Options Media Group Holdings, Inc.
OPMG · OTC
12/31/2011 | 12/31/2010 | 12/31/2009 | 12/31/2008 | |
|---|---|---|---|---|
| Revenue | $530 | $835 | $1,612 | $3,371 |
| % Growth | -36.5% | -48.2% | -52.2% | – |
| Cost of Goods Sold | $387 | $1,096 | $1,121 | $1,309 |
| Gross Profit | $143 | -$261 | $490 | $2,062 |
| % Margin | 27% | -31.2% | 30.4% | 61.2% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $8,162 | $3,562 | $4,298 | $5,025 |
| SG&A Expenses | $9,164 | $3,935 | $4,414 | $5,507 |
| Sales & Mktg Exp. | $1,003 | $373 | $116 | $482 |
| Other Operating Expenses | $3,073 | $0 | $0 | $173 |
| Operating Expenses | $12,238 | $3,274 | $4,414 | $5,680 |
| Operating Income | -$12,094 | -$3,534 | -$3,923 | -$3,618 |
| % Margin | -2,281.3% | -423.2% | -243.5% | -107.3% |
| Other Income/Exp. Net | -$3,669 | $102 | -$5,455 | -$32 |
| Pre-Tax Income | $0 | $0 | -$9,379 | -$3,650 |
| Tax Expense | $0 | $0 | $0 | -$214 |
| Net Income | -$12,676 | -$9,860 | -$9,379 | -$3,437 |
| % Margin | -2,391% | -1,180.5% | -582% | -102% |
| EPS | -0.02 | -0.04 | -0.15 | -0.08 |
| % Growth | 50% | 73.3% | -87.5% | – |
| EPS Diluted | -0.02 | -0.04 | -0.15 | -0.08 |
| Weighted Avg Shares Out | 706,889 | 274,589 | 61,021 | 40,723 |
| Weighted Avg Shares Out Dil | 875,137 | 274,589 | 61,021 | 40,723 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $83 | $1 | $429 | $35 |
| Depreciation & Amortization | $501 | $662 | $982 | $333 |
| EBITDA | -$9,021 | -$2,873 | -$8,233 | -$3,283 |
| % Margin | -1,701.6% | -343.9% | -510.9% | -97.4% |