MediaBay, Inc.
MBAY
OTC PK
| 09/30/2006 | 06/30/2006 | 03/31/2006 | 12/31/2005 | 09/30/2005 | |
|---|---|---|---|---|---|
| Revenue | 904.00K | 1.15M | 1.41M | 1.94M | 1.39M |
| Total Other Revenue | -- | -- | -- | -- | -- |
| Total Revenue | 904.00K | 1.15M | 1.41M | 1.94M | 1.39M |
| Cost of Revenue | 708.00K | 909.00K | 1.07M | 1.51M | 1.00M |
| Gross Profit | 196.00K | 237.00K | 345.00K | 429.00K | 385.00K |
| SG&A Expenses | 1.31M | 1.76M | 2.55M | 2.48M | 2.19M |
| Depreciation & Amortization | 149.00K | 149.00K | 151.00K | 96.00K | 15.00K |
| Other Operating Expenses | -- | -- | -- | -- | -- |
| Total Operating Expenses | 2.17M | 2.82M | 3.77M | 4.09M | 3.20M |
| Operating Income | -1.26M | -1.67M | -2.36M | -2.14M | -1.82M |
| Income Before Tax | -1.76M | -12.94M | -2.31M | -5.57M | -1.85M |
| Income Tax Expenses | -- | -- | -- | -- | -- |
| Earnings from Continuing Operations | -1.76M | -12.94M | -2.31M | -5.57M | -1.85M |
| Earnings from Discontinued Operations | -- | -- | -- | -- | -- |
| Extraordinary Item & Accounting Change | -- | -- | -- | -- | -- |
| Minority Interest in Earnings | -- | -- | -- | -- | -- |
| Net Income | -1.76M | -12.94M | -2.31M | -5.57M | -1.85M |
| EBIT | -1.26M | -1.67M | -2.36M | -2.14M | -1.82M |
| EBITDA | -1.11M | -1.52M | -2.21M | -2.05M | -1.80M |
| EPS Basic | -0.17 | -1.24 | -0.25 | -0.56 | -0.25 |
| Normalized Basic EPS | -0.10 | -0.12 | -0.14 | -0.12 | -0.13 |
| EPS Diluted | -0.17 | -1.24 | -0.25 | -0.56 | -0.25 |
| Normalized Diluted EPS | -0.10 | -0.12 | -0.14 | -0.12 | -0.13 |
| Average Basic Shares Outstanding | 10.52M | 10.52M | 10.52M | 10.52M | 8.99M |
| Average Diluted Shares Outstanding | 10.52M | 10.52M | 10.52M | 10.52M | 8.99M |
| Dividend Per Share | -- | -- | -- | -- | -- |
| Payout Ratio | 0.00% | -0.34% | -13.81% | -15.99% | -28.05% |
