Mike Lindell Media, Corp. Financial Ratios — MLMC Stock

Profitability (USD)

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-38.38	-785.9	-95.71	-152.48	-229.35	-53.01	-2,122.83	575.58	-4,994.39	-3,793.14	-20,865.69	-4,363.7	121.49	346.8
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-4.19	- -	- -	- -	- -	-0.02	-0.13
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	50.78	88.86	34.38	35.8	58.7	-59.42	47.3	-914.76	- -	100	100	100	100	97.51	100
EBITDA Margin (%)	-274.08	-803.78	-3,288.67	-480.48	-436.01	-301.53	-80.18	-37,856.51	- -	-14,151.08	-57,149.39	-75,783.18	-13,301.5	3.24	15
Operating Margin (%)	-274.08	-826.8	-3,416.58	-623.38	-587.03	-410.42	-120.69	-38,628.3	- -	-14,158.34	-57,154.03	-75,837.91	-13,301.5	3.24	15
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-38,623.54	- -	- -	- -	- -	21.8	89.45
Pretax Margin (%)	- -	-159.16	-3,384.44	-626.88	-575.18	-291.96	-118.08	-38,650.1	- -	-183,510.9	-67,307.41	-62,503.56	-13,301.5	3.24	15
Profit Margin (%)	-437.69	-159.16	-3,384.44	-626.88	-575.18	-291.96	-118.08	-38,650.1	- -	-183,510.9	-67,307.41	-62,503.56	-13,301.5	3.24	15
Net Income to Common Margin (%)	-437.69	-159.16	-3,384.44	-626.88	-575.18	-291.96	-118.08	-38,650.1	- -	-183,763.03	-67,548.91	-62,503.56	-13,301.5	3.24	15
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.36	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Total Debt	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.5	-0.25	-0.04	-0.06	-0.02	-0.09	-1.03	-0.03	- -	-0.02	-0.01	-0.11	-2.08	11.91	2.22
Net Debt/EBITDA	-0.46	-0.21	-0.04	1.75	0.02	-0.09	-0.92	-0.03	- -	-0.02	-0.01	-0.11	-2.08	10.26	1.95
Total Debt/EBIT	-0.5	-0.24	-0.04	-0.05	-0.02	-0.06	-0.69	-0.03	- -	-0.02	-0.01	-0.11	-2.08	11.91	2.22
Net Debt/EBIT	-0.46	-0.21	-0.04	1.35	0.01	-0.06	-0.61	-0.03	- -	-0.02	-0.01	-0.11	-2.08	10.26	1.95
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	-13.78	-1,693.58	- -	-7.33	-43.48	-2.33	-2.29	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	-13.78	-1,694.46	- -	-7.33	-43.48	-2.33	-2.29	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	-20.73	-1,728.11	- -	-7.33	-43.48	-2.34	-2.29	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -
Common Equity/Total Assets	-11,684.78	-742.24	-1,318.67	-259.18	-422.93	-1,795.75	-2,652	-6,894.35	- -	-7,846.77	-1,166,192.56	-1,585,526.14	-122,291,482.41	-246,453.13	-279,854.8
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-0.01	-0.4	-0.2	-0.36	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	0.05	7	5.23	24.25	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-18.65	106.68	294.3	2.93	3.05	-113.82	-55.35	-41.47	- -	4.59	-6.09	-21.68	-26.7	-27.31	-31.13
Total Debt/Capital (%)	-3.48	-3.59	-2.36	-1.07	-0.63	-2.21	-1.74	-1.22	- -	-0.05	-0.09	-0.22	-0.29	-0.29	-0.3
Total Debt/Total Assets (%)	393.04	25.71	30.38	2.75	2.66	38.75	45.33	83.28	- -	4.05	1,026.22	3,402.99	359,486.11	724.65	823.95
Net Debt to Equity	-17.14	90.45	249.02	-80.89	-2.81	-110.81	-49.11	-39.92	- -	4.44	-6.01	-21.63	-26.69	-23.54	-27.35
Net Debt/Capital (%)	-3.19	-3.03	-1.99	22.65	0.58	-2.15	-1.54	-1.18	- -	-0.05	-0.09	-0.21	-0.29	-0.25	-0.26
EBITDA	-1	-1	-9	-3	-8	-11	-1	-29	- -	-3	-23	-3	- -	- -	- -
EBITDA-CapEx	-1	-1	-10	-4	-14	-13	-1	-29	- -	-3	-23	-3	- -	- -	- -
Operating Income (Loss)	-1	-1	-10	-4	-11	-15	-1	-29	- -	-3	-23	-3	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Cash Ratio	0.01	0.05	0.05	12.77	0.4	0.01	0.03	0.01	- -	0.01	- -	- -	- -	0.04	0.04
Current Ratio	0.03	1.26	0.46	13.43	2.36	0.1	0.03	0.01	- -	8.53	- -	0.01	- -	0.04	0.04
Quick Ratio	0.02	0.15	0.11	12.9	1.47	0.03	0.03	0.01	- -	0.01	- -	- -	- -	0.04	0.04
CFO/Avg Current Liab	- -	-0.02	-2.22	-3.55	-12.86	-0.6	-0.05	-0.09	- -	-0.58	-0.25	-0.21	-0.06	0.02	-0.01
Common Equity/Total Assets	-11,684.78	-742.24	-1,318.67	-259.18	-422.93	-1,795.75	-2,652	-6,894.35	- -	-7,846.77	-1,166,192.56	-1,585,526.14	-122,291,482.41	-246,453.13	-279,854.8
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-0.01	-0.4	-0.2	-0.36	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	0.05	7	5.23	24.25	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	-18.65	106.68	294.3	2.93	3.05	-113.82	-55.35	-41.47	- -	4.59	-6.09	-21.68	-26.7	-27.31	-31.13
Total Debt/Capital (%)	-3.48	-3.59	-2.36	-1.07	-0.63	-2.21	-1.74	-1.22	- -	-0.05	-0.09	-0.22	-0.29	-0.29	-0.3
Total Debt/Total Assets (%)	393.04	25.71	30.38	2.75	2.66	38.75	45.33	83.28	- -	4.05	1,026.22	3,402.99	359,486.11	724.65	823.95
CFO/Total Liabilities	-17.82	-2.38	-188.98	-643.21	-984.89	-36.26	-5.38	-7.98	- -	-59.53	-13.66	-26.32	-6.17	2.21	-0.91
CFO/CapEx	-38.08	-0.53	-7.41	-11	-1.58	-0.7	- -	-17.26	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-260.48	-14.13	-43.4	-5.09	-11.95	-129.7	-227.65	-1,319.02	- -	10,551,689.86	-22,916.98	-24,070.7	-1,810,206.58	-3,614.96	-4,087.65

Working Capital (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Accounts Receivable Turnover	- -	4.05	4.39	10.35	17.38	31.06	24.11	- -	- -	- -	10.41	0.88	- -	- -	- -
Days Sales Outstanding	- -	90.11	83.22	35.28	21	11.75	15.14	- -	- -	- -	35.07	413.86	- -	- -	- -
Inventory Turnover	- -	1.51	2.59	3.99	15.52	225.51	42.62	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	242.42	140.8	91.58	23.52	1.62	8.56	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	-0.01	0.87	1	5.47	6.21	0.26	0.87	- -	- -	- -	- -	- -	1.47	- -
Accounts Payable Turnover Days	- -	-41,946.4	420.29	366.04	66.72	58.82	1,390.2	420.5	- -	- -	- -	- -	- -	247.82	- -
Cash Conversion Cycle	- -	42,278.92	-196.27	-239.18	-22.2	-45.45	-1,366.5	-420.5	- -	- -	- -	- -	- -	-247.82	- -
Inventory to Cash Days	- -	-152.31	-57.58	-56.29	-2.51	10.13	6.57	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,858,818	103	- -	1	1	- -
- Cash & Cash Equivalents	- -	- -	- -	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	-6	- -	1	1	1	- -	2,858,818	103	- -	1	1	- -
Total Capital	-8	-8	-17	-19	-28	-43	-44	-73	-74	-109	-135	-133	-132	-132	-131
Total Debt/Capital (%)	-3.48	-3.59	-2.36	-1.07	-0.63	-2.21	-1.74	-1.22	- -	-0.05	-0.09	-0.22	-0.29	-0.29	-0.3
Total Debt / EV	1.09	1.18	1.18	-0.04	-1.08	1.03	1.13	1.04	- -	- -	- -	0.7	0.4	0.42	1.14
EV/Sales	1.26	1.7	1.21	- -	- -	0.26	0.74	11.3	- -	151,108,312.78	2,609.06	122.99	697.61	0.92	0.29
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.31	1.95
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.31	1.95
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	10,646,336.55	412.18	0.56	- -	28.31	- -
EV/Free Cash Flow to Firm	- -	13.67	- -	- -	- -	1.82	- -	- -	- -	10,646,336.55	412.18	0.56	- -	28.31	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,858,818	103	- -	1	1	1
Diluted Enterprise Value	- -	- -	- -	-6	- -	1	1	1	- -	2,858,818	103	- -	1	1	1
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	745,454,542.22	46,052.64	16.39	8.3	7.84	- -
TTM Sales	- -	- -	- -	1	2	4	1	- -	- -	- -	- -	- -	- -	1	1
TTM EBITDA	-1	-1	-9	-3	-8	-11	-1	-29	- -	-3	-23	-3	- -	- -	- -
TTM Operating Income	-1	-1	-10	-4	-11	-15	-1	-29	- -	-3	-23	-3	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	-2	-3	-8	-1	- -	- -	- -	- -	- -	1	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	-2	-3	-3	1	- -	- -	- -	- -	- -	1	- -	- -	- -

Multiples (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-29,542,400.69	-382.39	-0.36	-6.56	18.05	-50.14
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.31	1.95
Enterprise Value	- -	- -	- -	-6	- -	1	1	1	- -	2,858,818	103	- -	1	1	- -
Low Price	- -	- -	- -	- -	- -	42,042.04	3,003	3,003	568.18	568.18	3,750	0.5	0.5	0.5	0.5
EV/Sales	1.26	1.7	1.21	- -	- -	0.26	0.74	11.3	- -	151,108,312.78	2,609.06	122.99	697.61	0.92	0.29
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.31	1.95
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.05	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-28,047.7	-4,320.99	-26.11	-3.16	17.18	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-350,981.64	-70,146.63	-570.3	-6.32	18.05	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.06	-0.31	-0.01	-0.32	1.8	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-26,205.25	-0.76	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8,938.31	-850.49	-0.41	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-111,851.66	-13,806.77	-8.93	-0.01	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.02	-0.06	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,328,534.07	-52.56	-0.09	-0.4	-0.41	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	794,236.1	-58,866.95	-41.3	-0.4	-0.39	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	9,938,864.93	-955,642.13	-902.07	-0.81	-0.41	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.77	-4.28	-0.01	-0.04	-0.04	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	151,108,309.89	2,606.08	37.52	420.37	0.59	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	51,541,300.82	2,918,780.31	16,318.45	420.37	0.56	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	644,974,494.4	47,383,283.4	356,455.78	840.74	0.59	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	115.17	212.45	3.75	42.04	0.06	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	-29,542,400.69	-382.39	-0.36	-6.56	18.05	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10,076,571.98	-428,271.65	-155.93	-6.56	17.18	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-126,095,612.89	-6,952,533.19	-3,406.05	-13.11	18.05	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.52	-31.17	-0.04	-0.66	1.8	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10,076,571.98	-428,271.65	-155.93	-6.56	17.18	-59.89
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-126,095,612.89	-6,952,533.19	-3,406.05	-13.11	18.05	-501.42
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.52	-31.17	-0.04	-0.66	1.8	-5.01
EV/Sales Average	1.26	1.7	1.21	- -	- -	0.26	0.74	11.3	- -	51,541,303.7	2,918,783.29	16,403.92	697.61	0.89	0.29
EV/Sales High	1.26	1.7	1.21	- -	- -	0.26	0.74	11.3	- -	644,974,497.28	47,383,286.38	356,541.25	1,117.98	0.92	0.29
EV/Sales Low	1.26	1.7	1.21	- -	- -	0.26	0.74	11.3	- -	118.06	215.43	89.22	319.28	0.39	0.29
EV/EBITDA Average	-0.46	-0.21	-0.04	1.75	0.02	-0.09	-0.92	-0.03	- -	-364,221.67	-5,107.29	-21.65	-5.24	27.44	1.95
EV/EBITDA High	-0.46	-0.21	-0.04	1.75	0.02	-0.09	-0.92	-0.03	- -	-4,557,775.49	-82,911.27	-470.48	-8.4	28.31	1.95
EV/EBITDA Low	-0.46	-0.21	-0.04	1.75	0.02	-0.09	-0.92	-0.03	- -	-0.83	-0.38	-0.12	-2.4	12.07	1.95
EV/EBIT Average	-0.46	-0.21	-0.04	1.35	0.01	-0.06	-0.61	-0.03	- -	-364,034.98	-5,106.87	-21.63	-5.24	27.44	1.95
EV/EBIT High	-0.46	-0.21	-0.04	1.35	0.01	-0.06	-0.61	-0.03	- -	-4,555,439.27	-82,904.54	-470.14	-8.4	28.31	1.95
EV/EBIT Low	-0.46	-0.21	-0.04	1.35	0.01	-0.06	-0.61	-0.03	- -	-0.83	-0.38	-0.12	-2.4	12.07	1.95
Last Price	- -	- -	- -	- -	- -	51,051.05	3,003	147,727.27	11,363.64	745,454,528	46,000	5	5	5	5
High Price	- -	- -	- -	- -	- -	9,009,009	69,069.07	58,522,728	22,727.27	3,181,818,112	836,363,648	47,500	10	5	50
Enterprise Value Average	- -	- -	- -	-6	- -	1	1	1	- -	975,110	115,301	55	1	1	- -
Enterprise Value High	- -	- -	- -	-6	- -	1	1	1	- -	12,202,273	1,871,782	1,193	2	1	- -
Enterprise Value Low	- -	- -	- -	-6	- -	1	1	1	- -	2	9	- -	- -	- -	- -

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.93	17.65	0.13	0.01	8.54	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	-698.11	-10,087.45	-100.99	-1.58	0.28	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	-698.47	-10,088.27	-101.06	-1.58	0.28	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9,065.48	-11,923.08	-83.29	-1.58	0.28	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9,053.05	-11,880.45	-83.29	-1.58	0.28	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9,065.48	-11,923.08	-83.29	-1.58	0.28	1.48
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9,053.05	-11,880.45	-83.29	-1.58	0.28	1.48
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	-25.23	-120.3	-13.95	-0.76	0.28	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	-25.23	-120.3	-13.95	-0.76	0.28	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.47	0.67	0.03	- -	0.46	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	-28,446.77	-60,576.36	-5,319.6	-1,122.09	-1,121.82	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	320.14	-875.18	-52.66	-12.36	-12.08	- -

Mike Lindell Media, Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)