Enterprise Valuation

FS Period		FYE2021	FYE2022	FYE2023	Q2 2024
Market Capitalization Date		12/31/2021	12/31/2022	12/31/2023	06/30/2024
Market Capitalization		1,896	1,019	828	649
	Less: Cash and Equivalents	(189)	(61)	(21)	(134)
	Plus: Total Debt	6,755	6,455	6,160	6,154
	Plus: Leases	72	78	80	75
	Plus: Pension Liabilities	24	-	-	-
Enterprise Value		8,558	7,491	7,047	6,744
EBITDA		594	1,304	697	852
EV/EBITDA		14.4	5.7	10.1	7.9

 "Nothing else in the world... not all the armies... is so powerful as an idea whose time has come." - Victor Hugo

Apple Macintosh Classic II Restoration

Namco Class of 1981 cocktail table, scratch-built