The Gabelli Multimedia Trust Inc. Financial Ratios — GGT-PG

Profitability (USD)

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	-17.25	24.51	13.98	10.71	-57.82	17.85	11	29.67
Return on Assets (%)	- -	-11.24	17.92	10.99	8.91	-35.07	12.06	8.39	20.97
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	98.85	101.46	98.68	97.66	97.57	100.8	96.97	95.63	98.25
Profit Margin (%)	98.85	101.46	98.68	97.66	97.57	100.8	96.97	95.63	98.25
Net Income to Common Margin (%)	95.1	113.84	91.03	82.66	79.92	106.23	79.03	72.91	89.84
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-3.94	10.87	-8.41	-18.15	-22.07	5.11	-22.7	-31.17	-9.36
Sustainable Growth Rate (%)	- -	-15.37	26.57	16.52	13.08	-54.87	21.9	14.43	32.44

Credit (USD)

Credit Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	76.29	69.32	65.89	67.08	69.08	55.25	54.9	61.4	67.48
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Net Debt to Equity	- -	-0.01	-0.05	- -	-0.04	-0.17	- -	- -	-0.14
Net Debt/Capital (%)	- -	-0.01	-0.05	- -	-0.04	-0.17	- -	- -	-0.14
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	76.29	69.32	65.89	67.08	69.08	55.25	54.9	61.4	67.48
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
CFO/Total Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.17	0.04	206.32	396.94	327.27	329.31	60.36	577.45	647.42

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	658	695	736	677	655	773	817
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	70	70	100	100	100	86	80	73	69
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	70	70	758	795	835	763	735	845	886
Total Capital	298	243	298	306	326	194	185	189	215
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.04	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	1.34	- -	15.19	23.3	28.85	- -	30.61	50.57	20.45
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	70	70	100	100	100	86	80	73	69
EV per Share	2.75	2.72	29.15	30.12	29.98	27.1	25.77	25.34	23.08
TTM Sales	52	-30	50	34	29	-91	24	17	43
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	70	70	758	795	835	763	735	845	886
Low Price	- -	- -	25.1	20.01	25.72	21.56	22.25	21.87	21.28
EV/Sales	1.34	- -	15.19	23.3	28.85	- -	30.61	50.57	20.45
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	3.33	3.38	3.25	6.28	6.25	6.62	5.61
Price/Book Value Average	- -	- -	3.34	3.29	3.25	6.33	6.41	6.54	5.9
Price/Book Value High	- -	- -	3.36	3.43	3.4	6.99	6.65	6.99	6.17
Price/Book Value Low	- -	- -	3.31	2.57	3.17	5.63	6.05	6.25	5.61
Price/Tangible Book Value	- -	- -	3.33	3.38	3.25	6.28	6.25	6.62	5.61
Price/Tangible Book Value Average	- -	- -	3.34	3.29	3.25	6.33	6.41	6.54	5.9
Price/Tangible Book Value High	- -	- -	3.36	3.43	3.4	6.99	6.65	6.99	6.17
Price/Tangible Book Value Low	- -	- -	3.31	2.57	3.17	5.63	6.05	6.25	5.61
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	1.34	- -	15.2	22.77	28.85	- -	31.29	50.05	21.43
EV/Sales High	1.34	- -	15.3	23.63	30.04	- -	32.34	53.18	22.32
EV/Sales Low	1.34	- -	15.09	18.41	28.2	- -	29.74	47.99	20.45
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	25.3	26.33	26.4	24.05	22.98	23.16	21.28
High Price	- -	- -	25.5	26.75	27.64	26.78	24.44	24.47	23.4
Enterprise Value Average	70	70	758	776	835	768	751	837	928
Enterprise Value High	70	70	763	806	870	839	777	889	967
Enterprise Value Low	70	70	753	628	816	692	714	802	886

Shares Outstanding	25	26	26	26	28	28	29	33	38
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	0.01	- -	- -	0.01	- -	- -	0.01
Book Value per Share	8.95	6.74	7.59	7.8	8.12	3.83	3.68	3.5	3.79
Tangible Book Value per Share	8.95	6.74	7.59	7.8	8.12	3.83	3.68	3.5	3.79

The Gabelli Multimedia Trust Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)