Uniti Group Inc. Financial Ratios — UNIT Stock

Profitability (USD)

	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	12/31/2012	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	150.93	63.76	- -	-0.01	-0.25	0.36	0.22	-14.49	2.59	-0.17	-1.65	1.81	15.07
Return on Capital (%)	- -	- -	- -	- -	-7.71	- -	- -	10.57	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	273.48	118.44	- -	-8.44	- -	- -	7.7	- -	- -	- -	- -	- -	- -
Gross Margin (%)	49.02	48.5	47.08	- -	93.55	88.85	86.53	84.87	85.07	100	100	87.45	87.98	66.77
EBITDA Margin (%)	38.62	36.59	34.12	- -	88.96	80.98	78.16	75.14	75.23	77.46	78.37	78.71	78.98	51.04
Operating Margin (%)	38.62	36.59	34.12	- -	40.16	33.58	33.77	36.77	44.36	51.02	52.44	51.7	51.99	21.2
Incremental Operating Margin (%)	- -	43.59	46.36	34.12	40.16	-1.21	35.45	113.35	894.94	263.46	107.33	12.24	71.35	-12.45
Pretax Margin (%)	38.62	36.59	34.12	- -	0.04	-5.2	1.09	1.47	-68.8	10.7	-2.47	-13.3	6.5	52.28
Profit Margin (%)	38.62	36.59	34.12	- -	-0.03	-1.03	1.59	1	-66.19	11.24	-0.73	-7.11	8	58.39
Net Income to Common Margin (%)	38.62	36.59	34.12	- -	-0.25	-1.32	1.33	0.94	-66.19	11.24	-0.73	-7.11	8	57.25
Effective Tax Rate (%)	- -	- -	- -	- -	169.51	- -	- -	29.95	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	-18,725.68	-3,667.43	2,965.68	1,305.3	-18.55	112.35	-1,789.08	-131.34	116.14	-1.99
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	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	12/31/2012	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	- -	- -	- -	3,505	4,083	4,539	4,902	5,071	4,832	5,163	5,271	5,626	5,864	10,022
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13	133
LT Debt	- -	- -	- -	3,505	4,083	4,539	4,902	5,071	4,832	5,163	5,271	5,626	5,851	9,890
Total Debt/EBITDA	- -	- -	- -	- -	5.96	6.12	6.16	6.38	6.02	6.06	5.96	6.22	6.36	8.79
Net Debt/EBITDA	- -	- -	- -	- -	5.63	5.96	6.05	6.13	5.9	5.9	5.82	6.03	6.11	8.32
Total Debt/EBIT	- -	- -	- -	- -	13.2	14.76	14.26	13.04	10.21	9.19	8.9	9.46	9.67	21.15
Net Debt/EBIT	- -	- -	- -	- -	12.47	14.38	13.99	12.53	10.01	8.96	8.69	9.19	9.28	20.02
EBITDA to Interest Expense	- -	- -	- -	- -	2.49	2.42	2.49	2.04	1.61	1.91	2.35	1.96	1.89	1.93
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	2.49	2.42	2.49	2.04	1.61	1.91	2.35	1.96	1.89	1.93
EBIT to Interest Expense	- -	- -	- -	- -	1.12	1.01	1.08	1	0.95	1.26	1.57	1.28	1.24	0.8
Interest Expense	- -	- -	- -	- -	275	306	320	390	497	446	377	463	489	591
Common Equity/Total Assets	- -	- -	- -	-45.73	-46.32	-45.28	-51.67	-49.73	-70.38	-69.31	-71.81	-73.79	-69.82	-20
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,599.87
Long-Term Debt/Capital (%)	- -	- -	- -	149.65	155.47	164.26	181.05	190.65	307.61	280.03	294.54	293	268.81	129.88
Long-Term Debt/Total Assets (%)	- -	- -	- -	137.86	123.02	104.83	106.72	101.07	102.12	107.36	108.65	111.96	110.78	82.16
Total Debt/Equity (%)	- -	- -	- -	-300.39	-308.86	-403.97	-348.44	-341.88	-233.16	-244.27	-232.07	-226.48	-239.17	2,634.73
Total Debt/Capital (%)	- -	- -	- -	149.65	155.47	164.26	181.05	190.65	307.61	280.03	294.54	293	269.39	131.62
Total Debt/Total Assets (%)	- -	- -	- -	137.86	123.02	104.83	106.72	101.07	102.12	107.36	108.65	111.96	111.02	83.27
Net Debt to Equity	- -	- -	- -	-288.17	-291.74	-393.64	-341.81	-328.68	-228.67	-238.04	-226.53	-219.85	-229.54	2,493.66
Net Debt/Capital (%)	- -	- -	- -	152.86	157.13	163.6	180.14	193.69	317.35	281.9	294.73	293.95	278.45	125.45
EBITDA	25	17	12	- -	685	742	795	795	803	852	885	905	922	1,140
EBITDA-CapEx	25	17	12	- -	685	742	795	795	803	852	885	905	922	1,140
Operating Income (Loss)	25	17	12	- -	309	308	344	389	473	562	592	594	607	474

Liquidity (USD)

API ChatGPT

	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	12/31/2012	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	- -	- -	- -	0.74	0.4	0.08	0.04	0.1	0.04	0.04	0.03	0.04	0.41	0.05
Current Ratio	- -	2.49	1.53	0.81	0.51	0.2	0.21	0.16	0.14	0.09	0.09	0.13	0.71	0.74
Quick Ratio	- -	2.49	1.53	0.81	0.51	0.2	0.21	0.16	0.09	0.09	0.09	0.12	0.54	0.37
CFO/Avg Current Liab	- -	- -	- -	- -	1.22	0.69	0.55	0.53	0.1	0.3	0.28	0.21	0.35	0.47
Common Equity/Total Assets	- -	- -	- -	-45.73	-46.32	-45.28	-51.67	-49.73	-70.38	-69.31	-71.81	-73.79	-69.82	-20
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,599.87
Long-Term Debt/Capital (%)	- -	- -	- -	149.65	155.47	164.26	181.05	190.65	307.61	280.03	294.54	293	268.81	129.88
Long-Term Debt/Total Assets (%)	- -	- -	- -	137.86	123.02	104.83	106.72	101.07	102.12	107.36	108.65	111.96	110.78	82.16
Total Debt/Equity (%)	- -	- -	- -	-300.39	-308.86	-403.97	-348.44	-341.88	-233.16	-244.27	-232.07	-226.48	-239.17	2,634.73
Total Debt/Capital (%)	- -	- -	- -	149.65	155.47	164.26	181.05	190.65	307.61	280.03	294.54	293	269.39	131.62
Total Debt/Total Assets (%)	- -	- -	- -	137.86	123.02	104.83	106.72	101.07	102.12	107.36	108.65	111.96	111.02	83.27
CFO/Total Liabilities	- -	- -	- -	- -	8.1	7.43	7.88	9.49	2.31	7.21	6.46	4.7	4.74	3
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	35.72	34.96	-0.66	0.62	0.07	-0.14	-0.43	-0.68	-0.42	-0.69	-0.74	-0.27	0.08

Working Capital (USD)

API ChatGPT

	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	12/31/2012	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	- -	33.43	15.62	- -	26.45	13.56	7.93	8.6	13.67	14.12	11.82	9.25	12.36	10.89
Days Sales Outstanding	- -	10.92	23.37	- -	13.8	26.91	46.01	42.43	26.7	25.84	30.88	39.45	29.54	33.53
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.75
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.81
Accounts Payable Turnover	- -	- -	- -	- -	1.93	1.72	1.6	1	0.85	- -	- -	1.19	2.11	8.5
Accounts Payable Turnover Days	- -	- -	- -	- -	188.81	211.86	228.77	366.43	427.53	- -	- -	305.48	172.93	42.95
Cash Conversion Cycle	- -	10.92	23.37	- -	-175.01	-184.95	-182.76	-324	-400.83	- -	- -	-266.02	-143.39	1.4
Inventory to Cash Days	- -	10.92	23.37	- -	13.8	26.91	46.01	42.43	26.7	- -	- -	39.45	29.54	22.71
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44

Enterprise Value (USD)

API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	6,436	4,985	4,556	2,556	3,968	5,419	2,165	1,368	2,169	1,325
- Cash & Cash Equivalents	- -	- -	- -	142	172	60	38	143	78	59	44	62	156	54
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	81	84	87	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	101	92	84	69	14	2	2	- -	- -
+ Total Debt	- -	- -	- -	3,505	4,083	4,539	4,902	5,071	4,832	5,163	5,271	5,626	5,864	10,022
Enterprise Value	- -	- -	- -	3,363	10,427	9,649	9,598	7,567	8,792	10,538	7,394	6,934	7,878	11,294
Total Capital	- -	- -	- -	2,342	2,626	2,763	2,707	2,660	1,571	1,844	1,789	1,920	2,177	7,615
Total Debt/Capital (%)	- -	- -	- -	149.65	155.47	164.26	181.05	190.65	307.61	280.03	294.54	293	269.39	131.62
Total Debt / EV	- -	- -	- -	1.04	0.39	0.47	0.51	0.67	0.55	0.49	0.71	0.81	0.74	0.89
EV/Sales	- -	- -	- -	- -	13.53	10.53	9.43	7.15	8.24	9.58	6.55	6.03	6.75	5.05
EV/EBITDA	- -	- -	- -	- -	15.22	13.01	12.07	9.52	10.95	12.36	8.36	7.66	8.55	9.9
EV/EBIT	- -	- -	- -	- -	33.71	31.37	27.93	19.46	18.57	18.77	12.49	11.66	12.98	23.84
EV/Cash Flow to Firm	- -	- -	- -	- -	56.5	20.89	10.12	8.5	13.65	10.93	12.28	11.39	8.14	11.18
EV/Free Cash Flow to Firm	- -	- -	- -	- -	56.5	20.89	10.12	8.5	13.65	10.93	12.28	11.39	8.14	11.18
Diluted Market Cap	- -	- -	- -	- -	6,436	4,994	4,579	2,556	3,968	6,145	2,165	1,368	2,169	1,868
Diluted Enterprise Value	- -	- -	- -	3,363	10,427	9,658	9,621	7,567	8,792	11,263	7,394	6,934	7,878	11,837
EV per Share	- -	- -	- -	- -	68.39	57.2	54.48	40.39	43.18	45.25	31.39	48.66	33.2	59.76
TTM Sales	63	45	36	- -	770	916	1,018	1,058	1,067	1,101	1,129	1,150	1,167	2,234
TTM EBITDA	25	17	12	- -	685	742	795	795	803	852	885	905	922	1,140
TTM Operating Income	25	17	12	- -	309	308	344	389	473	562	592	594	607	474
TTM Cash Flow to Firm	- -	- -	- -	- -	185	462	948	890	644	964	602	609	968	1,010
TTM Free Cash Flow to Firm	- -	- -	- -	- -	185	462	948	890	644	964	602	609	968	1,010

Multiples (USD)

API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	17.12	12.32	9.68	4.14	25.24	12.31	4.71	3.87	5.92	5.33
EV/EBIT	- -	- -	- -	- -	33.71	31.37	27.93	19.46	18.57	18.77	12.49	11.66	12.98	23.84
Enterprise Value	- -	- -	- -	3,363	10,427	9,649	9,598	7,567	8,792	10,538	7,394	6,934	7,878	11,294
Low Price	- -	- -	- -	28.17	25.13	22.94	23.16	8.7	8.07	16.72	8.87	4.88	4.27	5.3
EV/Sales	- -	- -	- -	- -	13.53	10.53	9.43	7.15	8.24	9.58	6.55	6.03	6.75	5.05
EV/EBITDA	- -	- -	- -	- -	15.22	13.01	12.07	9.52	10.95	12.36	8.36	7.66	8.55	9.9
Price/Earnings	- -	- -	- -	- -	- -	- -	335.89	257.46	- -	43.83	- -	- -	23.23	1.04
Price/Earnings Average	- -	- -	- -	- -	-3,304.6	-523.09	400.41	320.41	-4.25	37.89	-475.3	-13.95	20.93	1.1
Price/Earnings High	- -	- -	- -	- -	-4,240.39	-688.73	505.27	631.57	-5.69	45.67	-672.2	-19.86	28.34	1.51
Price/Earnings Low	- -	- -	- -	- -	-1,959.92	-320.8	300.82	164.22	-2.33	31.49	-251.9	-8.51	10.85	0.78
Price/Book Value	- -	- -	- -	- -	-4.19	-2.54	-1.92	-1.02	-1.19	-1.63	-0.62	-0.37	-0.59	-0.55
Price/Book Value Average	- -	- -	- -	- -	-4.2	-3.22	-2.29	-1.27	-0.9	-1.41	-1.13	-0.31	-0.53	-0.59
Price/Book Value High	- -	- -	- -	- -	-5.39	-4.24	-2.89	-2.51	-1.21	-1.69	-1.6	-0.44	-0.72	-0.8
Price/Book Value Low	- -	- -	- -	- -	-2.49	-1.97	-1.72	-0.65	-0.49	-1.17	-0.6	-0.19	-0.27	-0.42
Price/Tangible Book Value	- -	- -	- -	- -	-3.53	-2.16	-1.74	-0.94	-1.29	-1.76	-0.73	-0.46	-0.75	-0.64
Price/Tangible Book Value Average	- -	- -	- -	- -	-3.54	-2.73	-2.07	-1.18	-0.98	-1.52	-1.33	-0.39	-0.68	-0.68
Price/Tangible Book Value High	- -	- -	- -	- -	-4.54	-3.6	-2.62	-2.32	-1.31	-1.83	-1.88	-0.55	-0.92	-0.94
Price/Tangible Book Value Low	- -	- -	- -	- -	-2.1	-1.68	-1.56	-0.6	-0.54	-1.26	-0.7	-0.24	-0.35	-0.48
Price/Sales	- -	- -	- -	- -	8.35	5.44	4.48	2.42	3.72	4.92	1.92	1.19	1.86	0.59
Price/Sales Average	- -	- -	- -	- -	8.39	6.89	5.34	3.01	2.81	4.26	3.49	0.99	1.67	0.63
Price/Sales High	- -	- -	- -	- -	10.76	9.07	6.73	5.93	3.77	5.13	4.94	1.41	2.27	0.87
Price/Sales Low	- -	- -	- -	- -	4.97	4.22	4.01	1.54	1.54	3.54	1.85	0.6	0.87	0.45
Price/Cash Flow	- -	- -	- -	- -	17.12	12.3	9.64	4.14	25.24	10.86	4.71	3.87	5.92	3.78
Price/Cash Flow Average	- -	- -	- -	- -	17.18	15.57	11.49	5.15	19.09	9.38	8.57	3.23	5.33	4.02
Price/Cash Flow High	- -	- -	- -	- -	22.05	20.5	14.49	10.16	25.57	11.31	12.12	4.6	7.22	5.53
Price/Cash Flow Low	- -	- -	- -	- -	10.19	9.55	8.63	2.64	10.45	7.8	4.54	1.97	2.76	2.86
Price/Free Cash Flow Average	- -	- -	- -	- -	17.18	15.6	11.54	5.15	19.09	10.64	8.57	3.23	5.33	5.67
Price/Free Cash Flow High	- -	- -	- -	- -	22.05	20.54	14.57	10.16	25.57	12.83	12.12	4.6	7.22	7.8
Price/Free Cash Flow Low	- -	- -	- -	- -	10.19	9.57	8.67	2.64	10.45	8.85	4.54	1.97	2.76	4.03
EV/Sales Average	- -	- -	- -	- -	13.57	11.98	10.29	7.75	7.33	8.91	8.12	5.83	6.57	5.09
EV/Sales High	- -	- -	- -	- -	15.94	14.16	11.69	10.67	8.29	9.78	9.57	6.25	7.16	5.33
EV/Sales Low	- -	- -	- -	- -	10.15	9.32	8.96	6.28	6.06	8.19	6.48	5.45	5.76	4.91
EV/EBITDA Average	- -	- -	- -	- -	15.25	14.79	13.17	10.31	9.75	11.5	10.37	7.41	8.32	9.98
EV/EBITDA High	- -	- -	- -	- -	17.92	17.49	14.96	14.19	11.02	12.63	12.21	7.94	9.07	10.44
EV/EBITDA Low	- -	- -	- -	- -	11.42	11.5	11.47	8.36	8.06	10.57	8.27	6.92	7.29	9.62
EV/EBIT Average	- -	- -	- -	- -	33.79	35.68	30.48	21.06	16.53	17.46	15.49	11.28	12.63	24.02
EV/EBIT High	- -	- -	- -	- -	39.7	42.17	34.62	29	18.69	19.17	18.25	12.09	13.77	25.13
EV/EBIT Low	- -	- -	- -	- -	25.29	27.74	26.55	17.08	13.66	16.05	12.36	10.53	11.08	23.15
Last Price	- -	- -	- -	31.05	42.21	29.55	25.86	13.64	19.49	23.27	9.19	9.6	9.14	7.01
High Price	- -	- -	- -	57.52	54.37	49.25	38.9	33.46	19.75	24.25	23.67	11.39	11.15	10.25
Enterprise Value Average	- -	- -	- -	3,363	10,452	10,974	10,473	8,192	7,825	9,803	9,172	6,706	7,663	11,378
Enterprise Value High	- -	- -	- -	3,363	12,282	12,972	11,895	11,281	8,845	10,766	10,805	7,189	8,355	11,906
Enterprise Value Low	- -	- -	- -	3,363	7,823	8,534	9,122	6,642	6,467	9,012	7,319	6,262	6,722	10,971

Shares Outstanding	- -	150	150	150	155	175	181	192	231	235	236	237	238	239
Diluted Weighted Avg Shares	150	150	150	- -	152	169	177	187	204	264	236	142	237	266
Basic Weighted Avg Shares	150	150	150	- -	152	169	176	187	204	233	236	142	237	189
Revenue per Share	0.42	0.3	0.24	- -	5.05	5.43	5.78	5.64	5.24	4.73	4.79	8.07	4.92	11.82
EBITDA per Share	0.16	0.11	0.08	- -	4.49	4.4	4.51	4.24	3.94	3.66	3.76	6.35	3.88	6.03
Operating Income per Share	0.16	0.11	0.08	- -	2.03	1.82	1.95	2.08	2.32	2.41	2.51	4.17	2.56	2.51
Basic EPS, GAAP	0.16	0.11	0.08	- -	-0.01	-0.07	0.08	0.05	-3.47	0.53	-0.04	-0.57	0.39	6.77
Basic EPS from Cont Ops	0.16	0.11	0.08	- -	- -	-0.05	0.09	0.06	-3.53	0.54	-0.03	-0.57	0.39	6.9
Diluted EPS, GAAP	0.16	0.11	0.08	- -	-0.01	-0.07	0.08	0.05	-3.47	0.47	-0.04	-0.57	0.39	4.8
Diluted EPS from Cont Ops	0.16	0.11	0.08	- -	- -	-0.05	0.09	0.06	-3.53	0.47	-0.03	-0.57	0.39	4.9
Dividend per Share	- -	- -	- -	- -	2.41	2.37	2.42	0.74	0.67	0.61	0.61	0.75	0.46	- -
Cash Flow per Share	- -	- -	- -	- -	2.47	2.4	2.68	3.29	0.77	2.14	1.95	2.48	1.54	1.85
Free Cash Flow per Basic Share	- -	- -	- -	- -	2.47	2.4	2.68	3.29	0.77	2.14	1.95	2.48	1.54	1.85
Cash & Equivalents per Share	- -	- -	- -	- -	1.13	0.35	0.22	0.76	0.38	0.25	0.19	0.44	0.66	0.28
Book Value per Share	- -	- -	- -	- -	-10.08	-11.62	-13.47	-13.32	-16.36	-14.31	-14.79	-26.02	-15.54	-12.74
Tangible Book Value per Share	- -	-0.05	-0.04	- -	-11.97	-13.69	-14.86	-14.44	-15.05	-13.23	-12.6	-20.68	-12.16	-10.96

Uniti Group Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)