REUNION INDUSTRIES INC Financial Ratios — RUNI Stock

Profitability (USD)

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Return on Common Equity (%)	- -	-8.79	-36.89	-7.64	-1.05	-56.04	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-7.69	-27.05	-3.62	-0.41	-16.74	-1.47	5.21	-37.97	-15	4.94	-0.3	-4.49	11.26
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.58	- -	- -	22.38
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.34	- -	- -	49.72
Gross Margin (%)	50	38.67	42.2	19.73	19.59	20.25	22.1	22.19	15.11	14.68	18.41	19.33	19.87	22.63
EBITDA Margin (%)	19	-2.67	- -	6.14	7.82	8.53	6.81	19.74	0.74	1.91	5.54	20.64	18.63	22.33
Operating Margin (%)	-13	-41.33	-27.52	2.32	3.75	2.88	-0.63	12.51	-0.68	-4.46	-1.25	13.78	13.04	19.11
Incremental Operating Margin (%)	- -	72	2.94	8.91	6.34	- -	15.45	47.43	263.66	4.02	- -	65.3	50.71	49.99
Pretax Margin (%)	-13	- -	- -	-2.99	-0.96	-11.41	-1.66	5.57	-16.36	-18.99	10.62	-1.21	-4.44	4.44
Profit Margin (%)	131	-54.67	-128.44	-3.81	-0.32	-12.64	-1.51	4.91	-38.32	-18.99	6.72	-0.32	-4.87	9.06
Net Income to Common Margin (%)	131	-54.67	-128.44	-3.81	-0.32	-12.64	-1.51	4.82	-38.32	-18.99	6.72	-0.32	-4.87	9.06
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.35
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	-1.5	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-8.79	-36.89	-7.64	-1.05	-56.04	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Total Debt	3	3	12	27	24	29	56	70	74	49	51	55	52	41
ST Debt	- -	1	4	11	12	12	31	23	64	49	19	20	52	41
LT Debt	3	3	8	16	13	17	25	47	9	- -	32	36	- -	- -
Total Debt/EBITDA	1.79	-16.5	- -	7.16	3.33	3.47	10.78	3.39	100	46.85	23.47	5.29	5.63	3.11
Net Debt/EBITDA	-6.63	29.5	- -	6.78	3.04	3.23	10.73	3.3	99.07	46.09	23.17	5.18	5.42	2.99
Total Debt/EBIT	-2.62	-1.06	-4.07	18.93	6.94	10.29	-117.34	5.35	-9.87	-20.11	-103.84	7.93	8.04	3.64
Net Debt/EBIT	9.69	1.9	-3.9	17.93	6.34	9.57	-116.81	5.21	-9.77	-19.78	-102.5	7.77	7.74	3.5
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	88.55	86.43	60.31	38.43	39.25	20.84	-13.32	18.52	-20.43	-55.75	-53.87	-45.2	-53.68	-51.85
Long-Term Debt/Equity (%)	6.78	6.05	25.24	53.98	44.72	88.3	1,802.24	216.48	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	6.33	5.64	18.16	28.16	24.1	34.87	43.67	50.92	16.64	0.33	136.78	118.11	- -	- -
Long-Term Debt/Total Assets (%)	6	5.23	15.22	20.74	17.61	22.17	30.85	40.08	11.16	0.11	61.94	62.95	- -	- -
Total Debt/Equity (%)	6.98	7.4	38.98	91.7	85.56	153.19	4,026.89	325.15	-428.54	-160.42	-184.07	-219.46	-191.69	-183.48
Total Debt/Capital (%)	6.53	6.89	28.05	47.83	46.11	60.5	97.58	76.48	130.44	265.5	218.95	183.71	209.07	219.79
Total Debt/Total Assets (%)	6.18	6.4	23.51	35.24	33.7	38.46	68.94	60.2	87.54	89.44	99.16	97.92	101.67	93.07
Net Debt to Equity	-25.87	-13.23	37.38	86.85	78.17	142.55	4,008.72	316.74	-424.56	-157.81	-181.7	-214.92	-184.61	-176.49
Net Debt/Capital (%)	-34.9	-15.25	27.21	46.48	43.87	58.77	97.57	76	130.81	272.99	222.39	187.02	218.18	230.74
EBITDA	2	- -	- -	4	7	8	5	21	1	1	2	10	9	13
EBITDA-CapEx	-2	-8	- -	3	3	5	4	17	-2	1	2	10	9	13
Operating Income (Loss)	-1	-3	-3	1	4	3	- -	13	-1	-2	- -	7	6	11

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Cash Ratio	7.27	2.56	0.04	0.05	0.08	0.06	- -	0.04	0.01	0.01	0.02	0.03	0.03	0.03
Current Ratio	8.18	3.44	0.83	0.92	0.86	0.64	0.79	0.96	0.34	0.28	0.49	0.68	0.34	0.38
Quick Ratio	7.86	3.31	0.44	0.51	0.51	0.4	0.49	0.31	0.14	0.16	0.22	0.26	0.13	0.17
CFO/Avg Current Liab	- -	-0.07	0.31	0.06	0.14	0.07	-0.04	0.1	0.08	-0.01	-0.04	-0.08	- -	-0.06
Common Equity/Total Assets	88.55	86.43	60.31	38.43	39.25	20.84	-13.32	18.52	-20.43	-55.75	-53.87	-45.2	-53.68	-51.85
Long-Term Debt/Equity (%)	6.78	6.05	25.24	53.98	44.72	88.3	1,802.24	216.48	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	6.33	5.64	18.16	28.16	24.1	34.87	43.67	50.92	16.64	0.33	136.78	118.11	- -	- -
Long-Term Debt/Total Assets (%)	6	5.23	15.22	20.74	17.61	22.17	30.85	40.08	11.16	0.11	61.94	62.95	- -	- -
Total Debt/Equity (%)	6.98	7.4	38.98	91.7	85.56	153.19	4,026.89	325.15	-428.54	-160.42	-184.07	-219.46	-191.69	-183.48
Total Debt/Capital (%)	6.53	6.89	28.05	47.83	46.11	60.5	97.58	76.48	130.44	265.5	218.95	183.71	209.07	219.79
Total Debt/Total Assets (%)	6.18	6.4	23.51	35.24	33.7	38.46	68.94	60.2	87.54	89.44	99.16	97.92	101.67	93.07
CFO/Total Liabilities	38.1	-2.86	11.65	2.59	9.15	4.28	-1.97	5.33	5.18	-0.63	-3.33	-4.03	-0.01	-5.66
CFO/CapEx	0.63	-0.02	24	1.2	1.03	0.77	-1.22	1.24	1.82	-1.08	-9.35	-4.22	-0.01	-6.09
Altman's Z-Score	2.68	2.21	0.59	1.15	1.85	1.21	0.59	1.41	-0.42	-2.2	-1.42	-0.28	-1.52	-0.49

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	7.12	9.69	7.97	4.48	3.76	5.51	5.78	7.16
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	51.29	37.65	45.79	81.4	96.96	66.3	63.19	51.01
Inventory Turnover	- -	- -	- -	9.68	10.01	10.56	6	5.32	5.87	5.03	4.37	5.74	4.95	4.62
Days Inventory Outstanding	- -	- -	- -	37.71	36.45	34.57	60.79	68.59	62.22	72.51	83.46	63.56	73.75	78.99
Accounts Payable Turnover	- -	- -	- -	8.25	8.01	8.57	6.1	7.26	6.84	3.98	2.7	3.88	5.21	10.61
Accounts Payable Turnover Days	- -	- -	- -	44.25	45.56	42.61	59.8	50.3	53.36	91.62	135.03	94.1	70.02	34.4
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	52.29	55.94	54.65	62.3	45.38	35.76	66.92	95.6
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	-9.5	-30.94	-16.43	8.89	13.51	2.74	-10.56	-27.98
Inventories	- -	- -	3	7	8	7	13	18	11	8	7	7	9	11
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	5	3	3	3	3	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	2	3	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	3	3	2	3	3	- -
Other Inventory	- -	- -	3	7	8	7	13	18	- -	- -	- -	- -	- -	11

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Market Capitalization	23	19	19	15	20	11	7	21	5	2	9	6	6	7
- Cash & Cash Equivalents	16	9	1	1	2	2	- -	2	1	1	1	1	2	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	1	9	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	3	3	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	3	12	27	24	29	56	70	74	49	51	55	52	41
Enterprise Value	10	13	31	41	42	41	75	89	78	51	60	60	56	47
Total Capital	52	48	44	55	53	48	57	92	57	19	23	30	25	19
Total Debt/Capital (%)	6.53	6.89	28.05	47.83	46.11	60.5	97.58	76.48	130.44	265.5	218.95	183.71	209.07	219.79
Total Debt / EV	0.33	0.25	0.39	0.65	0.57	0.71	0.75	0.79	0.95	0.97	0.86	0.92	0.93	0.88
EV/Sales	1.02	1.75	2.84	0.67	0.45	0.42	0.98	0.85	0.78	0.93	1.52	1.19	1.13	0.79
EV/EBITDA	5.38	- -	- -	10.95	5.79	4.91	14.39	4.32	105.61	48.4	27.43	5.78	6.06	3.54
EV/EBIT	- -	- -	- -	28.94	12.09	14.54	- -	6.81	- -	- -	- -	8.65	8.66	4.14
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	21	19	19	16	20	11	7	18	5	2	9	6	6	9
Diluted Enterprise Value	9	13	31	41	42	41	75	87	78	51	60	60	56	49
EV per Share	2.69	3.45	8.04	10.51	10.97	10.44	19.13	5.86	5.01	3.14	3.67	3.71	3.37	2.7
TTM Sales	10	8	11	60	93	97	76	105	99	55	39	51	50	59
TTM EBITDA	2	- -	- -	4	7	8	5	21	1	1	2	10	9	13
TTM Operating Income	-1	-3	-3	1	4	3	- -	13	-1	-2	- -	7	6	11
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -	-4
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -	-4

Multiples (USD)

Valuation Multiples API ChatGPT

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y
As of date	12/31/1993	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006

Price/Free Cash Flow	-15.26	-2.23	8.34	77.97	199.98	-15.25	-2.4	18.52	2.04	-2.24	-3.25	-1.44	-9.46	-1.93
EV/EBIT	- -	- -	- -	28.94	12.09	14.54	- -	6.81	- -	- -	- -	8.65	8.66	4.14
Enterprise Value	10	13	31	41	42	41	75	89	78	51	60	60	56	47
Low Price	0.25	4.89	4.38	3.5	3.13	2.41	1.69	0.88	0.21	0.1	0.11	0.22	0.15	0.25
EV/Sales	1.02	1.75	2.84	0.67	0.45	0.42	0.98	0.85	0.78	0.93	1.52	1.19	1.13	0.79
EV/EBITDA	5.38	- -	- -	10.95	5.79	4.91	14.39	4.32	105.61	48.4	27.43	5.78	6.06	3.54
Price/Earnings	1.63	- -	- -	- -	- -	- -	- -	3.61	- -	- -	3.51	- -	- -	1.24
Price/Earnings Average	1.49	- -	- -	- -	- -	- -	- -	4.83	- -	- -	1.69	- -	- -	1.9
Price/Earnings High	2.55	- -	- -	- -	- -	- -	- -	9.51	- -	- -	5.49	- -	- -	5.76
Price/Earnings Low	0.07	- -	- -	- -	- -	- -	- -	2.3	- -	- -	0.68	- -	- -	0.8
Price/Book Value	0.47	0.43	0.62	0.53	0.71	0.69	-0.63	0.97	-0.28	-0.08	-0.33	-0.23	-0.21	-0.29
Price/Book Value Average	0.43	0.51	0.64	0.58	0.58	1.13	-1.14	1.3	-0.98	-0.18	-0.16	-0.27	-0.15	-0.45
Price/Book Value High	0.73	0.64	0.82	0.68	0.72	1.91	-1.9	2.56	-1.67	-0.45	-0.52	-0.43	-0.24	-1.37
Price/Book Value Low	0.02	0.42	0.54	0.47	0.43	0.6	-0.61	0.62	-0.19	-0.05	-0.06	-0.14	-0.09	-0.19
Price/Tangible Book Value	0.47	0.43	0.72	0.81	1.04	1.49	-0.48	1.37	-0.17	-0.06	-0.24	-0.16	-0.15	-0.2
Price/Tangible Book Value Average	0.43	0.51	0.76	0.88	0.85	2.44	-0.87	1.84	-0.59	-0.13	-0.11	-0.19	-0.11	-0.31
Price/Tangible Book Value High	0.73	0.64	0.96	1.03	1.05	4.13	-1.45	3.62	-1.01	-0.33	-0.37	-0.3	-0.17	-0.93
Price/Tangible Book Value Low	0.02	0.42	0.63	0.71	0.63	1.3	-0.46	0.87	-0.11	-0.04	-0.05	-0.1	-0.06	-0.13
Price/Sales	2.14	2.53	1.76	0.26	0.21	0.11	0.09	0.17	0.05	0.04	0.24	0.12	0.11	0.11
Price/Sales Average	1.95	3.05	1.84	0.28	0.17	0.18	0.16	0.23	0.17	0.09	0.11	0.14	0.08	0.17
Price/Sales High	3.34	3.8	2.33	0.33	0.22	0.3	0.27	0.46	0.29	0.24	0.37	0.22	0.13	0.52
Price/Sales Low	0.09	2.48	1.54	0.23	0.13	0.1	0.09	0.11	0.03	0.03	0.05	0.07	0.05	0.07
Price/Cash Flow	8.9	-94.91	7.99	12.99	5	4.45	-4.38	3.6	0.92	-4.31	-3.52	-1.78	-800.41	-1.76
Price/Cash Flow Average	8.12	-114.34	8.36	14.22	4.08	7.28	-7.9	4.82	3.21	-9.54	-1.69	-2.09	-585.14	-2.69
Price/Cash Flow High	13.91	-142.36	10.59	16.65	5.06	12.33	-13.13	9.48	5.47	-24.41	-5.5	-3.36	-941.66	-8.19
Price/Cash Flow Low	0.37	-92.83	6.99	11.37	3.01	3.89	-4.22	2.29	0.62	-2.87	-0.68	-1.09	-353.12	-1.13
Price/Free Cash Flow Average	-13.91	-2.69	8.72	85.29	163.18	-24.96	-4.33	24.81	7.15	-4.95	-1.56	-1.69	-6.92	-2.96
Price/Free Cash Flow High	-23.84	-3.35	11.05	99.89	202.39	-42.28	-7.21	48.82	12.19	-12.68	-5.08	-2.72	-11.13	-9
Price/Free Cash Flow Low	-0.64	-2.18	7.3	68.22	120.47	-13.34	-2.32	11.78	1.38	-1.49	-0.63	-0.88	-4.18	-1.24
EV/Sales Average	0.82	2.26	2.92	0.7	0.41	0.49	1.05	0.92	0.91	0.98	1.4	1.21	1.1	0.85
EV/Sales High	2.31	3.01	3.42	0.74	0.46	0.61	1.16	1.18	1.03	1.13	1.65	1.29	1.15	1.21
EV/Sales Low	- -	1.69	2.62	0.64	0.37	0.4	0.98	0.78	0.77	0.91	1.33	1.15	1.07	0.75
EV/EBITDA Average	4.32	- -	- -	11.34	5.29	5.73	15.45	4.66	121.97	51.21	25.21	5.87	5.9	3.81
EV/EBITDA High	12.14	- -	- -	12.12	5.83	7.2	17.03	5.97	138.1	59.19	29.82	6.27	6.17	5.41
EV/EBITDA Low	- -	- -	- -	10.43	4.71	4.75	14.35	3.95	103.5	47.63	23.99	5.56	5.72	3.36
EV/EBIT Average	- -	- -	- -	29.98	11.03	16.98	- -	7.36	- -	- -	- -	8.8	8.43	4.46
EV/EBIT High	- -	- -	- -	32.04	12.15	21.33	- -	9.43	- -	- -	- -	9.4	8.82	6.32
EV/EBIT Low	- -	- -	- -	27.57	9.81	14.07	- -	6.23	- -	- -	- -	8.33	8.17	3.93
Last Price	6	5	5	4	5.19	2.75	1.75	1.38	0.31	0.15	0.57	0.36	0.34	0.39
High Price	9.38	7.5	6.63	5.13	5.25	7.63	5.25	3.63	1.85	0.85	0.89	0.68	0.4	1.81
Enterprise Value Average	8	17	32	42	39	48	80	96	90	54	55	61	55	51
Enterprise Value High	23	23	37	45	43	60	88	124	102	63	65	66	57	72
Enterprise Value Low	-12	13	29	39	34	39	74	82	76	50	52	58	53	45

Shares Outstanding	4	4	4	4	4	4	4	15	16	16	16	16	17	17
Diluted Weighted Avg Shares	4	4	4	4	4	4	4	13	16	16	17	16	16	22
Basic Weighted Avg Shares	4	4	4	4	4	4	4	13	16	16	16	16	16	17
Revenue per Share	2.81	1.98	2.84	15.47	24.23	25.07	19.39	7.91	6.38	3.54	2.41	3.12	3.02	3.47
EBITDA per Share	0.53	-0.05	- -	0.95	1.89	2.14	1.32	1.56	0.05	0.07	0.13	0.64	0.56	0.78
Operating Income per Share	-0.37	-0.82	-0.78	0.36	0.91	0.72	-0.12	0.99	-0.04	-0.16	-0.03	0.43	0.39	0.66
Basic EPS, GAAP	3.68	-1.08	-3.65	-0.59	-0.08	-3.17	-0.29	0.38	-2.45	-0.67	0.16	-0.01	-0.15	0.31
Basic EPS from Cont Ops	-0.14	-1.08	-0.86	-0.69	-0.26	-2.68	-0.38	0.49	-1.86	-0.67	0.24	-0.08	-0.16	0.12
Diluted EPS, GAAP	3.68	-1.08	-3.65	-0.59	-0.08	-3.17	-0.29	0.38	-2.44	-0.67	0.16	-0.01	-0.15	0.25
Diluted EPS from Cont Ops	-0.14	-1.08	-0.86	-0.69	-0.26	-2.68	-0.38	0.48	-1.85	-0.67	0.23	-0.08	-0.16	0.09
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.67	-0.05	0.63	0.31	1.04	0.62	-0.4	0.38	0.34	-0.03	-0.16	-0.2	- -	-0.22
Free Cash Flow per Basic Share	-0.39	-2.24	0.6	0.05	0.03	-0.18	-0.73	0.07	0.15	-0.07	-0.18	-0.25	-0.04	-0.26
Cash & Equivalents per Share	4.21	2.42	0.13	0.36	0.54	0.51	0.06	0.12	0.04	0.05	0.04	0.07	0.12	0.09
Book Value per Share	12.8	11.74	8.12	7.5	7.34	4	-2.77	1.42	-1.11	-1.89	-1.71	-1.57	-1.65	-1.32
Tangible Book Value per Share	12.8	11.74	6.93	4.95	4.98	1.85	-3.63	1	-1.84	-2.57	-2.38	-2.25	-2.31	-1.95

REUNION INDUSTRIES INC

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)