SPAR Group, Inc. Financial Ratios — SGRP 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
Return on Common Equity (%)	- -	- -	- -	95.58	16.45	2.9	-16.44	-35.15	49.87	43.47	-20.83	-10.04	7.19	-33.99	- -
Return on Assets (%)	10.9	11.54	10.54	8.29	2.03	0.35	-1.64	-2.44	3.26	4.12	-2.06	-0.8	0.69	-4.29	-49.01
Return on Capital (%)	-2,995.47	126.4	- -	- -	-3.15	-6.69	-14.91	-19.59	-1.2	-4.29	-13.54	-7.77	1.11	- -	- -
Return on Invested Capital (%)	18.24	20.31	- -	- -	7.2	4.76	3.12	5.37	14.15	17.52	7.59	5.95	0.95	- -	- -
Gross Margin (%)	30.6	26.77	24.65	24.87	24.53	21.99	20.28	19.32	19.48	19.6	18.58	19.52	22.22	20.53	15.94
EBITDA Margin (%)	5.38	5.15	3.93	4.13	4.33	3.2	3.43	2.55	5.25	6.03	4.64	4.03	7.97	0.16	-7.37
Operating Margin (%)	3.92	3.98	2.59	2.7	2.74	1.64	2.25	1.63	4.03	4.22	3.39	3	2.09	-1.12	-8.92
Incremental Operating Margin (%)	0.52	4.13	-7.57	3.83	0.88	-7.07	4.01	-0.76	27.28	2.1	-4.21	-14.72	3.2	20.37	- -
Pretax Margin (%)	3.67	3.97	2.71	2.81	2.76	1.64	2.29	1.33	3.72	4.02	1.61	1.88	1.27	-1.02	-15.1
Profit Margin (%)	3.01	2.97	2.99	2.68	0.75	0.13	-0.51	-0.68	0.96	1.46	-0.7	-0.28	1.39	-1.93	-18.09
Net Income to Common Margin (%)	3.01	2.97	2.99	2.68	0.75	0.13	-0.51	-0.68	0.96	1.46	-0.7	-0.28	1.39	-1.93	-18.09
Effective Tax Rate (%)	13.41	11.75	- -	- -	24.86	20.07	71.67	46.12	38.02	3.36	51.31	56.64	39.41	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	95.58	16.45	2.9	-16.44	-35.15	49.87	43.47	-20.83	-10.04	7.19	-33.99	- -

Credit (USD)

API Chat

	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
Total Debt	4	3	5	7	6	10	7	12	15	13	14	20	20	19	27
ST Debt	4	3	4	1	- -	10	7	10	12	11	12	18	18	17	22
LT Debt	- -	- -	- -	6	6	- -	- -	2	3	3	1	2	1	2	6
Total Debt/EBITDA	1.04	0.56	1.03	1.29	1.2	2.27	1.12	2.09	1.14	0.95	1.14	1.93	5.4	72.26	-2.72
Net Debt/EBITDA	0.57	0.17	0.37	0.42	0.09	0.57	-0.3	0.88	-0.02	-0.41	-0.15	0.95	3.65	0.32	-1.89
Total Debt/EBIT	1.42	0.72	1.56	1.98	1.9	4.44	1.7	3.28	1.49	1.36	1.56	2.59	20.64	-10.31	-2.25
Net Debt/EBIT	0.79	0.22	0.55	0.65	0.15	1.12	-0.46	1.37	-0.02	-0.58	-0.2	1.28	13.93	-0.05	-1.56
EBITDA to Interest Expense	20.07	39.97	25.73	31.91	24.16	32.35	18.45	5.33	12.69	20.14	20.28	10.9	7.29	0.12	-4.15
EBITDA-CapEx/Interest Expense	15.96	32.11	18.13	23.52	16.8	20.65	14.15	3.85	11.37	17.83	17.34	9.04	4.91	-0.4	-5.39
EBIT to Interest Expense	14.64	30.86	16.98	20.82	15.26	16.56	12.14	3.41	9.74	14.09	14.81	8.13	1.91	-0.84	-5.03
Interest Expense	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	2	2
Common Equity/Total Assets	-20.56	-5.09	5.43	11.17	13.52	11.02	8.94	5.27	7.62	11.22	8.6	7.33	12.01	13.63	-38.42
Long-Term Debt/Equity (%)	3.21	1.82	0.46	25.23	23.49	0.02	0.42	7.29	10.91	6.48	3.91	5.21	3.22	8.54	913.02
Long-Term Debt/Capital (%)	44.83	8.26	0.94	36.72	32.25	0.02	0.59	7.42	10.16	6.4	3.77	4.62	3.04	7.79	54.93
Long-Term Debt/Total Assets (%)	1.55	0.92	0.25	13.14	13.2	0.01	0.18	2.61	4.3	2.98	1.64	2.1	1.44	3.68	12.89
Total Debt/Equity (%)	39.37	19.27	24.43	28.06	25.44	39	27.18	49.33	48.4	34.25	36.21	53.4	49.13	77.89	4,383.28
Total Debt/Capital (%)	550.34	87.52	49.61	40.85	34.93	46.08	38.51	50.21	45.11	33.82	34.88	47.37	46.37	71.11	263.73
Total Debt/Total Assets (%)	19.05	9.7	13.22	14.61	14.3	17.83	11.98	17.69	19.09	15.74	15.19	21.49	21.9	33.55	61.88
Net Debt to Equity	21.8	5.9	8.68	9.18	2	9.8	-7.36	20.62	-0.72	-14.61	-4.63	26.3	33.17	0.34	3,048.87
Net Debt/Capital (%)	-236.46	59.85	25.46	18.43	4.06	17.68	-20.43	29.66	-0.97	-24.38	-6.84	29.83	34.99	0.99	268
EBITDA	4	5	4	5	5	4	6	6	13	14	12	11	4	- -	-10
EBITDA-CapEx	3	4	3	4	4	3	5	4	12	12	10	9	2	-1	-13
Operating Income (Loss)	3	4	3	3	3	2	4	4	10	10	9	8	1	-2	-12

Liquidity (USD)

API Chat

	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
Cash Ratio	0.16	0.13	0.18	0.28	0.43	0.25	0.27	0.17	0.23	0.37	0.27	0.17	0.09	0.61	0.09
Current Ratio	1.67	1.68	1.64	2.06	2.27	1.42	1.45	1.3	1.39	1.55	1.43	1.48	1.57	1.53	0.83
Quick Ratio	1.59	1.63	1.57	1.98	2.18	1.38	1.39	1.25	1.34	1.47	1.35	1.34	0.98	1.43	0.8
CFO/Avg Current Liab	0.31	0.26	0.19	0.13	0.34	0.06	0.22	0.05	0.14	0.2	0.06	-0.1	0.13	-0.02	-0.54
Common Equity/Total Assets	-20.56	-5.09	5.43	11.17	13.52	11.02	8.94	5.27	7.62	11.22	8.6	7.33	12.01	13.63	-38.42
Long-Term Debt/Equity (%)	3.21	1.82	0.46	25.23	23.49	0.02	0.42	7.29	10.91	6.48	3.91	5.21	3.22	8.54	913.02
Long-Term Debt/Capital (%)	44.83	8.26	0.94	36.72	32.25	0.02	0.59	7.42	10.16	6.4	3.77	4.62	3.04	7.79	54.93
Long-Term Debt/Total Assets (%)	1.55	0.92	0.25	13.14	13.2	0.01	0.18	2.61	4.3	2.98	1.64	2.1	1.44	3.68	12.89
Total Debt/Equity (%)	39.37	19.27	24.43	28.06	25.44	39	27.18	49.33	48.4	34.25	36.21	53.4	49.13	77.89	4,383.28
Total Debt/Capital (%)	550.34	87.52	49.61	40.85	34.93	46.08	38.51	50.21	45.11	33.82	34.88	47.37	46.37	71.11	263.73
Total Debt/Total Assets (%)	19.05	9.7	13.22	14.61	14.3	17.83	11.98	17.69	19.09	15.74	15.19	21.49	21.9	33.55	61.88
CFO/Total Liabilities	31.82	22.11	18.31	9.82	25.73	4.51	20.88	4.63	12.76	19.38	5.09	-8.92	13.63	-2.07	-42.46
CFO/CapEx	4.36	3.22	2.22	1.58	3.1	0.86	4.68	1.26	4.46	5.5	1.53	-2.81	5.71	-0.59	-6.19
Altman's Z-Score	5.41	6.1	6.04	4.83	4.71	3.67	4.49	4.37	4.66	4.22	4.19	3.92	1.39	4.27	1.78

Working Capital (USD)

API Chat

	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
Accounts Receivable Turnover	5.7	6.61	6.13	6.23	5.85	5.57	6.3	7.13	6.89	6.06	6.24	5.33	1.01	6.58	9.12
Days Sales Outstanding	64.05	55.22	59.51	58.58	62.35	65.47	57.89	51.17	52.96	60.22	58.47	68.51	363.05	55.49	40
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	28.17	24.07	19.98	22.15	25.74	24.51	22.4	23.1	22.81	21.75	24.78	21.53	4.64	19.15	12.64
Accounts Payable Turnover Days	12.96	15.16	18.27	16.48	14.18	14.89	16.29	15.8	16	16.78	14.73	16.95	78.71	19.06	28.89
Cash Conversion Cycle	51.1	40.05	41.24	42.1	48.17	50.58	41.6	35.37	36.96	43.43	43.74	51.56	284.35	36.43	11.12
Inventory to Cash Days	64.05	55.22	59.51	58.58	62.35	65.47	57.89	51.17	52.96	60.22	58.47	68.51	363.05	55.49	40
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	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
Market Capitalization	20	35	41	29	21	21	25	11	27	24	26	29	23	46	19
- Cash & Cash Equivalents	2	2	3	4	6	7	9	7	10	16	13	9	4	18	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	2	3	4	6	5	6	8	12	16	18	16	12	- -	- -
+ Total Debt	4	3	5	7	6	10	7	12	15	13	14	20	20	19	27
Enterprise Value	23	38	45	35	27	28	29	25	44	38	44	55	51	46	43
Total Capital	1	3	9	16	18	21	18	24	34	39	39	43	43	27	10
Total Debt/Capital (%)	550.34	87.52	49.61	40.85	34.93	46.08	38.51	50.21	45.11	33.82	34.88	47.37	46.37	71.11	263.73
Total Debt / EV	0.18	0.07	0.1	0.18	0.23	0.34	0.24	0.5	0.34	0.35	0.31	0.37	0.39	0.41	0.64
EV/Sales	0.32	0.39	0.4	0.29	0.23	0.21	0.16	0.11	0.18	0.16	0.17	0.21	1.11	0.28	0.31
EV/EBITDA	5.92	7.52	10.23	7.02	5.25	6.62	4.73	4.23	3.34	2.73	3.69	5.26	13.88	177.13	- -
EV/EBIT	8.12	9.74	15.51	10.76	8.32	12.92	7.18	6.62	4.35	3.91	5.06	7.06	53.02	105.3	- -
EV/Cash Flow to Firm	6.32	11.48	14.47	15.4	5.38	19.64	4.28	9.35	6.52	4.01	15.03	- -	7.13	27.05	- -
EV/Free Cash Flow to Firm	5.19	8.83	10.21	9.76	4.1	9.47	3.53	5.79	5.42	3.43	9.45	- -	6.11	16.31	- -
Diluted Market Cap	21	38	43	31	22	21	25	11	28	24	27	29	24	46	19
Diluted Enterprise Value	25	41	47	37	28	29	29	25	45	38	44	55	51	46	43
EV per Share	1.17	1.89	2.2	1.72	1.32	1.38	1.43	1.19	2.12	1.8	2.06	2.5	2.18	1.97	1.81
TTM Sales	74	99	112	122	119	134	181	229	253	231	256	261	46	164	136
TTM EBITDA	4	5	4	5	5	4	6	6	13	14	12	11	4	- -	-10
TTM Operating Income	3	4	3	3	3	2	4	4	10	10	9	8	1	-2	-12
TTM Cash Flow to Firm	4	3	3	2	5	1	7	3	7	9	3	-5	7	2	-16
TTM Free Cash Flow to Firm	5	4	4	4	7	3	8	4	8	11	5	-3	8	3	-13

Multiples (USD)

API Chat

	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
Price/Free Cash Flow	4.91	8.93	10.3	8.93	3.4	7.35	3.09	3.02	3.66	2.34	6.1	-8.85	2.95	98.48	-1.21
EV/EBIT	8.12	9.74	15.51	10.76	8.32	12.92	7.18	6.62	4.35	3.91	5.06	7.06	53.02	105.3	- -
Enterprise Value	23	38	45	35	27	28	29	25	44	38	44	55	51	46	43
Low Price	0.87	0.89	1.61	1.27	0.9	0.85	0.87	0.45	0.51	0.55	1.01	1	0.7	0.95	0.76
EV/Sales	0.32	0.39	0.4	0.29	0.23	0.21	0.16	0.11	0.18	0.16	0.17	0.21	1.11	0.28	0.31
EV/EBITDA	5.92	7.52	10.23	7.02	5.25	6.62	4.73	4.23	3.34	2.73	3.69	5.26	13.88	177.13	- -
Price/Earnings	9.01	12.02	12.11	8.82	23.51	119.05	- -	- -	11.24	7.21	- -	- -	36.75	- -	- -
Price/Earnings Average	11.58	10.11	11.76	10.43	31.55	121.07	-23.36	-15.61	7.26	5.55	-18.34	-39.45	41.87	-13.82	-1.16
Price/Earnings High	21.45	15.89	20.55	13.66	51.4	190.47	-37.08	-50.01	11.93	9.72	-46.14	-59.5	50.94	-23.33	-2.01
Price/Earnings Low	7.88	6.15	9.85	8	20.74	101.19	-19.43	-6	4.41	3.45	-12.11	-30.2	25.47	-7.09	-0.73
Price/Book Value	-4.51	-23.62	21.8	5.79	3.57	3.41	4.89	3.05	4.49	2.57	3.42	4.14	2.17	5.94	-1.1
Price/Book Value Average	-5.79	-19.86	21.17	6.85	4.8	3.47	4.16	6.65	2.9	1.98	4.26	4.16	2.47	5.66	-1.69
Price/Book Value High	-10.73	-31.22	36.99	8.97	7.81	5.45	6.6	21.31	4.76	3.47	10.73	6.28	3	9.55	-2.93
Price/Book Value Low	-3.94	-12.08	17.73	5.25	3.15	2.9	3.46	2.56	1.76	1.23	2.81	3.19	1.5	2.9	-1.06
Price/Tangible Book Value	2.33	3.07	2.8	1.58	1.05	0.99	1.15	0.63	1.1	0.74	0.85	0.84	0.62	2.02	-19.81
Price/Tangible Book Value Average	2.99	2.58	2.72	1.87	1.4	1	0.98	1.37	0.71	0.57	1.06	0.84	0.71	1.93	-30.34
Price/Tangible Book Value High	5.55	4.06	4.75	2.45	2.29	1.58	1.55	4.39	1.16	1	2.66	1.27	0.86	3.25	-52.6
Price/Tangible Book Value Low	2.04	1.57	2.28	1.43	0.92	0.84	0.81	0.53	0.43	0.36	0.7	0.64	0.43	0.99	-19.09
Price/Sales	0.27	0.36	0.36	0.24	0.18	0.15	0.14	0.05	0.11	0.11	0.1	0.11	0.51	0.28	0.14
Price/Sales Average	0.35	0.3	0.35	0.28	0.24	0.16	0.12	0.11	0.07	0.08	0.13	0.11	0.58	0.27	0.21
Price/Sales High	0.65	0.47	0.61	0.37	0.38	0.25	0.19	0.34	0.11	0.14	0.32	0.17	0.71	0.45	0.36
Price/Sales Low	0.24	0.18	0.29	0.21	0.16	0.13	0.1	0.04	0.04	0.05	0.08	0.08	0.35	0.14	0.13
Price/Cash Flow	5.65	10.96	14.1	13.74	4.29	15.34	3.74	5.41	4.42	2.76	9.95	-5.7	3.44	-68.72	-1.01
Price/Cash Flow Average	7.25	9.22	13.69	16.26	5.76	15.6	3.18	11.81	2.86	2.12	12.41	-5.72	3.92	-65.47	-1.55
Price/Cash Flow High	13.44	14.49	23.92	21.29	9.38	24.54	5.05	37.84	4.7	3.72	31.22	-8.64	4.77	-110.51	-2.69
Price/Cash Flow Low	4.94	5.61	11.46	12.46	3.78	13.03	2.65	4.54	1.74	1.32	8.19	-4.38	2.39	-33.58	-0.98
Price/Free Cash Flow Average	6.3	7.51	10.01	10.57	4.57	7.48	2.62	6.59	2.36	1.8	7.6	-8.89	3.36	93.83	-1.85
Price/Free Cash Flow High	11.68	11.8	17.48	13.84	7.44	11.76	4.16	21.12	3.88	3.15	19.13	-13.41	4.09	158.39	-3.21
Price/Free Cash Flow Low	4.29	4.57	8.38	8.1	3	6.25	2.18	2.54	1.44	1.12	5.02	-6.81	2.04	48.13	-1.16
EV/Sales Average	0.4	0.33	0.39	0.33	0.29	0.21	0.14	0.16	0.14	0.14	0.2	0.21	1.18	0.27	0.39
EV/Sales High	0.69	0.5	0.65	0.42	0.44	0.3	0.21	0.4	0.18	0.2	0.39	0.27	1.3	0.45	0.54
EV/Sales Low	0.28	0.21	0.33	0.27	0.21	0.19	0.12	0.1	0.11	0.11	0.15	0.19	0.95	0.14	0.31
EV/EBITDA Average	7.36	6.41	9.97	8.07	6.64	6.7	4.12	6.47	2.61	2.33	4.24	5.27	14.77	168.9	-5.25
EV/EBITDA High	12.89	9.75	16.66	10.16	10.06	9.49	6.15	15.61	3.46	3.34	8.41	6.67	16.35	283.22	-7.34
EV/EBITDA Low	5.29	4.13	8.51	6.49	4.78	5.9	3.53	3.92	2.09	1.82	3.3	4.63	11.91	87.95	-4.19
EV/EBIT Average	10.09	8.31	15.11	12.37	10.52	13.08	6.25	10.13	3.4	3.33	5.8	7.08	56.43	-24.1	-4.33
EV/EBIT High	17.67	12.63	25.24	15.58	15.94	18.54	9.35	24.44	4.51	4.78	11.52	8.95	62.48	-40.42	-6.06
EV/EBIT Low	7.25	5.35	12.9	9.95	7.56	11.52	5.37	6.14	2.73	2.61	4.52	6.21	45.49	-12.55	-3.46
Last Price	1	1.74	1.98	1.4	1.02	1	1.23	0.54	1.3	1.15	1.23	1.3	1.01	1.94	0.79
High Price	2.38	2.3	3.36	2.17	2.23	1.6	1.66	3.75	1.38	1.55	3.86	1.97	1.4	3.12	2.1
Enterprise Value Average	29	33	44	41	34	29	26	38	35	32	50	55	54	44	53
Enterprise Value High	51	49	73	51	52	41	38	91	46	46	100	70	60	74	74
Enterprise Value Low	21	21	37	33	25	25	22	23	28	25	39	49	44	23	42

	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
Shares Outstanding	20	20	20	21	21	21	21	21	21	21	21	23	23	23	24
Diluted Weighted Avg Shares	21	22	22	22	22	21	21	21	21	21	22	22	23	24	24
Basic Weighted Avg Shares	20	20	20	21	21	21	21	21	21	21	21	22	23	24	24
Revenue per Share	3.68	4.87	5.46	5.93	5.8	6.52	8.8	11.08	12.09	10.92	12.02	11.82	1.98	6.95	5.76
EBITDA per Share	0.2	0.25	0.21	0.25	0.25	0.21	0.3	0.28	0.63	0.66	0.56	0.48	0.16	0.01	-0.42
Operating Income per Share	0.14	0.19	0.14	0.16	0.16	0.11	0.2	0.18	0.49	0.46	0.41	0.35	0.04	-0.08	-0.51
Basic EPS, GAAP	0.11	0.14	0.16	0.16	0.04	0.01	-0.04	-0.07	0.12	0.16	-0.08	-0.03	0.03	-0.13	-1.04
Basic EPS from Cont Ops	0.12	0.17	0.2	0.21	0.12	0.09	0.06	0.08	0.28	0.42	0.09	0.1	0.02	-0.08	-1.04
Diluted EPS, GAAP	0.1	0.14	0.15	0.15	0.04	0.01	-0.04	-0.07	0.11	0.16	-0.08	-0.03	0.03	-0.13	-1.04
Diluted EPS from Cont Ops	0.11	0.16	0.19	0.2	0.11	0.08	0.06	0.08	0.28	0.42	0.09	0.1	0.02	-0.08	-1.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.18	0.16	0.14	0.1	0.24	0.07	0.33	0.1	0.29	0.42	0.12	-0.23	0.29	-0.03	-0.78
Free Cash Flow per Basic Share	0.14	0.11	0.08	0.04	0.16	-0.01	0.26	0.02	0.23	0.34	0.04	-0.31	0.24	-0.08	-0.91
Cash & Equivalents per Share	0.09	0.09	0.14	0.21	0.28	0.36	0.43	0.34	0.5	0.76	0.63	0.42	0.19	0.77	0.14
Book Value per Share	-0.22	-0.07	0.09	0.24	0.29	0.29	0.25	0.18	0.29	0.45	0.36	0.31	0.47	0.33	-0.72
Tangible Book Value per Share	0.43	0.57	0.71	0.89	0.98	1.01	1.07	0.85	1.18	1.54	1.45	1.55	1.62	0.96	-0.04

SPAR Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)