Samsara Luggage, Inc. Financial Ratios — SAML Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-480.92	-8,543.63	-7,304.95	-12,197.69	-879.18	-226.77	-251.41	-321.06	-504.04	-272.73	-640.44	-363.99	-80.67
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.11	39.1	15.07	29.8	42.38
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-293.68	-310.26	-568.12	-116.99	-138.23
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-293.84	-310.47	-568.41	-117.25	-138.23
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	413.01	71.19	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-484.13	-243.59	-1,106.38	-205.47	-39.89
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-484.13	-243.59	-1,106.38	-205.47	-39.89
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-484.13	-243.59	-1,106.38	-205.47	-39.89
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	1	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
LT Debt	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-0.38	-0.98	-2.28	-3.55	-0.73	-1.88	-3.31	-2.76	-0.13	-0.2	-0.13	-0.9	-2.8
Net Debt/EBITDA	- -	-0.36	-0.97	-2.27	-3.54	-0.57	-1.77	-3.31	-2.76	0.12	-0.16	0.29	-0.77	-2.78
Total Debt/EBIT	- -	-0.38	-0.98	-2.28	-3.55	-0.73	-1.88	-3.28	-2.76	-0.13	-0.2	-0.13	-0.89	-2.8
Net Debt/EBIT	- -	-0.36	-0.97	-2.27	-3.54	-0.57	-1.77	-3.28	-2.75	0.12	-0.16	0.29	-0.77	-2.78
EBITDA to Interest Expense	- -	-321.98	-12.74	-4.46	-9.46	- -	- -	- -	- -	-6.07	-2.85	-17.98	-1.1	-2.2
EBITDA-CapEx/Interest Expense	- -	-321.98	-12.74	-4.46	-9.46	- -	- -	- -	- -	-6.09	-2.85	-17.98	-1.1	-2.2
EBIT to Interest Expense	- -	-321.98	-12.74	-4.46	-9.46	- -	- -	- -	- -	-6.07	-2.85	-17.99	-1.1	-2.2
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	- -
Common Equity/Total Assets	100	-3,691.15	-11,926.93	-25,396.4	-42,188.66	-215.11	-153.41	-1,305.2	-217.31	-191.47	-424.19	-71.44	-619.13	-17,650
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	374.14	281.11	22,962.85	-259.37	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	293.57	238.12	1,217.77	147.66	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	-62.46	-64.13	-64.23	-99.54	-136.48	-155.22	-100.41	-73.8	-21.03	-31.69	-36.68	-57.49	-66.01
Total Debt/Capital (%)	- -	-166.41	-178.75	-179.53	-21,807.39	374.14	281.11	24,711.45	-281.72	-26.62	-46.39	-57.92	-135.24	-194.17
Total Debt/Total Assets (%)	- -	2,305.63	7,648.2	16,311.15	41,996.08	293.57	238.12	1,310.5	160.38	40.26	134.42	26.2	355.94	11,650
Net Debt to Equity	- -	-59.75	-63.29	-63.83	-99.44	-105.69	-146.12	-100.41	-73.77	19.09	-25.77	81.81	-49.63	-65.44
Net Debt/Capital (%)	- -	-148.48	-172.38	-176.49	-17,708.09	1,856.65	316.84	24,711.45	-281.28	16.03	-34.71	45	-98.51	-189.34
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-1	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-1	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-1	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	- -	0.03	0.01	- -	- -	3.08	0.91	- -	- -	0.26	0.05	0.49	0.07	0.01
Current Ratio	- -	0.03	0.01	- -	- -	4.64	5.25	0.04	- -	0.34	0.19	0.58	0.15	0.01
Quick Ratio	- -	0.03	0.01	- -	- -	3.08	4.53	0.04	- -	0.26	0.05	0.49	0.07	0.01
CFO/Avg Current Liab	- -	-2.46	-0.69	-0.27	-0.36	-1.99	-11.15	-0.86	-0.25	-0.77	-0.42	-0.61	-0.45	-0.1
Common Equity/Total Assets	100	-3,691.15	-11,926.93	-25,396.4	-42,188.66	-215.11	-153.41	-1,305.2	-217.31	-191.47	-424.19	-71.44	-619.13	-17,650
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	374.14	281.11	22,962.85	-259.37	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	293.57	238.12	1,217.77	147.66	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	-62.46	-64.13	-64.23	-99.54	-136.48	-155.22	-100.41	-73.8	-21.03	-31.69	-36.68	-57.49	-66.01
Total Debt/Capital (%)	- -	-166.41	-178.75	-179.53	-21,807.39	374.14	281.11	24,711.45	-281.72	-26.62	-46.39	-57.92	-135.24	-194.17
Total Debt/Total Assets (%)	- -	2,305.63	7,648.2	16,311.15	41,996.08	293.57	238.12	1,310.5	160.38	40.26	134.42	26.2	355.94	11,650
CFO/Total Liabilities	- -	-122.98	-45.13	-22.26	-30.36	-86.83	-49.28	-7.8	-7.4	-60.77	-54.48	-50.69	-36.44	-10.66
CFO/CapEx	- -	- -	- -	- -	- -	- -	-18.49	-1.64	-29.36	-183.33	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	-46.81	-8.1	-16.04	-66.17	-21.03	-67.64	-1,799.04

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	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	234	172.5	2,342	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.56	2.12	0.16	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.05	2.37	6.6	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	178.02	153.85	55.28	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.15	2.35	14.6	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	88.04	155.2	25.01	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	91.53	0.76	30.43	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-176.46	-151.73	-55.13	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	4	4	22	1	2	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	1	1
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	4	5	21	1	1	1	2
Total Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	-1	-1
Total Debt/Capital (%)	- -	-166.41	-178.75	-179.53	-21,807.39	374.14	281.11	24,711.45	-281.72	-26.62	-46.39	-57.92	-135.24	-194.17
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.17	0.18	0.01	0.22	0.18	0.84	0.8
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.92	2.86	4.06	1.24	4.83
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	4	4	20	1	1	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	4	5	20	1	1	1	2
EV per Share	- -	- -	- -	- -	- -	- -	- -	46.4	59.14	42.25	1.7	0.68	0.33	0.13
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-1	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-1	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	-36.17	-29.42	-18.05	-1.26	-1.45	-0.29	-1.03
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	4	5	21	1	1	1	2
Low Price	- -	- -	- -	- -	- -	- -	- -	16.8	8.4	8.4	1.4	0.9	0.08	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.92	2.86	4.06	1.24	4.83
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	-4.89	-3.29	-18.16	-1.21	-2.82	-0.19	-0.17
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	-60.05	-2.38	-17.79	-12.8	-10.02	-0.68	-0.21
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	-453.48	-15.73	-128	-54.34	-49.47	-2.04	-0.72
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	-2.13	-0.57	-3.57	-1.21	-2.65	-0.17	-0.05
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-4.89	-3.29	-18.16	-1.21	-2.82	-0.19	-0.17
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-60.05	-2.38	-17.79	-12.8	-10.02	-0.68	-0.21
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-453.48	-15.73	-128	-54.34	-49.47	-2.04	-0.72
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-2.13	-0.57	-3.57	-1.21	-2.65	-0.17	-0.05
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.76	1.65	3.57	0.22	0.65
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.13	17.46	12.66	0.81	0.81
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	216.83	74.11	62.54	2.42	2.76
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.05	1.65	3.35	0.2	0.2
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	-58.24	-30.42	-18.15	-1.26	-1.45	-0.29	-1.03
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-715.1	-22.02	-17.78	-13.31	-5.14	-1.05	-1.29
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-5,400.09	-145.5	-127.93	-56.49	-25.41	-3.13	-4.38
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-25.41	-5.29	-3.57	-1.26	-1.36	-0.25	-0.32
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-444.1	-21.3	-17.68	-13.31	-5.14	-1.05	-1.29
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-3,353.65	-140.7	-127.24	-56.49	-25.41	-3.13	-4.38
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-15.78	-5.12	-3.55	-1.26	-1.36	-0.25	-0.32
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.24	25.45	18.61	2.15	5.09
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	234.16	106.4	98.44	4.63	8.08
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.19	2.86	3.71	1.21	4.15
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	38.5	48.3	42.7	1.4	0.96	0.09	0.03
High Price	- -	- -	- -	- -	- -	- -	- -	3,570	231	301	63	16.8	0.99	0.11
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	44	4	21	12	6	3	2
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	331	22	152	50	34	5	3
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	2	2	4	1	1	1	1

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	4	14
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	3	9
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	3	9
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.39	0.85	0.27	0.41	0.04
EBITDA per Share	-4.11	-2.13	-2.97	-2.59	-3.75	-8.54	-3.35	-2.39	-3.92	-4.08	-2.64	-1.53	-0.48	-0.06
Operating Income per Share	-4.11	-2.13	-2.97	-2.59	-3.75	-8.54	-3.36	-2.41	-3.93	-4.08	-2.64	-1.53	-0.48	-0.06
Basic EPS, GAAP	-4.11	-2.14	-3.2	-3.18	-4.14	-9.39	-3.99	-4.09	-11.82	-6.72	-2.07	-2.97	-0.84	-0.02
Basic EPS from Cont Ops	-4.11	-2.14	-3.2	-3.18	-4.14	-9.39	-3.99	-4.09	-11.82	-6.72	-2.07	-2.97	-0.84	-0.02
Diluted EPS, GAAP	-4.11	-2.14	-3.2	-3.18	-4.14	-9.39	-3.99	-4.09	-11.82	-6.72	-2.07	-2.97	-0.84	-0.02
Diluted EPS from Cont Ops	-4.11	-2.14	-3.2	-3.18	-4.14	-9.39	-3.99	-4.09	-11.82	-6.72	-2.07	-2.97	-0.84	-0.02
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-4.11	-1.62	-2.08	-2.06	-4.06	-5.81	-3.31	-0.66	-1.59	-2.35	-1.12	-0.66	-0.32	-0.03
Free Cash Flow per Basic Share	-4.11	-1.62	-2.08	-2.06	-4.06	-5.81	-3.49	-1.06	-1.64	-2.37	-1.12	-0.66	-0.32	-0.03
Cash & Equivalents per Share	- -	0.03	0.05	0.04	0.01	0.58	0.37	- -	- -	0.94	0.07	0.4	0.04	- -
Book Value per Share	0.85	-1.28	-6.04	-9.22	-13.36	-1.88	-4.06	-7.87	-14.69	-2.35	-1.16	-0.34	-0.48	-0.15
Tangible Book Value per Share	0.85	-1.28	-6.04	-9.22	-13.36	-1.88	-4.06	-7.87	-14.69	-2.35	-1.16	-0.34	-0.48	-0.15