KonaRed Corp. Financial Ratios — KRED Stock

Profitability (USD)

	2011 Y	2012 Y	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	05/31/2011	05/31/2012	12/31/2012	05/31/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-64.8	-2,813.24	-30.71	-1,221.24	-615.07	-502.94	-588.44	-1,141.87
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	37.22	- -	49.71	12.77	30.28	30.06	18.6
EBITDA Margin (%)	- -	- -	-147.13	- -	-445.14	-366.88	-525.18	-250.53	-114.91
Operating Margin (%)	- -	- -	-147.13	- -	-445.14	-367.03	-525.57	-250.76	-115.01
Incremental Operating Margin (%)	- -	- -	- -	-145.61	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-157.79	- -	-439.62	-366.97	-598.01	-311.64	-484.62
Profit Margin (%)	- -	- -	-157.79	- -	-439.62	-366.97	-598.01	-311.64	-484.62
Net Income to Common Margin (%)	- -	- -	-157.79	- -	-439.62	-366.97	-598.01	-311.64	-484.62
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	05/31/2011	05/31/2012	12/31/2012	05/31/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Total Debt	- -	- -	- -	- -	- -	- -	1	1	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	1	1	- -
Total Debt/EBITDA	- -	- -	-0.04	- -	- -	-0.06	-0.24	-0.45	-0.04
Net Debt/EBITDA	10.92	1.04	-0.04	- -	0.05	-0.05	-0.19	-0.42	0.35
Total Debt/EBIT	- -	- -	-0.04	- -	- -	-0.06	-0.24	-0.45	-0.04
Net Debt/EBIT	10.92	1.04	-0.04	- -	0.05	-0.05	-0.19	-0.42	0.35
EBITDA to Interest Expense	- -	- -	-12.56	- -	-252.43	-4,569.49	-13.07	-14.21	-50.99
EBITDA-CapEx/Interest Expense	- -	- -	-12.56	- -	-252.43	-4,584.06	-13.07	-14.21	-51.1
EBIT to Interest Expense	- -	- -	-12.56	- -	-252.43	-4,571.46	-13.08	-14.22	-51.04
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-9.15	-94.79	-4,260.91	- -	-1,811.45	-1,892.44	-3,047.61	-4,976.86	-1,879.78
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	27.55	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-0.88	-2.86	-3.95	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	16.36	83.75	186.41	- -
Total Debt/Equity (%)	- -	- -	-17.68	- -	- -	55.11	-220.78	-111.49	-1.77
Total Debt/Capital (%)	- -	- -	-1.55	- -	- -	-1.76	-4.1	-5.37	-0.38
Total Debt/Total Assets (%)	- -	- -	64.96	- -	- -	32.71	120.13	253.48	7.1
Net Debt to Equity	-102.72	-105.47	-16.57	- -	-58.6	47.24	-179.06	-105.03	14.74
Net Debt/Capital (%)	91.61	51.34	-1.45	- -	1.8	-1.5	-3.3	-5.04	3.05
EBITDA	- -	- -	-3	- -	-4	-5	-3	-3	-3
EBITDA-CapEx	- -	- -	-3	- -	-4	-5	-3	-3	-3
Operating Income (Loss)	- -	- -	-3	- -	-4	-5	-3	-3	-3

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	05/31/2011	05/31/2012	12/31/2012	05/31/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Cash Ratio	37.74	19.27	0.01	- -	0.77	0.19	0.32	0.1	0.13
Current Ratio	37.74	19.27	0.2	- -	2.31	4.06	1.39	0.7	0.2
Quick Ratio	37.74	19.27	0.02	- -	0.87	1.53	0.43	0.29	0.16
CFO/Avg Current Liab	- -	-18.47	-5.4	-0.06	-11.4	-12.41	-5.99	-3.12	-0.53
Common Equity/Total Assets	-9.15	-94.79	-4,260.91	- -	-1,811.45	-1,892.44	-3,047.61	-4,976.86	-1,879.78
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	27.55	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-0.88	-2.86	-3.95	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	16.36	83.75	186.41	- -
Total Debt/Equity (%)	- -	- -	-17.68	- -	- -	55.11	-220.78	-111.49	-1.77
Total Debt/Capital (%)	- -	- -	-1.55	- -	- -	-1.76	-4.1	-5.37	-0.38
Total Debt/Total Assets (%)	- -	- -	64.96	- -	- -	32.71	120.13	253.48	7.1
CFO/Total Liabilities	-345.47	-1,847.08	-270.21	-632.26	-578.36	-865.02	-198.58	-114.42	-28.4
CFO/CapEx	- -	- -	- -	- -	- -	-205.02	- -	- -	-397.42
Altman's Z-Score	0.74	-3.62	-103.76	- -	66.56	-23.24	-55.44	-84.62	-35.02

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	05/31/2011	05/31/2012	12/31/2012	05/31/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Accounts Receivable Turnover	- -	- -	544.93	- -	67.36	8.33	4.13	13.62	16.27
Days Sales Outstanding	- -	- -	0.67	- -	5.42	43.81	88.41	26.81	22.44
Inventory Turnover	- -	- -	15.01	- -	2.29	2.44	0.94	2.1	6.76
Days Inventory Outstanding	- -	- -	24.31	- -	159.08	149.88	390.29	174.17	53.97
Accounts Payable Turnover	- -	- -	5.33	-0.63	6.05	8.75	3.54	5.39	- -
Accounts Payable Turnover Days	- -	- -	68.45	-582.26	60.34	41.69	103.21	67.76	- -
Cash Conversion Cycle	- -	- -	-43.47	- -	104.16	151.99	375.5	133.22	76.4
Inventory to Cash Days	- -	- -	-23.64	- -	-153.66	-106.07	-301.88	-147.36	-31.53
Inventories	- -	- -	- -	- -	- -	1	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	05/31/2011	05/31/2012	12/31/2012	05/31/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Market Capitalization	- -	- -	- -	- -	51	11	5	7	6
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	1	1	- -
Enterprise Value	- -	- -	- -	- -	51	11	6	8	5
Total Capital	- -	- -	-8	- -	-12	-16	-19	-22	-37
Total Debt/Capital (%)	- -	- -	-1.55	- -	- -	-1.76	-4.1	-5.37	-0.38
Total Debt / EV	- -	- -	1.07	- -	- -	0.03	0.14	0.15	0.03
EV/Sales	- -	- -	0.06	- -	57.03	8.87	8.9	7.25	1.58
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	51	11	5	7	6
Diluted Enterprise Value	- -	- -	- -	- -	51	11	6	8	5
EV per Share	- -	- -	- -	- -	0.77	0.14	0.06	0.06	0.03
TTM Sales	- -	- -	2	- -	1	1	1	1	3
TTM EBITDA	- -	- -	-3	- -	-4	-5	-3	-3	-3
TTM Operating Income	- -	- -	-3	- -	-4	-5	-3	-3	-3
TTM Cash Flow to Firm	- -	- -	-2	- -	-2	-3	-2	-2	-3
TTM Free Cash Flow to Firm	- -	- -	-2	- -	-2	-3	-2	-2	-3

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	05/31/2011	05/31/2012	12/31/2012	05/31/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Price/Free Cash Flow	- -	- -	- -	- -	-31.82	-3.64	-2.5	-3.75	-2.26
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	51	11	6	8	5
Low Price	- -	- -	- -	- -	0.59	0.14	0.05	0.04	0.03
EV/Sales	- -	- -	0.06	- -	57.03	8.87	8.9	7.25	1.58
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-12.15	-8.79	-2.86	-2.12	-0.68
Price/Earnings High	- -	- -	- -	- -	-13.53	-22.81	-5.76	-2.75	-1.2
Price/Earnings Low	- -	- -	- -	- -	-9.98	-2.28	-1.2	-1.67	-0.39
Price/Book Value	- -	- -	- -	- -	-4.39	-0.67	-0.25	-0.28	-0.15
Price/Book Value Average	- -	- -	- -	- -	-4.09	-2.5	-0.54	-0.3	-0.25
Price/Book Value High	- -	- -	- -	- -	-4.56	-6.48	-1.1	-0.39	-0.45
Price/Book Value Low	- -	- -	- -	- -	-3.36	-0.65	-0.23	-0.24	-0.15
Price/Tangible Book Value	- -	- -	- -	- -	140.11	21.43	-14.08	-6.19	-0.72
Price/Tangible Book Value Average	- -	- -	- -	- -	130.63	79.6	-30.52	-6.59	-1.19
Price/Tangible Book Value High	- -	- -	- -	- -	145.57	206.65	-61.43	-8.55	-2.12
Price/Tangible Book Value Low	- -	- -	- -	- -	107.36	20.66	-12.8	-5.21	-0.68
Price/Sales	- -	- -	- -	- -	57.27	8.68	7.9	6.19	1.99
Price/Sales Average	- -	- -	- -	- -	53.39	32.25	17.12	6.59	3.27
Price/Sales High	- -	- -	- -	- -	59.5	83.72	34.47	8.57	5.82
Price/Sales Low	- -	- -	- -	- -	43.88	8.37	7.18	5.21	1.88
Price/Cash Flow	- -	- -	- -	- -	-31.82	-3.62	-2.5	-3.75	-2.04
Price/Cash Flow Average	- -	- -	- -	- -	-29.66	-13.44	-5.41	-4	-3.35
Price/Cash Flow High	- -	- -	- -	- -	-33.06	-34.9	-10.9	-5.19	-5.96
Price/Cash Flow Low	- -	- -	- -	- -	-24.38	-3.49	-2.27	-3.16	-1.92
Price/Free Cash Flow Average	- -	- -	- -	- -	-29.66	-13.51	-5.41	-4	-3.71
Price/Free Cash Flow High	- -	- -	- -	- -	-33.06	-35.07	-10.9	-5.19	-6.6
Price/Free Cash Flow Low	- -	- -	- -	- -	-24.38	-3.51	-2.27	-3.16	-2.13
EV/Sales Average	- -	- -	0.06	- -	53.15	32.44	18.13	7.65	2.87
EV/Sales High	- -	- -	0.06	- -	59.26	83.91	35.48	9.62	5.42
EV/Sales Low	- -	- -	0.06	- -	43.64	8.56	8.19	6.27	1.47
EV/EBITDA Average	10.92	1.04	-0.04	- -	-11.94	-8.84	-3.45	-3.05	-2.5
EV/EBITDA High	10.92	1.04	-0.04	- -	-13.31	-22.87	-6.76	-3.84	-4.72
EV/EBITDA Low	10.92	1.04	-0.04	- -	-9.8	-2.33	-1.56	-2.5	-1.28
EV/EBIT Average	10.92	1.04	-0.04	- -	-11.94	-8.84	-3.45	-3.05	-2.49
EV/EBIT High	10.92	1.04	-0.04	- -	-13.31	-22.86	-6.75	-3.84	-4.71
EV/EBIT Low	10.92	1.04	-0.04	- -	-9.8	-2.33	-1.56	-2.5	-1.28
Last Price	- -	- -	- -	- -	0.77	0.14	0.06	0.05	0.04
High Price	- -	- -	- -	- -	0.8	1.36	0.24	0.07	0.1
Enterprise Value Average	- -	- -	- -	- -	47	41	12	8	8
Enterprise Value High	- -	- -	- -	- -	53	105	23	10	16
Enterprise Value Low	- -	- -	- -	- -	39	11	5	7	4

Shares Outstanding	64	64	64	64	72	83	109	163	226
Diluted Weighted Avg Shares	64	64	64	64	66	77	91	131	178
Basic Weighted Avg Shares	64	64	64	64	66	77	91	131	161
Revenue per Share	- -	- -	0.03	- -	0.01	0.02	0.01	0.01	0.02
EBITDA per Share	- -	- -	-0.04	- -	-0.06	-0.06	-0.04	-0.02	-0.02
Operating Income per Share	- -	- -	-0.04	- -	-0.06	-0.06	-0.04	-0.02	-0.02
Basic EPS, GAAP	- -	- -	-0.04	- -	-0.06	-0.06	-0.04	-0.03	-0.09
Basic EPS from Cont Ops	- -	- -	-0.04	- -	-0.06	-0.06	-0.04	-0.03	-0.09
Diluted EPS, GAAP	- -	- -	-0.04	- -	-0.06	-0.06	-0.04	-0.03	-0.08
Diluted EPS from Cont Ops	- -	- -	-0.04	- -	-0.06	-0.06	-0.04	-0.03	-0.08
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.04	- -	-0.02	-0.04	-0.02	-0.01	-0.02
Free Cash Flow per Basic Share	- -	- -	-0.04	- -	-0.02	-0.04	-0.02	-0.01	-0.02
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.01
Book Value per Share	- -	- -	-0.12	- -	-0.18	-0.21	-0.22	-0.18	-0.23
Tangible Book Value per Share	- -	- -	-0.01	- -	0.01	0.01	- -	-0.01	-0.05

KonaRed Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)