Branded Legacy, Inc.

BLEG

BLEGBranded Legacy, Inc. US flag

Other OTC

0.12

USD

-0.08

- -

138,970.00Market Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-0.16	-99.08	-1,063.2	-1,559.5	-164.81	-231.68
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	51.25	100	52.14	57.17	55.75	22.51	48.35
EBITDA Margin (%)	-399.8	-90.58	-86.67	-97.84	-642.6	-293.01	-488.37
Operating Margin (%)	-401.28	-90.58	-86.67	-98.79	-643.68	-296.61	-488.37
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-403.47	-128.27	-86.67	-98.79	-643.68	-296.61	-488.37
Profit Margin (%)	-403.47	-128.27	-86.67	-98.79	-649.51	-296.61	-488.37
Net Income to Common Margin (%)	-403.47	-128.27	-86.67	-98.79	-649.51	-296.61	-488.37
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Total Debt	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.01	-779.72	-0.99	-0.07	-0.11	-0.53	-1.38
Net Debt/EBITDA	- -	1.09	-0.93	-0.04	-0.1	-0.49	-1.34
Total Debt/EBIT	-0.01	-779.72	-0.99	-0.07	-0.11	-0.52	-1.38
Net Debt/EBIT	- -	1.09	-0.93	-0.04	-0.1	-0.49	-1.34
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-51.93	42.86	-823.85	19.08	-881.29	-1,029.68	-1,554.74
Long-Term Debt/Equity (%)	1.31	131.21	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	1.29	56.75	- -	- -	-16.47	-10.84	-29.27
Long-Term Debt/Total Assets (%)	1.29	56.75	- -	- -	102.39	100.37	349.28
Total Debt/Equity (%)	1.31	131.21	-98.01	218.47	-14.14	-10.04	-23.22
Total Debt/Capital (%)	1.29	56.75	-4,913.7	68.6	-16.47	-11.17	-30.25
Total Debt/Total Assets (%)	1.29	56.75	801.95	46.62	102.39	103.36	360.9
Net Debt to Equity	-0.19	-0.18	-91.15	114.44	-13.78	-9.38	-22.4
Net Debt/Capital (%)	-0.19	-0.18	-1,030.37	53.37	-15.99	-10.38	-29.15
EBITDA	- -	- -	- -	- -	-2	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	-2	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	-2	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Cash Ratio	- -	- -	0.06	0.28	0.2	0.12	0.02
Current Ratio	- -	- -	0.11	0.88	6.25	2.88	1.5
Quick Ratio	- -	- -	0.07	0.56	1.84	1.03	0.32
CFO/Avg Current Liab	- -	- -	-1.6	-5.31	-63.31	-7.75	-4.53
Common Equity/Total Assets	-51.93	42.86	-823.85	19.08	-881.29	-1,029.68	-1,554.74
Long-Term Debt/Equity (%)	1.31	131.21	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	1.29	56.75	- -	- -	-16.47	-10.84	-29.27
Long-Term Debt/Total Assets (%)	1.29	56.75	- -	- -	102.39	100.37	349.28
Total Debt/Equity (%)	1.31	131.21	-98.01	218.47	-14.14	-10.04	-23.22
Total Debt/Capital (%)	1.29	56.75	-4,913.7	68.6	-16.47	-11.17	-30.25
Total Debt/Total Assets (%)	1.29	56.75	801.95	46.62	102.39	103.36	360.9
CFO/Total Liabilities	-9,263.68	-0.18	-79.91	-1,165.27	-126.44	-17.23	-13.55
CFO/CapEx	- -	- -	- -	- -	-380.13	- -	- -
Altman's Z-Score	10,537,361.2	244,354.1	435,958.08	479,038.45	6,487.79	6,731.66	9,213.48

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Accounts Receivable Turnover	- -	- -	187.63	56.1	11.22	2.27	1.98
Days Sales Outstanding	- -	- -	1.95	6.51	32.54	160.74	184.22
Inventory Turnover	- -	- -	26.18	17	3.28	0.96	0.38
Days Inventory Outstanding	- -	- -	13.94	21.48	111.19	378.48	951.39
Accounts Payable Turnover	- -	- -	9.64	15.2	12.55	2.78	0.55
Accounts Payable Turnover Days	- -	- -	37.86	24.02	29.09	131.25	661.81
Cash Conversion Cycle	- -	- -	-21.97	3.96	114.64	407.97	473.8
Inventory to Cash Days	- -	- -	-12	-14.97	-78.65	-217.75	-767.18
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Market Capitalization	13,734	54,935	103,848	33,682	19,139	19,153	30,729
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	13,734	54,935	103,848	33,682	19,139	19,153	30,729
Total Capital	- -	- -	- -	- -	-1	-1	-1
Total Debt/Capital (%)	1.29	56.75	-4,913.7	68.6	-16.47	-11.17	-30.25
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -
EV/Sales	812,650.68	287,616,867.41	717,391.28	90,467.88	60,086.61	190,339.04	478,238.75
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	54,935	165,513	33,682	19,139	724	- -
Diluted Enterprise Value	- -	54,935	165,513	33,682	19,139	724	- -
EV per Share	6,000.64	24,002.4	85,778.68	22,682.28	10,099.3	382	70
TTM Sales	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	-2	- -	- -
TTM Operating Income	- -	- -	- -	- -	-2	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	-2	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-2	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Price/Free Cash Flow	- -	-224,223,758.91	-1,449,387.96	-68,520.01	-8,700.58	-2,472.96	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	13,734	54,935	103,848	33,682	19,139	19,153	30,729
Low Price	1,500.15	1,860.19	4,020.4	12,001.2	7,260.73	260	55.9
EV/Sales	812,650.68	287,616,867.41	717,391.28	90,467.88	60,086.61	190,339.04	478,238.75
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-77,383,000.51	-289,036.23	-123,728.14	-16,958.82	-21,979.6	- -
Price/Earnings High	- -	-364,363,608.23	-1,564,258.49	-404,564.97	-31,825.42	-103,264.25	- -
Price/Earnings Low	- -	-17,377,378.68	-61,832.02	-48,450.89	-6,650.91	-1,651.05	- -
Price/Book Value	-435,727.82	539,232.21	-809,945.79	3,292,436.81	-10,258.41	-12,360.3	-16,415.26
Price/Book Value Average	-10,864,114.16	186,097.17	-177,453.78	4,448,589.17	-18,805.96	-111,995.26	-54,297.93
Price/Book Value High	-118,107,175.52	876,252.35	-960,376.4	14,545,949.7	-35,291.83	-526,174.48	-224,185.59
Price/Book Value Low	-108,931.96	41,790.59	-37,961.76	1,742,029.9	-7,375.33	-8,412.77	-13,108.76
Price/Tangible Book Value	-216,064.46	769,718.66	-809,945.79	3,292,436.81	-9,692.83	-12,360.3	-16,415.26
Price/Tangible Book Value Average	-5,387,190.88	265,641.52	-177,453.78	4,448,589.17	-17,769.14	-111,995.26	-54,297.93
Price/Tangible Book Value High	-58,565,833.35	1,250,792.83	-960,376.4	14,545,949.7	-33,346.1	-526,174.48	-224,185.59
Price/Tangible Book Value Low	-54,016.11	59,653.32	-37,961.76	1,742,029.9	-6,968.71	-8,412.77	-13,108.76
Price/Sales	- -	287,616,863.52	1,143,376.24	90,467.84	60,084.9	7,194.96	- -
Price/Sales Average	- -	99,260,916.89	250,506.19	122,235.98	110,149.13	65,192.66	- -
Price/Sales High	- -	467,377,403.22	1,355,734.64	399,685.92	206,709.17	306,287.2	- -
Price/Sales Low	- -	22,290,354.85	53,589.48	47,866.58	43,198.32	4,897.09	- -
Price/Cash Flow	- -	-224,223,758.91	-1,449,387.96	-68,520.01	-8,677.69	-2,472.96	- -
Price/Cash Flow Average	- -	-77,383,000.51	-317,551.33	-92,581.09	-15,908.16	-22,407.16	- -
Price/Cash Flow High	- -	-364,363,608.23	-1,718,581.68	-302,720.66	-29,853.73	-105,272.98	- -
Price/Cash Flow Low	- -	-17,377,378.68	-67,932.1	-36,253.97	-6,238.87	-1,683.16	- -
Price/Free Cash Flow Average	- -	-77,383,000.51	-317,551.33	-92,581.09	-15,950.12	-22,407.16	- -
Price/Free Cash Flow High	- -	-364,363,608.23	-1,718,581.68	-302,720.66	-29,932.47	-105,272.98	- -
Price/Free Cash Flow Low	- -	-17,377,378.68	-67,932.1	-36,253.97	-6,255.32	-1,683.16	- -
EV/Sales Average	20,261,899.73	99,260,920.78	157,176.32	122,236.02	110,150.84	1,724,627.83	1,581,888.68
EV/Sales High	220,273,382.05	467,377,407.11	850,631.66	399,685.96	206,710.88	8,102,615.84	6,531,289.49
EV/Sales Low	203,166.72	22,290,358.74	33,624.55	47,866.62	43,200.03	129,550.61	381,909.17
EV/EBITDA Average	-5,067,948.93	-109,588,646.64	-181,351.42	-124,931.25	-17,141.36	-588,580.6	-323,910.01
EV/EBITDA High	-55,095,241.12	-516,006,270.28	-981,466.25	-408,498.79	-32,167.75	-2,765,258.9	-1,337,357.1
EV/EBITDA Low	-50,816.49	-24,609,586.82	-38,796.3	-48,922.05	-6,722.66	-44,213	-78,200.32
EV/EBIT Average	-5,049,266.49	-109,588,646.64	-181,351.42	-123,728.18	-17,112.55	-581,455.6	-323,910.01
EV/EBIT High	-54,892,138.5	-516,006,270.28	-981,466.25	-404,565.01	-32,113.69	-2,731,784.35	-1,337,357.1
EV/EBIT Low	-50,629.16	-24,609,586.82	-38,796.3	-48,450.93	-6,711.37	-43,677.79	-78,200.32
Last Price	6,000.6	24,002.4	85,778.58	22,682.27	10,099.01	382	70
High Price	1,626,506	39,003.9	101,710.17	100,210.02	34,743.47	16,261.63	956
Enterprise Value Average	342,426	18,959	22,753	45,509	35,086	173,542	101,644
Enterprise Value High	3,722,620	89,269	123,136	148,805	65,843	815,334	419,668
Enterprise Value Low	3,434	4,257	4,867	17,821	13,760	13,036	24,540

Profitability (USD)

Profitability Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-0.16	-99.08	-1,063.2	-1,559.5	-164.81	-231.68
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	51.25	100	52.14	57.17	55.75	22.51	48.35
EBITDA Margin (%)	-399.8	-90.58	-86.67	-97.84	-642.6	-293.01	-488.37
Operating Margin (%)	-401.28	-90.58	-86.67	-98.79	-643.68	-296.61	-488.37
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-403.47	-128.27	-86.67	-98.79	-643.68	-296.61	-488.37
Profit Margin (%)	-403.47	-128.27	-86.67	-98.79	-649.51	-296.61	-488.37
Net Income to Common Margin (%)	-403.47	-128.27	-86.67	-98.79	-649.51	-296.61	-488.37
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Total Debt	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.01	-779.72	-0.99	-0.07	-0.11	-0.53	-1.38
Net Debt/EBITDA	- -	1.09	-0.93	-0.04	-0.1	-0.49	-1.34
Total Debt/EBIT	-0.01	-779.72	-0.99	-0.07	-0.11	-0.52	-1.38
Net Debt/EBIT	- -	1.09	-0.93	-0.04	-0.1	-0.49	-1.34
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-51.93	42.86	-823.85	19.08	-881.29	-1,029.68	-1,554.74
Long-Term Debt/Equity (%)	1.31	131.21	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	1.29	56.75	- -	- -	-16.47	-10.84	-29.27
Long-Term Debt/Total Assets (%)	1.29	56.75	- -	- -	102.39	100.37	349.28
Total Debt/Equity (%)	1.31	131.21	-98.01	218.47	-14.14	-10.04	-23.22
Total Debt/Capital (%)	1.29	56.75	-4,913.7	68.6	-16.47	-11.17	-30.25
Total Debt/Total Assets (%)	1.29	56.75	801.95	46.62	102.39	103.36	360.9
Net Debt to Equity	-0.19	-0.18	-91.15	114.44	-13.78	-9.38	-22.4
Net Debt/Capital (%)	-0.19	-0.18	-1,030.37	53.37	-15.99	-10.38	-29.15
EBITDA	- -	- -	- -	- -	-2	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	-2	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	-2	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Cash Ratio	- -	- -	0.06	0.28	0.2	0.12	0.02
Current Ratio	- -	- -	0.11	0.88	6.25	2.88	1.5
Quick Ratio	- -	- -	0.07	0.56	1.84	1.03	0.32
CFO/Avg Current Liab	- -	- -	-1.6	-5.31	-63.31	-7.75	-4.53
Common Equity/Total Assets	-51.93	42.86	-823.85	19.08	-881.29	-1,029.68	-1,554.74
Long-Term Debt/Equity (%)	1.31	131.21	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	1.29	56.75	- -	- -	-16.47	-10.84	-29.27
Long-Term Debt/Total Assets (%)	1.29	56.75	- -	- -	102.39	100.37	349.28
Total Debt/Equity (%)	1.31	131.21	-98.01	218.47	-14.14	-10.04	-23.22
Total Debt/Capital (%)	1.29	56.75	-4,913.7	68.6	-16.47	-11.17	-30.25
Total Debt/Total Assets (%)	1.29	56.75	801.95	46.62	102.39	103.36	360.9
CFO/Total Liabilities	-9,263.68	-0.18	-79.91	-1,165.27	-126.44	-17.23	-13.55
CFO/CapEx	- -	- -	- -	- -	-380.13	- -	- -
Altman's Z-Score	10,537,361.2	244,354.1	435,958.08	479,038.45	6,487.79	6,731.66	9,213.48

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Accounts Receivable Turnover	- -	- -	187.63	56.1	11.22	2.27	1.98
Days Sales Outstanding	- -	- -	1.95	6.51	32.54	160.74	184.22
Inventory Turnover	- -	- -	26.18	17	3.28	0.96	0.38
Days Inventory Outstanding	- -	- -	13.94	21.48	111.19	378.48	951.39
Accounts Payable Turnover	- -	- -	9.64	15.2	12.55	2.78	0.55
Accounts Payable Turnover Days	- -	- -	37.86	24.02	29.09	131.25	661.81
Cash Conversion Cycle	- -	- -	-21.97	3.96	114.64	407.97	473.8
Inventory to Cash Days	- -	- -	-12	-14.97	-78.65	-217.75	-767.18
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Market Capitalization	13,734	54,935	103,848	33,682	19,139	19,153	30,729
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	13,734	54,935	103,848	33,682	19,139	19,153	30,729
Total Capital	- -	- -	- -	- -	-1	-1	-1
Total Debt/Capital (%)	1.29	56.75	-4,913.7	68.6	-16.47	-11.17	-30.25
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -
EV/Sales	812,650.68	287,616,867.41	717,391.28	90,467.88	60,086.61	190,339.04	478,238.75
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	54,935	165,513	33,682	19,139	724	- -
Diluted Enterprise Value	- -	54,935	165,513	33,682	19,139	724	- -
EV per Share	6,000.64	24,002.4	85,778.68	22,682.28	10,099.3	382	70
TTM Sales	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	-2	- -	- -
TTM Operating Income	- -	- -	- -	- -	-2	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	-2	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-2	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021

Price/Free Cash Flow	- -	-224,223,758.91	-1,449,387.96	-68,520.01	-8,700.58	-2,472.96	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	13,734	54,935	103,848	33,682	19,139	19,153	30,729
Low Price	1,500.15	1,860.19	4,020.4	12,001.2	7,260.73	260	55.9
EV/Sales	812,650.68	287,616,867.41	717,391.28	90,467.88	60,086.61	190,339.04	478,238.75
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-77,383,000.51	-289,036.23	-123,728.14	-16,958.82	-21,979.6	- -
Price/Earnings High	- -	-364,363,608.23	-1,564,258.49	-404,564.97	-31,825.42	-103,264.25	- -
Price/Earnings Low	- -	-17,377,378.68	-61,832.02	-48,450.89	-6,650.91	-1,651.05	- -
Price/Book Value	-435,727.82	539,232.21	-809,945.79	3,292,436.81	-10,258.41	-12,360.3	-16,415.26
Price/Book Value Average	-10,864,114.16	186,097.17	-177,453.78	4,448,589.17	-18,805.96	-111,995.26	-54,297.93
Price/Book Value High	-118,107,175.52	876,252.35	-960,376.4	14,545,949.7	-35,291.83	-526,174.48	-224,185.59
Price/Book Value Low	-108,931.96	41,790.59	-37,961.76	1,742,029.9	-7,375.33	-8,412.77	-13,108.76
Price/Tangible Book Value	-216,064.46	769,718.66	-809,945.79	3,292,436.81	-9,692.83	-12,360.3	-16,415.26
Price/Tangible Book Value Average	-5,387,190.88	265,641.52	-177,453.78	4,448,589.17	-17,769.14	-111,995.26	-54,297.93
Price/Tangible Book Value High	-58,565,833.35	1,250,792.83	-960,376.4	14,545,949.7	-33,346.1	-526,174.48	-224,185.59
Price/Tangible Book Value Low	-54,016.11	59,653.32	-37,961.76	1,742,029.9	-6,968.71	-8,412.77	-13,108.76
Price/Sales	- -	287,616,863.52	1,143,376.24	90,467.84	60,084.9	7,194.96	- -
Price/Sales Average	- -	99,260,916.89	250,506.19	122,235.98	110,149.13	65,192.66	- -
Price/Sales High	- -	467,377,403.22	1,355,734.64	399,685.92	206,709.17	306,287.2	- -
Price/Sales Low	- -	22,290,354.85	53,589.48	47,866.58	43,198.32	4,897.09	- -
Price/Cash Flow	- -	-224,223,758.91	-1,449,387.96	-68,520.01	-8,677.69	-2,472.96	- -
Price/Cash Flow Average	- -	-77,383,000.51	-317,551.33	-92,581.09	-15,908.16	-22,407.16	- -
Price/Cash Flow High	- -	-364,363,608.23	-1,718,581.68	-302,720.66	-29,853.73	-105,272.98	- -
Price/Cash Flow Low	- -	-17,377,378.68	-67,932.1	-36,253.97	-6,238.87	-1,683.16	- -
Price/Free Cash Flow Average	- -	-77,383,000.51	-317,551.33	-92,581.09	-15,950.12	-22,407.16	- -
Price/Free Cash Flow High	- -	-364,363,608.23	-1,718,581.68	-302,720.66	-29,932.47	-105,272.98	- -
Price/Free Cash Flow Low	- -	-17,377,378.68	-67,932.1	-36,253.97	-6,255.32	-1,683.16	- -
EV/Sales Average	20,261,899.73	99,260,920.78	157,176.32	122,236.02	110,150.84	1,724,627.83	1,581,888.68
EV/Sales High	220,273,382.05	467,377,407.11	850,631.66	399,685.96	206,710.88	8,102,615.84	6,531,289.49
EV/Sales Low	203,166.72	22,290,358.74	33,624.55	47,866.62	43,200.03	129,550.61	381,909.17
EV/EBITDA Average	-5,067,948.93	-109,588,646.64	-181,351.42	-124,931.25	-17,141.36	-588,580.6	-323,910.01
EV/EBITDA High	-55,095,241.12	-516,006,270.28	-981,466.25	-408,498.79	-32,167.75	-2,765,258.9	-1,337,357.1
EV/EBITDA Low	-50,816.49	-24,609,586.82	-38,796.3	-48,922.05	-6,722.66	-44,213	-78,200.32
EV/EBIT Average	-5,049,266.49	-109,588,646.64	-181,351.42	-123,728.18	-17,112.55	-581,455.6	-323,910.01
EV/EBIT High	-54,892,138.5	-516,006,270.28	-981,466.25	-404,565.01	-32,113.69	-2,731,784.35	-1,337,357.1
EV/EBIT Low	-50,629.16	-24,609,586.82	-38,796.3	-48,450.93	-6,711.37	-43,677.79	-78,200.32
Last Price	6,000.6	24,002.4	85,778.58	22,682.27	10,099.01	382	70
High Price	1,626,506	39,003.9	101,710.17	100,210.02	34,743.47	16,261.63	956
Enterprise Value Average	342,426	18,959	22,753	45,509	35,086	173,542	101,644
Enterprise Value High	3,722,620	89,269	123,136	148,805	65,843	815,334	419,668
Enterprise Value Low	3,434	4,257	4,867	17,821	13,760	13,036	24,540

Shares Outstanding	2	2	1	1	2	50	439
Diluted Weighted Avg Shares	- -	2	2	1	2	2	- -
Basic Weighted Avg Shares	- -	2	2	1	2	2	- -
Revenue per Share	- -	- -	0.08	0.25	0.17	0.05	- -
EBITDA per Share	- -	- -	-0.07	-0.25	-1.08	-0.16	- -
Operating Income per Share	- -	- -	-0.07	-0.25	-1.08	-0.16	- -
Basic EPS, GAAP	- -	- -	-0.07	-0.25	-1.09	-0.16	- -
Basic EPS from Cont Ops	- -	- -	-0.07	-0.25	-1.08	-0.16	- -
Diluted EPS, GAAP	- -	- -	-0.07	-0.25	-1.09	-0.16	- -
Diluted EPS from Cont Ops	- -	- -	-0.07	-0.25	-1.08	-0.16	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.06	-0.33	-1.16	-0.15	- -
Free Cash Flow per Basic Share	- -	- -	-0.06	-0.33	-1.17	-0.15	- -
Cash & Equivalents per Share	- -	0.06	0.01	0.01	- -	- -	- -
Book Value per Share	-0.01	0.04	-0.11	0.01	-0.98	-0.03	- -
Tangible Book Value per Share	-0.03	0.03	-0.11	0.01	-1.04	-0.03	- -

Branded Legacy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)