Major League Football, Inc. Financial Ratios — MLFB Stock

Profitability (USD)

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022

Return on Common Equity (%)	160.44	- -	- -	-130.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	16.62	-39.53	-4.62	-86.57	-537.11	-318.98	-548.66	-3,172.33	-1,162.6	-1,079.69	-3,853.89	-663.54	-878.12	-137.25	-238.44
Return on Capital (%)	116.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	30.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	- -	- -	-2,976.67	- -	- -	- -
EBITDA Margin (%)	70.68	-111.28	-1,397.03	-2,097.97	-1,251.56	-1,277.67	-3,705.86	-18,869.08	-5,736.4	- -	- -	-29,722.1	- -	- -	- -
Operating Margin (%)	70.64	-111.48	-1,400.53	-2,103.03	-1,251.98	-1,277.67	-3,705.86	-18,869.08	-5,834.47	- -	- -	-29,722.1	- -	- -	- -
Incremental Operating Margin (%)	298.12	- -	- -	- -	- -	- -	- -	- -	- -	-692.25	- -	- -	-3,482.9	- -	- -
Pretax Margin (%)	69.73	-376.81	-2,169.54	-4,381.2	-1,631.09	-1,893.04	-2,668.94	-18,553.38	-7,387.9	- -	- -	-35,537.71	- -	- -	- -
Profit Margin (%)	32.41	-286.07	-463.55	-6,835.85	-1,631.09	-1,893.04	-2,668.94	-18,553.38	-7,387.9	- -	- -	-35,537.71	- -	- -	- -
Net Income to Common Margin (%)	32.41	-286.07	-463.55	-6,835.85	-1,631.09	-1,893.04	-2,668.94	-18,553.38	-7,387.9	- -	- -	-35,537.71	- -	- -	- -
Effective Tax Rate (%)	31.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	160.44	- -	- -	-130.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022

Total Debt	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	1	1	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	0.08	-0.38	-0.03	-0.03	-0.3	-0.35	-0.22	-0.12	-0.04	-0.11	-1.16	-0.7	-1.87	-2.26	-0.95
Net Debt/EBITDA	0.08	-0.36	-0.02	-0.01	-0.29	-0.32	-0.22	-0.11	-0.04	-0.11	-1.16	-0.69	-1.86	-2.21	-0.37
Total Debt/EBIT	0.08	-0.38	-0.03	-0.03	-0.3	-0.35	-0.22	-0.12	-0.04	-0.09	-1.16	-0.7	-1.87	-2.26	-0.95
Net Debt/EBIT	0.08	-0.36	-0.02	-0.01	-0.29	-0.32	-0.22	-0.11	-0.04	-0.09	-1.16	-0.69	-1.86	-2.21	-0.37
EBITDA to Interest Expense	44.41	-19.62	-16.37	-24.96	-39.03	-27.92	-69.35	-355.35	-4.51	-6.17	-5.82	-3.37	-1.1	-2.15	-2.78
EBITDA-CapEx/Interest Expense	44.41	-19.62	-16.37	-24.96	-39.03	-27.92	-69.35	-355.35	-4.51	-6.17	-5.82	-4.05	-1.22	-2.15	-3.88
EBIT to Interest Expense	44.38	-19.66	-16.41	-25.02	-39.05	-27.92	-69.35	-355.35	-4.59	-7.46	-5.82	-3.37	-1.1	-2.15	-2.78
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	16.94	-24.01	32.46	393.16	-2,163.49	-4,586.47	-47,129.36	-6,848.58	-2,267.12	-253,171.83	-330,130.27	-12,541.32	-22,557.02	-19,967.21	-2,396.76
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-3.39	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	68.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	4.02	9.36	0.55	-2.75	-67.35	-21.53	-22.51	-36.33	-11.86	-10.16	-11.57	-12.9	-22.46	-20.53	-30.36
Total Debt/Capital (%)	13.85	-43.41	1.31	1.12	-7.03	-2.42	-1.9	-3.31	-1.04	-1.66	-1.46	-1.63	-3.73	-3.15	-3.83
Total Debt/Total Assets (%)	2.72	7.27	0.43	4.45	142.11	108.22	880.63	219.61	23.32	4,145.72	4,763.86	201.56	811.58	609.49	88.34
Net Debt to Equity	3.65	9	0.4	-1.02	-66.29	-20.19	-22.35	-34.01	-11.66	-10.15	-11.56	-12.74	-22.38	-20.06	-11.96
Net Debt/Capital (%)	12.73	-41.04	0.94	0.42	-6.91	-2.26	-1.89	-3.09	-1.02	-1.66	-1.46	-1.61	-3.72	-3.07	-1.47
EBITDA	3	-1	-1	-1	-2	-1	-1	-4	-5	-4	- -	-1	-1	- -	-1
EBITDA-CapEx	3	-1	-1	-1	-2	-1	-1	-4	-5	-4	- -	-1	-1	- -	-2
Operating Income (Loss)	3	-1	-1	-1	-2	-1	-1	-4	-5	-5	- -	-1	-1	- -	-1

Liquidity (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022

Cash Ratio	3.01	4.34	3.49	0.19	0.3	0.16	0.02	0.02	- -	- -	- -	- -	- -	- -	0.14
Current Ratio	3.1	4.47	0.23	0.21	0.31	0.17	0.02	0.1	0.33	- -	- -	0.02	0.01	0.02	0.15
Quick Ratio	3.09	4.47	3.69	0.4	0.3	0.16	0.02	0.02	- -	- -	- -	- -	- -	- -	0.14
CFO/Avg Current Liab	-0.41	-0.4	-0.68	-0.27	-0.01	-0.18	-0.15	-0.41	-0.58	-0.1	- -	-0.1	-0.11	-0.05	-0.17
Common Equity/Total Assets	16.94	-24.01	32.46	393.16	-2,163.49	-4,586.47	-47,129.36	-6,848.58	-2,267.12	-253,171.83	-330,130.27	-12,541.32	-22,557.02	-19,967.21	-2,396.76
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-3.39	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	68.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	4.02	9.36	0.55	-2.75	-67.35	-21.53	-22.51	-36.33	-11.86	-10.16	-11.57	-12.9	-22.46	-20.53	-30.36
Total Debt/Capital (%)	13.85	-43.41	1.31	1.12	-7.03	-2.42	-1.9	-3.31	-1.04	-1.66	-1.46	-1.63	-3.73	-3.15	-3.83
Total Debt/Total Assets (%)	2.72	7.27	0.43	4.45	142.11	108.22	880.63	219.61	23.32	4,145.72	4,763.86	201.56	811.58	609.49	88.34
CFO/Total Liabilities	-40.99	-62.95	-68.9	-24.28	-1.06	-17.61	-18.08	-33.18	-44.43	-7.86	0.01	-9.81	-9.67	-4.86	-15.88
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	-376.4	- -	- -	-2.8	-7.91	- -	-1.69
Altman's Z-Score	3.92	0.84	1.07	-1.46	-47.37	-78.17	-839.39	-159.71	-48.73	-5,516.8	-5,260.89	-206.54	-381.79	-332.32	-40.01

Working Capital (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022

Accounts Receivable Turnover	477.88	14.27	0.76	0.28	1.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	0.76	25.59	480.25	1,319.31	296.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.04	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9,659.44	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9,659.44	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022

Market Capitalization	6	1	3	- -	2	5	1	7	18	3	2	1	- -	8	10
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	1	1	1
Enterprise Value	-2	-3	-2	- -	2	5	1	8	18	3	2	2	1	9	11
Total Capital	2	-1	2	2	-8	-10	-11	-14	-21	-26	-26	-27	-28	-28	-29
Total Debt/Capital (%)	13.85	-43.41	1.31	1.12	-7.03	-2.42	-1.9	-3.31	-1.04	-1.66	-1.46	-1.63	-3.73	-3.15	-3.83
Total Debt / EV	-0.12	-0.11	-0.01	0.12	0.27	0.05	0.23	0.06	0.01	0.14	0.15	0.27	0.76	0.1	0.1
EV/Sales	- -	- -	- -	5.29	14.02	89.86	35.08	385.01	204.13	- -	- -	760.33	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	53.97	- -	- -	- -	- -	10.82	43.65	- -	31.62	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	53.97	- -	- -	- -	- -	10.82	43.65	- -	13.45	- -	107.08
Diluted Market Cap	6	1	3	- -	2	5	1	7	18	3	2	1	- -	8	10
Diluted Enterprise Value	6	2	3	- -	3	5	1	8	18	3	2	2	1	9	11
EV per Share	- -	- -	- -	0.16	1.64	1.4	0.16	0.29	0.53	0.07	0.04	0.02	0.01	0.02	0.02
TTM Sales	4	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	3	-1	-1	-1	-2	-1	-1	-4	-5	-4	- -	-1	-1	- -	-1
TTM Operating Income	3	-1	-1	-1	-2	-1	-1	-4	-5	-5	- -	-1	-1	- -	-1
TTM Cash Flow to Firm	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	04/30/2008	04/30/2009	04/30/2010	04/30/2011	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022

Price/Free Cash Flow	-5.35	-1.87	-3.1	-1.27	-148.49	-20.62	-4.2	-14.72	-14.82	-8.05	7,599.88	-5.13	-0.81	-37.87	-32.8
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-2	-3	-2	- -	2	5	1	8	18	3	2	2	1	9	11
Low Price	2.35	0.5	1.1	0.1	0.15	0.35	0.1	0.03	0.21	0.04	0.01	- -	- -	- -	- -
EV/Sales	- -	- -	- -	5.29	14.02	89.86	35.08	385.01	204.13	- -	- -	760.33	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	4.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	4.21	-1.32	-10.4	-0.4	-0.34	-4.48	-3.71	-5.12	-3.36	-1.9	-10.38	-1.79	-0.98	-21.13	-4.99
Price/Earnings High	7.82	-2.44	-16.33	-0.99	-0.79	-9.27	-11.71	-12.91	-9.03	-4.9	-43.29	-4.66	-4.22	-134.71	-11.86
Price/Earnings Low	2.16	-0.22	-5.61	-0.05	-0.08	-1.19	-0.84	-0.22	-1.08	-0.37	-0.96	-0.23	-0.08	-2.33	-1.09
Price/Book Value	4.18	-1.1	1.47	0.2	-0.23	-0.48	-0.06	-0.5	-0.86	-0.1	-0.08	-0.04	-0.01	-0.28	-0.35
Price/Book Value Average	3.74	-2.73	1.5	0.47	-0.1	-0.45	-0.23	-1.31	-1.06	-0.37	-0.14	-0.05	-0.05	-0.14	-0.28
Price/Book Value High	6.96	-5.02	2.35	1.17	-0.23	-0.94	-0.72	-3.31	-2.84	-0.95	-0.58	-0.13	-0.22	-0.87	-0.66
Price/Book Value Low	1.93	-0.46	0.81	0.06	-0.02	-0.12	-0.05	-0.06	-0.34	-0.07	-0.01	-0.01	- -	-0.02	-0.06
Price/Tangible Book Value	1.04	0.34	0.61	-0.5	-2.31	-4.36	-0.78	-5.69	-9.91	-0.63	-0.63	-0.34	-0.07	-1.9	-2.86
Price/Tangible Book Value Average	0.94	0.84	0.63	-1.15	-1	-4.12	-2.77	-14.9	-12.19	-2.29	-1.11	-0.39	-0.32	-0.92	-2.28
Price/Tangible Book Value High	1.74	1.55	0.98	-2.84	-2.32	-8.54	-8.73	-37.54	-32.77	-5.9	-4.63	-1.03	-1.39	-5.87	-5.41
Price/Tangible Book Value Low	0.48	0.14	0.34	-0.14	-0.23	-1.1	-0.62	-0.63	-3.91	-0.44	-0.1	-0.05	-0.03	-0.1	-0.5
Price/Sales	1.52	1.52	47.3	11.86	12.77	89.48	27.89	363.31	201.76	- -	- -	554.71	- -	- -	- -
Price/Sales Average	1.36	3.79	48.23	27.32	5.54	84.72	98.96	950.4	248.14	- -	- -	637.21	- -	- -	- -
Price/Sales High	2.54	6.97	75.68	67.77	12.82	175.42	312.41	2,395.32	667.36	- -	- -	1,655.85	- -	- -	- -
Price/Sales Low	0.7	0.63	26.01	3.39	1.28	22.53	22.31	40.15	79.58	- -	- -	82.79	- -	- -	- -
Price/Cash Flow	-5.35	-1.87	-3.1	-1.27	-148.49	-20.62	-4.2	-14.72	-14.78	-8.05	7,599.88	-3.29	-0.71	-37.87	-13.42
Price/Cash Flow Average	-4.8	-4.66	-3.16	-2.92	-64.45	-19.53	-14.92	-38.52	-18.18	-29.04	13,294.85	-3.78	-3.25	-18.35	-10.68
Price/Cash Flow High	-8.92	-8.57	-4.96	-7.24	-148.98	-40.43	-47.09	-97.08	-48.9	-74.83	55,458.58	-9.83	-13.97	-116.96	-25.37
Price/Cash Flow Low	-2.47	-0.78	-1.7	-0.36	-14.9	-5.19	-3.36	-1.63	-5.83	-5.65	1,232.41	-0.49	-0.26	-2.02	-2.33
Price/Free Cash Flow Average	-4.8	-4.66	-3.16	-2.92	-64.45	-19.53	-14.92	-38.52	-18.23	-29.04	13,294.85	-5.89	-3.72	-18.35	-26.12
Price/Free Cash Flow High	-8.92	-8.57	-4.96	-7.24	-148.98	-40.43	-47.09	-97.08	-49.03	-74.83	55,458.58	-15.31	-15.99	-116.96	-62.04
Price/Free Cash Flow Low	-2.47	-0.78	-1.7	-0.36	-14.9	-5.19	-3.36	-1.63	-5.85	-5.65	1,232.41	-0.77	-0.3	-2.02	-5.71
EV/Sales Average	1.42	4.19	48.53	27.56	9.21	88.87	106.95	972.1	250.51	- -	- -	842.82	- -	- -	- -
EV/Sales High	2.59	7.38	75.98	68.01	16.48	179.57	320.4	2,417.02	669.74	- -	- -	1,861.47	- -	- -	- -
EV/Sales Low	0.75	1.04	26.32	3.63	4.95	26.68	30.31	61.84	81.95	- -	- -	288.41	- -	- -	- -
EV/EBITDA Average	2	-3.77	-3.47	-1.31	-0.74	-6.96	-2.89	-5.15	-4.37	-2.64	-12.31	-2.84	-4.55	-12.35	-7.5
EV/EBITDA High	3.66	-6.63	-5.44	-3.24	-1.32	-14.05	-8.65	-12.81	-11.68	-6.62	-47.66	-6.26	-13.43	-66.87	-17.29
EV/EBITDA Low	1.07	-0.93	-1.88	-0.17	-0.4	-2.09	-0.82	-0.33	-1.43	-0.6	-2.19	-0.97	-2.08	-3.32	-1.93
EV/EBIT Average	2	-3.76	-3.47	-1.31	-0.74	-6.96	-2.89	-5.15	-4.29	-2.18	-12.31	-2.84	-4.55	-12.35	-7.5
EV/EBIT High	3.66	-6.62	-5.43	-3.23	-1.32	-14.05	-8.65	-12.81	-11.48	-5.48	-47.66	-6.26	-13.43	-66.87	-17.29
EV/EBIT Low	1.07	-0.93	-1.88	-0.17	-0.4	-2.09	-0.82	-0.33	-1.4	-0.5	-2.19	-0.97	-2.08	-3.32	-1.93
Last Price	5.1	1.2	2	0.35	1.5	1.39	0.12	0.27	0.52	0.06	0.04	0.02	- -	0.02	0.02
High Price	8.5	5.5	3.2	2	1.5	2.72	1.4	1.79	1.72	0.53	0.27	0.05	0.06	0.07	0.04
Enterprise Value Average	5	4	3	1	1	5	3	19	22	10	4	2	3	5	9
Enterprise Value High	10	7	4	3	3	10	8	48	60	25	16	4	7	26	20
Enterprise Value Low	3	1	1	- -	1	1	1	1	7	2	1	1	1	1	2

Shares Outstanding	1	1	1	1	3	3	6	33	41	54	58	93	152	418	526
Diluted Weighted Avg Shares	1	1	1	1	1	3	6	27	35	47	57	70	108	359	455
Basic Weighted Avg Shares	1	1	1	1	1	3	6	27	35	47	57	70	108	359	455
Revenue per Share	3.35	0.79	0.04	0.03	0.12	0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	2.37	-0.88	-0.59	-0.62	-1.46	-0.2	-0.17	-0.14	-0.15	-0.08	-0.01	-0.01	-0.01	- -	- -
Operating Income per Share	2.37	-0.88	-0.59	-0.62	-1.47	-0.2	-0.17	-0.14	-0.15	-0.1	-0.01	-0.01	-0.01	- -	- -
Basic EPS, GAAP	1.09	-2.26	-0.2	-2.02	-1.91	-0.29	-0.12	-0.14	-0.19	-0.11	-0.01	-0.01	-0.01	- -	- -
Basic EPS from Cont Ops	1.09	-2.26	-0.2	-2.02	-1.91	-0.29	-0.12	-0.14	-0.19	-0.11	-0.01	-0.01	-0.01	- -	- -
Diluted EPS, GAAP	1.09	-2.26	-0.2	-2.02	-1.91	-0.29	-0.12	-0.14	-0.19	-0.11	-0.01	-0.01	-0.01	- -	- -
Diluted EPS from Cont Ops	1.09	-2.26	-0.2	-2.02	-1.91	-0.29	-0.12	-0.14	-0.19	-0.11	-0.01	-0.01	-0.01	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.95	-0.64	-0.65	-0.28	-0.01	-0.07	-0.03	-0.02	-0.04	-0.01	- -	-0.01	- -	- -	- -
Free Cash Flow per Basic Share	-0.95	-0.64	-0.65	-0.28	-0.01	-0.07	-0.03	-0.02	-0.04	-0.01	- -	-0.01	- -	- -	- -
Cash & Equivalents per Share	7	4.42	3.26	0.21	0.29	0.06	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	1.22	-1.1	1.36	1.71	-6.64	-2.91	-1.93	-0.54	-0.61	-0.56	-0.47	-0.39	-0.27	-0.08	-0.07
Tangible Book Value per Share	4.88	3.54	3.25	-0.7	-0.65	-0.32	-0.16	-0.05	-0.05	-0.09	-0.06	-0.05	-0.04	-0.01	-0.01

Major League Football, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)