BRC Group Holdings, Inc. Financial Ratios — RILY Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	11.43	16.64	5.56	5.92	26.3	45.91	74.56	-30.3	-29.27	- -	- -
Return on Assets (%)	0.81	4.49	1.37	-5.46	8.7	10.84	1.4	0.93	3.82	8.24	10.45	-2.67	-1.64	-19.44	17.62
Return on Capital (%)	2.94	7.56	4.6	- -	9.11	8.14	4.95	6.35	11.34	17.77	21.34	- -	- -	- -	- -
Return on Invested Capital (%)	2.9	8.67	3.1	- -	12.02	23.88	7.23	6.53	11.51	14.61	15.66	- -	- -	- -	- -
Gross Margin (%)	63.57	56.32	53.17	51.31	71.45	70.78	83.53	86.15	84.89	86.17	91.38	75.27	63.17	58.24	69.98
EBITDA Margin (%)	13.26	9.86	7.83	-5.49	20.38	29.9	16.25	16	28.74	37.12	35	8.96	14.81	-32.21	11.62
Operating Margin (%)	11.71	8.87	5.38	-6.33	19.62	27.64	12.79	12.74	25.82	34.8	33.34	4.94	11.38	-36.44	7.98
Incremental Operating Margin (%)	87.92	- -	42.84	- -	76.15	39.23	-8.64	12.57	49.96	66.98	31.65	83.67	25.56	- -	-450.49
Pretax Margin (%)	4.19	7.48	1.68	-11.26	18.9	24.72	6.35	5.04	17.88	33.5	39.54	-33.64	-13.79	-84	23.71
Profit Margin (%)	0.95	4.19	1.39	-7.52	10.49	11.31	3.59	3.67	12.51	24.59	28.63	-16.08	-6.91	-71.3	31.76
Net Income to Common Margin (%)	0.95	4.19	1.39	-7.52	10.49	11.31	3.59	3.67	12.47	24.03	28.15	-16.89	-7.47	-72.05	30.92
Effective Tax Rate (%)	77.39	30.85	55	- -	36.15	30.44	41.62	23.02	29.71	27	26.67	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	-8.27	34	12.14	136.06	131.19	50.16	19.57	77.3	-43.62	-81.12	-3.58	-3.44
Sustainable Growth Rate (%)	- -	- -	- -	- -	7.55	14.62	-2.01	-1.85	13.11	36.92	16.93	-43.52	-53.02	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	67	64	63	25	1	28	206	540	867	1,061	2,102	2,546	2,454	1,839	1,469
ST Debt	15	14	15	19	- -	- -	- -	- -	- -	- -	80	128	44	16	7
LT Debt	52	50	49	7	- -	28	206	540	867	1,061	2,022	2,418	2,411	1,823	1,462
Total Debt/EBITDA	8.01	7.75	10.63	-5.93	0.02	0.49	3.93	7.98	4.63	3.43	3.86	28.6	11.46	-5.33	13.06
Net Debt/EBITDA	6.22	5.49	7.47	-0.83	-1.29	-1.48	1.4	5.33	3.74	2.9	3.22	24.47	9.96	-4.73	10.68
Total Debt/EBIT	9.07	8.62	15.47	-5.15	0.02	0.53	4.99	10.03	5.15	3.65	4.06	51.89	14.92	-4.71	19.01
Net Debt/EBIT	7.04	6.1	10.86	-0.72	-1.33	-1.6	1.77	6.7	4.16	3.09	3.38	44.4	12.97	-4.18	15.54
EBITDA to Interest Expense	1.72	3.17	2.24	-3.36	27.49	28.52	6.25	2.03	3.73	4.75	5.89	0.63	1.37	-2.59	1.21
EBITDA-CapEx/Interest Expense	1.62	2.68	1.38	-3.76	26.92	27.79	6.05	1.86	3.66	4.71	5.88	0.6	1.32	-2.65	1.09
EBIT to Interest Expense	1.52	2.85	1.54	-3.87	26.48	26.36	4.92	1.61	3.35	4.45	5.61	0.35	1.05	-2.93	0.83
Interest Expense	5	3	3	1	1	2	8	33	50	65	92	141	156	133	93
Common Equity/Total Assets	-10.81	-6.33	-5.65	69.83	82.64	56.44	19.18	13.18	15.56	19.25	11.3	7.31	4.79	-27.38	-10.05
Long-Term Debt/Equity (%)	- -	- -	- -	6.77	0.25	18.42	77.44	208.95	222.15	196.87	192.57	353.27	670.43	- -	- -
Long-Term Debt/Capital (%)	88.19	84.17	82.32	5.38	0.25	15.55	43.64	67.63	68.96	66.32	64.15	74.86	85.67	131.8	108.43
Long-Term Debt/Total Assets (%)	68.39	62.65	66.18	4.73	0.21	10.47	14.84	27.61	37.4	39.85	34.56	39.57	39.64	102.2	85.67
Total Debt/Equity (%)	-817.22	-1,536.57	-1,526.91	25.89	0.5	18.42	77.44	208.95	222.15	196.87	200.19	371.93	682.62	-403.24	-1,221.2
Total Debt/Capital (%)	113.94	106.96	107.01	20.56	0.5	15.55	43.64	67.63	68.96	66.32	66.69	78.81	87.22	132.98	108.92
Total Debt/Total Assets (%)	88.36	79.61	86.03	18.08	0.41	10.47	14.84	27.61	37.4	39.85	35.93	41.66	40.37	103.12	86.06
Net Debt to Equity	-634.62	-1,087.86	-1,072.39	3.64	-26.96	-56.12	27.47	139.58	179.67	166.37	167.05	318.2	593.4	-358.21	-998.76
Net Debt/Capital (%)	118.59	110.09	110.28	3.51	-36.9	-127.91	21.55	58.26	60.82	59.92	61.05	73.54	82.34	132.16	107.07
EBITDA	8	8	6	-4	23	57	52	68	187	310	544	89	214	-345	112
EBITDA-CapEx	8	7	4	-5	22	55	51	62	184	308	544	85	206	-353	101
Operating Income (Loss)	7	7	4	-5	22	53	41	54	168	290	518	49	165	-391	77

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.52	0.6	0.72	1.25	3.05	1.6	3.52	2.44	0.51	0.45	0.54	0.49	0.64	0.46	1.02
Current Ratio	2.02	2.04	2.16	2.01	2.6	1.79	3	2.05	2.74	2.49	3.19	2.85	4.39	2.28	2.17
Quick Ratio	1.2	1.14	1.39	1.57	3.59	1.87	4.24	3.09	2.2	2.46	2.48	2.3	2.74	1.17	1.77
CFO/Avg Current Liab	-0.07	0.54	-0.09	-0.8	1.27	1.63	-1.03	-0.77	-0.14	0.27	0.14	0.01	0.05	0.78	-0.22
Common Equity/Total Assets	-10.81	-6.33	-5.65	69.83	82.64	56.44	19.18	13.18	15.56	19.25	11.3	7.31	4.79	-27.38	-10.05
Long-Term Debt/Equity (%)	- -	- -	- -	6.77	0.25	18.42	77.44	208.95	222.15	196.87	192.57	353.27	670.43	- -	- -
Long-Term Debt/Capital (%)	88.19	84.17	82.32	5.38	0.25	15.55	43.64	67.63	68.96	66.32	64.15	74.86	85.67	131.8	108.43
Long-Term Debt/Total Assets (%)	68.39	62.65	66.18	4.73	0.21	10.47	14.84	27.61	37.4	39.85	34.56	39.57	39.64	102.2	85.67
Total Debt/Equity (%)	-817.22	-1,536.57	-1,526.91	25.89	0.5	18.42	77.44	208.95	222.15	196.87	200.19	371.93	682.62	-403.24	-1,221.2
Total Debt/Capital (%)	113.94	106.96	107.01	20.56	0.5	15.55	43.64	67.63	68.96	66.32	66.69	78.81	87.22	132.98	108.92
Total Debt/Total Assets (%)	88.36	79.61	86.03	18.08	0.41	10.47	14.84	27.61	37.4	39.85	35.93	41.66	40.37	103.12	86.06
CFO/Total Liabilities	-2.42	19.13	-3.2	-54.95	137.1	70.28	-7.3	-6.01	-1.41	2.72	1.06	0.12	0.43	11.77	-3.27
CFO/CapEx	-3.87	12.78	-1.09	-45.69	66.26	55.06	-49.57	-18.81	-7.86	28.21	75.29	1.7	3.18	33.14	-5.28
Altman's Z-Score	1.55	1.9	1.79	3.01	6.5	4.45	0.79	0.64	1.11	1.43	1.23	0.55	0.62	-0.95	0.44

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	11.64	6.94	6.15	8.66	12.14	14.47	17.43	14.35	15.6	19.57	34.37	10	11.56	12.63	15.6
Days Sales Outstanding	31.36	52.57	59.33	42.14	30.05	25.23	20.95	25.44	23.4	18.65	10.62	36.5	31.58	28.89	23.4
Inventory Turnover	41.69	16.4	16.55	15.83	10.34	13.64	3.74	1.15	1.22	1.36	2.94	4.65	5.02	4.75	4.17
Days Inventory Outstanding	8.75	22.26	22.06	23.05	35.28	26.77	97.47	317.96	298.7	267.46	124.29	78.45	72.67	76.8	87.6
Accounts Payable Turnover	3.54	2.54	2.34	6.38	27.74	30.81	26.13	27.84	19.93	33.56	11.21	7.83	8.63	8.73	5.91
Accounts Payable Turnover Days	103.24	143.53	156.28	57.25	13.16	11.85	13.97	13.11	18.31	10.87	32.57	46.6	42.3	41.83	61.77
Cash Conversion Cycle	-63.12	-68.71	-74.89	7.95	52.18	40.15	104.45	330.28	303.78	275.24	102.34	68.35	61.96	63.86	49.23
Inventory to Cash Days	22.61	30.31	37.28	19.09	-5.23	-1.54	-76.53	-292.51	-275.3	-248.82	-113.67	-41.95	-41.09	-47.91	-64.2
Inventories	1	3	1	4	2	6	23	79	82	87	4	102	110	78	61
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17	15	13
Other Inventory	1	3	1	4	2	6	23	79	82	87	4	102	94	63	48

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	4	9	8	158	163	353	481	378	679	1,140	2,452	976	628	140	143
- Cash & Cash Equivalents	15	19	19	22	30	112	133	179	104	104	279	269	223	147	227
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	1	- -	- -	- -	1	- -	1	30	26	389	238	68	32	51
+ Total Debt	67	64	63	25	1	28	206	540	867	1,061	2,102	2,546	2,454	1,839	1,469
Enterprise Value	56	56	53	144	108	253	408	466	1,471	2,124	4,664	3,491	2,929	1,864	1,436
Total Capital	59	60	59	122	110	178	472	799	1,257	1,600	3,153	3,230	2,814	1,383	1,348
Total Debt/Capital (%)	113.94	106.96	107.01	20.56	0.5	15.55	43.64	67.63	68.96	66.32	66.69	78.81	87.22	132.98	108.92
Total Debt / EV	1.2	1.15	1.2	0.17	0.01	0.11	0.5	1.16	0.59	0.5	0.45	0.73	0.84	0.99	1.02
EV/Sales	0.88	0.66	0.7	1.86	0.96	1.33	1.27	1.1	2.26	2.55	3	3.51	2.03	1.74	1.48
EV/EBITDA	6.66	6.71	8.88	- -	4.7	4.45	7.8	6.88	7.85	6.86	8.57	39.21	13.68	- -	12.77
EV/EBIT	7.54	7.47	12.92	- -	4.88	4.81	9.91	8.64	8.74	7.32	9	71.15	17.8	- -	18.59
EV/Cash Flow to Firm	- -	3.08	- -	- -	3.34	3.1	- -	- -	181.9	20.16	39.3	29.06	19.51	4.66	38.8
EV/Free Cash Flow to Firm	- -	2.88	53.35	- -	3.3	3.05	- -	- -	127.39	19.78	39.07	28.14	18.56	4.57	29.71
Diluted Market Cap	3	9	8	95	161	339	440	380	693	1,172	2,577	964	614	139	143
Diluted Enterprise Value	56	55	53	99	131	256	513	742	1,485	2,156	4,790	3,479	2,914	1,863	1,436
EV per Share	36.21	37.04	35.28	9	6.55	13.23	15.37	17.51	54.55	82.39	169.04	122.38	97.82	61.12	46.94
TTM Sales	64	84	76	77	113	190	322	423	652	834	1,555	994	1,446	1,072	968
TTM EBITDA	8	8	6	-4	23	57	52	68	187	310	544	89	214	-345	112
TTM Operating Income	7	7	4	-5	22	53	41	54	168	290	518	49	165	-391	77
TTM Cash Flow to Firm	-1	18	-1	-22	32	82	-77	-76	8	105	119	120	150	400	37
TTM Free Cash Flow to Firm	- -	19	1	-22	33	83	-75	-71	12	107	119	124	158	408	48

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-2.31	0.52	-40.26	-4.22	5.01	4.15	-5.49	-3.93	-29.2	19.62	49.98	91.2	19.07	0.51	-2.95
EV/EBIT	7.54	7.47	12.92	- -	4.88	4.81	9.91	8.64	8.74	7.32	9	71.15	17.8	- -	18.59
Enterprise Value	56	56	53	144	108	253	408	466	1,471	2,124	4,664	3,491	2,929	1,864	1,436
Low Price	1	2.18	3	0.2	7.98	8.59	13.55	13.78	13.6	12.94	42.4	30.75	16.65	4.07	2.67
EV/Sales	0.88	0.66	0.7	1.86	0.96	1.33	1.27	1.1	2.26	2.55	3	3.51	2.03	1.74	1.48
EV/EBITDA	6.66	6.71	8.88	- -	4.7	4.45	7.8	6.88	7.85	6.86	8.57	39.21	13.68	- -	12.77
Price/Earnings	5.64	2.5	7.59	- -	13.6	15.52	36.31	23.75	8.17	5.65	5.56	- -	- -	- -	0.48
Price/Earnings Average	11.95	2.17	8.77	-11.65	14.09	9.5	33.65	33.65	6.71	3.2	4.11	-8.89	-10.27	-0.61	0.46
Price/Earnings High	28.44	4.48	13.55	-19.22	18.89	16.36	42.73	39.64	9.79	5.74	5.68	-15.32	-16.46	-1.57	0.81
Price/Earnings Low	2.37	0.89	4.07	-0.33	10.97	7.23	27.18	23.05	4.41	1.65	2.65	-5.16	-4.51	-0.16	0.27
Price/Book Value	-0.45	-1.8	-2.02	1.63	1.49	2.36	1.81	1.46	1.88	2.22	3.71	2.18	2.16	-0.29	-0.83
Price/Book Value Average	-0.95	-1.57	-2.33	1.16	1.54	1.45	1.68	2.07	1.55	1.26	2.74	3.38	3.9	-0.96	-0.81
Price/Book Value High	-2.25	-3.23	-3.6	1.91	2.07	2.49	2.13	2.44	2.26	2.26	3.79	5.83	6.24	-2.5	-1.41
Price/Book Value Low	-0.19	-0.64	-1.08	0.03	1.2	1.1	1.35	1.42	1.02	0.65	1.77	1.96	1.71	-0.25	-0.48
Price/Tangible Book Value	-0.26	-0.84	-0.84	2.37	2.32	5.96	4.36	-6.67	-8.13	12.02	12.07	-2.22	-1.68	-0.14	-0.21
Price/Tangible Book Value Average	-0.55	-0.73	-0.97	1.68	2.4	3.65	4.04	-9.45	-6.68	6.81	8.94	-3.43	-3.04	-0.46	-0.2
Price/Tangible Book Value High	-1.32	-1.51	-1.5	2.78	3.22	6.28	5.13	-11.13	-9.74	12.22	12.34	-5.91	-4.86	-1.19	-0.35
Price/Tangible Book Value Low	-0.11	-0.3	-0.45	0.05	1.87	2.77	3.26	-6.47	-4.39	3.52	5.76	-1.99	-1.33	-0.12	-0.12
Price/Sales	0.05	0.1	0.11	1.23	1.43	1.76	1.3	0.87	1.02	1.36	1.56	0.97	0.42	0.13	0.15
Price/Sales Average	0.11	0.09	0.12	0.88	1.48	1.07	1.21	1.23	0.84	0.77	1.16	1.5	0.77	0.44	0.14
Price/Sales High	0.27	0.19	0.19	1.45	1.98	1.85	1.53	1.45	1.22	1.38	1.6	2.59	1.23	1.13	0.25
Price/Sales Low	0.02	0.04	0.06	0.02	1.15	0.82	0.97	0.84	0.55	0.4	0.75	0.87	0.34	0.12	0.08
Price/Cash Flow	-1.66	0.54	-3.22	-4.13	5.07	4.16	-5.13	-3.6	-24.44	19.63	47.78	144.9	25.07	0.53	-2.39
Price/Cash Flow Average	-3.52	0.47	-3.72	-2.93	5.25	2.55	-4.75	-5.11	-20.07	11.12	35.37	224.35	45.27	1.78	-2.32
Price/Cash Flow High	-8.37	0.97	-5.75	-4.84	7.04	4.39	-6.04	-6.02	-29.29	19.94	48.84	386.58	72.52	4.61	-4.04
Price/Cash Flow Low	-0.7	0.19	-1.73	-0.08	4.09	1.94	-3.84	-3.5	-13.2	5.74	22.8	130.29	19.89	0.47	-1.37
Price/Free Cash Flow Average	-4.89	0.45	-46.52	-3	5.19	2.54	-5.08	-5.57	-23.98	11.12	36.99	141.2	34.43	1.72	-2.86
Price/Free Cash Flow High	-11.63	0.93	-71.89	-4.95	6.96	4.38	-6.46	-6.56	-34.99	19.94	51.09	243.3	55.16	4.48	-4.99
Price/Free Cash Flow Low	-0.97	0.18	-21.57	-0.09	4.04	1.93	-4.11	-3.81	-15.77	5.74	23.85	82	15.13	0.45	-1.69
EV/Sales Average	0.95	0.65	0.71	1.5	1.24	0.7	1.61	2.12	2.07	1.95	2.59	4.05	2.38	2.05	1.48
EV/Sales High	1.12	0.75	0.78	2.45	1.75	1.52	1.98	2.35	2.46	2.57	3.03	5.15	2.85	2.75	1.59
EV/Sales Low	0.85	0.59	0.64	0.09	0.9	0.43	1.34	1.72	1.78	1.58	2.18	3.41	1.94	1.72	1.42
EV/EBITDA Average	7.16	6.57	9.1	-27.33	6.06	2.33	9.9	13.25	7.2	5.26	7.4	45.22	16.04	-6.36	12.73
EV/EBITDA High	8.44	7.6	9.99	-44.56	8.57	5.08	12.2	14.66	8.57	6.92	8.67	57.48	19.23	-8.54	13.65
EV/EBITDA Low	6.41	6	8.22	-1.59	4.43	1.42	8.27	10.76	6.19	4.25	6.22	38.1	13.07	-5.35	12.23
EV/EBIT Average	8.1	7.3	13.23	-23.71	6.3	2.53	12.58	16.64	8.02	5.61	7.77	82.05	20.88	-5.62	18.53
EV/EBIT High	9.55	8.45	14.53	-38.66	8.9	5.49	15.5	18.41	9.54	7.38	9.1	104.31	25.03	-7.54	19.86
EV/EBIT Low	7.26	6.67	11.96	-1.38	4.6	1.54	10.5	13.51	6.88	4.54	6.53	69.15	17.01	-4.73	17.79
Last Price	2.38	6.14	5.6	9.9	9.9	18.45	18.1	14.2	25.18	44.22	88.86	34.2	20.99	4.59	4.67
High Price	12	11	10	11.6	13.75	19.45	21.3	23.7	30.17	44.93	90.83	91.24	60.72	40.09	7.9
Enterprise Value Average	60	54	54	116	139	133	519	897	1,350	1,630	4,027	4,026	3,435	2,195	1,432
Enterprise Value High	71	63	60	189	197	289	639	992	1,606	2,142	4,718	5,118	4,118	2,947	1,535
Enterprise Value Low	54	50	49	7	102	81	433	728	1,159	1,317	3,382	3,392	2,799	1,848	1,375

Shares Outstanding	2	2	2	16	16	19	27	27	27	26	28	29	30	30	31
Diluted Weighted Avg Shares	1	1	1	10	16	18	24	27	28	27	29	28	29	30	31
Basic Weighted Avg Shares	1	1	1	10	16	18	23	26	26	26	27	28	29	30	31
Revenue per Share	44.52	58.53	53.09	8.02	6.94	10.51	13.9	16.31	24.7	32.58	56.81	35.26	49.4	35.33	31.68
EBITDA per Share	5.9	5.77	4.16	-0.44	1.41	3.14	2.26	2.61	7.1	12.09	19.89	3.16	7.32	-11.38	3.68
Operating Income per Share	5.21	5.19	2.86	-0.51	1.36	2.91	1.78	2.08	6.38	11.34	18.94	1.74	5.62	-12.88	2.53
Basic EPS, GAAP	0.42	2.46	0.74	-0.6	0.73	1.19	0.5	0.6	3.08	7.83	15.99	-5.95	-3.69	-25.46	9.8
Basic EPS from Cont Ops	0.42	3.03	0.4	-0.6	0.84	1.81	0.51	0.63	3.1	7.97	16.47	-9.55	-5.47	-30.41	7.84
Diluted EPS, GAAP	0.41	2.38	0.71	-0.6	0.73	1.17	0.48	0.58	2.95	7.56	15.09	-5.95	-3.69	-25.46	9.8
Diluted EPS from Cont Ops	0.41	2.93	0.39	-0.6	0.83	1.78	0.49	0.61	2.98	7.7	15.54	-9.55	-5.47	-30.41	7.84
Dividend per Share	- -	- -	- -	0.05	0.32	0.29	0.72	0.87	1.57	1.7	12.96	4.52	5.1	1.38	- -
Cash Flow per Share	-1.43	11.3	-1.74	-2.4	1.95	4.43	-3.53	-3.94	-1.03	2.25	1.86	0.24	0.84	8.69	-1.95
Free Cash Flow per Basic Share	-1.8	10.42	-3.33	-2.45	1.92	4.35	-3.6	-4.15	-1.16	2.17	1.84	0.1	0.57	8.43	-2.32
Cash & Equivalents per Share	9.7	12.48	12.58	2.48	3.38	6.72	10.47	17.03	3.87	4.02	10.11	9.42	7.44	4.81	7.41
Book Value per Share	-5.33	-3.4	-2.78	6.08	6.65	7.8	10.01	9.7	13.37	19.88	23.97	15.65	9.72	-16.01	-5.61
Tangible Book Value per Share	-9.09	-7.29	-6.66	4.18	4.26	3.1	4.15	-2.13	-3.1	3.68	7.36	-15.43	-12.49	-33.68	-22.31

BRC Group Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)