Медиахолдинг Income Statement 2011-2025 | ODVA

	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Revenue	25.3 M	21.4 M	10.6 M	8.52 M	954 K	70 K	41.4 M	132 M	195 M	317 M	194 M
Cost Of Revenue	14.5 M	14.1 M	38.4 M	29.4 M	67.2 M	63.1 M	70.9 M	145 M	198 M	119 M	144 M
Gross Profit	10.8 M	7.29 M	-27.8 M	-20.8 M	-66.2 M	-63 M	-29.4 M	-12.9 M	-2.88 M	198 M	50.3 M
Gross Profit Ratio	0.43	0.34	-2.62	-2.45	-69.4	-901	-0.71	-0.1	-0.01	0.62	0.26
General And Administrative Expenses	5 M	7.35 M	18.3 M	18.7 M	13.4 M	7.53 M	66.6 M	25.3 M	3.48 M	58.6 M	34.2 M
Selling And Marketing Expenses	2.04 M	2.96 M	8.25 M	5.03 M	690 K	-	-	-	2.14 M	-	-
Selling General And Administrative Expenses	7.05 M	10.3 M	26.5 M	23.7 M	14.1 M	7.53 M	66.6 M	25.3 M	5.63 M	58.6 M	34.2 M
Other Expenses	8.85 M	14.2 M	226 M	38.1 M	43.3 M	40.6 M	194 K	81 K	6.63 M	28 K	2.11 M
Operating Expenses	15.9 M	24.5 M	253 M	61.8 M	57.3 M	48.2 M	66.8 M	25.3 M	12.3 M	58.6 M	36.3 M
Cost And Expenses	30.4 M	38.6 M	291 M	91.2 M	124 M	111 M	138 M	170 M	210 M	178 M	180 M
Interest Expense	34.2 M	20.4 M	23.5 M	17.5 M	12.2 M	7.75 M	3.72 M	235 K	48 K	730 K	14.6 M
Depreciation And Amortization	1.17 M	2.14 M	5.5 M	5.53 M	56.3 M	57.3 M	56.1 M	105 M	48 K	4.37 M	-54.9 M
EBITDA	-3.93 M	-15 M	-275 M	-77.1 M	-273 M	-55.1 M	-1.79 B	253 M	511 K	1.12 M	-40.9 M
EBITDA Ratio	-0.16	-0.7	-25.9	-9.05	-70.5	-770	-3.27	1.92	0.0	0.45	-0.21
Operating Income	-5.1 M	-17.2 M	-281 M	-82.6 M	-329 M	-111 M	-96.2 M	-38.2 M	463 K	139 M	14 M
Operating Income Ratio	-0.2	-0.8	-26.4	-9.7	-345	-1.59 K	-2.32	-0.29	0.0	0.44	0.07
Income Before Tax	-39.3 M	-37.5 M	-304 M	-100 M	-342 M	-120 M	-370 M	147 M	463 K	143 M	-55.4 M
Income Before Tax Ratio	-1.55	-1.76	-28.7	-11.8	-358	-1.72 K	-8.92	1.12	0.0	0.45	-0.29
Income Tax Expense	-	1 K	1 K	2 K	206 M	1.21 M	-76 K	29.5 M	94 K	28.4 M	3.81 M
Net Income Ratio	-1.55	-1.76	-28.7	-11.8	-358	-1.72 K	-8.91	0.89	0.0	0.36	-0.31
Earnings Per Share, EPS	-0.06	-0.05	-0.43	-0.14	-0.49	-0.17	-0.53	0.13	0.13	0.0	-0.49
EPS Diluted	-0.06	-0.05	-0.43	-0.14	-0.49	-0.17	-0.53	0.13	0.13	0.0	-0.13
Weighted Average Shares Outstanding	654 M	700 M	700 M	700 M	700 M	700 M	700 M	700 M	700 M	700 M	123 M

	2022-Q2	2022-Q1	2021-Q4	2021-Q3	2021-Q2	2021-Q1	2020-Q4	2020-Q3	2020-Q2	2020-Q1	2019-Q4	2019-Q3	2019-Q2	2019-Q1	2018-Q4	2018-Q3	2018-Q2	2018-Q1	2017-Q4	2017-Q3	2017-Q2	2017-Q1	2016-Q4	2016-Q3	2016-Q2	2016-Q1	2015-Q4	2015-Q3	2015-Q2	2015-Q1	2014-Q4	2014-Q3	2014-Q2	2014-Q1	2013-Q4	2013-Q3	2013-Q2	2013-Q1	2012-Q4
Revenue	1.16 K	1.16 K	4.66 K	4.66 K	7.99 K	7.99 K	16 B	6.23 K	12.5 B	4.46 K	8.91 B	2.7 K	5.39 B	2.61 K	2.83 K	2.83 K	1.43 K	1.43 K	346	346	130	130	28.5	28.5	6.5	6.5	4.45 K	4.45 K	16.3 K	20.4 M	24.7 K	24.7 K	41.1 K	29 M	58.4 M	80 M	82.1 M	1.26 M	-
Cost Of Revenue	1.71 K	1.71 K	4.21 K	4.21 K	3.03 K	3.03 K	6.07 B	3.33 K	6.66 B	3.71 K	7.42 B	9.18 K	18.4 B	10 K	8.53 K	8.53 K	6.15 K	6.15 K	17.3 K	17.3 K	16.3 K	16.3 K	17.7 K	17.7 K	14.5 K	14.5 K	8.44 K	8.44 K	24.7 K	18.2 M	26.6 K	26.6 K	45.7 K	29.7 M	78.7 M	82.6 M	75.3 M	-	-
Gross Profit	-544	-544	442	442	4.96 K	4.96 K	9.92 B	2.9 K	5.8 B	746	1.49 B	-6.48 K	-13 B	-7.4 K	-5.7 K	-5.7 K	-4.72 K	-4.72 K	-17 K	-17 K	-16.1 K	-16.1 K	-17.7 K	-17.7 K	-14.5 K	-14.5 K	-3.99 K	-3.99 K	-8.47 K	2.18 M	-1.87 K	-1.87 K	-4.56 K	-620 K	-20.3 M	-2.68 M	6.88 M	1.26 M	-
Gross Profit Ratio	-0.467	-0.467	0.095	0.095	0.62	0.62	0.62	0.465	0.465	0.167	0.167	-2.4	-2.41	-2.84	-2.02	-2.02	-3.3	-3.3	-49	-49	-124	-124	-620	-620	-2.22 K	-2.22 K	-0.898	-0.898	-0.521	0.107	-0.076	-0.076	-0.111	-0.021	-0.349	-0.033	0.084	1	-
General And Administrative Expenses	2.8 K	2.8 K	2.98 K	2.98 K	2.91 K	2.91 K	-	2.52 K	-	6.98 K	-	11.9 K	-	14.4 K	12.8 K	12.8 K	14.5 K	14.5 K	11.6 K	11.6 K	9.32 K	9.32 K	9.27 K	9.27 K	6.8 K	6.8 K	2.6 K	2.6 K	11.1 K	2.14 M	8.27 K	8.27 K	4.1 K	438 K	-3.7 M	5.86 M	5 M	7.18 M	-
Selling And Marketing Expenses	165	165	516	516	507	507	-	730	-	751	-	2.15 K	-	1.98 K	1.86 K	1.86 K	656	656	345	345	3.62 K	3.62 K	140	140	140	140	2.36 K	2.36 K	456	-	1.29 K	1.29 K	1.4 K	510 K	-	8.48 M	493 K	-	-
Selling General And Administrative Expenses	2.97 K	2.97 K	4.53 K	4.53 K	3.42 K	3.42 K	6.84 B	4.5 K	6.01 B	7.73 K	18.5 B	15.1 K	30.2 B	16.3 K	15.8 K	15.8 K	15.2 K	15.2 K	16.1 K	16.1 K	12.9 K	12.9 K	13.2 K	13.2 K	10.9 K	10.9 K	763 K	763 K	11.6 K	2.14 M	7.02 K	7.02 K	5.6 K	948 K	-1.56 M	14.5 M	5.53 M	7.18 M	-
Other Expenses	-	-	-	-	-	-	-13.7 B	-1.5 K	-12 B	1.5 K	-36.9 B	95.1 K	-251 B	-148	-60	-60	-	-	102 K	102 K	0.0	0.0	-	-	-	-	-64.5	-64.5	64.5	-8 K	-252	-252	298	1.57 M	-	-	-	-	-
Operating Expenses	2.97 K	2.97 K	4.53 K	4.53 K	3.42 K	3.42 K	-6.84 B	3 K	-6.01 B	9.23 K	-18.5 B	110 K	-220 B	16.2 K	15.7 K	15.7 K	15.2 K	15.2 K	119 K	119 K	12.9 K	12.9 K	13.2 K	13.2 K	10.9 K	10.9 K	763 K	763 K	11.6 K	2.14 M	6.77 K	6.77 K	5.89 K	948 K	-20.8 M	14.4 M	6.44 M	9.36 M	-
Cost And Expenses	4.68 K	4.68 K	8.74 K	8.74 K	6.45 K	6.45 K	6.07 B	6.34 K	6.66 B	12.9 K	7.42 B	119 K	18.4 B	26.2 K	24.2 K	24.2 K	21.3 K	21.3 K	136 K	136 K	29.2 K	29.2 K	30.9 K	30.9 K	25.4 K	25.4 K	772 K	772 K	36.4 K	20.3 M	33.4 K	33.4 K	51.6 K	30.6 M	58 M	97 M	81.7 M	9.36 M	-
Interest Expense	-	-	-	-	-	-	20.4 B	-	6.89 B	-	13.5 B	-	12.6 B	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	48 K	-
Depreciation And Amortization	83.5	83.5	125	125	460	460	55.1 K	460	51.1 K	608	46.5 K	1.37 K	1.37 M	1.38 K	1.38 K	1.38 K	1.38 K	1.38 K	624	624	14.1 K	14.1 K	1.08 K	1.08 K	14.2 K	14.2 K	1.09 K	1.09 K	19.7 K	-8 K	19.9 K	19.9 K	19.3 K	-	-1 K	19.6 M	19.5 M	48 K	-
EBITDA	-3.43 K	-3.43 K	-3.96 K	-3.96 K	2 K	2 K	354 K	354	-7.88 M	-7.88 K	-115 M	-115 K	-22.2 M	-22.2 K	-20 K	-20 K	-18.5 K	-18.5 K	-34.9 K	-34.9 K	-15 K	-15 K	-29.8 K	-29.8 K	-11.2 K	-11.2 K	-766 K	-766 K	-440	39 K	11.2 K	11.2 K	8.86 K	-1.57 M	406 K	2.57 M	20 M	99 K	-
EBITDA Ratio	-2.95	-2.95	-0.851	-0.851	0.25	0.25	0.193	0.057	-0.017	-1.77	-1.9	-42.8	-43.3	-8.51	-7.08	-7.08	-13	-13	-101	-101	-115	-115	-1.04 K	-1.04 K	-1.73 K	-1.73 K	-172	-172	-0.027	0.002	0.454	0.454	0.216	-0.054	0.007	0.032	0.243	0.078	-
Operating Income	-3.51 K	-3.51 K	-4.09 K	-4.09 K	1.54 K	1.54 K	3.08 B	-106	-211 M	-8.49 K	-17 B	-117 K	-233 B	-23.6 K	-21.4 K	-21.4 K	-19.9 K	-19.9 K	-136 K	-136 K	-29.1 K	-29.1 K	-30.8 K	-30.8 K	-25.4 K	-25.4 K	-767 K	-767 K	-20.1 K	47 K	-8.64 K	-8.64 K	-10.5 K	-1.57 M	407 K	-17.1 M	440 K	51 K	-
Operating Income Ratio	-3.02	-3.02	-0.878	-0.878	0.193	0.193	0.193	-0.017	-0.017	-1.9	-1.9	-43.3	-43.3	-9.04	-7.57	-7.57	-13.9	-13.9	-391	-391	-223	-223	-1.08 K	-1.08 K	-3.9 K	-3.9 K	-172	-172	-1.24	0.002	-0.35	-0.35	-0.255	-0.054	0.007	-0.214	0.005	0.04	-
Income Before Tax	-10.3 K	-10.3 K	-11 K	-11 K	-5.23 K	-5.23 K	-17.3 B	-3.55 K	-7.1 B	-15.2 K	-30.4 B	-123 K	-246 B	-29.1 K	-26.2 K	-26.2 K	-23.9 K	-23.9 K	-139 K	-139 K	-31.7 K	-31.7 K	-34 K	-34 K	-26.1 K	-26.1 K	-777 K	-777 K	-147 K	39 K	46.6 K	46.6 K	27 K	4 K	406 K	57.9 M	1.11 M	51 K	-
Income Before Tax Ratio	-8.82	-8.82	-2.35	-2.35	-0.654	-0.654	-1.08	-0.57	-0.57	-3.42	-3.42	-45.6	-45.6	-11.1	-9.26	-9.26	-16.7	-16.7	-401	-401	-243	-243	-1.19 K	-1.19 K	-4.01 K	-4.01 K	-175	-175	-9.01	0.002	1.88	1.88	0.658	0.0	0.007	0.724	0.014	0.04	-
Income Tax Expense	-	-	-	-	-	-	-	0.5	1 M	-	-	0.5	1 M	-	1	1	-	-	-	-	-	-	-	-	-	-	1.09 K	1.09 K	1.09 K	8 K	9.36 K	9.36 K	5.4 K	1 K	83 K	11.6 M	242 K	11 K	-
Net Income Ratio	-8.82	-8.82	-2.35	-2.35	-0.654	-0.654	-1.08	-0.57	-0.57	-3.42	-3.42	-45.6	-45.6	-11.1	-9.26	-9.26	-16.7	-16.7	-401	-401	-243	-243	-1.19 K	-1.19 K	-4.01 K	-4.01 K	-175	-175	-8.94	0.002	1.51	1.51	0.527	0.0	0.006	0.58	0.011	0.032	-
Earnings Per Share, EPS	-0.015	-0.015	-0.018	-0.018	-0.007	-0.007	-0.025	-0.005	-0.01	-0.022	-0.043	-0.18	-0.35	-0.042	-0.037	-0.037	-0.034	-0.034	-0.2	-0.2	-0.045	-0.045	-0.049	-0.049	-0.037	-0.037	-1.11	-1.11	-0.21	-	0.053	0.053	0.031	-	0.13	0.064	0.001	0.0	-
EPS Diluted	-0.015	-0.015	-0.016	-0.016	-0.007	-0.007	-0.025	-0.005	-0.01	-0.022	-0.043	-0.18	-0.35	-0.042	-0.037	-0.037	-0.034	-0.034	-0.2	-0.2	-0.045	-0.045	-0.049	-0.049	-0.037	-0.037	-1.11	-1.11	-0.21	-	0.053	0.053	0.031	-	0.13	0.066	0.001	0.0	-
Weighted Average Shares Outstanding	699 K	699 K	623 K	623 K	702 K	702 K	700 B	700 K	700 B	700 K	700 B	700 K	700 B	700 K	700 K	700 K	700 K	700 K	696 K	696 K	700 K	700 K	700 K	700 K	700 K	700 K	700 K	700 K	700 K	700 M	700 K	700 K	700 K	700 M	700 M	727 M	700 M	700 M	700 M