Tristar Wellness Solutions Inc. Financial Ratios — TWSI

Profitability (USD)

	2001 Y	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
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-1,534.36	-4,408.72	-525.03	-2,594.12	35.71	-186.65	-72.25	29.48	-129.98	-56.47	-15,137.54	-452.45	-205.73
Return on Capital (%)	- -	- -	- -	- -	- -	-5,913	- -	- -	92.8	-2,197.4	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	-6,435.85	- -	- -	-34.26	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	100	- -	20.75	20.86	2.25	12.76	- -	- -	- -	18.59	4.31
EBITDA Margin (%)	- -	- -	- -	-76,157.84	- -	11.28	-452.38	-128.9	-22.59	- -	- -	- -	-235.57	-85.87
Operating Margin (%)	- -	- -	- -	-77,894.84	- -	11.22	-454.62	-137.13	-46.29	- -	- -	- -	-242.32	-92.34
Incremental Operating Margin (%)	- -	- -	- -	- -	-77,894.84	11.22	- -	- -	- -	-28.71	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	11.22	-459.07	-235.34	177.86	- -	- -	- -	-334.43	-159.92
Profit Margin (%)	- -	- -	- -	-77,894.84	- -	9.26	-465.8	-235.34	94.17	- -	- -	- -	-334.43	-159.92
Net Income to Common Margin (%)	- -	- -	- -	-77,894.84	- -	9.26	-465.8	-235.34	94.17	- -	- -	- -	-334.43	-159.92
Effective Tax Rate (%)	- -	- -	- -	- -	- -	18.32	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2001 Y	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
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Total Debt	- -	- -	- -	- -	- -	- -	1	3	2	1	1	1	5	10
ST Debt	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	5	10
LT Debt	- -	- -	- -	- -	- -	- -	1	2	1	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.48	-0.22	-0.02	-0.02	- -	- -	-0.13	-2.88	-9.21	11.68	-9.87	-0.34	-0.57	-2
Net Debt/EBITDA	-0.47	-0.22	-0.02	-0.02	- -	-1.07	-0.11	-2.75	-9.2	10.38	-9.87	-0.33	-0.54	-1.96
Total Debt/EBIT	-0.47	-0.21	-0.02	-0.02	- -	- -	-0.13	-2.71	-4.5	-5.42	-9.87	-0.32	-0.55	-1.86
Net Debt/EBIT	-0.46	-0.21	-0.02	-0.02	- -	-1.08	-0.11	-2.59	-4.49	-4.82	-9.87	-0.32	-0.53	-1.82
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-1.29	-1.17	1.65	-2.01	-48.54	-3.41	-1.4
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	-3.77	-2.67	-0.54	-2.01	-48.57	-3.41	-1.45
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-1.37	-2.4	-3.56	-2.01	-50.94	-3.51	-1.51
Interest Expense	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	3	3
Common Equity/Total Assets	-1,893.74	-848.8	-2,507.86	57.05	-14,974.03	12.81	-117.38	-62.88	-21.92	-197.21	-40,418.96	-3,645.83	-65.42	-360.93
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-39.07	211.67	43.44	-5.34	-4.26	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	32.95	59.92	21.89	5.9	1,052.45	- -	- -	- -
Total Debt/Equity (%)	-35.24	-61	-1.76	7.8	-28.5	- -	-28.09	-145.05	-330.57	-43.84	-38.79	-66.17	-138.84	-86.11
Total Debt/Capital (%)	-54.41	-156.38	-1.79	7.24	-39.86	- -	-39.07	321.96	143.37	-78.06	-63.37	-195.58	357.45	-619.83
Total Debt/Total Assets (%)	666.2	513.56	44.19	4.46	4,260.69	- -	32.95	91.14	72.26	86.39	15,667.34	2,395.83	90.68	310.62
Net Debt to Equity	-34.52	-60.94	-1.6	7.8	-28.5	-181.92	-23.85	-138.75	-329.91	-38.95	-38.79	-64.9	-133.53	-84.4
Net Debt/Capital (%)	-52.72	-156.03	-1.63	7.24	-39.86	222.07	-31.32	358.09	143.49	-63.81	-63.37	-184.92	398.27	-541.05
EBITDA	- -	- -	-2	-4	- -	1	-5	-1	- -	- -	- -	-2	-9	-5
EBITDA-CapEx	- -	- -	-2	-4	- -	1	-6	-3	- -	- -	- -	-2	-9	-5
Operating Income (Loss)	- -	- -	-2	-4	- -	1	-5	-1	- -	- -	- -	-2	-9	-5

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2001 Y	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
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Cash Ratio	0.01	- -	- -	- -	- -	0.27	0.05	0.04	- -	0.04	- -	0.01	0.02	0.01
Current Ratio	0.01	- -	0.03	- -	- -	0.28	0.19	0.27	0.05	- -	- -	0.03	0.4	0.13
Quick Ratio	0.01	- -	- -	- -	- -	0.27	0.05	0.06	0.05	0.04	- -	0.01	0.26	0.06
CFO/Avg Current Liab	- -	-0.32	-1.08	-0.44	- -	-0.63	-1.09	-0.79	0.33	-0.24	0.02	-0.26	-0.51	-0.38
Common Equity/Total Assets	-1,893.74	-848.8	-2,507.86	57.05	-14,974.03	12.81	-117.38	-62.88	-21.92	-197.21	-40,418.96	-3,645.83	-65.42	-360.93
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-39.07	211.67	43.44	-5.34	-4.26	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	32.95	59.92	21.89	5.9	1,052.45	- -	- -	- -
Total Debt/Equity (%)	-35.24	-61	-1.76	7.8	-28.5	- -	-28.09	-145.05	-330.57	-43.84	-38.79	-66.17	-138.84	-86.11
Total Debt/Capital (%)	-54.41	-156.38	-1.79	7.24	-39.86	- -	-39.07	321.96	143.37	-78.06	-63.37	-195.58	357.45	-619.83
Total Debt/Total Assets (%)	666.2	513.56	44.19	4.46	4,260.69	- -	32.95	91.14	72.26	86.39	15,667.34	2,395.83	90.68	310.62
CFO/Total Liabilities	-65.1	-87.75	-57.33	-97.75	- -	-38.12	-66.44	-40.91	28.1	-19.62	1.79	-41.66	-28	-31.66
CFO/CapEx	-38.63	- -	-18.61	4.57	- -	-60.15	-1.93	-1.09	3.41	-5.95	- -	-372	- -	-28.7
Altman's Z-Score	-131.07	-252.6	-182.17	-438.44	-3,370.9	-2.57	-11.64	-4.26	-3.72	-13.75	-2,330.88	-861.15	-11.66	-30.47

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2001 Y	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
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	22.74	10.64	- -	- -	- -	11.84	8.6
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	16.05	34.3	- -	- -	- -	30.84	42.43
Inventory Turnover	- -	- -	- -	- -	- -	- -	28.94	3.56	3.37	- -	- -	- -	5.32	5.42
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	12.61	102.5	108.42	- -	- -	- -	68.63	67.29
Accounts Payable Turnover	- -	- -	- -	- -	- -	5.77	0.92	2.8	3.1	-0.7	- -	0.08	6.21	2.64
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	63.31	396.83	130.15	117.89	-522.97	- -	4,652.66	58.75	138.19
Cash Conversion Cycle	- -	- -	- -	- -	- -	-63.31	-384.21	-11.6	24.83	- -	- -	- -	40.72	-28.47
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	-12.61	-86.45	-74.12	- -	- -	- -	-37.79	-24.87
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2001 Y	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
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32	3
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	1	3	2	1	1	1	5	10
Enterprise Value	- -	- -	- -	- -	- -	-1	1	3	2	1	1	1	37	13
Total Capital	- -	- -	-2	1	- -	- -	-2	1	1	-1	-1	- -	1	-2
Total Debt/Capital (%)	-54.41	-156.38	-1.79	7.24	-39.86	- -	-39.07	321.96	143.37	-78.06	-63.37	-195.58	357.45	-619.83
Total Debt / EV	1.02	0.99	1.07	0.98	0.99	- -	1.04	1.04	0.99	1.12	1	1.01	0.14	0.75
EV/Sales	- -	- -	- -	12.71	- -	13.25	0.57	3.56	2.09	- -	- -	- -	9.69	2.3
EV/EBITDA	- -	- -	- -	- -	- -	117.51	- -	- -	- -	10.42	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	118.11	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	1.78	- -	10.37	- -	1,016.47	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	4.6	1.43	- -	10.37	- -	1,016.47	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	43	3
Diluted Enterprise Value	- -	- -	- -	- -	- -	-1	1	3	2	1	1	1	47	13
EV per Share	- -	- -	- -	- -	11.36	8,125.85	37.82	113.67	56.1	19.08	21.81	13.9	1.66	0.53
TTM Sales	- -	- -	- -	- -	- -	7	1	1	1	- -	- -	- -	4	6
TTM EBITDA	- -	- -	-2	-4	- -	1	-5	-1	- -	- -	- -	-2	-9	-5
TTM Operating Income	- -	- -	-2	-4	- -	1	-5	-1	- -	- -	- -	-2	-9	-5
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	-1	-3	-1	1	-1	- -	- -	- -	-1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	-1	-1	1	1	- -	- -	- -	- -	-1

Multiples (USD)

Valuation Multiples API ChatGPT

	2001 Y	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
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Price/Free Cash Flow	- -	- -	- -	- -	- -	-0.08	-0.05	-0.01	0.01	- -	- -	- -	-16.55	-0.75
EV/EBIT	- -	- -	- -	- -	- -	118.11	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	-1	1	3	2	1	1	1	37	13
Low Price	- -	- -	- -	- -	- -	5.5	2.5	0.14	0.07	0.02	- -	- -	0.01	0.1
EV/Sales	- -	- -	- -	12.71	- -	13.25	0.57	3.56	2.09	- -	- -	- -	9.69	2.3
EV/EBITDA	- -	- -	- -	- -	- -	117.51	- -	- -	- -	10.42	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	0.14	- -	- -	0.01	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	0.15	-0.02	-0.01	0.01	- -	- -	- -	-4.65	-1.32
Price/Earnings High	- -	- -	- -	- -	- -	0.67	-0.05	-0.05	0.02	-0.01	-0.01	- -	-6.84	-4.13
Price/Earnings Low	- -	- -	- -	- -	- -	0.1	-0.01	- -	- -	- -	- -	- -	-0.01	-0.26
Price/Book Value	- -	- -	- -	- -	- -	0.3	-0.03	- -	-0.02	- -	- -	- -	-8.73	-0.31
Price/Book Value Average	- -	- -	- -	- -	- -	0.31	-0.05	-0.02	-0.02	- -	- -	- -	-12.03	-1.1
Price/Book Value High	- -	- -	- -	- -	- -	1.41	-0.11	-0.06	-0.03	-0.01	- -	- -	-17.7	-3.45
Price/Book Value Low	- -	- -	- -	- -	- -	0.2	-0.02	- -	- -	- -	- -	- -	-0.03	-0.22
Price/Tangible Book Value	- -	- -	- -	- -	- -	0.3	-0.03	- -	-0.02	- -	- -	- -	-7.05	-0.29
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	0.31	-0.05	-0.02	-0.02	- -	- -	- -	-9.71	-1.03
Price/Tangible Book Value High	- -	- -	- -	- -	- -	1.41	-0.11	-0.06	-0.03	-0.01	- -	- -	-14.29	-3.23
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	0.2	-0.02	- -	- -	- -	- -	- -	-0.03	-0.2
Price/Sales	- -	- -	- -	- -	- -	0.01	0.06	- -	0.01	- -	- -	- -	11.28	0.59
Price/Sales Average	- -	- -	- -	- -	- -	0.01	0.11	0.03	0.01	- -	- -	- -	15.55	2.11
Price/Sales High	- -	- -	- -	- -	- -	0.06	0.22	0.12	0.02	- -	- -	- -	22.87	6.6
Price/Sales Low	- -	- -	- -	- -	- -	0.01	0.04	- -	- -	- -	- -	- -	0.04	0.42
Price/Cash Flow	- -	- -	- -	- -	- -	-0.08	-0.02	- -	0.01	- -	- -	- -	-16.55	-0.73
Price/Cash Flow Average	- -	- -	- -	- -	- -	-0.08	-0.04	-0.01	0.01	-0.01	0.01	- -	-22.82	-2.61
Price/Cash Flow High	- -	- -	- -	- -	- -	-0.36	-0.09	-0.05	0.02	-0.05	0.04	- -	-33.57	-8.19
Price/Cash Flow Low	- -	- -	- -	- -	- -	-0.05	-0.01	- -	- -	- -	- -	- -	-0.06	-0.52
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	-0.08	-0.09	-0.15	0.01	-0.01	0.01	- -	-22.82	-2.7
Price/Free Cash Flow High	- -	- -	- -	- -	- -	-0.37	-0.18	-0.55	0.02	-0.06	0.04	- -	-33.57	-8.48
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	-0.05	-0.03	-0.01	- -	- -	- -	- -	-0.06	-0.54
EV/Sales Average	- -	- -	- -	12.71	- -	13.53	0.62	3.6	2.09	- -	- -	- -	12.87	3.88
EV/Sales High	- -	- -	- -	12.71	- -	61.85	0.73	3.71	2.1	- -	- -	- -	18.33	8.58
EV/Sales Low	- -	- -	- -	12.71	- -	8.85	0.54	3.56	2.08	- -	- -	- -	1.32	2.12
EV/EBITDA Average	-0.48	-0.22	-0.02	-0.02	- -	-0.89	-0.14	-2.79	-9.25	10.5	-9.89	-0.34	-5.46	-4.52
EV/EBITDA High	-0.48	-0.22	-0.02	-0.02	- -	-0.24	-0.16	-2.88	-9.3	10.77	-9.91	-0.34	-7.78	-9.99
EV/EBITDA Low	-0.48	-0.22	-0.02	-0.02	- -	-0.95	-0.12	-2.76	-9.21	10.41	-9.89	-0.34	-0.56	-2.47
EV/EBIT Average	-0.46	-0.22	-0.02	-0.02	- -	-0.89	-0.14	-2.62	-4.52	-4.87	-9.89	-0.32	-5.31	-4.21
EV/EBIT High	-0.46	-0.22	-0.02	-0.02	- -	-0.25	-0.16	-2.71	-4.54	-5	-9.91	-0.32	-7.56	-9.29
EV/EBIT Low	-0.46	-0.22	-0.02	-0.02	- -	-0.96	-0.12	-2.59	-4.5	-4.83	-9.89	-0.32	-0.54	-2.3
Last Price	- -	- -	- -	- -	- -	8.2	4.4	0.14	0.41	0.03	- -	0.01	1.44	0.14
High Price	- -	- -	- -	- -	- -	38	15.1	5.1	0.58	0.68	0.04	0.03	2.92	1.58
Enterprise Value Average	- -	- -	- -	- -	- -	-1	1	3	2	1	1	1	49	22
Enterprise Value High	- -	- -	- -	- -	- -	- -	1	3	2	1	1	1	69	48
Enterprise Value Low	- -	- -	- -	- -	- -	-1	1	3	2	1	1	1	5	12

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22	24
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30	23
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30	23
Revenue per Share	- -	- -	- -	- -	- -	613.18	67.88	41.24	34.37	- -	- -	- -	0.13	0.24
EBITDA per Share	- -	- -	- -	- -	- -	69.15	-307.1	-53.16	-7.77	1.88	-2.21	-41.41	-0.3	-0.21
Operating Income per Share	- -	- -	- -	- -	- -	68.8	-308.62	-56.55	-15.91	-4.05	-2.21	-43.45	-0.31	-0.22
Basic EPS, GAAP	- -	- -	- -	- -	-1,006.01	56.8	-316.21	-97.05	32.37	-59.67	-7.03	-54.79	-0.43	-0.38
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	56.8	-316.21	-97.05	61.14	1.71	-1.99	-44.31	-0.43	-0.38
Diluted EPS, GAAP	- -	- -	- -	- -	-1,006.01	56.8	-316.21	-97.05	23.24	-59.67	-7.03	-54.79	-0.43	-0.38
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	56.8	-316.21	-97.05	43.9	1.71	-1.99	-44.31	-0.43	-0.38
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	-105.58	-176.52	-111.86	33.9	-14.81	1.01	-9.07	-0.09	-0.19
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	-107.33	-268.02	-214.37	23.95	-17.31	1.01	-9.09	-0.09	-0.2
Cash & Equivalents per Share	- -	- -	- -	- -	- -	49.25	5.92	5.16	0.11	2.38	- -	0.27	0.01	0.01
Book Value per Share	- -	- -	- -	- -	-39.7	27.01	-139.73	-81.85	-16.91	-48.84	-56.16	-21.32	-0.16	-0.46
Tangible Book Value per Share	- -	- -	- -	- -	-39.7	27.01	-139.73	-81.85	-16.91	-48.84	-56.16	-21.32	-0.2	-0.49

Tristar Wellness Solutions Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)