Network Media Group Inc.
NTE.V · TSXV
11/30/2024 | 11/30/2023 | 11/30/2022 | 11/30/2021 | |
|---|---|---|---|---|
| Revenue | CA$11,232 | CA$7,127 | CA$12,434 | CA$3,534 |
| % Growth | 57.6% | -42.7% | 251.8% | – |
| Cost of Goods Sold | CA$7,868 | CA$5,500 | CA$1,999 | CA$1,824 |
| Gross Profit | CA$3,363 | CA$1,627 | CA$10,435 | CA$1,710 |
| % Margin | 29.9% | 22.8% | 83.9% | 48.4% |
| R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| G&A Expenses | CA$1,092 | CA$1,278 | CA$2,003 | CA$1,502 |
| SG&A Expenses | CA$1,183 | CA$1,694 | CA$2,140 | CA$1,515 |
| Sales & Mktg Exp. | CA$91 | CA$416 | CA$137 | CA$13 |
| Other Operating Expenses | CA$3,160 | CA$0 | CA$99 | CA$1,017 |
| Operating Expenses | CA$4,343 | CA$1,694 | CA$9,534 | CA$4,801 |
| Operating Income | -CA$980 | -CA$67 | CA$1,005 | -CA$2,073 |
| % Margin | -8.7% | -0.9% | 8.1% | -58.6% |
| Other Income/Exp. Net | -CA$904 | -CA$209 | -CA$677 | -CA$18 |
| Pre-Tax Income | -CA$1,884 | -CA$276 | CA$602 | -CA$2,579 |
| Tax Expense | CA$27 | CA$45 | CA$5 | -CA$83 |
| Net Income | -CA$1,911 | -CA$321 | CA$597 | -CA$2,496 |
| % Margin | -17% | -4.5% | 4.8% | -70.6% |
| EPS | -0.11 | -0.018 | 0.034 | -0.033 |
| % Growth | -511.1% | -153.7% | 200.6% | – |
| EPS Diluted | -0.11 | -0.018 | 0.034 | -0.033 |
| Weighted Avg Shares Out | 17,825 | 17,825 | 17,825 | 75,040 |
| Weighted Avg Shares Out Dil | 17,825 | 17,825 | 17,825 | 75,040 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$19 | CA$93 | CA$5 | CA$1 |
| Interest Expense | CA$343 | CA$361 | CA$205 | CA$154 |
| Depreciation & Amortization | CA$3,160 | CA$2,963 | CA$7,393 | CA$3,286 |
| EBITDA | CA$1,619 | CA$3,049 | CA$8,201 | CA$861 |
| % Margin | 14.4% | 42.8% | 66% | 24.4% |