MediaBay, Inc.
MBAY
OTC PK
| 09/30/2006 | 06/30/2006 | 03/31/2006 | 12/31/2005 | 09/30/2005 | |
|---|---|---|---|---|---|
| Revenue | 5.41M | 5.89M | 7.02M | 8.95M | 11.51M |
| Total Other Revenue | -- | -- | -- | -- | -- |
| Total Revenue | 5.41M | 5.89M | 7.02M | 8.95M | 11.51M |
| Cost of Revenue | 4.20M | 4.49M | 5.19M | 5.92M | 8.18M |
| Gross Profit | 1.21M | 1.40M | 1.82M | 3.04M | 3.33M |
| SG&A Expenses | 8.10M | 8.97M | 9.63M | 9.04M | 9.34M |
| Depreciation & Amortization | 545.00K | 411.00K | 279.00K | 154.00K | 86.00K |
| Other Operating Expenses | -- | -- | -- | -- | -- |
| Total Operating Expenses | 12.84M | 13.88M | 15.10M | 15.11M | 17.61M |
| Operating Income | -7.43M | -7.99M | -8.08M | -6.16M | -6.10M |
| Income Before Tax | -22.57M | -22.67M | -12.15M | -11.44M | -9.54M |
| Income Tax Expenses | -- | -- | -- | -- | 14.75M |
| Earnings from Continuing Operations | -22.57 | -22.67 | -12.15 | -11.44 | -24.30 |
| Earnings from Discontinued Operations | -- | -- | -- | -- | -- |
| Extraordinary Item & Accounting Change | -- | -- | -- | -- | -- |
| Minority Interest in Earnings | -- | -- | -- | -- | -- |
| Net Income | -22.57M | -22.67M | -12.15M | -11.44M | -24.30M |
| EBIT | -7.43M | -7.99M | -8.08M | -6.16M | -6.10M |
| EBITDA | -6.89M | -7.58M | -7.81M | -6.00M | -6.02M |
| EPS Basic | -2.22 | -2.30 | -1.55 | -5.91 | -10.29 |
| Normalized Basic EPS | -0.49 | -0.51 | -0.57 | -0.59 | -1.18 |
| EPS Diluted | -2.22 | -2.30 | -1.55 | -5.91 | -10.29 |
| Normalized Diluted EPS | -0.49 | -0.51 | -0.57 | -0.59 | -1.18 |
| Average Basic Shares Outstanding | 42.07M | 40.54M | 36.01M | 29.67M | 22.92M |
| Average Diluted Shares Outstanding | 42.07M | 40.54M | 36.01M | 29.67M | 22.92M |
| Dividend Per Share | -- | -- | -- | -- | -- |
| Payout Ratio | -5.56% | -7.82% | -14.67% | -12.78% | -2.35% |
