Praxsyn Corp. (PXYN) Financials Nov 18, 2014, 4:01 p.m.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Praxsyn Corp.
Fiscal year is January-December. All values USD millions. 2009 2010 2011 2012 2013 5-year trend
Sales/Revenue 628,829 1.35M 1.58M 0 0
Cost of Goods Sold (COGS) incl. D&A 890,005 1.59M 1.82M 51,601 41,163
COGS excluding D&A 880,798 1.56M 1.76M 0 0
Depreciation & Amortization Expense 9,207 25,728 63,078 51,601 41,163
Depreciation 9,207 25,728 63,078 51,601 41,163
Amortization of Intangibles 0 0 0 0 0
Gross Income (261,176) (240,202) (236,696) (51,601) (41,163)
2009 2010 2011 2012 2013 5-year trend
SG&A Expense 959,504 3.56M 3.58M 1.68M 947,317
Research & Development 0 0 0 0 -
Other SG&A 959,504 3.56M 3.58M 1.68M 947,317
Other Operating Expense 0 0 0 0 0
Unusual Expense 0 0 3.03M (1.71M) 4.22M
EBIT after Unusual Expense 0 0 (3.03M) 1.71M (4.22M)
Non Operating Income/Expense 0 0 0 (427,073) 0
Non-Operating Interest Income 1,973 185 0 0 0
Equity in Affiliates (Pretax) 0 0 0 0 0
Interest Expense 0 255,333 664,032 423,110 223,471
Gross Interest Expense 0 255,333 664,032 423,110 223,471
Interest Capitalized 0 0 0 0 0
Pretax Income (1.22M) (4.06M) (7.51M) (877,644) (5.44M)
Income Tax 0 0 1,700 1,600 800
Income Tax - Current Domestic 0 0 1,700 - -
Income Tax - Current Foreign 0 0 0 - -
Income Tax - Deferred Domestic 0 0 0 1,600 -
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 (1.22M) (4.06M) (7.51M) (879,244) (5.44M)
Minority Interest Expense 0 0 0 0 0
Net Income (1.22M) (4.06M) (7.51M) (879,244) (5.44M)
Extraordinaries & Discontinued Operations 0 0 0 (339,570) 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 (339,570) 0
Net Income After Extraordinaries (1.22M) (4.06M) (7.51M) (1.22M) (5.44M)
Preferred Dividends 0 0 0 0 0
Net Income Available to Common (1.22M) (4.06M) (7.51M) (879,244) (5.44M)
EPS (Basic) (0.02) (0.08) (0.18) (0.02) (0.05)
Basic Shares Outstanding 51.05M 51.05M 42.84M 71.12M 99.54M
EPS (Diluted) (0.02) (0.08) (0.18) (0.02) (0.05)
Diluted Shares Outstanding 51.05M 51.05M 42.84M 71.12M 99.54M
EBITDA (1.21M) (3.78M) (3.75M) (1.68M) (947,317)
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Praxsyn Corp.
Fiscal year is January-December. All values USD millions. 2009 2010 2011 2012 2013 5-year trend
Sales/Revenue 628,829 1.35M 1.58M 0 0
Cost of Goods Sold (COGS) incl. D&A 890,005 1.59M 1.82M 51,601 41,163
COGS excluding D&A 880,798 1.56M 1.76M 0 0
Depreciation & Amortization Expense 9,207 25,728 63,078 51,601 41,163
Depreciation 9,207 25,728 63,078 51,601 41,163
Amortization of Intangibles 0 0 0 0 0
Gross Income (261,176) (240,202) (236,696) (51,601) (41,163)
2009 2010 2011 2012 2013 5-year trend
SG&A Expense 959,504 3.56M 3.58M 1.68M 947,317
Research & Development 0 0 0 0 -
Other SG&A 959,504 3.56M 3.58M 1.68M 947,317
Other Operating Expense 0 0 0 0 0
Unusual Expense 0 0 3.03M (1.71M) 4.22M
EBIT after Unusual Expense 0 0 (3.03M) 1.71M (4.22M)
Non Operating Income/Expense 0 0 0 (427,073) 0
Non-Operating Interest Income 1,973 185 0 0 0
Equity in Affiliates (Pretax) 0 0 0 0 0
Interest Expense 0 255,333 664,032 423,110 223,471
Gross Interest Expense 0 255,333 664,032 423,110 223,471
Interest Capitalized 0 0 0 0 0
Pretax Income (1.22M) (4.06M) (7.51M) (877,644) (5.44M)
Income Tax 0 0 1,700 1,600 800
Income Tax - Current Domestic 0 0 1,700 - -
Income Tax - Current Foreign 0 0 0 - -
Income Tax - Deferred Domestic 0 0 0 1,600 -
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 (1.22M) (4.06M) (7.51M) (879,244) (5.44M)
Minority Interest Expense 0 0 0 0 0
Net Income (1.22M) (4.06M) (7.51M) (879,244) (5.44M)
Extraordinaries & Discontinued Operations 0 0 0 (339,570) 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 (339,570) 0
Net Income After Extraordinaries (1.22M) (4.06M) (7.51M) (1.22M) (5.44M)
Preferred Dividends 0 0 0 0 0
Net Income Available to Common (1.22M) (4.06M) (7.51M) (879,244) (5.44M)
EPS (Basic) (0.02) (0.08) (0.18) (0.02) (0.05)
Basic Shares Outstanding 51.05M 51.05M 42.84M 71.12M 99.54M
EPS (Diluted) (0.02) (0.08) (0.18) (0.02) (0.05)
Diluted Shares Outstanding 51.05M 51.05M 42.84M 71.12M 99.54M
EBITDA (1.21M) (3.78M) (3.75M) (1.68M) (947,317)
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
