Where Food Comes From Inc Financial Ratios — WFCF 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 (%)	- -	- -	- -	- -	- -	- -	- -	180.76	89.29	48.4	64.69	30.22	24.82	19.48	13.31
Return on Assets (%)	63.88	33.66	-0.73	3.33	6.51	4.06	1.09	5.76	8.23	7.35	15.09	10.47	12.45	13.42	10.89
Return on Capital (%)	- -	- -	- -	-29.22	-188.17	38.96	23.74	59.2	46.14	19.75	34.64	20.27	18.52	15.66	11.58
Return on Invested Capital (%)	- -	- -	- -	3.84	7.67	4.87	-1.49	5.64	7.93	7.66	10.95	11.45	12.97	12.05	7.35
Gross Margin (%)	55.48	53.79	46.68	42.94	46.7	46.6	44.15	43.5	43.7	44.47	44.4	42.13	41.86	41.02	38.2
EBITDA Margin (%)	17.75	11.07	2.54	6.51	10.12	7.77	6.06	10.21	12.75	13.37	14.14	13.75	13.25	11.09	7.46
Operating Margin (%)	15.98	9.28	0.47	3.93	7.65	5.46	0.53	4.91	7.47	8.4	10.5	10.67	10.73	8.57	4.84
Incremental Operating Margin (%)	33.09	-18.3	-85.88	10.7	27.63	-13.18	-14.41	33.65	22.81	-19.34	33.19	11.98	15.52	-80.2	117.21
Pretax Margin (%)	15.12	9.16	-0.08	3.86	7.64	5.49	0.62	5.53	7.14	9.2	16.51	11.33	12.19	11.57	8.95
Profit Margin (%)	20.42	16.54	-0.58	2.61	5.14	3.73	0.92	4.5	6.47	6.9	13.5	8.03	8.56	8.23	6.17
Net Income to Common Margin (%)	20.42	16.54	-0.58	2.61	5.14	3.73	0.92	4.5	6.47	6.9	13.5	8.03	8.56	8.23	6.17
Effective Tax Rate (%)	- -	- -	- -	41.67	37.53	36.97	279.74	31.4	31.02	25.01	18.2	29.19	29.79	28.84	31.09
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.87	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	180.76	89.29	48.4	44.72	30.22	24.82	19.48	13.31

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	- -	- -	- -	- -	- -	- -	- -	- -	4	5	3	3	3	3	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	4	4	3	3	2	2	1
Total Debt/EBITDA	0.6	0.75	1.4	0.06	0.02	0.2	0.25	0.25	1.43	1.72	1.08	0.92	0.84	0.89	0.51
Net Debt/EBITDA	-0.69	-1.7	-5.97	-4.49	-3.34	-2.76	-2.83	-0.79	-1	-1.24	-1.75	-1.28	-0.79	-0.7	-1.72
Total Debt/EBIT	0.67	0.89	7.53	0.1	0.03	0.28	2.82	0.51	2.44	2.73	1.46	1.18	1.04	1.15	0.78
Net Debt/EBIT	-0.76	-2.03	-32.12	-7.42	-4.42	-3.92	-32.29	-1.65	-1.7	-1.98	-2.35	-1.65	-0.98	-0.91	-2.65
EBITDA to Interest Expense	25.44	22.46	4.38	58.09	663.41	594.69	588.54	375.64	264.9	206.46	517	1,139	666.2	713.5	618.67
EBITDA-CapEx/Interest Expense	25.03	19.08	3.35	43.85	646.81	300.79	535.89	299.83	228	170.77	481.5	1,050	636.6	673.75	567
EBIT to Interest Expense	22.9	18.83	0.81	35.11	501.72	418.26	51.65	180.8	155.2	129.77	383.83	884	539.4	551.75	402
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-118.26	-37.62	-22.32	-13.46	-6.3	-0.78	0.32	5.83	11.89	18.27	28.31	41.51	59.86	78.49	85.78
Long-Term Debt/Equity (%)	36.62	15.8	4.34	0.36	0.15	1.84	2.22	3.97	29.68	30.97	22.1	22.3	23	22.09	5.47
Long-Term Debt/Capital (%)	-25.29	-74.75	-22.3	-2.19	2.39	8.84	11.63	33.05	59.48	47.32	33.89	25.93	19.83	15.07	4.24
Long-Term Debt/Total Assets (%)	23.59	12.07	3.04	0.29	0.12	1.35	1.61	2.95	19.45	19.85	15.36	15.21	15.28	14.33	3.95
Total Debt/Equity (%)	38.83	16.91	5.05	0.56	0.34	1.89	2.4	4.17	31.75	36.94	24.47	25.1	25.88	25.63	10.13
Total Debt/Capital (%)	-26.82	-79.98	-25.95	-3.34	5.33	9.05	12.55	34.71	63.63	56.44	37.53	29.2	22.31	17.49	7.85
Total Debt/Total Assets (%)	25.01	12.91	3.53	0.43	0.27	1.38	1.74	3.1	20.8	23.67	17.01	17.12	17.19	16.63	7.31
Net Debt to Equity	-44.44	-38.51	-21.56	-41.21	-52.17	-26.41	-27.44	-13.38	-22.08	-26.79	-39.38	-35.01	-24.41	-20.26	-34.39
Net Debt/Capital (%)	19.49	50.83	47.16	70.77	113.16	475.14	309.81	756.91	-79.34	-88.24	-152.42	-68.69	-26.66	-16.03	-36.33
EBITDA	1	1	- -	1	1	1	1	2	3	3	3	3	3	3	2
EBITDA-CapEx	1	- -	- -	- -	1	- -	1	1	2	2	3	3	3	3	2
Operating Income (Loss)	1	- -	- -	- -	1	1	- -	1	2	2	2	3	3	2	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	5.77	3.61	1.94	3.55	4.76	2.4	1.83	1.01	1.06	1.4	1.81	1.44	0.89	0.63	1.04
Current Ratio	8.02	5.41	3.78	5.42	6.35	3.55	2.97	2.57	2.14	2.39	2.9	2.6	2.09	1.74	2.03
Quick Ratio	6.82	4.58	3.18	4.9	6.15	3.4	2.84	2.31	1.97	2.2	2.53	2.15	1.6	1.21	1.58
CFO/Avg Current Liab	3.34	1.11	0.46	0.92	1.13	0.92	0.41	0.64	1.29	0.84	0.99	0.88	0.94	0.89	0.51
Common Equity/Total Assets	-118.26	-37.62	-22.32	-13.46	-6.3	-0.78	0.32	5.83	11.89	18.27	28.31	41.51	59.86	78.49	85.78
Long-Term Debt/Equity (%)	36.62	15.8	4.34	0.36	0.15	1.84	2.22	3.97	29.68	30.97	22.1	22.3	23	22.09	5.47
Long-Term Debt/Capital (%)	-25.29	-74.75	-22.3	-2.19	2.39	8.84	11.63	33.05	59.48	47.32	33.89	25.93	19.83	15.07	4.24
Long-Term Debt/Total Assets (%)	23.59	12.07	3.04	0.29	0.12	1.35	1.61	2.95	19.45	19.85	15.36	15.21	15.28	14.33	3.95
Total Debt/Equity (%)	38.83	16.91	5.05	0.56	0.34	1.89	2.4	4.17	31.75	36.94	24.47	25.1	25.88	25.63	10.13
Total Debt/Capital (%)	-26.82	-79.98	-25.95	-3.34	5.33	9.05	12.55	34.71	63.63	56.44	37.53	29.2	22.31	17.49	7.85
Total Debt/Total Assets (%)	25.01	12.91	3.53	0.43	0.27	1.38	1.74	3.1	20.8	23.67	17.01	17.12	17.19	16.63	7.31
CFO/Total Liabilities	112.05	42.12	12.42	34.24	49.51	28.55	17.91	31.21	45.72	35.11	50.04	45.61	51.62	50.81	44.71
CFO/CapEx	59.21	3.82	6.26	4.22	32.77	2.21	7.85	3.15	7.79	5.28	14.18	9.94	19.07	17.17	10.37
Altman's Z-Score	8.91	19.42	17.13	25.97	22.86	11.29	14.93	11.36	6.79	10	11.89	12.43	12.79	12.85	15.53

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	18.84	17.43	10.93	10.54	9.95	9.46	9.53	8.68	8.8	7.99	9.36	11.42	11.69	13.02	14.21
Days Sales Outstanding	19.37	20.95	33.39	34.63	36.68	38.57	38.32	42.07	41.47	45.66	38.99	31.95	31.22	28.03	25.69
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.8	17.37	14.63	14.39	17.15
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.48	21.01	24.94	25.37	21.28
Accounts Payable Turnover	11.75	17.17	14.99	14.74	13.53	16.5	21.81	20.3	15.02	13.33	23.65	26.68	24.58	29.13	33.02
Accounts Payable Turnover Days	31.06	21.26	24.35	24.77	26.98	22.12	16.73	17.98	24.3	27.37	15.43	13.68	14.85	12.53	11.05
Cash Conversion Cycle	-11.69	-0.32	9.04	9.87	9.71	16.45	21.58	24.09	17.17	18.29	35.04	39.28	41.31	40.87	35.92
Inventory to Cash Days	19.37	20.95	33.39	34.63	36.68	38.57	38.32	42.07	41.47	45.66	27.51	10.94	6.28	2.66	4.41
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	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	6	22	44	67	57	48	73	49	43	86	88	83	74	70	59
- Cash & Cash Equivalents	1	1	1	3	4	2	3	1	3	4	5	4	3	2	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	1	2	2	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	4	5	3	3	3	3	1
Enterprise Value	6	21	43	65	54	47	71	48	44	86	86	82	74	71	57
Total Capital	-2	-1	-1	-1	- -	2	2	1	6	8	9	11	13	15	12
Total Debt/Capital (%)	-26.82	-79.98	-25.95	-3.34	5.33	9.05	12.55	34.71	63.63	56.44	37.53	29.2	22.31	17.49	7.85
Total Debt / EV	0.08	0.02	- -	- -	- -	- -	- -	0.01	0.09	0.05	0.04	0.04	0.04	0.04	0.02
EV/Sales	1.33	4.05	7.46	7.38	5.22	4.04	4.62	2.7	2.1	4.28	3.94	3.3	2.96	2.76	2.29
EV/EBITDA	7.46	36.59	294.05	113.34	51.63	52.05	76.24	26.49	16.47	32	27.86	23.98	22.36	24.86	30.68
EV/EBIT	8.29	43.64	1,582.91	187.52	68.27	74.01	868.71	55.03	28.12	50.91	37.53	30.9	27.62	32.15	47.21
EV/Cash Flow to Firm	7.37	55.83	181.56	108.52	62.9	47.57	109.1	41.58	15.14	34.89	28.57	30.86	26.36	25.96	35.39
EV/Free Cash Flow to Firm	7.26	45.41	158.5	87.88	61.04	32.77	96.72	31.57	13.42	29.35	26.69	28.04	25.05	24.53	32.28
Diluted Market Cap	7	23	44	68	58	48	74	50	43	87	90	84	75	71	59
Diluted Enterprise Value	6	22	43	65	55	48	73	49	44	87	88	83	75	71	57
EV per Share	1.09	4.07	7.9	11.16	9.13	7.89	11.57	7.75	7.02	14.04	14.17	13.76	13.58	13.34	11.05
TTM Sales	4	5	6	9	10	12	15	18	21	20	22	25	25	26	25
TTM EBITDA	1	1	- -	1	1	1	1	2	3	3	3	3	3	3	2
TTM Operating Income	1	- -	- -	- -	1	1	- -	1	2	2	2	3	3	2	1
TTM Cash Flow to Firm	1	- -	- -	1	1	1	1	1	3	2	3	3	3	3	2
TTM Free Cash Flow to Firm	1	- -	- -	1	1	1	1	2	3	3	3	3	3	3	2

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	8.89	53.91	174.07	92.98	64.76	33.81	99.24	32.7	13.27	29.87	27.76	28.86	25.31	24.45	33.68
EV/EBIT	8.29	43.64	1,582.91	187.52	68.27	74.01	868.71	55.03	28.12	50.91	37.53	30.9	27.62	32.15	47.21
Enterprise Value	6	21	43	65	54	47	71	48	44	86	86	82	74	71	57
Low Price	0.52	0.12	2	6.12	6.48	7.32	7.52	7	5.6	5.2	8.03	8.43	12.41	9.76	9.26
EV/Sales	1.33	4.05	7.46	7.38	5.22	4.04	4.62	2.7	2.1	4.28	3.94	3.3	2.96	2.76	2.29
EV/EBITDA	7.46	36.59	294.05	113.34	51.63	52.05	76.24	26.49	16.47	32	27.86	23.98	22.36	24.86	30.68
Price/Earnings	7.41	25.27	- -	293.3	106.97	111.07	513.19	61.7	31.78	61.84	29.88	41.72	34.54	33.21	38.54
Price/Earnings Average	7.37	21.54	-922.08	246.45	122.83	125.23	404.64	69.39	32.93	34.92	29.07	34.77	35	29.84	39.38
Price/Earnings High	11.96	39.7	-1,500.47	343.87	170.71	153.96	520.13	108.51	39.72	72.71	33.98	47.04	37.65	34.99	46.22
Price/Earnings Low	3.11	0.72	-326.19	154.74	72.21	100.63	325.95	54.26	25.87	22.97	16.54	25.18	31.63	24.48	31.06
Price/Book Value	-3	-17.37	-33.74	-62.93	-106.9	-481.01	1,723.78	58.56	19.71	24.1	15.8	10.95	7.62	5.86	5.35
Price/Book Value Average	-2.98	-14.81	-23.84	-52.88	-122.75	-542.32	1,359.17	65.86	20.42	13.61	15.37	9.13	7.73	5.27	5.47
Price/Book Value High	-4.84	-27.3	-38.8	-73.78	-170.6	-666.75	1,747.07	103	24.63	28.33	17.96	12.35	8.31	6.17	6.42
Price/Book Value Low	-1.26	-0.5	-8.43	-33.2	-72.16	-435.77	1,094.83	51.5	16.04	8.95	8.74	6.61	6.98	4.32	4.31
Price/Tangible Book Value	5.55	12.69	40.84	22.19	15.4	18.79	23.68	13.03	7.4	13	10.73	11.62	13.13	13.57	11.97
Price/Tangible Book Value Average	5.51	10.82	28.86	18.65	17.69	21.18	18.67	14.66	7.67	7.34	10.44	9.68	13.31	12.19	12.23
Price/Tangible Book Value High	8.95	19.94	46.97	26.02	24.58	26.04	24	22.92	9.25	15.28	12.2	13.1	14.32	14.29	14.36
Price/Tangible Book Value Low	2.33	0.36	10.21	11.71	10.4	17.02	15.04	11.46	6.02	4.83	5.94	7.01	12.03	10	9.65
Price/Sales	1.51	4.18	7.55	7.67	5.49	4.14	4.73	2.77	2.06	4.27	4.03	3.35	2.96	2.73	2.38
Price/Sales Average	1.5	3.56	5.34	6.44	6.31	4.67	3.73	3.12	2.13	2.41	3.92	2.79	3	2.46	2.43
Price/Sales High	2.44	6.57	8.68	8.99	8.77	5.74	4.79	4.88	2.57	5.02	4.59	3.78	3.22	2.88	2.85
Price/Sales Low	0.63	0.12	1.89	4.04	3.71	3.75	3	2.44	1.67	1.58	2.23	2.02	2.71	2.02	1.92
Price/Cash Flow	8.89	65.7	201.88	113.89	66.25	48.79	111.13	42.8	14.87	34.93	29.3	31.35	26.34	25.79	36.84
Price/Cash Flow Average	8.84	56.01	142.67	95.7	76.07	55.01	87.62	48.14	15.41	19.73	28.5	26.13	26.69	23.17	37.64
Price/Cash Flow High	14.34	103.24	232.16	133.52	105.72	67.64	112.63	75.28	18.58	41.07	33.32	35.34	28.71	27.17	44.18
Price/Cash Flow Low	3.73	1.88	50.47	60.09	44.72	44.2	70.58	37.64	12.1	12.97	16.21	18.92	24.12	19.01	29.69
Price/Free Cash Flow Average	8.83	45.96	123.02	78.13	74.37	38.12	78.25	36.77	13.75	16.87	27	24.06	25.65	21.96	34.41
Price/Free Cash Flow High	14.33	84.71	200.18	109.01	103.35	46.86	100.58	57.51	16.59	35.12	31.57	32.54	27.59	25.76	40.39
Price/Free Cash Flow Low	3.73	1.54	43.52	49.05	43.72	30.63	63.03	28.75	10.8	11.09	15.36	17.42	23.18	18.02	27.14
EV/Sales Average	1.38	3.43	5.24	6.15	6.06	4.63	3.67	3.06	2.19	2.42	3.83	2.74	3	2.48	2.34
EV/Sales High	2.32	6.44	8.59	8.7	8.52	5.71	4.73	4.82	2.63	5.03	4.49	3.73	3.23	2.9	2.76
EV/Sales Low	0.51	0.35	1.79	3.75	3.46	3.72	2.94	2.38	1.73	1.6	2.14	1.97	2.71	2.04	1.83
EV/EBITDA Average	7.79	31.02	206.68	94.52	59.92	59.66	60.54	30.01	17.16	18.11	27.08	19.93	22.66	22.35	31.37
EV/EBITDA High	13.07	58.17	338.73	133.65	84.23	73.46	78.09	47.25	20.61	37.61	31.78	27.09	24.37	26.18	37.04
EV/EBITDA Low	2.89	-0.09	70.65	57.69	34.22	47.85	48.58	23.34	13.57	11.94	15.13	14.33	20.48	18.37	24.49
EV/EBIT Average	8.65	37	1,112.62	156.39	79.24	84.83	689.78	62.35	29.28	28.81	36.48	25.68	27.98	28.91	48.28
EV/EBIT High	14.52	69.38	1,823.43	221.13	111.38	104.44	889.77	98.17	35.17	59.83	42.8	34.9	30.1	33.86	57
EV/EBIT Low	3.21	-0.11	380.3	95.44	45.25	68.03	553.5	48.5	23.16	18.99	20.37	18.46	25.3	23.76	37.69
Last Price	1.24	4.2	8	11.6	9.6	8.08	11.84	7.96	6.88	14	14.51	13.97	13.55	13.24	11.49
High Price	2	6.6	9.2	13.6	15.32	11.2	12	14	8.6	16.46	16.5	15.75	14.77	13.95	13.78
Enterprise Value Average	6	18	30	54	63	54	57	55	45	49	84	68	75	64	58
Enterprise Value High	10	34	50	76	89	66	73	86	55	101	99	93	81	75	69
Enterprise Value Low	2	- -	10	33	36	43	45	42	36	32	47	49	68	52	45

Shares Outstanding	5	5	6	6	6	6	6	6	6	6	6	6	6	5	5
Diluted Weighted Avg Shares	5	5	5	6	6	6	6	6	6	6	6	6	6	5	5
Basic Weighted Avg Shares	5	5	5	6	6	6	6	6	6	6	6	6	5	5	5
Revenue per Share	0.82	1	1.06	1.51	1.75	1.95	2.5	2.87	3.34	3.28	3.6	4.17	4.58	4.84	4.83
EBITDA per Share	0.15	0.11	0.03	0.1	0.18	0.15	0.15	0.29	0.43	0.44	0.51	0.57	0.61	0.54	0.36
Operating Income per Share	0.13	0.09	- -	0.06	0.13	0.11	0.01	0.14	0.25	0.28	0.38	0.45	0.49	0.42	0.23
Basic EPS, GAAP	0.17	0.17	-0.01	0.04	0.09	0.07	0.02	0.13	0.22	0.23	0.49	0.33	0.39	0.4	0.3
Basic EPS from Cont Ops	0.17	0.17	- -	0.03	0.08	0.07	-0.03	0.11	0.16	0.23	0.49	0.33	0.39	0.4	0.3
Diluted EPS, GAAP	0.16	0.16	-0.01	0.04	0.09	0.07	0.02	0.13	0.21	0.22	0.48	0.33	0.39	0.4	0.3
Diluted EPS from Cont Ops	0.16	0.16	- -	0.03	0.08	0.07	-0.03	0.11	0.16	0.22	0.48	0.33	0.39	0.4	0.3
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.15	- -	- -	- -	- -
Cash Flow per Share	0.14	0.06	0.04	0.1	0.14	0.17	0.11	0.19	0.46	0.4	0.5	0.45	0.51	0.51	0.31
Free Cash Flow per Basic Share	0.14	0.05	0.03	0.08	0.14	0.09	0.09	0.13	0.4	0.32	0.46	0.4	0.49	0.48	0.28
Cash & Equivalents per Share	0.24	0.27	0.2	0.45	0.64	0.54	0.56	0.28	0.47	0.71	0.89	0.73	0.48	0.38	0.62
Book Value per Share	-0.41	-0.24	-0.24	-0.18	-0.09	-0.02	0.01	0.14	0.35	0.58	0.92	1.28	1.78	2.26	2.15
Tangible Book Value per Share	0.22	0.33	0.2	0.52	0.62	0.43	0.5	0.61	0.93	1.08	1.35	1.2	1.03	0.98	0.96

Where Food Comes From Inc

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)