Healthier Choices Management Corp. Financial Ratios — HCMC

Profitability (USD)

	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	2025 Y
As of date	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	12/31/2025

Return on Common Equity (%)	70.92	- -	- -	-220.52	- -	- -	-680.59	- -	- -	- -	- -	-30.17	-141.28	- -	- -
Return on Assets (%)	21.95	-42.22	8.73	-146.66	9.19	41.51	-68.25	-97.96	-19.19	-28.76	-17.43	-16.09	-42.87	-71.65	-380.55
Return on Capital (%)	70.92	- -	- -	- -	-53.38	-214.55	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	50.51	- -	- -	- -	- -	91.71	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	57.88	38.06	37.28	5.12	58.64	49.53	48.39	48.92	42.9	41.5	39.73	34.93	-27.55	-13,234.53	-937.93
EBITDA Margin (%)	7.1	-10.71	3.74	-82.87	-198.58	-39.61	-76.76	-17.79	-19.93	-13.89	-27.84	-21.96	-546,032.9	-1,665,559.88	-234,374.76
Operating Margin (%)	7.07	-10.76	3.69	-83.24	-207.37	-43.15	-79.47	-20.36	-26.02	-22.04	-35.59	-29.57	-1,207,716.21	-1,697,351.3	-236,084.16
Incremental Operating Margin (%)	42.08	- -	70.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	7.07	-11.18	1.06	-85.64	152.33	116.18	-78.44	-89.87	-18.52	-26.74	-30.31	-24.66	-1,385,779.58	-1,619,817.17	-235,580.56
Profit Margin (%)	4.46	-9	3.08	-90.66	34.28	101.13	-76.26	-89.87	-18.52	-26.74	-30.31	-24.66	-2,995,604.54	-2,373,421.76	-235,580.56
Net Income to Common Margin (%)	4.46	-9	3.08	-90.66	34.28	101.13	-76.26	-89.87	-18.52	-26.74	-30.31	-24.66	-2,995,604.54	-2,373,421.76	-235,580.56
Effective Tax Rate (%)	36.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	70.92	- -	- -	-220.52	- -	- -	-680.59	- -	- -	- -	- -	-30.17	-141.28	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Total Debt	- -	1	- -	1	- -	- -	- -	3	7	9	4	14	1	- -	- -
ST Debt	- -	- -	- -	1	- -	- -	- -	2	3	5	1	3	1	- -	- -
LT Debt	- -	1	- -	- -	- -	- -	- -	1	4	4	3	10	- -	- -	- -
Total Debt/EBITDA	- -	-0.37	0.49	-0.09	-0.01	-0.01	- -	-1.26	-2.41	-4.4	-0.96	-2.12	-0.16	-0.05	- -
Net Debt/EBITDA	-0.31	-0.29	-6.27	-0.03	2.61	3.19	0.79	1.45	-0.54	-2.07	7.03	3.04	0.24	0.09	0.16
Total Debt/EBIT	- -	-0.37	0.5	-0.08	-0.01	-0.01	- -	-1.1	-1.84	-2.77	-0.75	-1.58	-0.07	-0.05	- -
Net Debt/EBIT	-0.32	-0.29	-6.34	-0.03	2.5	2.93	0.76	1.27	-0.41	-1.3	5.5	2.26	0.11	0.09	0.16
EBITDA to Interest Expense	- -	-25.59	2.53	-36.28	-10.21	673.57	-1,806.46	-292.34	-84.8	-7.09	-56.81	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-25.69	2.49	-37.89	-10.42	681.66	-1,841.52	-319.89	-86.43	-7.51	-57.86	- -	- -	- -	- -
EBIT to Interest Expense	- -	-25.72	2.5	-36.45	-10.66	733.82	-1,870.19	-334.48	-110.7	-11.25	-72.62	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	29.52	-10.99	84.17	16.47	-36.74	14.26	3.8	-77.27	-101.73	-118.06	82.55	35.12	21.82	-70.31	-84.03
Long-Term Debt/Equity (%)	- -	- -	- -	14.71	- -	- -	2.35	13.39	74.79	175.58	9.19	51.57	0.07	- -	- -
Long-Term Debt/Capital (%)	- -	233.17	- -	6.32	-0.47	- -	2.29	9.64	33.56	36.81	8.19	30.79	0.06	-0.12	- -
Long-Term Debt/Total Assets (%)	- -	19.24	- -	2.42	0.17	- -	0.09	7.44	31.51	33.38	7.8	18.86	0.01	0.06	- -
Total Debt/Equity (%)	- -	-175.09	4.07	132.75	-0.95	2.16	2.83	38.91	122.88	377.02	12.12	67.5	8.16	-29.32	-0.11
Total Debt/Capital (%)	- -	233.17	3.92	57.04	-0.96	2.11	2.75	28.01	55.13	79.04	10.81	40.3	7.55	-41.47	-0.11
Total Debt/Total Assets (%)	- -	19.24	3.43	21.87	0.35	0.31	0.11	21.61	51.78	71.67	10.29	24.68	1.78	20.61	0.09
Net Debt to Equity	-25.7	-138.6	-51.83	53.59	216.26	-543.89	-1,771.47	-44.88	27.55	177.02	-89.19	-96.72	-11.86	47.42	92.46
Net Debt/Capital (%)	-34.59	359.06	-107.62	30.67	68.59	123.13	105.98	-81.44	13.98	40.6	-415.14	-178.77	-21.95	32.23	48.07
EBITDA	1	-2	1	-13	-10	-4	-10	-3	-3	-2	-4	-6	-3	-8	-7
EBITDA-CapEx	1	-2	1	-13	-11	-4	-10	-3	-3	-2	-4	-7	-4	-8	-7
Operating Income (Loss)	1	-2	1	-13	-11	-5	-10	-3	-4	-3	-5	-9	-7	-9	-7

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Cash Ratio	0.11	0.04	2.97	0.12	0.58	0.9	0.7	1.27	0.42	0.17	10.51	2.31	0.3	0.45	0.72
Current Ratio	1.41	1.08	6.27	1.03	0.63	0.97	0.8	1.69	0.99	0.53	11.4	3.06	0.96	0.73	0.84
Quick Ratio	0.3	0.24	3.79	0.29	0.58	0.91	0.71	1.29	0.44	0.17	10.62	2.34	0.31	0.45	0.72
CFO/Avg Current Liab	0.14	-0.28	-1.32	-2.03	-0.37	-0.24	-0.22	-0.02	-0.76	-0.49	-0.86	-0.62	-0.43	-0.49	-1.82
Common Equity/Total Assets	29.52	-10.99	84.17	16.47	-36.74	14.26	3.8	-77.27	-101.73	-118.06	82.55	35.12	21.82	-70.31	-84.03
Long-Term Debt/Equity (%)	- -	- -	- -	14.71	- -	- -	2.35	13.39	74.79	175.58	9.19	51.57	0.07	- -	- -
Long-Term Debt/Capital (%)	- -	233.17	- -	6.32	-0.47	- -	2.29	9.64	33.56	36.81	8.19	30.79	0.06	-0.12	- -
Long-Term Debt/Total Assets (%)	- -	19.24	- -	2.42	0.17	- -	0.09	7.44	31.51	33.38	7.8	18.86	0.01	0.06	- -
Total Debt/Equity (%)	- -	-175.09	4.07	132.75	-0.95	2.16	2.83	38.91	122.88	377.02	12.12	67.5	8.16	-29.32	-0.11
Total Debt/Capital (%)	- -	233.17	3.92	57.04	-0.96	2.11	2.75	28.01	55.13	79.04	10.81	40.3	7.55	-41.47	-0.11
Total Debt/Total Assets (%)	- -	19.24	3.43	21.87	0.35	0.31	0.11	21.61	51.78	71.67	10.29	24.68	1.78	20.61	0.09
CFO/Total Liabilities	9.76	-20.9	-186.37	-152.82	-20.3	-49.51	-25.08	-2.13	-43.62	-23.73	-67.72	-11.03	-19.57	-96.67	-143.67
CFO/CapEx	9.96	-109.55	-278.78	-11.23	-44.26	-145.45	-14.64	-0.58	-61.09	-20	-51.19	-7.84	-24.07	-77.47	- -
Altman's Z-Score	4.46	8.84	124.6	-9.71	-2.26	-0.53	-4.12	-1.9	-2.92	-3.7	11.07	0.36	-2.46	-61.15	-90.93

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Accounts Receivable Turnover	22.38	31.1	20.37	14.96	30.39	160.33	255.47	207	230.13	312.56	510.77	694.39	0.01	0.01	29.94
Days Sales Outstanding	16.31	11.74	17.92	24.39	12.01	2.28	1.43	1.76	1.59	1.17	0.71	0.53	54,420.49	46,689.04	12.19
Inventory Turnover	4.26	6.77	6.53	5.4	1.45	6.29	8.3	5.49	4.77	4.65	4.91	7.13	- -	1.25	0.81
Days Inventory Outstanding	85.65	53.89	55.89	67.61	251.66	58.03	43.98	66.5	76.59	78.58	74.35	51.16	900,641.67	292.66	452.17
Accounts Payable Turnover	6.36	5.23	8.29	8.69	0.92	11.22	13.16	33.12	- -	- -	- -	- -	-2.42	0.02	0.01
Accounts Payable Turnover Days	57.36	69.73	44.04	42	394.69	32.54	27.74	11.02	- -	- -	- -	- -	-151.08	23,048.3	24,770.75
Cash Conversion Cycle	44.61	-4.11	29.77	50	-131.02	27.77	17.66	57.24	78.18	79.74	75.07	51.69	955,213.25	23,933.4	-24,306.39
Inventory to Cash Days	-69.34	-42.15	-37.97	-43.22	-239.65	-55.75	-42.55	-64.73	-75	-77.41	-73.64	-50.64	-846,221.18	46,396.38	-439.97
Inventories	2	2	3	2	1	1	1	2	2	2	2	4	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	1	1	1	2	2	2	2	4	4	- -	- -
Other Inventory	2	2	3	2	- -	- -	- -	- -	- -	- -	- -	- -	-4	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Market Capitalization	- -	51	448	- -	5	1	3	7	7	14	102	68	48	24	53
- Cash & Cash Equivalents	- -	- -	7	- -	27	13	8	7	2	1	26	23	4	1	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	20	20	16	1	1	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	- -	1	- -	- -	- -	3	7	9	4	14	1	- -	- -
Enterprise Value	- -	52	442	1	-22	-12	-5	23	33	38	80	59	45	23	51
Total Capital	1	- -	12	2	-12	3	- -	12	13	11	33	34	7	-1	-1
Total Debt/Capital (%)	- -	233.17	3.92	57.04	-0.96	2.11	2.75	28.01	55.13	79.04	10.81	40.3	7.55	-41.47	-0.11
Total Debt / EV	- -	0.02	- -	1.78	-0.01	- -	- -	0.14	0.22	0.22	0.04	0.23	0.01	0.02	- -
EV/Sales	- -	2.44	17.01	0.04	- -	- -	- -	1.57	2.16	2.75	5.99	2.03	72,479.46	46,561.74	17,246.22
EV/EBITDA	- -	- -	455.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	460.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	206.58	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	5	64	3	4	7	9	92	68	43	24	48
Diluted Enterprise Value	- -	1	-6	1	-22	51	-5	21	33	33	70	59	40	23	47
EV per Share	- -	7,438,380.5	63,160,596.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	16	21	26	15	5	11	13	15	15	14	13	29	- -	- -	- -
TTM EBITDA	1	-2	1	-13	-10	-4	-10	-3	-3	-2	-4	-6	-3	-8	-7
TTM Operating Income	1	-2	1	-13	-11	-5	-10	-3	-4	-3	-5	-9	-7	-9	-7
TTM Cash Flow to Firm	- -	-1	-3	-6	-8	-7	-3	- -	-3	-2	-3	-4	-5	-4	-4
TTM Free Cash Flow to Firm	- -	-1	-3	-5	-8	-7	-3	- -	-3	-2	-3	-3	-5	-4	-4

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	-0.57	-8.82	-1	41.81	-1.93	-4.17	-26.7	-20.15	-9.46	-6.65	-12.4
EV/EBIT	- -	- -	460.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	52	442	1	-22	-12	-5	23	33	38	80	59	45	23	51
Low Price	1,048,951	3,496,503.5	8,041,958	7,137,858.5	181,996.36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	2.44	17.01	0.04	- -	- -	- -	1.57	2.16	2.75	5.99	2.03	72,479.46	46,561.74	17,246.22
EV/EBITDA	- -	- -	455.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	2.94	0.04	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	13.11	6,957,286.19	-0.26	-0.37	-2.31	-2.28	-80.95	-8.84	-2.29	-2.82	-5.84
Price/Earnings High	- -	- -	- -	- -	42.44	354,818,763.57	-0.53	-0.65	-2.39	-4.85	-495.72	-14.12	-4.65	-4.03	-6.86
Price/Earnings Low	- -	- -	- -	- -	0.71	- -	-0.03	-0.03	-0.24	-0.24	-3.81	-4.71	-0.23	-0.4	-3.43
Price/Book Value	- -	-106.32	38.14	- -	-0.42	0.58	6.61	-0.57	-0.48	-1.03	3.58	3.5	7.08	-15.41	-42.57
Price/Book Value Average	- -	-105.73	18.51	- -	-1.88	104,786,897.01	6.46	-0.65	-0.46	-0.96	12.68	3.29	6.95	-21.54	-36.27
Price/Book Value High	- -	-151.88	41.65	- -	-6.07	5,344,089,090.64	13.21	-1.14	-0.48	-2.05	77.67	5.25	14.15	-30.83	-42.57
Price/Book Value Low	- -	-50.63	4.79	- -	-0.1	0.06	0.66	-0.06	-0.05	-0.1	0.6	1.75	0.71	-3.08	-21.29
Price/Tangible Book Value	- -	-106.32	38.14	- -	-0.32	4.63	-1.84	-0.41	-0.4	-0.89	3.84	7.85	7.29	-14	-38.83
Price/Tangible Book Value Average	- -	-105.73	18.51	- -	-1.41	839,087,984.11	-1.8	-0.47	-0.38	-0.84	13.57	7.38	7.16	-19.56	-33.08
Price/Tangible Book Value High	- -	-151.88	41.65	- -	-4.58	42,793,145,613.9	-3.68	-0.82	-0.4	-1.78	83.11	11.78	14.58	-27.99	-38.83
Price/Tangible Book Value Low	- -	-50.63	4.79	- -	-0.08	0.46	-0.18	-0.04	-0.04	-0.09	0.64	3.93	0.73	-2.8	-19.41
Price/Sales	- -	- -	- -	- -	1.01	0.04	0.2	0.29	0.44	0.65	6.94	2.32	69,679	47,873.81	16,155.31
Price/Sales Average	- -	- -	- -	- -	4.49	7,035,865.76	0.2	0.33	0.43	0.61	24.54	2.18	68,452.65	66,909.35	13,764.32
Price/Sales High	- -	- -	- -	- -	14.55	358,826,289.84	0.4	0.58	0.44	1.3	150.26	3.48	139,358	95,747.62	16,155.31
Price/Sales Low	- -	- -	- -	- -	0.24	- -	0.02	0.03	0.04	0.06	1.16	1.16	6,967.9	9,574.76	8,077.65
Price/Cash Flow	- -	- -	- -	- -	-0.56	-0.06	-0.93	-29.76	-1.89	-3.96	-26.18	-17.58	-9.07	-6.56	-12.4
Price/Cash Flow Average	- -	- -	- -	- -	-2.48	-10,160,634.33	-0.91	-34.15	-1.83	-3.72	-92.64	-16.51	-8.91	-9.17	-10.56
Price/Cash Flow High	- -	- -	- -	- -	-8.04	-518,188,214.5	-1.86	-59.52	-1.89	-7.92	-567.27	-26.36	-18.14	-13.12	-12.4
Price/Cash Flow Low	- -	- -	- -	- -	-0.13	-0.01	-0.09	-2.98	-0.19	-0.4	-4.36	-8.79	-0.91	-1.31	-6.2
Price/Free Cash Flow Average	- -	- -	- -	- -	-2.54	-1,597,514,718.95	-0.97	47.97	-1.86	-3.92	-94.49	-18.93	-9.3	-9.29	-10.56
Price/Free Cash Flow High	- -	- -	- -	- -	-8.22	-81,472,600,350.76	-1.99	83.61	-1.93	-8.34	-578.57	-30.22	-18.93	-13.29	-12.4
Price/Free Cash Flow Low	- -	- -	- -	- -	-0.14	-0.88	-0.1	4.18	-0.19	-0.42	-4.45	-10.07	-0.95	-1.33	-6.2
EV/Sales Average	- -	2.43	8.13	0.04	- -	24,374,314.55	- -	1.64	2.14	2.69	25.41	1.89	71,115.2	65,659.62	14,637.18
EV/Sales High	- -	3.47	18.6	0.04	9.39	1,243,080,182.96	- -	2.03	2.16	3.78	164.13	3.19	149,994.31	94,592.34	17,246.22
EV/Sales Low	- -	1.18	1.93	0.04	- -	- -	- -	1.16	1.76	1.82	- -	0.87	2,716.1	8,137.26	8,431.91
EV/EBITDA Average	-0.31	-22.65	217.65	-0.05	0.33	-61,535,746.29	0.5	-9.21	-10.76	-19.34	-91.28	-8.61	-13.02	-3.94	-6.25
EV/EBITDA High	-0.31	-32.41	497.65	-0.05	-4.73	-3,138,298,169.7	0.2	-11.39	-10.84	-27.22	-589.52	-14.54	-27.47	-5.68	-7.36
EV/EBITDA Low	-0.31	-11	51.68	-0.05	2.48	3.15	0.76	-6.54	-8.81	-13.09	1.39	-3.97	-0.5	-0.49	-3.6
EV/EBIT Average	-0.32	-22.54	220.2	-0.05	0.32	-56,482,668.48	0.49	-8.05	-8.24	-12.19	-71.4	-6.4	-5.89	-3.87	-6.2
EV/EBIT High	-0.32	-32.25	503.5	-0.05	-4.53	-2,880,593,245.61	0.19	-9.96	-8.3	-17.16	-461.17	-10.8	-12.42	-5.57	-7.31
EV/EBIT Low	-0.32	-10.94	52.29	-0.05	2.37	2.89	0.74	-5.71	-6.75	-8.25	1.09	-2.95	-0.22	-0.48	-3.57
Last Price	7,692,307.5	7,342,657.5	64,030,792	8,467,460	755,984.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
High Price	20,279,720	10,489,510	69,930,072	66,060,180	10,916,725	923,981.5	- -	- -	- -	- -	0.01	- -	- -	- -	- -
Enterprise Value Average	- -	52	211	1	-3	257,518,606	-5	24	32	37	338	55	44	33	44
Enterprise Value High	- -	74	483	1	49	13,133,344,755	-2	30	33	53	2,186	93	93	47	51
Enterprise Value Low	- -	25	50	1	-26	-13	-8	17	27	25	-5	26	2	4	25

Shares Outstanding	- -	- -	- -	- -	- -	14,214	29,349	66,624	67,698	143,841	339,742	339,742	478,267	481,267	525,156
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	640,656	26,200	42,697	66,978	90,352	307,913	339,742	429,919	479,696	481,267
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	4,103	26,200	42,697	66,978	90,352	307,913	339,742	429,919	479,696	481,267
Revenue per Share	- -	- -	- -	- -	750,373	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	-1,490,063.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	-1,556,078	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	257,250.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	1,143,050.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	257,250.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	1,143,050.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	-1,358,081	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	-1,388,761.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	25,201.29	938,602.14	- -	3,887,855.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	-69,063.43	1,678,797.71	- -	-1,797,743.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	-69,063.43	1,678,797.71	- -	-2,384,317.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Healthier Choices Management Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)