Xcel Brands, Inc. Financial Ratios — XELB 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
Return on Common Equity (%)	- -	- -	40.67	-25.67	53.68	36.73	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	5.91	6.39	2.21	-1.06	1.86	1.81	-7.07	0.8	-2.44	-9.72	-9.79	-3.74	-26.22	-35.71	-37.67
Return on Capital (%)	- -	- -	- -	- -	8.48	10	- -	6.81	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	2.39	0.93	- -	1.46	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	97.84	100	100	99.65	99.04	99.4	100	92.38	75.38	81.47	71.88	69.05	61.04	94.61	100
EBITDA Margin (%)	29.88	-1.36	-6.12	8.55	16.44	9.23	14.86	18.35	21.04	7.47	-11.48	-59.27	-69.47	-59.86	-73.46
Operating Margin (%)	26.24	-8.1	-12.75	4.03	11.46	4.46	9.93	13.33	11.69	-11.2	-29.48	-87.44	-108.63	-119.76	-146.2
Incremental Operating Margin (%)	-94.89	- -	- -	33.33	33.39	-34.6	-171.6	42.02	2.36	- -	- -	- -	- -	-109.2	- -
Pretax Margin (%)	17.84	27.69	2.78	-0.26	10.83	9.23	-33.33	8.23	-9.79	-59.78	-42.54	-22.45	-118.42	-270.49	-354.26
Profit Margin (%)	17.96	33.72	11.64	-4.98	9.29	8.37	-31.92	3.07	-8.21	-43.93	-32.12	-15.59	-118.57	-271.16	-353.53
Net Income to Common Margin (%)	17.96	33.72	11.64	-4.98	9.29	8.37	-31.92	3.07	-8.21	-43.93	-32.12	-15.59	-118.57	-271.16	-353.53
Effective Tax Rate (%)	- -	- -	- -	- -	5.2	10.44	- -	62.73	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	102.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	40.67	-25.67	53.68	36.73	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	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
Total Debt	19	30	25	50	41	32	25	20	30	27	36	7	10	13	18
ST Debt	- -	1	1	11	9	6	6	8	4	5	4	1	2	2	5
LT Debt	19	29	24	39	32	25	19	11	26	22	33	6	8	12	13
Total Debt/EBITDA	5.52	-175.7	-30.68	28.5	9.01	10.58	5.3	3.01	3.46	12.37	-8.38	-0.47	-0.81	-2.71	-4.98
Net Debt/EBITDA	4.74	-152.99	-21.42	23.68	5.3	5.9	3.13	1.65	1.62	5.31	-5.41	0.3	-0.14	-1.08	-3.19
Total Debt/EBIT	6.29	-29.54	-14.73	60.41	12.91	21.91	7.92	4.14	6.22	-8.25	-3.26	-0.32	-0.52	-1.35	-2.5
Net Debt/EBIT	5.4	-25.72	-10.28	50.19	7.61	12.21	4.69	2.27	2.91	-3.54	-2.11	0.2	-0.09	-0.54	-1.6
EBITDA to Interest Expense	6.25	-0.08	-0.47	1.19	2.53	1.63	3.5	6.44	6.83	1.8	-2.11	-12.7	-32.37	-7.68	-1.5
EBITDA-CapEx/Interest Expense	6	-0.13	-0.59	-19.73	0.24	0.45	3.32	4.98	5.95	1.19	-2.66	-12.92	-32.64	-7.85	-1.51
EBIT to Interest Expense	5.49	-0.47	-0.97	0.56	1.76	0.79	2.34	4.68	3.8	-2.7	-5.42	-18.74	-50.62	-15.36	-2.99
Interest Expense	1	2	2	1	2	2	1	1	1	1	2	1	- -	1	2
Common Equity/Total Assets	-1.94	4.42	6.38	2.82	4	5.84	-0.97	-0.16	-2.54	-13.47	-22.86	-36.86	-75.14	-141.83	-240.59
Long-Term Debt/Equity (%)	115.68	116.35	68.3	64.8	31.83	24.01	19.85	11.31	26.76	25.86	43.74	8.32	16.59	41.78	83
Long-Term Debt/Capital (%)	106.91	86.98	82.57	72.34	67.63	62.58	82	58.37	97.35	200.26	390.6	-22.25	-17.48	-18.29	-16.89
Long-Term Debt/Total Assets (%)	29.03	42.84	34.01	31.35	20.94	16.87	14.36	8.18	18.4	18.13	26.06	6.57	11.15	22.07	33.72
Total Debt/Equity (%)	115.94	121.75	69.89	83.75	40.99	30.07	25.54	19.6	30.82	31.54	48.69	10.29	20.76	47.11	114.2
Total Debt/Capital (%)	107.15	91.02	84.5	93.5	87.09	78.35	105.51	101.11	112.14	244.26	434.77	-27.5	-21.88	-20.62	-23.24
Total Debt/Total Assets (%)	29.09	44.83	34.8	40.52	26.97	21.12	18.48	14.18	21.19	22.11	29.01	8.11	13.95	24.89	46.4
Net Debt to Equity	99.58	106.02	48.8	69.59	24.15	16.76	15.11	10.75	14.4	13.54	31.42	-6.57	3.58	18.72	73.03
Net Debt/Capital (%)	108.43	89.82	79.2	92.28	79.89	66.86	109.68	102.04	63.24	188.95	602.25	14.94	-3.54	-8.04	-14.64
EBITDA	3	- -	-1	2	5	3	5	7	9	2	-4	-15	-12	-5	-4
EBITDA-CapEx	3	- -	-1	-29	- -	1	4	5	8	1	-5	-16	-12	-5	-4
Operating Income (Loss)	3	-1	-2	1	3	1	3	5	5	-3	-11	-23	-19	-10	-7

Liquidity (USD)

API Chat

	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
Cash Ratio	1.82	1.25	3.09	0.48	1.28	1.36	1.12	0.55	0.47	0.48	0.43	0.7	0.46	0.12	0.15
Current Ratio	3.74	2.45	4.84	0.75	1.91	2.11	2.12	1.48	1.79	1.57	1.63	2.14	1.13	0.39	0.49
Quick Ratio	3.29	2.35	4.56	0.69	1.86	2.03	2.06	1.23	1.55	1.34	1.15	1.48	1	0.34	0.28
CFO/Avg Current Liab	-0.18	1.12	0.86	0.59	0.21	0.67	0.48	0.52	0.27	0.32	-0.63	-1.66	-1	-0.56	-0.79
Common Equity/Total Assets	-1.94	4.42	6.38	2.82	4	5.84	-0.97	-0.16	-2.54	-13.47	-22.86	-36.86	-75.14	-141.83	-240.59
Long-Term Debt/Equity (%)	115.68	116.35	68.3	64.8	31.83	24.01	19.85	11.31	26.76	25.86	43.74	8.32	16.59	41.78	83
Long-Term Debt/Capital (%)	106.91	86.98	82.57	72.34	67.63	62.58	82	58.37	97.35	200.26	390.6	-22.25	-17.48	-18.29	-16.89
Long-Term Debt/Total Assets (%)	29.03	42.84	34.01	31.35	20.94	16.87	14.36	8.18	18.4	18.13	26.06	6.57	11.15	22.07	33.72
Total Debt/Equity (%)	115.94	121.75	69.89	83.75	40.99	30.07	25.54	19.6	30.82	31.54	48.69	10.29	20.76	47.11	114.2
Total Debt/Capital (%)	107.15	91.02	84.5	93.5	87.09	78.35	105.51	101.11	112.14	244.26	434.77	-27.5	-21.88	-20.62	-23.24
Total Debt/Total Assets (%)	29.09	44.83	34.8	40.52	26.97	21.12	18.48	14.18	21.19	22.11	29.01	8.11	13.95	24.89	46.4
CFO/Total Liabilities	-1.27	6.05	6.68	9.13	6.33	17.61	12.53	17.27	7.82	8.66	-12.9	-75.45	-27.86	-18.6	-30.37
CFO/CapEx	-4.45	22.15	10.93	0.19	0.8	3.62	19.65	4.47	3.09	4.26	-5.78	-53.52	-65.45	-42.11	-702.3
Altman's Z-Score	3.32	2.12	2.31	2.39	3.62	3.41	3.09	2.39	2.31	0.46	-0.89	-1.64	-3.34	-7.03	-19.95

Working Capital (USD)

API Chat

	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
Accounts Receivable Turnover	5.9	4.52	3.78	5.77	4.93	4.49	4.09	3.63	3.86	3.02	4.59	4.04	4.15	2.89	3.06
Days Sales Outstanding	61.89	80.73	96.61	63.3	73.97	81.3	89.2	100.54	94.61	120.92	79.53	90.26	88.03	126.46	119.17
Inventory Turnover	- -	- -	- -	2.09	- -	- -	- -	2.72	7.12	5.16	4.65	2.57	4.2	1.96	- -
Days Inventory Outstanding	- -	- -	- -	175	- -	- -	- -	134.27	51.29	70.75	78.55	142.25	87	185.78	- -
Accounts Payable Turnover	0.53	- -	0.05	- -	0.11	0.13	- -	1.47	1.93	1.31	2.42	1.48	1.48	- -	- -
Accounts Payable Turnover Days	688.19	- -	6,932.39	289,992.5	3,401.88	2,766.36	- -	249.04	189.42	279.23	150.98	245.92	246.21	-113,378.12	- -
Cash Conversion Cycle	-626.31	- -	- -	-289,754.2	-3,327.92	-2,685.07	- -	-14.23	-43.51	-87.57	7.09	-13.42	-71.18	113,690.37	- -
Inventory to Cash Days	61.89	- -	- -	-111.7	73.97	81.3	- -	-33.74	43.32	50.17	0.98	-51.99	1.02	-59.32	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	2	1	1	3	3	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	2	1	1	3	3	- -	- -	- -

Enterprise Value (USD)

API Chat

	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
Market Capitalization	- -	10	26	85	121	82	61	21	28	23	21	14	25	12	4
- Cash & Cash Equivalents	3	4	7	9	17	14	10	9	5	5	4	5	3	1	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	-1	-2	-2	-2
+ Total Debt	19	30	25	50	41	32	25	20	30	27	36	7	10	13	18
Enterprise Value	17	37	43	127	145	100	76	31	54	46	54	16	31	22	18
Total Capital	18	33	29	54	47	41	24	19	27	11	8	-26	-46	-65	-78
Total Debt/Capital (%)	107.15	91.02	84.5	93.5	87.09	78.35	105.51	101.11	112.14	244.26	434.77	-27.5	-21.88	-20.62	-23.24
Total Debt / EV	1.16	0.82	0.57	0.4	0.28	0.32	0.33	0.62	0.56	0.59	0.68	0.46	0.33	0.61	0.98
EV/Sales	1.42	2.9	3.27	6.12	5.24	3.05	2.39	0.89	1.3	1.56	1.42	0.61	1.72	2.64	3.74
EV/EBITDA	4.74	- -	- -	71.6	31.89	33.06	16.09	4.82	6.19	20.86	- -	- -	- -	- -	- -
EV/EBIT	5.4	- -	- -	151.77	45.73	68.46	24.08	6.64	11.14	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	7.04	4.16	27.36	29.03	10.42	12.71	4.5	11.86	11.21	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	230.65	6.88	4.07	3.54	15.9	8.48	12.22	3.72	9.51	9.48	- -	- -	- -	- -	- -
Diluted Market Cap	- -	11	27	93	129	84	61	21	28	23	21	14	25	12	4
Diluted Enterprise Value	17	38	45	135	153	102	76	31	54	46	54	16	31	22	18
EV per Share	28.78	53.16	46.78	108.32	89.95	53.55	40.98	17.17	28.82	24	27.69	7.98	15.51	9.59	5.38
TTM Sales	12	13	13	21	28	33	32	35	42	29	38	26	18	8	5
TTM EBITDA	3	- -	-1	2	5	3	5	7	9	2	-4	-15	-12	-5	-4
TTM Operating Income	3	-1	-2	1	3	1	3	5	5	-3	-11	-23	-19	-10	-7
TTM Cash Flow to Firm	- -	5	10	5	5	10	6	7	5	4	-5	-13	-6	-4	-5
TTM Free Cash Flow to Firm	- -	5	11	36	9	12	6	8	6	5	-4	-13	-6	-4	-5

Multiples (USD)

API Chat

	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
Price/Free Cash Flow	- -	4.2	10.54	2.51	17.39	8.3	12.42	2.56	6.11	5.88	-3.91	-0.99	-3.95	-2.55	-0.53
EV/EBIT	5.4	- -	- -	151.77	45.73	68.46	24.08	6.64	11.14	- -	- -	- -	- -	- -	- -
Enterprise Value	17	37	43	127	145	100	76	31	54	46	54	16	31	22	18
Low Price	- -	15	15	28	51.2	38	18	9.95	11	4	9.49	6.71	5.11	3.31	0.74
EV/Sales	1.42	2.9	3.27	6.12	5.24	3.05	2.39	0.89	1.3	1.56	1.42	0.61	1.72	2.64	3.74
EV/EBITDA	4.74	- -	- -	71.6	31.89	33.06	16.09	4.82	6.19	20.86	- -	- -	- -	- -	- -
Price/Earnings	- -	2.43	16.8	- -	47.05	29.94	- -	18.99	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	4.33	29.83	-64.63	48	36.34	-5.98	43.3	-8.93	-1.42	-2.9	-5.63	-0.98	-0.81	-0.43
Price/Earnings High	- -	5.26	60.01	-226.72	62.68	51.03	-9.14	58.81	-19.26	-2.75	-6.63	-9.72	-1.97	-1.73	-1.08
Price/Earnings Low	- -	2.43	9	-31.74	32.13	25.86	-3.29	16.72	-6.05	-0.59	-1.52	-3.28	-0.48	-0.34	-0.14
Price/Book Value	- -	3.47	5.68	24.19	19.91	9.29	-46.86	-96.08	-7.77	-1.4	-0.74	-0.42	-0.47	-0.15	-0.04
Price/Book Value Average	- -	6.19	10.08	19.02	20.31	11.28	-46.49	-219.12	-8.41	-1.11	-1.23	-0.69	-0.38	-0.24	-0.08
Price/Book Value High	- -	7.52	20.28	66.74	26.52	15.84	-71	-297.59	-18.13	-2.15	-2.81	-1.19	-0.77	-0.51	-0.2
Price/Book Value Low	- -	3.47	3.04	9.34	13.59	8.02	-25.56	-84.6	-5.7	-0.46	-0.64	-0.4	-0.19	-0.1	-0.03
Price/Tangible Book Value	- -	-0.31	-1.15	-1.7	-4.92	-4.71	-4.91	-2.27	-2.24	-3.18	-0.91	0.61	3.82	-1.84	-0.24
Price/Tangible Book Value Average	- -	-0.56	-2.05	-1.34	-5.02	-5.71	-4.87	-5.17	-2.42	-2.53	-1.51	1.01	3.09	-2.85	-0.49
Price/Tangible Book Value High	- -	-0.68	-4.12	-4.7	-6.56	-8.02	-7.44	-7.03	-5.22	-4.88	-3.46	1.74	6.22	-6.08	-1.22
Price/Tangible Book Value Low	- -	-0.31	-0.62	-0.66	-3.36	-4.06	-2.68	-2	-1.64	-1.05	-0.79	0.59	1.51	-1.18	-0.16
Price/Sales	- -	0.82	1.96	4.1	4.37	2.51	1.93	0.58	0.68	0.79	0.56	0.53	1.43	1.42	0.75
Price/Sales Average	- -	1.46	3.47	3.22	4.46	3.04	1.91	1.33	0.73	0.63	0.93	0.88	1.16	2.2	1.53
Price/Sales High	- -	1.77	6.98	11.3	5.82	4.27	2.92	1.8	1.58	1.21	2.13	1.51	2.33	4.68	3.82
Price/Sales Low	- -	0.82	1.05	1.58	2.98	2.16	1.05	0.51	0.5	0.26	0.49	0.51	0.57	0.91	0.51
Price/Cash Flow	- -	4.02	10.8	14.46	36.76	10.35	13.05	3.13	8.08	7.26	-3.23	-0.97	-3.88	-2.48	-0.53
Price/Cash Flow Average	- -	7.16	19.18	11.37	37.5	12.56	12.95	7.15	8.74	5.79	-5.4	-1.59	-3.14	-3.85	-1.07
Price/Cash Flow High	- -	8.7	38.58	39.88	48.97	17.64	19.78	9.7	18.86	11.16	-12.32	-2.75	-6.32	-8.2	-2.69
Price/Cash Flow Low	- -	4.02	5.79	5.58	25.1	8.94	7.12	2.76	5.93	2.4	-2.82	-0.93	-1.54	-1.6	-0.36
Price/Free Cash Flow Average	- -	7.49	18.72	1.98	17.74	10.07	12.32	5.84	6.61	4.69	-6.53	-1.62	-3.19	-3.94	-1.07
Price/Free Cash Flow High	- -	9.09	37.65	6.93	23.17	14.14	18.82	7.93	14.25	9.04	-14.89	-2.81	-6.42	-8.4	-2.69
Price/Free Cash Flow Low	- -	4.2	5.65	0.97	11.87	7.16	6.78	2.25	4.48	1.94	-3.41	-0.95	-1.56	-1.64	-0.36
EV/Sales Average	1.42	3.54	4.78	5.24	5.33	3.59	2.38	1.63	1.36	1.4	1.79	0.95	1.45	3.42	4.52
EV/Sales High	1.42	3.86	8.29	13.32	6.69	4.82	3.38	2.11	2.21	1.98	2.99	1.59	2.62	5.91	6.81
EV/Sales Low	1.42	2.9	2.36	3.61	3.85	2.71	1.52	0.82	1.12	1.03	1.35	0.59	0.86	2.13	3.51
EV/EBITDA Average	4.74	-260.29	-78.13	61.36	32.42	38.86	15.99	8.89	6.45	18.72	-15.63	-1.61	-2.08	-5.71	-6.15
EV/EBITDA High	4.74	-283.3	-135.48	155.87	40.72	52.19	22.77	11.48	10.49	26.51	-26.05	-2.68	-3.77	-9.87	-9.27
EV/EBITDA Low	4.74	-213.13	-38.53	42.18	23.46	29.36	10.2	4.44	5.33	13.82	-11.74	-0.99	-1.23	-3.57	-4.77
EV/EBIT Average	5.4	-43.76	-37.51	130.07	46.5	80.47	23.92	12.23	11.62	-12.49	-6.09	-1.09	-1.33	-2.86	-3.09
EV/EBIT High	5.4	-47.63	-65.04	330.4	58.39	108.08	34.07	15.8	18.88	-17.69	-10.14	-1.82	-2.41	-4.93	-4.66
EV/EBIT Low	5.4	-35.83	-18.5	89.42	33.64	60.79	15.26	6.12	9.6	-9.22	-4.57	-0.67	-0.79	-1.78	-2.4
Last Price	- -	15	28	72.5	74.99	44	33	11.3	15	12.1	10.9	7	12.9	5.15	1.08
High Price	- -	32.5	100	200	99.9	74.99	50	35	35	18.6	41.5	19.9	21	17	5.49
Enterprise Value Average	17	45	63	109	148	117	75	58	57	41	68	25	26	28	22
Enterprise Value High	17	49	109	276	186	157	107	75	92	58	113	41	47	49	34
Enterprise Value Low	17	37	31	75	107	89	48	29	47	30	51	15	15	18	17

	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
Shares Outstanding	1	1	1	1	2	2	2	2	2	2	2	2	2	2	6
Diluted Weighted Avg Shares	1	1	1	1	2	2	2	2	2	2	2	2	2	2	3
Basic Weighted Avg Shares	1	1	1	1	2	2	2	2	2	2	2	2	2	2	3
Revenue per Share	20.3	18.31	14.32	17.7	17.16	17.55	17.14	19.4	22.13	15.4	19.5	13.14	9.01	3.63	1.44
EBITDA per Share	6.07	-0.25	-0.88	1.51	2.82	1.62	2.55	3.56	4.66	1.15	-2.24	-7.79	-6.26	-2.17	-1.06
Operating Income per Share	5.33	-1.48	-1.83	0.71	1.97	0.78	1.7	2.59	2.59	-1.72	-5.75	-11.49	-9.79	-4.35	-2.1
Basic EPS, GAAP	3.65	6.18	1.67	-0.88	1.59	1.47	-5.47	0.6	-1.82	-6.77	-6.26	-2.05	-10.68	-9.84	-5.08
Basic EPS from Cont Ops	3.65	6.18	1.84	0.04	1.76	1.45	-5.47	0.6	-1.83	-6.84	-6.7	-2.73	-11.28	-9.92	-5.11
Diluted EPS, GAAP	3.65	5.65	1.56	-0.81	1.49	1.44	-5.47	0.6	-1.82	-6.77	-6.26	-2.05	-10.68	-9.84	-5.08
Diluted EPS from Cont Ops	3.65	5.65	1.72	0.03	1.65	1.42	-5.47	0.6	-1.83	-6.84	-6.7	-2.73	-11.28	-9.92	-5.11
Dividend per Share	3.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.1	3.74	2.59	5.02	2.04	4.25	2.53	3.61	1.86	1.67	-3.37	-7.23	-3.32	-2.07	-2.04
Free Cash Flow per Basic Share	-1.35	3.57	2.36	-21.59	-0.52	3.08	2.4	2.8	1.26	1.27	-3.95	-7.36	-3.37	-2.12	-2.05
Cash & Equivalents per Share	4.73	5.66	8.12	7.29	10.44	7.58	5.5	4.83	2.46	2.59	2.3	2.35	1.52	0.55	0.33
Book Value per Share	-2.24	4.32	4.93	3	3.77	4.74	-0.7	-0.12	-1.93	-8.67	-14.78	-16.7	-27.32	-33.51	-27.27
Tangible Book Value per Share	-73.25	-47.92	-24.26	-42.59	-15.24	-9.35	-6.72	-4.98	-6.7	-3.81	-12.01	11.45	3.37	-2.8	-4.48

Xcel Brands, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)