Grapefruit USA, Inc. Financial Ratios — GPFT Stock

Profitability (USD)

	2007 Y	2008 Y	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
As of date	12/31/2007	12/31/2008	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-418.2	-216.97	-220.44	-470.48	-2,743.34	705.57	- -	-4,033.29	-6,158.89	-16,165.9	21,748.33	-91,309.01	-334.41	-140.11	-187.71
Return on Capital (%)	- -	- -	- -	- -	- -	-32.55	- -	- -	- -	- -	-80.14	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	31.25	62.28	48.7	54.81	52.66	44.34	- -	59.04	23.41	69.03	65.9	- -	-57.04	7.64	-90.02
EBITDA Margin (%)	-153.83	-66.48	-135.37	-154.04	-222.14	-131.85	- -	-281.19	-657.31	-8,084.79	-3,889.59	- -	-450.72	14.73	-110.77
Operating Margin (%)	-154.99	-67.5	-135.15	-154.71	-223.13	-132.57	- -	-281.19	-657.31	-8,084.79	-3,889.59	- -	-415.86	-32.85	-393.39
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	-132.57	- -	- -	- -	- -	11,223.24	- -	- -	- -
Pretax Margin (%)	-155.65	-51.61	-140.03	-356.68	-1,677.49	250.56	- -	-281.06	-1,191.81	-20,435.48	6,821.37	- -	-1,019.42	-110.47	-934.71
Profit Margin (%)	-155.71	-51.65	-140.09	-356.75	-1,677.56	250.49	- -	-281.26	-1,192.18	-20,437.9	6,819.46	- -	-1,021.51	-110.47	-934.65
Net Income to Common Margin (%)	-155.71	-51.65	-140.09	-356.75	-1,677.56	250.49	- -	-281.26	-1,192.18	-20,437.9	6,819.46	- -	-1,021.51	-110.47	-934.65
Effective Tax Rate (%)	- -	- -	- -	- -	- -	0.03	- -	- -	- -	- -	0.03	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2007 Y	2008 Y	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
As of date	12/31/2007	12/31/2008	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

Total Debt	- -	- -	- -	- -	- -	1	- -	- -	- -	1	1	2	3	5	6
ST Debt	- -	- -	- -	- -	- -	1	- -	- -	- -	1	1	2	1	2	5
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	1
Total Debt/EBITDA	- -	- -	- -	- -	-0.12	-0.77	- -	-0.04	-0.29	-0.29	-0.64	-0.34	-1.56	9.32	-8.63
Net Debt/EBITDA	- -	0.06	0.34	0.2	0.07	-0.76	- -	-0.03	-0.28	-0.28	-0.64	-0.34	-1.24	8.32	-8.44
Total Debt/EBIT	- -	- -	- -	- -	-0.12	-0.76	- -	-0.04	-0.29	-0.29	-0.64	-0.34	-1.69	-4.18	-2.43
Net Debt/EBIT	- -	0.06	0.34	0.2	0.07	-0.76	- -	-0.03	-0.28	-0.28	-0.64	-0.34	-1.34	-3.73	-2.38
EBITDA to Interest Expense	- -	-22.54	-35.28	-32.89	-5.61	-1.42	- -	-184.86	-1.22	-0.92	-1.39	-9.3	-3.56	0.26	-0.39
EBITDA-CapEx/Interest Expense	- -	-22.98	-35.28	-32.89	-5.61	-1.42	- -	-184.86	-1.22	-0.92	-1.39	-9.3	-4.08	0.24	-0.42
EBIT to Interest Expense	- -	-22.88	-35.23	-33.03	-5.63	-1.43	- -	-184.86	-1.22	-0.92	-1.39	-9.3	-3.29	-0.58	-1.38
Interest Expense	- -	- -	- -	- -	- -	1	- -	- -	1	3	1	1	1	2	2
Common Equity/Total Assets	-1,163.45	-539.1	-135.06	-810.89	-2,776.55	-12,715.7	-4,322.89	-7,020.54	-6,311.69	-35,993.45	-103,169.28	-37,358.7	-161.69	-153.49	-206.24
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-158.8	914	-503
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.3	108.89	32.93
Total Debt/Equity (%)	- -	- -	- -	- -	-1.48	-28.55	-3.16	-2.47	-10.92	-9.46	-28.14	-40.81	-71.45	-107.76	-96.83
Total Debt/Capital (%)	- -	- -	- -	- -	-1.5	-39.96	-3.27	-2.54	-12.26	-10.45	-39.16	-68.95	-250.28	1,388.37	-3,053.85
Total Debt/Total Assets (%)	- -	- -	- -	- -	40.99	3,177.21	136.76	173.67	689.2	3,405.9	29,034.56	15,246.29	115.53	165.4	199.93
Net Debt to Equity	0.07	2.51	39.33	7.64	0.79	-28.37	-2.57	-1.75	-10.67	-9.18	-28.05	-40.54	-56.81	-96.21	-94.69
Net Debt/Capital (%)	0.07	2.45	28.23	7.1	0.79	-39.6	-2.63	-1.79	-11.95	-10.11	-38.98	-68.19	-164.36	7,108.89	-2,845.93
EBITDA	-2	-1	-2	-2	-2	-1	- -	-1	-1	-3	-2	-6	-2	1	-1
EBITDA-CapEx	-2	-1	-2	-2	-2	-1	- -	-1	-1	-3	-2	-6	-2	1	-1
Operating Income (Loss)	-2	-1	-2	-2	-2	-1	- -	-1	-1	-3	-2	-6	-2	-1	-2

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2007 Y	2008 Y	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
As of date	12/31/2007	12/31/2008	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

Cash Ratio	- -	0.02	0.23	0.07	0.02	- -	0.01	0.01	- -	- -	- -	- -	0.05	0.07	- -
Current Ratio	0.07	0.14	0.4	0.1	0.03	0.01	0.02	0.01	0.02	- -	- -	- -	0.11	0.22	0.09
Quick Ratio	0.02	0.04	0.3	0.07	0.02	0.01	0.02	0.01	0.02	- -	- -	- -	0.05	0.08	0.04
CFO/Avg Current Liab	-0.32	-0.43	-0.6	-0.41	-0.14	-0.07	- -	-0.37	-0.22	-0.1	-0.14	-0.2	-0.25	-0.34	-0.2
Common Equity/Total Assets	-1,163.45	-539.1	-135.06	-810.89	-2,776.55	-12,715.7	-4,322.89	-7,020.54	-6,311.69	-35,993.45	-103,169.28	-37,358.7	-161.69	-153.49	-206.24
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-158.8	914	-503
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.3	108.89	32.93
Total Debt/Equity (%)	- -	- -	- -	- -	-1.48	-28.55	-3.16	-2.47	-10.92	-9.46	-28.14	-40.81	-71.45	-107.76	-96.83
Total Debt/Capital (%)	- -	- -	- -	- -	-1.5	-39.96	-3.27	-2.54	-12.26	-10.45	-39.16	-68.95	-250.28	1,388.37	-3,053.85
Total Debt/Total Assets (%)	- -	- -	- -	- -	40.99	3,177.21	136.76	173.67	689.2	3,405.9	29,034.56	15,246.29	115.53	165.4	199.93
CFO/Total Liabilities	-32.14	-44.94	-67.44	-31.47	-8.58	-22.45	- -	-33.11	-15.59	-7.54	-19.71	-14.5	-18.23	-21.04	-13.94
CFO/CapEx	- -	-67.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.45	-52.57	-19.31
Altman's Z-Score	-79.32	-38.16	-20.43	-57.63	-111.03	-1,578.74	-298	-595.64	-362.09	-1,807.49	-7,454.51	-4,009.39	-4.81	-3.31	-14.46

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2007 Y	2008 Y	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
As of date	12/31/2007	12/31/2008	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

Accounts Receivable Turnover	19.8	28.89	9.58	9.5	27.86	30.38	- -	30.98	7.89	1.28	- -	- -	- -	186.38	3.71
Days Sales Outstanding	18.44	12.63	38.12	38.42	13.1	12.01	- -	11.78	46.29	284.12	- -	- -	- -	1.96	98.49
Inventory Turnover	2.72	2.69	2.42	2.82	3.65	7.87	- -	326.27	338.24	- -	- -	- -	5.37	8.85	2.51
Days Inventory Outstanding	133.95	135.72	150.83	129.61	99.88	46.39	- -	1.12	1.08	- -	- -	- -	67.99	41.22	145.36
Accounts Payable Turnover	1.18	4.25	3.78	2.04	0.45	0.39	- -	0.14	0.1	0.01	0.01	- -	1.09	3.86	1.09
Accounts Payable Turnover Days	310.06	85.88	96.48	179.28	807.3	935.59	- -	2,592.8	3,514.1	64,744.9	27,903.5	- -	333.53	94.56	334.09
Cash Conversion Cycle	-157.67	62.47	92.47	-11.25	-694.31	-877.18	- -	-2,579.9	-3,466.73	-64,460.77	-27,903.5	- -	-265.54	-51.39	-90.24
Inventory to Cash Days	-115.51	-123.09	-112.71	-91.19	-86.78	-34.38	- -	10.66	45.21	284.12	- -	- -	-67.99	-39.26	-46.88
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2007 Y	2008 Y	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
As of date	12/31/2007	12/31/2008	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

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	13	3	1	36	43	11
- Cash & Cash Equivalents	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	1	- -	- -	- -	1	1	2	3	5	6
Enterprise Value	- -	- -	-1	- -	- -	2	- -	- -	- -	14	4	3	39	48	16
Total Capital	-3	-3	-2	-5	-20	-3	-1	-2	-3	-7	-3	-3	-1	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	-1.5	-39.96	-3.27	-2.54	-12.26	-10.45	-39.16	-68.95	-250.28	1,388.37	-3,053.85
Total Debt / EV	- -	- -	- -	- -	-1.86	0.67	1.23	1.41	1.02	0.06	0.25	0.78	0.08	0.11	0.35
EV/Sales	- -	- -	- -	- -	- -	1.51	- -	0.08	1.86	416.95	98.85	- -	85.65	13	27.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	88.23	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	12.24	- -	- -	0.71	6.05	9.4	- -	- -	101.29	33.66
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	12.24	- -	- -	0.71	6.05	9.4	- -	- -	95.06	29.8
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	11	3	- -	10	- -	10
Diluted Enterprise Value	- -	- -	-1	- -	- -	2	- -	- -	- -	12	4	3	13	5	15
EV per Share	- -	- -	- -	- -	- -	0.06	- -	- -	0.01	1.13	0.27	0.07	0.08	0.09	0.03
TTM Sales	1	2	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	4	1
TTM EBITDA	-2	-1	-2	-2	-2	-1	- -	-1	-1	-3	-2	-6	-2	1	-1
TTM Operating Income	-2	-1	-2	-2	-2	-1	- -	-1	-1	-3	-2	-6	-2	-1	-2
TTM Cash Flow to Firm	-1	-2	-2	-2	-1	- -	- -	-1	1	2	- -	- -	-1	- -	- -
TTM Free Cash Flow to Firm	-1	-1	-2	-2	-1	- -	- -	-1	1	2	- -	- -	- -	1	1

Multiples (USD)

Valuation Multiples API ChatGPT

	2007 Y	2008 Y	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
As of date	12/31/2007	12/31/2008	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

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.48	-4.28	-0.64	-10.15	- -	-8.58
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	-1	- -	- -	2	- -	- -	- -	14	4	3	39	48	16
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.12	0.01	0.01	0.01	0.02
EV/Sales	- -	- -	- -	- -	- -	1.51	- -	0.08	1.86	416.95	98.85	- -	85.65	13	27.51
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	88.23	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.66	1.64	-0.69	-2.84	- -	-6.82
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.55	5.33	-1.98	-10.91	- -	-29.02
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.6	-0.03	-0.19	- -	-1.69
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.6	-0.83	-0.12	-8.06	-9.19	-1.82
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.58	-1.41	-1.32	-10.24	-4.75	-6.99
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.18	-4.59	-3.81	-39.37	-11.58	-29.74
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.52	-0.05	-0.67	-1.47	-1.74
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.6	-0.83	-0.12	-8.06	-9.19	-1.75
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.58	-1.41	-1.32	-10.24	-4.75	-6.7
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.18	-4.59	-3.81	-39.37	-11.58	-28.51
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.52	-0.05	-0.67	-1.47	-1.66
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	344.19	66.11	- -	22.81	- -	16.63
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	338.84	111.57	- -	28.98	- -	63.72
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,544.01	363.59	- -	111.43	- -	271.25
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	40.99	- -	1.89	- -	15.84
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.48	-3.78	-0.64	-7.87	- -	-8.14
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.19	-6.38	-7.23	-10	- -	-31.19
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-82.89	-20.79	-20.79	-38.44	- -	-132.75
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.03	-2.34	-0.27	-0.65	- -	-7.75
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.19	-7.23	-7.23	-12.89	- -	-32.89
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-82.89	-23.55	-20.79	-49.57	- -	-140
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.03	-2.66	-0.27	-0.84	- -	-8.17
EV/Sales Average	- -	- -	- -	- -	- -	1.51	- -	0.08	1.86	410.82	149.73	- -	107.06	7.34	78.43
EV/Sales High	- -	- -	- -	- -	- -	1.51	- -	0.08	1.86	1,791.58	431.8	- -	393.38	16.05	302.8
EV/Sales Low	- -	- -	- -	- -	- -	1.51	- -	0.08	1.86	23.36	70.73	- -	13	3.17	26.66
EV/EBITDA Average	- -	0.06	0.34	0.2	0.07	-1.15	- -	-0.03	-0.28	-5.08	-3.85	-1.45	-23.75	49.86	-70.8
EV/EBITDA High	- -	0.06	0.34	0.2	0.07	-1.15	- -	-0.03	-0.28	-22.16	-11.1	-3.54	-87.28	108.98	-273.35
EV/EBITDA Low	- -	0.06	0.34	0.2	0.07	-1.15	- -	-0.03	-0.28	-0.29	-1.82	-0.38	-2.88	21.51	-24.06
EV/EBIT Average	- -	0.06	0.34	0.2	0.07	-1.14	- -	-0.03	-0.28	-5.08	-3.85	-1.45	-25.74	-22.36	-19.94
EV/EBIT High	- -	0.06	0.34	0.2	0.07	-1.14	- -	-0.03	-0.28	-22.16	-11.1	-3.54	-94.59	-48.88	-76.97
EV/EBIT Low	- -	0.06	0.34	0.2	0.07	-1.14	- -	-0.03	-0.28	-0.29	-1.82	-0.38	-3.13	-9.64	-6.78
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.07	0.2	0.02	0.07	0.08	0.02
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.8	1.1	0.5	0.36	0.11	0.31
Enterprise Value Average	- -	- -	-1	- -	- -	2	- -	- -	- -	14	6	9	48	27	46
Enterprise Value High	- -	- -	-1	- -	- -	2	- -	- -	- -	59	18	22	177	59	178
Enterprise Value Low	- -	- -	-1	- -	- -	2	- -	- -	- -	1	3	2	6	12	16

Shares Outstanding	12	12	19	19	21	28	28	28	28	12	15	40	486	506	557
Diluted Weighted Avg Shares	11	12	15	19	20	38	- -	7	9	11	16	32	140	- -	515
Basic Weighted Avg Shares	11	12	15	19	20	25	- -	7	9	11	14	32	140	- -	515
Revenue per Share	0.12	0.14	0.09	0.06	0.05	0.04	- -	0.05	0.02	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.19	-0.1	-0.13	-0.1	-0.12	-0.06	- -	-0.15	-0.16	-0.25	-0.12	-0.2	-0.01	- -	- -
Operating Income per Share	-0.19	-0.1	-0.13	-0.1	-0.12	-0.06	- -	-0.15	-0.16	-0.25	-0.12	-0.2	-0.01	- -	- -
Basic EPS, GAAP	-0.19	-0.07	-0.13	-0.22	-0.91	0.11	- -	-0.15	-0.29	-0.64	0.21	-0.25	-0.03	- -	-0.01
Basic EPS from Cont Ops	-0.19	-0.07	-0.13	-0.22	-0.91	0.11	- -	-0.15	-0.29	-0.64	0.21	-0.25	-0.03	- -	-0.01
Diluted EPS, GAAP	-0.19	-0.07	-0.13	-0.22	-0.91	0.07	- -	-0.15	-0.29	-0.64	0.18	-0.25	-0.03	- -	-0.01
Diluted EPS from Cont Ops	-0.19	-0.07	-0.13	-0.22	-0.91	0.07	- -	-0.15	-0.29	-0.64	0.18	-0.25	-0.03	- -	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.11	-0.13	-0.13	-0.09	-0.09	-0.03	- -	-0.08	-0.07	-0.06	-0.05	-0.02	-0.01	- -	- -
Free Cash Flow per Basic Share	-0.11	-0.13	-0.13	-0.09	-0.09	-0.03	- -	-0.08	-0.07	-0.06	-0.05	-0.02	-0.01	- -	- -
Cash & Equivalents per Share	- -	0.01	0.03	0.02	0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-0.29	-0.24	-0.09	-0.25	-0.96	-0.15	-0.05	-0.06	-0.14	-0.67	-0.24	-0.13	-0.01	-0.01	-0.01
Tangible Book Value per Share	-0.29	-0.24	-0.09	-0.25	-0.96	-0.15	-0.05	-0.06	-0.14	-0.67	-0.24	-0.13	-0.01	-0.01	-0.01

Grapefruit USA, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)