RBC Life Sciences, Inc. Financial Ratios — RBCL Stock

Profitability (USD)

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-4.7	-0.97	4.93	4.97	3.31	10.32	8.3	-1.74	3.02	-0.38	-1.96	-2.81	-3.6	-5.44	-6.8
Return on Capital (%)	- -	- -	-10.22	-12.15	-9.73	-43.75	-65.54	- -	-30.19	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	8.72	10.59	7.05	19.68	16.02	- -	5.67	- -	- -	- -	- -	- -	- -
Gross Margin (%)	65.55	67.42	64.08	61.39	60.46	55.12	50.95	51.36	48.61	50.32	50.21	47.16	55.32	55.25	52.82
EBITDA Margin (%)	1.93	3.97	6.8	7.56	7.38	12.07	10.61	1.19	5.62	1.53	-1.28	-0.14	-0.16	-8.25	-0.98
Operating Margin (%)	-0.65	0.62	3.56	4.49	4.45	10.72	9.38	-0.64	3.71	-0.25	-3.6	-2.45	-2.21	-10.31	-2.59
Incremental Operating Margin (%)	- -	-4.42	427.61	20.02	4.11	36.24	-1.39	- -	37.23	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-2.36	-1.44	2.94	3.2	3.29	9.95	8.8	-1.3	3.17	-0.74	-2.34	-2.89	-2.55	-3.47	-2.59
Profit Margin (%)	-2.29	-0.58	2.94	3.06	2.01	6.26	5.31	-1.34	1.98	-0.25	-1.44	-1.96	-2.13	-3.04	-2.93
Net Income to Common Margin (%)	-2.29	-0.58	2.94	3.06	2.01	6.26	5.31	-1.34	1.98	-0.25	-1.44	-1.96	-2.13	-3.04	-2.93
Effective Tax Rate (%)	- -	- -	- -	4.32	38.92	37.06	39.63	- -	37.42	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
Total Debt	5	4	3	3	3	2	2	2	2	2	2	1	1	- -	- -
ST Debt	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	3	3	3	3	3	2	2	2	2	2	1	1	1	- -	- -
Total Debt/EBITDA	9.8	4.98	2.64	2.21	1.89	0.72	0.68	6.93	1.2	3.97	-4.8	-37.12	-25.05	- -	- -
Net Debt/EBITDA	8.46	4.29	1.79	1.05	-0.12	-1.24	-0.86	-6.49	-1.47	-4.89	7.3	65.96	17.3	0.72	5.85
Total Debt/EBIT	-29.15	31.83	5.04	3.71	3.13	0.8	0.77	-12.86	1.82	-24.37	-1.7	-2.16	-1.82	- -	- -
Net Debt/EBIT	-25.16	27.38	3.42	1.76	-0.2	-1.39	-0.97	12.03	-2.23	30.06	2.59	3.84	1.26	0.58	2.21
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	18.43	1.8	10.38	3.11	-2.55	-0.33	-0.47	-48.41	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	15.05	-5.11	9.31	0.61	-8.92	-2.72	-11.7	-52.75	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	16.29	-0.97	6.84	-0.51	-7.18	-5.6	-6.53	-60.51	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-79.79	-84.16	-75.49	-61.7	-54.2	-29.75	-20.65	-23.73	-21.04	-20.88	-23.94	-27.44	-33.85	-54.5	-63.07
Long-Term Debt/Equity (%)	108.76	76.86	63.94	57.22	45.37	28.98	21.86	20.57	17.49	15.67	14.17	12.61	10.76	- -	- -
Long-Term Debt/Capital (%)	-81.17	-53.6	-53.69	-60.91	-58.23	-65.23	-108.81	-80.17	-88	-70.15	-48.75	-32.81	-21.19	- -	- -
Long-Term Debt/Total Assets (%)	31.24	27.04	24.75	22.09	18.65	11.46	10.38	10.19	9.42	8.21	7.49	6.48	5.67	- -	- -
Total Debt/Equity (%)	143.81	95.82	75.92	65.92	53.93	30.77	23.4	22.26	19.2	17.51	16.24	14.96	13.49	- -	- -
Total Debt/Capital (%)	-107.33	-66.83	-63.75	-70.17	-69.21	-69.25	-116.47	-86.76	-96.59	-78.42	-55.86	-38.95	-26.56	- -	- -
Total Debt/Total Assets (%)	41.31	33.71	29.39	25.44	22.17	12.17	11.11	11.03	10.34	9.18	8.58	7.69	7.1	- -	- -
Net Debt to Equity	124.15	82.42	51.56	31.24	-3.49	-53.27	-29.58	-20.83	-23.53	-21.61	-24.7	-26.59	-9.32	-18.4	-20.63
Net Debt/Capital (%)	-80.8	-52.57	-35.95	-24.29	2.58	41.46	40.48	30.3	37.59	35.16	35.28	33.25	12.66	19.06	17.54
EBITDA	- -	1	1	1	2	3	3	- -	2	- -	- -	- -	- -	-2	- -
EBITDA-CapEx	- -	1	1	1	1	2	3	-1	1	- -	-1	- -	-1	-2	- -
Operating Income (Loss)	- -	- -	1	1	1	3	3	- -	1	- -	-1	-1	-1	-3	-1

Liquidity (USD)

API Chat

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
Cash Ratio	0.14	0.12	0.26	0.34	0.64	0.72	0.65	0.61	0.73	0.6	0.65	0.56	0.31	0.49	0.44
Current Ratio	0.66	0.8	1.03	1.23	1.39	1.4	1.69	1.71	1.96	1.87	1.85	1.66	1.45	2.63	2.28
Quick Ratio	0.18	0.17	0.36	0.41	0.71	0.79	0.71	0.69	0.82	0.69	0.79	0.7	0.53	0.9	0.78
CFO/Avg Current Liab	0.27	0.07	0.24	0.18	0.42	0.65	-0.11	0.02	0.09	0.02	0.07	0.05	-0.1	-0.94	0.05
Common Equity/Total Assets	-79.79	-84.16	-75.49	-61.7	-54.2	-29.75	-20.65	-23.73	-21.04	-20.88	-23.94	-27.44	-33.85	-54.5	-63.07
Long-Term Debt/Equity (%)	108.76	76.86	63.94	57.22	45.37	28.98	21.86	20.57	17.49	15.67	14.17	12.61	10.76	- -	- -
Long-Term Debt/Capital (%)	-81.17	-53.6	-53.69	-60.91	-58.23	-65.23	-108.81	-80.17	-88	-70.15	-48.75	-32.81	-21.19	- -	- -
Long-Term Debt/Total Assets (%)	31.24	27.04	24.75	22.09	18.65	11.46	10.38	10.19	9.42	8.21	7.49	6.48	5.67	- -	- -
Total Debt/Equity (%)	143.81	95.82	75.92	65.92	53.93	30.77	23.4	22.26	19.2	17.51	16.24	14.96	13.49	- -	- -
Total Debt/Capital (%)	-107.33	-66.83	-63.75	-70.17	-69.21	-69.25	-116.47	-86.76	-96.59	-78.42	-55.86	-38.95	-26.56	- -	- -
Total Debt/Total Assets (%)	41.31	33.71	29.39	25.44	22.17	12.17	11.11	11.03	10.34	9.18	8.58	7.69	7.1	- -	- -
CFO/Total Liabilities	15.68	4.34	13.94	10.45	25.93	39.07	-8.4	1.69	6.43	1.4	5.24	3.45	-8.03	-124.48	4.06
CFO/CapEx	4.31	7.47	10.23	7.32	4.27	5.47	-1.48	0.14	3.34	0.36	0.55	1.1	-0.57	-23.63	1.05
Altman's Z-Score	1.2	1.55	1.45	2.85	1.95	3.2	3.25	1.89	2.67	2.21	1.58	1.68	1.82	1.55	2.28

Working Capital (USD)

API Chat

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
Accounts Receivable Turnover	54.98	102.86	60.39	49.15	63.45	53.07	52.76	47.87	52.74	52.82	34.4	28.55	25.78	19.47	21.64
Days Sales Outstanding	6.64	3.55	6.04	7.43	5.75	6.88	6.92	7.63	6.92	6.91	10.61	12.79	14.16	18.75	16.87
Inventory Turnover	3.81	2.74	2.86	2.58	2.76	3.29	2.86	2.19	2.71	2.4	2.17	2.63	2.54	2.4	2.89
Days Inventory Outstanding	95.83	133.21	127.57	141.66	132.24	110.98	127.65	166.36	134.78	152.28	168.01	138.66	143.61	151.97	126.48
Accounts Payable Turnover	7.28	6.37	7.73	8.72	7.47	10.21	8.16	6.25	7.39	7.12	6.09	8.71	6.27	5.74	8.27
Accounts Payable Turnover Days	50.12	57.34	47.21	41.84	48.89	35.75	44.7	58.44	49.37	51.27	59.93	41.9	58.18	63.54	44.14
Cash Conversion Cycle	52.35	79.42	86.41	107.24	89.11	82.11	89.86	115.55	92.33	107.91	118.7	109.55	99.59	107.17	99.21
Inventory to Cash Days	-89.19	-129.67	-121.53	-134.23	-126.49	-104.1	-120.73	-158.74	-127.86	-145.37	-157.4	-125.88	-129.45	-133.23	-109.62
Inventories	2	2	2	4	3	5	6	5	5	6	5	5	5	4	4
Raw Materials	- -	- -	- -	- -	- -	1	1	1	1	1	- -	1	1	1	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1	2	1	3	2	4	5	4	5	6	5	5	4	3	4
Other Inventory	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
Market Capitalization	1	11	5	21	6	24	16	7	9	6	2	3	3	1	1
- Cash & Cash Equivalents	1	1	1	2	3	6	5	4	4	4	4	4	2	1	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	4	3	3	3	2	2	2	2	2	2	1	1	- -	- -
Enterprise Value	5	14	7	23	6	20	13	5	6	4	- -	1	2	-1	-1
Total Capital	-4	-5	-5	-5	-4	-3	-2	-2	-2	-2	-3	-3	-4	-6	-7
Total Debt/Capital (%)	-107.33	-66.83	-63.75	-70.17	-69.21	-69.25	-116.47	-86.76	-96.59	-78.42	-55.86	-38.95	-26.56	- -	- -
Total Debt / EV	0.86	0.26	0.44	0.14	0.52	0.12	0.16	0.43	0.29	0.41	-12.1	1.29	0.54	- -	- -
EV/Sales	0.22	0.77	0.4	1.17	0.27	0.73	0.44	0.19	0.23	0.15	- -	0.04	0.07	- -	- -
EV/EBITDA	11.45	19.44	5.93	15.53	3.66	6.09	4.17	16.25	4.09	9.7	- -	- -	- -	- -	- -
EV/EBIT	- -	124.18	11.32	26.12	6.06	6.85	4.72	- -	6.2	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.32	46.72	7.73	27.91	2.81	4.39	- -	14.66	10.11	24.47	- -	2.82	- -	- -	- -
EV/Free Cash Flow to Firm	3.5	41.21	7.05	24.56	2.28	3.71	- -	3.29	8.06	8.08	- -	1.64	3.82	- -	- -
Diluted Market Cap	1	11	5	23	7	26	17	7	9	6	2	3	3	1	1
Diluted Enterprise Value	5	14	8	24	6	22	14	5	7	4	- -	1	2	-1	-1
EV per Share	3.84	7.52	3.68	11.33	2.9	9.73	6.27	2.19	2.94	1.9	- -	0.47	0.95	- -	- -
TTM Sales	24	18	18	19	22	27	30	25	28	28	25	25	28	24	26
TTM EBITDA	- -	1	1	1	2	3	3	- -	2	- -	- -	- -	- -	-2	- -
TTM Operating Income	- -	- -	1	1	1	3	3	- -	1	- -	-1	-1	-1	-3	-1
TTM Cash Flow to Firm	1	- -	1	1	2	5	-1	- -	1	- -	1	- -	-1	-4	- -
TTM Free Cash Flow to Firm	2	- -	1	1	3	5	- -	1	1	1	1	1	1	-4	- -

Multiples (USD)

API Chat

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
Price/Free Cash Flow	0.91	32.6	5.15	24.56	2.57	4.86	-61.4	5.2	12.68	13.36	1.78	6.13	6.16	-0.14	2.18
EV/EBIT	- -	124.18	11.32	26.12	6.06	6.85	4.72	- -	6.2	- -	- -	- -	- -	- -	- -
Enterprise Value	5	14	7	23	6	20	13	5	6	4	- -	1	2	-1	-1
Low Price	0.64	0.71	1.71	2.14	3	3	3.71	1.57	2.86	2.86	0.1	0.5	0.46	0.25	0.1
EV/Sales	0.22	0.77	0.4	1.17	0.27	0.73	0.44	0.19	0.23	0.15	- -	0.04	0.07	- -	- -
EV/EBITDA	11.45	19.44	5.93	15.53	3.66	6.09	4.17	16.25	4.09	9.7	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	9.58	35.81	13.87	14.11	10.04	- -	15.78	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-5.25	-43.35	14.38	20.84	34.1	11.19	12.64	-33.79	17.19	-121.03	-2.74	-6.73	-4.03	-2.54	-0.79
Price/Earnings High	-10.38	-121.3	38.86	67.75	72.62	18.94	18.98	-46.74	23.11	-155.46	-19.31	-8.87	-6.79	-4.44	-1.46
Price/Earnings Low	-1.61	-12.63	6.37	7.25	13.87	3.62	4.93	-10.28	11.28	-88.92	-0.64	-2.22	-1.69	-0.75	-0.29
Price/Book Value	-0.16	-1.22	-0.61	-2.71	-0.82	-4.19	-3.98	-1.52	-2.28	-1.62	-0.52	-0.71	-0.53	-0.09	-0.1
Price/Book Value Average	-0.33	-0.51	-0.92	-1.58	-2.01	-3.32	-5	-2.56	-2.48	-2.2	-0.23	-0.7	-0.45	-0.31	-0.09
Price/Book Value High	-0.65	-1.43	-2.48	-5.12	-4.29	-5.62	-7.51	-3.54	-3.34	-2.83	-1.62	-0.92	-0.76	-0.54	-0.16
Price/Book Value Low	-0.1	-0.15	-0.41	-0.55	-0.82	-1.07	-1.95	-0.78	-1.63	-1.62	-0.05	-0.23	-0.19	-0.09	-0.03
Price/Tangible Book Value	1.91	8.22	2.65	8.26	1.89	4.66	2.29	0.98	1.17	0.84	0.31	0.51	0.47	0.1	0.13
Price/Tangible Book Value Average	4.01	3.44	3.97	4.81	4.66	3.69	2.88	1.64	1.27	1.15	0.14	0.5	0.39	0.33	0.12
Price/Tangible Book Value High	7.92	9.62	10.74	15.64	9.92	6.25	4.33	2.27	1.71	1.48	0.97	0.66	0.66	0.58	0.22
Price/Tangible Book Value Low	1.23	1	1.76	1.67	1.89	1.19	1.12	0.5	0.84	0.84	0.03	0.17	0.17	0.1	0.04
Price/Sales	0.06	0.6	0.28	1.09	0.28	0.88	0.53	0.27	0.31	0.22	0.09	0.14	0.1	0.02	0.03
Price/Sales Average	0.12	0.25	0.42	0.64	0.69	0.7	0.67	0.45	0.34	0.3	0.04	0.13	0.09	0.08	0.02
Price/Sales High	0.24	0.7	1.14	2.07	1.46	1.19	1.01	0.63	0.46	0.39	0.28	0.17	0.14	0.14	0.04
Price/Sales Low	0.04	0.07	0.19	0.22	0.28	0.23	0.26	0.14	0.22	0.22	0.01	0.04	0.04	0.02	0.01
Price/Cash Flow	1.13	36.42	5.4	26.04	2.9	5.28	-18.61	42.51	16.15	50.74	4.99	11.69	-4.73	-0.13	4.27
Price/Cash Flow Average	2.36	15.24	8.11	15.15	7.14	4.18	-23.41	71.46	17.6	69.06	2.23	11.43	-4	-0.44	3.82
Price/Cash Flow High	4.66	42.64	21.9	49.26	15.21	7.08	-35.17	98.86	23.67	88.7	15.67	15.08	-6.73	-0.78	7.11
Price/Cash Flow Low	0.72	4.44	3.59	5.27	2.9	1.35	-9.13	21.74	11.55	50.74	0.52	3.77	-1.67	-0.13	1.42
Price/Free Cash Flow Average	1.91	13.64	7.74	14.29	6.33	3.85	-77.27	8.75	13.81	18.19	0.79	5.99	5.21	-0.46	1.95
Price/Free Cash Flow High	3.78	38.17	20.91	46.46	13.47	6.52	-116.07	12.1	18.57	23.36	5.58	7.91	8.77	-0.81	3.64
Price/Free Cash Flow Low	0.59	3.97	3.43	4.97	2.57	1.24	-30.13	2.66	9.06	13.36	0.18	1.98	2.18	-0.14	0.73
EV/Sales Average	0.28	0.42	0.54	0.72	0.68	0.55	0.58	0.38	0.26	0.23	0.05	0.04	0.06	0.02	- -
EV/Sales High	0.4	0.87	1.26	2.15	1.45	1.04	0.92	0.55	0.38	0.32	0.18	0.08	0.12	0.08	- -
EV/Sales Low	0.2	0.24	0.31	0.3	0.27	0.08	0.17	0.06	0.14	0.15	- -	- -	0.01	- -	- -
EV/EBITDA Average	14.72	10.62	8.01	9.48	9.17	4.57	5.47	31.74	4.59	14.97	4.22	-26.63	-36.3	-0.22	3.48
EV/EBITDA High	20.82	22.03	18.59	28.46	19.66	8.59	8.65	46.39	6.68	20.62	-14.38	-56.16	-72.91	-0.92	1.45
EV/EBITDA Low	10.38	6.13	4.55	3.98	3.66	0.64	1.61	5.14	2.51	9.7	6.58	35.43	-5.13	0.45	4.97
EV/EBIT Average	-43.75	67.87	15.29	15.94	15.19	5.14	6.19	-58.85	6.96	-92.01	1.5	-1.55	-2.63	-0.17	1.31
EV/EBIT High	-61.89	140.7	35.49	47.85	32.58	9.66	9.78	-86.03	10.12	-126.73	-5.11	-3.27	-5.29	-0.74	0.55
EV/EBIT Low	-30.87	39.18	8.68	6.69	6.06	0.72	1.82	-9.53	3.8	-59.62	2.34	2.06	-0.37	0.36	1.88
Last Price	1	5.86	2.57	10.57	3	11.71	7.56	3.07	4	2.86	1	1.55	1.3	0.25	0.3
High Price	4.14	6.86	10.43	20	15.71	15.71	14.29	7.14	5.86	5	3.14	2	1.85	1.49	0.5
Enterprise Value Average	7	8	10	14	15	15	18	9	7	7	-1	1	2	- -	-1
Enterprise Value High	10	16	23	42	31	28	28	14	11	9	5	2	3	2	- -
Enterprise Value Low	5	4	6	6	6	2	5	2	4	4	-2	-1	- -	-1	-1

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
Shares Outstanding	1	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Diluted Weighted Avg Shares	1	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Basic Weighted Avg Shares	1	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Revenue per Share	17.38	9.74	9.13	9.65	10.76	13.25	14.17	11.37	12.8	12.8	11.32	11.48	12.78	11.01	11.65
EBITDA per Share	0.34	0.39	0.62	0.73	0.79	1.6	1.5	0.14	0.72	0.2	-0.14	-0.02	-0.02	-0.91	-0.11
Operating Income per Share	-0.11	0.06	0.33	0.43	0.48	1.42	1.33	-0.07	0.47	-0.03	-0.41	-0.28	-0.28	-1.14	-0.3
Basic EPS, GAAP	-0.4	-0.06	0.27	0.3	0.22	0.83	0.75	-0.15	0.25	-0.03	-0.16	-0.23	-0.27	-0.34	-0.34
Basic EPS from Cont Ops	-0.42	-0.1	0.27	0.3	0.22	0.83	0.75	-0.15	0.25	-0.03	-0.16	-0.23	-0.27	-0.34	-0.34
Diluted EPS, GAAP	-0.4	-0.06	0.26	0.28	0.2	0.76	0.71	-0.15	0.25	-0.03	-0.16	-0.23	-0.27	-0.34	-0.34
Diluted EPS from Cont Ops	-0.42	-0.1	0.26	0.28	0.2	0.76	0.71	-0.15	0.25	-0.03	-0.16	-0.23	-0.27	-0.34	-0.34
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.89	0.16	0.48	0.41	1.03	2.22	-0.41	0.07	0.25	0.06	0.2	0.13	-0.27	-1.92	0.07
Free Cash Flow per Basic Share	0.68	0.14	0.43	0.35	0.79	1.81	-0.68	-0.45	0.17	-0.1	-0.16	0.01	-0.76	-2	- -
Cash & Equivalents per Share	0.45	0.27	0.53	0.85	1.6	3.12	2.32	1.81	1.92	1.74	1.75	1.69	0.87	0.66	0.66
Book Value per Share	-6.35	-4.81	-4.21	-3.9	-3.67	-2.79	-1.9	-2.02	-1.75	-1.77	-1.94	-2.17	-2.45	-2.78	-3.12
Tangible Book Value per Share	0.52	0.71	0.97	1.28	1.58	2.51	3.3	3.14	3.42	3.39	3.23	3.03	2.79	2.58	2.24

RBC Life Sciences, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)