Good Gaming, Inc. Financial Ratios — GMER Stock

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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-138.17	- -	- -	- -
Return on Assets (%)	-176.94	-378.73	-5,024.6	-10,903.56	-129,466.06	-92.71	-146.64	-149.89	-437.22	-5,988.68	24.67	-111.43	-112.31	-334.22	-257.61
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	79.4	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-199.39	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	-2,789.5	-118.5	72.67	53.51	37.7	89.95	-3,080.08	100	100	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	-23,112.5	-2,075.46	-550.54	-855.28	-1,537.98	-259.04	-20,285.78	-28,538.95	-214,586.61	- -
Operating Margin (%)	- -	- -	- -	- -	- -	-33,713.3	-2,712.94	-831.22	-1,774.96	-1,555.68	-259.61	-20,328.57	-28,584.2	-219,168.82	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-20,328.57	- -	-165,622.86
Pretax Margin (%)	- -	- -	- -	- -	- -	-24,565	-3,622.07	-905.04	-2,283.51	-3,684.47	90.27	-21,936.74	-25,122.83	-222,393.3	- -
Profit Margin (%)	- -	- -	- -	- -	- -	-24,565	-3,622.07	-905.04	-2,283.51	-3,684.47	90.27	-21,936.74	-25,122.83	-222,393.3	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	-24,565	-3,622.07	-905.04	-2,283.51	-3,684.47	90.27	-21,936.74	-25,122.83	-222,393.3	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-138.17	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	1	1	2	2	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	1	1	2	2	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-2.21	- -	-0.64	-0.79	-0.55	-0.64	-1.31	-2.37	-4.37	-5.4	-0.01	- -	- -	- -	- -
Net Debt/EBITDA	-0.76	0.02	-0.64	-0.79	-0.55	-0.53	-1.23	-2.35	-4.37	-5.39	2.47	0.48	0.31	0.02	0.06
Total Debt/EBIT	-2.21	- -	-0.64	-0.79	-0.55	-0.44	-1	-1.57	-2.11	-5.34	-0.01	- -	- -	- -	- -
Net Debt/EBIT	-0.76	0.02	-0.64	-0.79	-0.55	-0.37	-0.94	-1.56	-2.1	-5.33	2.47	0.48	0.31	0.02	0.06
EBITDA to Interest Expense	-8.32	-12.21	-10.41	-3.87	-6.47	-4.6	-150.61	-27.47	-13.35	-12.71	-19.74	- -	- -	-2,773.61	-60.69
EBITDA-CapEx/Interest Expense	-8.7	-12.21	-10.41	-3.87	-6.47	-4.73	-150.9	-28.67	-13.41	-12.88	-27.48	- -	- -	-2,853.79	-60.69
EBIT to Interest Expense	-8.32	-12.21	-10.41	-3.87	-6.47	-6.71	-196.87	-41.48	-27.7	-12.85	-19.79	- -	- -	-2,832.84	-60.69
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-148.2	-3,729.65	-9,384.88	-131,948.03	- -	39.47	-108.26	-322.31	-17,217.27	-22,259.21	88.79	59.61	-7.43	-964.29	-1,215.8
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	39.05	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	5,351.17	- -	-0.7	- -	-8.98	22.9	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	148.69	- -	43.73	- -	- -	15.42	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-101.9	- -	-32.95	-23.14	-19.32	70.49	-116.38	-88.52	-67.43	-59.99	0.27	- -	- -	- -	- -
Total Debt/Capital (%)	5,351.17	- -	-49.15	-30.1	-23.95	41.35	710.52	-771.12	-207.06	-149.93	0.27	- -	- -	- -	- -
Total Debt/Total Assets (%)	148.69	- -	3,067.95	30,370.72	- -	27.84	125.96	285.29	11,609.8	13,352.63	0.24	- -	- -	- -	- -
Net Debt to Equity	-34.95	2.72	-32.59	-23.13	-19.32	59.05	-109.52	-87.75	-67.36	-59.92	-99.16	-148.01	847.82	1.64	1.22
Net Debt/Capital (%)	-53.73	2.65	-48.35	-30.09	-23.95	37.12	1,150.62	-716.33	-206.37	-149.53	-11,763.77	308.3	89.45	1.61	1.2
EBITDA	- -	-1	- -	- -	- -	- -	-1	-1	- -	- -	-1	-2	-1	-1	- -
EBITDA-CapEx	- -	-1	- -	- -	- -	- -	-1	-1	- -	- -	-1	-2	-1	-1	- -
Operating Income (Loss)	- -	-1	- -	- -	- -	-1	-1	-1	-1	- -	-1	-2	-1	-1	- -

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	1	0.03	- -	- -	- -	0.1	0.04	0.01	- -	- -	7.88	2.19	0.58	0.01	0.01
Current Ratio	1.03	0.03	- -	- -	- -	0.12	0.04	0.01	- -	- -	7.91	2.21	0.76	0.09	0.08
Quick Ratio	1	0.03	- -	- -	- -	0.12	0.04	0.01	- -	- -	7.88	2.19	0.58	0.01	0.01
CFO/Avg Current Liab	-0.95	-1.01	-0.15	-0.03	-0.13	-0.57	-0.73	-0.39	-0.18	-0.13	-0.38	-4.14	-1.66	-0.38	- -
Common Equity/Total Assets	-148.2	-3,729.65	-9,384.88	-131,948.03	- -	39.47	-108.26	-322.31	-17,217.27	-22,259.21	88.79	59.61	-7.43	-964.29	-1,215.8
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	39.05	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	5,351.17	- -	-0.7	- -	-8.98	22.9	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	148.69	- -	43.73	- -	- -	15.42	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-101.9	- -	-32.95	-23.14	-19.32	70.49	-116.38	-88.52	-67.43	-59.99	0.27	- -	- -	- -	- -
Total Debt/Capital (%)	5,351.17	- -	-49.15	-30.1	-23.95	41.35	710.52	-771.12	-207.06	-149.93	0.27	- -	- -	- -	- -
Total Debt/Total Assets (%)	148.69	- -	3,067.95	30,370.72	- -	27.84	125.96	285.29	11,609.8	13,352.63	0.24	- -	- -	- -	- -
CFO/Total Liabilities	-29.65	-84.4	-10.92	-2.09	-19.33	-49.47	-46.57	-34.94	-15.66	-11.04	-247.08	-355	-150.67	-28.77	-0.09
CFO/CapEx	-23.9	- -	- -	- -	- -	-23.6	-513.6	-28.18	-214	-75.46	-1.99	- -	-9.45	-10.47	- -
Altman's Z-Score	7,495.21	2,152.32	-171.38	-5,780.64	- -	545.52	-169.57	-265.65	-1,001.01	-1,032.99	9.26	-16.43	-44.4	-221.36	-203.98

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	0.52	0.75	0.28	0.19	0.11	0.46	1.43	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	696.24	489.45	1,325.75	1,944.18	3,332.74	798.96	254.65	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	-696.24	-489.45	-1,325.75	-1,944.18	-3,332.74	-798.96	-254.65	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	10,074	1,958	528	57	499	700	- -	1	- -	3	7	3	1	1	1
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	1	1	2	2	- -	- -	- -	- -	- -
Enterprise Value	10,074	1,958	528	57	499	700	1	2	2	5	5	2	1	1	1
Total Capital	- -	- -	-1	-1	-1	1	- -	- -	-1	-1	2	1	- -	-1	-1
Total Debt/Capital (%)	5,351.17	- -	-49.15	-30.1	-23.95	41.35	710.52	-771.12	-207.06	-149.93	0.27	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	0.01	- -	- -	0.89	0.6	0.88	0.45	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	350,121.9	30.5	21.67	42.27	185.25	12.35	214.71	277.01	2,921.19	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	732.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	334.39
EV/Free Cash Flow to Firm	- -	- -	- -	732.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	334.39
Diluted Market Cap	13,516	1,821	528	41	387	692	- -	- -	- -	2	7	3	1	1	1
Diluted Enterprise Value	13,516	1,821	528	41	387	692	1	2	2	5	5	2	1	1	1
EV per Share	29,000.5	5,199.99	1,400.83	100.59	250.08	350.12	0.4	0.05	0.04	0.07	0.04	0.02	0.01	0.01	0.01
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	- -	-1	- -	- -	- -	- -	-1	-1	- -	- -	-1	-2	-1	-1	- -
TTM Operating Income	- -	-1	- -	- -	- -	-1	-1	-1	-1	- -	-1	-2	-1	-1	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	-1	-2	-1	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	- -	-2	-1	- -	- -

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	-59,018.13	-4,524.1	-5,111.71	-1,354.09	-2,904.14	-2,277.54	-0.19	-0.65	-0.56	-5.95	-18.75	-1.98	-1.79	-4.82	-928.15
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	10,074	1,958	528	57	499	700	1	2	2	5	5	2	1	1	1
Low Price	0.42	4.3	1.5	0.2	0.1	0.2	0.02	0.01	- -	- -	0.02	0.02	0.01	0.01	- -
EV/Sales	- -	- -	- -	- -	- -	350,121.9	30.5	21.67	42.27	185.25	12.35	214.71	277.01	2,921.19	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.77	- -	- -	- -	- -
Price/Earnings Average	-67,450.66	-11,013.44	-1,866.75	-843.76	-561.22	-1,978.93	-164.74	-0.62	-0.36	-0.66	54.96	-2.53	-2.91	-1.73	-5.51
Price/Earnings High	-1,460,160.41	-86,383.4	-4,562.39	-2,674.76	-6,240.85	-4,828.34	-834.26	-7.06	-0.95	-6.15	229.44	-5.26	-6.99	-4.58	-10.68
Price/Earnings Low	-0.61	-2.34	-0.99	-0.13	-0.22	-0.8	-0.04	-0.13	-0.12	-0.07	4.99	-1.05	-1.2	-0.71	-2.68
Price/Book Value	-20,740.21	-4,150.77	-559.56	-39.63	-699.42	1,673.17	-0.21	-0.59	-0.09	-0.74	2.9	4.76	-34.97	-1.44	-0.86
Price/Book Value Average	-33,037.02	-16,181.35	-1,128.4	-500.07	-717.03	2,351.18	-319.75	-0.78	-0.15	-0.2	7.68	8.47	-70.09	-1.97	-1.17
Price/Book Value High	-715,179.81	-126,917.66	-2,757.85	-1,585.26	-7,973.43	5,736.59	-1,619.2	-8.92	-0.39	-1.86	32.06	17.62	-168.2	-5.2	-2.27
Price/Book Value Low	-0.3	-3.43	-0.6	-0.08	-0.28	0.96	-0.07	-0.16	-0.05	-0.02	0.7	3.52	-28.98	-0.81	-0.57
Price/Tangible Book Value	-20,740.21	-4,150.77	-559.56	-39.63	-699.42	-1,224.55	-0.11	-0.46	-0.09	-0.74	3.32	5.8	-10.28	-1.44	-0.86
Price/Tangible Book Value Average	-33,037.02	-16,181.35	-1,128.4	-500.07	-717.03	-1,720.77	-173.5	-0.61	-0.15	-0.2	8.78	10.32	-20.6	-1.97	-1.17
Price/Tangible Book Value High	-715,179.81	-126,917.66	-2,757.85	-1,585.26	-7,973.43	-4,198.46	-878.61	-6.98	-0.39	-1.86	36.67	21.48	-49.44	-5.2	-2.27
Price/Tangible Book Value Low	-0.3	-3.43	-0.6	-0.08	-0.28	-0.7	-0.04	-0.13	-0.05	-0.02	0.8	4.3	-8.52	-0.81	-0.57
Price/Sales	- -	- -	- -	- -	- -	345,940.7	3.93	4.24	4.9	90.2	18.75	311.68	365.35	2,829.54	- -
Price/Sales Average	- -	- -	- -	- -	- -	486,123.64	5,967.08	5.58	8.25	24.42	49.61	554.6	732.23	3,852.79	- -
Price/Sales High	- -	- -	- -	- -	- -	1,186,082.4	30,217.39	63.94	21.67	226.62	207.12	1,154.37	1,757.15	10,186.33	- -
Price/Sales Low	- -	- -	- -	- -	- -	197.68	1.37	1.15	2.72	2.49	4.5	230.87	302.72	1,584.54	- -
Price/Cash Flow	-56,548.83	-4,524.1	-5,111.71	-1,354.09	-2,904.14	-2,181.04	-0.19	-0.63	-0.56	-5.87	-9.31	-1.98	-1.6	-4.36	-928.15
Price/Cash Flow Average	-90,076.44	-17,636.75	-10,308.18	-17,085.99	-2,977.23	-3,064.85	-285.14	-0.83	-0.94	-1.59	-24.63	-3.52	-3.22	-5.93	-1,269.94
Price/Cash Flow High	-1,949,959.62	-138,333.02	-25,193.44	-54,163.51	-33,107.16	-7,477.86	-1,443.95	-9.47	-2.48	-14.76	-102.81	-7.33	-7.72	-15.68	-2,462.44
Price/Cash Flow Low	-0.81	-3.74	-5.48	-2.71	-1.16	-1.25	-0.07	-0.17	-0.31	-0.16	-2.23	-1.47	-1.33	-2.44	-618.77
Price/Free Cash Flow Average	-94,009.79	-17,636.75	-10,308.18	-17,085.99	-2,977.23	-3,200.45	-285.69	-0.86	-0.95	-1.61	-49.62	-3.52	-3.6	-6.56	-1,269.94
Price/Free Cash Flow High	-2,035,108.1	-138,333.02	-25,193.44	-54,163.51	-33,107.16	-7,808.7	-1,446.76	-9.82	-2.49	-14.96	-207.16	-7.33	-8.63	-17.34	-2,462.44
Price/Free Cash Flow Low	-0.85	-3.74	-5.48	-2.71	-1.16	-1.3	-0.07	-0.18	-0.31	-0.16	-4.5	-1.47	-1.49	-2.7	-618.77
EV/Sales Average	- -	- -	- -	- -	- -	491,949.05	7,494.72	24.43	45.62	110.65	43.21	457.63	643.89	3,989.63	- -
EV/Sales High	- -	- -	- -	- -	- -	1,200,117.65	37,849.47	144.52	59.06	339.97	200.71	1,057.4	1,668.82	10,602.85	- -
EV/Sales Low	- -	- -	- -	- -	- -	323.65	27.29	15.3	40.09	85.79	- -	133.9	214.38	1,621.22	- -
EV/EBITDA Average	-72,756.26	-14,035.79	-2,224.27	-1,715.54	-2,127.68	-2,128.5	-361.11	-4.44	-5.33	-7.19	-16.68	-2.26	-2.26	-1.86	-5.54
EV/EBITDA High	-1,574,998.86	-110,089.08	-5,435.22	-5,436.6	-23,653.43	-5,192.5	-1,823.66	-26.25	-6.9	-22.11	-77.48	-5.21	-5.85	-4.94	-10.8
EV/EBITDA Low	-1.45	-2.97	-1.83	-1.08	-1.48	-1.4	-1.31	-2.78	-4.69	-5.58	0.74	-0.66	-0.75	-0.76	-2.67
EV/EBIT Average	-72,756.26	-14,035.79	-2,224.27	-1,715.54	-2,127.68	-1,459.21	-276.26	-2.94	-2.57	-7.11	-16.64	-2.25	-2.25	-1.82	-5.54
EV/EBIT High	-1,574,998.86	-110,089.08	-5,435.22	-5,436.6	-23,653.43	-3,559.78	-1,395.14	-17.39	-3.33	-21.85	-77.31	-5.2	-5.84	-4.84	-10.8
EV/EBIT Low	-1.45	-2.97	-1.83	-1.08	-1.48	-0.96	-1.01	-1.84	-2.26	-5.51	0.73	-0.66	-0.75	-0.74	-2.67
Last Price	29,000	5,200	1,400	100	250	350	0.06	0.02	- -	0.04	0.07	0.03	0.01	0.01	0.01
High Price	1,000,000	159,000	6,900	4,000	2,850	1,200	500	0.29	0.02	0.1	0.75	0.1	0.05	0.04	0.02
Enterprise Value Average	16,047	7,634	1,065	722	512	984	285	3	2	3	16	4	2	2	1
Enterprise Value High	347,380	59,880	2,603	2,287	5,687	2,400	1,442	16	3	9	75	10	6	5	3
Enterprise Value Low	- -	2	1	- -	- -	1	1	2	2	2	-1	1	1	1	1

Shares Outstanding	- -	- -	- -	1	2	2	3	50	54	67	104	111	120	128	129
Diluted Weighted Avg Shares	- -	- -	- -	- -	2	2	2	24	54	59	104	111	120	123	129
Basic Weighted Avg Shares	- -	- -	- -	- -	2	2	2	24	54	59	104	111	120	123	129
Revenue per Share	- -	- -	- -	- -	- -	- -	0.02	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-0.47	-1.55	-1.27	-1.03	-0.16	-0.23	-0.34	-0.02	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	- -
Operating Income per Share	-0.47	-1.55	-1.27	-1.03	-0.16	-0.34	-0.45	-0.04	-0.02	-0.01	-0.01	-0.02	-0.01	-0.01	- -
Basic EPS, GAAP	-0.68	-1.84	-1.51	-1.5	-0.46	-0.25	-0.6	-0.04	-0.02	-0.02	- -	-0.02	-0.01	-0.01	- -
Basic EPS from Cont Ops	-0.68	-1.84	-1.51	-1.5	-0.46	-0.25	-0.6	-0.04	-0.02	-0.02	- -	-0.02	-0.01	-0.01	- -
Diluted EPS, GAAP	-0.68	-1.84	-1.51	-1.5	-0.46	-0.25	-0.6	-0.04	-0.02	-0.02	- -	-0.02	-0.01	-0.01	- -
Diluted EPS from Cont Ops	-0.68	-1.84	-1.51	-1.5	-0.46	-0.25	-0.6	-0.04	-0.02	-0.02	- -	-0.02	-0.01	-0.01	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.51	-1.15	-0.27	-0.07	-0.09	-0.16	-0.35	-0.03	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -
Free Cash Flow per Basic Share	-0.53	-1.15	-0.27	-0.07	-0.09	-0.17	-0.35	-0.03	-0.01	-0.01	-0.01	-0.01	-0.01	- -	- -
Cash & Equivalents per Share	0.92	0.03	0.01	- -	- -	0.02	0.02	- -	- -	- -	0.02	0.01	- -	- -	- -
Book Value per Share	-1.4	-1.25	-2.5	-2.52	-0.36	0.21	-0.31	-0.03	-0.05	-0.05	0.02	0.01	- -	-0.01	-0.01
Tangible Book Value per Share	-1.4	-1.25	-2.5	-2.52	-0.36	-0.29	-0.57	-0.04	-0.05	-0.05	0.02	- -	- -	-0.01	-0.01

Good Gaming, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)