Helios and Matheson Analytics Inc (HMNY)

[BobDoleYahoo]

OK, I did the numbers for May. Because new box office hits are released each month, and due to MoviePass' continuing changing of terms (i.e. allowing people to see the same movie twice, not allowing them etc.), I think the exact same ratios can't be used for every single month.

Since Mitch quoted only May, I did the numbers for May. The Calculated Monthly Deficit (Gross Loss) comes close to about $40 million as HMNY's SEC filing said.

To calculate the Cost of Revenue, there appears to be two ways. It may be more accurate to base it on the Total Monthly Ticket Expenses, but as per the FY 2017 and Q1 numbers, it could also be based off the revenue. I suspect that's because little changed between FY 2017 and Q1. However, starting in Q2 with the curbing of expenses, I think it changed in May.

To calculate Cost of Revenue, I did roughly 1.28-1.30 x the Total Monthly Ticket Expenses

Alternatively, you can also multiply the Monthly Sub Revenue by around 2.78 or so.

Obviously the numbers won't match up exactly, but should come close to each other.

https://photos.app.goo.gl/iSiiDaTi54H6MBBj6