Net Savings Link Inc. (NSAV) Financials Nov 14, 2014, 4:01 p.m.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Net Savings Link Inc.
Fiscal year is December-November. All values USD millions. 2009 2010 2011 2012 2013 5-year trend
Sales/Revenue 0 0 5,032 101,968 17,132
Cost of Goods Sold (COGS) incl. D&A 0 0 13,221 - 24,342
COGS excluding D&A 0 0 0 - 0
Depreciation & Amortization Expense 0 0 13,221 28,270 24,342
Depreciation 0 0 7,329 12,557 12,557
Amortization of Intangibles 0 0 5,892 15,713 11,785
Gross Income 0 0 (8,189) - (7,210)
2009 2010 2011 2012 2013 5-year trend
SG&A Expense 20,775 228,521 674,477 1.03M 309,816
Research & Development 0 0 0 0 0
Other SG&A 20,775 228,521 674,477 1.03M 309,816
Other Operating Expense 0 0 0 0 0
Unusual Expense 0 0 632,667 (11,686) 183,534
EBIT after Unusual Expense 0 0 (632,667) 11,686 (183,534)
Non Operating Income/Expense 0 113,453 1,350 0 0
Non-Operating Interest Income - - - - -
Equity in Affiliates (Pretax) - - - 0 0
Interest Expense 0 0 981,112 303,702 127,129
Gross Interest Expense 0 0 981,112 303,702 127,129
Interest Capitalized 0 0 0 0 0
Pretax Income (20,775) (115,068) (2.3M) (1.25M) (627,689)
Income Tax 0 0 0 0 0
Income Tax - Current Domestic 0 0 0 0 0
Income Tax - Current Foreign 0 0 0 0 0
Income Tax - Deferred Domestic 0 0 0 0 0
Income Tax - Deferred Foreign 0 0 0 0 0
Income Tax Credits 0 0 0 0 0
Equity in Affiliates 0 0 0 0 0
Other After Tax Income (Expense) 0 0 0 0 0
Consolidated Net Income (20,775) (115,068) (2.3M) (1.25M) (627,689)
Minority Interest Expense 0 0 0 0 0
Net Income (20,775) (115,068) (2.3M) (1.25M) (627,689)
Extraordinaries & Discontinued Operations 0 0 0 0 0
Extra Items & Gain/Loss Sale Of Assets 0 0 0 0 0
Cumulative Effect - Accounting Chg 0 0 0 0 0
Discontinued Operations 0 0 0 0 0
Net Income After Extraordinaries (20,775) (115,068) (2.3M) (1.25M) (627,689)
Preferred Dividends 0 0 0 0 0
Net Income Available to Common (20,775) (115,068) (2.3M) (1.25M) (627,689)
EPS (Basic) 0.00 () (0.15) (0.15) (0.01)
Basic Shares Outstanding 5.15M 5.67M 12.63M 15.7M 64.52M
EPS (Diluted) 0.00 () (0.15) (0.15) (0.01)
Diluted Shares Outstanding 5.15M 5.67M 12.63M 15.7M 64.52M
EBITDA (20,775) (228,521) (669,445) (932,597) (292,684)
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Net Savings Link Inc.
Fiscal year is December-November. All values USD millions. 2009 2010 2011 2012 2013 5-year trend
Sales/Revenue 0 0 5,032 101,968 17,132
Cost of Goods Sold (COGS) incl. D&A 0 0 13,221 - 24,342
COGS excluding D&A 0 0 0 - 0
Depreciation & Amortization Expense 0 0 13,221 28,270 24,342
Depreciation 0 0 7,329 12,557 12,557
Amortization of Intangibles 0 0 5,892 15,713 11,785
Gross Income 0 0 (8,189) - (7,210)
2009 2010 2011 2012 2013 5-year trend
SG&A Expense 20,775 228,521 674,477 1.03M 309,816
Research & Development 0 0 0 0 0
Other SG&A 20,775 228,521 674,477 1.03M 309,816
Other Operating Expense 0 0 0 0 0
Unusual Expense 0 0 632,667 (11,686) 183,534
EBIT after Unusual Expense 0 0 (632,667) 11,686 (183,534)
Non Operating Income/Expense 0 113,453 1,350 0 0
Non-Operating Interest Income - - - - -
Equity in Affiliates (Pretax) - - - 0 0
Interest Expense 0 0 981,112 303,702 127,129
Gross Interest Expense 0 0 981,112 303,702 127,129
Interest Capitalized 0 0 0 0 0
Pretax Income (20,775) (115,068) (2.3M) (1.25M) (627,689)
Income Tax 0 0 0 0 0
Income Tax - Current Domestic 0 0 0 0 0
Income Tax - Current Foreign 0 0 0 0 0
Income Tax - Deferred Domestic 0 0 0 0 0
Income Tax - Deferred Foreign 0 0 0 0 0
Income Tax Credits 0 0 0 0 0
Equity in Affiliates 0 0 0 0 0
Other After Tax Income (Expense) 0 0 0 0 0
Consolidated Net Income (20,775) (115,068) (2.3M) (1.25M) (627,689)
Minority Interest Expense 0 0 0 0 0
Net Income (20,775) (115,068) (2.3M) (1.25M) (627,689)
Extraordinaries & Discontinued Operations 0 0 0 0 0
Extra Items & Gain/Loss Sale Of Assets 0 0 0 0 0
Cumulative Effect - Accounting Chg 0 0 0 0 0
Discontinued Operations 0 0 0 0 0
Net Income After Extraordinaries (20,775) (115,068) (2.3M) (1.25M) (627,689)
Preferred Dividends 0 0 0 0 0
Net Income Available to Common (20,775) (115,068) (2.3M) (1.25M) (627,689)
EPS (Basic) 0.00 () (0.15) (0.15) (0.01)
Basic Shares Outstanding 5.15M 5.67M 12.63M 15.7M 64.52M
EPS (Diluted) 0.00 () (0.15) (0.15) (0.01)
Diluted Shares Outstanding 5.15M 5.67M 12.63M 15.7M 64.52M
EBITDA (20,775) (228,521) (669,445) (932,597) (292,684)
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
