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
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	554.01	- -	- -	- -	- -	- -
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)

API Chat

	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
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	- -	- -	-23,411.93	- -	- -	- -	358.05	-1,038.87	-41,205.43	40.45	-53.92	-58.69	-299.1	-273.81	-888.55
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 (%)	- -	-0.04	0.43	- -	- -	- -	22.19	-7.68	-13.91	62.57	283.71	495.57	-166.69	-147.29	-86.26
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-2	-1	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-2	-1	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	-2	-1	- -

Liquidity (USD)

API Chat

	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
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	- -	- -	-23,411.93	- -	- -	- -	358.05	-1,038.87	-41,205.43	40.45	-53.92	-58.69	-299.1	-273.81	-888.55
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	- -	- -	3,346,713.47	- -	- -	- -	3,699,248,499.42	117,714,177.87	415,908.21	113,694.84	230,281.02	210,029.23	371,295.19	1,407,498.7	468,265.36

Working Capital (USD)

API Chat

	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
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)

API Chat

	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
Market Capitalization	- -	- -	2,225,000	27,247	81,092	81,250	383,125,000	22,675,874	162,012	162,012	1,250,186	1,138,789	2,423,122	12,507,408	3,400,404
- 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	-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	- -	- -	2,225,000	27,247	81,092	81,250	383,125,000	22,675,874	162,012	162,012	1,250,186	1,138,789	2,423,122	12,507,408	3,400,404
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)

API Chat

	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
Price/Free Cash Flow	- -	- -	-111,579,158.52	-1,033,414.25	-1,319,070.55	- -	10,379,415,908.11	-413,476,427.92	-5,669,515.92	-703,788.39	21,254,069.58	-325,937.58	-5,228,566.49	-8,755,757.91	-2,036,464.15
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Low Price	- -	- -	1,000,000	200,000	250,000	2,500,000	2,500,000	80,000	600	500	600	300	100	500	300
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	11,368,019,702.09	- -	- -	1,001,806.13	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-16,470,704.35	-52,019.03	-422,045.8	-151,022,304.83	11,368,019,702.09	-4,664,622,816.47	-16,842,737.52	1,796,227.79	-32,010,869.57	-1,306,498.32	-889,683.03	-5,702,736.45	-1,358,678.82
Price/Earnings High	- -	- -	-21,960,939.14	-57,866.46	-960,060.85	-151,022,304.83	11,368,019,702.09	-6,968,049,998.4	-240,564,714.08	5,676,901.39	-229,569,747.73	-5,860,822.71	-3,605,821.12	-17,749,426.64	-5,155,379.94
Price/Earnings Low	- -	- -	-13,725,586.96	-10,521.17	-96,006.09	-151,022,304.83	11,368,019,702.09	-222,977,599.95	-687,327.75	834,838.44	-306,093	-351,649.36	-163,900.96	-1,305,104.9	-594,851.53
Price/Book Value	- -	- -	-3,610,828.92	-25,072.26	-69,238.64	-69,341.26	2,487,372,425.79	-22,492,336.79	-131,060.46	381,796.02	-783,247.77	-683,516.69	-625,586.15	-2,593,239.67	-578,068.53
Price/Book Value Average	- -	- -	-4,332,994.7	-22,538.7	-30,437.52	-69,341.26	2,487,372,425.79	-289,558,626.71	-3,211,592.8	684,556.22	-15,853,779.06	-2,539,499.57	-565,965.14	-2,266,264.17	-792,207.23
Price/Book Value High	- -	- -	-5,777,326.27	-25,072.26	-69,238.64	-69,341.26	2,487,372,425.79	-432,544,938.3	-45,871,159.75	2,163,510.78	-113,697,256.85	-11,391,944.81	-2,293,815.89	-7,053,611.89	-3,005,956.38
Price/Book Value Low	- -	- -	-3,610,828.92	-4,558.59	-6,923.86	-69,341.26	2,487,372,425.79	-13,841,438.03	-131,060.46	318,163.35	-151,596.34	-683,516.69	-104,264.36	-518,647.93	-346,841.12
Price/Tangible Book Value	- -	- -	-5,616,105.73	-1,164,600.79	-873,258.17	-869,914.35	-20,035,822,612.7	-1,223,276,380.21	-703,797.56	839,175.63	-3,990,072.98	-2,739,179.88	-923,377.12	-3,211,003.46	-824,713.72
Price/Tangible Book Value Average	- -	- -	-6,739,326.88	-1,046,917.48	-383,887.06	-869,914.35	-20,035,822,612.7	-15,748,040,411.09	-17,246,324.62	1,504,633.03	-80,763,377.75	-10,176,995.31	-835,375.37	-2,806,135.58	-1,130,219.22
Price/Tangible Book Value High	- -	- -	-8,985,769.17	-1,164,600.79	-873,258.17	-869,914.35	-20,035,822,612.7	-23,524,545,773.32	-246,329,146.12	4,755,328.59	-579,204,142.36	-45,652,998.04	-3,385,716.11	-8,733,929.41	-4,288,511.32
Price/Tangible Book Value Low	- -	- -	-5,616,105.73	-211,745.6	-87,325.82	-869,914.35	-20,035,822,612.7	-752,785,464.75	-703,797.56	699,313.03	-772,272.19	-2,739,179.88	-153,896.19	-642,200.69	-494,828.23
Price/Sales	- -	- -	- -	- -	- -	- -	694,789,509.38	108,272,689.88	2,790,617.46	81,371.28	439,741.23	169,606.21	3,986,997.45	10,389,170.06	21,748,251.3
Price/Sales Average	- -	- -	- -	- -	- -	- -	694,789,509.38	1,393,865,461.03	68,383,150.54	145,897.84	8,900,836.39	630,145.42	3,607,019.72	9,079,224.03	29,804,635.38
Price/Sales High	- -	- -	- -	- -	- -	- -	694,789,509.38	2,082,167,113.11	976,716,109.45	461,103.91	63,833,403.87	2,826,770.25	14,618,990.66	28,258,542.56	113,090,906.74
Price/Sales Low	- -	- -	- -	- -	- -	- -	694,789,509.38	66,629,347.62	2,790,617.46	67,809.4	85,111.21	169,606.21	664,499.58	2,077,834.01	13,048,950.78
Price/Cash Flow	- -	- -	-111,579,158.52	-1,033,414.25	-1,319,070.55	- -	10,379,415,908.11	-413,476,427.92	-5,669,515.92	-684,846.52	-1,801,420,211.24	-325,937.58	-5,228,566.49	-8,755,757.91	-2,036,464.15
Price/Cash Flow Average	- -	- -	-133,894,990.22	-928,987.38	-579,867.6	- -	10,379,415,908.11	-5,322,953,668.73	-138,929,597.84	-1,227,922.57	-36,462,686,698.39	-1,210,970.19	-4,730,261.97	-7,651,764.98	-2,790,848.35
Price/Cash Flow High	- -	- -	-178,526,653.63	-1,033,414.25	-1,319,070.55	- -	10,379,415,908.11	-7,951,469,767.7	-1,984,330,572.86	-3,880,796.95	-261,496,482,276.66	-5,432,292.92	-19,171,410.46	-23,815,661.52	-10,589,613.56
Price/Cash Flow Low	- -	- -	-111,579,158.52	-187,893.5	-131,907.05	- -	10,379,415,908.11	-254,447,032.57	-5,669,515.92	-570,705.43	-348,661,976.37	-325,937.58	-871,427.75	-1,751,151.58	-1,221,878.49
Price/Free Cash Flow Average	- -	- -	-133,894,990.22	-928,987.38	-579,867.6	- -	10,379,415,908.11	-5,322,953,668.73	-138,929,597.84	-1,261,885.13	430,205,276.49	-1,210,970.19	-4,730,261.97	-7,651,764.98	-2,790,848.35
Price/Free Cash Flow High	- -	- -	-178,526,653.63	-1,033,414.25	-1,319,070.55	- -	10,379,415,908.11	-7,951,469,767.7	-1,984,330,572.86	-3,988,134.2	3,085,268,164.43	-5,432,292.92	-19,171,410.46	-23,815,661.52	-10,589,613.56
Price/Free Cash Flow Low	- -	- -	-111,579,158.52	-187,893.5	-131,907.05	- -	10,379,415,908.11	-254,447,032.57	-5,669,515.92	-586,490.32	4,113,690.89	-325,937.58	-871,427.75	-1,751,151.58	-1,221,878.49
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	- -	- -	1,000,000	1,100,000	2,500,000	2,500,000	2,500,000	130,000	600	600	3,100	300	600	2,500	500
High Price	- -	- -	1,600,000	1,100,000	2,500,000	2,500,000	2,500,000	2,500,000	210,000	3,400	450,000	5,000	2,200	6,800	2,600
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

	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
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	- -	-0.2	-0.28	-43.87	-36.11	-36.05	- -	-0.01	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	-0.11	-0.18	-0.94	-2.86	-2.87	- -	- -	- -	- -	- -	- -	- -	- -	- -

Vapor Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)