Lingerie Fighting Championships, Inc. Financial Ratios — BOTY

Profitability (USD)

	2013 Y	2014 Y	2014 Y	2015 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	02/28/2013	02/28/2014	12/31/2014	02/28/2015	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-287.73	-1,251.73	- -	-7,251.82	-1,569.19	-4,404.89	-3,519.17	404.49	-9,534.15	-10,056.74	-15,278.95	6,462.62	4,031	-37,944.27	-1,024.08
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	-21.84	- -	- -	- -	-41.8	-17.52	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	-451.12	-47.35	-246.91	-93.12	-41.8	0.45	-0.85	70.27	41.46	36.08	-13.99
EBITDA Margin (%)	- -	- -	- -	- -	-3,316.33	-642.93	-2,083.48	-1,966.21	-810.49	-838.59	-432.19	-166.29	-189.92	-258.88	-215.25
Operating Margin (%)	- -	- -	- -	- -	-3,316.33	-642.93	-2,083.48	-1,966.21	-810.49	-838.59	-432.19	-166.29	-189.92	-259.04	-215.86
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-3,316.33	-2,476.41	-10,047.33	524.08	-8,407.16	-8,662.24	-3,692.06	1,476.21	262.02	-1,404.88	-272.04
Profit Margin (%)	- -	- -	- -	- -	-3,316.33	-2,476.41	-10,047.33	524.08	-8,407.16	-8,662.24	-3,692.06	1,476.21	262.02	-1,404.88	-272.04
Net Income to Common Margin (%)	- -	- -	- -	- -	-3,316.33	-2,476.41	-10,047.33	524.08	-8,407.16	-8,662.24	-3,692.06	1,476.21	262.02	-1,404.88	-272.04
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2013 Y	2014 Y	2014 Y	2015 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	02/28/2013	02/28/2014	12/31/2014	02/28/2015	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	1	1	1	1	2
ST Debt	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	1	2
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	-0.26	- -	-0.48	-1.32	-2.62	-3.22	-2.28	-1.94	-4.89	-4.67	-3.48	-3.42
Net Debt/EBITDA	0.02	0.14	- -	-0.24	0.11	-0.35	-1.23	-2.61	-3.02	-2.26	-1.86	-4.83	-4.65	-3.47	-3.36
Total Debt/EBIT	- -	- -	- -	-0.26	- -	-0.48	-1.32	-2.62	-3.22	-2.28	-1.94	-4.89	-4.67	-3.48	-3.41
Net Debt/EBIT	0.02	0.14	- -	-0.24	0.11	-0.35	-1.23	-2.61	-3.02	-2.26	-1.86	-4.83	-4.65	-3.47	-3.35
EBITDA to Interest Expense	-3.82	- -	- -	- -	- -	-1.62	-0.92	-0.74	-0.64	-0.86	-0.66	-0.56	-0.78	-0.88	-0.84
EBITDA-CapEx/Interest Expense	-3.82	- -	- -	- -	- -	-1.62	-0.92	-0.74	-0.64	-0.86	-0.66	-0.56	-0.78	-0.89	-1.11
EBIT to Interest Expense	-3.82	- -	- -	- -	- -	-1.62	-0.92	-0.74	-0.64	-0.86	-0.66	-0.56	-0.78	-0.88	-0.85
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	1
Common Equity/Total Assets	-3,769.11	-504.94	- -	-1,085.58	-73.53	-2,046.44	-8,633.6	-50,908.9	-9,990.9	-141,933.05	-16,194.97	-45,681.31	-79,303.25	-130,301.16	-5,962.31
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	-93.65	- -	-18.35	-17.38	-28.2	-16.35	-9.04	-11.76	-20.22	-24.86	-20.19	-24.2
Total Debt/Capital (%)	- -	- -	- -	-1,474.07	- -	-22.47	-21.03	-39.28	-19.55	-9.94	-13.33	-25.35	-33.09	-25.3	-31.93
Total Debt/Total Assets (%)	- -	- -	- -	1,016.62	- -	375.46	1,500.38	14,357.25	1,633.63	12,836.17	1,905.21	9,238.98	19,715.92	26,305.98	1,443.14
Net Debt to Equity	2.71	19.8	- -	-84.44	136	-13.46	-16.22	-28.05	-15.35	-8.97	-11.26	-20.01	-24.74	-20.15	-23.82
Net Debt/Capital (%)	2.64	16.53	- -	-542.48	57.63	-15.55	-19.36	-38.99	-18.13	-9.86	-12.69	-25.01	-32.86	-25.24	-31.27
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2013 Y	2014 Y	2014 Y	2015 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	02/28/2013	02/28/2014	12/31/2014	02/28/2015	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	0.03	0.17	- -	0.08	0.58	0.05	0.01	- -	0.01	- -	0.01	- -	- -	- -	- -
Current Ratio	0.03	0.17	- -	0.08	0.58	0.05	0.01	- -	0.01	- -	0.01	- -	- -	- -	0.01
Quick Ratio	0.03	0.17	- -	0.08	0.58	0.05	0.01	- -	0.01	- -	0.01	- -	- -	- -	- -
CFO/Avg Current Liab	-0.23	-0.66	- -	-3.24	-3.86	-0.37	-0.1	-0.06	-0.05	-0.02	-0.04	-0.02	-0.03	-0.03	-0.05
Common Equity/Total Assets	-3,769.11	-504.94	- -	-1,085.58	-73.53	-2,046.44	-8,633.6	-50,908.9	-9,990.9	-141,933.05	-16,194.97	-45,681.31	-79,303.25	-130,301.16	-5,962.31
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	-93.65	- -	-18.35	-17.38	-28.2	-16.35	-9.04	-11.76	-20.22	-24.86	-20.19	-24.2
Total Debt/Capital (%)	- -	- -	- -	-1,474.07	- -	-22.47	-21.03	-39.28	-19.55	-9.94	-13.33	-25.35	-33.09	-25.3	-31.93
Total Debt/Total Assets (%)	- -	- -	- -	1,016.62	- -	375.46	1,500.38	14,357.25	1,633.63	12,836.17	1,905.21	9,238.98	19,715.92	26,305.98	1,443.14
CFO/Total Liabilities	-124.57	-67.43	- -	-161.89	-408.56	-19.02	-7.43	-6.69	-3.74	-1.34	-3.88	-1.92	-3.57	-2.72	-4.86
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-62.78	-2.23
Altman's Z-Score	-2,213.9	-348.47	- -	-3,319.74	118.74	-95.44	-315.61	-1,857.3	-321.5	-4,652.79	-615.11	-1,943.39	-3,528.25	-5,220.32	-616.03

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2013 Y	2014 Y	2014 Y	2015 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	02/28/2013	02/28/2014	12/31/2014	02/28/2015	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	74.49
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.9
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	-0.17	- -	- -	- -	1.75	2.22	0.58	0.14	0.15	0.07	0.2	0.06	0.11	0.12	0.3
Accounts Payable Turnover Days	-2,106.6	- -	- -	- -	208.7	164.08	624.45	2,573.14	2,459.16	4,984.81	1,782.04	5,749.32	3,263.51	3,001.71	1,225.34
Cash Conversion Cycle	- -	- -	- -	- -	-208.7	-164.08	-624.45	-2,573.14	-2,459.16	-4,984.81	-1,782.04	-5,749.32	-3,263.51	-3,001.71	-1,220.44
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.9
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2013 Y	2014 Y	2014 Y	2015 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	02/28/2013	02/28/2014	12/31/2014	02/28/2015	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	3	9	- -	21	10	- -	- -	- -	- -	1	3	1	1	1	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	1	2
Enterprise Value	3	9	- -	21	10	1	1	1	1	1	4	2	2	2	2
Total Capital	- -	- -	- -	- -	- -	-1	-2	-2	-4	-5	-6	-4	-3	-5	-5
Total Debt/Capital (%)	- -	- -	- -	-1,474.07	- -	-22.47	-21.03	-39.28	-19.55	-9.94	-13.33	-25.35	-33.09	-25.3	-31.93
Total Debt / EV	- -	- -	- -	- -	- -	0.44	0.83	0.9	0.82	0.43	0.21	0.46	0.57	0.57	1.02
EV/Sales	- -	- -	- -	- -	1,700.96	7.06	33.12	57.32	31.87	44.26	39.51	17.82	15.44	15.76	7.24
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	12.08	3.05	4.03	4.83	6.36	10.36	8.18	13.24	9.14	6.87
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	12.08	3.05	4.03	4.83	6.36	10.36	8.18	13.24	9.04	4.19
Diluted Market Cap	3	9	- -	21	9	- -	- -	1	- -	1	8	3	2	1	- -
Diluted Enterprise Value	3	9	- -	21	9	- -	- -	2	1	1	8	4	3	2	2
EV per Share	119,960	203,152.21	- -	400,614.13	5,139.03	58.58	8.91	9.48	4.32	5.26	10.66	5.46	4.67	4.65	2.72
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2013 Y	2014 Y	2014 Y	2015 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	02/28/2013	02/28/2014	12/31/2014	02/28/2015	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	-10.25	-58.99	- -	-311.05	-59.26	-0.38	-0.42	-8.84	-0.91	-9.65	-28.42	-31.5	-14.08	-5.25	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3	9	- -	21	10	1	1	1	1	1	4	2	2	2	2
Low Price	28,800	80,000	88,000	88,000	5,150	21	1	1	- -	- -	1	2	2	1	- -
EV/Sales	- -	- -	- -	- -	1,700.96	7.06	33.12	57.32	31.87	44.26	39.51	17.82	15.44	15.76	7.24
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	0.64	2.42	- -	- -
Price/Earnings Average	-1,050.85	-35.46	- -	-114.72	-827.86	-2.61	-0.18	2.8	-0.1	-0.12	-1.62	1.08	3.43	-0.48	-0.91
Price/Earnings High	-6,711.93	-258.31	- -	-197.58	-3,574.01	-16.68	-1.26	9	-0.39	-0.42	-7.52	2.34	6.53	-0.89	-2.62
Price/Earnings Low	-1.01	-12.92	- -	-36.22	-46.02	-0.03	-0.03	1	- -	- -	-0.08	0.43	2.42	-0.22	- -
Price/Book Value	-12.82	-47.65	- -	-549.95	-638.3	-0.28	-0.05	-0.03	-0.05	-0.12	-0.44	-0.24	-0.19	-0.15	- -
Price/Book Value Average	-3,211.61	-51.31	- -	-383.18	-11,483.6	-14.39	-0.17	-0.09	-0.07	-0.04	-0.99	-0.41	-0.26	-0.16	-0.09
Price/Book Value High	-20,512.91	-373.76	- -	-659.94	-49,576.62	-91.98	-1.17	-0.3	-0.28	-0.16	-4.63	-0.89	-0.5	-0.3	-0.26
Price/Book Value Low	-3.08	-18.69	- -	-120.99	-638.3	-0.15	-0.02	-0.03	- -	- -	-0.05	-0.16	-0.19	-0.08	- -
Price/Tangible Book Value	-12.82	-47.65	- -	-549.95	-638.3	-0.28	-0.05	-0.03	-0.05	-0.12	-0.44	-0.24	-0.19	-0.15	- -
Price/Tangible Book Value Average	-3,211.61	-51.31	- -	-383.18	-11,483.6	-14.39	-0.17	-0.09	-0.07	-0.04	-0.99	-0.41	-0.26	-0.16	-0.09
Price/Tangible Book Value High	-20,512.91	-373.76	- -	-659.94	-49,576.62	-91.98	-1.17	-0.3	-0.28	-0.16	-4.63	-0.89	-0.5	-0.3	-0.26
Price/Tangible Book Value Low	-3.08	-18.69	- -	-120.99	-638.3	-0.15	-0.02	-0.03	- -	- -	-0.05	-0.16	-0.19	-0.08	- -
Price/Sales	- -	- -	- -	- -	1,526.02	1.27	5.05	5.24	5.47	27.43	26.51	9.43	6.33	6.27	- -
Price/Sales Average	- -	- -	- -	- -	27,454.57	64.62	18.26	14.69	8.76	10.17	59.68	15.88	8.99	6.73	2.47
Price/Sales High	- -	- -	- -	- -	118,525.96	413.14	126.29	47.19	32.82	36.57	277.59	34.56	17.1	12.54	7.14
Price/Sales Low	- -	- -	- -	- -	1,526.02	0.67	2.53	5.24	- -	- -	3.12	6.28	6.33	3.14	- -
Price/Cash Flow	-10.25	-58.99	- -	-311.05	-59.26	-0.38	-0.42	-0.43	-0.91	-9.65	-9.52	-12.19	-4.96	-5.16	- -
Price/Cash Flow Average	-2,567.11	-63.52	- -	-216.73	-1,066.21	-19.16	-1.53	-1.2	-1.46	-3.58	-21.44	-20.54	-7.05	-5.54	-1.65
Price/Cash Flow High	-16,396.42	-462.64	- -	-373.26	-4,603.02	-122.49	-10.61	-3.85	-5.45	-12.87	-99.72	-44.7	-13.4	-10.32	-4.76
Price/Cash Flow Low	-2.46	-23.13	- -	-68.43	-59.26	-0.2	-0.21	-0.43	- -	- -	-1.12	-8.13	-4.96	-2.58	- -
Price/Free Cash Flow Average	-2,567.11	-63.52	- -	-216.73	-1,066.21	-19.16	-1.53	-24.77	-1.46	-3.58	-63.98	-53.08	-19.99	-5.63	-2.99
Price/Free Cash Flow High	-16,396.42	-462.64	- -	-373.26	-4,603.02	-122.49	-10.61	-79.55	-5.45	-12.87	-297.59	-115.51	-38.01	-10.49	-8.63
Price/Free Cash Flow Low	-2.46	-23.13	- -	-68.43	-59.26	-0.2	-0.21	-8.84	- -	- -	-3.34	-21	-14.08	-2.62	- -
EV/Sales Average	- -	- -	- -	- -	30,663.54	245.51	52.56	68.22	36.31	28.36	78.9	24.52	18.23	16.26	10
EV/Sales High	- -	- -	- -	- -	132,391.68	1,557.44	211.52	105.7	68.78	52.68	337.71	43.91	26.7	22.54	15.23
EV/Sales Low	- -	- -	- -	- -	1,700.96	4.81	29.4	57.32	24.49	18.99	11.72	14.56	15.44	12.38	7.24
EV/EBITDA Average	-2,056.56	-35.33	- -	-108.25	-924.62	-38.19	-2.52	-3.47	-4.48	-3.38	-18.26	-14.75	-9.6	-6.28	-4.65
EV/EBITDA High	-13,135.46	-258.17	- -	-186.26	-3,992.11	-242.24	-10.15	-5.38	-8.49	-6.28	-78.14	-26.41	-14.06	-8.71	-7.08
EV/EBITDA Low	-1.97	-12.78	- -	-34.34	-51.29	-0.75	-1.41	-2.92	-3.02	-2.26	-2.71	-8.76	-8.13	-4.78	-3.36
EV/EBIT Average	-2,056.56	-35.33	- -	-108.25	-924.62	-38.19	-2.52	-3.47	-4.48	-3.38	-18.26	-14.75	-9.6	-6.28	-4.63
EV/EBIT High	-13,135.46	-258.17	- -	-186.26	-3,992.11	-242.24	-10.15	-5.38	-8.49	-6.28	-78.14	-26.41	-14.06	-8.7	-7.06
EV/EBIT Low	-1.97	-12.78	- -	-34.34	-51.29	-0.75	-1.41	-2.92	-3.02	-2.26	-2.71	-8.76	-8.13	-4.78	-3.35
Last Price	120,000	204,000	88,000	400,000	5,150	39.7	2	1	1	3	8.5	3	2	2	- -
High Price	192,000,000	1,600,000	640,000	480,000	400,000	12,900	50	9	6	4	89	11	5.4	4	3
Enterprise Value Average	721	9	- -	15	183	18	1	1	1	1	8	3	2	2	2
Enterprise Value High	4,608	67	- -	25	790	113	3	1	2	1	32	5	3	3	3
Enterprise Value Low	1	3	- -	5	10	- -	- -	1	1	1	1	2	2	2	2

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1	1	1	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	3.37	31.22	0.4	0.19	0.18	0.11	0.32	0.32	0.32	0.32	0.42
EBITDA per Share	-14,616.92	-6,194.14	- -	-2,580.3	-111.92	-200.75	-8.25	-3.75	-1.48	-0.92	-1.39	-0.53	-0.6	-0.83	-0.9
Operating Income per Share	-14,616.92	-6,194.14	- -	-2,580.3	-111.92	-200.75	-8.25	-3.75	-1.48	-0.92	-1.39	-0.53	-0.6	-0.83	-0.91
Basic EPS, GAAP	-28,605.79	-6,194.14	- -	-2,429.36	-111.92	-773.25	-39.78	1	-15.37	-9.48	-11.84	4.7	0.83	-4.48	-1.14
Basic EPS from Cont Ops	-18,447.96	-6,194.14	- -	-2,429.36	-111.92	-773.25	-39.78	1	-15.37	-9.48	-11.84	4.7	0.83	-4.48	-1.14
Diluted EPS, GAAP	-28,605.79	-6,194.14	- -	-2,429.36	-111.92	-773.25	-39.78	0.05	-15.37	-9.48	-3.97	1.82	0.29	-4.48	-1.14
Diluted EPS from Cont Ops	-18,447.96	-6,194.14	- -	-2,429.36	-111.92	-773.25	-39.78	0.05	-15.37	-9.48	-3.97	1.82	0.29	-4.48	-1.14
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-11,709.88	-3,458.4	- -	-1,285.96	-86.9	-105.31	-4.71	-2.34	-1.1	-0.31	-0.89	-0.25	-0.4	-0.39	-0.63
Free Cash Flow per Basic Share	-11,709.88	-3,458.4	- -	-1,285.96	-86.9	-105.31	-4.71	-2.34	-1.1	-0.31	-0.89	-0.25	-0.4	-0.39	-0.91
Cash & Equivalents per Share	248.33	847.79	- -	67	10.97	6.85	0.49	0.04	0.22	0.02	0.1	0.03	0.01	- -	0.04
Book Value per Share	-9,359.96	-4,280.79	- -	-727.34	-8.07	-140.25	-42.61	-30.22	-21.6	-25.13	-19.23	-12.32	-10.78	-13.17	-11.4
Tangible Book Value per Share	-9,359.96	-4,280.79	- -	-727.34	-8.07	-140.25	-42.61	-30.22	-21.6	-25.13	-19.23	-12.32	-10.78	-13.17	-11.51

Lingerie Fighting Championships, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)