SCREEN PROFITS REPORT
2020 · Jeremy Teicher · Jeremy Teicher | Alexi Pappas | Nick Kroll | Will Rowbotham | Nora May · 1 hr 25 min
In the Olympic Athlete Village, a young cross-country skier bonds with a volunteer doctor after her competition ends.
| Cast | Year | Salary | Inflation adjusted salary | Notes |
|---|---|---|---|---|
| Alexi Pappas | 2020 | $7,500 | $9,329 | (est) |
| Nick Kroll | 2020 | $25,000 | $31,095 | (est) |
| Gus Kenworthy | 2020 | $3,125 | $3,887 | (est) |
| Morgan Schild | 2020 | $2,000 | $2,488 | (est) |
Inflation-adjusted values are shown in 2025 dollars when CPI data is available.
| Category | Year | Reported | Inflation Adjusted |
|---|---|---|---|
| Domestic Domestic theatrical box office gross. | 2020 | $29,450 | $36,630 |
| International International theatrical box office gross. | 2020 | $0 | $0 |
| Worldwide Combined worldwide theatrical box office gross. | 2020 | $29,450 | $35,697 |
Estimated revenues and expenses for films based on currently imported reported and estimated fields. Inflation-adjusted values use the CPI table when direct adjusted values are not present in the export.
| Category | Year | Reported | Inflation Adjusted |
|---|---|---|---|
| Revenues | |||
| Theatrical Net Revenue Estimated distributor theatrical revenue using the year-based ScreenProfits finance model. | 2020 | $14,725 (est) | $18,315 (est) |
| Digital Rentals Estimated digital rental revenue from the year-based ScreenProfits finance model. | 2020 | $8,879 | $11,044 |
| Digital Purchases Estimated digital purchase revenue from the year-based ScreenProfits finance model. | 2020 | $5,858 | $7,286 |
| Physical Rentals Estimated physical rental revenue from the year-based ScreenProfits finance model. | 2020 | $540 | $672 |
| Physical Purchases Physical Purchases: DVD $879, BluRay $636 | 2020 | $1,515 | $1,884 |
| TV & Streaming Revenue Estimated ancillary TV and streaming revenue from the year-based ScreenProfits finance model. | 2020 | $5,314 (est) | $6,609 (est) |
| Total Revenues Total of the revenue streams currently available or derived in this ScreenProfits profitability view. | 2020 | $36,830 | $45,810 |
| Expenses | |||
| Budget Production budget. | 2020 | $250,000 | N/A |
| Print & Advertising (P&A) P&A Estimated using Machine Learning sourceSource: ML P&A estimate (peer+ridge)Machine-learned P&A estimate based on peer comps and regression inputs. Reestimate Prior Estimate | Covid Mult: 0.45 peak streaming like | Peer Count: 0 | Reg Box Pred: $134,318 | Reg Main Pred: $471,914 | 2020 | $80,000 (est) | $99,505 (est) |
| Participations Talent and producer participation payouts. Parsed from source context when available, otherwise estimated from the year-based ScreenProfits finance model. | 2020 | $0 (est) | $0 (est) |
| Residuals Residual and related distribution expense line. Parsed from source context when available, otherwise estimated from the year-based ScreenProfits finance model. | 2020 | $549 (est) | $683 (est) |
| Interest & Overhead Interest and overhead allocation. Parsed from source context when available, otherwise estimated from the year-based ScreenProfits finance model. | 2020 | $30,000 (est) | $37,315 (est) |
| Total Expenses Total of budget, P&A, participations, residuals, and interest/overhead in this ScreenProfits profitability view. | 2020 | $360,549 | $448,457 |
| Movie Net Profit or Loss Estimated movie net profit/loss from the current ScreenProfits revenue and expense model. | 2020 | $-323,718 | $-402,647 |
Related titles based on shared genres and franchise overlap.
Editorial posts linked to this movie will be highlighted here via the post-to-movie relationship table.
