Vapor Group, Inc. Financial Ratios — VPOR Stock

Profitability (USD)

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	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	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-12,318.09	-35,779.64	- -	- -	156.68	-89.36	-471.22	30.74	-39.43	-111.69	-119.21	-125.42	-283.05
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.36	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	30.36	44.22	38.69	56.47	51.13	74.55	8.2	7.1	-82.05
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	9.85	-27.27	-248.74	13.66	-39.55	-25.81	-252.81	-43.33	-187.49
Operating Margin (%)	- -	- -	- -	- -	- -	- -	9.49	-28.23	-252.18	13.44	-39.85	-25.8	-253.76	-43.59	-188.58
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	9.58	- -	- -	21.42	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	-29.88	-406.01	8.12	-116.05	-48.23	-405.43	-159.21	-2,193.65
Profit Margin (%)	- -	- -	- -	- -	- -	- -	6.11	-29.88	-406.01	8.12	-27.81	-48.23	-405.43	-159.21	-2,193.65
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	6.11	-29.88	-406.01	8.12	-27.81	-48.23	-405.43	-159.21	-2,193.65
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	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	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	3	2	2	3	3
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	0.02	- -	- -	- -	0.81	-1.26	-1.05	2.61	-2.19	-1.2	-1.57	-5.5	-9.29
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	0.02	- -	- -	- -	0.84	-1.22	-1.03	2.65	-2.17	-1.2	-1.57	-5.47	-9.24
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	2.92	-16.48	-13.79	2.57	-1.29	-3.19	-2.04	-0.54	-0.47
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	2.92	-16.48	-13.79	2.51	-1.36	-3.19	-2.04	-0.54	-0.47
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	2.81	-17.06	-13.98	2.53	-1.3	-3.19	-2.05	-0.54	-0.47
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1
Common Equity/Total Assets	- -	- -	-15,052.51	- -	- -	- -	-44.45	-19.1	-7,673.23	18.5	-10.08	-14.64	-202.55	-202.83	-558.38
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	- -	-0.08	0.66	- -	- -	- -	-229.67	-387.75	-65.59	365.53	-829.34	-503.28	-92.32	-80.42	-73.72
Net Debt/Capital (%)	- -	-0.08	0.66	- -	- -	- -	177.12	134.75	-190.64	78.52	113.71	124.8	-1,202.89	-410.73	-280.46
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-2	-1	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-2	-1	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-2	-1	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	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	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Cash Ratio	- -	- -	0.01	- -	- -	- -	0.11	0.04	- -	0.06	0.12	0.08	0.01	0.01	- -
Current Ratio	- -	- -	0.01	- -	- -	- -	0.58	0.62	- -	1.1	0.86	0.87	0.33	0.31	0.05
Quick Ratio	- -	- -	0.01	- -	- -	- -	0.56	0.2	- -	0.51	0.41	0.09	0.03	0.02	- -
CFO/Avg Current Liab	- -	-0.17	-0.06	-0.12	-1.06	- -	0.47	-0.62	-0.16	-0.43	- -	-1.07	-0.13	-0.34	-0.38
Common Equity/Total Assets	- -	- -	-15,052.51	- -	- -	- -	-44.45	-19.1	-7,673.23	18.5	-10.08	-14.64	-202.55	-202.83	-558.38
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	- -	-8.55	-5	-112.69	-66.2	- -	59.4	-47.45	-12.25	-27.67	-0.02	-107.4	-11.84	-26.79	-38.33
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	-37.16	-0.01	- -	- -	- -	- -
Altman's Z-Score	- -	- -	-706.76	- -	- -	- -	2,492,315,878.44	158.12	-937.44	113,694.84	-1.16	-2.31	-14.1	-11.12	-102.19

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	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	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	426.64	19.38	6.1	37.98	31.7	105.35	8.08	19.24	9.1
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	0.86	18.84	59.82	9.61	11.52	3.46	45.15	18.97	40.13
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	5.18	1.58	11.58	2.45	2.07	0.89	2	1.06
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	70.45	231.23	31.53	148.98	176.11	410.3	182.36	343.87
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	65.63	6.16	1.49	4.95	-1.95
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.56	59.27	245.48	73.77	-186.88
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	0.86	89.29	291.05	41.14	154.94	120.3	209.97	127.56	570.87
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	0.86	-51.62	-171.41	-21.92	-137.47	-172.64	-365.14	-163.4	-303.74
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	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	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Market Capitalization	- -	- -	3	24	8,125,000	8,125,000	258,125,000	34	- -	162,012	3	1	2	13	4
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	3	2	- -	-1	-1
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	- -	- -	2	- -	81,092	81,250	383,125,000	23	- -	162,012	1	1	2	13	3
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	- -	- -	- -	- -	- -	1	- -	- -	2	3	7	1	1	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-2	-1	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-2	-1	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	-3	- -	- -	-1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	-3	- -	- -	-1

Multiples (USD)

Valuation Multiples API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	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	12/31/2015	12/31/2016	12/31/2017	12/31/2018

Price/Free Cash Flow	- -	- -	-111.58	-7.05	-1,319,070.55	- -	10,379,415,908.11	-413.48	-5.67	-703,788.39	21.25	-0.33	-5.23	-8.76	-2.04
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Low Price	- -	- -	1	2	2.5	2,500,000	0.08	0.08	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	11,368,019,702.09	- -	- -	1,001,806.13	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-16.47	-50,279.49	-414,959.68	-151,022,304.83	11,142,463,820.04	-4,568,054,588.38	-1,013,136.94	940,187.96	-8,534.59	-1.31	-0.89	-5.7	-1.36
Price/Earnings High	- -	- -	-21.96	-57,866.46	-960,060.85	-151,022,304.83	11,368,019,702.09	-6,968,049,998.4	-103,099,163.18	3,339,353.76	-306,093	-5.86	-3.61	-17.75	-5.16
Price/Earnings Low	- -	- -	-13.73	-0.11	-0.96	-151,022,304.83	363.78	-222.98	-0.23	0.83	-0.31	-0.35	-0.16	-1.31	-0.59
Price/Book Value	- -	- -	-8.2	-1,041.84	-87,495,423.32	-86,991,434.69	-13,498,849,492.73	-1,837.67	-0.7	834,958.91	-9.64	-2.74	-0.92	-3.5	-0.97
Price/Book Value Average	- -	- -	-9.84	-132,769,523.61	-37,817,470.05	-86,991,434.69	-13,231,015,253.89	-23,167,729,706.71	-1,037,413.81	783,603.02	-52,038.5	-10.18	-0.84	-3.06	-1.33
Price/Book Value High	- -	- -	-13.13	-152,803,898.1	-87,495,423.32	-86,991,434.69	-13,498,849,492.73	-35,339,748,206.29	-105,569,634.05	2,783,196.37	-1,866,361.15	-45.65	-3.39	-9.52	-5.06
Price/Book Value Low	- -	- -	-8.2	-277.83	-87.5	-86,991,434.69	-431.96	-1,130.87	-0.23	0.7	-1.87	-2.74	-0.15	-0.7	-0.58
Price/Tangible Book Value	- -	- -	-8.2	-1,041.84	-87,495,423.32	-86,991,434.69	-13,498,849,492.73	-1,837.67	-0.7	839,175.63	-9.18	-2.74	-0.92	-3.21	-0.87
Price/Tangible Book Value Average	- -	- -	-9.84	-132,769,523.61	-37,817,470.05	-86,991,434.69	-13,231,015,253.89	-23,167,729,706.71	-1,037,413.81	787,560.39	-49,547.22	-10.18	-0.84	-2.81	-1.2
Price/Tangible Book Value High	- -	- -	-13.13	-152,803,898.1	-87,495,423.32	-86,991,434.69	-13,498,849,492.73	-35,339,748,206.29	-105,569,634.05	2,797,252.11	-1,777,011.42	-45.65	-3.39	-8.73	-4.54
Price/Tangible Book Value Low	- -	- -	-8.2	-277.83	-87.5	-86,991,434.69	-431.96	-1,130.87	-0.23	0.7	-1.78	-2.74	-0.15	-0.64	-0.52
Price/Sales	- -	- -	- -	- -	- -	- -	694,789,509.38	108.27	2.79	81,371.28	0.44	0.17	3.99	10.39	21.75
Price/Sales Average	- -	- -	- -	- -	- -	- -	681,004,007.18	1,365,009,297.72	4,113,434.4	76,366.37	2,373.1	0.63	3.61	9.08	29.8
Price/Sales High	- -	- -	- -	- -	- -	- -	694,789,509.38	2,082,167,113.11	418,592,618.33	271,237.59	85,111.21	2.83	14.62	28.26	113.09
Price/Sales Low	- -	- -	- -	- -	- -	- -	22.23	66.63	0.93	0.07	0.09	0.17	0.66	2.08	13.05
Price/Cash Flow	- -	- -	-111.58	-7.05	-1,319,070.55	- -	10,379,415,908.11	-413.48	-5.67	-684,846.52	-1,801.42	-0.33	-5.23	-8.76	-2.04
Price/Cash Flow Average	- -	- -	-133.89	-897,921.58	-570,131.66	- -	10,173,475,175.09	-5,212,756,505.05	-8,356,997.04	-642,723.61	-9,721,509.1	-1.21	-4.73	-7.65	-2.79
Price/Cash Flow High	- -	- -	-178.53	-1,033,414.25	-1,319,070.55	- -	10,379,415,908.11	-7,951,469,767.7	-850,427,388.37	-2,282,821.74	-348,661,976.37	-5.43	-19.17	-23.82	-10.59
Price/Cash Flow Low	- -	- -	-111.58	-1.88	-1.32	- -	332.14	-254.45	-1.89	-0.57	-348.66	-0.33	-0.87	-1.75	-1.22
Price/Free Cash Flow Average	- -	- -	-133.89	-897,921.58	-570,131.66	- -	10,173,475,175.09	-5,212,756,505.05	-8,356,997.04	-660,500.42	114,699.3	-1.21	-4.73	-7.65	-2.79
Price/Free Cash Flow High	- -	- -	-178.53	-1,033,414.25	-1,319,070.55	- -	10,379,415,908.11	-7,951,469,767.7	-850,427,388.37	-2,345,961.29	4,113,690.89	-5.43	-19.17	-23.82	-10.59
Price/Free Cash Flow Low	- -	- -	-111.58	-1.88	-1.32	- -	332.14	-254.45	-1.89	-0.59	4.11	-0.33	-0.87	-1.75	-1.22
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	- -	- -	1	7.5	2,500,000	2,500,000	2,500,000	0.13	- -	600	- -	- -	- -	- -	- -
High Price	- -	- -	1.6	1,100,000	2,500,000	2,500,000	2,500,000	2,500,000	90,000	2,000	600	- -	- -	0.01	- -
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Shares Outstanding	- -	3	3	3	3	3	103	262	270	270	928	3,796	4,039	5,003	7,197
Diluted Weighted Avg Shares	2	2	2	- -	- -	- -	153	174	270	270	403	3,796	4,039	5,003	6,801
Basic Weighted Avg Shares	2	2	2	- -	- -	- -	153	174	270	270	403	3,796	4,039	5,003	6,801
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	- -	- -	- -	- -
EBITDA per Share	- -	-0.11	-0.07	-18.86	-2.6	-0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	-0.11	-0.07	-18.86	-2.6	-0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.05	-0.11	-0.07	-19.01	-2.6	-0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	-0.05	-0.11	-0.07	-19.01	-2.6	-0.02	- -	- -	- -	- -	-0.01	- -	- -	- -	- -
Diluted EPS, GAAP	-0.05	-0.11	-0.07	-19.01	-2.6	-0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	-0.05	-0.11	-0.07	-19.01	-2.6	-0.02	- -	- -	- -	- -	-0.01	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.01	-0.01	-1.06	-1.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	-0.01	-0.01	-1.06	-1.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	-0.07	-0.12	-0.01	-0.03	-0.03	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	-0.07	-0.12	-0.01	-0.03	-0.03	- -	- -	- -	- -	- -	- -	- -	- -	- -

Vapor Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)