Full Motion Beverage, Inc.

FMBV

FMBVFull Motion Beverage, Inc. US flag

Other OTC

0.01

USD

- -

1.33MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-75.22	-415.76	-103.25	-419.44	-633.85
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	25.88	36.99	8.76	69.37	20.04	34.38
EBITDA Margin (%)	-739.04	-1,024.12	-2,255.64	-105.79	-365.73	-582.2
Operating Margin (%)	-835.74	-1,824.05	-4,350.61	-119.9	-409.93	-633.07
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-2,188.73	- -	- -	- -	- -	- -
Profit Margin (%)	-893.65	-2,703.62	-7,090.9	-213.06	-496.73	-772.14
Net Income to Common Margin (%)	-893.65	-2,703.62	-7,099.36	-224.19	-501.44	-772.14
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	0.12	4.97	0.94	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-2.6	- -	-0.34	-0.61	-0.25	-0.17
Net Debt/EBITDA	-2.6	4.47	-0.31	-0.12	-0.24	-0.17
Total Debt/EBIT	-2.3	- -	-0.17	-0.54	-0.22	-0.16
Net Debt/EBIT	-2.3	2.51	-0.16	-0.11	-0.21	-0.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-9,193,350	-1.13	-145.76	-499.2	-627.81	-256.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-44.64	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	9.31	- -	- -	- -
Total Debt/Equity (%)	-26.36	- -	-67.25	-5.92	-11.66	-48.77
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt/Total Assets (%)	2,420,000	- -	42.84	29.56	73.23	125.16
Net Debt to Equity	-26.36	15,087.45	-61.13	-1.19	-11.31	-48.22
Net Debt/Capital (%)	-35.8	99.34	-157.28	-1.2	-12.76	-93.11
EBITDA	- -	- -	-1	- -	-2	-2
EBITDA-CapEx	- -	- -	-1	- -	-2	-2
Operating Income (Loss)	- -	- -	-1	- -	-2	-3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Cash Ratio	- -	0.63	0.03	0.05	- -	- -
Current Ratio	- -	0.64	0.17	0.05	0.05	- -
Quick Ratio	- -	0.63	0.03	0.05	0.05	- -
CFO/Avg Current Liab	- -	-0.19	-1.18	-0.17	-0.35	-0.88
Common Equity/Total Assets	-9,193,350	-1.13	-145.76	-499.2	-627.81	-256.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-44.64	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	9.31	- -	- -	- -
Total Debt/Equity (%)	-26.36	- -	-67.25	-5.92	-11.66	-48.77
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt/Total Assets (%)	2,420,000	- -	42.84	29.56	73.23	125.16
CFO/Total Liabilities	-11.36	-26.79	-88.61	-9.45	-29.39	-228.04
CFO/CapEx	- -	-19.43	-7.33	-4.12	-14.36	-48.17
Altman's Z-Score	-3,103,757.69	2,374.21	90.42	-12.94	-18.58	-89.13

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Accounts Receivable Turnover	- -	- -	- -	- -	5.07	3.81
Days Sales Outstanding	- -	- -	- -	- -	72.03	95.77
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.04	0.15	0.19	1.62	0.77
Accounts Payable Turnover Days	- -	8,967.39	2,492.69	1,879.24	225.88	474.51
Cash Conversion Cycle	- -	-8,967.39	-2,492.69	-1,879.24	-153.85	-378.74
Inventory to Cash Days	- -	- -	- -	- -	72.03	95.77
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Market Capitalization	454	1,967	218	100	184	3
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	454	1,966	219	100	185	3
Total Capital	-1	- -	- -	-3	-4	- -
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt / EV	- -	- -	- -	- -	- -	0.12
EV/Sales	36,037.54	285,871.57	7,230.91	362.54	350.37	8.31
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	118	14	3,788	33	1
Diluted Enterprise Value	- -	117	14	3,788	33	2
EV per Share	1,500.8	6,498.97	722.87	330.15	610.58	10.9
TTM Sales	- -	- -	- -	- -	1	- -
TTM EBITDA	- -	- -	-1	- -	-2	-2
TTM Operating Income	- -	- -	-1	- -	-2	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Price/Free Cash Flow	- -	-932.19	-20.41	-14,733.51	-25.19	-0.52
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	454	1,966	219	100	185	3
Low Price	33.33	500	630.63	216.02	270.03	6
EV/Sales	36,037.54	285,871.57	7,230.91	362.54	350.37	8.31
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-300.99	-21.02	-8,479.64	-8.02	-8.9
Price/Earnings High	- -	-16,053.24	-62.13	-20,932.18	-15.03	-29.61
Price/Earnings Low	- -	-48.65	-5.6	-4,015.36	-5.46	-0.27
Price/Book Value	-493.45	-350,603.67	-278.54	-33.34	-45.24	-3.57
Price/Book Value Average	-144,025.98	-166,867.15	-915.31	-46.08	-29.47	-74.41
Price/Book Value High	-740,180.95	-8,899,939.38	-2,705.29	-113.76	-55.26	-247.44
Price/Book Value Low	-10.96	-26,969.51	-243.72	-21.82	-20.06	-2.23
Price/Tangible Book Value	-493.45	-350,603.67	-186.07	-33.34	-45.24	-3.57
Price/Tangible Book Value Average	-144,025.98	-166,867.15	-611.45	-46.08	-29.47	-74.41
Price/Tangible Book Value High	-740,180.95	-8,899,939.38	-1,807.2	-113.76	-55.26	-247.44
Price/Tangible Book Value Low	-10.96	-26,969.51	-162.81	-21.82	-20.06	-2.23
Price/Sales	- -	17,097.7	454.14	13,753.35	61.7	3.3
Price/Sales Average	- -	8,137.52	1,492.37	19,010.84	40.2	68.75
Price/Sales High	- -	434,018.61	4,410.83	46,928.67	75.37	228.6
Price/Sales Low	- -	1,315.21	397.37	9,002.2	27.35	2.06
Price/Cash Flow	- -	-884.22	-17.63	-11,154.94	-23.44	-0.51
Price/Cash Flow Average	- -	-420.84	-57.94	-15,419.14	-15.27	-10.56
Price/Cash Flow High	- -	-22,445.47	-171.23	-38,062.47	-28.64	-35.13
Price/Cash Flow Low	- -	-68.02	-15.43	-7,301.42	-10.39	-0.32
Price/Free Cash Flow Average	- -	-443.67	-67.08	-20,365.69	-16.41	-10.79
Price/Free Cash Flow High	- -	-23,663.36	-198.27	-50,273.13	-30.78	-35.87
Price/Free Cash Flow Low	- -	-71.71	-17.86	-9,643.75	-11.17	-0.32
EV/Sales Average	10,512,772.61	136,034.67	23,712.73	501.08	228.57	153.81
EV/Sales High	54,027,351.59	7,257,843.65	70,043.02	1,236.74	427.85	509.15
EV/Sales Low	819.64	21,948.33	6,329.73	237.34	155.82	5.57
EV/EBITDA Average	-1,422,491.69	-13,283.07	-1,051.27	-473.66	-62.5	-26.42
EV/EBITDA High	-7,310,484.23	-708,690.48	-3,105.24	-1,169.06	-116.98	-87.45
EV/EBITDA Low	-110.91	-2,143.14	-280.62	-224.36	-42.61	-0.96
EV/EBIT Average	-1,257,905.31	-7,457.85	-545.04	-417.93	-55.76	-24.3
EV/EBIT High	-6,464,640.21	-397,897.69	-1,609.96	-1,031.52	-104.37	-80.42
EV/EBIT Low	-98.07	-1,203.28	-145.49	-197.96	-38.01	-0.88
Last Price	1,500	6,500	720.72	330.03	609.06	9.6
High Price	2,250,000	165,000	7,000	1,126.13	744.07	666.07
Enterprise Value Average	132,408	936	717	138	120	61
Enterprise Value High	680,474	49,919	2,118	341	225	202
Enterprise Value Low	10	151	191	65	82	2

Profitability (USD)

Profitability Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-75.22	-415.76	-103.25	-419.44	-633.85
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	25.88	36.99	8.76	69.37	20.04	34.38
EBITDA Margin (%)	-739.04	-1,024.12	-2,255.64	-105.79	-365.73	-582.2
Operating Margin (%)	-835.74	-1,824.05	-4,350.61	-119.9	-409.93	-633.07
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-2,188.73	- -	- -	- -	- -	- -
Profit Margin (%)	-893.65	-2,703.62	-7,090.9	-213.06	-496.73	-772.14
Net Income to Common Margin (%)	-893.65	-2,703.62	-7,099.36	-224.19	-501.44	-772.14
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	0.12	4.97	0.94	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Total Debt	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-2.6	- -	-0.34	-0.61	-0.25	-0.17
Net Debt/EBITDA	-2.6	4.47	-0.31	-0.12	-0.24	-0.17
Total Debt/EBIT	-2.3	- -	-0.17	-0.54	-0.22	-0.16
Net Debt/EBIT	-2.3	2.51	-0.16	-0.11	-0.21	-0.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-9,193,350	-1.13	-145.76	-499.2	-627.81	-256.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-44.64	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	9.31	- -	- -	- -
Total Debt/Equity (%)	-26.36	- -	-67.25	-5.92	-11.66	-48.77
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt/Total Assets (%)	2,420,000	- -	42.84	29.56	73.23	125.16
Net Debt to Equity	-26.36	15,087.45	-61.13	-1.19	-11.31	-48.22
Net Debt/Capital (%)	-35.8	99.34	-157.28	-1.2	-12.76	-93.11
EBITDA	- -	- -	-1	- -	-2	-2
EBITDA-CapEx	- -	- -	-1	- -	-2	-2
Operating Income (Loss)	- -	- -	-1	- -	-2	-3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Cash Ratio	- -	0.63	0.03	0.05	- -	- -
Current Ratio	- -	0.64	0.17	0.05	0.05	- -
Quick Ratio	- -	0.63	0.03	0.05	0.05	- -
CFO/Avg Current Liab	- -	-0.19	-1.18	-0.17	-0.35	-0.88
Common Equity/Total Assets	-9,193,350	-1.13	-145.76	-499.2	-627.81	-256.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-44.64	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	9.31	- -	- -	- -
Total Debt/Equity (%)	-26.36	- -	-67.25	-5.92	-11.66	-48.77
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt/Total Assets (%)	2,420,000	- -	42.84	29.56	73.23	125.16
CFO/Total Liabilities	-11.36	-26.79	-88.61	-9.45	-29.39	-228.04
CFO/CapEx	- -	-19.43	-7.33	-4.12	-14.36	-48.17
Altman's Z-Score	-3,103,757.69	2,374.21	90.42	-12.94	-18.58	-89.13

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Accounts Receivable Turnover	- -	- -	- -	- -	5.07	3.81
Days Sales Outstanding	- -	- -	- -	- -	72.03	95.77
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.04	0.15	0.19	1.62	0.77
Accounts Payable Turnover Days	- -	8,967.39	2,492.69	1,879.24	225.88	474.51
Cash Conversion Cycle	- -	-8,967.39	-2,492.69	-1,879.24	-153.85	-378.74
Inventory to Cash Days	- -	- -	- -	- -	72.03	95.77
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Market Capitalization	454	1,967	218	100	184	3
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -
Enterprise Value	454	1,966	219	100	185	3
Total Capital	-1	- -	- -	-3	-4	- -
Total Debt/Capital (%)	-35.8	- -	-205.36	-6.29	-13.21	-95.18
Total Debt / EV	- -	- -	- -	- -	- -	0.12
EV/Sales	36,037.54	285,871.57	7,230.91	362.54	350.37	8.31
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	118	14	3,788	33	1
Diluted Enterprise Value	- -	117	14	3,788	33	2
EV per Share	1,500.8	6,498.97	722.87	330.15	610.58	10.9
TTM Sales	- -	- -	- -	- -	1	- -
TTM EBITDA	- -	- -	-1	- -	-2	-2
TTM Operating Income	- -	- -	-1	- -	-2	-3
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Price/Free Cash Flow	- -	-932.19	-20.41	-14,733.51	-25.19	-0.52
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	454	1,966	219	100	185	3
Low Price	33.33	500	630.63	216.02	270.03	6
EV/Sales	36,037.54	285,871.57	7,230.91	362.54	350.37	8.31
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-300.99	-21.02	-8,479.64	-8.02	-8.9
Price/Earnings High	- -	-16,053.24	-62.13	-20,932.18	-15.03	-29.61
Price/Earnings Low	- -	-48.65	-5.6	-4,015.36	-5.46	-0.27
Price/Book Value	-493.45	-350,603.67	-278.54	-33.34	-45.24	-3.57
Price/Book Value Average	-144,025.98	-166,867.15	-915.31	-46.08	-29.47	-74.41
Price/Book Value High	-740,180.95	-8,899,939.38	-2,705.29	-113.76	-55.26	-247.44
Price/Book Value Low	-10.96	-26,969.51	-243.72	-21.82	-20.06	-2.23
Price/Tangible Book Value	-493.45	-350,603.67	-186.07	-33.34	-45.24	-3.57
Price/Tangible Book Value Average	-144,025.98	-166,867.15	-611.45	-46.08	-29.47	-74.41
Price/Tangible Book Value High	-740,180.95	-8,899,939.38	-1,807.2	-113.76	-55.26	-247.44
Price/Tangible Book Value Low	-10.96	-26,969.51	-162.81	-21.82	-20.06	-2.23
Price/Sales	- -	17,097.7	454.14	13,753.35	61.7	3.3
Price/Sales Average	- -	8,137.52	1,492.37	19,010.84	40.2	68.75
Price/Sales High	- -	434,018.61	4,410.83	46,928.67	75.37	228.6
Price/Sales Low	- -	1,315.21	397.37	9,002.2	27.35	2.06
Price/Cash Flow	- -	-884.22	-17.63	-11,154.94	-23.44	-0.51
Price/Cash Flow Average	- -	-420.84	-57.94	-15,419.14	-15.27	-10.56
Price/Cash Flow High	- -	-22,445.47	-171.23	-38,062.47	-28.64	-35.13
Price/Cash Flow Low	- -	-68.02	-15.43	-7,301.42	-10.39	-0.32
Price/Free Cash Flow Average	- -	-443.67	-67.08	-20,365.69	-16.41	-10.79
Price/Free Cash Flow High	- -	-23,663.36	-198.27	-50,273.13	-30.78	-35.87
Price/Free Cash Flow Low	- -	-71.71	-17.86	-9,643.75	-11.17	-0.32
EV/Sales Average	10,512,772.61	136,034.67	23,712.73	501.08	228.57	153.81
EV/Sales High	54,027,351.59	7,257,843.65	70,043.02	1,236.74	427.85	509.15
EV/Sales Low	819.64	21,948.33	6,329.73	237.34	155.82	5.57
EV/EBITDA Average	-1,422,491.69	-13,283.07	-1,051.27	-473.66	-62.5	-26.42
EV/EBITDA High	-7,310,484.23	-708,690.48	-3,105.24	-1,169.06	-116.98	-87.45
EV/EBITDA Low	-110.91	-2,143.14	-280.62	-224.36	-42.61	-0.96
EV/EBIT Average	-1,257,905.31	-7,457.85	-545.04	-417.93	-55.76	-24.3
EV/EBIT High	-6,464,640.21	-397,897.69	-1,609.96	-1,031.52	-104.37	-80.42
EV/EBIT Low	-98.07	-1,203.28	-145.49	-197.96	-38.01	-0.88
Last Price	1,500	6,500	720.72	330.03	609.06	9.6
High Price	2,250,000	165,000	7,000	1,126.13	744.07	666.07
Enterprise Value Average	132,408	936	717	138	120	61
Enterprise Value High	680,474	49,919	2,118	341	225	202
Enterprise Value Low	10	151	191	65	82	2

Shares Outstanding	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	11	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	11	- -	- -
Revenue per Share	- -	0.38	1.59	0.02	9.87	2.91
EBITDA per Share	- -	-3.89	-35.8	-0.03	-36.1	-16.96
Operating Income per Share	- -	-6.93	-69.04	-0.03	-40.47	-18.45
Basic EPS, GAAP	- -	-10.28	-112.67	-0.05	-49.5	-22.5
Basic EPS from Cont Ops	- -	-10.28	-112.53	-0.05	-49.04	-22.5
Diluted EPS, GAAP	- -	-10.28	-112.67	-0.05	-49.5	-22.5
Diluted EPS from Cont Ops	- -	-10.28	-112.53	-0.05	-49.04	-22.5
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-7.35	-40.88	-0.03	-25.98	-18.96
Free Cash Flow per Basic Share	- -	-7.73	-46.45	-0.04	-27.79	-19.35
Cash & Equivalents per Share	- -	1.04	0.07	0.47	0.05	0.01
Book Value per Share	-3.04	-0.02	-2.59	-9.9	-13.46	-2.69
Tangible Book Value per Share	-3.04	-0.02	-3.87	-9.9	-13.46	-2.69

Full Motion Beverage, 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)