GAMERICA Holdings and Acquisitions Corp. Financial Ratios — VOIS

Profitability (USD)

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	09/30/2008	09/30/2009	09/30/2010	09/30/2011	09/30/2012	12/31/2012	12/31/2013	12/31/2014	12/31/2015

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-171.21	-532.97	2.73	-3,564.97	-144.46	-657.48	-162.78	-8,064.05	-1,732.14	-14,026.15	-474.6	-6,025.35	172.23	-470.28
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.27	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.12	- -
Gross Margin (%)	50	100	100	100	100	- -	100	100	- -	- -	- -	- -	41.7	99.83	100
EBITDA Margin (%)	-93,553.84	-1,824.62	-279	654.22	-468,772.73	- -	-15,053.9	-23,377.89	- -	- -	- -	- -	-186,400.86	-2,492.31	-21,303.25
Operating Margin (%)	-100,219.42	-1,864.12	-292.07	-337.05	-468,772.73	- -	-15,385.14	-29,422.17	- -	- -	- -	- -	-186,610.83	-2,494.88	-21,307.12
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	78,445.45	- -	- -	427,350.16	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,903,909.97	2,422.1	-30,161.6
Profit Margin (%)	-133,931.05	-1,863.85	-318.32	140.32	-1,187,622.73	- -	-15,885.64	-30,242.85	- -	- -	- -	- -	-1,903,909.97	2,422.1	-30,161.6
Net Income to Common Margin (%)	-133,931.05	-1,863.85	-318.32	140.32	-1,187,622.73	- -	-15,885.64	-30,242.85	- -	- -	- -	- -	-1,903,909.97	2,422.1	-30,161.6
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	09/30/2008	09/30/2009	09/30/2010	09/30/2011	09/30/2012	12/31/2012	12/31/2013	12/31/2014	12/31/2015

Total Debt	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.09	-0.09	-0.37	45.38	-5.48	-4.69	-0.06	-0.33	-0.02	-0.23	-0.12	-0.15	-0.18	-0.09	-0.08
Net Debt/EBITDA	1.13	-0.06	-0.33	44.1	-5.47	-2.43	0.1	-0.22	-0.02	-0.23	-0.12	-0.15	-0.16	-0.04	-0.08
Total Debt/EBIT	-0.09	-0.09	-0.35	-88.09	-5.48	-4.69	-0.06	-0.26	-0.02	-0.21	-0.12	-0.15	-0.18	-0.09	-0.08
Net Debt/EBIT	1.05	-0.06	-0.32	-85.61	-5.47	-2.43	0.1	-0.18	-0.02	-0.21	-0.12	-0.15	-0.16	-0.04	-0.08
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-28.24	-493.94	-19.7	-33.97	-106.07	-46.29	-1.61	-6.93
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	-34.87	-494.46	-19.7	-33.97	-106.07	-46.29	-1.61	-6.93
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	-35.54	-499.37	-21.31	-34.09	-106.08	-46.34	-1.61	-6.94
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1
Common Equity/Total Assets	-102.75	-1,359.76	-2,030.84	-22,880.79	-630,435.99	-1,061.48	-1,195.9	-3,855.31	-41,957.61	-207,637.34	-889,123.87	-314.27	-6,879.8	-841.92	-42,072.2
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	11.06	-29.19	-36.54	-70.13	-58.44	-80.36	-79.96	-752.89	-39.81	-10.43	-18.06	-17.85	-1.91	26.01	-17.08
Total Debt/Capital (%)	-6.67	-4.68	-9.62	-18.33	-19.34	-20.63	-2.13	-2.19	-1.06	-0.49	-0.47	-13.2	-1.71	-1.03	-1.32
Total Debt/Total Assets (%)	6.42	60.82	178.17	3,544.84	102,169.98	181.55	24.95	82.48	438.93	1,018.47	4,189.54	36.65	115.9	8.61	546.08
Net Debt to Equity	-133.99	-20.1	-33.41	-68.15	-58.38	-41.57	130.13	-501.86	-39.35	-10.38	-18.05	-17.82	-1.68	12.27	-16.83
Net Debt/Capital (%)	43.1	-3.18	-8.72	-17.72	-19.32	-9.71	3.28	-1.45	-1.04	-0.49	-0.47	-13.18	-1.5	-0.49	-1.3
EBITDA	-1	-1	-1	- -	- -	- -	-4	-1	-16	-1	-1	-1	-2	-3	-4
EBITDA-CapEx	-1	-1	-1	- -	- -	- -	-4	-1	-16	-1	-1	-1	-2	-3	-4
Operating Income (Loss)	-1	-1	-1	- -	- -	- -	-4	-1	-16	-1	-1	-1	-2	-3	-4

Liquidity (USD)

API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	09/30/2008	09/30/2009	09/30/2010	09/30/2011	09/30/2012	12/31/2012	12/31/2013	12/31/2014	12/31/2015

Cash Ratio	2.03	0.06	0.03	0.02	- -	0.27	0.5	0.25	- -	- -	- -	- -	- -	0.07	- -
Current Ratio	2.15	0.12	0.06	0.02	- -	0.31	0.56	0.25	- -	- -	- -	- -	0.02	1.49	0.03
Quick Ratio	2.03	0.1	0.03	0.02	- -	0.31	0.5	0.25	- -	- -	- -	- -	- -	0.07	- -
CFO/Avg Current Liab	- -	-1.89	-0.55	-0.14	-0.09	-0.17	-0.77	-0.52	-0.34	-0.05	-0.03	-0.16	-0.03	-0.08	-0.33
Common Equity/Total Assets	-102.75	-1,359.76	-2,030.84	-22,880.79	-630,435.99	-1,061.48	-1,195.9	-3,855.31	-41,957.61	-207,637.34	-889,123.87	-314.27	-6,879.8	-841.92	-42,072.2
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	11.06	-29.19	-36.54	-70.13	-58.44	-80.36	-79.96	-752.89	-39.81	-10.43	-18.06	-17.85	-1.91	26.01	-17.08
Total Debt/Capital (%)	-6.67	-4.68	-9.62	-18.33	-19.34	-20.63	-2.13	-2.19	-1.06	-0.49	-0.47	-13.2	-1.71	-1.03	-1.32
Total Debt/Total Assets (%)	6.42	60.82	178.17	3,544.84	102,169.98	181.55	24.95	82.48	438.93	1,018.47	4,189.54	36.65	115.9	8.61	546.08
CFO/Total Liabilities	-116.92	-176.99	-39.45	-14.84	-8.15	-16.61	-68.73	-116.65	-24.63	-3.77	-4.17	-13.23	-1.85	-57.63	-29.29
CFO/CapEx	-10.25	-246.16	-24.25	- -	- -	- -	-3.38	-2.22	-12.12	- -	- -	- -	- -	-326.67	- -
Altman's Z-Score	-3.34	-44.03	-49.7	-385.36	-11,622.92	-20.83	-39.87	-166.49	-4,984.36	-3,920.76	-13,895.96	-15.81	-190.54	-14.68	-845.63

Working Capital (USD)

API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	09/30/2008	09/30/2009	09/30/2010	09/30/2011	09/30/2012	12/31/2012	12/31/2013	12/31/2014	12/31/2015

Accounts Receivable Turnover	- -	7.55	31.34	2.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	48.32	11.65	154	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.14
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	221,832.52	822,325.07	2,652.76
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-221,832.52	-822,325.07	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	09/30/2008	09/30/2009	09/30/2010	09/30/2011	09/30/2012	12/31/2012	12/31/2013	12/31/2014	12/31/2015

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	1	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-1	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	-1	-2	-3	-3	-3	-3	-11	-12	-29	-29	-31	-1	-23	-21	-27
Total Debt/Capital (%)	-6.67	-4.68	-9.62	-18.33	-19.34	-20.63	-2.13	-2.19	-1.06	-0.49	-0.47	-13.2	-1.71	-1.03	-1.32
Total Debt / EV	-0.08	1.45	1.09	1.03	1	1.93	-0.67	1.23	0.76	0.86	0.78	0.48	1.14	1.78	0.99
EV/Sales	- -	1.17	0.93	288.54	25,656.68	- -	112.67	63.03	- -	- -	- -	- -	297.84	1.2	17.75
EV/EBITDA	- -	- -	- -	44.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.2	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.2	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	-1	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	3,003,278	110,909.5	66,116.17	21,041.62	8,101.83	2,313.78	21.03	0.17	0.15
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-1	-1	-1	- -	- -	- -	-4	-1	-16	-1	-1	-1	-2	-3	-4
TTM Operating Income	-1	-1	-1	- -	- -	- -	-4	-1	-16	-1	-1	-1	-2	-3	-4
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -

Multiples (USD)

API ChatGPT

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2012 Y	2013 Y	2014 Y	2015 Y
As of date	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	09/30/2008	09/30/2009	09/30/2010	09/30/2011	09/30/2012	12/31/2012	12/31/2013	12/31/2014	12/31/2015

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	-0.05	-0.17	-0.53	-0.45	-1.23	-0.98	- -	-0.01	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-1	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Low Price	- -	1,212,121.2	303,030.3	136,363.64	15,454.55	18,181.82	34,000	4,000	6,000	1,600	100	100	0.01	- -	- -
EV/Sales	- -	1.17	0.93	288.54	25,656.68	- -	112.67	63.03	- -	- -	- -	- -	297.84	1.2	17.75
EV/EBITDA	- -	- -	- -	44.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	-0.04	-0.04	-0.01	-0.08	-0.03	-0.19	-0.08	0.01	-0.01
Price/Earnings High	- -	- -	- -	- -	- -	- -	-0.1	-0.17	-0.03	-0.27	-0.06	-0.36	-0.89	0.03	-0.02
Price/Earnings Low	- -	- -	- -	- -	- -	- -	-0.01	-0.01	- -	-0.02	- -	-0.01	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.13	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	-0.02	- -	-0.01	- -	- -	-0.15	-0.08	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	-0.04	-0.01	-0.02	-0.01	- -	-0.27	-0.85	- -	-0.01
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.01	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-0.07	-0.17	-0.12	-0.02	-0.05	-0.19	- -	0.01	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-0.34	-0.19	-0.23	-0.04	-0.05	-0.22	-0.09	0.02	-0.02
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-0.86	-0.78	-0.59	-0.14	-0.09	-0.42	-0.96	0.1	-0.07
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-0.07	-0.03	-0.04	-0.01	- -	-0.02	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	1.28	11.37	- -	- -	- -	- -	0.4	0.09	0.12
Price/Sales Average	- -	- -	- -	- -	- -	- -	6.6	13.02	- -	- -	- -	- -	1,612.93	0.17	1.62
Price/Sales High	- -	- -	- -	- -	- -	- -	16.58	52.29	- -	- -	- -	- -	16,991.92	0.83	7.04
Price/Sales Low	- -	- -	- -	- -	- -	- -	1.28	2.27	- -	- -	- -	- -	0.2	0.03	0.01
Price/Cash Flow	- -	- -	- -	- -	- -	- -	-0.04	-0.09	-0.48	-0.45	-1.23	-0.98	- -	-0.01	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	-0.2	-0.11	-0.92	-1.03	-1.17	-1.13	-4.83	-0.02	-0.05
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	-0.5	-0.43	-2.36	-3.63	-2.05	-2.11	-50.91	-0.09	-0.23
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	-0.04	-0.02	-0.18	-0.24	-0.07	-0.08	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-0.28	-0.2	-1	-1.03	-1.17	-1.13	-4.83	-0.02	-0.05
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-0.71	-0.78	-2.57	-3.63	-2.05	-2.11	-50.91	-0.09	-0.23
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-0.05	-0.03	-0.19	-0.24	-0.07	-0.08	- -	- -	- -
EV/Sales Average	- -	1.17	0.93	288.54	25,656.68	- -	644.85	64.69	- -	- -	- -	- -	1,910.37	1.28	19.25
EV/Sales High	- -	1.17	0.93	288.54	25,656.68	- -	1.7	103.96	- -	- -	- -	- -	17,289.36	1.94	24.67
EV/Sales Low	- -	1.17	0.93	288.54	25,656.68	- -	112.67	53.94	- -	- -	- -	- -	297.64	1.14	17.64
EV/EBITDA Average	1.13	-0.06	-0.33	44.1	-5.47	-2.43	0.06	-0.28	-0.03	-0.31	-0.15	-0.35	-1.02	-0.05	-0.09
EV/EBITDA High	1.13	-0.06	-0.33	44.1	-5.47	-2.43	-0.01	-0.44	-0.05	-0.53	-0.18	-0.51	-9.28	-0.08	-0.12
EV/EBITDA Low	1.13	-0.06	-0.33	44.1	-5.47	-2.43	0.09	-0.23	-0.02	-0.25	-0.12	-0.17	-0.16	-0.05	-0.08
EV/EBIT Average	1.05	-0.06	-0.32	-85.61	-5.47	-2.43	0.05	-0.22	-0.03	-0.29	-0.15	-0.35	-1.02	-0.05	-0.09
EV/EBIT High	1.05	-0.06	-0.32	-85.61	-5.47	-2.43	-0.01	-0.35	-0.05	-0.49	-0.18	-0.51	-9.26	-0.08	-0.12
EV/EBIT Low	1.05	-0.06	-0.32	-85.61	-5.47	-2.43	0.09	-0.18	-0.02	-0.23	-0.12	-0.17	-0.16	-0.05	-0.08
Last Price	- -	1,575,757.6	606,060.6	181,818.18	24,242.43	300,000	34,000	20,000	16,400	3,000	1,800	1,200	0.03	0.01	- -
High Price	- -	2,393,939.36	2,272,727.2	1,121,212.16	303,030.3	302,000	442,000	92,000	80,000	24,000	3,000	2,600	1,200	0.12	0.06
Enterprise Value Average	-1	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	2	- -	- -
Enterprise Value High	-1	- -	- -	- -	1	- -	- -	- -	1	- -	- -	- -	20	- -	- -
Enterprise Value Low	-1	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	4
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2
Revenue per Share	- -	- -	- -	- -	- -	- -	26,656	1,759.5	- -	- -	- -	- -	0.07	0.14	0.01
EBITDA per Share	- -	- -	- -	- -	- -	- -	-4,012,767	-411,334	-2,649,813.83	-79,350.88	-52,248.57	-7,215.27	-131.64	-3.59	-1.75
Operating Income per Share	- -	- -	- -	- -	- -	- -	-4,101,064	-517,683	-2,678,969.67	-85,814.75	-52,426.09	-7,216.02	-131.79	-3.59	-1.75
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	-4,234,477	-532,123	-2,684,334.33	-89,841.88	-53,964.09	-7,284.05	-1,344.58	3.48	-2.48
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	-4,234,477	-532,123	-2,684,334.33	-89,841.88	-53,964.09	-7,284.05	-1,344.58	3.48	-2.48
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	-4,234,477	-532,123	-2,684,334.33	-89,841.88	-53,964.09	-7,284.05	-1,344.58	3.48	-2.48
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	-4,234,477	-532,123	-2,684,334.33	-89,841.88	-53,964.09	-7,284.05	-1,344.58	3.48	-2.48
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	-880,905	-214,018	-33,937	-6,612.75	-1,461.26	-1,229.76	-23.57	-1.37	-0.26
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	-1,141,297	-310,618	-36,737	-6,612.75	-1,461.26	-1,229.76	-23.57	-1.38	-0.26
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	640,486	45,473.5	578.17	83.38	2.52	1.6	2.88	0.16	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	-11,682,616	-6,374,776	-4,807,712.83	-3,695,166	-1,337,938.13	-9,562.97	-1,417.89	-29.98	-11.15
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	-516,005	-118,623.5	-134,630.83	-174,066.88	-34,903.96	-6,249.76	-1,253.17	1.16	-0.85

GAMERICA Holdings and Acquisitions Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)