Bergio International, Inc. Financial Ratios — BRGO Stock

Profitability (USD)

	2009 Y	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
As of date	12/31/2009	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

Return on Common Equity (%)	- -	- -	-35.21	-28.46	-49.72	-103.3	-179.51	- -	- -	- -	- -	- -	- -	-94.8	-92.34
Return on Assets (%)	-28.92	-39.23	-16.81	-14.09	-30.03	-61.56	-49.83	-28.69	-13.6	-28.34	-207.52	-9.98	-43.08	-22.42	-56.85
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	29.18	43.77	42.83	42.53	35.36	13.79	36.42	27.56	28.47	39.38	63.21	58.33	58.6	37.74	37.12
EBITDA Margin (%)	-45.25	-19.8	-12.21	4.73	-34.99	-108.52	-69.9	-23.23	-29.06	-28.53	-14.88	-37.5	-10.53	-21.04	-25.44
Operating Margin (%)	-51.75	-23.56	-14.87	3.63	-35.93	-111.54	-82.01	-95.42	-45.33	-45.24	-24.31	-45.1	-13.45	-20.34	-26.78
Incremental Operating Margin (%)	- -	- -	- -	79.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-20.34
Pretax Margin (%)	-61.28	- -	-25.19	-19.25	-41.8	-142.45	-104.74	-133.5	-33.72	-68.55	-505.01	-25.32	-32.39	-31.29	-44.86
Profit Margin (%)	-61.28	-58.04	-25.19	-19.25	-41.8	-142.45	-104.44	-99.57	-33.72	-68.55	-505.01	-25.32	-23.99	-43.68	-97.74
Net Income to Common Margin (%)	-61.28	-58.04	-25.19	-19.25	-41.8	-142.45	-104.44	-99.57	-33.72	-68.55	-505.01	-25.32	-23.99	-98.47	-100.03
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.14	2.06
Sustainable Growth Rate (%)	- -	- -	-35.21	-28.46	-49.72	-103.3	-179.51	- -	- -	- -	- -	- -	- -	-45.37	-90.44

Credit (USD)

Credit Ratios API ChatGPT

	2009 Y	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
As of date	12/31/2009	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

Total Debt	1	- -	1	1	- -	1	1	1	- -	1	1	1	3	1	1
ST Debt	1	- -	- -	- -	- -	1	1	1	- -	1	1	1	3	1	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-2.74	-1.71	-2.63	6.4	-0.48	-0.62	-1.27	-7.34	-2.45	-3.13	-7.03	-2.73	-3	-0.89	-0.95
Net Debt/EBITDA	-2.65	-1.64	-1.98	5.85	-0.48	-0.62	-1.27	-7.17	-2.33	-4.31	-8.3	-2.17	-1.97	-0.52	-0.72
Total Debt/EBIT	-2.4	-1.44	-2.16	8.35	-0.47	-0.6	-1.08	-1.79	-1.57	-1.98	-4.3	-2.27	-2.35	-0.92	-0.9
Net Debt/EBIT	-2.32	-1.38	-1.63	7.63	-0.47	-0.6	-1.08	-1.74	-1.49	-2.72	-5.08	-1.8	-1.54	-0.54	-0.68
EBITDA to Interest Expense	-4.73	-4.2	-2.98	1.42	-8.73	-6	-7.27	-1.32	-1.77	-1.22	-0.58	-0.65	-0.46	-0.7	-2.73
EBITDA-CapEx/Interest Expense	-4.73	-4.2	-2.98	1	-9.14	-7.83	-7.32	-1.33	-1.77	-1.45	-0.63	-0.65	-0.47	-0.7	-2.75
EBIT to Interest Expense	-5.41	-4.99	-3.63	1.09	-8.96	-6.17	-8.53	-5.42	-2.76	-1.94	-0.95	-0.78	-0.58	-0.68	-2.88
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	2	- -
Common Equity/Total Assets	-22.13	45.91	49.55	49.49	73.57	45.02	8.99	-15.3	-18.54	-44.66	-41.1	-11.59	39.89	68.6	51.43
Long-Term Debt/Equity (%)	- -	4.71	2.54	13.6	- -	- -	- -	- -	- -	- -	- -	- -	7.66	2.4	- -
Long-Term Debt/Capital (%)	25.93	3.26	1.78	9.68	- -	- -	- -	- -	- -	- -	342.9	9.41	3.97	2.01	-22.08
Long-Term Debt/Total Assets (%)	10.89	2.16	1.26	6.73	- -	- -	- -	- -	- -	- -	3.62	2.73	2.66	1.26	3.83
Total Debt/Equity (%)	-289.76	44.62	42.56	40.55	18.09	66	267.87	-348.02	-161.54	-85.02	-102.57	-350.27	92.85	19.54	-55.36
Total Debt/Capital (%)	152.7	30.85	29.85	28.85	15.32	39.76	72.82	140.32	262.48	-567.74	3,993.97	139.96	48.15	16.34	-124.01
Total Debt/Total Assets (%)	64.11	20.48	21.09	20.07	13.31	29.71	44.29	57.76	29.94	37.97	42.16	40.6	32.23	10.21	21.51
Net Debt to Equity	-280.4	42.89	32.07	37.05	18.09	65.7	267.08	-340.08	-153.79	-116.94	-121.15	-277.75	60.92	11.5	-41.97
Net Debt/Capital (%)	147.77	29.74	24.28	27.03	15.32	39.65	72.76	141.65	285.91	-780.86	-10,521.8	132.71	37.23	10.27	-78.96
EBITDA	- -	- -	- -	- -	-1	-1	-1	- -	- -	- -	- -	- -	-1	-1	-1
EBITDA-CapEx	- -	- -	- -	- -	-1	-2	-1	- -	- -	- -	- -	- -	-1	-1	-1
Operating Income (Loss)	-1	- -	- -	- -	-1	-1	-1	-1	- -	- -	- -	- -	-1	-1	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2009 Y	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
As of date	12/31/2009	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

Cash Ratio	- -	- -	0.11	0.04	- -	- -	- -	0.01	0.01	- -	0.01	0.06	0.16	0.09	0.03
Current Ratio	0.82	1.83	1.8	2.2	3.58	1.42	0.79	0.67	0.7	1.17	0.83	1.19	0.65	0.81	0.28
Quick Ratio	0.16	0.53	0.48	0.79	1.15	0.1	0.03	0.01	0.05	0.04	0.07	0.15	0.17	0.12	0.03
CFO/Avg Current Liab	-0.03	-0.22	-0.22	-0.34	-0.45	-0.34	-0.15	- -	0.05	-0.07	-0.06	-0.14	-0.55	-0.37	-0.14
Common Equity/Total Assets	-22.13	45.91	49.55	49.49	73.57	45.02	8.99	-15.3	-18.54	-44.66	-41.1	-11.59	39.89	68.6	51.43
Long-Term Debt/Equity (%)	- -	4.71	2.54	13.6	- -	- -	- -	- -	- -	- -	- -	- -	7.66	2.4	- -
Long-Term Debt/Capital (%)	25.93	3.26	1.78	9.68	- -	- -	- -	- -	- -	- -	342.9	9.41	3.97	2.01	-22.08
Long-Term Debt/Total Assets (%)	10.89	2.16	1.26	6.73	- -	- -	- -	- -	- -	- -	3.62	2.73	2.66	1.26	3.83
Total Debt/Equity (%)	-289.76	44.62	42.56	40.55	18.09	66	267.87	-348.02	-161.54	-85.02	-102.57	-350.27	92.85	19.54	-55.36
Total Debt/Capital (%)	152.7	30.85	29.85	28.85	15.32	39.76	72.82	140.32	262.48	-567.74	3,993.97	139.96	48.15	16.34	-124.01
Total Debt/Total Assets (%)	64.11	20.48	21.09	20.07	13.31	29.71	44.29	57.76	29.94	37.97	42.16	40.6	32.23	10.21	21.51
CFO/Total Liabilities	-2.87	-28.24	-21.43	-28.35	-67.6	-25.44	-13.29	-0.2	5.13	-4.66	-4.04	-10.94	-30.98	-44.5	-11.08
CFO/CapEx	- -	- -	- -	-15.4	-13.6	-0.96	-48.22	-3.31	- -	-3.08	-11.22	- -	-45.7	- -	-143.94
Altman's Z-Score	6,750.32	-1.07	-1.09	-0.35	-1.87	-4.39	-5.61	-7.77	-8.08	-8.32	-10.91	-11.06	-3.49	-3.99	-21.07

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2009 Y	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
As of date	12/31/2009	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

Accounts Receivable Turnover	1.85	3.54	3.77	2.91	2.26	2.4	12.57	19.66	18.95	12.07	9.61	6.29	145.11	60.69	58.66
Days Sales Outstanding	197.38	103.01	96.81	125.56	161.16	151.86	29.03	18.56	19.26	30.24	37.98	58.03	2.52	6.01	6.22
Inventory Turnover	0.51	0.55	0.59	0.7	0.76	0.55	0.44	0.3	0.37	0.31	0.19	0.21	2.09	1.32	1.6
Days Inventory Outstanding	714.79	669.29	616.83	524.03	481.72	667.92	822.27	1,211.55	979.96	1,184.15	1,965.52	1,728.74	174.33	276.98	228.72
Accounts Payable Turnover	1.43	2.07	3.18	7.26	6.89	13.45	3.27	1.91	2.4	2.95	1.52	1.52	5.8	1.24	3.03
Accounts Payable Turnover Days	254.41	176.75	114.7	50.28	53	27.13	111.55	191.34	151.97	123.64	240.15	240.78	62.92	295.39	120.58
Cash Conversion Cycle	657.76	595.55	598.93	599.31	589.88	792.64	739.75	1,038.77	847.26	1,090.74	1,763.35	1,546	113.92	-12.4	114.36
Inventory to Cash Days	-517.41	-566.29	-520.02	-398.46	-320.56	-516.06	-793.24	-1,192.98	-960.71	-1,153.91	-1,927.54	-1,670.71	-171.81	-270.96	-222.49
Inventories	1	2	2	2	2	2	1	1	1	1	1	1	3	2	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	2	2	2	2	2	1	1	1	1	1	1	3	2	2

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2009 Y	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
As of date	12/31/2009	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

Market Capitalization	25,952	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	2	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-4
+ Total Debt	1	- -	1	1	- -	1	1	1	- -	1	1	1	3	1	1
Enterprise Value	25,953	- -	- -	1	- -	1	1	1	1	1	1	1	4	-1	-3
Total Capital	1	2	2	2	2	2	1	1	- -	- -	- -	- -	7	6	-1
Total Debt/Capital (%)	152.7	30.85	29.85	28.85	15.32	39.76	72.82	140.32	262.48	-567.74	3,993.97	139.96	48.15	16.34	-124.01
Total Debt / EV	- -	1.01	1.33	1.09	1	0.89	0.84	0.87	0.51	0.5	0.52	0.62	0.82	-1.02	-0.33
EV/Sales	26,608.82	0.34	0.24	0.28	0.17	0.75	1.06	1.96	1.4	1.78	2	1.67	0.39	- -	- -
EV/EBITDA	- -	- -	- -	5.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	7.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	953,734.32	- -	- -	- -	- -	- -	- -	11.56	4.55	23.91	17.55	6.22	11.69	- -	- -
EV/Free Cash Flow to Firm	953,734.32	- -	- -	- -	- -	3.88	- -	11.42	4.55	14.13	15.8	6.22	10.34	- -	- -
Diluted Market Cap	- -	600	396	216	486	- -	- -	- -	- -	1	- -	- -	1	- -	- -
Diluted Enterprise Value	1	600	396	217	486	1	1	1	1	1	1	1	3	-1	-3
EV per Share	6,024,377.5	- -	- -	- -	- -	804,942	89,975.46	2,970.47	966.19	1,005.17	31.2	5.36	1.75	- -	- -
TTM Sales	1	1	2	2	2	1	1	1	1	1	1	1	11	5	4
TTM EBITDA	- -	- -	- -	- -	-1	-1	-1	- -	- -	- -	- -	- -	-1	-1	-1
TTM Operating Income	-1	- -	- -	- -	-1	-1	-1	-1	- -	- -	- -	- -	-1	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2009 Y	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
As of date	12/31/2009	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

Price/Free Cash Flow	- -	-1,644.72	-1,483.69	-529.96	-1,164.39	6.28	-0.08	-69.04	5.03	-8.26	-1.46	-2.34	-0.51	- -	-0.05
EV/EBIT	- -	- -	- -	7.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	25,953	- -	- -	1	- -	1	1	1	1	1	1	1	4	-1	-3
Low Price	6,024,096.5	662,650.63	60,000,000	5,000,000	1,000,000	31,000	1,000	490	5	5	11.1	1.68	0.65	- -	- -
EV/Sales	26,608.82	0.34	0.24	0.28	0.17	0.75	1.06	1.96	1.4	1.78	2	1.67	0.39	- -	- -
EV/EBITDA	- -	- -	- -	5.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-19.11	-2,065.84	-3,079.38	-1,765.91	-0.89	-0.37	-0.76	-2.22	-1.32	-0.91	-26.92	-1.71	-0.52	-0.7
Price/Earnings High	- -	-2,085.82	-7,102.13	-16,218.97	-7,269.01	-5.92	-1.63	-2.31	-21.54	-2.58	-2.4	-142.35	-12.42	-2.03	-4.3
Price/Earnings Low	- -	-0.79	-587.76	-463.4	-290.76	-0.02	-0.01	-0.32	-0.02	-0.01	-0.03	-1.95	-0.27	- -	- -
Price/Book Value	-62,119.7	- -	- -	- -	- -	0.08	0.1	-0.73	-1.65	-0.84	-0.98	-2.6	0.57	- -	0.13
Price/Book Value Average	-183,102,471.76	- -	- -	- -	- -	1.24	2.15	-1.68	-1.7	-0.86	-23.92	-24.61	2.34	0.67	10.95
Price/Book Value High	-371,227,278.05	- -	- -	- -	- -	8.26	9.43	-5.11	-16.49	-1.68	-62.96	-130.09	16.98	2.65	66.87
Price/Book Value Low	-62,119.7	- -	- -	- -	- -	0.03	0.07	-0.71	-0.02	-0.01	-0.7	-1.78	0.37	- -	- -
Price/Tangible Book Value	-62,119.7	- -	- -	- -	- -	0.08	0.1	-0.73	-1.65	-0.84	-0.98	-2.6	-1.28	- -	-0.74
Price/Tangible Book Value Average	-183,102,471.76	- -	- -	- -	- -	1.24	2.15	-1.68	-1.7	-0.86	-23.92	-24.61	-5.31	1.18	-60.95
Price/Tangible Book Value High	-371,227,278.05	- -	- -	- -	- -	8.26	9.43	-5.11	-16.49	-1.68	-62.96	-130.09	-38.52	4.64	-372.1
Price/Tangible Book Value Low	-62,119.7	- -	- -	- -	- -	0.03	0.07	-0.71	-0.02	-0.01	-0.7	-1.78	-0.83	- -	- -
Price/Sales	- -	415.06	244.29	107.06	243.06	0.08	0.02	0.33	0.73	0.89	0.19	0.72	0.1	- -	0.01
Price/Sales Average	- -	11.09	520.38	592.85	738.11	1.26	0.39	0.76	0.75	0.91	4.6	6.82	0.41	0.51	0.7
Price/Sales High	- -	1,210.6	1,789.01	3,122.5	3,038.27	8.43	1.7	2.3	7.26	1.77	12.12	36.04	2.98	2	4.3
Price/Sales Low	- -	0.46	148.06	89.21	121.53	0.03	0.01	0.32	0.01	0.01	0.13	0.49	0.06	- -	- -
Price/Cash Flow	- -	-1,644.72	-1,483.69	-495.55	-1,078.77	-0.26	-0.08	-48.19	5.03	-5.58	-1.33	-2.34	-0.5	- -	-0.05
Price/Cash Flow Average	- -	-43.96	-3,160.48	-2,744.22	-3,275.92	-3.99	-1.74	-110.71	5.19	-5.72	-32.56	-22.13	-2.07	-1.31	-4.08
Price/Cash Flow High	- -	-4,797.11	-10,865.41	-14,453.69	-13,484.69	-26.6	-7.64	-337.32	50.28	-11.16	-85.72	-117.01	-15.04	-5.17	-24.91
Price/Cash Flow Low	- -	-1.82	-899.21	-412.96	-539.39	-0.09	-0.05	-47.22	0.05	-0.06	-0.95	-1.6	-0.33	- -	- -
Price/Free Cash Flow Average	- -	-43.96	-3,160.48	-2,934.76	-3,535.91	94.71	-1.78	-158.61	5.19	-8.47	-35.75	-22.13	-2.12	-1.31	-4.11
Price/Free Cash Flow High	- -	-4,797.11	-10,865.41	-15,457.24	-14,554.87	631.49	-7.8	-483.26	50.28	-16.52	-94.1	-117.01	-15.37	-5.17	-25.08
Price/Free Cash Flow Low	- -	-1.82	-899.21	-441.64	-582.19	2.18	-0.05	-67.66	0.05	-0.08	-1.04	-1.6	-0.33	- -	- -
EV/Sales Average	78,427,836.4	0.34	0.24	0.28	0.17	1.93	1.43	2.38	1.43	1.8	25.39	8.1	1.08	0.66	5.51
EV/Sales High	159,006,875.85	0.34	0.24	0.28	0.17	9.1	2.74	3.93	7.94	2.67	65.2	38.95	6.8	3.14	37.76
EV/Sales Low	26,608.82	0.34	0.24	0.28	0.17	0.7	1.05	1.95	0.68	0.9	1.72	1.43	0.31	- -	- -
EV/EBITDA Average	-173,304,176.89	-1.69	-1.98	5.85	-0.48	-1.78	-2.04	-10.26	-4.91	-6.32	-170.68	-21.6	-10.26	-3.13	-21.65
EV/EBITDA High	-351,361,927.15	-1.69	-1.98	5.85	-0.48	-8.39	-3.92	-16.93	-27.33	-9.34	-438.21	-103.87	-64.61	-14.9	-148.41
EV/EBITDA Low	-58,798.25	-1.69	-1.98	5.85	-0.48	-0.64	-1.5	-8.39	-2.36	-3.17	-11.56	-3.8	-2.94	0.86	3.18
EV/EBIT Average	-151,543,777.16	-1.42	-1.63	7.63	-0.47	-1.73	-1.74	-2.5	-3.15	-3.98	-104.48	-17.96	-8.03	-3.24	-20.57
EV/EBIT High	-307,244,260.05	-1.42	-1.63	7.63	-0.47	-8.16	-3.34	-4.12	-17.52	-5.89	-268.24	-86.38	-50.59	-15.41	-140.97
EV/EBIT Low	-51,415.43	-1.42	-1.63	7.63	-0.47	-0.63	-1.28	-2.04	-1.51	-2	-7.08	-3.16	-2.3	0.89	3.02
Last Price	6,024,096.5	600,000,000	99,000,000	6,000,000	2,000,000	89,500	1,500	500	500	500	15.5	2.45	1	- -	- -
High Price	35,999,997,952	1,750,000,000	725,000,000	175,000,000	25,000,000	9,000,000	145,000	3,500	5,000	1,000	1,000	122.5	30	1.4	0.08
Enterprise Value Average	76,494,904	- -	- -	1	- -	2	2	1	1	1	15	5	12	3	23
Enterprise Value High	155,087,992	- -	- -	1	- -	10	3	2	5	2	39	23	75	16	154
Enterprise Value Low	25,953	- -	- -	1	- -	1	1	1	- -	1	1	1	3	-1	-3

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	12	2,102
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	7	234
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	7	234
Revenue per Share	- -	1,445,570	405,252.75	56,044.83	8,228.38	1,067,540	85,204.85	1,518.73	688.26	564.74	82.53	3.4	10.07	0.7	0.02
EBITDA per Share	- -	-286,293	-49,494	2,651.31	-2,879.3	-1,158,503	-59,557.15	-352.74	-200.01	-161.14	-12.28	-1.27	-1.06	-0.15	- -
Operating Income per Share	- -	-340,575	-60,251.75	2,032.94	-2,956.81	-1,190,721	-69,876.54	-1,449.14	-311.95	-255.49	-20.06	-1.53	-1.35	-0.14	- -
Basic EPS, GAAP	- -	-838,999	-102,082	-10,789.83	-3,439.26	-1,520,761	-88,990.77	-1,512.17	-232.11	-387.12	-416.79	-0.86	-2.42	-0.69	-0.02
Basic EPS from Cont Ops	- -	-838,999	-102,082	-10,789.83	-3,439.26	-1,520,761	-89,244.08	-2,027.44	-232.11	-387.12	-416.79	-0.86	-3.26	-0.22	-0.01
Diluted EPS, GAAP	- -	-838,999	-102,082	-10,789.83	-3,439.26	-1,520,761	-88,990.77	-1,512.17	-232.11	-387.12	-416.79	-0.86	-2.42	-0.69	-0.02
Diluted EPS from Cont Ops	- -	-838,999	-102,082	-10,789.83	-3,439.26	-1,520,761	-89,244.08	-2,027.44	-232.11	-387.12	-416.79	-0.86	-3.26	-0.22	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-364,803	-66,725.5	-12,107.64	-1,853.95	-338,343	-18,976.08	-10.38	99.44	-89.59	-11.67	-1.05	-2	-0.27	- -
Free Cash Flow per Basic Share	- -	-364,803	-66,725.5	-12,893.72	-1,990.27	-690,938	-19,369.62	-13.51	99.44	-118.67	-12.71	-1.05	-2.04	-0.27	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	3,259	222.54	59.02	23.51	- -	0.59	0.39	0.45	0.03	- -
Book Value per Share	-96.98	- -	- -	- -	- -	1,088,987	15,380	-685.58	-303.13	-594.14	-15.88	-0.94	1.77	0.53	- -
Tangible Book Value per Share	-96.98	- -	- -	- -	- -	1,088,987	15,380	-685.58	-303.13	-594.14	-15.88	-0.94	-0.78	0.3	- -

Bergio International, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)