IDW Media Holdings, Inc. Financial Ratios — IDWM Stock

Profitability (USD)

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y	2025 Y
As of date	07/31/2009	07/31/2010	07/31/2011	10/31/2012	10/31/2013	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2024	10/31/2025

Return on Common Equity (%)	- -	- -	32.45	71.18	8.55	8.79	11.46	-1.85	-109.22	-162.5	-80.54	-26.78	-3.39	-6.59	-7.03
Return on Assets (%)	- -	6.71	20.92	54.2	6.6	6.17	7.8	-1.22	-46.01	-33.57	-20.94	-12.53	-2.52	-5.31	-5.94
Return on Capital (%)	- -	1,415.29	- -	- -	4.75	5.63	10.37	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	179.13	- -	- -	10.97	10.29	10.71	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	54.97	52.88	54.2	53.29	53.36	56	47.23	44.91	6.55	-14.75	22.62	32.82	54.27	42.38	43.36
EBITDA Margin (%)	8.15	5.32	8.1	10.78	13.59	13.26	12.4	1.01	-40.78	-54.88	-17.69	-7.29	3.88	-4.09	-6.02
Operating Margin (%)	4.98	2.46	5.77	8.38	11.16	9.97	10.05	-1.62	-43.55	-58.41	-24.43	-26.78	-1.9	-5.27	-7.27
Incremental Operating Margin (%)	- -	35.4	49.19	33.72	27.68	3.65	10.28	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-93.95	1.67	6.13	8.38	11.15	9.51	9.41	-1.79	-44.54	-58.92	-25.39	-19.23	-2.07	-5.27	-6.08
Profit Margin (%)	-104.14	4.16	12.75	40.52	5.39	4.73	5.62	-1.32	-61.39	-61.7	-36.16	-16.63	-2.07	-5.27	-6.08
Net Income to Common Margin (%)	-104.14	4.16	12.75	40.52	5.39	4.73	5.62	-1.32	-61.39	-61.7	-36.16	-16.63	-2.07	-5.27	-6.08
Effective Tax Rate (%)	- -	18.2	- -	- -	31.52	34.79	40.26	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	472.71	42.21	12.93	84.34	79.85	23	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	18.75	61.98	1.34	1.77	8.82	-1.85	-109.22	-162.5	-80.54	-26.78	-3.39	-6.59	-7.03

Credit (USD)

Credit Ratios API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y	2025 Y
As of date	07/31/2009	07/31/2010	07/31/2011	10/31/2012	10/31/2013	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2024	10/31/2025

Total Debt	- -	1	1	1	1	2	2	7	50	49	20	- -	1	1	- -
ST Debt	- -	- -	- -	- -	- -	1	1	6	34	34	16	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	2	2	2	16	15	5	- -	1	- -	- -
Total Debt/EBITDA	0.08	0.32	0.22	0.18	0.12	0.37	0.29	12.11	-2.08	-2.08	-2.97	-0.16	0.85	-0.61	-0.25
Net Debt/EBITDA	-2.45	-4.08	-2.67	-2.15	-1.65	-0.76	-0.62	-5.08	-1.47	-1.75	-1.28	7.42	-7.15	6.86	4.7
Total Debt/EBIT	0.14	0.7	0.31	0.23	0.14	0.49	0.36	-7.56	-1.95	-1.95	-2.15	-0.04	-1.74	-0.47	-0.2
Net Debt/EBIT	-4	-8.83	-3.75	-2.76	-2.01	-1.01	-0.77	3.17	-1.38	-1.65	-0.92	2.02	14.62	5.32	3.89
EBITDA to Interest Expense	- -	- -	- -	- -	- -	83.03	- -	- -	-43.43	-135.87	-146.74	- -	140.1	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	83.03	- -	- -	-43.43	-135.87	-146.74	- -	140.1	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	62.43	- -	- -	-46.38	-144.62	-202.7	- -	-68.5	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-75.67	62.24	66.4	82.5	72.54	68.07	68.06	64.9	20.53	20.79	33.34	70.22	78.9	82.28	86.64
Long-Term Debt/Equity (%)	- -	2.45	2.46	1.74	1.7	5.89	4.24	3.18	95.36	93.33	24.81	0.09	4.13	1.68	0.73
Long-Term Debt/Capital (%)	- -	2.35	2.36	1.7	1.66	5.44	3.98	2.77	23.7	23.13	11.8	0.09	3.92	1.63	0.72
Long-Term Debt/Total Assets (%)	- -	1.55	1.69	1.47	1.26	4.3	2.88	2.06	19.58	19.45	8.27	0.06	3.26	1.38	0.63
Total Debt/Equity (%)	-1.81	4.39	4.05	2.51	2.47	8.23	6.39	14.91	302.37	303.58	110.18	1.67	5.39	3.25	1.73
Total Debt/Capital (%)	-1.85	4.21	3.89	2.45	2.41	7.61	6.01	12.98	75.15	75.22	52.42	1.64	5.12	3.15	1.7
Total Debt/Total Assets (%)	1.18	2.79	2.79	2.11	1.84	6.01	4.35	9.68	62.07	63.25	36.74	1.17	4.26	2.67	1.5
Net Debt to Equity	52.89	-55.82	-48.45	-30.4	-35.17	-16.94	-13.7	-6.26	214	256.65	47.24	-79.52	-45.43	-36.66	-33.12
Net Debt/Capital (%)	35.01	-114.92	-87.13	-42.16	-52.25	-19.76	-15.3	-6.49	66.7	71.96	31.01	-358.97	-75.75	-55.06	-48.27
EBITDA	3	2	3	4	6	7	8	1	-24	-24	-7	-2	1	-1	-1
EBITDA-CapEx	3	2	3	4	6	7	8	1	-24	-24	-7	-2	1	-1	-1
Operating Income (Loss)	2	1	2	3	5	5	7	-1	-26	-25	-9	-9	-1	-1	-2

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y	2025 Y
As of date	07/31/2009	07/31/2010	07/31/2011	10/31/2012	10/31/2013	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2024	10/31/2025

Cash Ratio	0.25	1.17	1.3	1.78	1.2	0.72	0.41	0.39	0.28	0.17	0.33	1.88	2.01	1.85	2.25
Current Ratio	0.53	2.14	2.43	3.05	2.11	2.26	2.2	2.35	1.51	1.34	1.56	3.04	4.71	5.42	7.18
Quick Ratio	0.37	1.76	2	2.48	1.75	1.41	1.19	1.01	0.61	1.12	1.05	2.46	3.39	3.4	4.14
CFO/Avg Current Liab	- -	0.12	0.45	0.68	1.02	0.27	-0.14	-0.6	-1.04	-0.53	0.41	0.52	-0.92	0.2	-0.25
Common Equity/Total Assets	-75.67	62.24	66.4	82.5	72.54	68.07	68.06	64.9	20.53	20.79	33.34	70.22	78.9	82.28	86.64
Long-Term Debt/Equity (%)	- -	2.45	2.46	1.74	1.7	5.89	4.24	3.18	95.36	93.33	24.81	0.09	4.13	1.68	0.73
Long-Term Debt/Capital (%)	- -	2.35	2.36	1.7	1.66	5.44	3.98	2.77	23.7	23.13	11.8	0.09	3.92	1.63	0.72
Long-Term Debt/Total Assets (%)	- -	1.55	1.69	1.47	1.26	4.3	2.88	2.06	19.58	19.45	8.27	0.06	3.26	1.38	0.63
Total Debt/Equity (%)	-1.81	4.39	4.05	2.51	2.47	8.23	6.39	14.91	302.37	303.58	110.18	1.67	5.39	3.25	1.73
Total Debt/Capital (%)	-1.85	4.21	3.89	2.45	2.41	7.61	6.01	12.98	75.15	75.22	52.42	1.64	5.12	3.15	1.7
Total Debt/Total Assets (%)	1.18	2.79	2.79	2.11	1.84	6.01	4.35	9.68	62.07	63.25	36.74	1.17	4.26	2.67	1.5
CFO/Total Liabilities	3.62	32.88	43.01	72.23	74.27	21.87	-10.09	-43.36	-58.29	-40.92	43.89	113.76	-112.25	21.15	-28.49
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-2.45	161.72	163.12	187.6	165.37	1,204.16	953.93	638.21	148.05	84.88	49.42	271.55	186.84	-2.09	-2.02

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y	2025 Y
As of date	07/31/2009	07/31/2010	07/31/2011	10/31/2012	10/31/2013	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2024	10/31/2025

Accounts Receivable Turnover	- -	8.11	9.4	11.22	13.1	10.63	7.46	4.6	3.83	1.44	1.15	2.29	6.08	4.16	3.94
Days Sales Outstanding	- -	45	38.84	32.54	27.87	34.33	48.95	79.28	95.26	253.33	317.46	159.58	60.06	87.68	92.62
Inventory Turnover	- -	9.87	9.24	9.97	10.48	5.58	3.56	1.55	1.55	2.19	8.36	6.37	4.48	3.27	2.4
Days Inventory Outstanding	- -	36.98	39.51	36.61	34.82	65.39	102.47	236.05	235.88	166.48	43.68	57.34	81.55	111.79	151.91
Accounts Payable Turnover	- -	12.85	13.09	15.5	16.94	19.18	22.84	18.75	27.03	5.09	16.88	16.58	14.38	9.7	8.29
Accounts Payable Turnover Days	- -	28.41	27.88	23.55	21.54	19.03	15.98	19.46	13.51	71.64	21.62	22.01	25.39	37.65	44.04
Cash Conversion Cycle	- -	53.58	50.48	45.59	41.14	80.69	135.44	295.87	317.63	348.17	339.51	194.91	116.23	161.82	200.5
Inventory to Cash Days	- -	8.02	-0.67	-4.08	-6.95	-31.06	-53.52	-156.77	-140.63	86.85	273.78	102.24	-21.49	-24.11	-59.29
Inventories	1	1	2	2	2	6	14	29	42	3	4	3	4	5	6
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	1	1
Finished Goods	- -	- -	- -	2	2	- -	- -	- -	- -	- -	3	3	4	4	5
Other Inventory	1	1	2	- -	- -	6	14	29	42	3	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y	2025 Y
As of date	07/31/2009	07/31/2010	07/31/2011	10/31/2012	10/31/2013	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2024	10/31/2025

Market Capitalization	- -	1,828	1,786	1,599	2,492	21,747	27,337	28,416	15,849	8,836	3,119	4,278	1,858	10	10
- Cash & Cash Equivalents	6	7	7	8	9	7	6	9	13	8	11	18	10	7	7
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2	- -	1	1	1	2	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	1	1	1	2	2	7	50	49	20	- -	1	1	- -
Enterprise Value	-5	1,821	1,779	1,592	2,483	21,745	27,333	28,414	15,885	8,877	3,128	4,261	1,850	3	4
Total Capital	-12	12	15	28	27	32	39	57	66	65	38	22	23	21	20
Total Debt/Capital (%)	-1.85	4.21	3.89	2.45	2.41	7.61	6.01	12.98	75.15	75.22	52.42	1.64	5.12	3.15	1.7
Total Debt / EV	-0.04	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	- -	- -	0.19	0.09
EV/Sales	- -	60.65	55.03	44.67	59.64	439.68	418.79	470.75	270.71	207.24	81.97	131.41	51.24	0.13	0.17
EV/EBITDA	- -	1,140.23	679.13	414.42	438.91	3,315.26	3,376.14	46,657.43	- -	- -	- -	- -	1,320.2	- -	- -
EV/EBIT	- -	2,467.41	953.18	533.22	534.4	4,408.92	4,167.92	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	823.21	631.39	429.63	367.63	8,968.7	- -	- -	- -	- -	195.09	400.58	- -	3.76	- -
EV/Free Cash Flow to Firm	- -	823.21	631.39	429.63	367.63	8,968.7	- -	- -	- -	- -	195.09	400.58	- -	3.76	- -
Diluted Market Cap	- -	1,725	18	1,594	2,478	17,539	24,382	27,165	15,932	8,034	2,919	3,516	1,704	7	9
Diluted Enterprise Value	-4	1,719	12	1,587	2,470	17,537	24,379	27,164	15,968	8,075	2,929	3,499	1,695	- -	3
EV per Share	- -	438.36	428.33	383.3	597.84	3,779.62	4,899.31	4,649.71	2,604.97	1,192.55	325.99	328.68	131.37	12.87	13.43
TTM Sales	33	30	32	36	42	49	65	60	59	43	38	32	36	26	23
TTM EBITDA	3	2	3	4	6	7	8	1	-24	-24	-7	-2	1	-1	-1
TTM Operating Income	2	1	2	3	5	5	7	-1	-26	-25	-9	-9	-1	-1	-2
TTM Cash Flow to Firm	1	2	3	4	7	2	-2	-12	-36	-25	16	11	-7	1	-1
TTM Free Cash Flow to Firm	1	2	3	4	7	2	-2	-12	-36	-25	16	11	-7	1	-1

Multiples (USD)

Valuation Multiples API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2024 Y	2025 Y
As of date	07/31/2009	07/31/2010	07/31/2011	10/31/2012	10/31/2013	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2024	10/31/2025

Price/Free Cash Flow	- -	779.65	6.35	430.09	366.84	7,391.15	-14,029	-2,341.63	-428.11	-321.47	182.57	330.56	-257.42	7.08	-10.04
EV/EBIT	- -	2,467.41	953.18	533.22	534.4	4,408.92	4,167.92	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-5	1,821	1,779	1,592	2,483	21,745	27,333	28,414	15,885	8,877	3,128	4,261	1,850	3	4
Low Price	- -	324	252	301	380	800	1,651	4,220	2,401	953	300	274	122	22.2	15.46
EV/Sales	- -	60.65	55.03	44.67	59.64	439.68	418.79	470.75	270.71	207.24	81.97	131.41	51.24	0.13	0.17
EV/EBITDA	- -	1,140.23	679.13	414.42	438.91	3,315.26	3,376.14	46,657.43	- -	- -	- -	- -	1,320.2	- -	- -
Price/Earnings	- -	10.91	4.34	1.1	11.05	75.02	66.46	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	12.31	4.55	1.16	10.04	45.87	44.19	-357.2	-7.34	-6.23	-3.83	-7.48	-31.23	-4.94	-6.91
Price/Earnings High	- -	13.64	6	1.43	11.97	91.29	70.51	-386.58	-9.19	-10.35	-8.63	-11.84	-58.66	-7.4	-13.13
Price/Earnings Low	- -	8.03	2.54	0.86	7	15.88	22.39	-309.33	-4.09	-2.44	-1.95	-5.41	-21.05	-2.74	-2.73
Price/Book Value	- -	159.59	128.06	60.05	96.37	795.4	744.64	574.38	960.99	550.98	171.12	194.04	84.3	0.51	0.51
Price/Book Value Average	- -	180.12	134.08	63.11	87.56	486.39	495.12	601.94	1,595.13	1,129.03	310.01	222.7	115.59	0.53	0.57
Price/Book Value High	- -	199.48	176.9	77.98	104.4	967.95	790.07	651.45	1,996.31	1,875.27	697.65	352.21	217.14	0.8	1.08
Price/Book Value Low	- -	117.51	75.05	46.95	61.03	168.34	250.9	521.26	887.78	442.36	157.96	161.11	77.92	0.3	0.22
Price/Tangible Book Value	- -	159.83	128.39	60.09	96.39	910.98	829.75	617.25	1,180.18	1,394.8	207.25	217.35	95.3	0.56	0.55
Price/Tangible Book Value Average	- -	180.39	134.43	63.16	87.58	557.07	551.71	646.86	1,958.96	2,858.12	375.46	249.46	130.66	0.59	0.61
Price/Tangible Book Value High	- -	199.78	177.36	78.04	104.42	1,108.6	880.39	700.08	2,451.64	4,747.24	844.94	394.53	245.47	0.88	1.16
Price/Tangible Book Value Low	- -	117.69	75.24	46.98	61.05	192.8	279.58	560.17	1,090.27	1,119.83	191.31	180.47	88.08	0.32	0.24
Price/Sales	- -	0.45	0.55	0.45	0.6	3.55	3.74	4.5	2.72	1.88	0.76	1.08	0.47	0.25	0.38
Price/Sales Average	- -	0.51	0.58	0.47	0.54	2.17	2.48	4.72	4.51	3.84	1.39	1.24	0.65	0.26	0.42
Price/Sales High	- -	0.57	0.76	0.58	0.64	4.32	3.96	5.1	5.64	6.38	3.12	1.97	1.22	0.39	0.8
Price/Sales Low	- -	0.33	0.32	0.35	0.38	0.75	1.26	4.08	2.51	1.51	0.71	0.9	0.44	0.14	0.17
Price/Cash Flow	- -	6.15	6.35	4.3	3.67	73.91	-140.29	-23.42	-4.28	-3.21	1.83	3.31	-2.57	7.08	-10.04
Price/Cash Flow Average	- -	6.95	6.65	4.52	3.33	45.2	-93.28	-24.54	-7.11	-6.59	3.31	3.79	-3.53	7.47	-11.21
Price/Cash Flow High	- -	7.69	8.78	5.59	3.97	89.95	-148.85	-26.56	-8.89	-10.94	7.44	6	-6.63	11.18	-21.3
Price/Cash Flow Low	- -	4.53	3.72	3.36	2.32	15.64	-47.27	-21.25	-3.95	-2.58	1.69	2.74	-2.38	4.14	-4.43
Price/Free Cash Flow Average	- -	879.94	6.65	452.03	333.3	4,519.7	-9,328.05	-2,453.98	-710.62	-658.74	330.76	379.39	-352.94	7.47	-11.21
Price/Free Cash Flow High	- -	974.56	8.78	558.55	397.41	8,994.52	-14,885.05	-2,655.87	-889.34	-1,094.15	744.33	600.01	-663.05	11.18	-21.3
Price/Free Cash Flow Low	- -	574.1	3.72	336.25	232.33	1,564.26	-4,726.91	-2,125.1	-395.5	-258.1	168.53	274.46	-237.92	4.14	-4.43
EV/Sales Average	- -	68.51	57.66	46.96	54.19	268.85	278.44	493.34	448.93	423.66	148.3	150.9	70.35	0.15	0.22
EV/Sales High	- -	75.9	76.14	58.08	64.65	535.07	444.35	533.92	561.68	703.05	333.43	238.96	132.38	0.36	0.65
EV/Sales Low	- -	44.63	32.2	34.88	37.72	93.02	141.07	427.21	250.13	166.58	75.69	109.02	47.34	- -	- -
EV/EBITDA Average	-1.62	1,288.1	711.56	435.66	398.81	2,027.15	2,244.68	48,896.15	-1,100.85	-772.04	-838.44	-2,070.67	1,812.46	-3.72	-3.62
EV/EBITDA High	-1.62	1,427	939.55	538.76	475.8	4,034.51	3,582.18	52,918.95	-1,377.33	-1,281.16	-1,885.06	-3,279	3,410.45	-8.68	-10.87
EV/EBITDA Low	-1.62	839.14	397.3	323.6	277.57	701.38	1,137.24	42,342.6	-613.36	-303.56	-427.9	-1,495.97	1,219.71	0.73	1.26
EV/EBIT Average	-2.65	2,787.4	998.7	560.55	485.58	2,695.88	2,771.1	-30,510	-1,030.84	-725.35	-606.98	-563.38	-3,706.94	-2.89	-2.99
EV/EBIT High	-2.65	3,087.96	1,318.69	693.2	579.31	5,365.45	4,422.29	-33,020.12	-1,289.75	-1,203.69	-1,364.67	-892.14	-6,975.23	-6.73	-9
EV/EBIT Low	-2.65	1,815.87	557.62	416.37	337.96	932.75	1,403.95	-26,420.74	-574.36	-285.2	-309.77	-407.02	-2,494.62	0.57	1.04
Last Price	- -	440	430	385	600	3,780	4,900	4,650	2,599	1,187	325	330	132	38	35
High Price	- -	550	594	500	650	4,600	5,199	5,274	5,399	4,040	1,325	599	340	60	74.25
Enterprise Value Average	-4	2,057	1,864	1,674	2,256	13,296	18,173	29,778	26,343	18,147	5,659	4,893	2,539	4	5
Enterprise Value High	-4	2,279	2,461	2,070	2,692	26,462	29,001	32,228	32,960	30,115	12,724	7,748	4,778	9	15
Enterprise Value Low	-4	1,340	1,041	1,243	1,570	4,600	9,207	25,787	14,678	7,135	2,888	3,535	1,709	-1	-2

Shares Outstanding	3	4	4	4	4	6	6	6	6	7	10	13	14	- -	- -
Diluted Weighted Avg Shares	4	4	- -	4	4	5	5	6	6	7	9	11	13	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	865.45	970.46	776.62	860.87	1,008.26	1,065.86	1,311.64	1,033.21	957.26	632.9	424.87	304.32	279.67	153.9	93
EBITDA per Share	70.54	51.62	62.93	92.8	137	141.36	162.7	10.42	-390.38	-347.31	-75.15	-22.18	10.86	-6.3	-5.59
Operating Income per Share	43.09	23.85	44.84	72.13	112.52	106.29	131.79	-16.71	-416.88	-369.67	-103.81	-81.51	-5.31	-8.12	-6.76
Basic EPS, GAAP	-901.25	40.34	99.03	348.79	54.31	50.39	73.73	-13.64	-587.63	-390.5	-153.62	-50.61	-5.8	-8.11	-5.65
Basic EPS from Cont Ops	-816.98	13.22	106.36	361.09	76.95	66.1	73.73	-13.64	-587.63	-372.31	-107.86	-58.51	-5.8	-8.11	-5.65
Diluted EPS, GAAP	-9.01	0.32	99.03	3.49	0.54	0.5	0.74	-0.14	-5.88	-3.9	-1.54	-0.51	-0.06	-8.11	-5.65
Diluted EPS from Cont Ops	-8.17	0.1	106.36	3.61	0.77	0.66	0.74	-0.14	-5.88	-3.72	-1.08	-0.59	-0.06	-8.11	-5.65
Dividend per Share	- -	83.42	47.99	48.26	84	65.32	16.96	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	29.89	71.49	67.69	89.52	163.56	51.14	-34.93	-198.58	-607.08	-369.24	178.01	99.83	-51.28	5.37	-3.49
Free Cash Flow per Basic Share	29.89	71.49	67.69	89.52	163.56	51.14	-34.93	-198.58	-607.08	-369.24	178.01	99.83	-51.28	5.37	-3.49
Cash & Equivalents per Share	2.17	1.82	1.93	1.99	2.49	1.15	1.11	1.5	2.2	1.01	1.1	1.35	0.71	27.58	22.76
Book Value per Share	-4.11	2.76	3.36	6.41	6.23	4.75	6.58	8.1	2.7	2.15	1.9	1.7	1.57	75.22	68.72
Tangible Book Value per Share	-4.13	2.75	3.35	6.41	6.22	4.15	5.91	7.53	2.2	0.85	1.57	1.52	1.39	68.35	63.9

IDW Media Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)