Revitalist Lifestyle and Wellness Ltd.

RVLWF

RVLWFRevitalist Lifestyle and Wellness Ltd. US flag

Other OTC

0.04

USD

- -

5.36MMarket Cap

Profitability (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -
Return on Assets (%)	- -	-230.96
Return on Capital (%)	- -	- -
Return on Invested Capital (%)	- -	- -
Gross Margin (%)	100	100
EBITDA Margin (%)	-391.6	-155.21
Operating Margin (%)	-420.91	-183.2
Incremental Operating Margin (%)	- -	- -
Pretax Margin (%)	-704.53	-306.07
Profit Margin (%)	-696.44	-298.55
Net Income to Common Margin (%)	-696.44	-298.55
Effective Tax Rate (%)	- -	- -
Dvd Payout Ratio (%)	- -	- -
Sustainable Growth Rate (%)	- -	- -

Credit (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Total Debt	6	10
ST Debt	1	5
LT Debt	5	5
Total Debt/EBITDA	-0.73	-1.4
Net Debt/EBITDA	0.48	-0.63
Total Debt/EBIT	-0.67	-1.18
Net Debt/EBIT	0.45	-0.53
EBITDA to Interest Expense	-17.89	-4.17
EBITDA-CapEx/Interest Expense	-18.7	-4.19
EBIT to Interest Expense	-19.23	-4.92
Interest Expense	- -	2
Common Equity/Total Assets	-10	-1,000.82
Long-Term Debt/Equity (%)	275.41	- -
Long-Term Debt/Capital (%)	110.1	-98.76
Long-Term Debt/Total Assets (%)	49.71	340.25
Total Debt/Equity (%)	314.56	-89.58
Total Debt/Capital (%)	125.75	-196.86
Total Debt/Total Assets (%)	56.78	678.25
Net Debt to Equity	-208.19	-40.45
Net Debt/Capital (%)	-496.1	-87.29
EBITDA	-8	-7
EBITDA-CapEx	-8	-7
Operating Income (Loss)	-9	-8

Liquidity (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Cash Ratio	1.17	0.01
Current Ratio	1.25	0.06
Quick Ratio	1.21	0.04
CFO/Avg Current Liab	- -	-0.91
Common Equity/Total Assets	-10	-1,000.82
Long-Term Debt/Equity (%)	275.41	- -
Long-Term Debt/Capital (%)	110.1	-98.76
Long-Term Debt/Total Assets (%)	49.71	340.25
Total Debt/Equity (%)	314.56	-89.58
Total Debt/Capital (%)	125.75	-196.86
Total Debt/Total Assets (%)	56.78	678.25
CFO/Total Liabilities	-41.59	-39.46
CFO/CapEx	-9.62	-144.29
Altman's Z-Score	-4.62	-48.44

Working Capital (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Accounts Receivable Turnover	- -	33.43
Days Sales Outstanding	- -	10.92
Inventory Turnover	- -	- -
Days Inventory Outstanding	- -	- -
Accounts Payable Turnover	- -	- -
Accounts Payable Turnover Days	- -	- -
Cash Conversion Cycle	- -	- -
Inventory to Cash Days	- -	- -
Inventories	- -	- -
Raw Materials	- -	- -
Work In Process	- -	- -
Finished Goods	- -	- -
Other Inventory	- -	- -

Enterprise Value (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Market Capitalization	10	2
- Cash & Cash Equivalents	4	- -
+ Preferred Equity and Hybrid Capital	- -	- -
+ Minority/Non Controlling Interest	- -	- -
+ Total Debt	6	10
Enterprise Value	12	11
Total Capital	5	-5
Total Debt/Capital (%)	125.75	-196.86
Total Debt / EV	0.48	0.89
EV/Sales	5.92	2.44
EV/EBITDA	- -	- -
EV/EBIT	- -	- -
EV/Cash Flow to Firm	- -	- -
EV/Free Cash Flow to Firm	- -	- -
Diluted Market Cap	10	2
Diluted Enterprise Value	12	11
EV per Share	0.23	0.16
TTM Sales	2	5
TTM EBITDA	-8	-7
TTM Operating Income	-9	-8
TTM Cash Flow to Firm	-3	-3
TTM Free Cash Flow to Firm	-3	-3

Multiples (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Price/Free Cash Flow	-3.3	-0.34
EV/EBIT	- -	- -
Enterprise Value	12	11
Low Price	0.09	0.02
EV/Sales	5.92	2.44
EV/EBITDA	- -	- -
Price/Earnings	- -	- -
Price/Earnings Average	-1.54	-0.44
Price/Earnings High	-3.42	-3.78
Price/Earnings Low	-0.33	-0.12
Price/Book Value	-10.07	-0.11
Price/Book Value Average	-21.4	-0.41
Price/Book Value High	-47.62	-3.52
Price/Book Value Low	-4.6	-0.11
Price/Tangible Book Value	133.93	-0.15
Price/Tangible Book Value Average	284.51	-0.54
Price/Tangible Book Value High	633.07	-4.66
Price/Tangible Book Value Low	61.18	-0.15
Price/Sales	5.04	0.36
Price/Sales Average	10.7	1.31
Price/Sales High	23.82	11.28
Price/Sales Low	2.3	0.36
Price/Cash Flow	-2.96	-0.34
Price/Cash Flow Average	-6.28	-1.22
Price/Cash Flow High	-13.97	-10.43
Price/Cash Flow Low	-1.35	-0.34
Price/Free Cash Flow Average	-7.01	-1.22
Price/Free Cash Flow High	-15.59	-10.5
Price/Free Cash Flow Low	-1.51	-0.34
EV/Sales Average	11.58	3.39
EV/Sales High	24.7	13.35
EV/Sales Low	3.18	2.44
EV/EBITDA Average	-2.96	-2.19
EV/EBITDA High	-6.31	-8.6
EV/EBITDA Low	-0.81	-1.57
EV/EBIT Average	-2.75	-1.85
EV/EBIT High	-5.87	-7.29
EV/EBIT Low	-0.76	-1.33
Last Price	0.2	0.02
High Price	0.93	0.76
Enterprise Value Average	24	15
Enterprise Value High	51	61
Enterprise Value Low	7	11

Profitability (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -
Return on Assets (%)	- -	-230.96
Return on Capital (%)	- -	- -
Return on Invested Capital (%)	- -	- -
Gross Margin (%)	100	100
EBITDA Margin (%)	-391.6	-155.21
Operating Margin (%)	-420.91	-183.2
Incremental Operating Margin (%)	- -	- -
Pretax Margin (%)	-704.53	-306.07
Profit Margin (%)	-696.44	-298.55
Net Income to Common Margin (%)	-696.44	-298.55
Effective Tax Rate (%)	- -	- -
Dvd Payout Ratio (%)	- -	- -
Sustainable Growth Rate (%)	- -	- -

Credit (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Total Debt	6	10
ST Debt	1	5
LT Debt	5	5
Total Debt/EBITDA	-0.73	-1.4
Net Debt/EBITDA	0.48	-0.63
Total Debt/EBIT	-0.67	-1.18
Net Debt/EBIT	0.45	-0.53
EBITDA to Interest Expense	-17.89	-4.17
EBITDA-CapEx/Interest Expense	-18.7	-4.19
EBIT to Interest Expense	-19.23	-4.92
Interest Expense	- -	2
Common Equity/Total Assets	-10	-1,000.82
Long-Term Debt/Equity (%)	275.41	- -
Long-Term Debt/Capital (%)	110.1	-98.76
Long-Term Debt/Total Assets (%)	49.71	340.25
Total Debt/Equity (%)	314.56	-89.58
Total Debt/Capital (%)	125.75	-196.86
Total Debt/Total Assets (%)	56.78	678.25
Net Debt to Equity	-208.19	-40.45
Net Debt/Capital (%)	-496.1	-87.29
EBITDA	-8	-7
EBITDA-CapEx	-8	-7
Operating Income (Loss)	-9	-8

Liquidity (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Cash Ratio	1.17	0.01
Current Ratio	1.25	0.06
Quick Ratio	1.21	0.04
CFO/Avg Current Liab	- -	-0.91
Common Equity/Total Assets	-10	-1,000.82
Long-Term Debt/Equity (%)	275.41	- -
Long-Term Debt/Capital (%)	110.1	-98.76
Long-Term Debt/Total Assets (%)	49.71	340.25
Total Debt/Equity (%)	314.56	-89.58
Total Debt/Capital (%)	125.75	-196.86
Total Debt/Total Assets (%)	56.78	678.25
CFO/Total Liabilities	-41.59	-39.46
CFO/CapEx	-9.62	-144.29
Altman's Z-Score	-4.62	-48.44

Working Capital (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Accounts Receivable Turnover	- -	33.43
Days Sales Outstanding	- -	10.92
Inventory Turnover	- -	- -
Days Inventory Outstanding	- -	- -
Accounts Payable Turnover	- -	- -
Accounts Payable Turnover Days	- -	- -
Cash Conversion Cycle	- -	- -
Inventory to Cash Days	- -	- -
Inventories	- -	- -
Raw Materials	- -	- -
Work In Process	- -	- -
Finished Goods	- -	- -
Other Inventory	- -	- -

Enterprise Value (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Market Capitalization	10	2
- Cash & Cash Equivalents	4	- -
+ Preferred Equity and Hybrid Capital	- -	- -
+ Minority/Non Controlling Interest	- -	- -
+ Total Debt	6	10
Enterprise Value	12	11
Total Capital	5	-5
Total Debt/Capital (%)	125.75	-196.86
Total Debt / EV	0.48	0.89
EV/Sales	5.92	2.44
EV/EBITDA	- -	- -
EV/EBIT	- -	- -
EV/Cash Flow to Firm	- -	- -
EV/Free Cash Flow to Firm	- -	- -
Diluted Market Cap	10	2
Diluted Enterprise Value	12	11
EV per Share	0.23	0.16
TTM Sales	2	5
TTM EBITDA	-8	-7
TTM Operating Income	-9	-8
TTM Cash Flow to Firm	-3	-3
TTM Free Cash Flow to Firm	-3	-3

Multiples (CAD)

API ChatGPT

	2021 Y	2022 Y
As of date	12/31/2021	12/31/2022

Price/Free Cash Flow	-3.3	-0.34
EV/EBIT	- -	- -
Enterprise Value	12	11
Low Price	0.09	0.02
EV/Sales	5.92	2.44
EV/EBITDA	- -	- -
Price/Earnings	- -	- -
Price/Earnings Average	-1.54	-0.44
Price/Earnings High	-3.42	-3.78
Price/Earnings Low	-0.33	-0.12
Price/Book Value	-10.07	-0.11
Price/Book Value Average	-21.4	-0.41
Price/Book Value High	-47.62	-3.52
Price/Book Value Low	-4.6	-0.11
Price/Tangible Book Value	133.93	-0.15
Price/Tangible Book Value Average	284.51	-0.54
Price/Tangible Book Value High	633.07	-4.66
Price/Tangible Book Value Low	61.18	-0.15
Price/Sales	5.04	0.36
Price/Sales Average	10.7	1.31
Price/Sales High	23.82	11.28
Price/Sales Low	2.3	0.36
Price/Cash Flow	-2.96	-0.34
Price/Cash Flow Average	-6.28	-1.22
Price/Cash Flow High	-13.97	-10.43
Price/Cash Flow Low	-1.35	-0.34
Price/Free Cash Flow Average	-7.01	-1.22
Price/Free Cash Flow High	-15.59	-10.5
Price/Free Cash Flow Low	-1.51	-0.34
EV/Sales Average	11.58	3.39
EV/Sales High	24.7	13.35
EV/Sales Low	3.18	2.44
EV/EBITDA Average	-2.96	-2.19
EV/EBITDA High	-6.31	-8.6
EV/EBITDA Low	-0.81	-1.57
EV/EBIT Average	-2.75	-1.85
EV/EBIT High	-5.87	-7.29
EV/EBIT Low	-0.76	-1.33
Last Price	0.2	0.02
High Price	0.93	0.76
Enterprise Value Average	24	15
Enterprise Value High	51	61
Enterprise Value Low	7	11

Shares Outstanding	68	68
Diluted Weighted Avg Shares	53	68
Basic Weighted Avg Shares	53	68
Revenue per Share	0.04	0.07
EBITDA per Share	-0.15	-0.1
Operating Income per Share	-0.16	-0.12
Basic EPS, GAAP	-0.27	-0.2
Basic EPS from Cont Ops	-0.27	-0.2
Diluted EPS, GAAP	-0.27	-0.2
Diluted EPS from Cont Ops	-0.27	-0.2
Dividend per Share	- -	- -
Cash Flow per Share	-0.07	-0.07
Free Cash Flow per Basic Share	-0.07	-0.07
Cash & Equivalents per Share	0.07	- -
Book Value per Share	-0.02	-0.22
Tangible Book Value per Share	- -	-0.16

Revitalist Lifestyle and Wellness Ltd.

Profitability (CAD)

Credit (CAD)

Liquidity (CAD)

Working Capital (CAD)

Enterprise Value (CAD)

Multiples (CAD)

Profitability (CAD)

Credit (CAD)

Liquidity (CAD)

Working Capital (CAD)

Enterprise Value (CAD)

Multiples (CAD)

Per Share Data Items (CAD)