Music Licensing, Inc.

SONG

SONGMusic Licensing, Inc. US flag

Other OTC

0.00

USD

- -

3.00Market Cap

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	- -
Return on Assets (%)	- -	- -	139.72
Return on Capital (%)	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -
Gross Margin (%)	100	- -	100
EBITDA Margin (%)	-935.06	- -	98.8
Operating Margin (%)	-935.06	- -	98.8
Incremental Operating Margin (%)	- -	-935.06	98.8
Pretax Margin (%)	-1,062.16	- -	4.37
Profit Margin (%)	-1,062.16	- -	4.37
Net Income to Common Margin (%)	-1,062.16	- -	4.37
Effective Tax Rate (%)	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Total Debt	- -	- -	12
ST Debt	- -	- -	- -
LT Debt	- -	- -	12
Total Debt/EBITDA	- -	- -	0.01
Net Debt/EBITDA	0.93	- -	0.01
Total Debt/EBIT	- -	- -	0.01
Net Debt/EBIT	0.93	- -	0.01
EBITDA to Interest Expense	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -
Interest Expense	- -	- -	- -
Common Equity/Total Assets	-101.58	-299.83	52.14
Long-Term Debt/Equity (%)	- -	- -	24.83
Long-Term Debt/Capital (%)	- -	- -	27.48
Long-Term Debt/Total Assets (%)	- -	- -	19.76
Total Debt/Equity (%)	- -	- -	24.83
Total Debt/Capital (%)	- -	- -	27.48
Total Debt/Total Assets (%)	- -	- -	19.76
Net Debt to Equity	-1,719.18	-0.03	24.82
Net Debt/Capital (%)	43.92	0.01	27.48
EBITDA	- -	- -	1,040
EBITDA-CapEx	- -	- -	1,040
Operating Income (Loss)	- -	- -	1,040

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.83	0.01	- -
Current Ratio	0.83	0.01	142.68
Quick Ratio	0.83	0.01	142.68
CFO/Avg Current Liab	- -	0.63	0.44
Common Equity/Total Assets	-101.58	-299.83	52.14
Long-Term Debt/Equity (%)	- -	- -	24.83
Long-Term Debt/Capital (%)	- -	- -	27.48
Long-Term Debt/Total Assets (%)	- -	- -	19.76
Total Debt/Equity (%)	- -	- -	24.83
Total Debt/Capital (%)	- -	- -	27.48
Total Debt/Total Assets (%)	- -	- -	19.76
CFO/Total Liabilities	-102.94	100	0.89
CFO/CapEx	- -	- -	0.7
Altman's Z-Score	107,616,793.12	465,182,541	259,536.38

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	- -	35.95
Days Sales Outstanding	- -	- -	10.15
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

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	37,750,000	75,000,000	5,500,000
- Cash & Cash Equivalents	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -
+ Total Debt	- -	- -	12
Enterprise Value	37,750,000	75,000,000	5,500,012
Total Capital	- -	-11	45
Total Debt/Capital (%)	- -	- -	27.48
Total Debt / EV	- -	- -	- -
EV/Sales	1,878,016,010.37	- -	5,226.78
EV/EBITDA	- -	- -	5,290.17
EV/EBIT	- -	- -	5,290.17
EV/Cash Flow to Firm	- -	- -	48,816,532.86
EV/Free Cash Flow to Firm	- -	- -	20,171,169.62
Diluted Market Cap	37,750,000	75,000,000	5,500,000
Diluted Enterprise Value	37,750,000	75,000,000	5,500,012
EV per Share	18,874,999,912,227.5	37,499,999,999,502	500,001,118,919.09
TTM Sales	- -	- -	1,052
TTM EBITDA	- -	- -	1,040
TTM Operating Income	- -	- -	1,040
TTM Cash Flow to Firm	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	-174,239,347.17	775,338,047.39	20,171,124.49
EV/EBIT	- -	- -	5,290.17
Enterprise Value	37,750,000	75,000,000	5,500,012
Low Price	17,500,000,000,000	8,125,000,000,000	375,000,000,000
EV/Sales	1,878,016,010.37	- -	5,226.78
EV/EBITDA	- -	- -	5,290.17
Price/Earnings	- -	- -	119,478.5
Price/Earnings Average	-473,186,058.94	- -	5,834,577.58
Price/Earnings High	-1,112,391,336.93	- -	32,916,326.58
Price/Earnings Low	-163,931,354.92	- -	89,608.87
Price/Book Value	-168,406,495.36	-6,954,711.01	169,308.81
Price/Book Value Average	-450,691,989.33	-10,394,098.36	8,267,976.07
Price/Book Value High	-1,059,511,063.53	-111,159,464.38	46,644,576.48
Price/Book Value Low	-156,138,472.52	-1,506,854.05	126,981.61
Price/Tangible Book Value	-1,080,918,566.03	-783,404,362	120,023.39
Price/Tangible Book Value Average	-2,892,770,482.42	-1,170,829,669.06	5,861,186.4
Price/Tangible Book Value High	-6,800,481,044.55	-12,521,413,052.56	33,066,442.79
Price/Tangible Book Value Low	-1,002,176,153.93	-169,737,611.77	90,017.54
Price/Sales	1,878,016,019.1	- -	5,226.77
Price/Sales Average	5,025,974,644.45	- -	255,242.66
Price/Sales High	11,815,332,570.52	- -	1,439,975.86
Price/Sales Low	1,741,206,905.13	- -	3,920.08
Price/Cash Flow	-174,239,347.17	775,338,047.39	48,816,423.62
Price/Cash Flow Average	-466,301,954.84	1,158,774,233.93	2,383,886,744.45
Price/Cash Flow High	-1,096,207,813.31	12,392,486,457.43	13,448,924,707.32
Price/Cash Flow Low	-161,546,414.59	167,989,910.27	36,612,317.72
Price/Free Cash Flow Average	-466,301,954.84	1,158,774,233.93	985,030,707.19
Price/Free Cash Flow High	-1,096,207,813.31	12,392,486,457.43	5,557,144,795.67
Price/Free Cash Flow Low	-161,546,414.59	167,989,910.27	15,128,343.36
EV/Sales Average	5,025,974,635.71	- -	255,242.67
EV/Sales High	11,815,332,561.79	- -	1,439,975.87
EV/Sales Low	1,741,206,896.4	- -	3,920.09
EV/EBITDA Average	-537,504,076.23	- -	258,338.17
EV/EBITDA High	-1,263,593,606.08	- -	1,457,439.4
EV/EBITDA Low	-186,213,793.78	- -	3,967.63
EV/EBIT Average	-537,504,076.23	- -	258,338.17
EV/EBIT High	-1,263,593,606.08	- -	1,457,439.4
EV/EBIT Low	-186,213,793.78	- -	3,967.63
Last Price	18,875,000,000,000	37,500,000,000,000	500,000,000,000
High Price	118,750,000,000,000	599,375,000,000,000	137,750,000,000,000
Enterprise Value Average	101,027,116	112,090,549	268,585,380
Enterprise Value High	237,500,000	1,198,750,000	1,515,250,012
Enterprise Value Low	35,000,000	16,250,000	4,125,012

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	- -
Return on Assets (%)	- -	- -	139.72
Return on Capital (%)	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -
Gross Margin (%)	100	- -	100
EBITDA Margin (%)	-935.06	- -	98.8
Operating Margin (%)	-935.06	- -	98.8
Incremental Operating Margin (%)	- -	-935.06	98.8
Pretax Margin (%)	-1,062.16	- -	4.37
Profit Margin (%)	-1,062.16	- -	4.37
Net Income to Common Margin (%)	-1,062.16	- -	4.37
Effective Tax Rate (%)	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Total Debt	- -	- -	12
ST Debt	- -	- -	- -
LT Debt	- -	- -	12
Total Debt/EBITDA	- -	- -	0.01
Net Debt/EBITDA	0.93	- -	0.01
Total Debt/EBIT	- -	- -	0.01
Net Debt/EBIT	0.93	- -	0.01
EBITDA to Interest Expense	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -
Interest Expense	- -	- -	- -
Common Equity/Total Assets	-101.58	-299.83	52.14
Long-Term Debt/Equity (%)	- -	- -	24.83
Long-Term Debt/Capital (%)	- -	- -	27.48
Long-Term Debt/Total Assets (%)	- -	- -	19.76
Total Debt/Equity (%)	- -	- -	24.83
Total Debt/Capital (%)	- -	- -	27.48
Total Debt/Total Assets (%)	- -	- -	19.76
Net Debt to Equity	-1,719.18	-0.03	24.82
Net Debt/Capital (%)	43.92	0.01	27.48
EBITDA	- -	- -	1,040
EBITDA-CapEx	- -	- -	1,040
Operating Income (Loss)	- -	- -	1,040

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.83	0.01	- -
Current Ratio	0.83	0.01	142.68
Quick Ratio	0.83	0.01	142.68
CFO/Avg Current Liab	- -	0.63	0.44
Common Equity/Total Assets	-101.58	-299.83	52.14
Long-Term Debt/Equity (%)	- -	- -	24.83
Long-Term Debt/Capital (%)	- -	- -	27.48
Long-Term Debt/Total Assets (%)	- -	- -	19.76
Total Debt/Equity (%)	- -	- -	24.83
Total Debt/Capital (%)	- -	- -	27.48
Total Debt/Total Assets (%)	- -	- -	19.76
CFO/Total Liabilities	-102.94	100	0.89
CFO/CapEx	- -	- -	0.7
Altman's Z-Score	107,616,793.12	465,182,541	259,536.38

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	- -	35.95
Days Sales Outstanding	- -	- -	10.15
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

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	37,750,000	75,000,000	5,500,000
- Cash & Cash Equivalents	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -
+ Total Debt	- -	- -	12
Enterprise Value	37,750,000	75,000,000	5,500,012
Total Capital	- -	-11	45
Total Debt/Capital (%)	- -	- -	27.48
Total Debt / EV	- -	- -	- -
EV/Sales	1,878,016,010.37	- -	5,226.78
EV/EBITDA	- -	- -	5,290.17
EV/EBIT	- -	- -	5,290.17
EV/Cash Flow to Firm	- -	- -	48,816,532.86
EV/Free Cash Flow to Firm	- -	- -	20,171,169.62
Diluted Market Cap	37,750,000	75,000,000	5,500,000
Diluted Enterprise Value	37,750,000	75,000,000	5,500,012
EV per Share	18,874,999,912,227.5	37,499,999,999,502	500,001,118,919.09
TTM Sales	- -	- -	1,052
TTM EBITDA	- -	- -	1,040
TTM Operating Income	- -	- -	1,040
TTM Cash Flow to Firm	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y
As of date	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	-174,239,347.17	775,338,047.39	20,171,124.49
EV/EBIT	- -	- -	5,290.17
Enterprise Value	37,750,000	75,000,000	5,500,012
Low Price	17,500,000,000,000	8,125,000,000,000	375,000,000,000
EV/Sales	1,878,016,010.37	- -	5,226.78
EV/EBITDA	- -	- -	5,290.17
Price/Earnings	- -	- -	119,478.5
Price/Earnings Average	-473,186,058.94	- -	5,834,577.58
Price/Earnings High	-1,112,391,336.93	- -	32,916,326.58
Price/Earnings Low	-163,931,354.92	- -	89,608.87
Price/Book Value	-168,406,495.36	-6,954,711.01	169,308.81
Price/Book Value Average	-450,691,989.33	-10,394,098.36	8,267,976.07
Price/Book Value High	-1,059,511,063.53	-111,159,464.38	46,644,576.48
Price/Book Value Low	-156,138,472.52	-1,506,854.05	126,981.61
Price/Tangible Book Value	-1,080,918,566.03	-783,404,362	120,023.39
Price/Tangible Book Value Average	-2,892,770,482.42	-1,170,829,669.06	5,861,186.4
Price/Tangible Book Value High	-6,800,481,044.55	-12,521,413,052.56	33,066,442.79
Price/Tangible Book Value Low	-1,002,176,153.93	-169,737,611.77	90,017.54
Price/Sales	1,878,016,019.1	- -	5,226.77
Price/Sales Average	5,025,974,644.45	- -	255,242.66
Price/Sales High	11,815,332,570.52	- -	1,439,975.86
Price/Sales Low	1,741,206,905.13	- -	3,920.08
Price/Cash Flow	-174,239,347.17	775,338,047.39	48,816,423.62
Price/Cash Flow Average	-466,301,954.84	1,158,774,233.93	2,383,886,744.45
Price/Cash Flow High	-1,096,207,813.31	12,392,486,457.43	13,448,924,707.32
Price/Cash Flow Low	-161,546,414.59	167,989,910.27	36,612,317.72
Price/Free Cash Flow Average	-466,301,954.84	1,158,774,233.93	985,030,707.19
Price/Free Cash Flow High	-1,096,207,813.31	12,392,486,457.43	5,557,144,795.67
Price/Free Cash Flow Low	-161,546,414.59	167,989,910.27	15,128,343.36
EV/Sales Average	5,025,974,635.71	- -	255,242.67
EV/Sales High	11,815,332,561.79	- -	1,439,975.87
EV/Sales Low	1,741,206,896.4	- -	3,920.09
EV/EBITDA Average	-537,504,076.23	- -	258,338.17
EV/EBITDA High	-1,263,593,606.08	- -	1,457,439.4
EV/EBITDA Low	-186,213,793.78	- -	3,967.63
EV/EBIT Average	-537,504,076.23	- -	258,338.17
EV/EBIT High	-1,263,593,606.08	- -	1,457,439.4
EV/EBIT Low	-186,213,793.78	- -	3,967.63
Last Price	18,875,000,000,000	37,500,000,000,000	500,000,000,000
High Price	118,750,000,000,000	599,375,000,000,000	137,750,000,000,000
Enterprise Value Average	101,027,116	112,090,549	268,585,380
Enterprise Value High	237,500,000	1,198,750,000	1,515,250,012
Enterprise Value Low	35,000,000	16,250,000	4,125,012

Shares Outstanding	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -
Revenue per Share	10,050.5	- -	95,661,326.18
EBITDA per Share	-93,978	- -	94,515,079.73
Operating Income per Share	-93,978	- -	94,515,079.73
Basic EPS, GAAP	-106,752	- -	4,184,853.36
Basic EPS from Cont Ops	-106,752	- -	4,184,853.55
Diluted EPS, GAAP	-106,752	- -	4,184,853.36
Diluted EPS from Cont Ops	-106,752	- -	4,184,853.55
Dividend per Share	- -	- -	- -
Cash Flow per Share	-108,328	48,366	10,242.45
Free Cash Flow per Basic Share	-108,328	48,366	-4,303
Cash & Equivalents per Share	87,772.5	498	37.73
Book Value per Share	-112,080	-5,392,028.5	2,953,183.64
Tangible Book Value per Share	-17,462	-47,868	4,165,854.82

Music Licensing, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)