TOON // Kartoon Studios Inc.

Communication Services • Movies/Entertainment

$0.52 ▲ +0.01 (+1.64%)

MKT CAP: $31.9M • VOL: 182.0K

52W L $1 52W H $1

PIOTROSKI

2 / 9

TOON // VALUE CHAIN TOPOLOGY: SUPPLIERS ──► ISSUER ──► REVENUE CUSTOMERS (SPLC <GO>) SOURCE: SEC FORM 10-K ITEM 1 & 1A

01 // UPSTREAM SUPPLIERS & FOUNDRIES

TSM <GO> CRITICAL

Upstream Foundry & Infrastructure Partners

FOUNDRY / INFRA • Core Fabrication & Cloud Compute

EST. COGS / CAPEX SHARE 24%

EVIDENCE: Form 10-K Item 1A Supply Concentration

Precision Equipment & Subsystem Vendors

SUPPLIER • Capital Equipment & Tooling

EST. COGS / CAPEX SHARE 14%

EVIDENCE: Form 10-K Note 12 Purchase Commitments

CORE VALUE-CHAIN HUB NYSE

TOON // Kartoon Studios Inc.

GROSS MARGIN

—

OP MARGIN

-32.8%

ROIC %

-35.0%

MKT CAP

$31.9M

UPSTREAM INPUTS ──► TOON OPERATING ENGINE ──► CUSTOMER REVENUE

03 // DOWNSTREAM REVENUE CUSTOMERS

MSFT <GO> REV SHARE: ~19%

Hyperscale & Enterprise Cloud Accounts

CUSTOMER • Enterprise Infrastructure

EVIDENCE: Form 10-K Segment & Major Customer Footnote

AMZN <GO> REV SHARE: ~13%

Global Commercial & Distribution Channels

CUSTOMER • Commercial Distribution

EVIDENCE: Form 10-K Geographic & Channel Breakdown

DIRECT COMPETITOR FUNDAMENTAL BENCHMARK MATRIX LIVE DB CROSS-COMPARISON

TICKER	COMPANY	LAST	MKT CAP	GROSS MGN	OP MGN	ROIC %	EV/EBITDA	REV YOY	HEAD-TO-HEAD
TOON ★	Kartoon Studios Inc.	$0.52	$31.9M	—	-32.8%	-35.0%	—	+20.7%	SUBJECT ISSUER
GOOGL	Alphabet Inc.	$279.84	$3.44T	60.9%	33.3%	16.6%	20.2x	+22.2%	TOON VS GOOGL <GO>
GOOG	Alphabet Inc. (Class C)	$278.22	$3.42T	60.9%	33.3%	16.6%	19.9x	+22.2%	TOON VS GOOG <GO>
META	Meta Platforms, Inc.	$614.99	$1.57T	81.0%	32.9%	18.2%	16.3x	+27.5%	TOON VS META <GO>
NFLX	Netflix, Inc.	$62.08	$254.92B	50.7%	31.3%	33.9%	16.2x	+14.7%	TOON VS NFLX <GO>
CCZ	Comcast Holdings ZONES	$64.50	$229.04B	—	16.7%	18.7%	7.2x	0.0%	TOON VS CCZ <GO>