Kaival Brands Innovations Group, Inc.

KAVL

KAVLKaival Brands Innovations Group, Inc. US flag

Other OTC

0.03

USD

+0.00

- -

319,436.00Market Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Return on Common Equity (%)	- -	-12.9	179.09	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	86.28	-46.2	-67.42	-69.97	-37.86	-199.48
Return on Capital (%)	- -	- -	176.06	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	133.15	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	15.64	20.3	9.72	19.67	37.83	100
EBITDA Margin (%)	- -	- -	8.33	-17.81	-112.75	-78.98	-71.47	-1,241.19
Operating Margin (%)	- -	- -	8.33	-17.81	-112.75	-81.48	-82.9	-1,403.52
Incremental Operating Margin (%)	- -	- -	8.44	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	8.33	-17.81	-112.75	-85.05	-96.99	-3,435.15
Profit Margin (%)	- -	- -	5.98	-15.37	-112.61	-85.07	-97.28	-3,431.24
Net Income to Common Margin (%)	- -	- -	5.98	-15.37	-112.61	-85.93	-101.2	-3,435.88
Effective Tax Rate (%)	- -	- -	28.26	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	1	3.87	-2.3
Sustainable Growth Rate (%)	- -	-12.9	179.09	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Total Debt	- -	- -	- -	- -	1	2	1	- -
ST Debt	- -	- -	- -	- -	- -	1	- -	- -
LT Debt	- -	- -	- -	- -	1	1	1	- -
Total Debt/EBITDA	- -	- -	0.01	-0.01	-0.08	-0.18	-0.22	- -
Net Debt/EBITDA	- -	- -	-1.38	0.74	0.26	-0.03	0.75	0.09
Total Debt/EBIT	- -	- -	0.01	-0.01	-0.08	-0.17	-0.19	- -
Net Debt/EBIT	- -	- -	-1.38	0.74	0.26	-0.02	0.65	0.08
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-22.15	-6.75	-666.99
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-22.16	-6.75	-666.99
EBIT to Interest Expense	- -	- -	- -	- -	- -	-22.86	-7.83	-754.22
Interest Expense	- -	- -	- -	- -	- -	- -	1	- -
Common Equity/Total Assets	- -	- -	42.58	-17.33	-157.82	-158.69	-234.03	-8,080.84
Long-Term Debt/Equity (%)	- -	- -	1.34	0.28	10.72	6.39	4.79	- -
Long-Term Debt/Capital (%)	- -	- -	1.53	-0.89	-5.71	-3	-1.82	- -
Long-Term Debt/Total Assets (%)	- -	- -	0.66	0.15	8.45	4.47	4.14	- -
Total Debt/Equity (%)	- -	- -	1.61	0.36	12.42	13.65	7.77	- -
Total Debt/Capital (%)	- -	- -	1.83	-1.15	-6.61	-6.4	-2.95	- -
Total Debt/Total Assets (%)	- -	- -	0.8	0.2	9.78	9.54	6.71	- -
Net Debt to Equity	- -	- -	-168	-47.54	-37.61	1.96	-26.74	-534.58
Net Debt/Capital (%)	- -	- -	208.94	60.02	16.68	-0.9	9.17	0.98
EBITDA	- -	- -	5	-10	-14	-10	-5	-6
EBITDA-CapEx	- -	- -	5	-10	-14	-10	-5	-6
Operating Income (Loss)	- -	- -	5	-10	-14	-11	-6	-7

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Cash Ratio	- -	- -	1.67	0.56	2.32	0.11	2.56	0.94
Current Ratio	- -	- -	1.99	2.18	5.72	1.39	2.95	1.18
Quick Ratio	- -	- -	1.99	0.83	4.67	0.48	2.73	1.15
CFO/Avg Current Liab	- -	- -	3.39	-1.02	-0.74	-0.91	-0.21	-2.65
Common Equity/Total Assets	- -	- -	42.58	-17.33	-157.82	-158.69	-234.03	-8,080.84
Long-Term Debt/Equity (%)	- -	- -	1.34	0.28	10.72	6.39	4.79	- -
Long-Term Debt/Capital (%)	- -	- -	1.53	-0.89	-5.71	-3	-1.82	- -
Long-Term Debt/Total Assets (%)	- -	- -	0.66	0.15	8.45	4.47	4.14	- -
Total Debt/Equity (%)	- -	- -	1.61	0.36	12.42	13.65	7.77	- -
Total Debt/Capital (%)	- -	- -	1.83	-1.15	-6.61	-6.4	-2.95	- -
Total Debt/Total Assets (%)	- -	- -	0.8	0.2	9.78	9.54	6.71	- -
CFO/Total Liabilities	- -	- -	169.02	-67.17	-216.41	-51.02	-30.73	-487.06
CFO/CapEx	- -	- -	- -	- -	- -	-854.38	- -	- -
Altman's Z-Score	- -	- -	76.11	3.15	5.93	-6.1	-11.03	-139.1

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Accounts Receivable Turnover	- -	- -	91.78	34.71	9.97	10.71	6.46	2.53
Days Sales Outstanding	- -	- -	3.98	10.52	36.61	34.08	56.52	144.43
Inventory Turnover	- -	- -	16,999.92	6.11	1.39	3.96	2.1	- -
Days Inventory Outstanding	- -	- -	0.02	59.74	262.43	92.21	173.58	- -
Accounts Payable Turnover	- -	- -	- -	511.99	-18.15	64.41	0.97	- -
Accounts Payable Turnover Days	- -	- -	- -	0.71	-20.12	5.67	376.45	- -
Cash Conversion Cycle	- -	- -	4	69.54	319.15	120.62	-146.35	- -
Inventory to Cash Days	- -	- -	3.96	-49.22	-225.82	-58.13	-117.05	- -
Inventories	- -	- -	- -	15	1	4	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	15	1	4	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Market Capitalization	- -	17	493	45	45	18	1	6
- Cash & Cash Equivalents	- -	- -	7	8	4	1	4	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	2	1	- -
Enterprise Value	- -	17	485	37	42	19	-1	6
Total Capital	1	- -	4	-5	-18	-29	-36	-54
Total Debt/Capital (%)	- -	- -	1.83	-1.15	-6.61	-6.4	-2.95	- -
Total Debt / EV	- -	- -	- -	- -	0.03	0.1	-0.77	- -
EV/Sales	- -	- -	7.55	0.63	3.32	1.46	0.22	12.01
EV/EBITDA	- -	- -	90.55	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	90.55	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	63.84	- -	- -	- -	25.16	- -
EV/Free Cash Flow to Firm	- -	- -	63.84	- -	- -	- -	25.16	- -
Diluted Market Cap	- -	17	493	45	45	18	1	6
Diluted Enterprise Value	- -	17	485	37	42	19	-1	6
EV per Share	- -	7.56	236.92	32.53	22.42	7.03	0.34	0.53
TTM Sales	- -	- -	64	59	13	13	7	- -
TTM EBITDA	- -	- -	5	-10	-14	-10	-5	-6
TTM Operating Income	- -	- -	5	-10	-14	-11	-6	-7
TTM Cash Flow to Firm	- -	- -	8	-9	-6	-3	- -	-3
TTM Free Cash Flow to Firm	- -	- -	8	-9	-6	-3	- -	-3

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Price/Free Cash Flow	- -	- -	64.81	-4.82	-7.87	-6	-2.14	-2.29
EV/EBIT	- -	- -	90.55	- -	- -	- -	- -	- -
Enterprise Value	- -	17	485	37	42	19	-1	6
Low Price	0.3	4.53	4.53	25.41	10.92	6.09	0.19	0.15
EV/Sales	- -	- -	7.55	0.63	3.32	1.46	0.22	12.01
EV/EBITDA	- -	- -	90.55	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	128.11	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-488.5	128.73	-35.28	-3.63	-3.54	-1.37	-0.27
Price/Earnings High	- -	-1,222.25	439.1	-116.42	-9.75	-5.89	-6	-0.77
Price/Earnings Low	- -	-149.44	2.41	-3.21	-1.44	-1.47	-0.12	-0.1
Price/Book Value	- -	34.4	129.8	-8.58	-2.29	-0.58	-0.04	-0.12
Price/Book Value Average	- -	67.38	130.43	-60.93	-2.66	-1.3	-0.26	-0.08
Price/Book Value High	- -	168.59	444.9	-201.05	-7.14	-2.15	-1.12	-0.24
Price/Book Value Low	- -	20.61	2.44	-5.55	-1.05	-0.54	-0.02	-0.03
Price/Tangible Book Value	- -	-382.54	111.6	2.75	4.58	8.54	0.46	64.12
Price/Tangible Book Value Average	- -	-749.29	112.14	19.53	5.32	19.08	3.05	45.15
Price/Tangible Book Value High	- -	-1,874.77	382.52	64.43	14.3	31.75	13.34	129.18
Price/Tangible Book Value Low	- -	-229.22	2.1	1.78	2.11	7.94	0.26	17.09
Price/Sales	- -	- -	7.66	0.76	3.52	1.36	0.21	13.11
Price/Sales Average	- -	- -	7.7	5.42	4.09	3.04	1.39	9.23
Price/Sales High	- -	- -	26.26	17.89	10.98	5.06	6.07	26.41
Price/Sales Low	- -	- -	0.14	0.49	1.62	1.27	0.12	3.49
Price/Cash Flow	- -	- -	64.81	-4.82	-7.87	-5.99	-2.14	-2.29
Price/Cash Flow Average	- -	- -	65.13	-34.22	-9.15	-13.4	-14.2	-1.61
Price/Cash Flow High	- -	- -	222.15	-112.92	-24.57	-22.29	-62.15	-4.62
Price/Cash Flow Low	- -	- -	1.22	-3.12	-3.62	-5.57	-1.23	-0.61
Price/Free Cash Flow Average	- -	- -	65.13	-34.22	-9.15	-13.42	-14.2	-1.61
Price/Free Cash Flow High	- -	- -	222.15	-112.92	-24.57	-22.32	-62.15	-4.62
Price/Free Cash Flow Low	- -	- -	1.22	-3.12	-3.62	-5.58	-1.23	-0.61
EV/Sales Average	- -	- -	7.58	5.29	3.9	3.14	0.98	8.13
EV/Sales High	- -	- -	26.14	17.76	10.79	5.17	5.66	25.3
EV/Sales Low	- -	- -	0.03	0.36	1.42	1.37	- -	2.39
EV/EBITDA Average	- -	-488.5	91	-29.71	-3.46	-3.98	-1.37	-0.65
EV/EBITDA High	- -	-1,222.25	313.71	-99.72	-9.57	-6.54	-7.92	-2.04
EV/EBITDA Low	- -	-149.44	0.36	-2.04	-1.26	-1.73	0.41	-0.19
EV/EBIT Average	- -	-488.5	91	-29.71	-3.46	-3.86	-1.18	-0.58
EV/EBIT High	- -	-1,222.25	313.71	-99.72	-9.57	-6.34	-6.83	-1.8
EV/EBIT Low	- -	-149.44	0.36	-2.04	-1.26	-1.68	0.35	-0.17
Last Price	15.12	7.56	240.51	39.27	23.73	6.55	0.33	0.58
High Price	52.95	37.05	824.37	920.17	74.13	24.36	9.69	1.16
Enterprise Value Average	- -	34	488	311	50	41	7	4
Enterprise Value High	- -	84	1,681	1,044	138	68	39	12
Enterprise Value Low	- -	10	2	21	18	18	-2	1

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Return on Common Equity (%)	- -	-12.9	179.09	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	86.28	-46.2	-67.42	-69.97	-37.86	-199.48
Return on Capital (%)	- -	- -	176.06	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	133.15	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	15.64	20.3	9.72	19.67	37.83	100
EBITDA Margin (%)	- -	- -	8.33	-17.81	-112.75	-78.98	-71.47	-1,241.19
Operating Margin (%)	- -	- -	8.33	-17.81	-112.75	-81.48	-82.9	-1,403.52
Incremental Operating Margin (%)	- -	- -	8.44	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	8.33	-17.81	-112.75	-85.05	-96.99	-3,435.15
Profit Margin (%)	- -	- -	5.98	-15.37	-112.61	-85.07	-97.28	-3,431.24
Net Income to Common Margin (%)	- -	- -	5.98	-15.37	-112.61	-85.93	-101.2	-3,435.88
Effective Tax Rate (%)	- -	- -	28.26	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	1	3.87	-2.3
Sustainable Growth Rate (%)	- -	-12.9	179.09	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Total Debt	- -	- -	- -	- -	1	2	1	- -
ST Debt	- -	- -	- -	- -	- -	1	- -	- -
LT Debt	- -	- -	- -	- -	1	1	1	- -
Total Debt/EBITDA	- -	- -	0.01	-0.01	-0.08	-0.18	-0.22	- -
Net Debt/EBITDA	- -	- -	-1.38	0.74	0.26	-0.03	0.75	0.09
Total Debt/EBIT	- -	- -	0.01	-0.01	-0.08	-0.17	-0.19	- -
Net Debt/EBIT	- -	- -	-1.38	0.74	0.26	-0.02	0.65	0.08
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-22.15	-6.75	-666.99
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-22.16	-6.75	-666.99
EBIT to Interest Expense	- -	- -	- -	- -	- -	-22.86	-7.83	-754.22
Interest Expense	- -	- -	- -	- -	- -	- -	1	- -
Common Equity/Total Assets	- -	- -	42.58	-17.33	-157.82	-158.69	-234.03	-8,080.84
Long-Term Debt/Equity (%)	- -	- -	1.34	0.28	10.72	6.39	4.79	- -
Long-Term Debt/Capital (%)	- -	- -	1.53	-0.89	-5.71	-3	-1.82	- -
Long-Term Debt/Total Assets (%)	- -	- -	0.66	0.15	8.45	4.47	4.14	- -
Total Debt/Equity (%)	- -	- -	1.61	0.36	12.42	13.65	7.77	- -
Total Debt/Capital (%)	- -	- -	1.83	-1.15	-6.61	-6.4	-2.95	- -
Total Debt/Total Assets (%)	- -	- -	0.8	0.2	9.78	9.54	6.71	- -
Net Debt to Equity	- -	- -	-168	-47.54	-37.61	1.96	-26.74	-534.58
Net Debt/Capital (%)	- -	- -	208.94	60.02	16.68	-0.9	9.17	0.98
EBITDA	- -	- -	5	-10	-14	-10	-5	-6
EBITDA-CapEx	- -	- -	5	-10	-14	-10	-5	-6
Operating Income (Loss)	- -	- -	5	-10	-14	-11	-6	-7

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Cash Ratio	- -	- -	1.67	0.56	2.32	0.11	2.56	0.94
Current Ratio	- -	- -	1.99	2.18	5.72	1.39	2.95	1.18
Quick Ratio	- -	- -	1.99	0.83	4.67	0.48	2.73	1.15
CFO/Avg Current Liab	- -	- -	3.39	-1.02	-0.74	-0.91	-0.21	-2.65
Common Equity/Total Assets	- -	- -	42.58	-17.33	-157.82	-158.69	-234.03	-8,080.84
Long-Term Debt/Equity (%)	- -	- -	1.34	0.28	10.72	6.39	4.79	- -
Long-Term Debt/Capital (%)	- -	- -	1.53	-0.89	-5.71	-3	-1.82	- -
Long-Term Debt/Total Assets (%)	- -	- -	0.66	0.15	8.45	4.47	4.14	- -
Total Debt/Equity (%)	- -	- -	1.61	0.36	12.42	13.65	7.77	- -
Total Debt/Capital (%)	- -	- -	1.83	-1.15	-6.61	-6.4	-2.95	- -
Total Debt/Total Assets (%)	- -	- -	0.8	0.2	9.78	9.54	6.71	- -
CFO/Total Liabilities	- -	- -	169.02	-67.17	-216.41	-51.02	-30.73	-487.06
CFO/CapEx	- -	- -	- -	- -	- -	-854.38	- -	- -
Altman's Z-Score	- -	- -	76.11	3.15	5.93	-6.1	-11.03	-139.1

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Accounts Receivable Turnover	- -	- -	91.78	34.71	9.97	10.71	6.46	2.53
Days Sales Outstanding	- -	- -	3.98	10.52	36.61	34.08	56.52	144.43
Inventory Turnover	- -	- -	16,999.92	6.11	1.39	3.96	2.1	- -
Days Inventory Outstanding	- -	- -	0.02	59.74	262.43	92.21	173.58	- -
Accounts Payable Turnover	- -	- -	- -	511.99	-18.15	64.41	0.97	- -
Accounts Payable Turnover Days	- -	- -	- -	0.71	-20.12	5.67	376.45	- -
Cash Conversion Cycle	- -	- -	4	69.54	319.15	120.62	-146.35	- -
Inventory to Cash Days	- -	- -	3.96	-49.22	-225.82	-58.13	-117.05	- -
Inventories	- -	- -	- -	15	1	4	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	15	1	4	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Market Capitalization	- -	17	493	45	45	18	1	6
- Cash & Cash Equivalents	- -	- -	7	8	4	1	4	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	2	1	- -
Enterprise Value	- -	17	485	37	42	19	-1	6
Total Capital	1	- -	4	-5	-18	-29	-36	-54
Total Debt/Capital (%)	- -	- -	1.83	-1.15	-6.61	-6.4	-2.95	- -
Total Debt / EV	- -	- -	- -	- -	0.03	0.1	-0.77	- -
EV/Sales	- -	- -	7.55	0.63	3.32	1.46	0.22	12.01
EV/EBITDA	- -	- -	90.55	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	90.55	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	63.84	- -	- -	- -	25.16	- -
EV/Free Cash Flow to Firm	- -	- -	63.84	- -	- -	- -	25.16	- -
Diluted Market Cap	- -	17	493	45	45	18	1	6
Diluted Enterprise Value	- -	17	485	37	42	19	-1	6
EV per Share	- -	7.56	236.92	32.53	22.42	7.03	0.34	0.53
TTM Sales	- -	- -	64	59	13	13	7	- -
TTM EBITDA	- -	- -	5	-10	-14	-10	-5	-6
TTM Operating Income	- -	- -	5	-10	-14	-11	-6	-7
TTM Cash Flow to Firm	- -	- -	8	-9	-6	-3	- -	-3
TTM Free Cash Flow to Firm	- -	- -	8	-9	-6	-3	- -	-3

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Price/Free Cash Flow	- -	- -	64.81	-4.82	-7.87	-6	-2.14	-2.29
EV/EBIT	- -	- -	90.55	- -	- -	- -	- -	- -
Enterprise Value	- -	17	485	37	42	19	-1	6
Low Price	0.3	4.53	4.53	25.41	10.92	6.09	0.19	0.15
EV/Sales	- -	- -	7.55	0.63	3.32	1.46	0.22	12.01
EV/EBITDA	- -	- -	90.55	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	128.11	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-488.5	128.73	-35.28	-3.63	-3.54	-1.37	-0.27
Price/Earnings High	- -	-1,222.25	439.1	-116.42	-9.75	-5.89	-6	-0.77
Price/Earnings Low	- -	-149.44	2.41	-3.21	-1.44	-1.47	-0.12	-0.1
Price/Book Value	- -	34.4	129.8	-8.58	-2.29	-0.58	-0.04	-0.12
Price/Book Value Average	- -	67.38	130.43	-60.93	-2.66	-1.3	-0.26	-0.08
Price/Book Value High	- -	168.59	444.9	-201.05	-7.14	-2.15	-1.12	-0.24
Price/Book Value Low	- -	20.61	2.44	-5.55	-1.05	-0.54	-0.02	-0.03
Price/Tangible Book Value	- -	-382.54	111.6	2.75	4.58	8.54	0.46	64.12
Price/Tangible Book Value Average	- -	-749.29	112.14	19.53	5.32	19.08	3.05	45.15
Price/Tangible Book Value High	- -	-1,874.77	382.52	64.43	14.3	31.75	13.34	129.18
Price/Tangible Book Value Low	- -	-229.22	2.1	1.78	2.11	7.94	0.26	17.09
Price/Sales	- -	- -	7.66	0.76	3.52	1.36	0.21	13.11
Price/Sales Average	- -	- -	7.7	5.42	4.09	3.04	1.39	9.23
Price/Sales High	- -	- -	26.26	17.89	10.98	5.06	6.07	26.41
Price/Sales Low	- -	- -	0.14	0.49	1.62	1.27	0.12	3.49
Price/Cash Flow	- -	- -	64.81	-4.82	-7.87	-5.99	-2.14	-2.29
Price/Cash Flow Average	- -	- -	65.13	-34.22	-9.15	-13.4	-14.2	-1.61
Price/Cash Flow High	- -	- -	222.15	-112.92	-24.57	-22.29	-62.15	-4.62
Price/Cash Flow Low	- -	- -	1.22	-3.12	-3.62	-5.57	-1.23	-0.61
Price/Free Cash Flow Average	- -	- -	65.13	-34.22	-9.15	-13.42	-14.2	-1.61
Price/Free Cash Flow High	- -	- -	222.15	-112.92	-24.57	-22.32	-62.15	-4.62
Price/Free Cash Flow Low	- -	- -	1.22	-3.12	-3.62	-5.58	-1.23	-0.61
EV/Sales Average	- -	- -	7.58	5.29	3.9	3.14	0.98	8.13
EV/Sales High	- -	- -	26.14	17.76	10.79	5.17	5.66	25.3
EV/Sales Low	- -	- -	0.03	0.36	1.42	1.37	- -	2.39
EV/EBITDA Average	- -	-488.5	91	-29.71	-3.46	-3.98	-1.37	-0.65
EV/EBITDA High	- -	-1,222.25	313.71	-99.72	-9.57	-6.54	-7.92	-2.04
EV/EBITDA Low	- -	-149.44	0.36	-2.04	-1.26	-1.73	0.41	-0.19
EV/EBIT Average	- -	-488.5	91	-29.71	-3.46	-3.86	-1.18	-0.58
EV/EBIT High	- -	-1,222.25	313.71	-99.72	-9.57	-6.34	-6.83	-1.8
EV/EBIT Low	- -	-149.44	0.36	-2.04	-1.26	-1.68	0.35	-0.17
Last Price	15.12	7.56	240.51	39.27	23.73	6.55	0.33	0.58
High Price	52.95	37.05	824.37	920.17	74.13	24.36	9.69	1.16
Enterprise Value Average	- -	34	488	311	50	41	7	4
Enterprise Value High	- -	84	1,681	1,044	138	68	39	12
Enterprise Value Low	- -	10	2	21	18	18	-2	1

Shares Outstanding	2	2	1	1	3	3	9	12
Diluted Weighted Avg Shares	- -	2	2	1	2	3	4	11
Basic Weighted Avg Shares	- -	2	2	1	2	3	4	11
Revenue per Share	- -	- -	31.4	51.43	6.75	4.81	1.6	0.04
EBITDA per Share	- -	-0.03	2.62	-9.16	-7.61	-3.8	-1.14	-0.55
Operating Income per Share	- -	-0.03	2.62	-9.16	-7.61	-3.92	-1.32	-0.62
Basic EPS, GAAP	- -	-0.03	1.88	-7.9	-7.6	-4.13	-1.62	-1.51
Basic EPS from Cont Ops	- -	-0.03	1.88	-7.9	-7.6	-4.09	-1.55	-1.51
Diluted EPS, GAAP	- -	-0.03	1.88	-7.9	-7.6	-4.13	-1.62	-1.51
Diluted EPS from Cont Ops	- -	-0.03	1.88	-7.9	-7.6	-4.09	-1.55	-1.51
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	0.04
Cash Flow per Share	- -	- -	3.71	-8.15	-3.02	-1.09	-0.16	-0.25
Free Cash Flow per Basic Share	- -	- -	3.71	-8.15	-3.02	-1.09	-0.16	-0.25
Cash & Equivalents per Share	- -	- -	3.63	6.79	1.95	0.2	0.9	0.05
Book Value per Share	- -	0.22	1.85	-4.58	-10.38	-11.3	-8.68	-4.9
Tangible Book Value per Share	- -	-0.02	2.16	14.28	5.18	0.77	0.73	0.01

Kaival Brands Innovations Group, 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)