Demand Brands, Inc.

DMAN

DMANDemand Brands, Inc. US flag

Other OTC

0.00

USD

+0.00

- -

492,913.00Market Cap

Profitability (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Return on Common Equity (%)	- -	- -	-139.95	- -	- -	-3,658.4
Return on Assets (%)	- -	-6.02	-7.22	-17.41	-3.11	-2.07
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	- -	100	100	100
EBITDA Margin (%)	-659.17	-4,691.25	- -	-18,154.18	2.06	24.18
Operating Margin (%)	-659.17	-4,691.25	- -	-18,154.18	2.06	23.68
Incremental Operating Margin (%)	- -	- -	-997.84	- -	74.94	48.16
Pretax Margin (%)	-659.17	-5,474.19	- -	-25,026.84	-48.71	-30.31
Profit Margin (%)	-659.17	-5,474.19	- -	-25,026.84	-48.71	-30.31
Net Income to Common Margin (%)	-659.17	-5,474.19	- -	-25,026.84	-48.71	-30.31
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-139.95	- -	- -	-3,658.4

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-18.43	-4.55	-5.75	-4.04	2.22	0.1
Net Debt/EBITDA	-17.56	-3.01	-4.9	-3.96	-20.46	-0.83
Total Debt/EBIT	-18.43	-4.55	-5.75	-4.04	2.22	0.1
Net Debt/EBIT	-17.56	-3.01	-4.9	-3.96	-20.46	-0.85
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-0.98	7.09	3.09	-68.97	0.04	0.08
Long-Term Debt/Equity (%)	104.2	81.86	108.59	85.9	- -	- -
Long-Term Debt/Capital (%)	95.88	76.33	88.73	310.9	- -	- -
Long-Term Debt/Total Assets (%)	24.35	22.86	24.37	58.72	- -	- -
Total Debt/Equity (%)	112.87	81.86	108.59	128.51	1.87	1.85
Total Debt/Capital (%)	103.86	76.33	88.73	465.14	80.92	69.01
Total Debt/Total Assets (%)	26.38	22.86	24.37	87.86	0.16	0.17
Net Debt to Equity	107.5	54.22	92.55	126.19	-17.24	-15.25
Net Debt/Capital (%)	104.06	68.11	87.03	498.61	102.62	105.75
EBITDA	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Cash Ratio	0.62	9.66	4.91	0.05	1.53	2.33
Current Ratio	13.14	37.75	34.3	0.08	1.81	4.43
Quick Ratio	12.63	35.74	31.3	0.08	1.81	4.43
CFO/Avg Current Liab	- -	-3.89	-6.43	-1.48	1.05	5.34
Common Equity/Total Assets	-0.98	7.09	3.09	-68.97	0.04	0.08
Long-Term Debt/Equity (%)	104.2	81.86	108.59	85.9	- -	- -
Long-Term Debt/Capital (%)	95.88	76.33	88.73	310.9	- -	- -
Long-Term Debt/Total Assets (%)	24.35	22.86	24.37	58.72	- -	- -
Total Debt/Equity (%)	112.87	81.86	108.59	128.51	1.87	1.85
Total Debt/Capital (%)	103.86	76.33	88.73	465.14	80.92	69.01
Total Debt/Total Assets (%)	26.38	22.86	24.37	87.86	0.16	0.17
CFO/Total Liabilities	-33.2	-7.36	-6.59	-77.95	2.79	5.27
CFO/CapEx	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.16	2.7	7.28	-0.78	0.11	0.25

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Accounts Receivable Turnover	- -	- -	- -	- -	17.29	8.04
Days Sales Outstanding	- -	74,892.01	- -	73,447.24	21.11	45.41
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Market Capitalization	3	3	8	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	3	3	8	1	- -	- -
Total Capital	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	103.86	76.33	88.73	465.14	80.92	69.01
Total Debt / EV	0.07	0.07	0.03	0.58	0.02	0.01
EV/Sales	1,847.89	3,088.79	- -	1,269.86	2.26	2.05
EV/EBITDA	- -	- -	- -	- -	109.99	8.49
EV/EBIT	- -	- -	- -	- -	109.99	8.67
EV/Cash Flow to Firm	- -	- -	- -	- -	3.18	2.97
EV/Free Cash Flow to Firm	- -	- -	- -	- -	3.18	2.97
Diluted Market Cap	3	3	8	- -	- -	- -
Diluted Enterprise Value	3	3	8	1	- -	- -
EV per Share	3.73	2.72	5.31	0.35	0.04	- -
TTM Sales	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Price/Free Cash Flow	-14.78	-59.52	-185.91	-2.67	3.77	3.26
EV/EBIT	- -	- -	- -	- -	109.99	8.67
Enterprise Value	3	3	8	1	- -	- -
Low Price	0.35	1.5	0.4	0.15	0.02	- -
EV/Sales	1,847.89	3,088.79	- -	1,269.86	2.26	2.05
EV/EBITDA	- -	- -	- -	- -	109.99	8.49
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-132,195.85	-664.85	-55.82	-17.12	-14.74	-73.24
Price/Earnings High	-450,477.84	-5,073.76	-241.79	-106.25	-55.14	-285.98
Price/Earnings Low	-26.28	-31.06	-9.77	-2.2	-2.76	-5.61
Price/Book Value	-382.71	44.57	307.1	-0.96	250.3	207.31
Price/Book Value Average	-192,527.61	550.33	134.98	-7.45	668.96	2,042.16
Price/Book Value High	-656,067.66	4,199.84	584.67	-46.22	2,503.02	7,973.52
Price/Book Value Low	-38.27	25.71	23.62	-0.96	125.15	156.28
Price/Tangible Book Value	16.09	11.31	42.33	0.96	1.1	1.72
Price/Tangible Book Value Average	8,095.13	139.7	18.6	7.51	2.94	16.9
Price/Tangible Book Value High	27,585.4	1,066.14	80.58	46.63	10.99	65.97
Price/Tangible Book Value Low	1.61	6.53	3.26	0.96	0.55	1.29
Price/Sales	1,732.16	2,947.52	- -	550.17	2.69	2.25
Price/Sales Average	871,395.3	36,394.89	- -	4,285.63	7.18	22.2
Price/Sales High	2,969,414.47	277,747.45	- -	26,591.4	26.86	86.68
Price/Sales Low	173.22	1,700.49	- -	550.17	1.34	1.7
Price/Cash Flow	-14.78	-59.52	-185.91	-2.67	3.77	3.26
Price/Cash Flow Average	-7,437.02	-734.93	-81.71	-20.84	10.08	32.13
Price/Cash Flow High	-25,342.8	-5,608.6	-353.95	-129.28	37.72	125.43
Price/Cash Flow Low	-1.48	-34.34	-14.3	-2.67	1.89	2.46
Price/Free Cash Flow Average	-7,437.02	-734.93	-81.71	-20.84	10.08	32.13
Price/Free Cash Flow High	-25,342.8	-5,608.6	-353.95	-129.28	37.72	125.43
Price/Free Cash Flow Low	-1.48	-34.34	-14.3	-2.67	1.89	2.46
EV/Sales Average	871,511.03	36,536.15	- -	5,005.31	6.76	22
EV/Sales High	2,969,530.21	277,888.71	- -	27,311.09	26.44	86.48
EV/Sales Low	288.95	1,841.76	- -	1,269.86	0.92	1.5
EV/EBITDA Average	-132,213.41	-778.81	-103.32	-27.57	328.17	90.97
EV/EBITDA High	-450,495.39	-5,923.55	-431.21	-150.44	1,283.97	357.61
EV/EBITDA Low	-43.84	-39.26	-22.12	-6.99	44.77	6.2
EV/EBIT Average	-132,213.41	-778.81	-103.32	-27.57	328.17	92.93
EV/EBIT High	-450,495.39	-5,923.55	-431.21	-150.44	1,283.97	365.28
EV/EBIT Low	-43.84	-39.26	-22.12	-6.99	44.77	6.33
Last Price	3.5	2.6	5.2	0.15	0.05	- -
High Price	6,000	245	9.9	7.25	0.5	0.1
Enterprise Value Average	1,554	34	4	2	1	4
Enterprise Value High	5,295	257	15	11	3	16
Enterprise Value Low	1	2	1	1	- -	- -

Profitability (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Return on Common Equity (%)	- -	- -	-139.95	- -	- -	-3,658.4
Return on Assets (%)	- -	-6.02	-7.22	-17.41	-3.11	-2.07
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	- -	100	100	100
EBITDA Margin (%)	-659.17	-4,691.25	- -	-18,154.18	2.06	24.18
Operating Margin (%)	-659.17	-4,691.25	- -	-18,154.18	2.06	23.68
Incremental Operating Margin (%)	- -	- -	-997.84	- -	74.94	48.16
Pretax Margin (%)	-659.17	-5,474.19	- -	-25,026.84	-48.71	-30.31
Profit Margin (%)	-659.17	-5,474.19	- -	-25,026.84	-48.71	-30.31
Net Income to Common Margin (%)	-659.17	-5,474.19	- -	-25,026.84	-48.71	-30.31
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-139.95	- -	- -	-3,658.4

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-18.43	-4.55	-5.75	-4.04	2.22	0.1
Net Debt/EBITDA	-17.56	-3.01	-4.9	-3.96	-20.46	-0.83
Total Debt/EBIT	-18.43	-4.55	-5.75	-4.04	2.22	0.1
Net Debt/EBIT	-17.56	-3.01	-4.9	-3.96	-20.46	-0.85
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-0.98	7.09	3.09	-68.97	0.04	0.08
Long-Term Debt/Equity (%)	104.2	81.86	108.59	85.9	- -	- -
Long-Term Debt/Capital (%)	95.88	76.33	88.73	310.9	- -	- -
Long-Term Debt/Total Assets (%)	24.35	22.86	24.37	58.72	- -	- -
Total Debt/Equity (%)	112.87	81.86	108.59	128.51	1.87	1.85
Total Debt/Capital (%)	103.86	76.33	88.73	465.14	80.92	69.01
Total Debt/Total Assets (%)	26.38	22.86	24.37	87.86	0.16	0.17
Net Debt to Equity	107.5	54.22	92.55	126.19	-17.24	-15.25
Net Debt/Capital (%)	104.06	68.11	87.03	498.61	102.62	105.75
EBITDA	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Cash Ratio	0.62	9.66	4.91	0.05	1.53	2.33
Current Ratio	13.14	37.75	34.3	0.08	1.81	4.43
Quick Ratio	12.63	35.74	31.3	0.08	1.81	4.43
CFO/Avg Current Liab	- -	-3.89	-6.43	-1.48	1.05	5.34
Common Equity/Total Assets	-0.98	7.09	3.09	-68.97	0.04	0.08
Long-Term Debt/Equity (%)	104.2	81.86	108.59	85.9	- -	- -
Long-Term Debt/Capital (%)	95.88	76.33	88.73	310.9	- -	- -
Long-Term Debt/Total Assets (%)	24.35	22.86	24.37	58.72	- -	- -
Total Debt/Equity (%)	112.87	81.86	108.59	128.51	1.87	1.85
Total Debt/Capital (%)	103.86	76.33	88.73	465.14	80.92	69.01
Total Debt/Total Assets (%)	26.38	22.86	24.37	87.86	0.16	0.17
CFO/Total Liabilities	-33.2	-7.36	-6.59	-77.95	2.79	5.27
CFO/CapEx	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.16	2.7	7.28	-0.78	0.11	0.25

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Accounts Receivable Turnover	- -	- -	- -	- -	17.29	8.04
Days Sales Outstanding	- -	74,892.01	- -	73,447.24	21.11	45.41
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Market Capitalization	3	3	8	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	3	3	8	1	- -	- -
Total Capital	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	103.86	76.33	88.73	465.14	80.92	69.01
Total Debt / EV	0.07	0.07	0.03	0.58	0.02	0.01
EV/Sales	1,847.89	3,088.79	- -	1,269.86	2.26	2.05
EV/EBITDA	- -	- -	- -	- -	109.99	8.49
EV/EBIT	- -	- -	- -	- -	109.99	8.67
EV/Cash Flow to Firm	- -	- -	- -	- -	3.18	2.97
EV/Free Cash Flow to Firm	- -	- -	- -	- -	3.18	2.97
Diluted Market Cap	3	3	8	- -	- -	- -
Diluted Enterprise Value	3	3	8	1	- -	- -
EV per Share	3.73	2.72	5.31	0.35	0.04	- -
TTM Sales	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016

Price/Free Cash Flow	-14.78	-59.52	-185.91	-2.67	3.77	3.26
EV/EBIT	- -	- -	- -	- -	109.99	8.67
Enterprise Value	3	3	8	1	- -	- -
Low Price	0.35	1.5	0.4	0.15	0.02	- -
EV/Sales	1,847.89	3,088.79	- -	1,269.86	2.26	2.05
EV/EBITDA	- -	- -	- -	- -	109.99	8.49
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-132,195.85	-664.85	-55.82	-17.12	-14.74	-73.24
Price/Earnings High	-450,477.84	-5,073.76	-241.79	-106.25	-55.14	-285.98
Price/Earnings Low	-26.28	-31.06	-9.77	-2.2	-2.76	-5.61
Price/Book Value	-382.71	44.57	307.1	-0.96	250.3	207.31
Price/Book Value Average	-192,527.61	550.33	134.98	-7.45	668.96	2,042.16
Price/Book Value High	-656,067.66	4,199.84	584.67	-46.22	2,503.02	7,973.52
Price/Book Value Low	-38.27	25.71	23.62	-0.96	125.15	156.28
Price/Tangible Book Value	16.09	11.31	42.33	0.96	1.1	1.72
Price/Tangible Book Value Average	8,095.13	139.7	18.6	7.51	2.94	16.9
Price/Tangible Book Value High	27,585.4	1,066.14	80.58	46.63	10.99	65.97
Price/Tangible Book Value Low	1.61	6.53	3.26	0.96	0.55	1.29
Price/Sales	1,732.16	2,947.52	- -	550.17	2.69	2.25
Price/Sales Average	871,395.3	36,394.89	- -	4,285.63	7.18	22.2
Price/Sales High	2,969,414.47	277,747.45	- -	26,591.4	26.86	86.68
Price/Sales Low	173.22	1,700.49	- -	550.17	1.34	1.7
Price/Cash Flow	-14.78	-59.52	-185.91	-2.67	3.77	3.26
Price/Cash Flow Average	-7,437.02	-734.93	-81.71	-20.84	10.08	32.13
Price/Cash Flow High	-25,342.8	-5,608.6	-353.95	-129.28	37.72	125.43
Price/Cash Flow Low	-1.48	-34.34	-14.3	-2.67	1.89	2.46
Price/Free Cash Flow Average	-7,437.02	-734.93	-81.71	-20.84	10.08	32.13
Price/Free Cash Flow High	-25,342.8	-5,608.6	-353.95	-129.28	37.72	125.43
Price/Free Cash Flow Low	-1.48	-34.34	-14.3	-2.67	1.89	2.46
EV/Sales Average	871,511.03	36,536.15	- -	5,005.31	6.76	22
EV/Sales High	2,969,530.21	277,888.71	- -	27,311.09	26.44	86.48
EV/Sales Low	288.95	1,841.76	- -	1,269.86	0.92	1.5
EV/EBITDA Average	-132,213.41	-778.81	-103.32	-27.57	328.17	90.97
EV/EBITDA High	-450,495.39	-5,923.55	-431.21	-150.44	1,283.97	357.61
EV/EBITDA Low	-43.84	-39.26	-22.12	-6.99	44.77	6.2
EV/EBIT Average	-132,213.41	-778.81	-103.32	-27.57	328.17	92.93
EV/EBIT High	-450,495.39	-5,923.55	-431.21	-150.44	1,283.97	365.28
EV/EBIT Low	-43.84	-39.26	-22.12	-6.99	44.77	6.33
Last Price	3.5	2.6	5.2	0.15	0.05	- -
High Price	6,000	245	9.9	7.25	0.5	0.1
Enterprise Value Average	1,554	34	4	2	1	4
Enterprise Value High	5,295	257	15	11	3	16
Enterprise Value Low	1	2	1	1	- -	- -

Shares Outstanding	1	1	1	2	9	179
Diluted Weighted Avg Shares	1	1	1	1	5	161
Basic Weighted Avg Shares	1	1	1	1	5	161
Revenue per Share	- -	- -	- -	- -	0.02	- -
EBITDA per Share	-0.01	-0.04	-0.02	-0.05	- -	- -
Operating Income per Share	-0.01	-0.04	-0.02	-0.05	- -	- -
Basic EPS, GAAP	-0.01	-0.05	-0.04	-0.07	-0.01	- -
Basic EPS from Cont Ops	-0.01	-0.05	-0.04	-0.07	-0.01	- -
Diluted EPS, GAAP	-0.01	-0.05	-0.04	-0.07	-0.01	- -
Diluted EPS from Cont Ops	-0.01	-0.05	-0.04	-0.07	-0.01	- -
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.24	-0.04	-0.03	-0.06	0.01	- -
Free Cash Flow per Basic Share	-0.24	-0.04	-0.03	-0.06	0.01	- -
Cash & Equivalents per Share	0.01	0.06	0.02	- -	0.01	- -
Book Value per Share	-0.01	0.06	0.02	-0.16	- -	- -
Tangible Book Value per Share	0.22	0.23	0.12	0.16	0.05	- -

Demand Brands, 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)