Blue Line Protection Group, Inc. Financial Ratios — BLPG

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	12/31/2011	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

Return on Common Equity (%)	-1,402.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-1,402.77	-4,128.25	-3,333.04	-892.47	-373.72	-84.09	-267.95	-685.57	-210.19	-131.58	-57.7	101.82	-18.11	21.66	15.03
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-328.49	- -	97.29	52.35
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-176.78	- -	124.89	41.48
Gross Margin (%)	- -	- -	- -	- -	24.55	14.96	14.2	24.77	33.03	48.44	70.9	72.42	67.02	65.01	63.55
EBITDA Margin (%)	- -	- -	- -	- -	-318.76	-43.5	-57.55	-25.34	-18.23	-4.31	24.8	32.14	8.64	23.01	13.17
Operating Margin (%)	- -	- -	- -	- -	-321.39	-45.1	-59.93	-26.65	-20.45	-7.48	19.2	26.95	2.09	17.3	7.9
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19,711.89	87.64	150.04	128.15	967.24
Pretax Margin (%)	- -	- -	- -	- -	-302.08	-48.13	-86.35	-68.66	-30.93	-38.98	-22.62	37.57	-7.6	7.97	5.8
Profit Margin (%)	- -	- -	- -	- -	-302.08	-50.23	-86.35	-68.66	-30.93	-38.98	-22.62	37.57	-7.6	7.97	5.54
Net Income to Common Margin (%)	- -	- -	- -	- -	-302.08	-50.23	-90.39	-68.66	-30.93	-38.98	-22.62	37.57	-7.6	7.97	5.54
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.53
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	4.48	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-1,402.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	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

Total Debt	- -	- -	- -	- -	1	1	1	2	3	4	4	3	2	2	1
ST Debt	- -	- -	- -	- -	- -	1	1	2	3	3	3	1	1	1	1
LT Debt	- -	- -	- -	- -	1	- -	- -	- -	- -	1	1	2	1	1	1
Total Debt/EBITDA	- -	- -	- -	-0.13	-0.21	-0.92	-0.75	-2	-3.54	-21.9	3.44	2.03	6.77	2.19	2.39
Net Debt/EBITDA	0.02	0.02	0.04	0.06	-0.15	-0.91	-0.75	-1.96	-3.39	-16.08	2.48	1.18	4.41	0.97	0.95
Total Debt/EBIT	- -	- -	- -	-0.13	-0.21	-0.89	-0.72	-1.9	-3.16	-12.62	4.44	2.42	28.05	2.91	3.99
Net Debt/EBIT	0.02	0.02	0.04	0.06	-0.15	-0.88	-0.72	-1.86	-3.03	-9.27	3.2	1.41	18.28	1.28	1.59
EBITDA to Interest Expense	- -	- -	- -	- -	-290.96	-13.48	-3.75	-2.53	-0.54	-0.21	1.37	2.57	1.72	4.18	3.16
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-404.61	-13.7	-4.87	-2.61	-0.7	-0.31	1.32	2.45	1.55	3.69	3.12
EBIT to Interest Expense	- -	- -	- -	- -	-293.36	-13.98	-3.9	-2.66	-0.61	-0.37	1.06	2.15	0.42	3.14	1.89
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	- -	- -	- -
Common Equity/Total Assets	100	-536.94	-243.64	-51.2	23.06	-9.17	-367.84	-973.62	-440.29	-267.11	-343.27	-141.2	-138.27	-73.79	-46.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	180.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	63.96	1.4	-13.83	-0.31	-7.53	-142.71	-30.83	421.75	363.56	151.81	110.51
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	41.53	0.88	2.44	1.56	7.49	47.01	36.19	94.64	98.83	68.99	60.53
Total Debt/Equity (%)	- -	- -	- -	-137.36	181.59	-782.76	-95.13	-48.18	-77.26	-87.61	-65.67	-116.01	-119.87	-161.59	-217.23
Total Debt/Capital (%)	- -	- -	- -	367.65	64.49	114.65	-1,953.79	-92.98	-339.68	-707.33	-191.3	724.46	603.32	262.36	185.3
Total Debt/Total Assets (%)	- -	- -	- -	70.32	41.87	71.79	344.57	466.79	338.16	232.98	224.6	162.57	164.01	119.22	101.5
Net Debt to Equity	-44.11	18.62	41.04	57.97	126.42	-770.68	-95.13	-47.25	-74.07	-64.35	-47.29	-67.44	-78.11	-71.34	-86.63
Net Debt/Capital (%)	-78.93	15.7	29.1	36.7	55.83	114.91	-1,953.79	-89.57	-319.08	-480.15	-121.6	-729.46	1,543.69	376.94	140.15
EBITDA	- -	- -	- -	- -	-3	-1	-2	-1	-1	- -	1	1	- -	1	1
EBITDA-CapEx	- -	- -	- -	- -	-5	-1	-2	-1	-1	- -	1	1	- -	1	1
Operating Income (Loss)	- -	- -	- -	- -	-3	-1	-2	-1	-1	- -	1	1	- -	1	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	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

Cash Ratio	- -	0.16	0.29	0.66	0.36	0.01	- -	0.01	- -	0.01	0.04	0.24	0.15	0.3	0.3
Current Ratio	- -	0.16	0.29	0.66	0.64	0.1	0.11	0.06	0.08	0.07	0.09	0.38	0.36	0.51	0.6
Quick Ratio	- -	0.16	0.29	0.66	0.64	0.09	0.08	0.05	0.08	0.07	0.09	0.36	0.34	0.49	0.57
CFO/Avg Current Liab	- -	-15.18	-7.47	-4.12	-1.49	-0.63	-0.91	-0.24	-0.2	-0.07	0.08	0.2	0.16	0.39	0.17
Common Equity/Total Assets	100	-536.94	-243.64	-51.2	23.06	-9.17	-367.84	-973.62	-440.29	-267.11	-343.27	-141.2	-138.27	-73.79	-46.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	180.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	63.96	1.4	-13.83	-0.31	-7.53	-142.71	-30.83	421.75	363.56	151.81	110.51
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	41.53	0.88	2.44	1.56	7.49	47.01	36.19	94.64	98.83	68.99	60.53
Total Debt/Equity (%)	- -	- -	- -	-137.36	181.59	-782.76	-95.13	-48.18	-77.26	-87.61	-65.67	-116.01	-119.87	-161.59	-217.23
Total Debt/Capital (%)	- -	- -	- -	367.65	64.49	114.65	-1,953.79	-92.98	-339.68	-707.33	-191.3	724.46	603.32	262.36	185.3
Total Debt/Total Assets (%)	- -	- -	- -	70.32	41.87	71.79	344.57	466.79	338.16	232.98	224.6	162.57	164.01	119.22	101.5
CFO/Total Liabilities	- -	-758.85	-746.6	-302.05	-34.6	-42.74	-89.52	-16.14	-20.6	-5.49	6.68	20.11	11.29	23.06	13.56
CFO/CapEx	- -	- -	- -	- -	-0.35	-37.49	-3.03	-22.51	-3.95	-3.88	11.74	13.69	10.96	6.36	38.37
Altman's Z-Score	- -	-490.67	-297.33	-68.8	4.42	-5.13	-38.26	-42.48	-23.72	-12.11	-12.02	-4.71	-9.93	-5.53	-7.94

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	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

Accounts Receivable Turnover	- -	- -	- -	- -	33.24	46.21	33.4	24.65	16.32	12.95	12.53	14.32	11.06	11.89	12.79
Days Sales Outstanding	- -	- -	- -	- -	10.98	7.9	10.93	14.81	22.36	28.18	29.13	25.48	33.01	30.7	28.53
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	5.22	7.09	6.47	5.49	8.45	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	69.87	51.46	56.45	66.43	43.2	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	-58.89	-43.56	-45.52	-51.62	-20.84	28.18	29.13	25.48	33.01	30.7	28.53
Inventory to Cash Days	- -	- -	- -	- -	10.98	7.9	10.93	14.81	22.36	28.18	29.13	25.48	33.01	30.7	28.53
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	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

Market Capitalization	- -	- -	- -	- -	28	3	5	4	1	- -	1	3	1	1	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	1	1	2	3	4	4	3	2	2	1
Enterprise Value	- -	- -	- -	- -	29	4	6	6	3	4	4	5	3	2	2
Total Capital	- -	- -	- -	- -	1	1	- -	-2	-1	-1	-2	- -	- -	1	1
Total Debt/Capital (%)	- -	- -	- -	367.65	64.49	114.65	-1,953.79	-92.98	-339.68	-707.33	-191.3	724.46	603.32	262.36	185.3
Total Debt / EV	- -	- -	- -	-2.37	0.02	0.24	0.19	0.3	0.76	0.93	0.85	0.56	0.66	1	0.9
EV/Sales	- -	- -	- -	- -	27.86	1.66	2.25	1.66	0.85	1.01	1	1.16	0.88	0.5	0.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.02	3.61	10.18	2.18	2.67
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.19	4.31	42.18	2.9	4.45
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	6.78	8.31	3.41	3.64	6.04	2.24	3.46
EV/Free Cash Flow to Firm	- -	- -	- -	- -	33.71	- -	- -	- -	4.75	7.09	3.3	3.49	5.7	2	3.41
Diluted Market Cap	- -	- -	- -	- -	28	3	5	4	- -	- -	1	4	1	1	1
Diluted Enterprise Value	- -	- -	- -	- -	29	4	6	6	3	4	4	7	3	2	2
EV per Share	- -	- -	- -	- -	23.41	3.47	4.98	5.01	0.93	0.53	0.5	0.64	0.41	0.27	0.19
TTM Sales	- -	- -	- -	- -	1	3	3	4	4	4	4	5	4	4	4
TTM EBITDA	- -	- -	- -	- -	-3	-1	-2	-1	-1	- -	1	1	- -	1	1
TTM Operating Income	- -	- -	- -	- -	-3	-1	-2	-1	-1	- -	1	1	- -	1	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	-1	-1	- -	1	1	1	1	1	1	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	1	-1	-1	- -	1	1	1	2	1	1	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	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

Price/Free Cash Flow	- -	- -	- -	- -	33.4	-4.97	-5.13	-6.5	-0.66	-0.92	1.59	4.51	3.54	0.89	4.81
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.19	4.31	42.18	2.9	4.45
Enterprise Value	- -	- -	- -	- -	29	4	6	6	3	4	4	5	3	2	2
Low Price	- -	- -	- -	- -	18.5	2.5	1.23	1.16	0.1	0.03	0.02	0.09	0.1	0.05	0.03
EV/Sales	- -	- -	- -	- -	27.86	1.66	2.25	1.66	0.85	1.01	1	1.16	0.88	0.5	0.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.02	3.61	10.18	2.18	2.67
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.72	- -	1.66	2.11
Price/Earnings Average	- -	- -	- -	- -	-23.54	-9.58	-1.58	-1.21	-4.22	-0.39	-0.38	4.59	-7.32	2.76	2.85
Price/Earnings High	- -	- -	- -	- -	-66.98	-26.03	-4.41	-2.42	-18.32	-1.07	-2.36	14.49	-16.82	4.7	10.07
Price/Earnings Low	- -	- -	- -	- -	-6.94	-2.37	-0.61	-0.56	-0.15	-0.11	-0.17	0.43	-2.85	1.17	0.87
Price/Book Value	- -	- -	- -	- -	73.59	-24.76	-3.9	-1.1	-0.24	-0.07	-0.15	-1.14	-0.73	-0.42	-0.81
Price/Book Value Average	- -	- -	- -	- -	200.75	-94.51	-3.12	-0.79	-2.99	-0.2	-0.07	-3.05	-1.11	-0.71	-1.09
Price/Book Value High	- -	- -	- -	- -	571.11	-256.86	-8.67	-1.57	-12.99	-0.53	-0.42	-9.64	-2.55	-1.2	-3.84
Price/Book Value Low	- -	- -	- -	- -	59.17	-23.35	-1.2	-0.36	-0.11	-0.05	-0.03	-0.29	-0.43	-0.3	-0.33
Price/Tangible Book Value	- -	- -	- -	- -	73.59	-24.76	-3.9	-1.1	-0.24	-0.07	-0.15	-1.14	-0.73	-0.42	-0.81
Price/Tangible Book Value Average	- -	- -	- -	- -	200.75	-94.51	-3.12	-0.79	-2.99	-0.2	-0.07	-3.05	-1.11	-0.71	-1.09
Price/Tangible Book Value High	- -	- -	- -	- -	571.11	-256.86	-8.67	-1.57	-12.99	-0.53	-0.42	-9.64	-2.55	-1.2	-3.84
Price/Tangible Book Value Low	- -	- -	- -	- -	59.17	-23.35	-1.2	-0.36	-0.11	-0.05	-0.03	-0.29	-0.43	-0.3	-0.33
Price/Sales	- -	- -	- -	- -	26.07	1.26	1.79	1.16	0.1	0.06	0.19	0.64	0.37	0.13	0.12
Price/Sales Average	- -	- -	- -	- -	71.12	4.81	1.43	0.83	1.3	0.15	0.09	1.73	0.56	0.22	0.16
Price/Sales High	- -	- -	- -	- -	202.32	13.08	3.98	1.66	5.67	0.42	0.53	5.45	1.28	0.37	0.56
Price/Sales Low	- -	- -	- -	- -	20.96	1.19	0.55	0.38	0.05	0.04	0.04	0.16	0.22	0.09	0.05
Price/Cash Flow	- -	- -	- -	- -	-60.68	-4.83	-3.44	-6.21	-0.49	-0.68	1.73	3.32	3.86	0.78	1.89
Price/Cash Flow Average	- -	- -	- -	- -	-165.54	-18.46	-2.75	-4.43	-6.17	-1.88	0.78	8.9	5.83	1.3	2.56
Price/Cash Flow High	- -	- -	- -	- -	-470.94	-50.16	-7.64	-8.87	-26.8	-5.13	4.76	28.09	13.41	2.21	9.03
Price/Cash Flow Low	- -	- -	- -	- -	-48.79	-4.56	-1.06	-2.06	-0.22	-0.51	0.35	0.84	2.27	0.55	0.78
Price/Free Cash Flow Average	- -	- -	- -	- -	91.11	-18.96	-4.1	-4.63	-8.26	-2.53	0.72	12.08	5.35	1.49	6.5
Price/Free Cash Flow High	- -	- -	- -	- -	259.21	-51.54	-11.41	-9.28	-35.89	-6.91	4.39	38.11	12.29	2.53	22.94
Price/Free Cash Flow Low	- -	- -	- -	- -	26.85	-4.69	-1.58	-2.15	-0.3	-0.69	0.32	1.14	2.08	0.63	1.98
EV/Sales Average	- -	- -	- -	- -	75.18	5.24	1.89	1.33	3.16	1.15	0.89	2.25	1.06	0.59	0.39
EV/Sales High	- -	- -	- -	- -	213	13.56	4.46	2.16	11.56	1.51	1.35	5.98	1.77	0.74	0.79
EV/Sales Low	- -	- -	- -	- -	22.49	1.59	1	0.89	0.74	1	0.84	0.68	0.73	0.46	0.28
EV/EBITDA Average	0.02	0.02	0.04	0.06	-23.58	-12.04	-3.28	-5.25	-17.34	-26.66	3.58	6.99	12.31	2.57	2.98
EV/EBITDA High	0.02	0.02	0.04	0.06	-66.82	-31.16	-7.75	-8.53	-63.42	-35.14	5.42	18.6	20.51	3.24	6.01
EV/EBITDA Low	0.02	0.02	0.04	0.06	-7.05	-3.66	-1.73	-3.5	-4.04	-23.09	3.38	2.11	8.45	2.02	2.15
EV/EBIT Average	0.02	0.02	0.04	0.06	-23.39	-11.61	-3.15	-4.99	-15.46	-15.36	4.62	8.33	51.03	3.41	4.97
EV/EBIT High	0.02	0.02	0.04	0.06	-66.27	-30.05	-7.44	-8.11	-56.55	-20.25	7.01	22.18	85.03	4.3	10.03
EV/EBIT Low	0.02	0.02	0.04	0.06	-7	-3.53	-1.66	-3.33	-3.61	-13.31	4.36	2.52	35.03	2.68	3.58
Last Price	- -	- -	- -	- -	23.01	2.65	4	3.5	0.22	0.04	0.1	0.36	0.17	0.07	0.06
High Price	- -	- -	- -	- -	178.57	27.5	8.9	5	12	0.3	0.28	3	0.59	0.2	0.3
Enterprise Value Average	- -	- -	- -	- -	78	14	5	5	13	5	4	10	4	3	2
Enterprise Value High	- -	- -	- -	- -	220	35	13	8	47	6	6	28	7	3	3
Enterprise Value Low	- -	- -	- -	- -	23	4	3	3	3	4	3	3	3	2	1

Shares Outstanding	1	1	1	1	1	1	1	1	4	8	8	8	8	8	8
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	2	6	8	12	8	11	22
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	2	6	8	8	8	8	8
Revenue per Share	- -	- -	- -	- -	0.88	2.1	2.23	3.01	2.12	0.72	0.52	0.55	0.46	0.53	0.53
EBITDA per Share	-0.01	-0.01	-0.01	-0.01	-2.81	-0.91	-1.29	-0.76	-0.39	-0.03	0.13	0.18	0.04	0.12	0.07
Operating Income per Share	-0.01	-0.01	-0.01	-0.01	-2.84	-0.95	-1.34	-0.8	-0.43	-0.05	0.1	0.15	0.01	0.09	0.04
Basic EPS, GAAP	-0.01	-0.01	-0.01	-0.01	-2.67	-1.06	-2.02	-2.07	-0.66	-0.28	-0.12	0.21	-0.04	0.04	0.03
Basic EPS from Cont Ops	-0.01	-0.01	-0.01	-0.01	-2.67	-1.01	-1.93	-2.07	-0.66	-0.28	-0.12	0.21	-0.04	0.04	0.03
Diluted EPS, GAAP	-0.01	-0.01	-0.01	-0.01	-2.55	-1.06	-2.02	-2.07	-0.66	-0.28	-0.12	0.14	-0.04	0.03	0.01
Diluted EPS from Cont Ops	-0.01	-0.01	-0.01	-0.01	-2.55	-1.01	-1.93	-2.07	-0.66	-0.28	-0.12	0.14	-0.04	0.03	0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-0.01	-0.01	-0.01	-0.38	-0.55	-1.16	-0.56	-0.45	-0.06	0.06	0.11	0.04	0.09	0.03
Free Cash Flow per Basic Share	-0.01	-0.01	-0.01	-0.01	-1.48	-0.56	-1.55	-0.59	-0.56	-0.07	0.05	0.1	0.04	0.08	0.03
Cash & Equivalents per Share	- -	- -	- -	- -	0.17	0.01	- -	0.03	- -	0.01	0.03	0.08	0.03	0.07	0.04
Book Value per Share	- -	- -	- -	- -	0.31	-0.11	-1.03	-3.18	-0.92	-0.56	-0.65	-0.31	-0.23	-0.17	-0.08
Tangible Book Value per Share	- -	- -	- -	- -	0.31	-0.11	-1.03	-3.18	-0.92	-0.56	-0.65	-0.31	-0.23	-0.17	-0.08

Blue Line Protection Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)