MediaShift Inc. | Income Statement
Fiscal year is January-December. All values USD Thousands.
2009
2010
2011
2012
2013
2014
2015
2017
2018
Sales/Revenue
82.80
82.80
82.80
12.80
6,952.70
5,466
22,498.60
22,498.60
22,498.60
Cost of Goods Sold (COGS) incl. D&A
377.80
75.00
75.10
35.00
5,537.10
-
-
-
-
Gross Income
295.00
7.80
7.70
22.20
1,415.60
-
-
-
-
SG&A Expense
-
297.90
213.30
5,597.00
12,655.40
-
-
-
-
EBIT
295.00
290.10
205.60
5,619.20
11,239.80
-
-
-
-
Unusual Expense
-
-
-
-
9,677.20
-
-
-
-
Non Operating Income/Expense
456.60
14.10
-
-
4.10
5,466
-
-
-
Interest Expense
0.30
0.10
-
83.10
1,583.80
-
-
-
-
Pretax Income
162.20
267.50
198.90
5,702.30
22,504.80
5,466
-
-
-
Income Tax
0.80
1.60
0.80
2.00
4.00
-
-
-
-
Consolidated Net Income
161.40
269.10
199.70
5,704.30
22,508.80
5,466
-
-
-
Net Income
161.40
269.10
199.70
5,704.30
22,508.80
5,466
-
-
-
Net Income After Extraordinaries
161.40
269.10
199.70
5,710.80
22,508.80
5,466
-
-
-
Net Income Available to Common
161.40
954.90
391.00
9,089.10
22,508.80
5,466
-
-
-
EPS (Basic)
0.06
0.36
0.16
2.05
1.22
0.24
-
-
-
Basic Shares Outstanding
2,594.20
2,594.20
2,594.20
4,428.20
18,483.00
22,498.60
22,498.60
22,498.60
22,498.60
EPS (Diluted)
0.06
0.37
0.15
2.05
1.22
0.24
-
-
-
Diluted Shares Outstanding
2,594.20
2,594.20
2,594.20
4,428.20
18,483.00
22,498.60
22,498.60
22,498.60
22,498.60
EBITDA
24.50
279.50
194.90
5,590.70
10,890.50
-
-
-
-
Non-Operating Interest Income
0.80
8.60
6.70
-
0.10
-
-
-
-
Preferred Dividends
-
685.80
191.30
3,384.70
-
-
-
-
-
About MediaShift
View Profile
