Starco Brands, Inc. Financial Ratios — STCB 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	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	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-185.03	-99.27	-177.99
Return on Assets (%)	- -	-378.22	-503.36	-524.87	-1,266.72	-169.49	-387.77	-213.87	-144.15	109.89	-204.29	3.81	-74.18	-24.68	-43.79
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-987.88	- -	4.02	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-897.12	- -	6.91	- -	- -	- -
Gross Margin (%)	- -	64.92	-192.49	68.33	25.27	-18.25	100	100	100	100	100	90.07	40.8	35.56	38.67
EBITDA Margin (%)	- -	-25,283.82	-5,926.58	-2,538.22	-530.73	-162.35	-8,338.2	-380.98	-61.5	38.61	-340.19	14.94	-20.13	-13.21	-11.07
Operating Margin (%)	- -	-25,887.81	-6,069.5	-2,623.36	-533.3	-165.83	-8,338.2	-380.98	-61.5	38.61	-340.19	14.72	-24.55	-18.06	-18.15
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.99	- -	48.19	- -	- -	- -
Pretax Margin (%)	- -	-25,647.53	-5,745.52	-3,513.41	-550.49	-167.55	-8,899.24	-350.3	-58.25	39.79	-345.31	12.52	-72.91	-29.55	-51.07
Profit Margin (%)	- -	-25,647.53	-5,745.52	-3,513.41	-550.49	-167.55	-8,899.24	-350.3	-58.25	39.79	-334.33	10.37	-72.58	-30.09	-51.7
Net Income to Common Margin (%)	- -	-25,647.53	-5,745.52	-3,513.41	-550.49	-167.55	-8,899.24	-350.3	-58.25	39.79	-334.33	10.37	-72.58	-30.09	-51.7
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-185.03	-99.27	-177.99

Credit (USD)

Credit Ratios 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	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	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	4	8	7	9
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	3	8	6	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	8
Total Debt/EBITDA	-0.05	-0.14	-0.13	-0.01	-0.05	-0.03	-0.58	-0.83	-3.61	1.04	-0.67	3.21	-0.66	-0.87	-1.91
Net Debt/EBITDA	-0.03	-0.06	-0.12	-0.01	-0.04	-0.03	-0.12	-0.83	-3	-0.43	-0.52	1.89	-0.52	-0.64	-1.4
Total Debt/EBIT	-0.05	-0.13	-0.12	-0.01	-0.05	-0.03	-0.58	-0.83	-3.61	1.04	-0.67	3.26	-0.54	-0.63	-1.17
Net Debt/EBIT	-0.03	-0.06	-0.12	-0.01	-0.04	-0.03	-0.12	-0.83	-3	-0.43	-0.52	1.91	-0.42	-0.47	-0.85
EBITDA to Interest Expense	-367.7	-111.7	-120.6	-67.36	-342.6	-94.53	-13.92	-15.03	-4.53	14.18	-73.95	16.99	-15.07	-8.06	-4.14
EBITDA-CapEx/Interest Expense	-372.55	-121.39	-125.14	-70.6	-342.6	-94.53	-13.92	-15.03	-4.53	14.18	-74.6	16.99	-15.51	-8.52	-4.26
EBIT to Interest Expense	-368.21	-114.37	-123.51	-69.62	-344.26	-96.55	-13.92	-15.03	-4.53	14.18	-73.95	16.73	-18.38	-11.02	-6.79
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1
Common Equity/Total Assets	-306.04	-144.37	-134.54	14.4	-134.97	-7,810.29	-145.21	-1,784.31	-644.6	-30.18	-196.3	79.55	20.59	30.81	14.27
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.74	- -	1.77	58.97
Long-Term Debt/Capital (%)	-50.07	-4.46	- -	- -	- -	- -	- -	- -	-11.12	- -	-90.42	1.56	- -	1.42	36.78
Long-Term Debt/Total Assets (%)	102.11	4.95	- -	- -	- -	- -	- -	- -	31.15	- -	80.79	1.39	- -	0.81	23.35
Total Debt/Equity (%)	-33.36	-23.1	-69.84	11.03	-32.99	-2.71	-74.56	-47.01	-56.54	-215.2	-55.71	11.39	32.7	24.7	60.34
Total Debt/Capital (%)	-50.07	-30.03	-231.61	9.94	-49.24	-2.79	-293.05	-88.71	-130.12	186.8	-125.78	10.23	24.64	19.81	37.63
Total Debt/Total Assets (%)	102.11	33.34	93.97	1.59	44.53	211.86	108.27	838.75	364.49	64.94	112.38	9.09	10.07	11.26	23.89
Net Debt to Equity	-21.26	-9.79	-66.54	10.74	-29.39	-2.71	-15.38	-46.92	-46.89	89.05	-43.37	6.7	25.84	18.24	44.14
Net Debt/Capital (%)	-27	-10.85	-198.83	9.7	-41.62	-2.79	-18.17	-88.4	-106.66	47.1	-76.59	6.27	20.53	15.17	29.92
EBITDA	-2	-1	-1	-1	-8	-1	-1	- -	- -	1	-2	1	-13	-8	-4
EBITDA-CapEx	-2	-1	-1	-1	-8	-1	-1	- -	- -	1	-2	1	-13	-8	-5
Operating Income (Loss)	-2	-1	-1	-1	-8	-1	-1	- -	- -	1	-2	1	-16	-11	-7

Liquidity (USD)

Liquidity Ratios 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	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	12/31/2025

Cash Ratio	0.13	0.08	0.02	- -	0.02	- -	0.35	- -	- -	0.71	0.12	0.19	0.03	0.04	0.14
Current Ratio	0.19	0.3	0.24	0.74	0.4	0.01	0.4	0.05	0.06	0.76	0.44	1.04	0.44	0.56	0.9
Quick Ratio	0.13	0.08	0.02	0.02	0.1	- -	0.36	0.02	0.02	0.75	0.18	0.52	0.2	0.27	0.36
CFO/Avg Current Liab	- -	-0.9	-1.22	-1.3	-0.53	-0.04	-0.7	-0.35	-0.04	0.62	-0.94	0.07	0.02	0.05	-0.04
Common Equity/Total Assets	-306.04	-144.37	-134.54	14.4	-134.97	-7,810.29	-145.21	-1,784.31	-644.6	-30.18	-196.3	79.55	20.59	30.81	14.27
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.74	- -	1.77	58.97
Long-Term Debt/Capital (%)	-50.07	-4.46	- -	- -	- -	- -	- -	- -	-11.12	- -	-90.42	1.56	- -	1.42	36.78
Long-Term Debt/Total Assets (%)	102.11	4.95	- -	- -	- -	- -	- -	- -	31.15	- -	80.79	1.39	- -	0.81	23.35
Total Debt/Equity (%)	-33.36	-23.1	-69.84	11.03	-32.99	-2.71	-74.56	-47.01	-56.54	-215.2	-55.71	11.39	32.7	24.7	60.34
Total Debt/Capital (%)	-50.07	-30.03	-231.61	9.94	-49.24	-2.79	-293.05	-88.71	-130.12	186.8	-125.78	10.23	24.64	19.81	37.63
Total Debt/Total Assets (%)	102.11	33.34	93.97	1.59	44.53	211.86	108.27	838.75	364.49	64.94	112.38	9.09	10.07	11.26	23.89
CFO/Total Liabilities	-44.25	-60.33	-177.64	-136.48	-31.7	-6.14	-66.59	-35.35	-3.98	60.72	-44.72	4.54	1.19	6.82	-4.16
CFO/CapEx	-6.35	-7.02	-14.87	-9.13	- -	- -	- -	- -	- -	- -	-91.86	- -	1.84	5.04	-6.78
Altman's Z-Score	-106.51	-22.79	-60.97	-24.13	-56.11	-2,412.98	-69.22	-228.53	-72.93	133.25	-16.42	2.02	-3.76	-4.99	-9.34

Working Capital (USD)

Working Capital Ratios 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	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	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	13.99	18.09	5.38	3.49	11.37	15.02	45.5	6.13	5.72	10.42	6.87	7.78
Days Sales Outstanding	- -	- -	- -	26.09	20.18	67.87	104.62	32.11	24.3	8.02	59.51	63.76	35.03	53.14	46.93
Inventory Turnover	- -	0.02	0.95	0.18	3.45	2	- -	- -	- -	- -	- -	0.51	5.5	4	3.89
Days Inventory Outstanding	- -	18,553.6	384.53	2,003.13	105.88	182.5	- -	- -	- -	- -	- -	713.34	66.4	91.36	93.77
Accounts Payable Turnover	- -	2.04	-0.25	1	4.43	- -	- -	- -	- -	- -	- -	1.99	6.65	2.99	1.88
Accounts Payable Turnover Days	- -	179.13	-1,476.97	363.55	82.46	- -	- -	- -	- -	- -	- -	183.86	54.87	122.19	194.27
Cash Conversion Cycle	- -	18,374.47	1,861.49	1,665.67	43.6	- -	- -	- -	- -	- -	- -	593.24	46.56	22.31	-53.58
Inventory to Cash Days	- -	-18,553.6	-384.53	-1,977.04	-85.7	-114.63	- -	- -	- -	- -	- -	-649.58	-31.37	-38.23	-46.84
Inventories	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	3	11	8	5
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	4
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	9	7	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	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	12/31/2025

Market Capitalization	- -	1	1	3	- -	- -	- -	463	175	286	64	50	80	40	34
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	2	1	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9	9	9
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	4	8	7	9
Enterprise Value	- -	1	1	3	1	- -	1	463	176	286	65	52	95	55	49
Total Capital	- -	- -	- -	- -	-1	-1	- -	- -	- -	- -	-1	37	34	34	23
Total Debt/Capital (%)	-50.07	-30.03	-231.61	9.94	-49.24	-2.79	-293.05	-88.71	-130.12	186.8	-125.78	10.23	24.64	19.81	37.63
Total Debt / EV	1.57	0.13	0.18	- -	0.67	0.11	0.7	- -	- -	- -	0.02	0.07	0.09	0.12	0.17
EV/Sales	- -	259.17	40.41	58.57	0.37	0.45	69.05	3,672.69	730.5	209.63	96.2	6.64	1.5	0.93	1.22
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	542.99	- -	44.46	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	542.99	- -	45.13	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	407.18	- -	116.24	62.03	17.25	272.74
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	407.18	- -	116.24	49.91	15.16	157.36
Diluted Market Cap	- -	1	1	2	- -	- -	- -	389	175	286	64	33	73	39	31
Diluted Enterprise Value	- -	1	1	2	1	- -	- -	389	176	286	65	35	88	53	47
EV per Share	0.13	1.59	1.46	3.51	0.63	0.21	0.23	2.91	1.1	1.8	0.41	0.18	0.19	0.08	0.06
TTM Sales	- -	- -	- -	- -	1	- -	- -	- -	- -	1	1	8	64	59	40
TTM EBITDA	-2	-1	-1	-1	-8	-1	-1	- -	- -	1	-2	1	-13	-8	-4
TTM Operating Income	-2	-1	-1	-1	-8	-1	-1	- -	- -	1	-2	1	-16	-11	-7
TTM Cash Flow to Firm	- -	-1	-1	-1	-1	- -	-1	- -	- -	1	-2	- -	2	3	- -
TTM Free Cash Flow to Firm	- -	- -	-1	- -	-1	- -	-1	- -	- -	1	-2	- -	2	4	- -

Multiples (USD)

Valuation Multiples 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	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	12/31/2025

Price/Free Cash Flow	- -	-1.75	-0.98	-5.08	-0.35	-3.29	-0.52	-1,222.86	-4,033.93	430.18	-35.03	86.82	69.19	14.72	-40.97
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	542.99	- -	45.13	- -	- -	- -
Enterprise Value	- -	1	1	3	1	- -	1	463	176	286	65	52	95	55	49
Low Price	- -	0.7	0.53	0.5	0.15	0.12	0.02	0.15	1.1	0.42	0.26	0.07	0.12	0.05	0.02
EV/Sales	- -	259.17	40.41	58.57	0.37	0.45	69.05	3,672.69	730.5	209.63	96.2	6.64	1.5	0.93	1.22
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	542.99	- -	44.46	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	527.17	- -	37.5	- -	- -	- -
Price/Earnings Average	- -	-0.84	-0.8	-0.75	-0.17	-0.26	-0.37	-834.75	-3,236.45	532.81	-49.09	41.84	-1.4	-3.78	-1.37
Price/Earnings High	- -	-1.2	-1.31	-1.44	-0.42	-0.54	-0.64	-1,782.37	-3,409.97	878.61	-176.73	140.7	-2.56	-7.08	-3.14
Price/Earnings Low	- -	-0.42	-0.23	-0.21	-0.02	-0.15	-0.04	-45.31	-1,250.32	123.01	-18.38	15.99	-1.11	-1.66	-0.54
Price/Book Value	- -	-1.62	-3.11	42.51	-0.2	-0.21	-0.91	-543.95	-185.33	-1,127	-23.82	1.51	4.67	2.2	6.57
Price/Book Value Average	- -	-1.51	-4.75	22.12	-1.25	-0.25	-0.78	-516.51	-479.73	-1,139.05	-41.34	1.69	4.13	3.75	5.97
Price/Book Value High	- -	-2.16	-7.78	42.51	-3.12	-0.51	-1.37	-1,102.86	-505.45	-1,878.33	-148.85	5.67	7.55	7.04	13.75
Price/Book Value Low	- -	-0.76	-1.38	6.07	-0.12	-0.14	-0.09	-28.04	-185.33	-262.97	-15.48	0.64	3.28	1.65	2.38
Price/Tangible Book Value	- -	-1.62	-3.11	42.51	-0.2	-0.21	-0.91	-543.95	-185.33	-1,127	-23.64	-184.48	-1.96	-1.79	-1.85
Price/Tangible Book Value Average	- -	-1.51	-4.75	22.12	-1.25	-0.25	-0.78	-516.51	-479.73	-1,139.05	-41.04	-205.82	-1.73	-3.05	-1.68
Price/Tangible Book Value High	- -	-2.16	-7.78	42.51	-3.12	-0.51	-1.37	-1,102.86	-505.45	-1,878.33	-147.74	-692.14	-3.17	-5.73	-3.86
Price/Tangible Book Value Low	- -	-0.76	-1.38	6.07	-0.12	-0.14	-0.09	-28.04	-185.33	-262.97	-15.37	-78.68	-1.38	-1.34	-0.67
Price/Sales	- -	230.97	30.21	50.44	0.15	0.38	38.08	3,079.52	728.3	209.76	94.54	3.89	1.15	0.67	0.78
Price/Sales Average	- -	214.57	46.13	26.25	0.93	0.44	32.74	2,924.16	1,885.19	212.01	164.12	4.34	1.02	1.14	0.71
Price/Sales High	- -	307.96	75.53	50.44	2.32	0.91	57.19	6,243.71	1,986.26	349.61	590.87	14.59	1.86	2.13	1.63
Price/Sales Low	- -	107.89	13.36	7.21	0.09	0.25	3.81	158.74	728.3	48.94	61.45	1.66	0.81	0.5	0.28
Price/Cash Flow	- -	-1.5	-0.91	-4.52	-0.35	-3.29	-0.52	-1,222.86	-4,033.93	430.18	-34.65	80.41	106.78	17.64	-34.92
Price/Cash Flow Average	- -	-1.39	-1.39	-2.35	-2.25	-3.84	-0.45	-1,161.16	-10,441.8	434.78	-60.15	89.71	94.36	30.1	-31.74
Price/Cash Flow High	- -	-2	-2.28	-4.52	-5.61	-7.87	-0.78	-2,479.33	-11,001.63	716.97	-216.55	301.66	172.54	56.43	-73.05
Price/Cash Flow Low	- -	-0.7	-0.4	-0.65	-0.21	-2.14	-0.05	-63.03	-4,033.93	100.38	-22.52	34.29	74.88	13.25	-12.62
Price/Free Cash Flow Average	- -	-1.62	-1.49	-2.64	-2.25	-3.84	-0.45	-1,161.16	-10,441.8	434.78	-60.81	96.86	61.14	25.12	-37.24
Price/Free Cash Flow High	- -	-2.33	-2.45	-5.08	-5.61	-7.87	-0.78	-2,479.33	-11,001.63	716.97	-218.93	325.72	111.8	47.09	-85.7
Price/Free Cash Flow Low	- -	-0.82	-0.43	-0.73	-0.21	-2.14	-0.05	-63.03	-4,033.93	100.38	-22.77	37.03	48.52	11.06	-14.81
EV/Sales Average	- -	241.81	57.96	30.55	1.16	0.51	60.76	3,487.56	1,887.39	211.88	165.78	7.38	1.35	1.42	1.15
EV/Sales High	- -	340.64	90.35	58.57	2.56	1	98.68	7,443.09	1,988.46	349.5	592.53	24.09	2.27	2.45	2.13
EV/Sales Low	- -	128.93	21.84	8.49	0.31	0.31	15.88	192.32	730.5	48.79	63.11	3.01	1.12	0.76	0.69
EV/EBITDA Average	-0.03	-0.96	-0.98	-1.2	-0.22	-0.32	-0.73	-915.43	-3,068.9	548.8	-48.73	49.37	-6.71	-10.76	-10.36
EV/EBITDA High	-0.03	-1.35	-1.52	-2.31	-0.48	-0.62	-1.18	-1,953.69	-3,233.24	905.27	-174.18	161.26	-11.3	-18.56	-19.24
EV/EBITDA Low	-0.03	-0.51	-0.37	-0.33	-0.06	-0.19	-0.19	-50.48	-1,187.79	126.37	-18.55	20.12	-5.57	-5.77	-6.25
EV/EBIT Average	-0.03	-0.93	-0.95	-1.16	-0.22	-0.31	-0.73	-915.43	-3,068.9	548.8	-48.73	50.11	-5.5	-7.87	-6.31
EV/EBIT High	-0.03	-1.32	-1.49	-2.23	-0.48	-0.6	-1.18	-1,953.69	-3,233.24	905.27	-174.18	163.68	-9.26	-13.57	-11.73
EV/EBIT Low	-0.03	-0.5	-0.36	-0.32	-0.06	-0.19	-0.19	-50.48	-1,187.79	126.37	-18.55	20.42	-4.57	-4.22	-3.81
Last Price	- -	1.5	1.2	3.5	0.25	0.18	0.2	2.91	1.1	1.8	0.4	0.17	0.16	0.06	0.04
High Price	- -	2	3	3.5	4	0.44	0.3	5.9	3	3	2.5	0.64	0.26	0.2	0.09
Enterprise Value Average	- -	1	1	1	2	- -	- -	440	454	289	112	58	86	83	46
Enterprise Value High	- -	1	2	3	4	- -	1	939	478	477	399	188	145	144	86
Enterprise Value Low	- -	- -	1	- -	- -	- -	- -	24	176	67	42	23	71	45	28

Shares Outstanding	1	1	1	1	1	1	2	159	159	159	159	291	489	647	784
Diluted Weighted Avg Shares	1	1	1	1	1	1	2	134	159	159	159	193	447	625	734
Basic Weighted Avg Shares	1	1	1	1	1	1	2	134	159	159	159	179	447	625	734
Revenue per Share	- -	0.01	0.04	0.07	1.72	0.49	0.01	- -	- -	0.01	- -	0.04	0.14	0.09	0.06
EBITDA per Share	-4.48	-1.64	-2.35	-1.76	-9.13	-0.79	-0.44	- -	- -	- -	-0.01	0.01	-0.03	-0.01	-0.01
Operating Income per Share	-4.49	-1.68	-2.41	-1.82	-9.18	-0.81	-0.44	- -	- -	- -	-0.01	0.01	-0.03	-0.02	-0.01
Basic EPS, GAAP	-4.5	-1.67	-2.28	-2.44	-9.47	-0.81	-0.47	- -	- -	- -	-0.01	- -	-0.1	-0.03	-0.03
Basic EPS from Cont Ops	-4.5	-1.67	-2.28	-2.44	-9.47	-0.81	-0.47	- -	- -	- -	-0.01	0.01	-0.1	-0.03	-0.03
Diluted EPS, GAAP	-4.5	-1.67	-2.28	-2.44	-9.47	-0.81	-0.47	- -	- -	- -	-0.01	- -	-0.1	-0.03	-0.03
Diluted EPS from Cont Ops	-4.5	-1.67	-2.28	-2.44	-9.47	-0.81	-0.47	- -	- -	- -	-0.01	0.01	-0.1	-0.03	-0.03
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.38	-1	-1.32	-0.77	-0.71	-0.06	-0.38	- -	- -	- -	-0.01	- -	- -	- -	- -
Free Cash Flow per Basic Share	-0.43	-1.14	-1.4	-0.86	-0.71	-0.06	-0.38	- -	- -	- -	-0.01	- -	- -	- -	- -
Cash & Equivalents per Share	0.08	0.12	0.01	- -	0.05	- -	0.13	- -	- -	- -	- -	0.01	- -	- -	- -
Book Value per Share	-0.62	-0.93	-0.39	0.08	-1.28	-0.86	-0.22	-0.01	-0.01	- -	-0.02	0.11	0.04	0.03	0.01
Tangible Book Value per Share	-0.62	-0.93	-0.39	0.08	-1.28	-0.86	-0.22	-0.01	-0.01	- -	-0.02	- -	-0.08	-0.03	-0.02

Starco Brands, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)