The Movie Studio, Inc. Financial Ratios — MVES Stock

Profitability (USD)

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2022 Y	2023 Y
As of date	10/31/2004	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	06/30/2022	06/30/2023

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-743.64	-487.71	-613.43	-365.78	-511.81	-1,199.07	-2,611.63	-2,161.35	-2,850.37	-2,007.75	-5,295.89	-82.5	-17.67	-450.5	11,846.14
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.29
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	- -	- -	100	100	100	100	100	100
EBITDA Margin (%)	-2,521.53	-1,419.23	-6,310.96	-2,446.46	-3,882.83	-1,400.19	-829.94	- -	- -	-36.07	-959.6	-887.43	-103.67	-1,464.42	-756.33
Operating Margin (%)	-2,552.59	-1,477.03	-6,585.5	-2,547.2	-4,088.09	-1,425.79	-850.19	- -	- -	-36.89	-966.51	-887.43	-103.67	-2,365.2	-756.33
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-363.53	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-2,626.38	-1,883.58	-8,482.97	-2,693.13	-4,603.58	-1,640.64	-1,110.01	- -	- -	-50.29	-966.51	-892.5	-104.27	-13,061.86	8,364.34
Profit Margin (%)	-2,626.38	-1,883.58	-8,482.97	-2,693.13	-4,810.42	-1,640.64	-1,110.01	- -	- -	-50.29	-966.51	-892.49	-104.27	-13,061.86	8,364.34
Net Income to Common Margin (%)	-2,626.38	-1,883.58	-8,482.97	-2,693.13	-4,810.42	-1,640.64	-1,110.01	- -	- -	-50.29	-966.51	-892.49	-104.27	-13,061.86	8,364.34
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2022 Y	2023 Y
As of date	10/31/2004	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	06/30/2022	06/30/2023

Total Debt	1	- -	- -	1	1	1	1	- -	2	2	2	2	2	- -	- -
ST Debt	1	- -	- -	1	1	1	1	- -	2	2	2	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	- -	- -
Total Debt/EBITDA	-0.44	-0.2	-0.51	-0.9	-1.42	-2.08	-4.58	- -	-15.65	-20.38	-7.48	-5.74	-10.65	-1.47	-4.08
Net Debt/EBITDA	-0.28	-0.16	-0.5	-0.84	-1.42	-2.08	-4.58	- -	-15.65	-20.31	-7.48	-5.67	-10.61	-1.46	-3.91
Total Debt/EBIT	-0.44	-0.19	-0.49	-0.86	-1.35	-2.04	-4.47	- -	-15.32	-19.93	-7.43	-5.74	-10.65	-0.91	-4.08
Net Debt/EBIT	-0.27	-0.15	-0.48	-0.8	-1.34	-2.04	-4.47	- -	-15.32	-19.86	-7.42	-5.67	-10.61	-0.9	-3.91
EBITDA to Interest Expense	- -	- -	- -	- -	-7.53	-6.52	-3.19	-3.41	-3.65	-2.69	- -	- -	- -	-0.7	-0.65
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-7.59	-6.63	-3.21	-3.41	-3.65	-2.69	- -	- -	- -	-0.7	-0.65
EBIT to Interest Expense	- -	- -	- -	- -	-7.93	-6.64	-3.27	-3.47	-3.73	-2.75	- -	- -	- -	-1.13	-0.65
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-210.66	-238.2	-443.74	-757.92	-2,101.17	-12,548.9	-22,171.45	-122,240.21	-201,544.61	-92,612.91	-686,501.25	-1,288.49	-1,084.5	-1,365,360.57	-98,908.96
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.41	-18.74	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	235.9	171.17	- -	- -
Total Debt/Equity (%)	-111.28	-48.7	-57.79	-52.9	-49.45	-56.04	-56	- -	-83.76	-84.39	-100.06	-163.54	-208.62	-13.84	-23.15
Total Debt/Capital (%)	986.15	-138.84	-150.68	-112.33	-97.81	-127.49	-127.26	- -	-28.8	-29.91	-32.2	-22.41	-18.74	-2.23	-2.44
Total Debt/Total Assets (%)	185.02	96.43	225.98	352.34	907.81	6,300.22	11,298.46	- -	45,065.5	21,318.84	167,193.6	235.9	171.17	29,766.37	2,353.65
Net Debt to Equity	-69.65	-39.26	-56.4	-49.15	-49.41	-56.02	-56	- -	-83.76	-84.08	-100	-161.56	-207.96	-13.79	-22.17
Net Debt/Capital (%)	-229.53	-88.23	-141.9	-96.64	-97.67	-127.4	-127.25	- -	-28.8	-29.76	-32.17	-22.08	-18.67	-2.22	-2.33
EBITDA	-1	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	-1	-1	-1	-1	- -	- -	- -	- -	- -	- -	-4	- -	- -	- -
Operating Income (Loss)	-1	-1	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2022 Y	2023 Y
As of date	10/31/2004	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	06/30/2022	06/30/2023

Cash Ratio	0.26	0.06	0.01	0.03	- -	- -	- -	- -	- -	- -	- -	0.34	0.05	- -	0.01
Current Ratio	0.26	0.06	0.1	0.04	- -	- -	- -	- -	- -	- -	- -	0.34	1.17	- -	0.01
Quick Ratio	0.26	0.06	0.01	0.03	- -	- -	- -	- -	- -	- -	- -	0.34	1.17	- -	0.01
CFO/Avg Current Liab	-1	-0.67	-0.63	-0.21	-0.18	-0.18	-0.1	-0.06	-0.06	-0.03	-0.08	-0.26	-3.16	-0.25	-0.03
Common Equity/Total Assets	-210.66	-238.2	-443.74	-757.92	-2,101.17	-12,548.9	-22,171.45	-122,240.21	-201,544.61	-92,612.91	-686,501.25	-1,288.49	-1,084.5	-1,365,360.57	-98,908.96
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.41	-18.74	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	235.9	171.17	- -	- -
Total Debt/Equity (%)	-111.28	-48.7	-57.79	-52.9	-49.45	-56.04	-56	- -	-83.76	-84.39	-100.06	-163.54	-208.62	-13.84	-23.15
Total Debt/Capital (%)	986.15	-138.84	-150.68	-112.33	-97.81	-127.49	-127.26	- -	-28.8	-29.91	-32.2	-22.41	-18.74	-2.23	-2.44
Total Debt/Total Assets (%)	185.02	96.43	225.98	352.34	907.81	6,300.22	11,298.46	- -	45,065.5	21,318.84	167,193.6	235.9	171.17	29,766.37	2,353.65
CFO/Total Liabilities	-69.08	-82.55	-49.16	-20.03	-16.06	-16.16	-9.54	-5.73	-5.34	-2.76	-9.03	-16.48	-15.56	-13.14	-3.29
CFO/CapEx	-7.26	- -	-40.8	-17.04	-60.89	-34.76	-184.92	- -	- -	- -	- -	-0.08	-4.25	- -	- -
Altman's Z-Score	-30.77	-51.22	-61.09	-85.61	-193.12	-1,101.02	-1,730.06	-2,438.78	-4,081.08	-1,653.64	-12,359.9	-664.68	-122.45	-22,824.47	-1,530.34

Working Capital (USD)

API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2022 Y	2023 Y
As of date	10/31/2004	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	06/30/2022	06/30/2023

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.55	0.28	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	142.99	1,284.44	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2022 Y	2023 Y
As of date	10/31/2004	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	06/30/2022	06/30/2023

Market Capitalization	3	5	4	1	- -	- -	- -	1	1	2	1	39	- -	1	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	- -	- -	1	1	1	1	- -	2	2	2	2	2	- -	- -
Enterprise Value	4	6	4	2	1	2	1	1	3	4	3	41	2	1	- -
Total Capital	- -	- -	- -	-1	-1	-1	-1	-9	-7	-7	-7	-8	-8	-15	-14
Total Debt/Capital (%)	986.15	-138.84	-150.68	-112.33	-97.81	-127.49	-127.26	- -	-28.8	-29.91	-32.2	-22.41	-18.74	-2.23	-2.44
Total Debt / EV	0.16	0.04	0.12	0.29	0.68	0.61	0.79	- -	0.76	0.58	0.76	0.04	0.81	0.24	0.99
EV/Sales	68.39	77.99	278.45	75.54	81.08	47.62	47.96	- -	- -	12.73	94.21	1,185.55	13.59	91.28	31.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	163.81	4.35
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.21	- -	163.81	4.35
Diluted Market Cap	3	5	4	1	- -	- -	- -	1	1	2	1	39	- -	1	- -
Diluted Enterprise Value	4	6	4	2	1	2	1	1	3	4	3	41	2	1	- -
EV per Share	4,078.19	3,709.75	2,405.61	956.96	404.55	456.78	371.86	212.81	670.97	706.78	367.09	36.55	7.25	0.01	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-1	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	-1	-1	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	4	- -	- -	- -

Multiples (USD)

API ChatGPT

	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2022 Y	2023 Y
As of date	10/31/2004	10/31/2005	10/31/2006	10/31/2007	10/31/2008	10/31/2009	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	06/30/2022	06/30/2023

Price/Free Cash Flow	-6.11	-10.18	-7.06	-5.46	-0.54	-1.52	-0.5	-5	-5	-22.4	-3.46	10.74	-1.85	-3.37	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	4	6	4	2	1	2	1	1	3	4	3	41	2	1	- -
Low Price	750	1,750	1,500	625	50	50	20	25	27.5	75	37.5	35	0.52	- -	- -
EV/Sales	68.39	77.99	278.45	75.54	81.08	47.62	47.96	- -	- -	12.73	94.21	1,185.55	13.59	91.28	31.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-3.64	-4.17	-5.57	-4	-2.32	-1.73	-1.32	-2.36	-4.26	-6.72	-4.5	-236.98	-21.8	-0.9	- -
Price/Earnings High	-9.1	-7.26	-14.5	-9.75	-6.25	-7.15	-5.81	-69.17	-8.85	-13.25	-9.96	-545.12	-170.72	-1.88	- -
Price/Earnings Low	-0.48	-1.95	-2.05	-1.83	-0.21	-0.32	-0.23	-0.53	-0.65	-2.69	-1	-127.19	-0.94	-0.33	- -
Price/Book Value	-4.6	-10.51	-3.75	-1.04	-0.08	-0.22	-0.04	-0.07	-0.07	-0.17	-0.08	-4.08	-0.04	-0.07	- -
Price/Book Value Average	-7.5	-11.23	-7.45	-2.27	-0.88	-0.49	-0.2	-0.05	-0.08	-0.11	-0.15	-7.6	-0.33	-0.12	- -
Price/Book Value High	-18.74	-19.52	-19.41	-5.54	-2.36	-2.02	-0.86	-1.46	-0.16	-0.21	-0.33	-17.48	-2.55	-0.25	- -
Price/Book Value Low	-0.99	-5.26	-2.74	-1.04	-0.08	-0.09	-0.03	-0.01	-0.01	-0.04	-0.03	-4.08	-0.01	-0.04	- -
Price/Tangible Book Value	-4.58	-9.22	-3.61	-1.04	-0.08	-0.22	-0.04	-0.26	-0.27	-0.62	-0.31	-21.77	-0.24	-0.44	- -
Price/Tangible Book Value Average	-7.47	-9.84	-7.19	-2.27	-0.88	-0.49	-0.2	-0.18	-0.3	-0.39	-0.61	-40.56	-2.08	-0.75	- -
Price/Tangible Book Value High	-18.66	-17.12	-18.73	-5.53	-2.36	-2.02	-0.86	-5.28	-0.61	-0.76	-1.34	-93.29	-16.3	-1.57	- -
Price/Tangible Book Value Low	-0.98	-4.61	-2.64	-1.04	-0.08	-0.09	-0.03	-0.04	-0.05	-0.16	-0.13	-21.77	-0.09	-0.28	- -
Price/Sales	58.69	73.58	237.29	49.34	10.02	12.51	3.22	- -	- -	5.4	22.46	1,135.2	2.59	68.63	- -
Price/Sales Average	95.61	78.58	472.09	107.61	111.69	28.43	14.65	- -	- -	3.38	43.49	2,115.01	22.73	117.62	- -
Price/Sales High	238.96	136.66	1,229.84	262.48	300.63	117.28	64.48	- -	- -	6.67	96.24	4,865.15	178	245.1	- -
Price/Sales Low	12.58	36.79	173.62	49.34	10.02	5.21	2.58	- -	- -	1.35	9.62	1,135.2	0.98	43.42	- -
Price/Cash Flow	-5.27	-10.18	-6.89	-5.14	-0.53	-1.48	-0.5	-5	-5	-22.4	-3.46	-130.58	-1.42	-3.37	- -
Price/Cash Flow Average	-8.59	-10.87	-13.7	-11.22	-5.93	-3.36	-2.25	-3.41	-5.52	-14.01	-6.71	-243.28	-12.45	-5.77	- -
Price/Cash Flow High	-21.47	-18.9	-35.69	-27.37	-15.96	-13.86	-9.91	-100.04	-11.47	-27.62	-14.85	-559.62	-97.47	-12.02	- -
Price/Cash Flow Low	-1.13	-5.09	-5.04	-5.14	-0.53	-0.62	-0.4	-0.77	-0.85	-5.6	-1.48	-130.58	-0.54	-2.13	- -
Price/Free Cash Flow Average	-9.96	-10.87	-14.04	-11.92	-6.03	-3.46	-2.26	-3.41	-5.52	-14.01	-6.71	20.01	-16.28	-5.77	- -
Price/Free Cash Flow High	-24.89	-18.9	-36.59	-29.07	-16.22	-14.27	-9.96	-100.04	-11.47	-27.62	-14.85	46.02	-127.5	-12.02	- -
Price/Free Cash Flow Low	-1.31	-5.09	-5.16	-5.46	-0.54	-0.63	-0.4	-0.77	-0.85	-5.6	-1.48	10.74	-0.7	-2.13	- -
EV/Sales Average	105.31	82.99	513.25	133.82	182.75	63.54	59.39	- -	- -	10.71	115.24	2,165.36	33.74	140.28	31.3
EV/Sales High	248.65	141.07	1,271	288.68	371.69	152.4	109.22	- -	- -	13.99	167.99	4,915.49	189.01	267.75	31.3
EV/Sales Low	22.27	41.2	214.79	75.54	81.08	40.32	47.31	- -	- -	8.68	81.38	1,185.55	11.99	66.07	31.3
EV/EBITDA Average	-4.18	-5.85	-8.13	-5.47	-4.71	-4.54	-7.16	-4.5	-21.18	-29.68	-12.01	-244	-32.54	-9.58	-4.14
EV/EBITDA High	-9.86	-9.94	-20.14	-11.8	-9.57	-10.88	-13.16	-92.23	-27.12	-38.79	-17.51	-553.9	-182.32	-18.28	-4.14
EV/EBITDA Low	-0.88	-2.9	-3.4	-3.09	-2.09	-2.88	-5.7	-2.1	-16.5	-24.06	-8.48	-133.59	-11.57	-4.51	-4.14
EV/EBIT Average	-4.13	-5.62	-7.79	-5.25	-4.47	-4.46	-6.98	-4.42	-20.73	-29.03	-11.92	-244	-32.54	-5.93	-4.14
EV/EBIT High	-9.74	-9.55	-19.3	-11.33	-9.09	-10.69	-12.85	-90.47	-26.55	-37.93	-17.38	-553.9	-182.32	-11.32	-4.14
EV/EBIT Low	-0.87	-2.79	-3.26	-2.97	-1.98	-2.83	-5.57	-2.06	-16.15	-23.53	-8.42	-133.59	-11.57	-2.79	-4.14
Last Price	3,500	3,500	2,050	625	50	120	25	162.5	162.5	300	87.5	35	1.38	- -	- -
High Price	14,250	6,500	10,625	3,325	1,500	1,125	500	3,250	372.5	370	375	150	95	0.02	0.01
Enterprise Value Average	6	6	8	3	2	2	2	1	3	3	4	75	5	2	- -
Enterprise Value High	14	10	20	8	5	5	3	14	4	4	5	170	26	4	- -
Enterprise Value Low	1	3	3	2	1	1	1	- -	2	3	3	41	2	1	- -

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	216	215
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	218	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	218	- -
Revenue per Share	59.63	47.56	8.64	12.67	4.99	9.59	7.75	- -	- -	55.51	3.9	0.03	0.53	- -	- -
EBITDA per Share	-1,503.71	-675.05	-545.23	-309.91	-193.73	-134.31	-64.35	-35.78	-32.49	-20.02	-37.39	-0.27	-0.55	- -	- -
Operating Income per Share	-1,522.22	-702.54	-568.94	-322.67	-203.97	-136.76	-65.92	-36.48	-33.18	-20.48	-37.66	-0.27	-0.55	- -	- -
Basic EPS, GAAP	-1,566.23	-895.92	-732.87	-341.16	-240.02	-157.37	-86.07	-46.99	-42.09	-27.92	-37.66	-0.28	-0.56	-0.01	- -
Basic EPS from Cont Ops	-1,566.23	-895.92	-732.87	-341.16	-229.7	-157.37	-86.07	-46.99	-42.09	-27.92	-37.66	-0.28	-0.56	-0.01	- -
Diluted EPS, GAAP	-1,566.23	-895.92	-732.87	-341.16	-240.02	-157.37	-86.07	-46.99	-42.09	-27.92	-37.66	-0.28	-0.56	-0.01	- -
Diluted EPS from Cont Ops	-1,566.23	-895.92	-732.87	-341.16	-229.7	-157.37	-86.07	-46.99	-42.09	-27.92	-37.66	-0.28	-0.56	-0.01	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-663.8	-343.85	-297.71	-121.5	-93.99	-81.15	-50.46	-32.49	-32.49	-13.39	-25.25	-0.27	-0.97	- -	- -
Free Cash Flow per Basic Share	-755.18	-343.85	-305.01	-128.63	-95.54	-83.49	-50.73	-32.49	-32.49	-13.39	-25.25	-3.8	-1.2	- -	- -
Cash & Equivalents per Share	249.8	26.1	6.71	19.81	0.2	0.09	- -	- -	- -	1.5	0.17	0.02	0.02	- -	- -
Book Value per Share	-760.28	-332.92	-547.28	-600.14	-635.42	-555.69	-578.54	-2,231.32	-2,273.41	-1,773.18	-1,148.39	-8.58	-37.32	-0.07	- -
Tangible Book Value per Share	-763.46	-379.65	-567.19	-601.15	-636.11	-556.11	-578.84	-615.35	-607.19	-483.83	-279.59	-1.61	-5.83	-0.01	- -

The Movie Studio, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)