Golden Matrix Group, Inc. Financial Ratios — GMGI Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2021 Y	2022 Y	2023 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.54	- -
Return on Assets (%)	-397.2	-498.64	-1,097.47	-1,674.95	-12,475.76	3,603.49	-290.54	92.55	4.73	- -	-0.94	-3.44	23.74	-1.01	-54.19
Return on Capital (%)	- -	- -	- -	- -	- -	-8.36	- -	-6.89	-1.64	- -	2.38	- -	70.15	-6.87	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	247.22	5.16	- -	0.07	- -	25.53	-4.38	- -
Gross Margin (%)	- -	- -	- -	- -	100	58.33	92.14	99.24	61.71	- -	25.43	22.34	73.38	58.61	56.58
EBITDA Margin (%)	- -	- -	- -	- -	-2,360.48	64.34	-96.49	68.73	7.65	- -	1.66	-0.1	20.95	9.85	6.3
Operating Margin (%)	- -	- -	- -	- -	-25,734.04	-208.7	-108.21	68.73	7.65	- -	0.53	-1.19	15.12	2.71	-1.98
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	151.13	-67.56	7.65	0.53	- -	29.89	-17.14	- -
Pretax Margin (%)	- -	- -	- -	- -	-50,031.18	1,500.9	-143.96	61.41	7.62	- -	1.29	-1.11	16.63	0.8	-53.15
Profit Margin (%)	- -	- -	- -	- -	-50,031.22	1,500.9	-143.96	61.41	7.62	- -	-0.69	-2.65	14.73	-0.98	-49.16
Net Income to Common Margin (%)	- -	- -	- -	- -	-50,031.22	1,500.9	-143.96	61.41	7.62	- -	-0.69	-2.65	14.73	-0.98	-49.16
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	90.49	- -	10.16	216.66	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.77	-57.45	-0.15
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.01	- -

Credit (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2021 Y	2022 Y	2023 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	- -	1	2	2	1	1	1	- -	- -	- -	- -	4	39	23
ST Debt	- -	- -	1	2	2	1	1	1	- -	- -	- -	- -	2	20	13
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	20	10
Total Debt/EBITDA	-0.81	-0.91	-1.01	-1.16	-3.56	12.09	-0.62	0.69	- -	- -	0.26	-1.32	0.21	2.64	2.03
Net Debt/EBITDA	-0.73	-0.91	-1.01	-1.16	-3.55	11.76	-0.11	-0.19	-29.32	- -	-24.92	380.56	-1.04	0.11	-0.08
Total Debt/EBIT	-0.81	-0.91	-1.01	-1.16	-0.33	-3.73	-0.55	0.69	- -	- -	0.8	-0.11	0.3	9.59	-6.45
Net Debt/EBIT	-0.73	-0.91	-1	-1.16	-0.33	-3.63	-0.1	-0.19	-29.32	- -	-77.66	32.49	-1.45	0.39	0.25
EBITDA to Interest Expense	-2.93	-1.04	-0.87	-2.54	-0.1	0.19	-5.45	43.68	33.69	- -	- -	-3.62	538.69	4.23	2.52
EBITDA-CapEx/Interest Expense	-3.03	-1.04	-0.87	-2.54	-0.1	0.19	-5.45	43.68	33.69	- -	- -	-8.89	176.72	-2.02	-0.46
EBIT to Interest Expense	-2.93	-1.04	-0.87	-2.54	-1.13	-0.61	-6.12	43.68	33.69	- -	- -	-42.44	388.89	1.16	-0.79
Interest Expense	- -	- -	1	1	5	- -	- -	- -	- -	- -	- -	- -	- -	4	5
Common Equity/Total Assets	-13,798.97	-16,817	-8,872.41	-12,614.59	-233,330.55	-30,670.44	-3,437.29	-878.83	-181.49	-119.38	-75.76	-72.64	74.26	26.69	-28
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	14.03	- -	0.96	0.2	- -	3	17.98	21.01
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-0.58	- -	-0.75	-0.28	- -	2.79	19.54	-128.94
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	4.83	- -	0.89	0.18	- -	2.25	9.17	8.6
Total Debt/Equity (%)	-81.38	-58.72	-56.07	-83.66	-42.18	-60.75	-40.78	131.96	- -	1.49	0.52	0.19	6.92	36.12	48.4
Total Debt/Capital (%)	-1.1	-1.03	-3.69	-14.47	-6.22	-3.6	-1.98	-5.44	- -	-1.17	-0.72	-0.23	6.45	39.24	-296.98
Total Debt/Total Assets (%)	149.52	171.42	316.11	1,594.64	13,658.21	1,064.43	66.71	45.38	- -	1.38	0.48	0.17	5.2	18.41	19.81
Net Debt to Equity	-73.1	-58.72	-56	-83.66	-42.12	-59.11	-7.48	-35.57	-88.27	-88.74	-50.17	-54.98	-33.93	1.48	-1.88
Net Debt/Capital (%)	-0.98	-1.03	-3.69	-14.47	-6.21	-3.49	-0.36	1.37	31.83	41.03	40.99	39.87	-46.26	2.3	3.49
EBITDA	- -	- -	-1	-2	- -	- -	-1	2	- -	- -	1	- -	19	15	12
EBITDA-CapEx	- -	- -	-1	-2	- -	- -	-1	2	- -	- -	- -	- -	6	-7	-2
Operating Income (Loss)	- -	- -	-1	-2	-5	- -	-1	2	- -	- -	- -	-1	14	4	-4

Liquidity (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2021 Y	2022 Y	2023 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.05	- -	- -	- -	- -	0.02	0.21	0.95	21.18	12.45	5.51	3.82	1.16	0.48	0.31
Current Ratio	0.05	- -	0.07	0.02	- -	0.05	0.38	1.65	25	14.86	7.1	5.1	1.53	0.71	0.59
Quick Ratio	0.05	- -	0.07	0.02	- -	0.05	0.38	1.65	24.26	14.73	6.63	4.68	1.51	0.63	0.49
CFO/Avg Current Liab	-1.07	-0.81	-0.85	-0.99	- -	-0.01	0.16	0.73	1.58	- -	1.36	0.61	2.15	0.59	0.41
Common Equity/Total Assets	-13,798.97	-16,817	-8,872.41	-12,614.59	-233,330.55	-30,670.44	-3,437.29	-878.83	-181.49	-119.38	-75.76	-72.64	74.26	26.69	-28
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	14.03	- -	0.96	0.2	- -	3	17.98	21.01
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	-0.58	- -	-0.75	-0.28	- -	2.79	19.54	-128.94
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	4.83	- -	0.89	0.18	- -	2.25	9.17	8.6
Total Debt/Equity (%)	-81.38	-58.72	-56.07	-83.66	-42.18	-60.75	-40.78	131.96	- -	1.49	0.52	0.19	6.92	36.12	48.4
Total Debt/Capital (%)	-1.1	-1.03	-3.69	-14.47	-6.22	-3.6	-1.98	-5.44	- -	-1.17	-0.72	-0.23	6.45	39.24	-296.98
Total Debt/Total Assets (%)	149.52	171.42	316.11	1,594.64	13,658.21	1,064.43	66.71	45.38	- -	1.38	0.48	0.17	5.2	18.41	19.81
CFO/Total Liabilities	-77.24	-75.58	-55.92	-67.67	0.03	-0.93	14.01	73.64	339.85	- -	99.87	49.26	119.24	22.83	36.36
CFO/CapEx	-32.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.5	33.81	1.81	1.09	1.86
Altman's Z-Score	3,141.11	308.74	-152.35	-244.85	-5,032.41	-458.36	-49.91	52.96	1,322.38	-0.58	183.03	145.84	76.52	18.03	12.65

Working Capital (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2021 Y	2022 Y	2023 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	4	3.31	4.21	3.5	4.51	- -	16.37	14.27	29.87	34.6	26.09
Days Sales Outstanding	- -	- -	- -	- -	91.25	110.26	86.64	104.24	80.87	- -	22.3	25.58	12.22	10.55	13.99
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.83	23.97	26.78	30.72	16.78
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.79	15.23	13.63	11.88	21.75
Accounts Payable Turnover	- -	- -	- -	- -	- -	0.74	4.06	0.79	33.33	- -	22.78	16.48	3.28	5.48	4.84
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	494.56	89.94	460.4	10.95	- -	16.02	22.15	111.32	66.56	75.45
Cash Conversion Cycle	- -	- -	- -	- -	- -	-384.3	-3.29	-356.16	69.92	- -	14.08	18.66	-85.48	-44.13	-39.72
Inventory to Cash Days	- -	- -	- -	- -	- -	110.26	86.64	104.24	80.87	- -	14.51	10.36	-1.41	-1.33	-7.76
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	- -	4	6
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	- -	4	6

Enterprise Value (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2021 Y	2022 Y	2023 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	1,623	315	3	4	16	- -	11	203	1,219	- -	841	1,080	2,414	2,697	1,336
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	2	12	17	15	17	20	30	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	1	4	2
+ Total Debt	- -	- -	1	2	2	1	1	1	- -	- -	- -	- -	4	39	23
Enterprise Value	1,623	315	4	6	18	1	11	202	1,207	-17	829	1,063	2,399	2,710	1,343
Total Capital	-14	-14	-14	-16	-27	-26	-28	-25	-25	-24	-22	-26	64	100	-8
Total Debt/Capital (%)	-1.1	-1.03	-3.69	-14.47	-6.22	-3.6	-1.98	-5.44	- -	-1.17	-0.72	-0.23	6.45	39.24	-296.98
Total Debt / EV	- -	- -	0.14	0.38	0.09	0.74	0.05	0.01	- -	-0.02	- -	- -	- -	0.01	0.02
EV/Sales	- -	- -	- -	- -	901.95	10.56	12.26	70.18	231.1	- -	23.02	24.05	25.8	17.93	7.35
EV/EBITDA	- -	- -	- -	- -	- -	16.41	- -	102.12	3,022.78	- -	1,382.61	- -	123.14	181.96	116.54
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	102.12	3,022.78	- -	4,309.08	- -	170.57	660.63	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	3.96	3.18	24.17	135.1	638.7	- -	299.29	475.2	101.12	136.8	45.24
EV/Free Cash Flow to Firm	- -	- -	- -	- -	3.96	3.18	24.17	135.1	638.7	- -	283.11	461.72	65.16	64.83	30.99
Diluted Market Cap	1,623	315	3	4	16	13	11	298	1,929	- -	841	1,080	2,414	2,697	1,336
Diluted Enterprise Value	1,623	315	4	6	18	14	11	298	1,918	-17	829	1,063	2,399	2,710	1,344
EV per Share	95,462,652.18	9,277,097.5	1,264,433.08	882,869.6	12,501.04	45.76	17.44	129.36	725.92	- -	354.95	359.99	344.84	286.47	115.9
TTM Sales	- -	- -	- -	- -	- -	- -	1	3	5	- -	36	44	93	151	183
TTM EBITDA	- -	- -	-1	-2	- -	- -	-1	2	- -	- -	1	- -	19	15	12
TTM Operating Income	- -	- -	-1	-2	-5	- -	-1	2	- -	- -	- -	-1	14	4	-4
TTM Cash Flow to Firm	- -	- -	- -	-1	5	- -	- -	1	2	- -	3	2	24	20	30
TTM Free Cash Flow to Firm	- -	- -	- -	-1	5	- -	- -	1	2	- -	3	2	37	42	43

Multiples (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2021 Y	2022 Y	2023 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	-7,447.26	-1,227.67	-5.35	-1.9	12,624.91	-857.64	36.77	205.25	1,027.36	- -	287.14	475.27	65.64	58.75	34.26
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	102.12	3,022.78	- -	4,309.08	- -	170.57	660.63	- -
Enterprise Value	1,623	315	4	6	18	1	11	202	1,207	-17	829	1,063	2,399	2,710	1,343
Low Price	63,272,730	7,090,908.72	545,454.6	54,545.4	4,211.52	8.64	4.1	12.96	28.08	576	354.24	272.16	280.8	272.04	101.28
EV/Sales	- -	- -	- -	- -	901.95	10.56	12.26	70.18	231.1	- -	23.02	24.05	25.8	17.93	7.35
EV/EBITDA	- -	- -	- -	- -	- -	16.41	- -	102.12	3,022.78	- -	1,382.61	- -	123.14	181.96	116.54
Price/Earnings	- -	- -	- -	- -	- -	0.2	- -	114.5	3,061.64	- -	- -	- -	176.18	- -	- -
Price/Earnings Average	-28,904.56	-3,299.72	-11.42	-1.53	-4,037.51	13.03	-6.34	40.47	2,217.44	- -	-7,007.06	-952.42	192.47	-2,604.63	-28.18
Price/Earnings High	-80,824.6	-20,825.58	-77.05	-14.57	-138,441.54	179.25	-29.55	127.86	4,661.64	- -	-14,427.1	-1,617.68	326.28	-5,769.72	-48.27
Price/Earnings Low	-3,606.02	-510.82	-1.19	-0.15	-0.61	0.13	-2	11.45	117.29	- -	-3,310.7	-685.01	142.55	-1,738.43	-13.06
Price/Book Value	-114.61	-21.62	-0.22	-0.2	-0.57	-0.01	-0.39	-7.67	-48.61	- -	-34.09	-41.77	40.71	47.28	-40.42
Price/Book Value Average	-608.94	-106.82	-1.08	-0.21	-1,408.15	-0.87	-0.3	-2.71	-35.21	- -	-71.01	-43.21	44.48	67.58	-76.61
Price/Book Value High	-1,702.74	-674.18	-7.27	-2.04	-48,283.87	-12.01	-1.38	-8.57	-74.01	- -	-146.2	-73.4	75.4	149.71	-131.22
Price/Book Value Low	-75.97	-16.54	-0.11	-0.02	-0.21	-0.01	-0.09	-0.77	-1.86	- -	-33.55	-31.08	32.94	45.11	-35.5
Price/Tangible Book Value	-8,607.54	-1,245.79	-3.52	-1.35	-4.11	-0.23	-8.3	196.12	91.9	- -	50.26	58.43	53.79	-144.29	99.56
Price/Tangible Book Value Average	-45,733.77	-6,153.9	-16.95	-1.42	-10,147.15	-15.27	-6.23	69.32	66.56	- -	104.68	60.45	58.76	-206.27	188.71
Price/Tangible Book Value High	-127,883.4	-38,839.26	-114.41	-13.52	-347,934.24	-210.17	-29.04	219	139.93	- -	215.53	102.68	99.62	-456.91	323.23
Price/Tangible Book Value Low	-5,705.57	-952.66	-1.76	-0.14	-1.53	-0.16	-1.97	19.61	3.52	- -	49.46	43.48	43.52	-137.67	87.44
Price/Sales	- -	- -	- -	- -	818.09	2.99	12.15	70.31	233.35	- -	23.35	24.44	25.96	17.85	7.31
Price/Sales Average	- -	- -	- -	- -	2,020,013.66	195.53	9.13	24.85	169	- -	48.62	25.29	28.36	25.51	13.85
Price/Sales High	- -	- -	- -	- -	69,264,000	2,690.41	42.54	78.51	355.29	- -	100.11	42.95	48.08	56.52	23.73
Price/Sales Low	- -	- -	- -	- -	303.86	1.99	2.88	7.03	8.94	- -	22.97	18.19	21	17.03	6.42
Price/Cash Flow	-7,216.32	-1,227.67	-5.35	-1.9	12,624.91	-23.71	36.77	139.57	648.96	- -	303.55	489.32	101.91	112.77	52.7
Price/Cash Flow Average	-38,341.94	-6,064.42	-25.75	-1.99	31,173,050.36	-1,550.94	27.61	49.33	470.02	- -	632.18	506.24	111.33	161.21	99.9
Price/Cash Flow High	-107,213.94	-38,274.53	-173.78	-18.99	1,068,888,888.89	-21,339.79	128.69	155.86	988.11	- -	1,301.62	859.84	188.73	357.1	171.11
Price/Cash Flow Low	-4,783.39	-938.81	-2.67	-0.19	4,689.22	-15.81	8.72	13.96	24.86	- -	298.69	364.1	82.46	107.6	46.29
Price/Free Cash Flow Average	-39,568.94	-6,064.42	-25.75	-1.99	31,173,050.36	-56,092.97	27.61	72.55	744.08	- -	598.01	491.7	71.71	83.98	64.94
Price/Free Cash Flow High	-110,644.94	-38,274.53	-173.78	-18.99	1,068,888,888.89	-771,797.68	128.69	229.2	1,564.25	- -	1,231.26	835.14	121.56	186.04	111.23
Price/Free Cash Flow Low	-4,936.47	-938.81	-2.67	-0.19	4,689.22	-571.76	8.72	20.53	39.36	- -	282.55	353.64	53.11	56.05	30.09
EV/Sales Average	- -	- -	- -	- -	2,020,097.52	203.1	9.24	24.72	166.76	- -	48.29	24.9	28.2	25.6	13.89
EV/Sales High	- -	- -	- -	- -	69,264,083.86	2,697.98	42.65	78.39	353.05	- -	99.78	42.56	47.91	56.6	23.77
EV/Sales Low	- -	- -	- -	- -	387.72	9.56	2.99	6.9	6.7	- -	22.64	17.8	20.84	17.12	6.46
EV/EBITDA Average	-45,574.71	-9,589.41	-31.46	-3.12	-85,579.77	315.66	-9.57	35.97	2,181.21	- -	2,900.74	-24,478.35	134.59	259.78	220.41
EV/EBITDA High	-127,437.31	-60,517.05	-206.53	-19.88	-2,934,315.78	4,193.15	-44.2	114.05	4,617.79	- -	5,993.27	-41,841.16	228.72	574.38	377.08
EV/EBITDA Low	-5,686.36	-1,485.27	-4.17	-1.35	-16.43	14.86	-3.1	10.04	87.61	- -	1,360.17	-17,499	99.48	173.68	102.45
EV/EBIT Average	-45,544.86	-9,531.66	-31.41	-3.12	-7,849.9	-97.32	-8.54	35.97	2,181.21	- -	9,040.56	-2,090.1	186.44	943.14	-700.88
EV/EBIT High	-127,353.84	-60,152.63	-206.19	-19.88	-269,153.5	-1,292.78	-39.41	114.05	4,617.79	- -	18,678.84	-3,572.64	316.82	2,085.33	-1,199.07
EV/EBIT Low	-5,682.64	-1,476.33	-4.16	-1.35	-1.51	-4.58	-2.77	10.04	87.61	- -	4,239.16	-1,494.17	137.8	630.55	-325.79
Last Price	95,454,546	9,272,727	1,090,909.08	545,454.6	11,338.8	12.96	17.28	129.6	732.96	1,080	360	365.76	347.04	285.12	115.32
High Price	1,418,181,792	289,090,920	35,454,546	5,454,545.64	960,000,000	11,662.8	60.48	144.72	1,116	2,023.2	1,543.68	642.72	642.72	902.88	374.4
Enterprise Value Average	8,622	1,558	16	6	40,402	24	8	71	871	-17	1,740	1,100	2,622	3,869	2,540
Enterprise Value High	24,109	9,829	107	41	1,385,282	324	39	226	1,844	-17	3,596	1,880	4,456	8,554	4,346
Enterprise Value Low	1,076	241	2	3	8	1	3	20	35	-17	816	786	1,938	2,586	1,181

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2021 Y	2022 Y	2023 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	- -	- -	- -	- -	- -	1	2	2	2	2	3	3	11	13
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	1	1	2	3	- -	2	3	7	9	12
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	2	2	- -	2	3	7	9	12
Revenue per Share	- -	- -	- -	- -	13.86	4.33	1.42	1.84	3.14	- -	15.42	14.97	13.37	15.98	15.78
EBITDA per Share	-11,128.53	-4,777.09	-172,505	-291,418.71	-327.16	2.79	-1.37	1.27	0.24	- -	0.26	-0.02	2.8	1.57	0.99
Operating Income per Share	-11,135.82	-4,806.03	-172,793.33	-291,418.71	-3,566.74	-9.05	-1.54	1.27	0.24	- -	0.08	-0.18	2.02	0.43	-0.31
Basic EPS, GAAP	-17,546.41	-13,881.53	-460,163.67	-374,467.29	-6,934.33	65.06	-2.05	1.13	0.24	- -	-0.11	-0.4	1.97	-0.16	-7.76
Basic EPS from Cont Ops	-17,546.41	-13,881.53	-460,163.67	-374,467.29	-6,934.33	65.06	-2.05	1.13	0.24	- -	0.02	-0.4	2	-0.15	-7.94
Diluted EPS, GAAP	-17,546.41	-13,881.53	-460,163.67	-374,467.29	-6,934.33	1.8	-2.05	0.77	0.15	- -	-0.11	-0.4	1.97	-0.16	-7.76
Diluted EPS from Cont Ops	-17,546.41	-13,881.53	-460,163.67	-374,467.29	-6,934.33	1.8	-2.05	0.77	0.15	- -	0.02	-0.4	2	-0.15	-7.94
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.08	0.01
Cash Flow per Share	-13,227.59	-7,553.09	-204,022.33	-287,233.71	0.9	-0.55	0.47	0.93	1.13	- -	1.19	0.75	3.41	2.53	2.19
Free Cash Flow per Basic Share	-13,637.76	-7,553.09	-204,022.33	-287,233.71	0.9	-0.55	0.47	0.93	1.13	- -	1.12	0.73	1.52	0.2	1.01
Cash & Equivalents per Share	918.82	0.41	212	- -	1.59	0.91	0.69	1.11	7.04	- -	6.4	5.79	2.93	3.22	1.59
Book Value per Share	-832,881.76	-428,803.82	-4,876,335.33	-2,669,157.86	-19,882.41	-971.31	-43.75	-16.89	-15.08	- -	-10.56	-8.76	8.52	6.03	-2.85
Tangible Book Value per Share	-11,089.65	-7,443.26	-309,878	-403,323.86	-2,759.14	-55.49	-2.08	0.66	7.98	- -	7.16	6.26	6.45	-1.98	1.16

Golden Matrix Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)