Cannabis Strategic Ventures

NUGS

NUGSCannabis Strategic Ventures US flag

Other OTC

0.01

USD

+0.00

- -

4.42MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Return on Common Equity (%)	- -	- -	- -	- -	- -	-3,271.93	- -
Return on Assets (%)	- -	99.12	-5,105.53	256,626.87	-1,557.08	-1,094.41	-88.02
Return on Capital (%)	- -	-139.02	- -	-77.84	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	19.92	18.19	- -	- -	100	3	20.14
EBITDA Margin (%)	13.22	7.9	- -	- -	-35,116.68	-3,008.08	-288.58
Operating Margin (%)	13.22	7.9	- -	- -	-35,116.68	-3,008.08	-294.16
Incremental Operating Margin (%)	- -	16.8	72.87	- -	- -	- -	- -
Pretax Margin (%)	13.22	7.9	- -	- -	-52,931.7	-3,053.22	-383.53
Profit Margin (%)	13.22	7.9	- -	- -	-52,943.53	-3,053.22	-382.51
Net Income to Common Margin (%)	13.22	7.9	- -	- -	-52,943.53	-3,053.22	-382.51
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	-3,271.93	- -

Credit (USD)

Credit Ratios API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Total Debt	- -	- -	- -	- -	- -	1	21
ST Debt	- -	- -	- -	- -	- -	1	14
LT Debt	- -	- -	- -	- -	- -	- -	8
Total Debt/EBITDA	3.62	3.3	- -	- -	- -	-0.03	-3.14
Net Debt/EBITDA	3.53	3.2	- -	- -	0.07	-0.03	-1.7
Total Debt/EBIT	3.62	3.3	- -	- -	- -	-0.03	-3.08
Net Debt/EBIT	3.53	3.2	- -	- -	0.07	-0.03	-1.66
EBITDA to Interest Expense	- -	- -	-283.32	- -	-6,050.2	- -	-165.75
EBITDA-CapEx/Interest Expense	- -	- -	-283.32	- -	-6,050.2	- -	-248.3
EBIT to Interest Expense	- -	- -	-283.32	- -	-6,050.2	- -	-168.95
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-852.18	-2,018.67	-199,413.43	- -	82.3	14.84	-32.5
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-229.55	- -	- -	- -	- -	48.63
Long-Term Debt/Total Assets (%)	847.42	1,381.45	- -	- -	- -	- -	42.98
Total Debt/Equity (%)	-100	-69.66	- -	- -	- -	147.88	-371.42
Total Debt/Capital (%)	- -	-229.55	- -	- -	- -	59.66	136.84
Total Debt/Total Assets (%)	847.42	1,381.45	- -	- -	- -	22.03	120.94
Net Debt to Equity	-97.56	-67.47	0.05	- -	-45.34	130.21	-200.63
Net Debt/Capital (%)	-3,997.61	-207.42	0.05	- -	-82.93	56.56	76.29
EBITDA	- -	- -	- -	- -	-6	-21	-7
EBITDA-CapEx	- -	- -	- -	- -	-6	-21	-10
Operating Income (Loss)	- -	- -	- -	- -	-6	-21	-7

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Cash Ratio	0.21	0.06	- -	- -	2.12	0.03	0.03
Current Ratio	1	0.14	- -	- -	5.68	0.48	0.28
Quick Ratio	0.92	0.14	- -	- -	5.64	0.31	0.08
CFO/Avg Current Liab	- -	1.26	-0.01	-0.15	-3.8	-1.94	-0.84
Common Equity/Total Assets	-852.18	-2,018.67	-199,413.43	- -	82.3	14.84	-32.5
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-229.55	- -	- -	- -	- -	48.63
Long-Term Debt/Total Assets (%)	847.42	1,381.45	- -	- -	- -	- -	42.98
Total Debt/Equity (%)	-100	-69.66	- -	- -	- -	147.88	-371.42
Total Debt/Capital (%)	- -	-229.55	- -	- -	- -	59.66	136.84
Total Debt/Total Assets (%)	847.42	1,381.45	- -	- -	- -	22.03	120.94
CFO/Total Liabilities	19.14	43.66	-0.86	-19.24	-278.15	-104.88	-32.5
CFO/CapEx	- -	- -	- -	- -	- -	-74.02	-2.25
Altman's Z-Score	-297.58	-2,319.47	-109,080.18	- -	1,197.52	4.56	-5.2

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Accounts Receivable Turnover	- -	32.01	- -	- -	0.1	2.16	4.28
Days Sales Outstanding	- -	11.4	- -	- -	3,494.3	168.73	85.25
Inventory Turnover	- -	146.97	- -	- -	- -	- -	1.26
Days Inventory Outstanding	- -	2.48	- -	- -	- -	- -	288.9
Accounts Payable Turnover	- -	5.98	- -	- -	- -	5.39	7.8
Accounts Payable Turnover Days	- -	61	- -	- -	- -	67.71	46.78
Cash Conversion Cycle	- -	-47.11	- -	- -	- -	101.02	327.38
Inventory to Cash Days	- -	8.92	- -	- -	- -	168.73	-203.65
Inventories	- -	- -	- -	- -	- -	- -	3
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	3

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Market Capitalization	- -	- -	1	1	391	197	15
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	1	21
Enterprise Value	- -	- -	1	1	390	198	35
Total Capital	- -	- -	- -	- -	1	1	16
Total Debt/Capital (%)	- -	-229.55	- -	- -	- -	59.66	136.84
Total Debt / EV	1.02	1.01	- -	- -	- -	- -	0.6
EV/Sales	0.47	0.26	- -	- -	24,582.79	281.77	14.99
EV/EBITDA	3.55	3.28	- -	- -	- -	- -	- -
EV/EBIT	3.55	3.28	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.58	1.51	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	4.58	1.51	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1	1	251	301	14
Diluted Enterprise Value	- -	- -	1	1	251	301	34
EV per Share	0.03	0.01	0.05	0.05	1.3	1.12	0.13
TTM Sales	- -	- -	- -	- -	- -	1	2
TTM EBITDA	- -	- -	- -	- -	-6	-21	-7
TTM Operating Income	- -	- -	- -	- -	-6	-21	-7
TTM Cash Flow to Firm	- -	- -	- -	- -	-1	-3	-8
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-1	-2	-4

Multiples (USD)

Valuation Multiples API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Price/Free Cash Flow	- -	- -	-740.25	-62.08	-474.95	-120.36	-3.18
EV/EBIT	3.55	3.28	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	1	1	390	198	35
Low Price	- -	- -	0.02	0.01	0.03	1.02	0.03
EV/Sales	0.47	0.26	- -	- -	24,582.79	281.77	14.99
EV/EBITDA	3.55	3.28	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	12.27	- -	- -	- -
Price/Earnings Average	- -	- -	-9.68	10.68	-12.59	-29.82	-10.41
Price/Earnings High	- -	- -	-30.53	22.49	-163.86	-74.38	-40.49
Price/Earnings Low	- -	- -	-3.82	2.04	-0.67	-12.77	-0.7
Price/Book Value	- -	- -	-7.4	-15.41	439.69	468.45	-2.52
Price/Book Value Average	- -	- -	-6.26	-13.42	185.23	996.03	-17.59
Price/Book Value High	- -	- -	-19.74	-28.26	2,411.51	2,484.47	-68.42
Price/Book Value Low	- -	- -	-2.47	-2.57	9.81	426.63	-1.18
Price/Tangible Book Value	- -	- -	-7.4	-15.41	439.69	614.37	-2.48
Price/Tangible Book Value Average	- -	- -	-6.26	-13.42	185.23	1,306.27	-17.29
Price/Tangible Book Value High	- -	- -	-19.74	-28.26	2,411.51	3,258.33	-67.25
Price/Tangible Book Value Low	- -	- -	-2.47	-2.57	9.81	559.51	-1.16
Price/Sales	- -	- -	- -	- -	15,817.66	428.2	5.7
Price/Sales Average	- -	- -	- -	- -	6,663.55	910.44	39.82
Price/Sales High	- -	- -	- -	- -	86,753.77	2,270.99	154.87
Price/Sales Low	- -	- -	- -	- -	352.86	389.97	2.67
Price/Cash Flow	- -	- -	-740.25	-62.08	-474.95	-118.73	-1.77
Price/Cash Flow Average	- -	- -	-625.93	-54.05	-200.09	-252.45	-12.33
Price/Cash Flow High	- -	- -	-1,974.01	-113.81	-2,604.94	-629.7	-47.97
Price/Cash Flow Low	- -	- -	-246.75	-10.35	-10.6	-108.13	-0.83
Price/Free Cash Flow Average	- -	- -	-625.93	-54.05	-200.09	-255.91	-22.23
Price/Free Cash Flow High	- -	- -	-1,974.01	-113.81	-2,604.94	-638.32	-86.47
Price/Free Cash Flow Low	- -	- -	-246.75	-10.35	-10.6	-109.61	-1.49
EV/Sales Average	0.47	0.26	- -	- -	10,341.4	598.21	51.69
EV/Sales High	0.47	0.26	- -	- -	134,940.76	1,490.99	175.47
EV/Sales Low	0.47	0.26	- -	- -	523.61	256.68	11.72
EV/EBITDA Average	3.55	3.28	-8.61	-65.84	-29.45	-19.89	-17.91
EV/EBITDA High	3.55	3.28	-27.14	-138.58	-384.26	-49.57	-60.8
EV/EBITDA Low	3.55	3.28	-3.4	-12.65	-1.49	-8.53	-4.06
EV/EBIT Average	3.55	3.28	-8.61	-65.84	-29.45	-19.89	-17.57
EV/EBIT High	3.55	3.28	-27.14	-138.58	-384.26	-49.57	-59.65
EV/EBIT Low	3.55	3.28	-3.4	-12.65	-1.49	-8.53	-3.98
Last Price	- -	- -	0.04	0.05	1.3	1.12	0.05
High Price	- -	- -	0.12	0.09	7.13	5.94	1.48
Enterprise Value Average	- -	- -	1	1	164	420	122
Enterprise Value High	- -	- -	3	3	2,144	1,047	415
Enterprise Value Low	- -	- -	- -	- -	8	180	28

Profitability (USD)

Profitability Ratios API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Return on Common Equity (%)	- -	- -	- -	- -	- -	-3,271.93	- -
Return on Assets (%)	- -	99.12	-5,105.53	256,626.87	-1,557.08	-1,094.41	-88.02
Return on Capital (%)	- -	-139.02	- -	-77.84	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	19.92	18.19	- -	- -	100	3	20.14
EBITDA Margin (%)	13.22	7.9	- -	- -	-35,116.68	-3,008.08	-288.58
Operating Margin (%)	13.22	7.9	- -	- -	-35,116.68	-3,008.08	-294.16
Incremental Operating Margin (%)	- -	16.8	72.87	- -	- -	- -	- -
Pretax Margin (%)	13.22	7.9	- -	- -	-52,931.7	-3,053.22	-383.53
Profit Margin (%)	13.22	7.9	- -	- -	-52,943.53	-3,053.22	-382.51
Net Income to Common Margin (%)	13.22	7.9	- -	- -	-52,943.53	-3,053.22	-382.51
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	-3,271.93	- -

Credit (USD)

Credit Ratios API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Total Debt	- -	- -	- -	- -	- -	1	21
ST Debt	- -	- -	- -	- -	- -	1	14
LT Debt	- -	- -	- -	- -	- -	- -	8
Total Debt/EBITDA	3.62	3.3	- -	- -	- -	-0.03	-3.14
Net Debt/EBITDA	3.53	3.2	- -	- -	0.07	-0.03	-1.7
Total Debt/EBIT	3.62	3.3	- -	- -	- -	-0.03	-3.08
Net Debt/EBIT	3.53	3.2	- -	- -	0.07	-0.03	-1.66
EBITDA to Interest Expense	- -	- -	-283.32	- -	-6,050.2	- -	-165.75
EBITDA-CapEx/Interest Expense	- -	- -	-283.32	- -	-6,050.2	- -	-248.3
EBIT to Interest Expense	- -	- -	-283.32	- -	-6,050.2	- -	-168.95
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-852.18	-2,018.67	-199,413.43	- -	82.3	14.84	-32.5
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-229.55	- -	- -	- -	- -	48.63
Long-Term Debt/Total Assets (%)	847.42	1,381.45	- -	- -	- -	- -	42.98
Total Debt/Equity (%)	-100	-69.66	- -	- -	- -	147.88	-371.42
Total Debt/Capital (%)	- -	-229.55	- -	- -	- -	59.66	136.84
Total Debt/Total Assets (%)	847.42	1,381.45	- -	- -	- -	22.03	120.94
Net Debt to Equity	-97.56	-67.47	0.05	- -	-45.34	130.21	-200.63
Net Debt/Capital (%)	-3,997.61	-207.42	0.05	- -	-82.93	56.56	76.29
EBITDA	- -	- -	- -	- -	-6	-21	-7
EBITDA-CapEx	- -	- -	- -	- -	-6	-21	-10
Operating Income (Loss)	- -	- -	- -	- -	-6	-21	-7

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Cash Ratio	0.21	0.06	- -	- -	2.12	0.03	0.03
Current Ratio	1	0.14	- -	- -	5.68	0.48	0.28
Quick Ratio	0.92	0.14	- -	- -	5.64	0.31	0.08
CFO/Avg Current Liab	- -	1.26	-0.01	-0.15	-3.8	-1.94	-0.84
Common Equity/Total Assets	-852.18	-2,018.67	-199,413.43	- -	82.3	14.84	-32.5
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	-229.55	- -	- -	- -	- -	48.63
Long-Term Debt/Total Assets (%)	847.42	1,381.45	- -	- -	- -	- -	42.98
Total Debt/Equity (%)	-100	-69.66	- -	- -	- -	147.88	-371.42
Total Debt/Capital (%)	- -	-229.55	- -	- -	- -	59.66	136.84
Total Debt/Total Assets (%)	847.42	1,381.45	- -	- -	- -	22.03	120.94
CFO/Total Liabilities	19.14	43.66	-0.86	-19.24	-278.15	-104.88	-32.5
CFO/CapEx	- -	- -	- -	- -	- -	-74.02	-2.25
Altman's Z-Score	-297.58	-2,319.47	-109,080.18	- -	1,197.52	4.56	-5.2

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Accounts Receivable Turnover	- -	32.01	- -	- -	0.1	2.16	4.28
Days Sales Outstanding	- -	11.4	- -	- -	3,494.3	168.73	85.25
Inventory Turnover	- -	146.97	- -	- -	- -	- -	1.26
Days Inventory Outstanding	- -	2.48	- -	- -	- -	- -	288.9
Accounts Payable Turnover	- -	5.98	- -	- -	- -	5.39	7.8
Accounts Payable Turnover Days	- -	61	- -	- -	- -	67.71	46.78
Cash Conversion Cycle	- -	-47.11	- -	- -	- -	101.02	327.38
Inventory to Cash Days	- -	8.92	- -	- -	- -	168.73	-203.65
Inventories	- -	- -	- -	- -	- -	- -	3
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	3

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Market Capitalization	- -	- -	1	1	391	197	15
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	1	21
Enterprise Value	- -	- -	1	1	390	198	35
Total Capital	- -	- -	- -	- -	1	1	16
Total Debt/Capital (%)	- -	-229.55	- -	- -	- -	59.66	136.84
Total Debt / EV	1.02	1.01	- -	- -	- -	- -	0.6
EV/Sales	0.47	0.26	- -	- -	24,582.79	281.77	14.99
EV/EBITDA	3.55	3.28	- -	- -	- -	- -	- -
EV/EBIT	3.55	3.28	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.58	1.51	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	4.58	1.51	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1	1	251	301	14
Diluted Enterprise Value	- -	- -	1	1	251	301	34
EV per Share	0.03	0.01	0.05	0.05	1.3	1.12	0.13
TTM Sales	- -	- -	- -	- -	- -	1	2
TTM EBITDA	- -	- -	- -	- -	-6	-21	-7
TTM Operating Income	- -	- -	- -	- -	-6	-21	-7
TTM Cash Flow to Firm	- -	- -	- -	- -	-1	-3	-8
TTM Free Cash Flow to Firm	- -	- -	- -	- -	-1	-2	-4

Multiples (USD)

Valuation Multiples API ChatGPT

	2013 Y	2014 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2013	12/31/2014	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020

Price/Free Cash Flow	- -	- -	-740.25	-62.08	-474.95	-120.36	-3.18
EV/EBIT	3.55	3.28	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	1	1	390	198	35
Low Price	- -	- -	0.02	0.01	0.03	1.02	0.03
EV/Sales	0.47	0.26	- -	- -	24,582.79	281.77	14.99
EV/EBITDA	3.55	3.28	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	12.27	- -	- -	- -
Price/Earnings Average	- -	- -	-9.68	10.68	-12.59	-29.82	-10.41
Price/Earnings High	- -	- -	-30.53	22.49	-163.86	-74.38	-40.49
Price/Earnings Low	- -	- -	-3.82	2.04	-0.67	-12.77	-0.7
Price/Book Value	- -	- -	-7.4	-15.41	439.69	468.45	-2.52
Price/Book Value Average	- -	- -	-6.26	-13.42	185.23	996.03	-17.59
Price/Book Value High	- -	- -	-19.74	-28.26	2,411.51	2,484.47	-68.42
Price/Book Value Low	- -	- -	-2.47	-2.57	9.81	426.63	-1.18
Price/Tangible Book Value	- -	- -	-7.4	-15.41	439.69	614.37	-2.48
Price/Tangible Book Value Average	- -	- -	-6.26	-13.42	185.23	1,306.27	-17.29
Price/Tangible Book Value High	- -	- -	-19.74	-28.26	2,411.51	3,258.33	-67.25
Price/Tangible Book Value Low	- -	- -	-2.47	-2.57	9.81	559.51	-1.16
Price/Sales	- -	- -	- -	- -	15,817.66	428.2	5.7
Price/Sales Average	- -	- -	- -	- -	6,663.55	910.44	39.82
Price/Sales High	- -	- -	- -	- -	86,753.77	2,270.99	154.87
Price/Sales Low	- -	- -	- -	- -	352.86	389.97	2.67
Price/Cash Flow	- -	- -	-740.25	-62.08	-474.95	-118.73	-1.77
Price/Cash Flow Average	- -	- -	-625.93	-54.05	-200.09	-252.45	-12.33
Price/Cash Flow High	- -	- -	-1,974.01	-113.81	-2,604.94	-629.7	-47.97
Price/Cash Flow Low	- -	- -	-246.75	-10.35	-10.6	-108.13	-0.83
Price/Free Cash Flow Average	- -	- -	-625.93	-54.05	-200.09	-255.91	-22.23
Price/Free Cash Flow High	- -	- -	-1,974.01	-113.81	-2,604.94	-638.32	-86.47
Price/Free Cash Flow Low	- -	- -	-246.75	-10.35	-10.6	-109.61	-1.49
EV/Sales Average	0.47	0.26	- -	- -	10,341.4	598.21	51.69
EV/Sales High	0.47	0.26	- -	- -	134,940.76	1,490.99	175.47
EV/Sales Low	0.47	0.26	- -	- -	523.61	256.68	11.72
EV/EBITDA Average	3.55	3.28	-8.61	-65.84	-29.45	-19.89	-17.91
EV/EBITDA High	3.55	3.28	-27.14	-138.58	-384.26	-49.57	-60.8
EV/EBITDA Low	3.55	3.28	-3.4	-12.65	-1.49	-8.53	-4.06
EV/EBIT Average	3.55	3.28	-8.61	-65.84	-29.45	-19.89	-17.57
EV/EBIT High	3.55	3.28	-27.14	-138.58	-384.26	-49.57	-59.65
EV/EBIT Low	3.55	3.28	-3.4	-12.65	-1.49	-8.53	-3.98
Last Price	- -	- -	0.04	0.05	1.3	1.12	0.05
High Price	- -	- -	0.12	0.09	7.13	5.94	1.48
Enterprise Value Average	- -	- -	1	1	164	420	122
Enterprise Value High	- -	- -	3	3	2,144	1,047	415
Enterprise Value Low	- -	- -	- -	- -	8	180	28

Shares Outstanding	6	6	22	29	301	176	267
Diluted Weighted Avg Shares	- -	6	19	22	193	268	248
Basic Weighted Avg Shares	- -	6	19	22	193	268	248
Revenue per Share	- -	0.02	- -	- -	- -	- -	0.01
EBITDA per Share	- -	- -	-0.01	- -	-0.03	-0.08	-0.03
Operating Income per Share	- -	- -	-0.01	- -	-0.03	-0.08	-0.03
Basic EPS, GAAP	- -	- -	- -	- -	-0.04	-0.08	-0.04
Basic EPS from Cont Ops	- -	- -	- -	- -	-0.04	-0.08	-0.04
Diluted EPS, GAAP	- -	- -	- -	- -	-0.04	-0.08	-0.04
Diluted EPS from Cont Ops	- -	- -	- -	- -	-0.04	-0.08	-0.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	-0.01	-0.03
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	-0.01	-0.04
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-0.03	-0.01	-0.01	- -	- -	- -	-0.02
Tangible Book Value per Share	-0.03	-0.01	-0.01	- -	- -	- -	-0.02

Cannabis Strategic Ventures

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)