Lingerie Fighting Championships, Inc. Financial Ratios — BOTYD

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 (%)	- -	- -	- -	- -	- -	- -	- -	-17.5	- -	- -	- -	-32.62	-12.77	- -	- -
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)

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	-138,382.28	-24,439.21	- -	-248,685.58	-823.13	-3,181.27	-10,481.01	-59,471.22	-8,626.49	-141,440.99	-19,498.91	-58,940.41	-102,090.25	-245,394.2	-11,050.81
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 (%)	- -	- -	- -	-0.41	- -	-13.38	-16.71	-31.82	-23.36	-9.98	-10.83	-18.59	-23.93	-12.01	-15.02
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 (%)	0.07	0.41	- -	-0.37	10.83	-9.48	-15.42	-31.61	-21.62	-9.9	-10.31	-18.35	-23.78	-11.98	-14.75
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

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	-138,382.28	-24,439.21	- -	-248,685.58	-823.13	-3,181.27	-10,481.01	-59,471.22	-8,626.49	-141,440.99	-19,498.91	-58,940.41	-102,090.25	-245,394.2	-11,050.81
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 (%)	- -	- -	- -	-0.41	- -	-13.38	-16.71	-31.82	-23.36	-9.98	-10.83	-18.59	-23.93	-12.01	-15.02
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	101.74	-95.56	-315.62	-1,857.31	-321.51	-4,652.78	-615.15	-1,943.4	-3,528.25	-5,220.32	-616.03

Working Capital (USD)

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)

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	9	- -	- -	- -	- -	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	9	- -	- -	1	1	1	3	2	2	2	2
Total Capital	-8	-9	- -	-9	- -	-2	-3	-2	-3	-5	-7	-5	-4	-10	-10
Total Debt/Capital (%)	- -	- -	- -	-0.41	- -	-13.38	-16.71	-31.82	-23.36	-9.98	-10.83	-18.59	-23.93	-12.01	-15.02
Total Debt / EV	- -	- -	- -	- -	- -	0.87	0.9	0.91	0.87	0.41	0.24	0.47	0.59	0.59	1.02
EV/Sales	- -	- -	- -	- -	1,522.39	3.55	30.74	56.51	29.96	46.42	34.53	17.46	15.16	15.26	7.24
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	6.07	2.83	3.97	4.54	6.67	9.05	8.01	12.99	8.85	6.87
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	6.07	2.83	3.97	4.54	6.67	9.05	8.01	12.99	8.75	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	5,137.74	110.76	12.17	10.78	5.48	5.08	11.07	5.56	4.79	4.87	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

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	9	- -	- -	1	1	1	3	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	- -	- -	- -	- -	1,522.39	3.55	30.74	56.51	29.96	46.42	34.53	17.46	15.16	15.26	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	- -
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	- -
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	-0.35	-0.98	- -	-2.4	-51.04	-0.05	-0.03	-0.02	-0.04	-0.13	-0.31	-0.18	-0.14	-0.07	- -
Price/Book Value Average	-87.47	-1.06	- -	-1.67	-918.34	-2.46	-0.09	-0.07	-0.06	-0.05	-0.7	-0.31	-0.2	-0.08	- -
Price/Book Value High	-558.71	-7.72	- -	-2.88	-3,964.61	-15.72	-0.66	-0.22	-0.24	-0.17	-3.24	-0.67	-0.37	-0.15	- -
Price/Book Value Low	-0.08	-0.39	- -	-0.53	-51.04	-0.03	-0.01	-0.02	- -	- -	-0.04	-0.12	-0.14	-0.04	- -
Price/Tangible Book Value	-12.82	-47.65	- -	-549.95	-571.43	-0.08	-0.03	-0.03	-0.03	-0.13	-0.37	-0.23	-0.18	-0.14	- -
Price/Tangible Book Value Average	-3,211.61	-51.31	- -	-383.18	-10,280.61	-3.82	-0.12	-0.08	-0.05	-0.05	-0.84	-0.4	-0.25	-0.15	- -
Price/Tangible Book Value High	-20,512.91	-373.76	- -	-659.94	-44,383.11	-24.43	-0.8	-0.26	-0.21	-0.17	-3.9	-0.86	-0.48	-0.28	- -
Price/Tangible Book Value Low	-3.08	-18.69	- -	-120.99	-571.43	-0.04	-0.02	-0.03	- -	- -	-0.04	-0.16	-0.18	-0.07	- -
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	- -
Price/Sales High	- -	- -	- -	- -	118,525.96	413.14	126.29	47.19	32.82	36.57	277.59	34.56	17.1	12.54	- -
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	- -
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	- -
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	- -
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	- -
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	- -	- -	- -	- -	27,450.94	66.89	43.95	65.96	33.24	29.16	67.7	23.92	17.82	15.72	7.24
EV/Sales High	- -	- -	- -	- -	118,522.33	415.41	151.98	98.46	57.31	55.56	285.61	42.6	25.92	21.53	7.24
EV/Sales Low	- -	- -	- -	- -	1,522.39	2.95	28.21	56.51	24.49	18.99	11.14	14.32	15.16	12.12	7.24
EV/EBITDA Average	-2,056.56	-35.33	- -	-108.25	-827.75	-10.4	-2.11	-3.35	-4.1	-3.48	-15.66	-14.38	-9.38	-6.07	-3.36
EV/EBITDA High	-13,135.46	-258.17	- -	-186.26	-3,573.9	-64.61	-7.29	-5.01	-7.07	-6.63	-66.08	-25.62	-13.65	-8.32	-3.36
EV/EBITDA Low	-1.97	-12.78	- -	-34.34	-45.91	-0.46	-1.35	-2.87	-3.02	-2.26	-2.58	-8.61	-7.98	-4.68	-3.36
EV/EBIT Average	-2,056.56	-35.33	- -	-108.25	-827.75	-10.4	-2.11	-3.35	-4.1	-3.48	-15.66	-14.38	-9.38	-6.07	-3.35
EV/EBIT High	-13,135.46	-258.17	- -	-186.26	-3,573.9	-64.61	-7.29	-5.01	-7.07	-6.63	-66.08	-25.62	-13.65	-8.31	-3.35
EV/EBIT Low	-1.97	-12.78	- -	-34.34	-45.91	-0.46	-1.35	-2.87	-3.02	-2.26	-2.58	-8.61	-7.98	-4.68	-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	164	5	1	1	1	1	6	3	2	2	2
Enterprise Value High	4,608	67	- -	25	708	30	2	1	2	2	27	5	3	3	2
Enterprise Value Low	1	3	- -	5	9	- -	- -	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	- -
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	- -
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	- -
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	- -
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	- -
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	- -
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	- -
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	- -
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	- -
Cash & Equivalents per Share	248.33	847.79	- -	67	12.26	25.8	0.73	0.05	0.29	0.02	0.12	0.03	0.01	0.01	- -
Book Value per Share	-343,649.33	-207,192.12	- -	-166,619.34	-100.89	-820.73	-76.12	-40.71	-25.18	-23.07	-27.5	-16.5	-14.5	-26.79	- -
Tangible Book Value per Share	-9,359.96	-4,280.79	- -	-727.34	-9.01	-527.95	-62.7	-34.85	-29.16	-23.15	-22.84	-12.79	-11.27	-14.23	- -

Lingerie Fighting Championships, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)