VPR Brands, LP Financial Ratios — VPRB 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-5,139.05	-2,902.86	-0.22	-203.19	- -	-72.99	-223.65	-157.27	-115.62	-51.71	11.76	-14.11	121.6	-4.82	-55.03
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.27	- -	-46.19	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.56	- -	126.72	- -	- -
Gross Margin (%)	- -	- -	- -	50.61	57.31	30.42	33.57	41.52	32.55	42.7	34.31	33.23	49.54	27	28.71
EBITDA Margin (%)	- -	- -	- -	-11,617.69	-27,323.68	-19.13	-24.18	0.86	-12.73	-0.42	4.49	-2.47	27.37	-23.59	-39.37
Operating Margin (%)	- -	- -	- -	-665,826.29	-27,323.68	-20.74	-24.62	0.21	-13.08	-0.42	3.24	-3.87	27.11	-24.14	-40.37
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	89.56	- -	- -	9.69	- -	58.09	- -	- -
Pretax Margin (%)	- -	- -	- -	-665,826.29	-27,323.68	-23.77	-44.64	-21.11	-22.43	-14.21	2.04	-4.13	38.69	-1.17	-44.32
Profit Margin (%)	- -	- -	- -	-665,826.29	- -	-23.77	-44.64	-21.11	-22.43	-14.21	2.04	-4.13	29.76	-2.52	-33.08
Net Income to Common Margin (%)	- -	- -	- -	-665,826.29	- -	-23.77	-44.64	-21.11	-22.43	-14.21	2.04	-4.13	29.76	-2.52	-33.08
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.08	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	1	3	3	3	3	1	1	- -
ST Debt	- -	- -	- -	- -	- -	- -	1	1	2	2	2	2	1	- -	- -
LT Debt	- -	- -	- -	- -	- -	1	- -	- -	- -	1	- -	1	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	-0.18	-2.37	-0.76	26.45	-4.08	-162.92	9.87	-23.78	0.44	-0.44	-0.31
Net Debt/EBITDA	- -	- -	- -	0.1	-0.13	-2.09	-0.7	24.99	-3.48	-142.89	8.87	-22.39	-0.26	0.7	-0.18
Total Debt/EBIT	- -	- -	- -	- -	-0.18	-2.18	-0.75	110.81	-3.98	-162.92	13.65	-15.16	0.45	-0.43	-0.3
Net Debt/EBIT	- -	- -	- -	- -	-0.13	-1.93	-0.69	104.66	-3.39	-142.89	12.26	-14.27	-0.26	0.68	-0.17
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-4.7	-2.59	0.07	-1.36	-0.03	0.66	-0.22	7.97	-3.53	-7.67
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-4.93	-2.59	0.07	-1.36	-0.03	0.66	-0.22	7.88	-3.53	-7.75
EBIT to Interest Expense	- -	- -	- -	- -	- -	-5.09	-2.64	0.02	-1.4	-0.03	0.48	-0.35	7.89	-3.61	-7.86
Interest Expense	- -	- -	- -	- -	- -	- -	- -	1	- -	1	- -	1	- -	- -	- -
Common Equity/Total Assets	-53,730.95	-56,633.81	-2.34	-58,723.27	-9,499.74	-619.83	-1,618.69	-1,120.87	-768.64	-1,138.57	-814.09	-638.19	-234.58	-275.82	-551.59
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	80.3	29.09	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-11.23	- -	- -	-4.77	-8.43	-6.62	-6.96	-7.84	-2.98	-2
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	61.33	- -	- -	26.43	70.57	39.37	32.09	15.46	7.59	10.48
Total Debt/Equity (%)	- -	-73.81	- -	- -	39.53	-536.81	-80.19	-180.08	-162.89	-121.95	-130.29	-124.58	193.71	81.34	-91.62
Total Debt/Capital (%)	- -	-22.84	- -	- -	-0.3	-13.49	-9.58	-13.92	-38.8	-35.94	-36.94	-38.36	-18.9	-8.33	-5.24
Total Debt/Total Assets (%)	- -	10,530.95	- -	- -	28.33	73.7	141.55	136.96	214.88	301	219.58	176.92	37.29	21.22	27.47
Net Debt to Equity	- -	-73.81	- -	-256.44	28.6	-473.91	-73.37	-170.08	-138.74	-106.96	-117.04	-117.3	-114.15	-129.72	-52.48
Net Debt/Capital (%)	- -	-22.84	- -	0.17	-0.22	-11.73	-8.7	-13.05	-32.94	-31.52	-33.17	-36.01	8.7	11.05	-2.96
EBITDA	- -	- -	- -	- -	- -	- -	-1	- -	-1	- -	- -	- -	3	-1	-1
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	-1	- -	-1	- -	- -	- -	3	-1	-1
Operating Income (Loss)	- -	- -	- -	-5	- -	- -	-1	- -	-1	- -	- -	- -	3	-1	-1

Liquidity (USD)

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	- -	- -	- -	1.64	0.28	0.16	0.04	0.04	0.01	- -	- -	0.01	0.85	0.78	0.07
Current Ratio	0.01	0.01	- -	1.64	3.53	1.25	0.33	0.55	0.35	0.25	0.36	0.43	1.46	1.44	0.57
Quick Ratio	- -	- -	- -	1.64	0.28	0.47	0.2	0.2	0.05	0.01	0.12	0.11	1.05	0.99	0.21
CFO/Avg Current Liab	-0.49	-0.06	-0.75	-24.12	-9.28	-1.7	-0.77	-0.17	-0.67	-0.03	-0.05	-0.1	1.26	0.14	-0.6
Common Equity/Total Assets	-53,730.95	-56,633.81	-2.34	-58,723.27	-9,499.74	-619.83	-1,618.69	-1,120.87	-768.64	-1,138.57	-814.09	-638.19	-234.58	-275.82	-551.59
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	80.3	29.09	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-11.23	- -	- -	-4.77	-8.43	-6.62	-6.96	-7.84	-2.98	-2
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	61.33	- -	- -	26.43	70.57	39.37	32.09	15.46	7.59	10.48
Total Debt/Equity (%)	- -	-73.81	- -	- -	39.53	-536.81	-80.19	-180.08	-162.89	-121.95	-130.29	-124.58	193.71	81.34	-91.62
Total Debt/Capital (%)	- -	-22.84	- -	- -	-0.3	-13.49	-9.58	-13.92	-38.8	-35.94	-36.94	-38.36	-18.9	-8.33	-5.24
Total Debt/Total Assets (%)	- -	10,530.95	- -	- -	28.33	73.7	141.55	136.96	214.88	301	219.58	176.92	37.29	21.22	27.47
CFO/Total Liabilities	-43	-5.25	-685.26	-1,572.19	-623.21	-40.39	-53.62	-16.83	-45.28	-2.21	-4.38	-7.91	135.1	13.47	-54.12
CFO/CapEx	- -	- -	- -	- -	- -	-29.32	- -	- -	- -	- -	- -	- -	116.05	- -	-70.08
Altman's Z-Score	-973.41	-964.09	- -	12,481.62	1,084.34	-4.33	-23.09	-7.71	-9.31	-13.87	-6.79	-6.8	6.17	-2.13	-8.67

Working Capital (USD)

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	- -	- -	- -	- -	- -	20.4	20.35	22.09	32.32	62.7	35.64	14.38	28.44	16.59	11.8
Days Sales Outstanding	- -	- -	- -	- -	- -	17.9	17.94	16.52	11.29	5.82	10.24	25.38	12.84	22	30.94
Inventory Turnover	- -	- -	- -	- -	- -	5.78	9.03	9.57	6.24	3.85	7.58	6	9.58	7.09	4.37
Days Inventory Outstanding	- -	- -	- -	- -	- -	63.2	40.42	38.13	58.54	94.88	48.16	60.79	38.11	51.51	83.47
Accounts Payable Turnover	- -	- -	- -	0.14	0.01	16.46	10.67	24.34	36.42	7.65	10.37	8.29	22.06	13.38	4.26
Accounts Payable Turnover Days	- -	- -	- -	2,614.93	28,218.75	22.17	34.21	14.99	10.02	47.69	35.19	44.01	16.55	27.27	85.63
Cash Conversion Cycle	- -	- -	- -	-2,614.93	-28,218.75	58.92	24.15	39.66	59.81	53.01	23.22	42.16	34.4	46.24	28.78
Inventory to Cash Days	- -	- -	- -	- -	- -	-45.3	-22.49	-21.6	-47.25	-89.05	-37.92	-35.41	-25.27	-29.5	-52.54
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	- -	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	1	1

Enterprise Value (USD)

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	- -	- -	- -	146	34	14	4	7	3	1	5	6	14	3	2
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	1	1	1	3	3	3	3	1	1	- -
Enterprise Value	- -	- -	- -	146	34	14	5	8	6	4	8	9	13	3	3
Total Capital	- -	- -	- -	-6	-6	-5	-7	-8	-7	-8	-7	-8	-6	-7	-8
Total Debt/Capital (%)	- -	-22.84	- -	- -	-0.3	-13.49	-9.58	-13.92	-38.8	-35.94	-36.94	-38.36	-18.9	-8.33	-5.24
Total Debt / EV	- -	1	- -	- -	- -	0.05	0.14	0.14	0.44	0.67	0.36	0.32	0.09	0.23	0.17
EV/Sales	- -	- -	- -	179,221.03	100,144.66	8.96	1.35	1.68	1.18	1.04	1.23	1.81	1.34	0.45	0.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	195.16	- -	- -	27.47	- -	4.91	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	817.5	- -	- -	37.98	- -	4.95	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	24.67	- -	8.61	28.11	38.79	3.54	2.32	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	24.67	- -	8.61	28.11	38.79	3.51	2.32	- -
Diluted Market Cap	- -	- -	- -	146	34	14	4	7	3	1	6	6	15	3	2
Diluted Enterprise Value	- -	- -	- -	146	34	14	5	8	6	4	8	9	14	3	3
EV per Share	- -	0.01	- -	10	1.5	0.32	0.09	0.1	0.07	0.05	0.09	0.1	0.15	0.03	0.03
TTM Sales	- -	- -	- -	- -	- -	2	4	5	5	4	6	5	10	6	4
TTM EBITDA	- -	- -	- -	- -	- -	- -	-1	- -	-1	- -	- -	- -	3	-1	-1
TTM Operating Income	- -	- -	- -	-5	- -	- -	-1	- -	-1	- -	- -	- -	3	-1	-1
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	4	1	-1
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	4	1	-1

Multiples (USD)

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	- -	- -	- -	-1,611.07	-326.72	-31.43	-6.08	-29.72	-2.6	-19.76	-37.33	-19.44	4.15	12.29	-2.07
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	817.5	- -	- -	37.98	- -	4.95	- -	- -
Enterprise Value	- -	- -	- -	146	34	14	5	8	6	4	8	9	13	3	3
Low Price	- -	- -	- -	8	1.5	0.25	0.01	0.03	0.03	- -	0.01	0.01	0.06	0.02	0.02
EV/Sales	- -	- -	- -	179,221.03	100,144.66	8.96	1.35	1.68	1.18	1.04	1.23	1.81	1.34	0.45	0.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	195.16	- -	- -	27.47	- -	4.91	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.64	- -	4.71	- -	- -
Price/Earnings Average	- -	- -	- -	-34.7	- -	-80.5	-6.14	-4.8	-4.53	-3.12	36.89	-28.27	4.52	-71.88	-2.92
Price/Earnings High	- -	- -	- -	-60.57	- -	-174.25	-19.76	-11.3	-8.78	-8.23	169.48	-54.5	8.4	-125.43	-3.83
Price/Earnings Low	- -	- -	- -	-21.54	- -	-29.04	-0.33	-2.1	-2.07	-0.61	9.49	-4.36	1.88	-15.68	-1.15
Price/Book Value	- -	- -	- -	-26.31	-6.07	-2.25	-0.56	-0.79	-0.36	-0.13	-0.48	-0.58	-1.85	-0.44	-0.26
Price/Book Value Average	- -	- -	- -	-33.92	-19.84	-5.03	-1.3	-0.54	-0.55	-0.17	-0.46	-0.55	-1.77	-1.36	-0.4
Price/Book Value High	- -	- -	- -	-59.2	-40.48	-10.89	-4.18	-1.28	-1.06	-0.45	-2.11	-1.07	-3.29	-2.37	-0.52
Price/Book Value Low	- -	- -	- -	-21.05	-6.07	-1.81	-0.07	-0.24	-0.25	-0.03	-0.12	-0.09	-0.74	-0.3	-0.16
Price/Tangible Book Value	- -	- -	- -	39,623.94	804.92	-30.81	-4.93	-11.4	-2.07	-0.61	-2.32	-2.62	23.63	4.88	-4.4
Price/Tangible Book Value Average	- -	- -	- -	51,077.49	2,629.86	-68.88	-11.5	-7.87	-3.18	-0.79	-2.22	-2.48	22.66	14.91	-6.73
Price/Tangible Book Value High	- -	- -	- -	89,153.87	5,366.14	-149.1	-36.97	-18.55	-6.17	-2.07	-10.19	-4.79	42.16	26.02	-8.84
Price/Tangible Book Value Low	- -	- -	- -	31,699.15	804.92	-24.85	-0.62	-3.45	-1.45	-0.15	-0.57	-0.38	9.42	3.25	-2.65
Price/Sales	- -	- -	- -	179,232.63	100,109.09	8.56	1.18	1.47	0.66	0.35	0.79	1.23	1.4	0.59	0.63
Price/Sales Average	- -	- -	- -	231,040.94	327,078.64	19.14	2.74	1.01	1.02	0.44	0.75	1.17	1.34	1.81	0.97
Price/Sales High	- -	- -	- -	403,273.42	667,393.92	41.42	8.82	2.39	1.97	1.17	3.46	2.25	2.5	3.16	1.27
Price/Sales Low	- -	- -	- -	143,386.1	100,109.09	6.9	0.15	0.44	0.46	0.09	0.19	0.18	0.56	0.4	0.38
Price/Cash Flow	- -	- -	- -	-1,611.07	-326.72	-30.36	-6.08	-29.72	-2.6	-19.76	-33.27	-19.44	3.97	12.29	-2.04
Price/Cash Flow Average	- -	- -	- -	-2,076.76	-1,067.46	-67.87	-14.18	-20.54	-4	-25.28	-31.76	-18.43	3.8	37.56	-3.12
Price/Cash Flow High	- -	- -	- -	-3,624.91	-2,178.11	-146.9	-45.59	-48.39	-7.75	-66.7	-145.92	-35.53	7.08	65.54	-4.09
Price/Cash Flow Low	- -	- -	- -	-1,288.86	-326.72	-24.48	-0.76	-8.99	-1.82	-4.94	-8.17	-2.84	1.58	8.19	-1.23
Price/Free Cash Flow Average	- -	- -	- -	-2,076.76	-1,067.46	-70.26	-14.18	-20.54	-4	-25.28	-35.64	-18.43	3.98	37.56	-3.16
Price/Free Cash Flow High	- -	- -	- -	-3,624.91	-2,178.11	-152.09	-45.59	-48.39	-7.75	-66.7	-163.71	-35.53	7.4	65.54	-4.15
Price/Free Cash Flow Low	- -	- -	- -	-1,288.86	-326.72	-25.35	-0.76	-8.99	-1.82	-4.94	-9.17	-2.84	1.65	8.19	-1.25
EV/Sales Average	- -	- -	- -	231,029.34	327,114.21	19.54	2.91	1.23	1.53	1.13	1.2	1.75	1.29	1.67	1.05
EV/Sales High	- -	- -	- -	403,261.82	667,429.49	41.82	8.99	2.6	2.48	1.86	3.91	2.83	2.44	3.02	1.36
EV/Sales Low	- -	- -	- -	143,374.5	100,144.66	7.3	0.32	0.66	0.98	0.78	0.64	0.76	0.5	0.25	0.47
EV/EBITDA Average	- -	- -	- -	-1,988.6	-1,197.18	-102.14	-12.04	142.55	-12.03	-267.79	26.67	-71.01	4.7	-7.06	-2.67
EV/EBITDA High	- -	- -	- -	-3,471.1	-2,442.68	-218.66	-37.17	302.01	-19.51	-439.57	87.08	-114.98	8.92	-12.79	-3.44
EV/EBITDA Low	- -	- -	- -	-1,234.11	-366.51	-38.18	-1.31	76.43	-7.69	-183.41	14.19	-30.9	1.83	-1.05	-1.19
EV/EBIT Average	- -	- -	- -	-34.7	-1,197.18	-94.21	-11.83	597.14	-11.71	-267.79	36.88	-45.27	4.74	-6.9	-2.61
EV/EBIT High	- -	- -	- -	-60.57	-2,442.68	-201.68	-36.52	1,265.1	-19	-439.57	120.4	-73.3	9.01	-12.5	-3.36
EV/EBIT Low	- -	- -	- -	-21.53	-366.51	-35.22	-1.28	320.17	-7.49	-183.41	19.61	-19.7	1.85	-1.03	-1.16
Last Price	- -	- -	- -	10	1.5	0.31	0.08	0.09	0.04	0.02	0.06	0.07	0.16	0.04	0.02
High Price	- -	- -	- -	22.5	10	1.5	0.6	0.14	0.12	0.05	0.25	0.12	0.28	0.2	0.05
Enterprise Value Average	- -	- -	- -	188	112	31	11	6	8	4	7	9	13	9	4
Enterprise Value High	- -	- -	- -	328	228	66	32	12	13	7	24	14	24	17	5
Enterprise Value Low	- -	- -	- -	117	34	12	1	3	5	3	4	4	5	1	2

Shares Outstanding	3	3	13	17	29	49	69	86	88	86	89	89	89	92	92
Diluted Weighted Avg Shares	3	3	3	15	23	44	53	79	87	86	97	89	94	90	92
Basic Weighted Avg Shares	3	3	3	15	23	44	53	79	87	86	86	89	89	90	92
Revenue per Share	- -	- -	- -	- -	- -	0.04	0.07	0.06	0.06	0.05	0.07	0.06	0.11	0.06	0.04
EBITDA per Share	- -	- -	- -	-0.01	- -	-0.01	-0.02	- -	-0.01	- -	- -	- -	0.03	-0.01	-0.02
Operating Income per Share	- -	- -	- -	-0.37	- -	-0.01	-0.02	- -	-0.01	- -	- -	- -	0.03	-0.02	-0.02
Basic EPS, GAAP	- -	- -	- -	-0.37	- -	-0.01	-0.03	-0.01	-0.01	-0.01	- -	- -	0.03	- -	-0.01
Basic EPS from Cont Ops	- -	- -	- -	-0.37	- -	-0.01	-0.03	-0.01	-0.01	-0.01	- -	- -	0.03	- -	-0.01
Diluted EPS, GAAP	- -	- -	- -	-0.37	- -	-0.01	-0.03	-0.01	-0.01	-0.01	- -	- -	0.03	- -	-0.01
Diluted EPS from Cont Ops	- -	- -	- -	-0.37	- -	-0.01	-0.03	-0.01	-0.01	-0.01	- -	- -	0.03	- -	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	-0.01	- -	-0.01	-0.01	- -	-0.02	- -	- -	- -	0.04	- -	-0.01
Free Cash Flow per Basic Share	- -	- -	- -	-0.01	- -	-0.01	-0.01	- -	-0.02	- -	- -	- -	0.04	- -	-0.01
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.02	- -
Book Value per Share	-0.04	-0.05	-0.05	-0.38	-0.25	-0.14	-0.14	-0.11	-0.11	-0.12	-0.12	-0.12	-0.08	-0.08	-0.1
Tangible Book Value per Share	-0.01	-0.01	- -	- -	- -	-0.01	-0.02	-0.01	-0.02	-0.03	-0.02	-0.03	0.01	0.01	-0.01

VPR Brands, LP

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)