V Media Corp. (CMDI) Financials Nov 11, 2014, 8:10
Post# of 250675
Posted On: 11/17/2014 2:52:48 AM
V Media Corp. (CMDI) Financials Nov 11, 2014, 8:10 p.m.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for V Media Corp.
Fiscal year is July-June. All values USD millions. 2010 2011 2012 2013 2014 5-year trend
Sales/Revenue 13.98M 20.58M 18.47M 21.82M 19.09M
Cost of Goods Sold (COGS) incl. D&A 5.82M 8.98M 10.75M 18.25M 16.25M
COGS excluding D&A 4.15M 6.31M 5.89M 8.56M 6.99M
Depreciation & Amortization Expense 1.67M 2.66M 4.86M 9.69M 9.26M
Depreciation 1.41M 1.56M 2.27M 2.5M 2.53M
Amortization of Intangibles 13,822 1.1M 2.59M 7.19M 6.72M
Gross Income 8.16M 11.6M 7.72M 3.58M 2.84M
2010 2011 2012 2013 2014 5-year trend
SG&A Expense 1.88M 4.05M 6.59M 7.55M 5.14M
Research & Development - - - - -
Other SG&A 1.88M 4.05M 6.59M 7.55M 5.14M
Other Operating Expense 0 0 0 0 0
Unusual Expense 0 0 0 - 0
EBIT after Unusual Expense 0 0 0 - 0
Non Operating Income/Expense (55,936) 12,727 (23,544) 1.18M 473,612
Non-Operating Interest Income 12,634 25,824 5,279 47,243 101,567
Equity in Affiliates (Pretax) 0 0 (11,868) 0 0
Interest Expense 348,943 815,103 1.24M 1.36M 1.21M
Gross Interest Expense 348,943 815,103 1.24M 1.36M 1.21M
Interest Capitalized 0 0 0 0 0
Pretax Income 5.91M 6.78M 585,896 (4.82M) (3.18M)
Income Tax 1.46M 1.81M 226,807 875,065 125,741
Income Tax - Current Domestic - - 0 - -
Income Tax - Current Foreign 1.49M 1.9M 492,080 0 -
Income Tax - Deferred Domestic - - 0 0 0
Income Tax - Deferred Foreign (34,555) (93,998) (265,273) 0 0
Income Tax Credits - - 0 0 0
Equity in Affiliates 0 0 - - -
Other After Tax Income (Expense) - 0 0 0 0
Consolidated Net Income 4.45M 4.97M 359,089 (5.7M) (3.31M)
Minority Interest Expense 239,065 94,715 308,236 364,535 (195,990)
Net Income 4.22M 4.87M 50,853 (6.06M) (3.11M)
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 4.22M 4.87M 50,853 (6.06M) (3.11M)
Preferred Dividends 0 0 0 0 0
Net Income Available to Common 4.22M 4.87M 50,853 (6.06M) (3.11M)
EPS (Basic) 0.16 0.18 0.00 (0.22) (0.11)
Basic Shares Outstanding 27.03M 27.55M 27.55M 27.55M 27.59M
EPS (Diluted) 0.15 0.17 0.00 (0.22) (0.11)
Diluted Shares Outstanding 28.15M 28.2M 27.55M 27.55M 27.59M
EBITDA 7.95M 10.22M 6M 5.72M 6.96M
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for V Media Corp.
Fiscal year is July-June. All values USD millions. 2010 2011 2012 2013 2014 5-year trend
Sales/Revenue 13.98M 20.58M 18.47M 21.82M 19.09M
Cost of Goods Sold (COGS) incl. D&A 5.82M 8.98M 10.75M 18.25M 16.25M
COGS excluding D&A 4.15M 6.31M 5.89M 8.56M 6.99M
Depreciation & Amortization Expense 1.67M 2.66M 4.86M 9.69M 9.26M
Depreciation 1.41M 1.56M 2.27M 2.5M 2.53M
Amortization of Intangibles 13,822 1.1M 2.59M 7.19M 6.72M
Gross Income 8.16M 11.6M 7.72M 3.58M 2.84M
2010 2011 2012 2013 2014 5-year trend
SG&A Expense 1.88M 4.05M 6.59M 7.55M 5.14M
Research & Development - - - - -
Other SG&A 1.88M 4.05M 6.59M 7.55M 5.14M
Other Operating Expense 0 0 0 0 0
Unusual Expense 0 0 0 - 0
EBIT after Unusual Expense 0 0 0 - 0
Non Operating Income/Expense (55,936) 12,727 (23,544) 1.18M 473,612
Non-Operating Interest Income 12,634 25,824 5,279 47,243 101,567
Equity in Affiliates (Pretax) 0 0 (11,868) 0 0
Interest Expense 348,943 815,103 1.24M 1.36M 1.21M
Gross Interest Expense 348,943 815,103 1.24M 1.36M 1.21M
Interest Capitalized 0 0 0 0 0
Pretax Income 5.91M 6.78M 585,896 (4.82M) (3.18M)
Income Tax 1.46M 1.81M 226,807 875,065 125,741
Income Tax - Current Domestic - - 0 - -
Income Tax - Current Foreign 1.49M 1.9M 492,080 0 -
Income Tax - Deferred Domestic - - 0 0 0
Income Tax - Deferred Foreign (34,555) (93,998) (265,273) 0 0
Income Tax Credits - - 0 0 0
Equity in Affiliates 0 0 - - -
Other After Tax Income (Expense) - 0 0 0 0
Consolidated Net Income 4.45M 4.97M 359,089 (5.7M) (3.31M)
Minority Interest Expense 239,065 94,715 308,236 364,535 (195,990)
Net Income 4.22M 4.87M 50,853 (6.06M) (3.11M)
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 4.22M 4.87M 50,853 (6.06M) (3.11M)
Preferred Dividends 0 0 0 0 0
Net Income Available to Common 4.22M 4.87M 50,853 (6.06M) (3.11M)
EPS (Basic) 0.16 0.18 0.00 (0.22) (0.11)
Basic Shares Outstanding 27.03M 27.55M 27.55M 27.55M 27.59M
EPS (Diluted) 0.15 0.17 0.00 (0.22) (0.11)
Diluted Shares Outstanding 28.15M 28.2M 27.55M 27.55M 27.59M
EBITDA 7.95M 10.22M 6M 5.72M 6.96M
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
(0)
(0)