RAVE Restaurant Group, Inc. Financial Ratios — RAVE Stock

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Return on Common Equity (%)	6.53	1.49	-5.96	-7.93	-10.18	-69.95	- -	- -	- -	- -	- -	- -	85.64	62.95	41.45
Return on Assets (%)	13.93	2.72	-10.07	-11	-9.21	-41.84	-89.06	18.62	-7.01	-42.05	13.19	50.36	9.85	16.46	16.69
Return on Capital (%)	6.56	1.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.27	48.32	37.09
Return on Invested Capital (%)	26.56	8.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.95	18.54	17.23
Gross Margin (%)	14.36	11.86	9.77	7.03	7.76	6.61	36.06	58.34	60.09	65.06	69.07	69.28	66.73	69.91	71.78
EBITDA Margin (%)	6.87	5.16	2.97	0.12	1.17	-0.71	-5.3	8.1	17.11	14.68	20.88	28.87	24.18	29.37	31.56
Operating Margin (%)	4.89	2.96	-0.2	-3.33	-2.19	-5.25	-14.72	2.31	13.31	8.1	12.31	23.18	18.13	24.19	27.13
Incremental Operating Margin (%)	-8.68	2,380	- -	- -	- -	- -	- -	-38.27	-45.08	36.12	-17.85	67.67	-27.01	300	-294.59
Pretax Margin (%)	4.74	1.87	-3.84	-5.24	-4.86	-9.73	-42.94	-6.93	-6.53	-1.55	17.35	22.12	18.08	25.45	30.07
Profit Margin (%)	3.15	0.75	-3.06	-3.71	-3.82	-14.82	-47.93	12.65	-6.11	-42.38	17.69	75.02	13.57	20.35	22.44
Net Income to Common Margin (%)	3.15	0.75	-3.06	-3.71	-3.82	-14.82	-47.93	12.65	-6.11	-42.38	17.69	75.02	13.57	20.35	22.44
Effective Tax Rate (%)	30.44	52.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.98	20.02	25.36
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	6.53	1.49	-5.96	-7.93	-10.18	-69.95	- -	- -	- -	- -	- -	- -	85.64	62.95	41.45

Credit (USD)

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Total Debt	1	2	3	1	- -	- -	4	2	2	6	4	2	1	1	1
ST Debt	- -	1	1	- -	- -	- -	1	- -	- -	1	2	1	- -	- -	- -
LT Debt	- -	1	2	- -	- -	- -	3	2	2	6	2	1	1	1	- -
Total Debt/EBITDA	0.28	0.79	2.07	15.65	- -	- -	-2.71	1.28	0.75	4.3	2.34	0.63	0.49	0.27	0.15
Net Debt/EBITDA	-0.05	0.52	1.31	-41.41	-10.58	2.05	-2.39	0.14	-0.32	-0.52	-3.63	-2.49	-1.85	-0.81	-0.75
Total Debt/EBIT	0.39	1.37	-30.79	-0.55	- -	- -	-0.98	4.46	0.97	7.8	3.97	0.78	0.66	0.33	0.18
Net Debt/EBIT	-0.06	0.91	-19.59	1.44	5.65	0.28	-0.86	0.5	-0.42	-0.94	-6.15	-3.1	-2.47	-0.98	-0.88
EBITDA to Interest Expense	45.48	20.16	5.01	0.35	4.98	-106.25	-13.03	6.69	20.19	15.43	19.5	50.61	2,875	- -	- -
EBITDA-CapEx/Interest Expense	45.48	20.16	5.01	0.35	4.98	-106.25	-13.03	6.69	20.19	14.84	16.39	47.95	2,641	- -	- -
EBIT to Interest Expense	32.38	11.56	-0.34	-9.89	-9.33	-786.75	-36.2	1.91	15.71	8.52	11.5	40.64	2,156	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	192.5	174.35	163.79	118.82	71.53	44.64	-44.28	-20.67	-40.87	-87.49	-52.04	5.82	18.89	32.66	47.53
Long-Term Debt/Equity (%)	8.25	15.49	30.58	2.61	- -	- -	- -	24.8	35.72	1,128.63	33.33	10.59	9.22	4.37	1.46
Long-Term Debt/Capital (%)	2.16	4.15	8.05	1.35	- -	- -	-575.1	-220.31	-59.17	-260.17	-69.67	47.08	23.3	9.06	2.44
Long-Term Debt/Total Assets (%)	4.32	7.82	14.81	1.67	- -	- -	28.8	14.22	15.19	58.5	14.32	7.67	6.73	3.51	1.24
Total Debt/Equity (%)	13.95	27.62	41.6	7.49	- -	- -	-180.33	24.8	35.72	1,254.27	73.29	14.47	13.68	7.53	4.07
Total Debt/Capital (%)	3.66	7.4	10.95	3.89	- -	- -	-784.31	-220.31	-59.17	-289.14	-153.19	64.31	34.58	15.63	6.82
Total Debt/Total Assets (%)	7.31	13.94	20.14	4.8	- -	- -	39.27	14.22	15.19	65.01	31.49	10.48	9.99	6.05	3.48
Net Debt to Equity	-2.29	18.26	26.46	-19.81	-34.62	-9.28	-158.63	2.79	-15.34	-151.69	-113.45	-57.36	-51.28	-22.72	-20.2
Net Debt/Capital (%)	-0.63	5.02	7.25	-11.97	-53.25	-11.82	-355.01	-8.4	13.76	14.81	58.74	163.51	438.16	-89.13	-51.17
EBITDA	3	2	1	- -	1	- -	-1	1	2	1	2	3	3	4	4
EBITDA-CapEx	3	2	1	- -	1	- -	-1	1	2	1	2	3	3	3	4
Operating Income (Loss)	2	1	- -	-1	-1	-3	-4	- -	2	1	1	2	2	3	3

Liquidity (USD)

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Cash Ratio	0.23	0.14	0.27	0.74	1.28	0.16	0.07	0.7	0.95	1.18	1.84	2.67	2.42	3.88	5.68
Current Ratio	1.79	1.71	2.17	2.47	2.5	0.84	0.76	2.39	1.98	1.96	2.29	3.48	3.11	4.72	6.61
Quick Ratio	1.1	0.96	1.36	1.73	2.12	0.73	0.61	1.98	1.62	1.78	2.24	3.42	2.99	4.61	6.38
CFO/Avg Current Liab	0.41	0.28	0.19	-0.02	0.47	0.38	-0.91	-0.89	0.3	-0.15	0.42	0.37	1.12	1.35	1.81
Common Equity/Total Assets	192.5	174.35	163.79	118.82	71.53	44.64	-44.28	-20.67	-40.87	-87.49	-52.04	5.82	18.89	32.66	47.53
Long-Term Debt/Equity (%)	8.25	15.49	30.58	2.61	- -	- -	- -	24.8	35.72	1,128.63	33.33	10.59	9.22	4.37	1.46
Long-Term Debt/Capital (%)	2.16	4.15	8.05	1.35	- -	- -	-575.1	-220.31	-59.17	-260.17	-69.67	47.08	23.3	9.06	2.44
Long-Term Debt/Total Assets (%)	4.32	7.82	14.81	1.67	- -	- -	28.8	14.22	15.19	58.5	14.32	7.67	6.73	3.51	1.24
Total Debt/Equity (%)	13.95	27.62	41.6	7.49	- -	- -	-180.33	24.8	35.72	1,254.27	73.29	14.47	13.68	7.53	4.07
Total Debt/Capital (%)	3.66	7.4	10.95	3.89	- -	- -	-784.31	-220.31	-59.17	-289.14	-153.19	64.31	34.58	15.63	6.82
Total Debt/Total Assets (%)	7.31	13.94	20.14	4.8	- -	- -	39.27	14.22	15.19	65.01	31.49	10.48	9.99	6.05	3.48
CFO/Total Liabilities	29.52	18.93	11.35	-1.31	29.24	21.38	-47.72	-83.25	11	-3.91	19.51	27.12	73.87	91.27	141.28
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.43	5.19	8.54	12.14	33.87	50.67
Altman's Z-Score	10.42	8.78	10.53	10.5	15.38	6.17	1.76	3.94	6.03	1.09	2.7	3.87	6.84	7.93	12.71

Working Capital (USD)

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Accounts Receivable Turnover	14.82	13.97	13.36	13.16	14.36	19.29	9.41	7.07	9.06	9.27	9.16	7.39	7.61	9.51	9.33
Days Sales Outstanding	24.62	26.12	27.33	27.73	25.42	18.92	38.8	51.65	40.29	39.39	39.84	49.36	47.99	38.39	39.14
Inventory Turnover	22.22	20.59	21.43	23.66	47.22	297.03	120.75	148.21	753.54	997.14	- -	- -	- -	- -	- -
Days Inventory Outstanding	16.43	17.73	17.03	15.43	7.73	1.23	3.02	2.46	0.48	0.37	- -	- -	- -	- -	- -
Accounts Payable Turnover	19.14	20.69	23.56	21.89	17.53	16.74	4.15	2.72	11.93	8.23	4.88	5	6.76	8.49	12
Accounts Payable Turnover Days	19.07	17.64	15.49	16.68	20.82	21.8	88.02	134.43	30.58	44.33	74.84	72.94	54.02	42.98	30.41
Cash Conversion Cycle	21.98	26.21	28.86	26.48	12.33	-1.65	-46.2	-80.32	10.19	-4.57	-35	-23.59	-6.04	-4.59	8.73
Inventory to Cash Days	8.19	8.4	10.3	12.3	17.69	17.7	35.78	49.19	39.8	39.03	39.84	49.36	47.99	38.39	39.14
Inventories	2	2	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	2	2	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Market Capitalization	26	24	50	58	137	45	23	19	46	11	26	20	31	29	40
- Cash & Cash Equivalents	1	1	1	3	6	1	- -	1	2	3	8	8	5	3	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	2	3	1	- -	- -	4	2	2	6	4	2	1	1	1
Enterprise Value	26	25	51	56	131	44	26	19	46	15	21	14	27	22	31
Total Capital	22	24	23	20	17	8	- -	-1	-3	-2	-3	3	4	6	8
Total Debt/Capital (%)	3.66	7.4	10.95	3.89	- -	- -	-784.31	-220.31	-59.17	-289.14	-153.19	64.31	34.58	15.63	6.82
Total Debt / EV	0.03	0.07	0.05	0.01	- -	- -	0.14	0.08	0.03	0.43	0.2	0.14	0.05	0.04	0.02
EV/Sales	0.6	0.58	1.24	1.33	2.72	0.73	1.01	1.28	3.73	1.47	2.5	1.29	2.27	1.79	2.54
EV/EBITDA	8.67	11.16	41.94	1,142.94	233.07	- -	- -	15.76	21.78	10.03	11.98	4.48	9.41	6.09	8.04
EV/EBIT	12.17	19.47	- -	- -	- -	- -	- -	55.13	27.99	18.17	20.31	5.58	12.54	7.39	9.36
EV/Cash Flow to Firm	15.88	20.22	56.92	3,067.76	63.77	22.36	- -	- -	60.47	6.58	13.61	8.69	9.52	7.64	9
EV/Free Cash Flow to Firm	15.88	20.22	56.92	3,067.76	63.77	22.36	- -	- -	60.47	6.42	11.52	7.89	8.79	7.42	8.83
Diluted Market Cap	26	24	51	62	145	46	23	21	46	11	27	20	32	29	40
Diluted Enterprise Value	26	25	53	60	139	46	26	21	46	15	23	14	28	27	38
EV per Share	2.96	2.86	5.92	6.01	12.48	3.92	2.3	1.39	3.03	0.97	1.24	0.77	1.77	1.5	2.11
TTM Sales	43	43	41	42	48	60	26	15	12	10	9	11	12	12	12
TTM EBITDA	3	2	1	- -	1	- -	-1	1	2	1	2	3	3	4	4
TTM Operating Income	2	1	- -	-1	-1	-3	-4	- -	2	1	1	2	2	3	3
TTM Cash Flow to Firm	2	1	1	- -	2	2	-5	-4	1	2	2	2	3	3	3
TTM Free Cash Flow to Firm	2	1	1	- -	2	2	-5	-4	1	2	2	2	3	3	3

Multiples (USD)

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Price/Free Cash Flow	16.44	20.59	69.98	-821.98	73.39	23.83	-4.15	-5.3	70.43	-37.36	15.13	12.69	10.45	9.89	11.57
EV/EBIT	12.17	19.47	- -	- -	- -	- -	- -	55.13	27.99	18.17	20.31	5.58	12.54	7.39	9.36
Enterprise Value	26	25	51	56	131	44	26	19	46	15	21	14	27	22	31
Low Price	1.74	2.18	2.2	5.38	5.96	3.5	1.66	1.09	0.64	0.52	0.38	0.82	1.07	1.62	1.7
EV/Sales	0.6	0.58	1.24	1.33	2.72	0.73	1.01	1.28	3.73	1.47	2.5	1.29	2.27	1.79	2.54
EV/EBITDA	8.67	11.16	41.94	1,142.94	233.07	- -	- -	15.76	21.78	10.03	11.98	4.48	9.41	6.09	8.04
Price/Earnings	18.98	73.32	- -	- -	- -	- -	- -	10	- -	- -	16.85	2.44	19.19	11.57	14.76
Price/Earnings Average	12.87	108.84	-26.31	-41.4	-56.66	-8.98	-2.43	11.29	-30.19	-6.3	11.47	2.56	14.55	12.09	13.15
Price/Earnings High	19.61	189.89	-63.07	-54.04	-92.6	-18.12	-4.36	16.88	-72.34	-11.48	26.87	4.04	21.66	15.42	18.03
Price/Earnings Low	11.08	58.55	-15.11	-31.98	-34.07	-4.38	-1.52	7.9	-12.86	-1.86	4.33	1.84	10.16	9.47	9.12
Price/Book Value	1.2	1.08	2.42	3.06	8	5.39	-5.45	-8.42	-10.89	-1.34	-3.69	18.21	11.51	5.54	5.07
Price/Book Value Average	0.81	1.61	1.62	3.42	6.08	9.65	-7.19	-9.5	-5.31	-3.14	-2.51	19.1	8.72	5.79	4.52
Price/Book Value High	1.24	2.81	3.87	4.46	9.93	19.49	-12.87	-14.21	-12.73	-5.73	-5.88	30.07	12.99	7.38	6.19
Price/Book Value Low	0.7	0.87	0.93	2.64	3.65	4.72	-4.5	-6.65	-2.26	-0.93	-0.95	13.7	6.1	4.53	3.13
Price/Tangible Book Value	4.41	3.74	8.18	5.67	7.97	4.73	-9.93	3.14	10.95	32.64	4.62	1.49	3.08	2.3	2.85
Price/Tangible Book Value Average	2.99	5.56	5.47	6.33	6.05	8.48	-13.12	3.55	5.34	76.64	3.14	1.56	2.33	2.4	2.54
Price/Tangible Book Value High	4.56	9.69	13.1	8.27	9.89	17.13	-23.47	5.3	12.8	139.69	7.36	2.46	3.47	3.06	3.49
Price/Tangible Book Value Low	2.57	2.99	3.14	4.89	3.64	4.14	-8.2	2.48	2.28	22.63	1.18	1.12	1.63	1.88	1.76
Price/Sales	0.6	0.55	1.21	1.37	2.85	0.74	0.88	1.26	3.78	1.14	2.98	1.83	2.6	2.35	3.31
Price/Sales Average	0.41	0.81	0.81	1.54	2.16	1.33	1.17	1.43	1.84	2.67	2.03	1.92	1.97	2.46	2.95
Price/Sales High	0.62	1.42	1.93	2.01	3.53	2.69	2.09	2.13	4.42	4.87	4.75	3.03	2.94	3.14	4.05
Price/Sales Low	0.35	0.44	0.46	1.19	1.3	0.65	0.73	1	0.79	0.79	0.77	1.38	1.38	1.93	2.05
Price/Cash Flow	16.42	20.15	67.63	-773.77	69.38	22.88	-4.15	-4.9	70.43	-31.55	17.25	14.17	10.89	10.05	11.74
Price/Cash Flow Average	11.14	29.9	45.2	-864.99	52.71	40.98	-5.48	-5.53	34.35	-74.08	11.74	14.87	8.26	10.51	10.47
Price/Cash Flow High	16.98	52.17	108.35	-1,128.99	86.13	82.76	-9.81	-8.27	82.32	-135.03	27.5	23.4	12.3	13.41	14.35
Price/Cash Flow Low	9.59	16.09	25.97	-668.2	31.69	20.02	-3.43	-3.87	14.64	-21.87	4.43	10.66	5.77	8.24	7.26
Price/Free Cash Flow Average	11.15	30.56	46.77	-918.88	55.75	42.7	-5.48	-5.98	34.35	-87.73	10.3	13.31	7.93	10.34	10.31
Price/Free Cash Flow High	16.99	53.32	112.12	-1,199.33	91.1	86.22	-9.81	-8.95	82.32	-159.91	24.13	20.95	11.8	13.19	14.13
Price/Free Cash Flow Low	9.6	16.44	26.87	-709.83	33.52	20.86	-3.43	-4.19	14.64	-25.9	3.88	9.54	5.54	8.1	7.15
EV/Sales Average	0.4	0.84	0.84	1.49	2.04	1.32	1.29	1.44	1.79	3	1.55	1.38	1.65	2.3	2.76
EV/Sales High	0.62	1.45	1.97	1.96	3.41	2.67	2.21	2.15	4.37	5.2	4.27	2.49	2.61	2.98	3.86
EV/Sales Low	0.35	0.47	0.5	1.14	1.18	0.64	0.86	1.01	0.73	1.12	0.28	0.84	1.05	1.77	1.86
EV/EBITDA Average	5.86	16.32	28.46	1,282.55	174.5	-185.61	-24.41	17.77	10.46	20.47	7.41	4.79	6.8	7.84	8.75
EV/EBITDA High	8.96	28.09	66.4	1,686.63	291.88	-376.87	-41.78	26.52	25.51	35.44	20.47	8.62	10.79	10.15	12.22
EV/EBITDA Low	5.04	9.02	16.91	981.35	100.69	-89.6	-16.16	12.48	4.27	7.65	1.36	2.91	4.34	6.03	5.89
EV/EBIT Average	8.23	28.46	-424.2	-44.73	-93.21	-25.07	-8.79	62.16	13.44	37.09	12.57	5.97	9.07	9.51	10.18
EV/EBIT High	12.58	48.98	-989.48	-58.82	-155.91	-50.9	-15.04	92.73	32.79	64.22	34.7	10.73	14.39	12.32	14.22
EV/EBIT Low	7.08	15.73	-252.02	-34.22	-53.79	-12.1	-5.81	43.65	5.49	13.86	2.31	3.62	5.79	7.32	6.85
Last Price	2.98	2.73	5.73	6.23	13.05	4	2.01	1.38	3.08	0.75	1.48	1.09	2.02	1.98	2.75
High Price	3.08	7.07	9.18	9.09	16.2	14.47	4.75	2.33	3.6	3.21	2.36	1.8	2.28	2.64	3.36
Enterprise Value Average	17	36	35	63	98	79	34	22	22	30	13	15	20	28	33
Enterprise Value High	26	62	81	83	164	160	58	32	54	52	37	27	31	36	46
Enterprise Value Low	15	20	21	48	57	38	22	15	9	11	2	9	12	22	22

Shares Outstanding	9	9	9	10	11	11	12	15	15	15	18	18	14	15	14
Diluted Weighted Avg Shares	9	9	9	10	11	12	11	15	15	15	18	18	16	15	15
Basic Weighted Avg Shares	9	9	9	9	11	11	11	14	15	15	17	18	15	14	14
Revenue per Share	4.98	4.97	4.75	4.53	4.59	5.39	2.28	1.09	0.81	0.66	0.5	0.59	0.78	0.84	0.83
EBITDA per Share	0.34	0.26	0.14	0.01	0.05	-0.04	-0.12	0.09	0.14	0.1	0.1	0.17	0.19	0.25	0.26
Operating Income per Share	0.24	0.15	-0.01	-0.15	-0.1	-0.28	-0.34	0.03	0.11	0.05	0.06	0.14	0.14	0.2	0.23
Basic EPS, GAAP	0.16	0.04	-0.15	-0.17	-0.17	-0.8	-1.09	0.14	-0.05	-0.28	0.09	0.45	0.11	0.17	0.19
Basic EPS from Cont Ops	0.16	0.04	-0.12	-0.16	-0.16	-0.76	-0.98	0.16	-0.05	-0.28	0.09	0.45	0.11	0.17	0.19
Diluted EPS, GAAP	0.16	0.04	-0.14	-0.16	-0.17	-0.77	-1.09	0.13	-0.05	-0.28	0.08	0.45	0.1	0.17	0.19
Diluted EPS from Cont Ops	0.16	0.04	-0.12	-0.15	-0.15	-0.73	-0.98	0.15	-0.05	-0.28	0.08	0.45	0.1	0.17	0.19
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.18	0.14	0.08	-0.01	0.19	0.17	-0.48	-0.28	0.04	-0.02	0.09	0.08	0.19	0.2	0.23
Free Cash Flow per Basic Share	0.18	0.14	0.08	-0.01	0.19	0.17	-0.48	-0.28	0.04	-0.03	0.07	0.07	0.17	0.19	0.23
Cash & Equivalents per Share	0.11	0.07	0.11	0.3	0.57	0.08	0.04	0.1	0.15	0.2	0.48	0.43	0.35	0.54	0.68
Book Value per Share	2.48	2.52	2.37	2.04	1.63	0.74	-0.37	-0.16	-0.28	-0.56	-0.4	0.06	0.18	0.36	0.54
Tangible Book Value per Share	0.68	0.73	0.7	1.1	1.64	0.84	-0.2	0.44	0.28	0.02	0.32	0.73	0.66	0.86	0.96

RAVE Restaurant Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)