Medical Marijuana, Inc.

MJNA

MJNAMedical Marijuana, Inc. US flag

Other OTC

0.00

USD

+0.00

- -

1.14MMarket Cap

Profitability (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Return on Common Equity (%)	- -	-1,961.12	71.7	112.39	-14.59	64.66	-64.99	- -
Return on Assets (%)	- -	-1,633.16	39.25	78.12	-4.22	13.59	-8.5	-44.32
Return on Capital (%)	- -	- -	72.08	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	40.17	- -	- -	- -	- -	- -
Gross Margin (%)	99.23	87.57	75.63	58.11	48.39	57.56	57.95	69.41
EBITDA Margin (%)	-1,367.41	-3,937.36	62.66	-19.71	-17.89	-39.59	-54.97	-17.86
Operating Margin (%)	-1,367.41	-3,937.36	62.66	-19.71	-17.89	-39.59	-54.97	-17.86
Incremental Operating Margin (%)	- -	- -	109.75	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	62.26	-19.71	-31.2	-1,120.3	-329.29	-536.14
Profit Margin (%)	-1,370.21	-3,938.08	62.26	486.4	-30.91	281.82	-323.69	-558.41
Net Income to Common Margin (%)	-1,370.21	-3,938.08	62.26	486.4	-30.91	281.82	-323.69	-558.41
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	-1.87	- -	- -	- -
Sustainable Growth Rate (%)	- -	-1,961.12	71.7	112.39	-14.87	64.66	-64.99	- -

Credit (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Total Debt	- -	- -	- -	1	27	14	12	15
ST Debt	- -	- -	- -	- -	2	2	1	1
LT Debt	- -	- -	- -	1	24	12	11	13
Total Debt/EBITDA	-0.17	- -	- -	-1.37	-10.25	-3.75	-2.67	-3.13
Net Debt/EBITDA	-0.06	- -	-0.44	-0.88	-9.99	-3.68	-2.41	-2.65
Total Debt/EBIT	-0.17	- -	- -	-1.37	-10.25	-3.75	-2.67	-3.13
Net Debt/EBIT	-0.06	- -	-0.44	-0.88	-9.99	-3.68	-2.41	-2.65
EBITDA to Interest Expense	-485.75	-5,420.63	157.68	-21.26	-2.62	-1.2	-0.4	-0.67
EBITDA-CapEx/Interest Expense	-950.28	-5,420.63	157.68	-21.26	-3.26	-1.2	-0.4	-7.14
EBIT to Interest Expense	-485.75	-5,420.63	157.68	-21.26	-2.62	-1.2	-0.4	-0.67
Interest Expense	- -	- -	- -	- -	1	3	11	7
Common Equity/Total Assets	109.9	25.54	54.91	74.63	16.08	24.81	6.63	-44.37
Long-Term Debt/Equity (%)	- -	- -	- -	3.01	17.8	5.79	2.77	5.18
Long-Term Debt/Capital (%)	- -	- -	- -	3.77	45.9	17.32	27.9	-12.54
Long-Term Debt/Total Assets (%)	- -	- -	- -	2.92	14.74	5.39	2.68	4.89
Total Debt/Equity (%)	18.23	-9.13	- -	3.01	19.35	6.8	3.08	5.72
Total Debt/Capital (%)	12.3	29.8	- -	3.77	49.92	20.32	31	-13.86
Total Debt/Total Assets (%)	15.42	10.84	- -	2.92	16.03	6.32	2.98	5.4
Net Debt to Equity	6.43	-9.13	-8.72	1.95	18.86	6.68	2.79	4.84
Net Debt/Capital (%)	4.72	29.8	-18.78	2.47	49.27	20.03	28.91	-11.47
EBITDA	- -	-2	3	-1	-3	-4	-4	-5
EBITDA-CapEx	- -	-2	3	-1	-3	-4	-4	-50
Operating Income (Loss)	- -	-2	3	-1	-3	-4	-4	-5

Liquidity (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Cash Ratio	0.65	- -	35.23	- -	0.17	0.47	0.51	1.08
Current Ratio	0.97	0.46	147.81	- -	1.9	2.86	3.06	6.33
Quick Ratio	0.91	0.01	45.21	- -	1.02	1.83	1.38	4.49
CFO/Avg Current Liab	- -	-20.38	-25.31	13.45	-3.5	3.05	-5.67	-71.94
Common Equity/Total Assets	109.9	25.54	54.91	74.63	16.08	24.81	6.63	-44.37
Long-Term Debt/Equity (%)	- -	- -	- -	3.01	17.8	5.79	2.77	5.18
Long-Term Debt/Capital (%)	- -	- -	- -	3.77	45.9	17.32	27.9	-12.54
Long-Term Debt/Total Assets (%)	- -	- -	- -	2.92	14.74	5.39	2.68	4.89
Total Debt/Equity (%)	18.23	-9.13	- -	3.01	19.35	6.8	3.08	5.72
Total Debt/Capital (%)	12.3	29.8	- -	3.77	49.92	20.32	31	-13.86
Total Debt/Total Assets (%)	15.42	10.84	- -	2.92	16.03	6.32	2.98	5.4
CFO/Total Liabilities	-510.12	-1,174.61	-4,268.18	41.82	-24.86	89.08	-153.84	-1,003.7
CFO/CapEx	-0.93	- -	- -	- -	-11.1	- -	- -	-3.42
Altman's Z-Score	879.33	-25.76	580.36	66.63	4.54	4.6	29.64	18.39

Working Capital (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Accounts Receivable Turnover	- -	49.46	12.24	2.65	6.55	7.85	14.69	174.25
Days Sales Outstanding	- -	7.38	29.83	137.93	55.71	46.48	24.85	2.09
Inventory Turnover	- -	0.16	0.29	0.49	4.47	0.97	0.83	2.23
Days Inventory Outstanding	- -	2,214.65	1,267.49	751.68	81.65	374.87	440.31	163.44
Accounts Payable Turnover	- -	60.42	224.63	-154.46	12.54	3.65	2.01	12.88
Accounts Payable Turnover Days	- -	6.04	1.62	-2.36	29.11	99.98	182.02	28.33
Cash Conversion Cycle	- -	2,215.99	1,295.7	891.97	108.25	321.37	283.14	137.21
Inventory to Cash Days	- -	-2,207.27	-1,237.66	-613.75	-25.93	-328.38	-415.46	-161.35
Inventories	- -	- -	9	- -	3	5	3	4
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	9	- -	3	5	3	4

Enterprise Value (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Market Capitalization	46	20	82	147	203	106	628	491
- Cash & Cash Equivalents	- -	- -	1	- -	1	- -	1	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1	27	14	12	15
Enterprise Value	46	20	79	117	229	118	639	503
Total Capital	- -	- -	9	36	53	67	38	-107
Total Debt/Capital (%)	12.3	29.8	- -	3.77	49.92	20.32	31	-13.86
Total Debt / EV	- -	- -	- -	0.01	0.12	0.12	0.02	0.03
EV/Sales	3,553.24	335.09	15.14	23.22	15.77	12.75	79.81	18.97
EV/EBITDA	- -	- -	24.17	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	24.17	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	190.41	- -	7.15	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	190.41	- -	7.15	- -	- -
Diluted Market Cap	46	20	82	147	203	106	628	491
Diluted Enterprise Value	46	20	80	148	229	120	639	503
EV per Share	0.21	0.04	0.1	0.12	0.13	0.04	0.2	0.15
TTM Sales	- -	- -	5	5	15	9	8	27
TTM EBITDA	- -	-2	3	-1	-3	-4	-4	-5
TTM Operating Income	- -	-2	3	-1	-3	-4	-4	-5
TTM Cash Flow to Firm	- -	- -	-4	1	-6	16	-9	-148
TTM Free Cash Flow to Firm	- -	- -	-4	1	-5	16	-9	-103

Multiples (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Price/Free Cash Flow	3,642.59	-8.57	-22.55	257.88	-31.46	7.92	-32.03	-4.47
EV/EBIT	- -	- -	24.17	- -	- -	- -	- -	- -
Enterprise Value	46	20	79	117	229	118	639	503
Low Price	0.01	0.04	0.02	0.02	0.1	0.03	0.03	0.06
EV/Sales	3,553.24	335.09	15.14	23.22	15.77	12.75	79.81	18.97
EV/EBITDA	- -	- -	24.17	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	25.24	5.97	- -	4.08	- -	- -
Price/Earnings Average	-309.5	-28.08	13.83	6.69	-78.7	7.62	-7.26	-2.47
Price/Earnings High	-864.2	-63.79	40.49	19.27	-190.22	16.01	-32.33	-4.75
Price/Earnings Low	-12.35	-8.5	4.15	0.62	-41.7	3.04	-3.5	-1.33
Price/Book Value	210.09	861.73	9.07	4.22	7.6	1.98	24.06	-4.02
Price/Book Value Average	250.8	2,844.93	4.97	4.73	13.22	3.69	7.2	-3
Price/Book Value High	700.31	6,462.95	14.55	13.63	31.96	7.75	32.08	-5.77
Price/Book Value Low	10	861.73	1.49	0.44	7.01	1.47	3.47	-1.61
Price/Tangible Book Value	-55,898.69	-185.42	5.38	3.25	1.48	0.53	1.65	2.29
Price/Tangible Book Value Average	-66,730.06	-612.15	2.95	3.64	2.57	0.98	0.49	1.71
Price/Tangible Book Value High	-186,328.96	-1,390.65	8.63	10.49	6.21	2.07	2.2	3.29
Price/Tangible Book Value Low	-2,661.84	-185.42	0.88	0.34	1.36	0.39	0.24	0.92
Price/Sales	3,552.41	334.92	15.72	29.06	13.98	11.51	78.48	18.5
Price/Sales Average	4,240.75	1,105.72	8.61	32.52	24.32	21.48	23.49	13.8
Price/Sales High	11,841.36	2,511.91	25.21	93.73	58.79	45.11	104.64	26.51
Price/Sales Low	169.16	334.92	2.58	3	12.89	8.55	11.32	7.4
Price/Cash Flow	-293.55	-8.57	-22.55	257.88	-28.63	7.92	-32.03	-3.16
Price/Cash Flow Average	-350.43	-28.28	-12.35	288.65	-49.81	14.79	-9.58	-2.36
Price/Cash Flow High	-978.5	-64.25	-36.18	831.86	-120.39	31.06	-42.7	-4.53
Price/Cash Flow Low	-13.98	-8.57	-3.71	26.62	-26.39	5.89	-4.62	-1.27
Price/Free Cash Flow Average	4,348.4	-28.28	-12.35	288.65	-54.74	14.79	-9.58	-3.34
Price/Free Cash Flow High	12,141.96	-64.25	-36.18	831.86	-132.3	31.06	-42.7	-6.41
Price/Free Cash Flow Low	173.46	-8.57	-3.71	26.62	-29	5.89	-4.62	-1.79
EV/Sales Average	4,241.59	1,105.89	8.34	32.7	26.11	22.94	24.81	14.27
EV/Sales High	11,842.2	2,512.08	24.94	93.9	60.58	46.56	105.97	26.99
EV/Sales Low	170	335.09	2.31	3.17	14.67	10.01	12.65	7.87
EV/EBITDA Average	-310.19	-28.09	13.3	-165.91	-145.96	-57.95	-45.14	-79.94
EV/EBITDA High	-866.03	-63.8	39.8	-476.47	-338.65	-117.62	-192.78	-151.13
EV/EBITDA Low	-12.43	-8.51	3.69	-16.1	-82.03	-25.29	-23.01	-44.08
EV/EBIT Average	-310.19	-28.09	13.3	-165.91	-145.96	-57.95	-45.14	-79.94
EV/EBIT High	-866.03	-63.8	39.8	-476.47	-338.65	-117.62	-192.78	-151.13
EV/EBIT Low	-12.43	-8.51	3.69	-16.1	-82.03	-25.29	-23.01	-44.08
Last Price	0.21	0.04	0.1	0.16	0.11	0.04	0.2	0.15
High Price	0.7	0.3	0.16	0.5	0.48	0.14	0.27	0.22
Enterprise Value Average	55	67	43	165	379	211	199	379
Enterprise Value High	154	152	130	475	880	429	848	716
Enterprise Value Low	2	20	12	16	213	92	101	209

Profitability (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Return on Common Equity (%)	- -	-1,961.12	71.7	112.39	-14.59	64.66	-64.99	- -
Return on Assets (%)	- -	-1,633.16	39.25	78.12	-4.22	13.59	-8.5	-44.32
Return on Capital (%)	- -	- -	72.08	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	40.17	- -	- -	- -	- -	- -
Gross Margin (%)	99.23	87.57	75.63	58.11	48.39	57.56	57.95	69.41
EBITDA Margin (%)	-1,367.41	-3,937.36	62.66	-19.71	-17.89	-39.59	-54.97	-17.86
Operating Margin (%)	-1,367.41	-3,937.36	62.66	-19.71	-17.89	-39.59	-54.97	-17.86
Incremental Operating Margin (%)	- -	- -	109.75	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	62.26	-19.71	-31.2	-1,120.3	-329.29	-536.14
Profit Margin (%)	-1,370.21	-3,938.08	62.26	486.4	-30.91	281.82	-323.69	-558.41
Net Income to Common Margin (%)	-1,370.21	-3,938.08	62.26	486.4	-30.91	281.82	-323.69	-558.41
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	-1.87	- -	- -	- -
Sustainable Growth Rate (%)	- -	-1,961.12	71.7	112.39	-14.87	64.66	-64.99	- -

Credit (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Total Debt	- -	- -	- -	1	27	14	12	15
ST Debt	- -	- -	- -	- -	2	2	1	1
LT Debt	- -	- -	- -	1	24	12	11	13
Total Debt/EBITDA	-0.17	- -	- -	-1.37	-10.25	-3.75	-2.67	-3.13
Net Debt/EBITDA	-0.06	- -	-0.44	-0.88	-9.99	-3.68	-2.41	-2.65
Total Debt/EBIT	-0.17	- -	- -	-1.37	-10.25	-3.75	-2.67	-3.13
Net Debt/EBIT	-0.06	- -	-0.44	-0.88	-9.99	-3.68	-2.41	-2.65
EBITDA to Interest Expense	-485.75	-5,420.63	157.68	-21.26	-2.62	-1.2	-0.4	-0.67
EBITDA-CapEx/Interest Expense	-950.28	-5,420.63	157.68	-21.26	-3.26	-1.2	-0.4	-7.14
EBIT to Interest Expense	-485.75	-5,420.63	157.68	-21.26	-2.62	-1.2	-0.4	-0.67
Interest Expense	- -	- -	- -	- -	1	3	11	7
Common Equity/Total Assets	109.9	25.54	54.91	74.63	16.08	24.81	6.63	-44.37
Long-Term Debt/Equity (%)	- -	- -	- -	3.01	17.8	5.79	2.77	5.18
Long-Term Debt/Capital (%)	- -	- -	- -	3.77	45.9	17.32	27.9	-12.54
Long-Term Debt/Total Assets (%)	- -	- -	- -	2.92	14.74	5.39	2.68	4.89
Total Debt/Equity (%)	18.23	-9.13	- -	3.01	19.35	6.8	3.08	5.72
Total Debt/Capital (%)	12.3	29.8	- -	3.77	49.92	20.32	31	-13.86
Total Debt/Total Assets (%)	15.42	10.84	- -	2.92	16.03	6.32	2.98	5.4
Net Debt to Equity	6.43	-9.13	-8.72	1.95	18.86	6.68	2.79	4.84
Net Debt/Capital (%)	4.72	29.8	-18.78	2.47	49.27	20.03	28.91	-11.47
EBITDA	- -	-2	3	-1	-3	-4	-4	-5
EBITDA-CapEx	- -	-2	3	-1	-3	-4	-4	-50
Operating Income (Loss)	- -	-2	3	-1	-3	-4	-4	-5

Liquidity (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Cash Ratio	0.65	- -	35.23	- -	0.17	0.47	0.51	1.08
Current Ratio	0.97	0.46	147.81	- -	1.9	2.86	3.06	6.33
Quick Ratio	0.91	0.01	45.21	- -	1.02	1.83	1.38	4.49
CFO/Avg Current Liab	- -	-20.38	-25.31	13.45	-3.5	3.05	-5.67	-71.94
Common Equity/Total Assets	109.9	25.54	54.91	74.63	16.08	24.81	6.63	-44.37
Long-Term Debt/Equity (%)	- -	- -	- -	3.01	17.8	5.79	2.77	5.18
Long-Term Debt/Capital (%)	- -	- -	- -	3.77	45.9	17.32	27.9	-12.54
Long-Term Debt/Total Assets (%)	- -	- -	- -	2.92	14.74	5.39	2.68	4.89
Total Debt/Equity (%)	18.23	-9.13	- -	3.01	19.35	6.8	3.08	5.72
Total Debt/Capital (%)	12.3	29.8	- -	3.77	49.92	20.32	31	-13.86
Total Debt/Total Assets (%)	15.42	10.84	- -	2.92	16.03	6.32	2.98	5.4
CFO/Total Liabilities	-510.12	-1,174.61	-4,268.18	41.82	-24.86	89.08	-153.84	-1,003.7
CFO/CapEx	-0.93	- -	- -	- -	-11.1	- -	- -	-3.42
Altman's Z-Score	879.33	-25.76	580.36	66.63	4.54	4.6	29.64	18.39

Working Capital (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Accounts Receivable Turnover	- -	49.46	12.24	2.65	6.55	7.85	14.69	174.25
Days Sales Outstanding	- -	7.38	29.83	137.93	55.71	46.48	24.85	2.09
Inventory Turnover	- -	0.16	0.29	0.49	4.47	0.97	0.83	2.23
Days Inventory Outstanding	- -	2,214.65	1,267.49	751.68	81.65	374.87	440.31	163.44
Accounts Payable Turnover	- -	60.42	224.63	-154.46	12.54	3.65	2.01	12.88
Accounts Payable Turnover Days	- -	6.04	1.62	-2.36	29.11	99.98	182.02	28.33
Cash Conversion Cycle	- -	2,215.99	1,295.7	891.97	108.25	321.37	283.14	137.21
Inventory to Cash Days	- -	-2,207.27	-1,237.66	-613.75	-25.93	-328.38	-415.46	-161.35
Inventories	- -	- -	9	- -	3	5	3	4
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	9	- -	3	5	3	4

Enterprise Value (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Market Capitalization	46	20	82	147	203	106	628	491
- Cash & Cash Equivalents	- -	- -	1	- -	1	- -	1	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1	27	14	12	15
Enterprise Value	46	20	79	117	229	118	639	503
Total Capital	- -	- -	9	36	53	67	38	-107
Total Debt/Capital (%)	12.3	29.8	- -	3.77	49.92	20.32	31	-13.86
Total Debt / EV	- -	- -	- -	0.01	0.12	0.12	0.02	0.03
EV/Sales	3,553.24	335.09	15.14	23.22	15.77	12.75	79.81	18.97
EV/EBITDA	- -	- -	24.17	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	24.17	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	190.41	- -	7.15	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	190.41	- -	7.15	- -	- -
Diluted Market Cap	46	20	82	147	203	106	628	491
Diluted Enterprise Value	46	20	80	148	229	120	639	503
EV per Share	0.21	0.04	0.1	0.12	0.13	0.04	0.2	0.15
TTM Sales	- -	- -	5	5	15	9	8	27
TTM EBITDA	- -	-2	3	-1	-3	-4	-4	-5
TTM Operating Income	- -	-2	3	-1	-3	-4	-4	-5
TTM Cash Flow to Firm	- -	- -	-4	1	-6	16	-9	-148
TTM Free Cash Flow to Firm	- -	- -	-4	1	-5	16	-9	-103

Multiples (USD)

API ChatGPT

	2009 Y	2010 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/2009	12/31/2010	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Price/Free Cash Flow	3,642.59	-8.57	-22.55	257.88	-31.46	7.92	-32.03	-4.47
EV/EBIT	- -	- -	24.17	- -	- -	- -	- -	- -
Enterprise Value	46	20	79	117	229	118	639	503
Low Price	0.01	0.04	0.02	0.02	0.1	0.03	0.03	0.06
EV/Sales	3,553.24	335.09	15.14	23.22	15.77	12.75	79.81	18.97
EV/EBITDA	- -	- -	24.17	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	25.24	5.97	- -	4.08	- -	- -
Price/Earnings Average	-309.5	-28.08	13.83	6.69	-78.7	7.62	-7.26	-2.47
Price/Earnings High	-864.2	-63.79	40.49	19.27	-190.22	16.01	-32.33	-4.75
Price/Earnings Low	-12.35	-8.5	4.15	0.62	-41.7	3.04	-3.5	-1.33
Price/Book Value	210.09	861.73	9.07	4.22	7.6	1.98	24.06	-4.02
Price/Book Value Average	250.8	2,844.93	4.97	4.73	13.22	3.69	7.2	-3
Price/Book Value High	700.31	6,462.95	14.55	13.63	31.96	7.75	32.08	-5.77
Price/Book Value Low	10	861.73	1.49	0.44	7.01	1.47	3.47	-1.61
Price/Tangible Book Value	-55,898.69	-185.42	5.38	3.25	1.48	0.53	1.65	2.29
Price/Tangible Book Value Average	-66,730.06	-612.15	2.95	3.64	2.57	0.98	0.49	1.71
Price/Tangible Book Value High	-186,328.96	-1,390.65	8.63	10.49	6.21	2.07	2.2	3.29
Price/Tangible Book Value Low	-2,661.84	-185.42	0.88	0.34	1.36	0.39	0.24	0.92
Price/Sales	3,552.41	334.92	15.72	29.06	13.98	11.51	78.48	18.5
Price/Sales Average	4,240.75	1,105.72	8.61	32.52	24.32	21.48	23.49	13.8
Price/Sales High	11,841.36	2,511.91	25.21	93.73	58.79	45.11	104.64	26.51
Price/Sales Low	169.16	334.92	2.58	3	12.89	8.55	11.32	7.4
Price/Cash Flow	-293.55	-8.57	-22.55	257.88	-28.63	7.92	-32.03	-3.16
Price/Cash Flow Average	-350.43	-28.28	-12.35	288.65	-49.81	14.79	-9.58	-2.36
Price/Cash Flow High	-978.5	-64.25	-36.18	831.86	-120.39	31.06	-42.7	-4.53
Price/Cash Flow Low	-13.98	-8.57	-3.71	26.62	-26.39	5.89	-4.62	-1.27
Price/Free Cash Flow Average	4,348.4	-28.28	-12.35	288.65	-54.74	14.79	-9.58	-3.34
Price/Free Cash Flow High	12,141.96	-64.25	-36.18	831.86	-132.3	31.06	-42.7	-6.41
Price/Free Cash Flow Low	173.46	-8.57	-3.71	26.62	-29	5.89	-4.62	-1.79
EV/Sales Average	4,241.59	1,105.89	8.34	32.7	26.11	22.94	24.81	14.27
EV/Sales High	11,842.2	2,512.08	24.94	93.9	60.58	46.56	105.97	26.99
EV/Sales Low	170	335.09	2.31	3.17	14.67	10.01	12.65	7.87
EV/EBITDA Average	-310.19	-28.09	13.3	-165.91	-145.96	-57.95	-45.14	-79.94
EV/EBITDA High	-866.03	-63.8	39.8	-476.47	-338.65	-117.62	-192.78	-151.13
EV/EBITDA Low	-12.43	-8.51	3.69	-16.1	-82.03	-25.29	-23.01	-44.08
EV/EBIT Average	-310.19	-28.09	13.3	-165.91	-145.96	-57.95	-45.14	-79.94
EV/EBIT High	-866.03	-63.8	39.8	-476.47	-338.65	-117.62	-192.78	-151.13
EV/EBIT Low	-12.43	-8.51	3.69	-16.1	-82.03	-25.29	-23.01	-44.08
Last Price	0.21	0.04	0.1	0.16	0.11	0.04	0.2	0.15
High Price	0.7	0.3	0.16	0.5	0.48	0.14	0.27	0.22
Enterprise Value Average	55	67	43	165	379	211	199	379
Enterprise Value High	154	152	130	475	880	429	848	716
Enterprise Value Low	2	20	12	16	213	92	101	209

Shares Outstanding	506	506	808	949	1,782	2,867	3,125	3,271
Diluted Weighted Avg Shares	219	506	808	949	1,782	2,867	3,125	3,271
Basic Weighted Avg Shares	219	506	808	949	1,782	2,867	3,125	3,271
Revenue per Share	- -	- -	0.01	0.01	0.01	- -	- -	0.01
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	0.03	- -	0.01	-0.01	-0.05
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	-0.04	-0.01	-0.04
Diluted EPS, GAAP	- -	- -	- -	0.03	- -	0.01	-0.01	-0.05
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	-0.04	-0.01	-0.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	-0.01	-0.05
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	-0.01	-0.06
Cash & Equivalents per Share	- -	- -	- -	0.03	- -	- -	- -	- -
Book Value per Share	- -	- -	0.01	0.04	0.01	0.02	0.01	-0.04
Tangible Book Value per Share	- -	- -	0.02	0.05	0.08	0.07	0.12	0.07

Medical Marijuana, 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)