Sentient Brands Holdings Inc. Financial Ratios — SNBHD Stock

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-39.91	-233.99	-90.59	-617.31	-2,947.81	-6,850.93	-764.37	- -	-291.42	-220.09	-385.06	-113.54	-224.88	-212.24	-1,099.13
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	77.71	48.1	28.24	36.65	- -	5.38	- -	- -	- -	- -	32.68	96.62	80.74	66.67	- -
EBITDA Margin (%)	-4.91	-3.75	-7.39	-70.17	- -	-267.98	- -	- -	- -	- -	-11,119.79	-75,834.21	-91,646.64	-164,654	- -
Operating Margin (%)	-4.91	-3.75	-7.39	-70.17	- -	-267.98	- -	- -	- -	- -	-11,191.34	-76,571.37	-92,382.16	-167,239.33	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	64.4	- -	-255.6	- -	- -	- -	- -	- -	- -	- -	320,526
Pretax Margin (%)	-4.91	-3.75	-7.39	-70.17	- -	-267.98	- -	- -	- -	- -	-11,632.62	-53,894.57	-129,812.19	-318,489.33	- -
Profit Margin (%)	-4.91	-3.75	-7.39	-73.48	- -	-267.98	- -	- -	- -	- -	-11,632.62	-53,894.57	-129,812.19	-318,489.33	- -
Net Income to Common Margin (%)	-4.91	-3.75	-7.39	-73.48	- -	-267.98	- -	- -	- -	- -	-11,632.62	-53,894.57	-129,812.19	-318,489.33	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	0.46	0.28	1.91	-0.66	-1.53	-1.02	-22.43	-2.14	-1.09	-1.01	-0.65	-2.01	-2.64	-5.63	-1.86
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	0.46	0.28	1.91	-0.66	-1.53	-1.02	-22.43	-2.14	-1.09	-1.01	-0.65	-1.99	-2.62	-5.54	-1.85
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.84	-25.2	-7.76	-2.45	-1.09	-2.86
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.97	-26.47	-7.76	-2.45	-1.09	-2.86
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.86	-25.36	-7.84	-2.47	-1.11	-2.87
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-73,025.49	-150,294.24	-16,602.83	-41,802.1	-122,661.24	-181,598.57	- -	- -	-1,347.09	-687.87	-732.69	-586.66	-1,126.14	-1,895.02	-19,741.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt to Equity	7.56	3.25	42.63	-41.24	-82.42	-87.3	-84.98	-60.87	-87.63	-103.45	-89.54	-111.13	-83.29	-71.93	-61.76
Net Debt/Capital (%)	0.14	0.07	0.58	-1.62	-7.31	-4.89	-4.94	-4.83	-13.37	-25.81	-36.56	-84.46	-83.75	-66.7	-41.58
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	-1	- -	-1
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	-1	- -	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	-1	- -	-1

Liquidity (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	0.07	0.03	0.3	0.06	0.01	0.01	- -	- -	0.29	0.02	0.08	0.07	- -	- -	- -
Current Ratio	0.07	0.03	0.31	0.06	0.01	0.01	- -	- -	0.29	0.39	0.27	0.27	0.13	0.08	- -
Quick Ratio	0.07	0.03	0.31	0.06	0.01	0.01	- -	- -	0.29	0.07	0.08	0.07	0.13	0.07	- -
CFO/Avg Current Liab	0.14	-0.03	-0.23	-0.72	-0.86	-0.79	-0.01	- -	-0.75	-0.95	-1.17	-0.7	-0.19	-0.03	-0.19
Common Equity/Total Assets	-73,025.49	-150,294.24	-16,602.83	-41,802.1	-122,661.24	-181,598.57	- -	- -	-1,347.09	-687.87	-732.69	-586.66	-1,126.14	-1,895.02	-19,741.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Total Liabilities	17.53	-3.32	-24.11	-52.56	-63.35	-97.54	-0.99	- -	-49.91	-69.99	-85.67	-56.86	-16.38	-3.24	-18.48
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	-88.92	-18.07	- -	- -	- -	- -
Altman's Z-Score	-1,009.98	-2,075.81	-232.01	-628.68	-2,033.12	-2,925.17	- -	- -	-26.22	-16.05	-12.37	-1.79	-29.57	-42.56	-497.39

Working Capital (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	16.43	- -	346.21	300.78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	22.22	- -	1.05	1.21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	7.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	49.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,053,370.98	831,793.14	1,416,258.4	- -
Accounts Payable Turnover	6.72	14.37	4.04	1.29	- -	1.56	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	54.34	25.39	90.33	283.01	- -	234.55	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	17.73	-25.39	-89.27	-281.79	- -	-234.55	- -	- -	- -	- -	- -	2,053,370.98	831,793.14	1,416,258.4	- -
Inventory to Cash Days	-27.63	- -	1.05	1.21	- -	- -	- -	- -	- -	- -	- -	-2,053,370.98	-831,793.14	-1,416,258.4	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15	31	1	6	2
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-2	-2	-3
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15	31	1	6	2
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	-1	- -	-1
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	-1	- -	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	- -

Multiples (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.46	-41.19	-4.63	-87.95	-4.91
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	4.5	0.36	0.34	0.36
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-12.33	-82.8	-8.17	-9.82	-4.99
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.45	-140.54	-79.43	-32.7	-8.28
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.38	-21.08	-0.85	-1.28	-0.66
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.91	-13.64	-0.48	-1.73	-0.44
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.29	-13.39	-2	-1.35	-1.23
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.91	-22.73	-19.43	-4.49	-2.04
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.59	-3.41	-0.21	-0.18	-0.16
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-26.43	-33.09	-0.88	-3.12	-0.92
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-17.67	-32.49	-3.65	-2.42	-2.59
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-26.43	-55.14	-35.5	-8.07	-4.3
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.98	-8.27	-0.38	-0.32	-0.34
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,145.9	45,445.61	2,559.18	40,190.94	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,434.77	44,624.52	10,602.06	31,274.07	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,145.9	75,742.69	103,103.74	104,131.08	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	160.97	11,361.4	1,104.68	4,092.17	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-21.22	-41.19	-4.63	-87.95	-4.91
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-14.18	-40.45	-19.19	-68.44	-13.89
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-21.22	-68.66	-186.6	-227.88	-23.03
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.59	-10.3	-2	-8.96	-1.84
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15.02	-40.45	-19.19	-68.44	-13.89
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.46	-68.66	-186.6	-227.88	-23.03
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.68	-10.3	-2	-8.96	-1.84
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.57	18	0.83	3.3	0.96
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.57	30	33.6	8.55	4.5
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Shares Outstanding	1	1	1	1	1	2	2	2	2	2	2	2	2	2	2
Diluted Weighted Avg Shares	1	1	1	1	1	2	2	2	2	2	2	2	2	2	2
Basic Weighted Avg Shares	1	1	1	1	1	2	2	2	2	2	2	2	2	2	2
Revenue per Share	0.07	0.03	0.02	0.02	- -	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	-0.01	-0.02	-0.02	- -	-0.01	-0.06	-0.13	-0.44	-0.3	-0.3	-0.14	-0.35
Operating Income per Share	- -	- -	- -	-0.01	-0.02	-0.02	- -	-0.01	-0.06	-0.13	-0.45	-0.3	-0.3	-0.14	-0.35
Basic EPS, GAAP	- -	- -	- -	-0.01	-0.02	-0.02	- -	-0.01	-0.06	-0.15	-0.46	-0.21	-0.42	-0.26	-0.54
Basic EPS from Cont Ops	- -	- -	- -	-0.01	-0.02	-0.02	- -	-0.01	-0.06	-0.15	-0.46	-0.21	-0.42	-0.26	-0.54
Diluted EPS, GAAP	- -	- -	- -	-0.01	-0.02	-0.02	- -	-0.01	-0.06	-0.15	-0.46	-0.21	-0.42	-0.26	-0.54
Diluted EPS from Cont Ops	- -	- -	- -	-0.01	-0.02	-0.02	- -	-0.01	-0.06	-0.15	-0.46	-0.21	-0.42	-0.26	-0.54
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	-0.01	-0.03	-0.02	- -	- -	-0.05	-0.16	-0.4	-0.44	-0.18	-0.04	-0.2
Free Cash Flow per Basic Share	- -	- -	- -	-0.01	-0.03	-0.02	- -	- -	-0.05	-0.16	-0.43	-0.44	-0.18	-0.04	-0.2
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.01	0.04	0.06	- -	- -	- -
Book Value per Share	-1.23	-0.49	-0.49	-0.51	-0.53	-0.47	-0.45	-0.46	-0.52	-0.66	-1.08	-1.32	-1.73	-1.9	-2.2
Tangible Book Value per Share	-0.02	-0.01	-0.01	-0.02	-0.04	-0.02	-0.03	-0.04	-0.07	-0.13	-0.32	-0.54	-0.95	-1.06	-1.05

Sentient Brands Holdings Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)