Financial Statements for Tiger Media Inc

Search Images Maps Play YouTube News Gmail Drive More »

Help | Sign in

Recent Quotes (30 days)

You have no recent quotes

chg | %

Tiger Media Inc financials

Watch this stock

Income Statement

Balance Sheet

Cash Flow

View: Quarterly Data | Annual Data

Hide charts

In Millions of USD (except for per share items)	3 months ending 2012-12-31	9 months ending 2012-09-30	6 months ending 2012-06-30	3 months ending 2011-12-31	3 months ending 2011-09-30
Revenue	0.00	0.00	16.10	10.04	17.22
Other Revenue, Total	-	-	-	-	-
Total Revenue	0.00	0.00	16.10	10.04	17.22
Cost of Revenue, Total	0.00	0.00	13.49	10.85	14.74
Gross Profit	0.00	0.00	2.61	-0.81	2.48
Selling/General/Admin. Expenses, Total	0.95	2.38	4.83	8.57	2.02
Research & Development	-	-	-	-	-
Depreciation/Amortization	-	-	-	-	-
Interest Expense(Income) - Net Operating	-	-	-	-	-
Unusual Expense (Income)	-	-	-12.47	6.08	0.00
Other Operating Expenses, Total	-	-	-	-	-
Total Operating Expense	0.95	2.38	5.84	25.50	16.75
Operating Income	-0.95	-2.38	10.26	-15.46	0.47
Interest Income(Expense), Net Non-Operating	-	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-0.36	0.00	0.00
Other, Net	-	-	0.12	-0.14	0.04
Income Before Tax	-0.94	-2.53	10.03	-15.67	0.51
Income After Tax	-0.94	-2.53	9.81	-14.52	0.38
Minority Interest	0.00	0.00	-	0.00	0.00
Equity In Affiliates	-	-	-	-	-
Net Income Before Extra. Items	-0.94	-2.53	9.81	-14.52	0.38
Accounting Change	-	-	-	-	-
Discontinued Operations	-	-	-	-	-
Extraordinary Item	-	-	-	-	-
Net Income	3.06	6.00	9.81	-14.52	0.38
Preferred Dividends	-	-	-	-	-
Income Available to Common Excl. Extra Items	-0.94	-2.53	9.81	-14.52	0.38
Income Available to Common Incl. Extra Items	3.06	6.00	9.81	-14.52	0.38
Basic Weighted Average Shares	-	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-	-
Dilution Adjustment	0.00	0.00	-	0.00	-
Diluted Weighted Average Shares	30.14	30.14	18.24	21.36	20.82
Diluted EPS Excluding Extraordinary Items	-0.03	-0.08	0.54	-0.68	0.02
Diluted EPS Including Extraordinary Items	-	-	-	-	-
Dividends per Share - Common Stock Primary Issue	-	-	0.00	0.00	0.00
Gross Dividends - Common Stock	-	-	-	-	-
Net Income after Stock Based Comp. Expense	-	-	-	-	-
Basic EPS after Stock Based Comp. Expense	-	-	-	-	-
Diluted EPS after Stock Based Comp. Expense	-	-	-	-	-
Depreciation, Supplemental	-	-	-	-	-
Total Special Items	-	-	-	-	-
Normalized Income Before Taxes	-	-	-	-	-
Effect of Special Items on Income Taxes	-	-	-	-	-
Income Taxes Ex. Impact of Special Items	-	-	-	-	-
Normalized Income After Taxes	-	-	-	-	-
Normalized Income Avail to Common	-	-	-	-	-
Basic Normalized EPS	-	-	-	-	-
Diluted Normalized EPS	-0.23	-0.42	0.11	-0.50	0.02

In Millions of USD (except for per share items)	12 months ending 2012-12-31	12 months ending 2011-12-31	12 months ending 2010-12-31	12 months ending 2009-12-31
Revenue	0.00	55.57	48.97	37.74
Other Revenue, Total	-	-	-	-
Total Revenue	0.00	55.57	48.97	37.74
Cost of Revenue, Total	0.00	45.79	36.45	28.06
Gross Profit	0.00	9.78	12.51	9.68
Selling/General/Admin. Expenses, Total	3.33	16.33	16.03	16.41
Research & Development	-	-	-	-
Depreciation/Amortization	-	0.62	0.64	0.80
Interest Expense(Income) - Net Operating	-	-	-	-
Unusual Expense (Income)	-	6.08	40.67	9.63
Other Operating Expenses, Total	-	-	-	-
Total Operating Expense	3.33	68.81	93.79	54.91
Operating Income	-3.33	-13.24	-44.82	-17.16
Interest Income(Expense), Net Non-Operating	-	-	-	-
Gain (Loss) on Sale of Assets	-	0.00	0.00	-0.01
Other, Net	-	-0.08	-0.37	0.00
Income Before Tax	-3.47	-13.38	-45.22	-18.33
Income After Tax	-3.47	-13.46	-46.64	-22.65
Minority Interest	-	-	-	-
Equity In Affiliates	-	-	-	-
Net Income Before Extra. Items	-3.47	-13.46	-46.64	-22.65
Accounting Change	-	-	-	-
Discontinued Operations	-	-	-	-
Extraordinary Item	-	-	-	-
Net Income	9.06	-13.46	-46.64	-22.65
Preferred Dividends	-	-	-	-
Income Available to Common Excl. Extra Items	-3.47	-13.46	-46.64	-22.65
Income Available to Common Incl. Extra Items	9.06	-13.46	-46.64	-22.65
Basic Weighted Average Shares	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-
Dilution Adjustment	0.00	0.00	0.00	0.00
Diluted Weighted Average Shares	30.14	20.99	20.80	5.10
Diluted EPS Excluding Extraordinary Items	-0.12	-0.64	-2.24	-4.44
Diluted EPS Including Extraordinary Items	-	-	-	-
Dividends per Share - Common Stock Primary Issue	-	0.00	0.00	0.00
Gross Dividends - Common Stock	-	-	-	-
Net Income after Stock Based Comp. Expense	-	-	-	-
Basic EPS after Stock Based Comp. Expense	-	-	-	-
Diluted EPS after Stock Based Comp. Expense	-	-	-	-
Depreciation, Supplemental	-	-	-	-
Total Special Items	-	-	-	-
Normalized Income Before Taxes	-	-	-	-
Effect of Special Items on Income Taxes	-	-	-	-
Income Taxes Ex. Impact of Special Items	-	-	-	-
Normalized Income After Taxes	-	-	-	-
Normalized Income Avail to Common	-	-	-	-
Basic Normalized EPS	-	-	-	-
Diluted Normalized EPS	-0.65	-0.45	-0.97	-3.21

In Millions of USD (except for per share items)	As of 2012-12-31	As of 2012-09-30	As of 2012-06-30	As of 2011-12-31
Cash & Equivalents	7.21	7.28	3.17	4.63
Short Term Investments	-	-	-	-
Cash and Short Term Investments	7.21	7.28	3.17	4.63
Accounts Receivable - Trade, Net	-	9.85	9.12	17.90
Receivables - Other	-	-	-	-
Total Receivables, Net	-	9.85	9.12	17.90
Total Inventory	-	-	-	-
Prepaid Expenses	0.26	-	-	9.46
Other Current Assets, Total	-	9.09	9.85	0.87
Total Current Assets	7.46	26.22	22.14	32.86
Property/Plant/Equipment, Total - Gross	-	-	-	-
Accumulated Depreciation, Total	-	-	-	-
Goodwill, Net	-	13.56	16.86	16.93
Intangibles, Net	-	-	-	0.00
Long Term Investments	-	-	-	-
Other Long Term Assets, Total	-	0.00	0.00	0.03
Total Assets	7.55	39.89	39.19	50.45
Accounts Payable	0.17	13.14	8.80	14.55
Accrued Expenses	0.17	-	-	13.95
Notes Payable/Short Term Debt	-	0.00	2.97	0.00
Current Port. of LT Debt/Capital Leases	-	-	-	-
Other Current liabilities, Total	0.55	22.28	29.46	35.40
Total Current Liabilities	0.88	35.41	41.23	63.90
Long Term Debt	-	-	-	-
Capital Lease Obligations	-	-	-	-
Total Long Term Debt	-	0.00	0.00	0.00
Total Debt	-	0.00	2.97	0.00
Deferred Income Tax	-	-	-	0.00
Minority Interest	-	0.98	-	0.00
Other Liabilities, Total	-	-	-	0.00
Total Liabilities	0.88	36.39	41.23	63.90
Redeemable Preferred Stock, Total	-	-	-	-
Preferred Stock - Non Redeemable, Net	-	-	-	-
Common Stock, Total	0.00	0.00	0.00	0.00
Additional Paid-In Capital	137.70	134.30	124.87	123.29
Retained Earnings (Accumulated Deficit)	-126.61	-129.68	-125.86	-135.67
Treasury Stock - Common	-	-	-	-
Other Equity, Total	-4.43	-1.13	-1.05	-1.07
Total Equity	6.67	3.49	-2.04	-13.45
Total Liabilities & Shareholders' Equity	7.55	39.89	39.19	50.45
Shares Outs - Common Stock Primary Issue	-	-	-	-
Total Common Shares Outstanding	30.14	28.48	18.24	21.69

In Millions of USD (except for per share items)	As of 2012-12-31	As of 2011-12-31	As of 2010-12-31	As of 2009-12-31
Cash & Equivalents	7.21	4.63	7.55	29.40
Short Term Investments	-	-	-	-
Cash and Short Term Investments	7.21	4.63	7.55	29.40
Accounts Receivable - Trade, Net	-	17.90	19.03	15.84
Receivables - Other	-	-	-	-
Total Receivables, Net	-	17.90	19.03	15.84
Total Inventory	-	-	-	-
Prepaid Expenses	0.26	5.01	5.73	3.00
Other Current Assets, Total	-	5.32	3.51	2.41
Total Current Assets	7.46	32.86	35.83	50.64
Property/Plant/Equipment, Total - Gross	-	1.72	2.31	2.15
Accumulated Depreciation, Total	-	-1.09	-1.18	-0.75
Goodwill, Net	-	16.93	45.95	45.89
Intangibles, Net	-	0.00	3.95	1.28
Long Term Investments	-	-	-	-
Other Long Term Assets, Total	-	0.03	0.00	0.55
Total Assets	7.55	50.45	86.87	99.77
Accounts Payable	0.17	14.55	15.85	9.36
Accrued Expenses	0.17	13.59	15.33	15.05
Notes Payable/Short Term Debt	-	0.00	0.73	0.65
Current Port. of LT Debt/Capital Leases	-	-	-	-
Other Current liabilities, Total	0.55	35.76	43.34	25.98
Total Current Liabilities	0.88	63.90	75.25	51.05
Long Term Debt	-	-	-	-
Capital Lease Obligations	-	-	-	-
Total Long Term Debt	-	0.00	0.00	0.00
Total Debt	-	0.00	0.73	0.65
Deferred Income Tax	-	0.00	0.99	0.32
Minority Interest	-	-	-	-
Other Liabilities, Total	-	0.00	10.16	0.00
Total Liabilities	0.88	63.90	86.41	51.37
Redeemable Preferred Stock, Total	-	-	-	0.00
Preferred Stock - Non Redeemable, Net	-	-	-	0.00
Common Stock, Total	0.00	0.00	0.00	0.00
Additional Paid-In Capital	137.70	123.29	121.52	122.92
Retained Earnings (Accumulated Deficit)	-126.61	-135.67	-122.21	-75.57
Treasury Stock - Common	-	-	-	-
Other Equity, Total	-4.43	-1.07	1.15	1.05
Total Equity	6.67	-13.45	0.46	48.40
Total Liabilities & Shareholders' Equity	7.55	50.45	86.87	99.77
Shares Outs - Common Stock Primary Issue	-	-	-	-
Total Common Shares Outstanding	30.14	21.69	20.86	20.76

In Millions of USD (except for per share items)	12 months ending 2012-12-31	9 months ending 2012-09-30	6 months ending 2012-06-30	12 months ending 2011-12-31
Net Income/Starting Line	9.06	6.00	-	-13.46
Depreciation/Depletion	0.13	0.09	-	0.39
Amortization	-	-	-	1.33
Deferred Taxes	0.00	0.00	-	-1.09
Non-Cash Items	-15.92	-10.23	-	9.88
Changes in Working Capital	1.13	-0.68	-3.17	0.10
Cash from Operating Activities	-5.59	-4.81	-3.17	-2.85
Capital Expenditures	-0.10	-0.01	-	-0.05
Other Investing Cash Flow Items, Total	-3.26	-1.47	-0.46	-0.85
Cash from Investing Activities	-3.36	-1.48	-0.46	-0.90
Financing Cash Flow Items	-0.07	-2.29	2.31	0.01
Total Cash Dividends Paid	-	-	-	-
Issuance (Retirement) of Stock, Net	8.55	8.52	-	0.00
Issuance (Retirement) of Debt, Net	3.00	3.00	-	0.60
Cash from Financing Activities	11.48	9.24	2.31	0.61
Foreign Exchange Effects	0.05	-0.30	-0.13	0.22
Net Change in Cash	2.58	2.65	-1.46	-2.92
Cash Interest Paid, Supplemental	-	-	-	0.09
Cash Taxes Paid, Supplemental	-	-	-	0.31

In Millions of USD (except for per share items)	12 months ending 2012-12-31	12 months ending 2011-12-31	12 months ending 2010-12-31	12 months ending 2009-12-31
Net Income/Starting Line	9.06	-13.46	-46.64	-22.65
Depreciation/Depletion	0.13	0.39	0.40	0.40
Amortization	-	1.33	1.74	2.02
Deferred Taxes	0.00	-1.09	-0.82	0.82
Non-Cash Items	-15.92	9.88	43.96	10.29
Changes in Working Capital	1.13	0.10	3.03	0.34
Cash from Operating Activities	-5.59	-2.85	1.67	-8.78
Capital Expenditures	-0.10	-0.05	-0.14	-0.15
Other Investing Cash Flow Items, Total	-3.26	-0.85	-20.01	-40.44
Cash from Investing Activities	-3.36	-0.90	-20.15	-40.59
Financing Cash Flow Items	-0.07	0.01	-3.55	76.16
Total Cash Dividends Paid	-	-	-	-
Issuance (Retirement) of Stock, Net	8.55	0.00	0.01	0.00
Issuance (Retirement) of Debt, Net	3.00	0.60	0.07	-2.50
Cash from Financing Activities	11.48	0.61	-3.46	73.67
Foreign Exchange Effects	0.05	0.22	0.10	0.01
Net Change in Cash	2.58	-2.92	-21.84	24.30
Cash Interest Paid, Supplemental	-	0.09	0.04	2.48
Cash Taxes Paid, Supplemental	-	0.31	0.47	0.38