Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Team Nation Holdings Corp.
Fiscal year is January-December. All values USD millions. 2008 2009 2010 2012 2013 5-year trend
Sales/Revenue 1.6M 2.02M 2.64M 31,988 62,623
Cost of Goods Sold (COGS) incl. D&A 94,050 1.44M 1.23M - 0
COGS excluding D&A 94,050 1.43M 1.21M - 0
Depreciation & Amortization Expense 0 8,500 21,944 0 0
Depreciation - - - 0 0
Amortization of Intangibles 0 0 0 0 0
Gross Income 1.51M 580,743 1.41M - 62,623
2008 2009 2010 2012 2013 5-year trend
SG&A Expense 2.8M 1.3M 1.79M - 29,857
Research & Development 0 0 0 - -
Other SG&A 2.8M 1.3M 1.79M - 29,857
Other Operating Expense 0 604,007 0 0 0
Unusual Expense 0 2.62M (2.18M) 0 0
EBIT after Unusual Expense 0 (2.62M) 2.18M 0 0
Non Operating Income/Expense 0 191,279 2,562 0 0
Non-Operating Interest Income 51,777 68,509 111,882 0 0
Equity in Affiliates (Pretax) 0 0 0 0 0
Interest Expense 255,877 399,083 1.35M - 0
Gross Interest Expense 255,877 399,083 1.35M - 0
Interest Capitalized 0 0 0 - 0
Pretax Income (1.5M) (4.08M) 557,863 31,988 32,766
Income Tax 2,400 3,200 4,043 0 0
Income Tax - Current Domestic 2,400 3,200 4,043 - -
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
Consolidated Net Income (1.5M) (4.08M) 553,820 31,988 32,766
Minority Interest Expense 0 0 0 0 0
Net Income (1.5M) (4.08M) 553,820 31,988 32,766
Extraordinaries & Discontinued Operations (69,624) 459,850 (663) 0 0
Extra Items & Gain/Loss Sale Of Assets 0 465,063 0 0 0
Cumulative Effect - Accounting Chg - - 0 0 0
Discontinued Operations (69,624) (5,213) (663) 0 0
Net Income After Extraordinaries (1.57M) (3.62M) 553,157 31,988 32,766
Preferred Dividends 0 0 0 0 0
Net Income Available to Common (1.5M) (4.08M) 553,820 31,988 32,766
EPS (Basic) (0.04) (0.08) 0.00 - -
Basic Shares Outstanding 38.44M 54.3M 138.84M - -
EPS (Diluted) (0.04) (0.08) 0.00 - -
Diluted Shares Outstanding 38.44M 54.3M 1.51B - -
EBITDA (1.29M) (1.31M) (361,028) - 32,766
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.