Mind Solutions Inc. (VOIS) Financials Nov 14, 2014, 8:10

Mind Solutions Inc. (VOIS) Financials Nov 14, 2014, 8:10 p.m.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Mind Solutions Inc.


Fiscal year is January-December. All values USD millions. 2008 2009 2010 2011 2013 5-year trend
Sales/Revenue 26,656 3,519 0 0 1,163
Cost of Goods Sold (COGS) incl. D&A 88,297 212,698 174,935 51,711 3,120
COGS excluding D&A 0 0 0 0 678
Depreciation & Amortization Expense 88,297 212,698 174,935 51,711 2,442
Depreciation 5,198 9,368 6,922 4,574 2,442
Amortization of Intangibles 83,099 203,330 168,013 47,137 0
Gross Income (61,641) (209,179) (174,935) (51,711) (1,957)
2008 2009 2010 2011 2013 5-year trend
SG&A Expense 4.04M 826,187 15.9M 634,807 2.17M
Research & Development - - 0 9,617 0
Other SG&A 4.04M 826,187 15.9M 625,190 2.17M
Other Operating Expense 0 0 0 0 0
Unusual Expense 0 0 0 0 19.93M
EBIT after Unusual Expense 0 0 0 0 (19.93M)
Non Operating Income/Expense 0 0 0 0 0
Non-Operating Interest Income 4,318 254 0 0 0
Equity in Affiliates (Pretax) 0 0 0 0 0
Interest Expense 137,731 29,134 32,188 32,217 46,834
Gross Interest Expense 137,731 29,134 32,188 32,217 46,834
Interest Capitalized 0 0 0 0 0
Pretax Income (4.23M) (1.06M) (16.11M) (718,735) (22.14M)
Income Tax 0 0 0 0 0
Income Tax - Current Domestic 0 0 0 0 -
Income Tax - Current Foreign 0 0 0 0 -
Income Tax - Deferred Domestic 0 0 0 0 -
Income Tax - Deferred Foreign 0 0 0 0 -
Income Tax Credits 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 (4.23M) (1.06M) (16.11M) (718,735) (22.14M)
Minority Interest Expense 0 0 0 0 0
Net Income (4.23M) (1.06M) (16.11M) (718,735) (22.14M)
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 (4.23M) (1.06M) (16.11M) (718,735) (22.14M)
Preferred Dividends 0 0 0 0 0
Net Income Available to Common (4.23M) (1.06M) (16.11M) (718,735) (22.14M)
EPS (Basic) (2,720.00) (4.00) (4,000.00) (80.00) (1.34)
Basic Shares Outstanding 1,550 2,000 4,776 8,081 16.47M
EPS (Diluted) (2,720.00) (4.00) (4,000.00) (80.00) (1.34)
Diluted Shares Outstanding 1,550 2,000 4,776 8,081 16.47M
EBITDA (4.01M) (822,668) (15.9M) (634,807) (2.17M)
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.