MediaZest
MDZ.LMediaZest plc Price (MDZ.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,396,425,774
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
MediaZest plcCurrency: GBp
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
0.00
+0% |
877,000.00
+0% |
3,171,000.00
+262% |
3,857,000.00
+22% |
4,424,000.00
+15% |
2,572,000.00
-42% |
1,918,000.00
-25% |
2,521,000.00
+31% |
1,850,000.00
-27% |
2,944,000.00
+59% |
2,483,000.00
-16% |
3,144,000.00
+27% |
3,013,000.00
-4% |
2,819,000.00
-6% |
3,303,000.00
+17% |
2,397,000.00
-27% |
2,045,343.00
-15% |
2,246,000.00
+10% |
2,820,000.00
+26% |
2,335,000.00
-17% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 0.00 | 486,000.00 | 2,053,000.00 | 2,328,000.00 | 2,846,000.00 | 1,451,000.00 | 957,000.00 | 1,394,000.00 | 941,000.00 | 1,978,000.00 | 1,686,000.00 | 1,813,000.00 | 1,700,000.00 | 1,458,000.00 | 1,628,000.00 | 1,266,000.00 | 1,112,005.00 | 1,244,000.00 | 1,384,000.00 | 1,073,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
0.00
+0% |
391,000.00
+0% |
1,118,000.00
+186% |
1,529,000.00
+37% |
1,578,000.00
+3% |
1,121,000.00
-29% |
961,000.00
-14% |
1,127,000.00
+17% |
909,000.00
-19% |
966,000.00
+6% |
797,000.00
-17% |
1,331,000.00
+67% |
1,313,000.00
-1% |
1,361,000.00
+4% |
1,675,000.00
+23% |
1,131,000.00
-32% |
933,338.00
-17% |
1,002,000.00
+7% |
1,436,000.00
+43% |
1,262,000.00
-12% |
|
| Gross Profit Ratio | (0.00%) | (0.45%) | (0.35%) | (0.40%) | (0.36%) | (0.44%) | (0.50%) | (0.45%) | (0.49%) | (0.33%) | (0.32%) | (0.42%) | (0.44%) | (0.48%) | (0.51%) | (0.47%) | (0.46%) | (0.45%) | (0.51%) | (0.54%) | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 1,234,000.00 | 2,099,000.00 | 2,024,000.00 | 2,176,000.00 | 1,836,000.00 | 1,191,000.00 | 1,318,000.00 | 1,322,000.00 | 1,513,000.00 | 1,422,000.00 | 1,412,000.00 | 1,315,000.00 | 1,474,000.00 | 1,546,000.00 | 1,282,000.00 | 1,156,667.00 | 997,000.00 | 1,279,000.00 | 1,554,000.00 | |
| Selling, General & Admin... | 0.00 | 1,234,000.00 | 2,099,000.00 | 2,024,000.00 | 2,176,000.00 | 1,836,000.00 | 1,191,000.00 | 1,318,000.00 | 1,322,000.00 | 1,513,000.00 | 1,422,000.00 | 1,412,000.00 | 1,315,000.00 | 1,474,000.00 | 1,546,000.00 | 1,282,000.00 | 1,156,672.00 | 998,000.00 | 1,279,000.00 | 1,554,000.00 | |
| Selling & Marketing Exp... | 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 | 0.00 | 0.00 | 0.00 | 5.00 | 1,000.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 1,000.00 | 74,000.00 | 84,000.00 | 61,000.00 | 47,000.00 | 49,000.00 | 20,000.00 | 24,000.00 | 47,000.00 | 39,000.00 | 68,000.00 | 79,000.00 | 77,000.00 | 41,000.00 | 40,000.00 | 81,000.00 | 82,667.00 | 73,000.00 | 63,000.00 | 67,000.00 | |
| Other Expenses | 44,000.00 | 19,000.00 | 19,000.00 | 19,000.00 | 19,000.00 | 0.00 | 2,000.00 | 2,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Operating Expenses | 44,000.00 | 1,192,000.00 | 2,099,000.00 | 2,024,000.00 | 2,176,000.00 | 1,836,000.00 | 1,335,000.00 | 1,447,000.00 | 1,322,000.00 | 1,513,000.00 | 1,490,000.00 | 1,490,999.00 | 1,392,000.00 | 1,515,000.00 | 1,586,000.00 | 1,363,000.00 | 1,156,672.00 | 998,000.00 | 1,279,000.00 | 1,554,000.00 | |
| Cost and Exponses | 44,000.00 | 1,678,000.00 | 4,152,000.00 | 4,352,000.00 | 5,022,000.00 | 3,287,000.00 | 2,292,000.00 | 2,841,000.00 | 2,263,000.00 | 3,491,000.00 | 3,176,000.00 | 3,303,999.00 | 3,092,000.00 | 2,973,000.00 | 3,214,000.00 | 2,629,000.00 | 2,268,678.00 | 2,242,000.00 | 2,663,000.00 | 2,632,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
-44,000.00
+0% |
-843,000.00
+1,816% |
-981,000.00
+16% |
-495,000.00
-50% |
-598,000.00
+21% |
-715,000.00
+20% |
-374,000.00
-48% |
-320,000.00
-14% |
-413,000.00
+29% |
-547,000.00
+32% |
-693,000.00
+27% |
-160,000.00
-77% |
-79,000.00
-51% |
-154,000.00
+95% |
89,000.00
-158% |
-232,000.00
-361% |
-223,330.00
-4% |
4,000.00
-102% |
157,000.00
+3,825% |
-292,000.00
-286% |
|
| Operating Income Ratio | (0.00%) | (-0.96%) | (-0.31%) | (-0.13%) | (-0.14%) | (-0.28%) | (-0.19%) | (-0.13%) | (-0.22%) | (-0.19%) | (-0.28%) | (-0.05%) | (-0.03%) | (-0.05%) | (0.03%) | (-0.10%) | (-0.11%) | (0.00%) | (0.06%) | (-0.13%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 1,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 138,000.00 | 128,000.00 | 83,000.00 | 87,000.00 | 67,000.00 | 102,000.00 | 83,000.00 | 0.00 | 112,000.00 | 144,000.00 | 145,000.00 | 0.00 | |
| Interest Expenses | 0.00 | 4,000.00 | 8,000.00 | 2,000.00 | 7,000.00 | 32,000.00 | 83,000.00 | 104,000.00 | 138,000.00 | 128,000.00 | 83,000.00 | 87,000.00 | 67,000.00 | 102,000.00 | 83,000.00 | 79,000.00 | 112,000.00 | 144,000.00 | 145,000.00 | 164,000.00 | |
| Total Other Income/Exp... | 1,000.00 | -4,000.00 | -8,000.00 | -2,000.00 | -7,000.00 | -32,000.00 | -83,000.00 | -104,000.00 | -138,000.00 | -128,000.00 | -83,000.00 | -87,000.00 | -67,000.00 | -102,000.00 | -83,000.00 | -79,000.00 | -95,338.00 | -144,000.00 | -145,000.00 | -261,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | -43,000.00 | -769,000.00 | -897,000.00 | -434,000.00 | -551,000.00 | -532,800.00 | -354,000.00 | -296,000.00 | -366,000.00 | -508,000.00 | -625,000.00 | -81,000.00 | -2,000.00 | -113,000.00 | 129,000.00 | -151,000.00 | -123,997.00 | 77,000.00 | 220,000.00 | -322,000.00 | |
| EBITDA ratio | (0.00%) | (-0.88%) | (-0.28%) | (-0.11%) | (-0.14%) | (-0.26%) | (-0.18%) | (-0.12%) | (-0.22%) | (-0.19%) | (-0.25%) | (-0.03%) | (0.00%) | (-0.04%) | (0.04%) | (-0.06%) | (-0.07%) | (0.03%) | (0.08%) | (-0.14%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | -43,000.00 | -847,000.00 | -989,000.00 | -497,000.00 | -605,000.00 | -747,000.00 | -457,000.00 | -424,000.00 | -551,000.00 | -675,000.00 | -776,000.00 | -247,000.00 | -146,000.00 | -256,000.00 | 6,000.00 | -311,000.00 | -318,668.00 | -140,000.00 | 12,000.00 | -553,000.00 | |
| Income Before Tax Ratio | (0.00%) | (-0.97%) | (-0.31%) | (-0.13%) | (-0.14%) | (-0.29%) | (-0.24%) | (-0.17%) | (-0.30%) | (-0.23%) | (-0.31%) | (-0.08%) | (-0.05%) | (-0.09%) | (0.00%) | (-0.13%) | (-0.16%) | (-0.06%) | (0.00%) | (-0.24%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 0.00 | -4,000.00 | 38,000.00 | 38,000.00 | -9,000.00 | 0.00 | 4,000.00 | 4,000.00 | -47,000.00 | -22,000.00 | 120,000.00 | 1,000.00 | 4,000.00 | 0.00 | -121,141.00 | -40,000.00 | -20,000.00 | -163,558.00 | -165,485.00 | 0.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | -43,000.00
+0% |
-847,000.00
+1,870% |
-989,000.00
+17% |
-497,000.00
-50% |
-605,000.00
+22% |
-747,000.00
+23% |
-457,000.00
-39% |
-424,000.00
-7% |
-551,000.00
+30% |
-653,000.00
+19% |
-656,000.00
+0% |
-248,000.00
-62% |
-142,000.00
-43% |
-256,000.00
+80% |
6,000.00
-102% |
-271,000.00
-4,617% |
-298,668.00
+10% |
-140,000.00
-53% |
12,000.00
-109% |
-553,000.00
-4,708% |
|
| Net Income Ratio | (0.00%) | (-0.97%) | (-0.31%) | (-0.13%) | (-0.14%) | (-0.29%) | (-0.24%) | (-0.17%) | (-0.30%) | (-0.22%) | (-0.26%) | (-0.08%) | (-0.05%) | (-0.09%) | (0.00%) | (-0.11%) | (-0.15%) | (-0.06%) | (0.00%) | (-0.24%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | -0.09 | -0.06 | -0.04 | -0.02 | -0.03 | -0.01 | 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 | 0.00 | |
| Diluted EPS | -0.09 | -0.06 | -0.04 | -0.02 | -0.03 | -0.01 | 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 | 0.00 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | |
| Diluted Share Outstanding | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | 1,396,425,774.00 | |