Annual Financials for Mind Solutions Inc.
Fiscal year is January-December. All values USD millions. |
2008 | 2009 | 2010 | 2011 | 2013 |
5-year trend |
Sales/Revenue
|
26,656 | 3,519 | 0 | 0 | 1,163 | |
Sales Growth |
- | -86.80% | -100.00% | - | - | |
Cost of Goods Sold (COGS) incl. D&A |
88,297 | 212,698 | 174,935 | 51,711 | 3,120 | |
COGS excluding D&A |
0 | 0 | 0 | 0 | 678 | |
Depreciation & Amortization Expense |
88,297 | 212,698 | 174,935 | 51,711 | 2,442 | |
Depreciation |
5,198 | 9,368 | 6,922 | 4,574 | 2,442 | |
Amortization of Intangibles |
83,099 | 203,330 | 168,013 | 47,137 | 0 | |
COGS Growth |
- | 140.89% | -17.75% | -70.44% | -93.97% | |
Gross Income |
(61,641) | (209,179) | (174,935) | (51,711) | (1,957) | |
Gross Income Growth |
- | -239.35% | 16.37% | 70.44% | 96.22% | |
Gross Profit Margin |
- | - | - | - | -168.27% | NA |
|
2008 | 2009 | 2010 | 2011 | 2013 |
5-year trend |
SG&A Expense |
4.04M | 826,187 | 15.9M | 634,807 | 2.17M | |
Research & Development |
- | - | 0 | 9,617 | 0 | |
Other SG&A |
4.04M | 826,187 | 15.9M | 625,190 | 2.17M | |
SGA Growth |
- | -79.55% | 1,824.37% | -96.01% | 241.57% | |
Other Operating Expense |
0 | 0 | 0 | 0 | 0 | |
Unusual Expense |
0 | 0 | 0 | 0 | 19.93M | |
EBIT after Unusual Expense |
0 | 0 | 0 | 0 | (19.93M) | |
Non Operating Income/Expense |
0 | 0 | 0 | 0 | 0 | |
Non-Operating Interest Income |
4,318 | 254 | 0 | 0 | 0 | |
Equity in Affiliates (Pretax) |
0 | 0 | 0 | 0 | 0 | |
Interest Expense |
137,731 | 29,134 | 32,188 | 32,217 | 46,834 | |
Interest Expense Growth |
- | -78.85% | 10.48% | 0.09% | 45.37% | |
Gross Interest Expense |
137,731 | 29,134 | 32,188 | 32,217 | 46,834 | |
Interest Capitalized |
0 | 0 | 0 | 0 | 0 | |
Pretax Income |
(4.23M) | (1.06M) | (16.11M) | (718,735) | (22.14M) | |
Pretax Income Growth |
- | 74.87% | -1,413.37% | 95.54% | -2,980.76% | |
Pretax Margin |
- | - | - | - | -1,903,909.97% | NA |
Income Tax |
0 | 0 | 0 | 0 | 0 | |
Income Tax - Current Domestic |
0 | 0 | 0 | 0 | - | |
Income Tax - Current Foreign |
0 | 0 | 0 | 0 | - | |
Income Tax - Deferred Domestic |
0 | 0 | 0 | 0 | - | |
Income Tax - Deferred Foreign |
0 | 0 | 0 | 0 | - | |
Income Tax Credits |
0 | 0 | 0 | 0 | - | |
Equity in Affiliates |
0 | 0 | 0 | 0 | 0 | |
Other After Tax Income (Expense) |
0 | 0 | 0 | 0 | 0 | |
Consolidated Net Income |
(4.23M) | (1.06M) | (16.11M) | (718,735) | (22.14M) | |
Minority Interest Expense |
0 | 0 | 0 | 0 | 0 | |
Net Income |
(4.23M) | (1.06M) | (16.11M) | (718,735) | (22.14M) | |
Net Income Growth |
- | 74.87% | -1,413.37% | 95.54% | -2,980.76% | |
Net Margin Growth |
- | - | - | - | -1,903,909.97% | NA |
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 |
(4.23M) | (1.06M) | (16.11M) | (718,735) | (22.14M) | |
Preferred Dividends |
0 | 0 | 0 | 0 | 0 | |
Net Income Available to Common |
(4.23M) | (1.06M) | (16.11M) | (718,735) | (22.14M) | |
EPS (Basic) |
(2,720.00) | (4.00) | (4,000.00) | (80.00) | (1.34) | |
EPS (Basic) Growth |
- | 99.85% | -99,900.00% | 98.00% | 98.33% | |
Basic Shares Outstanding |
1,550 | 2,000 | 4,776 | 8,081 | 16.47M | |
EPS (Diluted) |
(2,720.00) | (4.00) | (4,000.00) | (80.00) | (1.34) | |
EPS (Diluted) Growth |
- | 99.85% | -99,900.00% | 98.00% | 98.33% | |
Diluted Shares Outstanding |
1,550 | 2,000 | 4,776 | 8,081 | 16.47M | |
EBITDA |
(4.01M) | (822,668) | (15.9M) | (634,807) | (2.17M) | |
EBITDA Growth |
- | 79.50% | -1,832.60% | 96.01% | -241.50% | |
EBITDA Margin |
- | - | - | - | -186,400.86% | NA |