Genius Brands International Inc (GNUS)

[rickn23]

My numbers wouldn't do you any good. There is more than an order of magnitude between low and high. The company runs a loss on the low end, and makes a profit of about $1.33 a share (fully diluted), on the high end.

My assumptions on the low end have the company getting about $3 million from Netflix for season 2 of "Llama Llama", paying nothing or nearly nothing for retaining season 1, merchandising is low for "Llama Llama" and "Rainbow Rangers" is a complete dud (low broadcast revenue and no merchandising and low DVD/VOD revenue).

I'm guessing expenses would be about $10 million. About $6 million for overhead, $1.6 million for season 2 of "Llama Llama", and $2.6 million for season 1 of "Rainbow Rangers".

On the high end, I have revenue of $3 million for season 2 of "Llama Llama" (Netflix VOD rights), about $4.4 million for season 1 (also Netflix), DVD revenue of $15 million (selling about 1 million sets), and merchandising revenue of about $0.5 million. For "Rainbow Rangers, negligible broadcast revenue (Nickelodeon Jr.), about $15 million for DVD/VOD revenue and $5 million for merchandising.