Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Massive Interactive Inc.
Fiscal year is January-December. All values USD millions. 2009 2010 2011 2012 2013 5-year trend
Sales/Revenue 2.05M 89,835 2.49M 1.34M 1.27M
Cost of Goods Sold (COGS) incl. D&A 1.52M 241,896 270,051 212,665 -
COGS excluding D&A 1.49M 224,974 194,848 38,866 -
Depreciation & Amortization Expense 29,156 16,922 75,203 173,799 70,831
Depreciation 29,155 16,922 75,203 173,799 8,529
Amortization of Intangibles 1 - 0 0 62,302
Gross Income 533,501 (152,061) 2.22M 1.13M -
2009 2010 2011 2012 2013 5-year trend
SG&A Expense 3.83M 6.44M 1.53M 1.77M 1.87M
Research & Development 0 0 0 0 -
Other SG&A 3.83M 6.44M 1.53M 1.77M 1.87M
Other Operating Expense 0 0 0 0 0
Unusual Expense 0 200,000 281,655 (2.33M) (166,664)
EBIT after Unusual Expense 0 (200,000) (281,655) 2.33M 166,664
Non Operating Income/Expense (585,891) (286,909) (29,019) 697,706 1.35M
Non-Operating Interest Income 21,534 4,455 0 0 389
Equity in Affiliates (Pretax) 0 0 0 - 0
Interest Expense 1,792 1,442 591,259 2.46M 31,714
Gross Interest Expense 1,792 1,442 591,259 2.46M 31,714
Interest Capitalized 0 0 0 - 0
Pretax Income (3.87M) (7.08M) (205,088) (70,437) 808,145
Income Tax 0 0 0 0 (119,613)
Income Tax - Current Domestic 0 0 0 - -
Income Tax - Current Foreign 0 0 0 - -
Income Tax - Deferred Domestic 0 0 0 - -
Income Tax - Deferred Foreign 0 0 0 - -
Income Tax Credits 0 0 0 - -
Equity in Affiliates 0 0 0 0 0
Other After Tax Income (Expense) 0 0 0 0 0
Consolidated Net Income (3.87M) (7.08M) (205,088) (70,437) 927,758
Minority Interest Expense 0 0 0 0 0
Net Income (3.87M) (7.08M) (205,088) (70,437) 927,758
Extraordinaries & Discontinued Operations 0 0 0 0 (7.13M)
Extra Items & Gain/Loss Sale Of Assets 0 0 0 0 (6.5M)
Cumulative Effect - Accounting Chg 0 0 0 0 0
Discontinued Operations 0 0 0 0 (635,824)
Net Income After Extraordinaries (3.87M) (7.08M) (205,088) (70,437) (6.21M)
Preferred Dividends 0 0 0 0 0
Net Income Available to Common (3.87M) (7.08M) (205,088) (70,437) 927,758
EPS (Basic) (17.00) (17.00) () (0.16) 0.00
Basic Shares Outstanding 226,175 420,272 451,733 453,417 61.18M
EPS (Diluted) (17.00) (17.00) () (0.16) 0.00
Diluted Shares Outstanding 226,175 420,272 451,733 453,417 61.18M
EBITDA (3.27M) (6.58M) 772,048 (466,222) (606,438)
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.