eMedia
EMH.JOeMedia Holdings Limited Price (EMH.JO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
442,869,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
eMedia Holdings LimitedCurrency: ZAc
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Revenue |
4,031,047,000.00
+0% |
3,793,586,000.00
-6% |
3,745,145,000.00
-1% |
3,686,322,000.00
-2% |
3,793,357,000.00
+3% |
3,867,565,000.00
+2% |
2,883,102,000.00
-25% |
2,586,923,000.00
-10% |
2,420,604,000.00
-6% |
2,506,794,000.00
+4% |
2,513,486,000.00
+0% |
3,387,121,000.00
+35% |
2,396,385,000.00
-29% |
2,431,315,000.00
+1% |
2,582,733,000.00
+6% |
2,196,250,000.00
-15% |
2,405,548,000.00
+10% |
2,520,448,000.00
+5% |
2,444,023,000.00
-3% |
3,206,002,000.00
+31% |
3,142,175,000.00
-2% |
3,076,980,000.00
-2% |
|
| Cost of Revenue | |||||||||||||||||||||||
| Cost of Revenue | 3,152,284,000.00 | 2,901,094,000.00 | 2,884,928,000.00 | 2,806,496,000.00 | 2,999,507,000.00 | 3,145,843,000.00 | 2,476,676,000.00 | 1,974,598,000.00 | 1,854,899,000.00 | 2,022,948,000.00 | 1,967,075,000.00 | 2,092,327,000.00 | 985,787,000.00 | 1,090,540,000.00 | 1,176,867,000.00 | 1,213,056,000.00 | 1,210,504,000.00 | 1,294,718,000.00 | 1,494,225,000.00 | 1,748,050,000.00 | 1,629,426,000.00 | 1,738,325,000.00 | |
| Gross Profit | |||||||||||||||||||||||
| Gross Profit |
878,763,000.00
+0% |
892,492,000.00
+2% |
860,217,000.00
-4% |
879,826,000.00
+2% |
793,850,000.00
-10% |
721,722,000.00
-9% |
406,426,000.00
-44% |
612,325,000.00
+51% |
565,705,000.00
-8% |
483,846,000.00
-14% |
546,411,000.00
+13% |
1,294,794,000.00
+137% |
1,410,598,000.00
+9% |
1,340,775,000.00
-5% |
1,405,866,000.00
+5% |
983,194,000.00
-30% |
1,195,044,000.00
+22% |
1,225,730,000.00
+3% |
949,798,000.00
-23% |
1,457,952,000.00
+54% |
1,512,749,000.00
+4% |
1,338,655,000.00
-12% |
|
| Gross Profit Ratio | (0.22%) | (0.24%) | (0.23%) | (0.24%) | (0.21%) | (0.19%) | (0.14%) | (0.24%) | (0.23%) | (0.19%) | (0.22%) | (0.38%) | (0.59%) | (0.55%) | (0.54%) | (0.45%) | (0.50%) | (0.49%) | (0.39%) | (0.46%) | (0.48%) | (0.44%) | |
| Operating Expenses | |||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,588,000.00 | 5,770,000.00 | 3,218,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 555,743,000.00 | 560,508,000.00 | 565,553,000.00 | 434,844,000.00 | 454,006,000.00 | 485,158,000.00 | 339,225,000.00 | 372,718,000.00 | 303,353,000.00 | 293,206,000.00 | 207,695,000.00 | 427,716,000.00 | 872,761,000.00 | 927,583,000.00 | 972,546,000.00 | 819,396,000.00 | 899,317,000.00 | 799,944,000.00 | 660,902,000.00 | 791,252,000.00 | 854,466,000.00 | 874,521,000.00 | |
| Selling, General & Admin... | 835,919,000.00 | 822,152,000.00 | 824,169,000.00 | 855,956,000.00 | 803,648,000.00 | 826,619,000.00 | 623,033,000.00 | 697,928,000.00 | 598,922,000.00 | 617,142,000.00 | 416,530,000.00 | 427,716,000.00 | 872,761,000.00 | 927,583,000.00 | 972,546,000.00 | 819,396,000.00 | 899,317,000.00 | 799,944,000.00 | 660,902,000.00 | 791,252,000.00 | 854,466,000.00 | 863,396,000.00 | |
| Selling & Marketing Exp... | 280,176,000.00 | 261,644,000.00 | 258,616,000.00 | 421,112,000.00 | 349,642,000.00 | 341,461,000.00 | 283,808,000.00 | 325,210,000.00 | 295,569,000.00 | 323,936,000.00 | 208,835,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -11,125,000.00 | |
| Depreciation and Amortiz... | 64,578,000.00 | 70,542,000.00 | 105,679,000.00 | 71,477,000.00 | 22,905,000.00 | 77,628,000.00 | 46,011,000.00 | 47,250,000.00 | 40,735,000.00 | 44,301,000.00 | 40,748,000.00 | 178,312,000.00 | 188,020,000.00 | 260,927,000.00 | 171,695,000.00 | 146,234,000.00 | 146,731,000.00 | 154,019,000.00 | 137,912,000.00 | 138,305,000.00 | 136,100,000.00 | 167,681,000.00 | |
| Other Expenses | -167,081,000.00 | -144,471,000.00 | -70,753,000.00 | -128,823,000.00 | 0.00 | 18,672,000.00 | -1,534,000.00 | -128,865,000.00 | -155,527,000.00 | -338,052,000.00 | 486,193,000.00 | 836,189,000.00 | 131,276,000.00 | 152,720,000.00 | 161,872,000.00 | 105,368,000.00 | 113,031,000.00 | 136,627,000.00 | 110,008,000.00 | 128,382,000.00 | 0.00 | 0.00 | |
| Total Operating Expenses | 668,838,000.00 | 677,681,000.00 | 753,416,000.00 | 727,133,000.00 | 677,798,000.00 | 845,291,000.00 | 621,499,000.00 | 569,063,000.00 | 443,395,000.00 | 279,090,000.00 | 486,193,000.00 | 836,189,000.00 | 1,004,037,000.00 | 1,080,303,000.00 | 1,134,418,000.00 | 924,764,000.00 | 1,012,348,000.00 | 936,571,000.00 | 770,910,000.00 | 919,634,000.00 | 981,633,000.00 | 863,396,000.00 | |
| Cost and Exponses | 3,821,122,000.00 | 3,578,775,000.00 | 3,638,344,000.00 | 3,533,629,000.00 | 3,677,305,000.00 | 3,991,134,000.00 | 3,098,175,000.00 | 2,543,661,000.00 | 2,298,294,000.00 | 2,302,038,000.00 | 2,453,268,000.00 | 2,928,516,000.00 | 1,989,824,000.00 | 2,170,843,000.00 | 2,311,285,000.00 | 2,137,820,000.00 | 2,222,852,000.00 | 2,231,289,000.00 | 2,265,135,000.00 | 2,667,684,000.00 | 2,611,059,000.00 | 2,601,721,000.00 | |
| Operating Income | |||||||||||||||||||||||
| Operating Income |
209,925,000.00
+0% |
214,811,000.00
+2% |
106,801,000.00
-50% |
152,693,000.00
+43% |
111,668,000.00
-27% |
-165,455,000.00
-248% |
-241,892,000.00
+46% |
37,958,000.00
-116% |
113,999,000.00
+200% |
179,015,000.00
+57% |
79,858,000.00
-55% |
282,775,000.00
+254% |
406,561,000.00
+44% |
260,472,000.00
-36% |
271,448,000.00
+4% |
58,430,000.00
-78% |
182,696,000.00
+213% |
289,159,000.00
+58% |
178,888,000.00
-38% |
538,318,000.00
+201% |
531,116,000.00
-1% |
475,259,000.00
-11% |
|
| Operating Income Ratio | (0.05%) | (0.06%) | (0.03%) | (0.04%) | (0.03%) | (-0.04%) | (-0.08%) | (0.01%) | (0.05%) | (0.07%) | (0.03%) | (0.08%) | (0.17%) | (0.11%) | (0.11%) | (0.03%) | (0.08%) | (0.11%) | (0.07%) | (0.17%) | (0.17%) | (0.15%) | |
| Other Income and Exp... | |||||||||||||||||||||||
| Interest Income | 0.00 | 13,330,000.00 | 12,176,000.00 | 15,463,000.00 | 21,494,000.00 | 31,134,000.00 | 18,859,000.00 | 22,563,000.00 | 7,925,000.00 | 4,594,000.00 | 23,718,000.00 | 120,958,000.00 | 40,850,000.00 | 8,340,000.00 | 10,917,000.00 | 8,199,000.00 | 7,085,000.00 | 7,776,000.00 | 10,603,000.00 | 12,650,000.00 | 21,323,000.00 | 25,455,000.00 | |
| Interest Expenses | 0.00 | 96,363,000.00 | 68,206,000.00 | 61,991,000.00 | 78,572,000.00 | 112,779,000.00 | 86,494,000.00 | 58,438,000.00 | 35,651,000.00 | 38,467,000.00 | 43,095,000.00 | 120,958,000.00 | 55,306,000.00 | 50,936,000.00 | 58,671,000.00 | 41,437,000.00 | 31,375,000.00 | 24,026,000.00 | 20,273,000.00 | 28,488,000.00 | 45,614,000.00 | 67,105,000.00 | |
| Total Other Income/Exp... | -97,141,000.00 | -83,033,000.00 | -78,439,000.00 | -46,528,000.00 | -60,051,000.00 | -90,826,000.00 | -95,423,000.00 | -35,875,000.00 | -20,067,000.00 | -33,873,000.00 | 0.00 | -155,877,000.00 | -41,605,000.00 | -34,767,000.00 | -50,316,000.00 | -37,265,000.00 | -8,128,000.00 | -2,034,584,000.00 | -6,871,000.00 | -11,029,000.00 | -13,006,000.00 | -16,515,000.00 | |
| EBITDA | |||||||||||||||||||||||
| EBITDA | 274,503,000.00 | 285,353,000.00 | 212,480,000.00 | 224,170,000.00 | 130,189,000.00 | -23,988,000.00 | -172,905,000.00 | 107,771,000.00 | 170,318,000.00 | 227,910,000.00 | 156,885,000.00 | 405,624,000.00 | 594,581,000.00 | 521,399,000.00 | 423,259,000.00 | -1,364,429,000.00 | 351,215,000.00 | -1,585,846,000.00 | 327,403,000.00 | 679,541,000.00 | 688,539,000.00 | 684,009,000.00 | |
| EBITDA ratio | (0.07%) | (0.08%) | (0.06%) | (0.06%) | (0.04%) | (-0.01%) | (-0.05%) | (0.04%) | (0.07%) | (0.10%) | (0.03%) | (0.14%) | (0.25%) | (0.21%) | (0.40%) | (-0.32%) | (0.41%) | (-0.33%) | (0.45%) | (0.48%) | (0.51%) | (0.22%) | |
| Income Before Tax | |||||||||||||||||||||||
| Income Before Tax | 112,784,000.00 | 131,778,000.00 | 50,771,000.00 | 106,165,000.00 | 51,617,000.00 | -256,281,000.00 | -312,030,000.00 | 2,083,000.00 | 86,273,000.00 | 145,142,000.00 | 39,734,000.00 | 282,784,000.00 | 364,849,000.00 | 225,710,000.00 | 215,575,000.00 | -1,570,560,000.00 | 174,367,000.00 | -1,742,320,000.00 | 172,017,000.00 | 527,466,000.00 | 518,110,000.00 | 458,744,000.00 | |
| Income Before Tax Ratio | (0.03%) | (0.03%) | (0.01%) | (0.03%) | (0.01%) | (-0.07%) | (-0.11%) | (0.00%) | (0.04%) | (0.06%) | (0.02%) | (0.08%) | (0.15%) | (0.09%) | (0.08%) | (-0.72%) | (0.07%) | (-0.69%) | (0.07%) | (0.16%) | (0.16%) | (0.15%) | |
| Income Tax Expense | |||||||||||||||||||||||
| Income Tax Expense | 21,380,000.00 | 16,945,000.00 | -4,566,000.00 | 19,366,000.00 | 855,000.00 | -72,212,000.00 | -27,470,000.00 | 1,211,000.00 | -10,084,000.00 | -13,131,000.00 | -1,117,000.00 | 81,270,000.00 | 148,248,000.00 | 169,709,000.00 | 87,522,000.00 | 28,866,000.00 | 56,751,000.00 | 61,846,000.00 | 33,565,000.00 | 101,046,000.00 | 137,066,000.00 | 124,873,000.00 | |
| Net Income | |||||||||||||||||||||||
| Net Income | 91,404,000.00
+0% |
114,833,000.00
+26% |
55,435,000.00
-52% |
86,681,000.00
+56% |
50,762,000.00
-41% |
-184,069,000.00
-463% |
-284,560,000.00
+55% |
-203,456,000.00
-29% |
8,576,000.00
-104% |
136,944,000.00
+1,497% |
40,851,000.00
-70% |
-11,157,000.00
-127% |
124,813,000.00
-1,219% |
-63,592,000.00
-151% |
104,760,000.00
-265% |
-1,599,426,000.00
-1,627% |
117,616,000.00
-107% |
-1,804,166,000.00
-1,634% |
138,452,000.00
-108% |
426,420,000.00
+208% |
253,347,000.00
-41% |
224,603,000.00
-11% |
|
| Net Income Ratio | (0.02%) | (0.03%) | (0.01%) | (0.02%) | (0.01%) | (-0.05%) | (-0.10%) | (-0.08%) | (0.00%) | (0.05%) | (0.02%) | (0.00%) | (0.05%) | (-0.03%) | (0.04%) | (-0.73%) | (0.05%) | (-0.72%) | (0.06%) | (0.13%) | (0.08%) | (0.07%) | |
| Earning Per Share | |||||||||||||||||||||||
| Basic EPS | 7.96 | 9.49 | 5.99 | 8.24 | 5.58 | -4.15 | -6.42 | -2.89 | 0.12 | 1.95 | 0.60 | -0.13 | 0.30 | -0.14 | 0.24 | -3.60 | 0.27 | -4.07 | 0.31 | 0.96 | 0.57 | 0.51 | |
| Diluted EPS | 7.78 | 9.42 | 5.96 | 8.18 | 5.57 | -4.15 | -6.42 | -2.76 | 0.12 | 1.88 | 0.57 | -0.12 | 0.30 | -0.14 | 0.24 | -3.60 | 0.27 | -4.07 | 0.31 | 0.96 | 0.57 | 0.51 | |
| Share Outstanding | |||||||||||||||||||||||
| Basic Share Outstanding | 11,479,500.00 | 12,821,500.00 | 12,236,200.00 | 10,522,400.00 | 9,101,500.00 | 44,325,300.00 | 44,325,300.00 | 70,294,600.00 | 70,294,600.00 | 70,339,800.00 | 68,531,000.00 | 88,401,300.00 | 412,400,000.00 | 439,408,000.00 | 445,359,000.00 | 444,481,000.00 | 443,675,000.00 | 443,138,000.00 | 443,114,000.00 | 442,994,000.00 | 442,869,000.00 | 442,869,424.00 | |
| Diluted Share Outstanding | 11,748,586.00 | 12,821,500.00 | 12,301,300.00 | 10,599,700.00 | 9,122,900.00 | 44,325,300.00 | 44,325,300.00 | 73,734,600.00 | 73,749,300.00 | 72,706,000.00 | 71,091,300.00 | 90,865,500.00 | 412,400,000.00 | 439,408,000.00 | 445,359,000.00 | 444,481,000.00 | 443,675,000.00 | 443,138,000.00 | 443,114,000.00 | 442,994,000.00 | 442,869,000.00 | 442,869,000.00 | |