Samsara Luggage, Inc. Financial Ratios — SAML Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-480.92	-8,543.63	-7,304.95	-12,197.69	-879.18	-226.77	-251.41	-321.06	-504.04	-272.73	-640.44	-363.99	-80.67
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.11	39.1	15.07	29.8	42.38
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-293.68	-310.26	-568.12	-116.99	-138.23
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-293.84	-310.47	-568.41	-117.25	-138.23
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-484.13	-243.59	-1,106.38	-205.47	-39.89
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-484.13	-243.59	-1,106.38	-205.47	-39.89
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-484.13	-243.59	-1,106.38	-205.47	-39.89
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	1	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
LT Debt	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	-0.38	-0.98	-2.28	-3.55	-0.73	-1.88	-3.31	-2.76	-0.13	-0.2	-0.13	-0.9	-2.8
Net Debt/EBITDA	- -	-0.36	-0.97	-2.27	-3.54	-0.57	-1.77	-3.31	-2.76	0.12	-0.16	0.29	-0.77	-2.78
Total Debt/EBIT	- -	-0.38	-0.98	-2.28	-3.55	-0.73	-1.88	-3.28	-2.76	-0.13	-0.2	-0.13	-0.89	-2.8
Net Debt/EBIT	- -	-0.36	-0.97	-2.27	-3.54	-0.57	-1.77	-3.28	-2.75	0.12	-0.16	0.29	-0.77	-2.78
EBITDA to Interest Expense	- -	-321.98	-12.74	-4.46	-9.46	- -	- -	- -	- -	-6.07	-2.85	-17.98	-1.1	-2.2
EBITDA-CapEx/Interest Expense	- -	-321.98	-12.74	-4.46	-9.46	- -	- -	- -	- -	-6.09	-2.85	-17.98	-1.1	-2.2
EBIT to Interest Expense	- -	-321.98	-12.74	-4.46	-9.46	- -	- -	- -	- -	-6.07	-2.85	-17.99	-1.1	-2.2
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	- -
Common Equity/Total Assets	-89.07	-6,459.25	-15,140.34	-29,881.29	-47,330.1	-660.12	-375.9	-2,327.43	-382.53	-835.1	-2,929.3	-1,043.4	-3,652.17	-106,191.67
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-80.09	-172.83	-119.75	-66.47	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	293.57	238.12	1,217.77	147.66	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	-62.46	-64.13	-64.23	-99.54	-136.48	-155.22	-100.41	-73.8	-21.03	-31.69	-36.68	-57.49	-66.01
Total Debt/Capital (%)	- -	-55.51	-102.08	-120.2	-787.33	-80.09	-172.83	-128.87	-72.2	-5.06	-4.81	-2.58	-10.8	-12.32
Total Debt/Total Assets (%)	- -	2,305.63	7,648.2	16,311.15	41,996.08	293.57	238.12	1,310.5	160.38	40.26	134.42	26.2	355.94	11,650
Net Debt to Equity	- -	-59.75	-63.29	-63.83	-99.44	-105.69	-146.12	-100.41	-73.77	19.09	-25.77	81.81	-49.63	-65.44
Net Debt/Capital (%)	- -	-51.85	-99.42	-118.59	-780.01	-52.53	-147.73	-128.87	-72.15	4.19	-3.88	5.3	-9.19	-12.2
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-1	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-1	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-1	- -

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	- -	0.03	0.01	- -	- -	3.08	0.91	- -	- -	0.26	0.05	0.49	0.07	0.01
Current Ratio	- -	0.03	0.01	- -	- -	4.64	5.25	0.04	- -	0.34	0.19	0.58	0.15	0.01
Quick Ratio	- -	0.03	0.01	- -	- -	3.08	4.53	0.04	- -	0.26	0.05	0.49	0.07	0.01
CFO/Avg Current Liab	- -	-2.46	-0.69	-0.27	-0.36	-1.99	-11.15	-0.86	-0.25	-0.77	-0.42	-0.61	-0.45	-0.1
Common Equity/Total Assets	-89.07	-6,459.25	-15,140.34	-29,881.29	-47,330.1	-660.12	-375.9	-2,327.43	-382.53	-835.1	-2,929.3	-1,043.4	-3,652.17	-106,191.67
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-80.09	-172.83	-119.75	-66.47	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	293.57	238.12	1,217.77	147.66	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	-62.46	-64.13	-64.23	-99.54	-136.48	-155.22	-100.41	-73.8	-21.03	-31.69	-36.68	-57.49	-66.01
Total Debt/Capital (%)	- -	-55.51	-102.08	-120.2	-787.33	-80.09	-172.83	-128.87	-72.2	-5.06	-4.81	-2.58	-10.8	-12.32
Total Debt/Total Assets (%)	- -	2,305.63	7,648.2	16,311.15	41,996.08	293.57	238.12	1,310.5	160.38	40.26	134.42	26.2	355.94	11,650
CFO/Total Liabilities	- -	-122.98	-45.13	-22.26	-30.36	-86.83	-49.28	-7.8	-7.4	-60.77	-54.48	-50.69	-36.44	-10.66
CFO/CapEx	- -	- -	- -	- -	- -	- -	-18.49	-1.64	-29.36	-183.33	- -	- -	- -	- -
Altman's Z-Score	- -	-365.12	-630.78	-985.9	-1,590.49	-22.68	-9.04	-46.81	-8.1	-16.58	-66.35	-21.3	-67.68	-1,799.08

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	234	172.5	2,342	722
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.56	2.12	0.16	0.51
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.4	2.05	2.37	6.6	2.68
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.45	178.02	153.85	55.28	136
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.63	4.15	2.35	14.6	0.28
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.45	88.04	155.2	25.01	1,287.83
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.01	91.53	0.76	30.43	-1,151.33
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	-43.45	-176.46	-151.73	-55.13	-135.49
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	4	4	20	1	1	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	1	1
Enterprise Value	- -	- -	- -	- -	- -	- -	1	4	5	20	1	1	1	2
Total Capital	- -	- -	- -	- -	- -	- -	- -	-1	-1	-5	-6	-10	-11	-11
Total Debt/Capital (%)	- -	-55.51	-102.08	-120.2	-787.33	-80.09	-172.83	-128.87	-72.2	-5.06	-4.81	-2.58	-10.8	-12.32
Total Debt / EV	- -	1.05	1.01	1.01	1	1.29	1.06	0.17	0.18	0.01	0.29	0.39	0.93	0.86
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.41	2.15	1.91	1.13	4.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.89	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.89	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	4	4	20	1	1	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	1	4	5	20	1	1	1	2
EV per Share	- -	0.77	2.89	5.88	13.28	4.83	5.93	46.4	59.14	42.21	1.83	0.51	0.46	0.18
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-1	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-1	-2	-1	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	-1	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	-1	- -	- -

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	-149.41	-31.49	-18.25	-1.26	-1.45	-0.29	-1.03
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	1	4	5	20	1	1	1	2
Low Price	- -	- -	- -	- -	- -	- -	- -	16.8	8.4	8.4	1.4	0.9	0.08	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.41	2.15	1.91	1.13	4.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	-141.24	-2.82	-5.94	-7.37	-1.15	-0.38	-1.93
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	-873.66	-19.54	-44.79	-30.42	-5.65	-1.18	-6.91
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	-4.11	-0.71	-1.25	-0.68	-0.3	-0.1	-0.5
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	-2.74	-1.87	-3.85	-0.12	-0.12	-0.02	-0.02
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	-41.11	-1.29	-3.6	-1.33	-0.43	-0.07	-0.02
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	-254.31	-8.93	-27.14	-5.51	-2.12	-0.22	-0.08
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	-1.2	-0.32	-0.76	-0.12	-0.11	-0.02	-0.01
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-4.89	-3.29	-16.79	-0.85	-1.76	-0.12	-0.11
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-73.31	-2.27	-15.69	-9.21	-6.26	-0.43	-0.13
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-453.48	-15.73	-118.35	-38.03	-30.91	-1.33	-0.47
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-2.13	-0.57	-3.3	-0.85	-1.66	-0.11	-0.03
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.76	1.65	3.57	0.22	0.65
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.74	17.95	12.67	0.78	0.77
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	216.83	74.11	62.54	2.42	2.76
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.05	1.65	3.35	0.2	0.2
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	-58.24	-30.42	-18.15	-1.26	-1.45	-0.29	-1.03
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-873	-21.02	-16.96	-13.68	-5.15	-1.01	-1.22
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-5,400.09	-145.5	-127.93	-56.49	-25.41	-3.13	-4.38
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-25.41	-5.29	-3.57	-1.26	-1.36	-0.25	-0.32
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	-2,239.7	-21.76	-17.05	-13.68	-5.15	-1.01	-1.22
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	-13,854.07	-150.63	-128.63	-56.49	-25.41	-3.13	-4.38
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	-65.2	-5.48	-3.59	-1.26	-1.36	-0.25	-0.32
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.39	18.45	11.01	1.69	4.61
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	216.48	74.61	60.88	3.32	6.6
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.7	2.15	1.7	1.1	4.04
EV/EBITDA Average	- -	-0.36	-0.97	-2.27	-3.54	-0.57	-1.77	-244.94	-11.27	-9.67	-5.95	-1.94	-1.44	-3.33
EV/EBITDA High	- -	-0.36	-0.97	-2.27	-3.54	-0.57	-1.77	-1,497.99	-61.65	-73.71	-24.05	-10.72	-2.84	-4.77
EV/EBITDA Low	- -	-0.36	-0.97	-2.27	-3.54	-0.57	-1.77	-10.34	-4.9	-1.94	-0.69	-0.3	-0.94	-2.92
EV/EBIT Average	- -	-0.36	-0.97	-2.27	-3.54	-0.57	-1.77	-243.12	-11.24	-9.66	-5.94	-1.94	-1.44	-3.33
EV/EBIT High	- -	-0.36	-0.97	-2.27	-3.54	-0.57	-1.77	-1,486.86	-61.47	-73.67	-24.03	-10.71	-2.83	-4.77
EV/EBIT Low	- -	-0.36	-0.97	-2.27	-3.54	-0.57	-1.77	-10.27	-4.89	-1.94	-0.69	-0.3	-0.94	-2.92
Last Price	- -	- -	- -	- -	- -	- -	- -	38.5	48.3	42.7	1.4	0.96	0.09	0.03
High Price	- -	- -	- -	- -	- -	- -	- -	3,570	231	301	63	16.8	0.99	0.11
Enterprise Value Average	- -	- -	- -	- -	- -	- -	1	54	4	18	9	4	2	2
Enterprise Value High	- -	- -	- -	- -	- -	- -	1	331	22	140	35	21	4	2
Enterprise Value Low	- -	- -	- -	- -	- -	- -	1	2	2	4	1	1	1	1

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	4	14
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	3	9
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	3	9
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.39	0.85	0.27	0.41	0.04
EBITDA per Share	-4.11	-2.13	-2.97	-2.59	-3.75	-8.54	-3.35	-2.39	-3.92	-4.08	-2.64	-1.53	-0.48	-0.06
Operating Income per Share	-4.11	-2.13	-2.97	-2.59	-3.75	-8.54	-3.36	-2.41	-3.93	-4.08	-2.64	-1.53	-0.48	-0.06
Basic EPS, GAAP	-4.11	-2.14	-3.2	-3.18	-4.14	-9.39	-3.99	-4.09	-11.82	-6.72	-2.07	-2.97	-0.84	-0.02
Basic EPS from Cont Ops	-4.11	-2.14	-3.2	-3.18	-4.14	-9.39	-3.99	-4.09	-11.82	-6.72	-2.07	-2.97	-0.84	-0.02
Diluted EPS, GAAP	-4.11	-2.14	-3.2	-3.18	-4.14	-9.39	-3.99	-4.09	-11.82	-6.72	-2.07	-2.97	-0.84	-0.02
Diluted EPS from Cont Ops	-4.11	-2.14	-3.2	-3.18	-4.14	-9.39	-3.99	-4.09	-11.82	-6.72	-2.07	-2.97	-0.84	-0.02
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-4.11	-1.62	-2.08	-2.06	-4.06	-5.81	-3.31	-0.66	-1.59	-2.35	-1.12	-0.66	-0.32	-0.03
Free Cash Flow per Basic Share	-4.11	-1.62	-2.08	-2.06	-4.06	-5.81	-3.49	-1.06	-1.64	-2.37	-1.12	-0.66	-0.32	-0.03
Cash & Equivalents per Share	- -	0.03	0.04	0.04	0.01	1.41	0.37	- -	- -	1.02	0.1	0.64	0.06	- -
Book Value per Share	-3.87	-2.25	-5.79	-10.84	-14.98	-14.02	-9.95	-14.04	-25.86	-11.09	-11.44	-7.94	-4.41	-1.41
Tangible Book Value per Share	4.35	-1.28	-4.56	-9.22	-13.36	-4.57	-4.06	-7.87	-14.69	-2.54	-1.66	-0.54	-0.75	-0.23

Samsara Luggage, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)