Vericity, Inc.

VERY

VERYVericity, Inc. US flag

NASDAQ Capital Market

11.43

USD

+0.15

- -

170.02MMarket Cap

Profitability (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	-7.63	-11.42	-16.54	-12.77	-18.28	-10.24
Return on Assets (%)	- -	-2.1	-2.81	-3.36	-2.14	-2.63	-1.24
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-9.44	-13.06	-14.93	-18.47	-9.65	-13.77	-6.11
Profit Margin (%)	-7.11	-11.17	-14.28	-16.93	-9.43	-12.48	-5.57
Net Income to Common Margin (%)	-7.11	-11.17	-14.28	-16.93	-9.43	-12.48	-5.57
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-7.63	-11.42	-16.54	-12.77	-18.28	-10.24

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	- -	13	21	30	26	37	49
ST Debt	- -	3	4	6	4	7	9
LT Debt	- -	10	17	25	22	30	40
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	28.27	26.65	22.7	18.05	15.5	13.2	11.13
Long-Term Debt/Equity (%)	- -	5.98	7.82	12.77	12.96	27.14	36.08
Long-Term Debt/Capital (%)	- -	5.48	9	14.73	15.09	21.76	28.28
Long-Term Debt/Total Assets (%)	- -	1.57	2.3	3.24	2.84	3.92	4.83
Total Debt/Equity (%)	- -	7.76	9.7	15.61	15.26	33.4	44.47
Total Debt/Capital (%)	- -	7.11	11.17	18.01	17.76	26.78	34.86
Total Debt/Total Assets (%)	- -	2.04	2.85	3.96	3.35	4.83	5.96
Net Debt to Equity	-6	-4.42	-8.12	-2.95	2.3	24.62	37.17
Net Debt/Capital (%)	-6.66	-4.56	-11.76	-4.33	3.16	21.24	30.9
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	28.27	26.65	22.7	18.05	15.5	13.2	11.13
Long-Term Debt/Equity (%)	- -	5.98	7.82	12.77	12.96	27.14	36.08
Long-Term Debt/Capital (%)	- -	5.48	9	14.73	15.09	21.76	28.28
Long-Term Debt/Total Assets (%)	- -	1.57	2.3	3.24	2.84	3.92	4.83
Total Debt/Equity (%)	- -	7.76	9.7	15.61	15.26	33.4	44.47
Total Debt/Capital (%)	- -	7.11	11.17	18.01	17.76	26.78	34.86
Total Debt/Total Assets (%)	- -	2.04	2.85	3.96	3.35	4.83	5.96
CFO/Total Liabilities	2.02	0.87	-0.55	0.92	-0.13	-1.12	0.68
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.57	0.56	0.73	0.6	0.54	0.5	0.37

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	0.88	1	1.02	1.03	0.82	0.78
Days Sales Outstanding	- -	412.92	363.48	359.1	353.62	444.24	466.06
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 (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	- -	187	149	103	112	- -
- Cash & Cash Equivalents	12	21	38	36	22	10	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	13	21	30	26	37	49
Enterprise Value	-350	-314	-174	-221	-245	-159	-272
Total Capital	188	188	184	169	149	139	141
Total Debt/Capital (%)	- -	7.11	11.17	18.01	17.76	26.78	34.86
Total Debt / EV	- -	-0.04	-0.12	-0.14	-0.11	-0.23	-0.18
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	187	149	103	112	- -
Diluted Enterprise Value	-12	-8	170	143	107	139	41
EV per Share	- -	- -	- -	- -	- -	- -	- -
TTM Sales	116	124	135	148	177	164	178
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	9	4	-3	5	-1	-7	5
TTM Free Cash Flow to Firm	9	4	-3	5	-1	-7	5

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	- -	-67.18	28.08	-130.05	-15.14	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-350	-314	-174	-221	-245	-159	-272
Low Price	- -	- -	8.92	6.91	6.4	4.14	4.7
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-8.75	-6.41	-8.18	-4.89	- -
Price/Earnings High	- -	- -	-25.49	-10.31	-19.67	-6.75	- -
Price/Earnings Low	- -	- -	-6.87	-4.11	-5.72	-3.01	- -
Price/Book Value	- -	- -	1.14	1.07	0.85	1.1	- -
Price/Book Value Average	- -	- -	1.03	1.16	1.12	0.98	- -
Price/Book Value High	- -	- -	3.01	1.86	2.68	1.36	- -
Price/Book Value Low	- -	- -	0.81	0.74	0.78	0.61	- -
Price/Tangible Book Value	- -	- -	0.89	0.77	0.6	1.02	- -
Price/Tangible Book Value Average	- -	- -	0.8	0.83	0.8	0.91	- -
Price/Tangible Book Value High	- -	- -	2.34	1.33	1.91	1.26	- -
Price/Tangible Book Value Low	- -	- -	0.63	0.53	0.56	0.56	- -
Price/Sales	- -	- -	1.39	1.01	0.58	0.68	- -
Price/Sales Average	- -	- -	1.25	1.09	0.77	0.61	- -
Price/Sales High	- -	- -	3.64	1.75	1.86	0.84	- -
Price/Sales Low	- -	- -	0.98	0.7	0.54	0.38	- -
Price/Cash Flow	- -	- -	-67.18	28.08	-130.05	-15.14	- -
Price/Cash Flow Average	- -	- -	-60.57	30.27	-171.59	-13.58	- -
Price/Cash Flow High	- -	- -	-176.58	48.67	-412.72	-18.73	- -
Price/Cash Flow Low	- -	- -	-47.56	19.38	-119.9	-8.36	- -
Price/Free Cash Flow Average	- -	- -	-60.57	30.27	-171.59	-13.58	- -
Price/Free Cash Flow High	- -	- -	-176.58	48.67	-412.72	-18.73	- -
Price/Free Cash Flow Low	- -	- -	-47.56	19.38	-119.9	-8.36	- -
EV/Sales Average	- -	- -	1.12	1.05	0.79	0.78	0.23
EV/Sales High	- -	- -	3.51	1.71	1.88	1.01	0.23
EV/Sales Low	- -	- -	0.85	0.66	0.56	0.54	0.23
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	12.6	10.01	6.94	7.5	11.19
High Price	- -	- -	33.12	17.35	22.03	9.28	11.4
Enterprise Value Average	-12	-8	152	155	140	127	41
Enterprise Value High	-12	-8	475	252	332	165	41
Enterprise Value Low	-12	-8	115	97	99	89	41

Profitability (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	-7.63	-11.42	-16.54	-12.77	-18.28	-10.24
Return on Assets (%)	- -	-2.1	-2.81	-3.36	-2.14	-2.63	-1.24
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-9.44	-13.06	-14.93	-18.47	-9.65	-13.77	-6.11
Profit Margin (%)	-7.11	-11.17	-14.28	-16.93	-9.43	-12.48	-5.57
Net Income to Common Margin (%)	-7.11	-11.17	-14.28	-16.93	-9.43	-12.48	-5.57
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-7.63	-11.42	-16.54	-12.77	-18.28	-10.24

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	- -	13	21	30	26	37	49
ST Debt	- -	3	4	6	4	7	9
LT Debt	- -	10	17	25	22	30	40
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	28.27	26.65	22.7	18.05	15.5	13.2	11.13
Long-Term Debt/Equity (%)	- -	5.98	7.82	12.77	12.96	27.14	36.08
Long-Term Debt/Capital (%)	- -	5.48	9	14.73	15.09	21.76	28.28
Long-Term Debt/Total Assets (%)	- -	1.57	2.3	3.24	2.84	3.92	4.83
Total Debt/Equity (%)	- -	7.76	9.7	15.61	15.26	33.4	44.47
Total Debt/Capital (%)	- -	7.11	11.17	18.01	17.76	26.78	34.86
Total Debt/Total Assets (%)	- -	2.04	2.85	3.96	3.35	4.83	5.96
Net Debt to Equity	-6	-4.42	-8.12	-2.95	2.3	24.62	37.17
Net Debt/Capital (%)	-6.66	-4.56	-11.76	-4.33	3.16	21.24	30.9
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	28.27	26.65	22.7	18.05	15.5	13.2	11.13
Long-Term Debt/Equity (%)	- -	5.98	7.82	12.77	12.96	27.14	36.08
Long-Term Debt/Capital (%)	- -	5.48	9	14.73	15.09	21.76	28.28
Long-Term Debt/Total Assets (%)	- -	1.57	2.3	3.24	2.84	3.92	4.83
Total Debt/Equity (%)	- -	7.76	9.7	15.61	15.26	33.4	44.47
Total Debt/Capital (%)	- -	7.11	11.17	18.01	17.76	26.78	34.86
Total Debt/Total Assets (%)	- -	2.04	2.85	3.96	3.35	4.83	5.96
CFO/Total Liabilities	2.02	0.87	-0.55	0.92	-0.13	-1.12	0.68
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.57	0.56	0.73	0.6	0.54	0.5	0.37

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	0.88	1	1.02	1.03	0.82	0.78
Days Sales Outstanding	- -	412.92	363.48	359.1	353.62	444.24	466.06
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 (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	- -	187	149	103	112	- -
- Cash & Cash Equivalents	12	21	38	36	22	10	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	13	21	30	26	37	49
Enterprise Value	-350	-314	-174	-221	-245	-159	-272
Total Capital	188	188	184	169	149	139	141
Total Debt/Capital (%)	- -	7.11	11.17	18.01	17.76	26.78	34.86
Total Debt / EV	- -	-0.04	-0.12	-0.14	-0.11	-0.23	-0.18
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	187	149	103	112	- -
Diluted Enterprise Value	-12	-8	170	143	107	139	41
EV per Share	- -	- -	- -	- -	- -	- -	- -
TTM Sales	116	124	135	148	177	164	178
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	9	4	-3	5	-1	-7	5
TTM Free Cash Flow to Firm	9	4	-3	5	-1	-7	5

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	- -	-67.18	28.08	-130.05	-15.14	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-350	-314	-174	-221	-245	-159	-272
Low Price	- -	- -	8.92	6.91	6.4	4.14	4.7
EV/Sales	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-8.75	-6.41	-8.18	-4.89	- -
Price/Earnings High	- -	- -	-25.49	-10.31	-19.67	-6.75	- -
Price/Earnings Low	- -	- -	-6.87	-4.11	-5.72	-3.01	- -
Price/Book Value	- -	- -	1.14	1.07	0.85	1.1	- -
Price/Book Value Average	- -	- -	1.03	1.16	1.12	0.98	- -
Price/Book Value High	- -	- -	3.01	1.86	2.68	1.36	- -
Price/Book Value Low	- -	- -	0.81	0.74	0.78	0.61	- -
Price/Tangible Book Value	- -	- -	0.89	0.77	0.6	1.02	- -
Price/Tangible Book Value Average	- -	- -	0.8	0.83	0.8	0.91	- -
Price/Tangible Book Value High	- -	- -	2.34	1.33	1.91	1.26	- -
Price/Tangible Book Value Low	- -	- -	0.63	0.53	0.56	0.56	- -
Price/Sales	- -	- -	1.39	1.01	0.58	0.68	- -
Price/Sales Average	- -	- -	1.25	1.09	0.77	0.61	- -
Price/Sales High	- -	- -	3.64	1.75	1.86	0.84	- -
Price/Sales Low	- -	- -	0.98	0.7	0.54	0.38	- -
Price/Cash Flow	- -	- -	-67.18	28.08	-130.05	-15.14	- -
Price/Cash Flow Average	- -	- -	-60.57	30.27	-171.59	-13.58	- -
Price/Cash Flow High	- -	- -	-176.58	48.67	-412.72	-18.73	- -
Price/Cash Flow Low	- -	- -	-47.56	19.38	-119.9	-8.36	- -
Price/Free Cash Flow Average	- -	- -	-60.57	30.27	-171.59	-13.58	- -
Price/Free Cash Flow High	- -	- -	-176.58	48.67	-412.72	-18.73	- -
Price/Free Cash Flow Low	- -	- -	-47.56	19.38	-119.9	-8.36	- -
EV/Sales Average	- -	- -	1.12	1.05	0.79	0.78	0.23
EV/Sales High	- -	- -	3.51	1.71	1.88	1.01	0.23
EV/Sales Low	- -	- -	0.85	0.66	0.56	0.54	0.23
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	12.6	10.01	6.94	7.5	11.19
High Price	- -	- -	33.12	17.35	22.03	9.28	11.4
Enterprise Value Average	-12	-8	152	155	140	127	41
Enterprise Value High	-12	-8	475	252	332	165	41
Enterprise Value Low	-12	-8	115	97	99	89	41

Shares Outstanding	20	20	15	15	15	15	15
Diluted Weighted Avg Shares	15	15	15	15	15	15	- -
Basic Weighted Avg Shares	15	15	15	15	15	15	- -
Revenue per Share	7.79	8.33	9.1	9.94	11.87	11.02	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.55	-0.93	-1.3	-1.68	-1.12	-1.38	- -
Basic EPS from Cont Ops	-0.55	-0.93	-1.3	-1.68	-1.12	-1.38	- -
Diluted EPS, GAAP	-0.55	-0.93	-1.3	-1.68	-1.12	-1.38	- -
Diluted EPS from Cont Ops	-0.55	-0.93	-1.3	-1.68	-1.12	-1.38	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.64	0.28	-0.19	0.36	-0.05	-0.5	- -
Free Cash Flow per Basic Share	0.64	0.28	-0.19	0.36	-0.05	-0.5	- -
Cash & Equivalents per Share	23.5	22.02	25.72	26.9	25.2	20.7	- -
Book Value per Share	12.67	11.73	11.01	9.33	8.21	6.84	- -
Tangible Book Value per Share	13.06	11.46	14.17	13.01	11.51	7.38	- -

Vericity, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)