.54
Diluted Market Cap	46	49	49	43	61	61	- -
Diluted Enterprise Value	54	50	62	43	79	67	19
EV per Share	136.33	122.67	153.64	105.29	194.84	164.28	265.62
TTM Sales	17	23	21	25	23	26	31
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	6	8	7	6	7	6	5
TTM Free Cash Flow to Firm	6	9	14	7	8	13	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	7.25	5.56	3.51	6.32	8.06	4.61	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	55	50	62	43	79	67	108
Low Price	70	110	120.5	82	105	149.5	150
EV/Sales	3.19	2.15	2.92	1.71	3.46	2.54	3.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	10.41	7.1	9.74	7.52	21.04	16.91	- -
Price/Earnings Average	8.79	7.52	9.74	8.21	17.78	16.91	- -
Price/Earnings High	10.77	8.84	9.79	8.63	21.04	16.91	- -
Price/Earnings Low	6.33	6.48	9.74	5.88	14.73	16.86	- -
Price/Book Value	1.44	1.22	1.19	1.43	1.7	1.55	1.81
Price/Book Value Average	1.22	1.29	1.19	1.56	1.44	1.55	1.42
Price/Book Value High	1.49	1.52	1.2	1.64	1.7	1.55	2.42
Price/Book Value Low	0.88	1.12	1.19	1.12	1.19	1.54	1.23
Price/Tangible Book Value	1.81	1.5	1.82	2.89	2.88	2.38	2.46
Price/Tangible Book Value Average	1.53	1.59	1.82	3.16	2.44	2.38	1.94
Price/Tangible Book Value High	1.87	1.87	1.83	3.32	2.88	2.38	3.3
Price/Tangible Book Value Low	1.1	1.37	1.82	2.26	2.02	2.37	1.68
Price/Sales	2.63	2.11	2.29	1.71	2.66	2.32	- -
Price/Sales Average	2.22	2.23	2.29	1.86	2.25	2.32	- -
Price/Sales High	2.72	2.62	2.3	1.96	2.66	2.32	- -
Price/Sales Low	1.6	1.92	2.29	1.33	1.86	2.31	- -
Price/Cash Flow	7.72	5.74	6.75	6.72	8.67	10.64	- -
Price/Cash Flow Average	6.52	6.08	6.75	7.34	7.33	10.64	- -
Price/Cash Flow High	7.99	7.14	6.78	7.72	8.67	10.64	- -
Price/Cash Flow Low	4.7	5.24	6.75	5.25	6.07	10.61	- -
Price/Free Cash Flow Average	6.12	5.89	3.51	6.9	6.81	4.61	- -
Price/Free Cash Flow High	7.5	6.93	3.53	7.25	8.06	4.61	- -
Price/Free Cash Flow Low	4.41	5.08	3.51	4.94	5.64	4.6	- -
EV/Sales Average	2.77	2.27	2.92	1.87	3.04	2.54	2.91
EV/Sales High	3.28	2.66	2.94	1.96	3.46	2.54	4.53
EV/Sales Low	2.13	1.96	2.92	1.34	2.66	2.53	2.6
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	115	120.5	120.5	105	150	150	220
High Price	119	150	121.08	120.5	150	150	295
Enterprise Value Average	48	53	62	47	70	67	89
Enterprise Value High	57	62	62	49	79	67	138
Enterprise Value Low	37	45	62	33	61	66	79

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	43.72	57.17	52.53	61.52	56.38	64.71	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	11.05	16.97	12.37	13.96	7.13	8.87	- -
Basic EPS from Cont Ops	11.05	16.97	12.37	13.96	7.13	8.87	- -
Diluted EPS, GAAP	11.05	16.97	12.37	13.96	7.13	8.87	- -
Diluted EPS from Cont Ops	11.05	16.97	12.37	13.96	7.13	8.87	- -
Dividend per Share	1.51	2	2.05	2.1	2.15	2.2	- -
Cash Flow per Share	14.89	21	17.85	15.61	17.3	14.09	- -
Free Cash Flow per Basic Share	13.93	20.34	1.39	14.61	15.99	-4.33	- -
Cash & Equivalents per Share	42.28	39.49	38.87	68.75	46.13	37.92	36.8
Book Value per Share	79.83	98.6	100.93	73.43	88.2	97.03	121.86
Tangible Book Value per Share	63.59	80.16	66.05	36.29	52.01	63.16	89.37

Redwood Financial, Inc.

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)