Agassi Sports Entertainment Corp. Financial Ratios — AASP

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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-733.45
Return on Assets (%)	-88.67	-120.82	-128	-110.18	-122.04	-221.46	-597.13	-378.58	-1,176.34	-133,637.74	-147,912.78	-112,603.92	-183,881.58	-68.16	-606.58
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	69.55	66	64.03	68.52	69.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-0.73	-7.63	-7.67	0.76	-17.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-5.9	-12.74	-12.99	-4.54	-17.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	0.05	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-27.42	-41.12	-42.92	-29.32	-37.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	-32.71	-42.38	-41.46	-33.08	-35.66	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	-32.71	-42.38	-41.46	-33.08	-35.66	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-733.45

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	- -	4	5	4	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	4	4	4	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-4.69	-26.93	-28.31	277.94	-9.45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	0.12	-26.64	-27.49	271.83	-9.34	- -	- -	- -	- -	- -	- -	- -	- -	2.92	0.01
Total Debt/EBIT	-0.58	-16.13	-16.71	-46.32	-9.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	0.02	-15.96	-16.23	-45.3	-9.29	- -	- -	- -	- -	- -	- -	- -	- -	2.92	0.01
EBITDA to Interest Expense	-0.03	-0.3	-0.3	0.03	-0.86	-1.15	- -	- -	- -	- -	- -	- -	- -	- -	-9,533.74
EBITDA-CapEx/Interest Expense	-0.38	-0.57	-0.45	-0.06	-0.95	-1.15	- -	- -	- -	- -	- -	- -	- -	- -	-9,558.89
EBIT to Interest Expense	-0.25	-0.5	-0.51	-0.18	-0.87	-1.15	- -	- -	- -	- -	- -	- -	- -	- -	-9,547.83
Interest Expense	- -	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1,313.89	-1,672.75	-1,847.11	-2,130.7	-2,427.09	-30,990.99	-524.15	-1,617.52	-847,989.19	-557,368.12	-754,603.12	-1,422,036.84	-1,605,921.05	97.99	38.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.29	-0.1	-1.29	-0.81	-0.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	3.66	0.95	14.42	10.75	5.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-0.71	-39.25	-37.77	-35.45	-25.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.45
Total Debt/Capital (%)	-0.71	-64.61	-60.69	-54.92	-33.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.39
Total Debt/Total Assets (%)	9.02	636.62	679.64	732.29	588.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.94
Net Debt to Equity	0.02	-38.83	-36.67	-34.67	-24.74	- -	- -	- -	- -	- -	- -	- -	- -	-101.63	-28.84
Net Debt/Capital (%)	0.02	-63.86	-58.93	-53.7	-32.98	- -	- -	- -	- -	- -	- -	- -	- -	6,251.83	-40.52
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-9
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-10
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-9

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.43	0.19
Current Ratio	0.01	- -	- -	- -	0.04	- -	0.08	0.06	- -	- -	- -	- -	- -	49.44	1
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.43	0.19
CFO/Avg Current Liab	-0.01	-0.01	-0.01	- -	- -	-0.05	-0.68	-0.37	-0.23	-0.23	-0.25	-0.12	-0.1	-0.45	-8.12
Common Equity/Total Assets	-1,313.89	-1,672.75	-1,847.11	-2,130.7	-2,427.09	-30,990.99	-524.15	-1,617.52	-847,989.19	-557,368.12	-754,603.12	-1,422,036.84	-1,605,921.05	97.99	38.23
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-0.29	-0.1	-1.29	-0.81	-0.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	3.66	0.95	14.42	10.75	5.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-0.71	-39.25	-37.77	-35.45	-25.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.45
Total Debt/Capital (%)	-0.71	-64.61	-60.69	-54.92	-33.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.39
Total Debt/Total Assets (%)	9.02	636.62	679.64	732.29	588.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.94
CFO/Total Liabilities	-0.94	-0.86	-0.76	0.25	0.34	-298.72	-54.87	-31.98	-20.38	-21.06	-22.74	-11.02	-9.21	-318.4	-444.68
CFO/CapEx	-0.6	-0.7	-1.27	0.66	1.3	- -	- -	- -	- -	- -	- -	- -	- -	-14.86	-87.94
Altman's Z-Score	-56.48	-70.36	-75.43	-84.11	-96.25	-120,962.1	-1,426	-2,885.66	-1,116,774.31	-600,896.26	-653,255.97	-1,100,600.17	-1,106,460.83	326.07	-101.51

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	459.81	486.23	605.97	1,076.48	189.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	0.79	0.75	0.6	0.34	1.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	3.6	2.78	1.93	1.92	2.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	101.45	131.33	188.67	190.4	173.62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	-100.65	-130.58	-188.07	-190.06	-171.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	0.79	0.75	0.6	0.34	1.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	1	- -	5	4	1	4	4	2	2	2	3	2	3	27	58
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	4	5	4	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1	5	10	9	4	4	4	2	2	2	3	2	3	25	58
Total Capital	-10	-7	-7	-8	-10	- -	- -	- -	- -	- -	- -	-1	-1	2	- -
Total Debt/Capital (%)	-0.71	-64.61	-60.69	-54.92	-33.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.39
Total Debt / EV	0.07	0.84	0.47	0.52	0.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	0.53	2.45	4.58	4.02	2.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	531.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	2.87	11.87	22.09	15.2	9.68	18.62	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	1.99	8.93	18.79	13.95	8.96	18.62	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	1	- -	5	4	1	3	3	2	2	2	3	2	3	19	58
Diluted Enterprise Value	1	5	10	9	4	3	3	2	2	2	3	2	3	16	58
EV per Share	0.25	1.15	2.07	1.85	0.96	0.7	0.62	0.37	0.35	0.34	0.6	0.32	0.59	2.51	5.94
TTM Sales	2	2	2	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-9
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-9
TTM Cash Flow to Firm	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2
TTM Free Cash Flow to Firm	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2

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	10.53	11.51	-231.63	44.22	7.78	-10.57	-35.86	-26.81	-30.97	-23.75	-30.91	-30.4	-59.07	-134	-26.79
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1	5	10	9	4	4	4	2	2	2	3	2	3	25	58
Low Price	0.11	0.1	0.11	0.62	0.08	0.09	0.3	0.35	0.28	0.11	0.35	0.25	0.11	0.17	1.67
EV/Sales	0.53	2.45	4.58	4.02	2.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	531.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-1.48	-0.94	-4.76	-9.5	-2.92	-2.22	-33.03	-41.74	-32.28	-20.95	-63.66	-39.2	-21.34	-7.88	-4.96
Price/Earnings High	-2.09	-2.01	-26.07	-26.22	-5.46	-5.76	-64.9	-69.35	-51.3	-40.74	-117.92	-69.95	-51.01	-34.21	-8.66
Price/Earnings Low	-0.72	-0.5	-0.59	-4.06	-0.51	-0.69	-19.67	-24.52	-18.9	-8.79	-20.13	-24.63	-9.07	-1.47	-1.72
Price/Book Value	-0.07	-0.04	-0.38	-0.28	-0.05	-36.93	-23.52	-9.1	-6.31	-5	-7.03	-3.35	-5.44	11.79	190.24
Price/Book Value Average	-0.1	-0.07	-0.33	-0.51	-0.15	-15.27	-19.11	-14.66	-8.62	-3.86	-12.97	-4.17	-2.44	3.95	153.98
Price/Book Value High	-0.14	-0.16	-1.83	-1.42	-0.29	-39.57	-37.55	-24.36	-13.71	-7.5	-24.02	-7.43	-5.84	17.15	268.57
Price/Book Value Low	-0.05	-0.04	-0.04	-0.22	-0.03	-4.75	-11.38	-8.61	-5.05	-1.62	-4.1	-2.62	-1.04	0.74	53.39
Price/Tangible Book Value	-0.07	-0.04	-0.38	-0.28	-0.05	-36.93	-23.52	-9.1	-6.31	-5	-7.03	-3.35	-5.44	11.79	5,974.46
Price/Tangible Book Value Average	-0.1	-0.07	-0.33	-0.51	-0.15	-15.27	-19.11	-14.66	-8.62	-3.86	-12.97	-4.17	-2.44	3.95	4,835.8
Price/Tangible Book Value High	-0.14	-0.16	-1.83	-1.42	-0.29	-39.57	-37.55	-24.36	-13.71	-7.5	-24.02	-7.43	-5.84	17.15	8,434.53
Price/Tangible Book Value Low	-0.05	-0.04	-0.04	-0.22	-0.03	-4.75	-11.38	-8.61	-5.05	-1.62	-4.1	-2.62	-1.04	0.74	1,676.86
Price/Sales	0.34	0.23	2.25	1.74	0.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	0.48	0.4	1.97	3.14	1.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	0.68	0.85	10.81	8.68	1.95	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	0.23	0.21	0.24	1.34	0.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	-6.93	-4.9	-48.87	111.53	13.79	-10.57	-35.86	-26.81	-30.97	-23.75	-30.91	-30.4	-59.07	-124.98	-26.48
Price/Cash Flow Average	-9.82	-8.35	-42.81	202	44.78	-4.37	-29.14	-43.19	-42.31	-18.31	-57.01	-37.8	-26.52	-41.9	-21.44
Price/Cash Flow High	-13.86	-17.81	-234.3	557.66	83.71	-11.33	-57.26	-71.75	-67.24	-35.62	-105.61	-67.45	-63.39	-181.79	-37.39
Price/Cash Flow Low	-4.76	-4.45	-5.27	86.44	7.88	-1.36	-17.35	-25.37	-24.77	-7.68	-18.03	-23.75	-11.27	-7.82	-7.43
Price/Free Cash Flow Average	14.92	19.62	-202.91	80.09	25.28	-4.37	-29.14	-43.19	-42.31	-18.31	-57.01	-37.8	-26.52	-44.92	-21.68
Price/Free Cash Flow High	21.05	41.85	-1,110.45	221.1	47.24	-11.33	-57.26	-71.75	-67.24	-35.62	-105.61	-67.45	-63.39	-194.91	-37.82
Price/Free Cash Flow Low	7.24	10.46	-24.98	34.27	4.45	-1.36	-17.35	-25.37	-24.77	-7.68	-18.03	-23.75	-11.27	-8.38	-7.52
EV/Sales Average	0.67	2.61	4.3	5.43	2.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	0.87	3.07	13.13	10.96	3.82	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	0.42	2.43	2.57	3.63	2.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-91.55	-34.26	-56.05	717.94	-16.65	-4.59	-33.25	-41.77	-32.28	-20.95	-63.66	-39.2	-21.34	-8.45	-4.96
EV/EBITDA High	-118.78	-40.18	-171.25	1,449.42	-21.83	-11.9	-65.33	-69.4	-51.3	-40.74	-117.92	-69.95	-51.01	-46.4	-8.66
EV/EBITDA Low	-57.46	-31.83	-33.46	480.27	-11.73	-1.43	-19.8	-24.53	-18.9	-8.79	-20.13	-24.63	-9.07	0.8	-1.72
EV/EBIT Average	-11.33	-20.52	-33.09	-119.65	-16.56	-4.58	-33.15	-41.74	-32.28	-20.95	-63.66	-39.2	-21.34	-8.44	-4.96
EV/EBIT High	-14.7	-24.07	-101.09	-241.56	-21.71	-11.86	-65.14	-69.35	-51.3	-40.74	-117.92	-69.95	-51.01	-46.39	-8.65
EV/EBIT Low	-7.11	-19.06	-19.75	-80.04	-11.67	-1.42	-19.74	-24.52	-18.9	-8.79	-20.13	-24.63	-9.07	0.8	-1.71
Last Price	0.16	0.11	1.02	0.8	0.14	0.7	0.62	0.37	0.35	0.34	0.6	0.32	0.59	2.75	5.95
High Price	0.32	0.4	4.89	4	0.85	0.75	0.99	0.99	0.76	0.51	2.05	0.71	0.63	4	8.4
Enterprise Value Average	1	6	9	12	6	2	3	3	3	1	6	2	1	7	47
Enterprise Value High	2	7	27	23	8	4	6	6	4	3	12	4	4	37	82
Enterprise Value Low	1	5	5	8	4	1	2	2	2	1	2	1	1	-1	16

Shares Outstanding	5	5	5	5	5	6	6	6	6	6	6	6	6	10	10
Diluted Weighted Avg Shares	5	5	5	5	5	5	6	6	6	6	6	6	6	7	10
Basic Weighted Avg Shares	5	5	5	5	5	5	6	6	6	6	6	6	6	7	10
Revenue per Share	0.47	0.47	0.45	0.46	0.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	-0.04	-0.03	- -	-0.08	-0.07	-0.02	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.12	-0.97
Operating Income per Share	-0.03	-0.06	-0.06	-0.02	-0.08	-0.07	-0.02	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.12	-0.97
Basic EPS, GAAP	-0.15	-0.2	-0.19	-0.15	-0.16	-0.13	-0.02	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.12	-0.97
Basic EPS from Cont Ops	-0.13	-0.19	-0.19	-0.14	-0.17	-0.14	-0.02	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.12	-0.97
Diluted EPS, GAAP	-0.15	-0.2	-0.19	-0.15	-0.16	-0.13	-0.02	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.12	-0.97
Diluted EPS from Cont Ops	-0.13	-0.19	-0.19	-0.14	-0.17	-0.14	-0.02	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.12	-0.97
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.02	-0.02	-0.02	0.01	0.01	-0.07	-0.02	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.02	-0.22
Free Cash Flow per Basic Share	-0.06	-0.05	-0.04	- -	- -	-0.07	-0.02	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.02	-0.23
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.24	0.01
Book Value per Share	-2.34	-2.54	-2.67	-2.82	-2.98	-0.02	-0.03	-0.04	-0.06	-0.07	-0.09	-0.1	-0.11	0.23	0.03
Tangible Book Value per Share	-2.34	-2.54	-2.67	-2.82	-2.98	-0.02	-0.03	-0.04	-0.06	-0.07	-0.09	-0.1	-0.11	0.23	- -

Agassi Sports Entertainment Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)