Live National Hockey League Games

Pay & Specialty – Financial Summary 2010-2014

Table of Contents

Undertaking # Service Name Licensee Licensee Ultimate Owner Type Year
505424169 Live National Hockey League Games Breakaway PPV Corporation Breakaway PPV Holdings Corporation Pay-per-view Direct-to-Home 2013

Revenue ($)
2010 2011 Var % 2012 Var % 2013 Var % 2014 Var % CAGR (%)
Residential/bulk/smatv subscriber revenue 0 0 n/a 184 n/a 0 -100.00 n/a n/a
DTH revenue 0 0 n/a 0 n/a 0 n/a n/a n/a
Local advertising revenue 0 0 n/a 0 n/a 0 n/a n/a n/a
National advertising revenue 0 0 n/a 0 n/a 0 n/a n/a n/a
Other revenue 8,064,131 8,449 -99.90 0 -100.00 0 n/a n/a
Total Revenue 8,064,131 8,449 -99.90 184 -97.82 0 -100.00 n/a n/a

Expenses ($)
2010 2011 Var % 2012 Var % 2013 Var % 2014 Var % CAGR (%)
Programming and Production 7,660,923 0 -100.00 184 n/a 0 -100.00 n/a n/a
Technical 0 0 n/a 0 n/a 0 n/a n/a n/a
Sales and Promotion 0 0 n/a 0 n/a 0 n/a n/a n/a
Administration and General 403,208 8,449 -97.90 0 -100.00 0 n/a n/a n/a
Total Expenses 8,064,131 8,449 -99.90 184 -97.82 0 -100.00 n/a n/a

Performance ($)
2010 2011 Var % 2012 Var % 2013 Var % 2014 Var % CAGR (%)
Operating Income 0 0 0 0
Depreciation 0 0 n/a 0 n/a 0 n/a n/a n/a
P.B.I.T. 0 0 0 0
Interest Expense 0 0 n/a 0 n/a 0 n/a n/a
Adjustments - Gain (Loss) 0 0 n/a 0 n/a 0 n/a n/a
Pre-tax Profit 0 0 0 0

Canadian Programming Expenses ($)
2010 2011 Var % 2012 Var % 2013 Var % 2014 Var % CAGR (%)
Acquisition of rights 7,660,923 0 -100.00 184 n/a 0 -100.00 n/a n/a
Script & concept 0 0 n/a 0 n/a 0 n/a n/a n/a
Filler Programming + Program Production 0 0 n/a 0 n/a 0 n/a n/a n/a
Investment in Programming 0 0 n/a 0 n/a 0 n/a n/a n/a
Total Canadian Programming 7,660,923 0 -100.00 184 n/a 0 -100.00 n/a n/a
Canadian Programming/Revenue (%) 95.00 0.00 100.00 n/a

Staff ($)
2010 2011 Var % 2012 Var % 2013 Var % 2014 Var % CAGR (%)
Total Remuneration 87,603 0 -100.00 0 n/a 0 n/a n/a n/a
Total Staff Count 71 0 -100.00 0 n/a 0 n/a n/a
Avg Remuneration 1,234 n/a n/a n/a n/a n/a n/a n/a n/a

Subscribers
2010 2011 Var % 2012 Var % 2013 Var % 2014 Var % CAGR (%)
Subscribers 346,653 0 -100.00 0 n/a 0 n/a n/a n/a

Profitability (%)
2010 2011 Var % 2012 Var % 2013 Var % 2014 Var % CAGR (%)
Operating Margin 0.0 0.0 0.0 n/a
P.B.I.T. Margin 0.0 0.0 0.0 n/a
Pre-tax Margin 0.0 0.0 0.0 n/a
Date modified: