Versant Media Group, Inc. Class A Common Stock When-Issued

REVENUE

Revenue Growth (1Y)

Revenue Growth (5Y)

Revenue Growth (10Y)

Cost of Revenue

Cost of Revenue Growth (1Y)

Cost of Revenue Growth (5Y)

Cost of Revenue Growth (10Y)

Gross Profit

Gross Profit Growth (1Y)

Gross Profit Growth (5Y)

Gross Profit Growth (10Y)

Operating Expenses

Operating Expenses Growth (1Y)

Operating Expenses Growth (5Y)

Operating Expenses Growth (10Y)

Sell General Administrative

Research and Development

Other Income Expenses

EBITDA

EBITDA Growth (1Y)

EBITDA Growth (5Y)

EBITDA Growth (10Y)

Depreciation and Amortization

Operating Income

Operating Income Growth (1Y)

Operating Income Growth (5Y)

Operating Income Growth (10Y)

Interest Expense

Pre Tax Income

Tax Provision

NET INCOME

Net Income Growth (1Y)

Net Income Growth (5Y)

Net Income Growth (10Y)

Basic EPS

Diluted EPS

Basic Average Shares

Diluted Average Shares