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 (%)	- -	- -	- -	-203.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	-21.5	- -
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	96.7	- -	269	- -	- -
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 (%)	- -	- -	- -	-203.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	-21.5	- -

Credit (USD)

Credit Ratios 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	-11,365.24	-14,268.1	99.97	39	71.67	-13.73	-176.53	-76.05	-131.92	-246.82	-168.54	-142.02	19.25	26.09	-29.99
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	80.3	29.09	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	102.27	- -	- -	31.85	130.24	77.13	91.93	27.34	16.04	-416.63
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 (%)	- -	-281.79	- -	- -	28.33	122.89	-404.68	224.88	259	555.51	430.18	506.87	65.95	44.85	-1,092.62
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 (%)	- -	-281.79	- -	163.92	22.24	126.74	-275.58	242.69	225.48	487.21	388.02	496.8	-1,892.34	793.52	-151.62
EBITDA	- -	- -	- -	- -	- -	- -	-1	- -	-1	- -	- -	- -	3	-1	-1
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	-1	- -	-1	- -	- -	- -	3	-1	-1
Operating Income (Loss)	- -	- -	- -	-5	- -	- -	-1	- -	-1	- -	- -	- -	3	-1	-1

Liquidity (USD)

Liquidity Ratios 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	-11,365.24	-14,268.1	99.97	39	71.67	-13.73	-176.53	-76.05	-131.92	-246.82	-168.54	-142.02	19.25	26.09	-29.99
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	80.3	29.09	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	102.27	- -	- -	31.85	130.24	77.13	91.93	27.34	16.04	-416.63
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 (%)	- -	-281.79	- -	- -	28.33	122.89	-404.68	224.88	259	555.51	430.18	506.87	65.95	44.85	-1,092.62
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	- -	15,291.61	1,430.49	-3.38	-22.52	-7.43	-9.31	-13.87	-6.76	-6.8	6.17	-2.11	-8.67

Working Capital (USD)

Working Capital Ratios 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)

Enterprise Value 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	- -	- -	- -	173	44	15	5	7	4	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	- -	- -	- -	173	44	16	6	8	6	4	8	9	13	3	3
Total Capital	- -	- -	5	- -	- -	1	- -	- -	1	- -	1	1	2	1	- -
Total Debt/Capital (%)	- -	-281.79	- -	- -	28.33	122.89	-404.68	224.88	259	555.51	430.18	506.87	65.95	44.85	-1,092.62
Total Debt / EV	- -	1	- -	- -	- -	0.04	0.11	0.13	0.44	0.67	0.35	0.32	0.09	0.22	0.17
EV/Sales	- -	- -	- -	212,360.94	128,509.8	10.07	1.69	1.82	1.18	1.04	1.26	1.81	1.34	0.46	0.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	211.14	- -	- -	28	- -	4.91	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	884.45	- -	- -	38.71	- -	4.95	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	26.69	- -	8.61	28.65	38.79	3.54	2.38	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	26.69	- -	8.61	28.65	38.79	3.51	2.38	- -
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)

Valuation Multiples 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	- -	- -	- -	- -	- -	- -	- -	884.45	- -	- -	38.71	- -	4.95	- -	- -
Enterprise Value	- -	- -	- -	173	44	16	6	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	- -	- -	- -	212,360.94	128,509.8	10.07	1.69	1.82	1.18	1.04	1.26	1.81	1.34	0.46	0.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	211.14	- -	- -	28	- -	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	- -	- -	- -	46,950.37	1,032.99	-114.72	-6.6	-12.67	-2.09	-0.61	-2.39	-2.62	22.48	4.79	-4.78
Price/Book Value Average	- -	- -	- -	60,521.66	3,375	-256.45	-15.39	-8.75	-3.21	-0.79	-2.29	-2.48	21.56	14.64	-7.31
Price/Book Value High	- -	- -	- -	105,638.32	6,886.59	-555.1	-49.5	-20.63	-6.22	-2.07	-10.5	-4.79	40.12	25.55	-9.6
Price/Book Value Low	- -	- -	- -	37,560.29	1,032.99	-92.52	-0.82	-3.83	-1.46	-0.15	-0.59	-0.38	8.96	3.19	-2.88
Price/Tangible Book Value	- -	- -	- -	46,950.37	1,032.99	-34.8	-6.37	-12.47	-2.09	-0.61	-2.39	-2.62	23.63	4.98	-4.4
Price/Tangible Book Value Average	- -	- -	- -	60,521.66	3,375	-77.79	-14.86	-8.61	-3.21	-0.79	-2.29	-2.48	22.66	15.23	-6.73
Price/Tangible Book Value High	- -	- -	- -	105,638.32	6,886.59	-168.38	-47.79	-20.29	-6.22	-2.07	-10.5	-4.79	42.16	26.58	-8.84
Price/Tangible Book Value Low	- -	- -	- -	37,560.29	1,032.99	-28.06	-0.8	-3.77	-1.46	-0.15	-0.59	-0.38	9.42	3.32	-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	- -	- -	- -	273,748.55	419,789.44	22.01	3.71	1.32	1.54	1.13	1.22	1.75	1.29	1.71	1.05
EV/Sales High	- -	- -	- -	477,826.62	856,530.45	47.18	11.57	2.82	2.5	1.86	4.01	2.83	2.44	3.09	1.36
EV/Sales Low	- -	- -	- -	169,886.43	128,509.8	8.2	0.36	0.7	0.98	0.78	0.64	0.76	0.5	0.26	0.47
EV/EBITDA Average	- -	- -	- -	-2,356.31	-1,536.36	-115.08	-15.36	153.59	-12.09	-267.79	27.18	-71.01	4.7	-7.23	-2.67
EV/EBITDA High	- -	- -	- -	-4,112.92	-3,134.75	-246.66	-47.85	328.03	-19.64	-439.57	89.41	-114.98	8.92	-13.08	-3.44
EV/EBITDA Low	- -	- -	- -	-1,462.31	-470.32	-42.85	-1.48	81.27	-7.72	-183.41	14.32	-30.9	1.83	-1.09	-1.19
EV/EBIT Average	- -	- -	- -	-41.11	-1,536.36	-106.15	-15.09	643.39	-11.78	-267.79	37.57	-45.27	4.74	-7.06	-2.61
EV/EBIT High	- -	- -	- -	-71.76	-3,134.75	-227.51	-47	1,374.08	-19.12	-439.57	123.61	-73.3	9.01	-12.78	-3.36
EV/EBIT Low	- -	- -	- -	-25.52	-470.32	-39.52	-1.46	340.41	-7.51	-183.41	19.79	-19.7	1.85	-1.06	-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	- -	- -	- -	223	144	35	13	6	8	4	8	9	13	10	4
Enterprise Value High	- -	- -	- -	389	293	75	42	13	13	7	25	14	24	18	5
Enterprise Value Low	- -	- -	- -	138	44	13	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	-0.01	-0.01	0.41	- -	- -	- -	-0.01	-0.01	-0.02	-0.03	-0.02	-0.03	0.01	0.01	-0.01
Tangible Book Value per Share	-0.01	-0.01	- -	- -	- -	-0.01	-0.01	-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)