XFit Brands, Inc.

XFTB

XFTBXFit Brands, Inc. US flag

Other OTC

0.00

USD

- -

20,772.00Market Cap

Profitability (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Return on Common Equity (%)	- -	- -	- -
Return on Assets (%)	- -	-200.93	-236.56
Return on Capital (%)	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -
Gross Margin (%)	47.68	30.44	43.76
EBITDA Margin (%)	3.65	-58.82	-48.84
Operating Margin (%)	3.56	-60.15	-51.47
Incremental Operating Margin (%)	- -	- -	- -
Pretax Margin (%)	7.1	-78.16	-75.61
Profit Margin (%)	7.1	-78.16	-75.61
Net Income to Common Margin (%)	7.1	-78.16	-75.61
Effective Tax Rate (%)	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -

Credit (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Total Debt	1	2	3
ST Debt	- -	- -	- -
LT Debt	1	2	2
Total Debt/EBITDA	17.82	-1.35	-2.18
Net Debt/EBITDA	11.4	-1.31	-2.18
Total Debt/EBIT	18.26	-1.32	-2.07
Net Debt/EBIT	11.69	-1.28	-2.07
EBITDA to Interest Expense	1.39	-3.14	-2.02
EBITDA-CapEx/Interest Expense	1.38	-3.31	-2.06
EBIT to Interest Expense	1.36	-3.21	-2.13
Interest Expense	- -	- -	1
Common Equity/Total Assets	0.05	-712.12	-1,174.26
Long-Term Debt/Equity (%)	- -	- -	- -
Long-Term Debt/Capital (%)	99.96	-36.92	-46.97
Long-Term Debt/Total Assets (%)	134.68	192.04	373.59
Total Debt/Equity (%)	-167.53	-95.82	-81.64
Total Debt/Capital (%)	99.96	-36.92	-47.63
Total Debt/Total Assets (%)	134.68	192.04	378.86
Net Debt to Equity	-107.18	-92.8	-81.42
Net Debt/Capital (%)	99.94	-35.35	-47.44
EBITDA	- -	-1	-1
EBITDA-CapEx	- -	-1	-1
Operating Income (Loss)	- -	-1	-1

Liquidity (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Cash Ratio	1.06	0.06	0.01
Current Ratio	2.17	0.79	0.47
Quick Ratio	1.58	0.24	0.15
CFO/Avg Current Liab	- -	-1.08	-0.71
Common Equity/Total Assets	0.05	-712.12	-1,174.26
Long-Term Debt/Equity (%)	- -	- -	- -
Long-Term Debt/Capital (%)	99.96	-36.92	-46.97
Long-Term Debt/Total Assets (%)	134.68	192.04	373.59
Total Debt/Equity (%)	-167.53	-95.82	-81.64
Total Debt/Capital (%)	99.96	-36.92	-47.63
Total Debt/Total Assets (%)	134.68	192.04	378.86
CFO/Total Liabilities	-41.61	-26.72	-20.75
CFO/CapEx	-1,561.32	-10.3	-41.3
Altman's Z-Score	2.96	-13.46	-19.09

Working Capital (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Accounts Receivable Turnover	- -	35.86	17.31
Days Sales Outstanding	- -	10.18	21.09
Inventory Turnover	- -	7.67	5.8
Days Inventory Outstanding	- -	47.57	62.96
Accounts Payable Turnover	- -	4.81	2.46
Accounts Payable Turnover Days	- -	75.93	148.54
Cash Conversion Cycle	- -	-18.18	-64.49
Inventory to Cash Days	- -	-37.4	-41.87
Inventories	- -	- -	- -
Raw Materials	- -	- -	- -
Work In Process	- -	- -	- -
Finished Goods	- -	- -	- -
Other Inventory	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Market Capitalization	- -	- -	9
- Cash & Cash Equivalents	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -
+ Total Debt	1	2	3
Enterprise Value	1	2	12
Total Capital	1	-4	-5
Total Debt/Capital (%)	99.96	-36.92	-47.63
Total Debt / EV	1.56	1.03	0.21
EV/Sales	0.42	0.77	4.99
EV/EBITDA	11.4	- -	- -
EV/EBIT	11.69	- -	- -
EV/Cash Flow to Firm	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -
Diluted Market Cap	- -	- -	9
Diluted Enterprise Value	1	2	12
EV per Share	0.03	0.08	0.57
TTM Sales	2	2	2
TTM EBITDA	- -	-1	-1
TTM Operating Income	- -	-1	-1
TTM Cash Flow to Firm	-1	- -	- -
TTM Free Cash Flow to Firm	-1	- -	- -

Multiples (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Price/Free Cash Flow	- -	- -	-12.21
EV/EBIT	11.69	- -	- -
Enterprise Value	1	2	12
Low Price	- -	- -	0.26
EV/Sales	0.42	0.77	4.99
EV/EBITDA	11.4	- -	- -
Price/Earnings	- -	- -	- -
Price/Earnings Average	- -	- -	-8.58
Price/Earnings High	- -	- -	-12.68
Price/Earnings Low	- -	- -	-3
Price/Book Value	- -	- -	-1.19
Price/Book Value Average	- -	- -	-1.96
Price/Book Value High	- -	- -	-2.9
Price/Book Value Low	- -	- -	-0.69
Price/Tangible Book Value	- -	- -	-2.99
Price/Tangible Book Value Average	- -	- -	-4.95
Price/Tangible Book Value High	- -	- -	-7.31
Price/Tangible Book Value Low	- -	- -	-1.73
Price/Sales	- -	- -	3.92
Price/Sales Average	- -	- -	6.49
Price/Sales High	- -	- -	9.59
Price/Sales Low	- -	- -	2.27
Price/Cash Flow	- -	- -	-11.91
Price/Cash Flow Average	- -	- -	-19.7
Price/Cash Flow High	- -	- -	-29.12
Price/Cash Flow Low	- -	- -	-6.88
Price/Free Cash Flow Average	- -	- -	-20.19
Price/Free Cash Flow High	- -	- -	-29.84
Price/Free Cash Flow Low	- -	- -	-7.05
EV/Sales Average	0.42	0.77	7.55
EV/Sales High	0.42	0.77	10.65
EV/Sales Low	0.42	0.77	3.33
EV/EBITDA Average	11.4	-1.31	-15.46
EV/EBITDA High	11.4	-1.31	-21.82
EV/EBITDA Low	11.4	-1.31	-6.82
EV/EBIT Average	11.69	-1.28	-14.67
EV/EBIT High	11.69	-1.28	-20.7
EV/EBIT Low	11.69	-1.28	-6.47
Last Price	- -	- -	0.45
High Price	- -	- -	1.1
Enterprise Value Average	1	2	18
Enterprise Value High	1	2	25
Enterprise Value Low	1	2	8

Profitability (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Return on Common Equity (%)	- -	- -	- -
Return on Assets (%)	- -	-200.93	-236.56
Return on Capital (%)	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -
Gross Margin (%)	47.68	30.44	43.76
EBITDA Margin (%)	3.65	-58.82	-48.84
Operating Margin (%)	3.56	-60.15	-51.47
Incremental Operating Margin (%)	- -	- -	- -
Pretax Margin (%)	7.1	-78.16	-75.61
Profit Margin (%)	7.1	-78.16	-75.61
Net Income to Common Margin (%)	7.1	-78.16	-75.61
Effective Tax Rate (%)	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -

Credit (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Total Debt	1	2	3
ST Debt	- -	- -	- -
LT Debt	1	2	2
Total Debt/EBITDA	17.82	-1.35	-2.18
Net Debt/EBITDA	11.4	-1.31	-2.18
Total Debt/EBIT	18.26	-1.32	-2.07
Net Debt/EBIT	11.69	-1.28	-2.07
EBITDA to Interest Expense	1.39	-3.14	-2.02
EBITDA-CapEx/Interest Expense	1.38	-3.31	-2.06
EBIT to Interest Expense	1.36	-3.21	-2.13
Interest Expense	- -	- -	1
Common Equity/Total Assets	0.05	-712.12	-1,174.26
Long-Term Debt/Equity (%)	- -	- -	- -
Long-Term Debt/Capital (%)	99.96	-36.92	-46.97
Long-Term Debt/Total Assets (%)	134.68	192.04	373.59
Total Debt/Equity (%)	-167.53	-95.82	-81.64
Total Debt/Capital (%)	99.96	-36.92	-47.63
Total Debt/Total Assets (%)	134.68	192.04	378.86
Net Debt to Equity	-107.18	-92.8	-81.42
Net Debt/Capital (%)	99.94	-35.35	-47.44
EBITDA	- -	-1	-1
EBITDA-CapEx	- -	-1	-1
Operating Income (Loss)	- -	-1	-1

Liquidity (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Cash Ratio	1.06	0.06	0.01
Current Ratio	2.17	0.79	0.47
Quick Ratio	1.58	0.24	0.15
CFO/Avg Current Liab	- -	-1.08	-0.71
Common Equity/Total Assets	0.05	-712.12	-1,174.26
Long-Term Debt/Equity (%)	- -	- -	- -
Long-Term Debt/Capital (%)	99.96	-36.92	-46.97
Long-Term Debt/Total Assets (%)	134.68	192.04	373.59
Total Debt/Equity (%)	-167.53	-95.82	-81.64
Total Debt/Capital (%)	99.96	-36.92	-47.63
Total Debt/Total Assets (%)	134.68	192.04	378.86
CFO/Total Liabilities	-41.61	-26.72	-20.75
CFO/CapEx	-1,561.32	-10.3	-41.3
Altman's Z-Score	2.96	-13.46	-19.09

Working Capital (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Accounts Receivable Turnover	- -	35.86	17.31
Days Sales Outstanding	- -	10.18	21.09
Inventory Turnover	- -	7.67	5.8
Days Inventory Outstanding	- -	47.57	62.96
Accounts Payable Turnover	- -	4.81	2.46
Accounts Payable Turnover Days	- -	75.93	148.54
Cash Conversion Cycle	- -	-18.18	-64.49
Inventory to Cash Days	- -	-37.4	-41.87
Inventories	- -	- -	- -
Raw Materials	- -	- -	- -
Work In Process	- -	- -	- -
Finished Goods	- -	- -	- -
Other Inventory	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Market Capitalization	- -	- -	9
- Cash & Cash Equivalents	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -
+ Total Debt	1	2	3
Enterprise Value	1	2	12
Total Capital	1	-4	-5
Total Debt/Capital (%)	99.96	-36.92	-47.63
Total Debt / EV	1.56	1.03	0.21
EV/Sales	0.42	0.77	4.99
EV/EBITDA	11.4	- -	- -
EV/EBIT	11.69	- -	- -
EV/Cash Flow to Firm	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -
Diluted Market Cap	- -	- -	9
Diluted Enterprise Value	1	2	12
EV per Share	0.03	0.08	0.57
TTM Sales	2	2	2
TTM EBITDA	- -	-1	-1
TTM Operating Income	- -	-1	-1
TTM Cash Flow to Firm	-1	- -	- -
TTM Free Cash Flow to Firm	-1	- -	- -

Multiples (USD)

API ChatGPT

	2014 Y	2015 Y	2016 Y
As of date	06/30/2014	06/30/2015	06/30/2016

Price/Free Cash Flow	- -	- -	-12.21
EV/EBIT	11.69	- -	- -
Enterprise Value	1	2	12
Low Price	- -	- -	0.26
EV/Sales	0.42	0.77	4.99
EV/EBITDA	11.4	- -	- -
Price/Earnings	- -	- -	- -
Price/Earnings Average	- -	- -	-8.58
Price/Earnings High	- -	- -	-12.68
Price/Earnings Low	- -	- -	-3
Price/Book Value	- -	- -	-1.19
Price/Book Value Average	- -	- -	-1.96
Price/Book Value High	- -	- -	-2.9
Price/Book Value Low	- -	- -	-0.69
Price/Tangible Book Value	- -	- -	-2.99
Price/Tangible Book Value Average	- -	- -	-4.95
Price/Tangible Book Value High	- -	- -	-7.31
Price/Tangible Book Value Low	- -	- -	-1.73
Price/Sales	- -	- -	3.92
Price/Sales Average	- -	- -	6.49
Price/Sales High	- -	- -	9.59
Price/Sales Low	- -	- -	2.27
Price/Cash Flow	- -	- -	-11.91
Price/Cash Flow Average	- -	- -	-19.7
Price/Cash Flow High	- -	- -	-29.12
Price/Cash Flow Low	- -	- -	-6.88
Price/Free Cash Flow Average	- -	- -	-20.19
Price/Free Cash Flow High	- -	- -	-29.84
Price/Free Cash Flow Low	- -	- -	-7.05
EV/Sales Average	0.42	0.77	7.55
EV/Sales High	0.42	0.77	10.65
EV/Sales Low	0.42	0.77	3.33
EV/EBITDA Average	11.4	-1.31	-15.46
EV/EBITDA High	11.4	-1.31	-21.82
EV/EBITDA Low	11.4	-1.31	-6.82
EV/EBIT Average	11.69	-1.28	-14.67
EV/EBIT High	11.69	-1.28	-20.7
EV/EBIT Low	11.69	-1.28	-6.47
Last Price	- -	- -	0.45
High Price	- -	- -	1.1
Enterprise Value Average	1	2	18
Enterprise Value High	1	2	25
Enterprise Value Low	1	2	8

Shares Outstanding	20	20	21
Diluted Weighted Avg Shares	20	20	21
Basic Weighted Avg Shares	20	20	21
Revenue per Share	0.08	0.1	0.11
EBITDA per Share	- -	-0.06	-0.06
Operating Income per Share	- -	-0.06	-0.06
Basic EPS, GAAP	0.01	-0.08	-0.09
Basic EPS from Cont Ops	0.01	-0.08	-0.09
Diluted EPS, GAAP	0.01	-0.08	-0.09
Diluted EPS from Cont Ops	0.01	-0.08	-0.09
Dividend per Share	- -	- -	- -
Cash Flow per Share	-0.03	-0.03	-0.04
Free Cash Flow per Basic Share	-0.03	-0.04	-0.04
Cash & Equivalents per Share	0.02	- -	- -
Book Value per Share	- -	-0.29	-0.38
Tangible Book Value per Share	-0.03	-0.09	-0.15

XFit Brands, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)