Propel Media, Inc. (PROM) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
2010 MAIN STREET IRVINE,, CA 92614 |
| State of Incorp. | |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7374 - Computer Processing and Data Preparation and Processing Services (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2018 MRQ | 12/31/2017 | 12/31/2016 | 12/31/2015 | |||
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Current Assets | ||||||
| Cash, cash equivalents, and short-term investments | 5,081 | 2,823 | 1,629 | |||
| Cash and cash equivalents | 5,081 | 2,823 | 1,629 | |||
| Receivables | 9,502 | 6,595 | 7,559 | |||
| Prepaid expense | 614 | |||||
| Other undisclosed current assets | 1,157 | 564 | ||||
| Total current assets: | 15,740 | 9,982 | 9,802 | |||
| Noncurrent Assets | ||||||
| Property, plant and equipment | 3,315 | 1,594 | 2,525 | |||
| Intangible assets, net (including goodwill) | 7,229 | 2,889 | 3,057 | |||
| Goodwill | 6,028 | 2,869 | 2,869 | |||
| Intangible assets, net (excluding goodwill) | 1,201 | 20 | 188 | |||
| Restricted cash and investments | 94 | |||||
| Other noncurrent assets | 137 | 89 | 56 | |||
| Other undisclosed noncurrent assets | 18,932 | 31,691 | 34,074 | |||
| Total noncurrent assets: | 29,613 | 36,263 | 39,806 | |||
| TOTAL ASSETS: | 45,353 | 46,245 | 49,608 | |||
| LIABILITIES AND EQUITY | ||||||
| Liabilities | ||||||
| Current Liabilities | ||||||
| Accounts payable and accrued liabilities | 8,671 | 5,775 | 6,773 | |||
| Accounts payable | 4,419 | 1,861 | 4,288 | |||
| Accrued liabilities | 4,252 | 3,914 | 2,485 | |||
| Debt | 6,181 | 6,089 | 5,997 | |||
| Due to related parties | 200 | |||||
| Customer advances and deposits | 2,137 | 1,832 | ||||
| Other undisclosed current liabilities | 3,708 | |||||
| Total current liabilities: | 16,989 | 13,696 | 16,678 | |||
| Noncurrent Liabilities | ||||||
| Long-term debt and lease obligation | 60,725 | 65,999 | 68,858 | |||
| Long-term debt, excluding current maturities | 60,725 | 65,999 | 68,858 | |||
| Liabilities, other than long-term debt | 15,203 | 14,711 | 14,348 | |||
| Asset retirement obligations | 13,923 | |||||
| Due to related parties | 15,203 | 14,569 | ||||
| Other liabilities | 142 | 425 | ||||
| Other undisclosed noncurrent liabilities | 106 | |||||
| Total noncurrent liabilities: | 75,928 | 80,710 | 83,312 | |||
| Total liabilities: | 92,917 | 94,406 | 99,990 | |||
| Equity | ||||||
| Equity, attributable to parent | (47,564) | (48,161) | (50,382) | |||
| Common stock | 25 | 25 | 25 | |||
| Additional paid in capital | 3,717 | 2,757 | 1,117 | |||
| Accumulated deficit | (51,306) | (50,943) | (51,524) | |||
| Total equity: | (47,564) | (48,161) | (50,382) | |||
| TOTAL LIABILITIES AND EQUITY: | 45,353 | 46,245 | 49,608 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2018 TTM | 12/31/2017 | 12/31/2016 | 12/31/2015 | ||
|---|---|---|---|---|---|
| Revenues | 88,667 | 61,226 | 78,780 | ||
| Cost of revenue | (32,800) | (21,710) | (34,123) | ||
| Cost of goods and services sold | (4,021) | (3,488) | (3,992) | ||
| Gross profit: | 55,867 | 39,516 | 44,657 | ||
| Operating expenses | (25,975) | (22,849) | (26,045) | ||
| Operating income: | 29,892 | 16,667 | 18,612 | ||
| Nonoperating expense | (12,110) | (12,189) | |||
| Other nonoperating income (expense) | 106 | (12,189) | |||
| Interest and debt expense | (12,216) | 106 | (13,491) | ||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | (106) | ||||
| Income from continuing operations before equity method investments, income taxes: | 5,566 | 4,478 | 5,121 | ||
| Other undisclosed income from continuing operations before income taxes | 12,216 | ||||
| Income from continuing operations before income taxes: | 17,782 | 4,478 | 5,121 | ||
| Income tax expense (benefit) | (18,145) | (3,897) | 30,590 | ||
| Income (loss) from continuing operations: | (363) | 581 | 35,711 | ||
| Income (loss) before gain (loss) on sale of properties: | (363) | 581 | 35,711 | ||
| Net income (loss) available to common stockholders, diluted: | (363) | 581 | 35,711 | ||
Comprehensive Income ($ in thousands)
| 6/30/2018 TTM | 12/31/2017 | 12/31/2016 | 12/31/2015 | ||
|---|---|---|---|---|---|
| Net income (loss): | (363) | 581 | 35,711 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (363) | 581 | 35,711 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.