DALIAN, China, September 30, 2013 /PRNewswire/ -- V Media Corp. (OTCBB: CMDI) (the "Company"), China's fast-growing advertising media company with current outdoor media network located in Dalian, Shenyang, Tianjin, Beijing, Shanghai and New York, today announced its financial results for the fiscal year ended June 30, 2013.
Financial Highlights for the Year Ended June 30, 2013
Mr. James Wang, Chairman and Chief Executive Officer of V Media, stated, "During our 2013 fiscal year we have been through an advertising market that was much affected by macroeconomic uncertainty. We continue to focus on client diversification and cross selling among different advertising platforms. Our overall revenue increased 18% year-over-year, showing the effectiveness of our strategy, however, our net income was much affected by the cost of developing new markets. Revenue generated from outdoor billboards platforms continued the growth trend- increased 7% from the prior year. Outdoor billboards accounted for 39% of total revenue in our 2013 fiscal year and have presented great growth opportunities for the Company. Going forward we have several projects in pipeline that we expect will contribute to continued performance growth of this platform in the 2014 fiscal year."
Summary Financials for Year Ended June 30, 2013:
Year to Date Financials (USD) | |||
Twelve months ended June 30, | 2013 | 2012 | CHANGE |
Revenue | $21.8 million | $18.5 million | 18.2% |
Gross Profit | $3.6 million | $7.7 million | -53.7% |
Gross Profit Margin | 16.4% | 41.8% | -60.8% |
Net Income (Loss) | -$5.7 million | $0.4 million | -1686.3% |
EPS* | -$0.22 | $0.00 | -100% |
* Based on 27.6 million shares outstanding |
Financial Results for the Year Ended June 30, 2013
Revenue for the year ended June 30, 2013 totaled $21.8 million, an increase of 18.2% compared to $18.5 million for the same period in 2012. We see revenue increase of 7% in the outdoor billboard advertising platform which accounted for 39% of total revenue during the 2013 fiscal year. The billboard advertising platform has presented a significant growth opportunity with attractive profit margins which were 36% for the 2013 fiscal year. The outdoor billboard platform is established in Dalian, Shenyang, Tianjin, Beijing, Shanghai and New York and going forward the Company will continue to establish their presence in these markets. Revenue in Dalian, which accounted for 76% of total revenue, increased by 17% to $16.6 million for the 2013 fiscal year as compare to $14.1 million for the 2012 fiscal year.
Street fixture and display networks revenue (generated from Dalian and Shenyang market) increased 26% year-over-year, city transit system display networks increased 36% and city navigator decreased 74%, both of which are generated solely from Dalian market. Geographically for the 2013 fiscal year, revenue in Dalian, Shanghai, Shenyang, Tianjin, Beijing and US accounted for 76.0%, 3.8%, 5.0%, 2.0%, 11.1% and 2.1% of total revenue. These results compare to 76.5%, 3.0%, 6.7%, 2.3%, 11.5% and 0% for the 2012 fiscal year.
As of June 30, 2013, V Media has installed 52 "City Navigator" units across the Dalian urban area, 3 mega-screen (126 square meters to 400 square meters or 1,356 square feet to 4,306 square feet) LED screens and 8 metal billboards in Dalian, 1 mega-screen (88 square meters or 947 square feet) LED screen in the business district in Shenyang, 1 indoor LED screen (22 square meters or 237 square feet) in Tianjin Railway Station and 5 outdoor billboards in Shanghai. For other platforms, the number of bus shelters and taxi stops increased to 790, the number of buses that carry mobile advertisements is 336 and specifically the number of mobile displays through Dalian metro-trains is 32.
2013 Fiscal Year End Revenue Breakdown by Advertising Platform (USD) | |||
Year ended June 30, | 2013 | 2012 | CHANGE |
Street Fixture and Display Network % of Sales Gross Profit Margin % | $7.0 million 32.3% 29.8% | $5.6 million 30.2% 40.5% | 26.3% |
City Transit System Display Network % of Sales Gross Profit Margin % | $4.1 million 18.8% 39.7% | $3.0 million 16.3% 36.5% | 35.8% |
Outdoor Billboards % of Sales Gross Profit Margin % | $8.5 million 39.2% 36.1% | $8 million 43.3% 43% | 6.9% |
City Navigator % of Sales Gross Profit Margin % | $0.4 million 1.6% 9.8% | $1.4 million 7.3% 62.3% | -74.1% |
Other Services Income % of Sales Gross Profit Margin % | $1.8 million 8.2% 0.4% | $0.5 million 2.8% 14.2% | 240% |
Total Sales | $21.8 million | $18.5 million | 18.2% |
Cost of sales for the year ended June 30, 2013 totaled $18.2 million or 83.6% of revenue, an increase of 69.7% compared to $10.8 million or 58.2% of revenue for the year ended June 30, 2012. The increase in cost of revenue was primarily attributable to increased depreciation of advertising equipment, labor and raw material cost.
Gross profit for the year ended June 30, 2013 totaled $3.6 million, a decrease of 53.7% compared to $7.7 million for the year ended June 30, 2012. The decrease in gross profit was partially attributable to the cost of revenue increase. Gross profit margin was 16.4% and 41.8% for the year ended June 30, 2013 and 2012, respectively. The decrease in gross profit margin during the 2013 fiscal year as compared to the 2012 fiscal year was mainly due to the increased cost of securing new advertising platform, increased maintenance cost of advertising equipment, and the increase of labor and raw material cost during the fiscal year ended June 30, 2013. Specifically, the decrease in outdoor billboard margins was due to the increased amount of new constructions and the lead time needed to build advertising clients.
Selling, general and administrative expenses, which primarily consist of salaries of sales personnel, commissions for sales representatives, rent expenses and related administrative expenses, totaled $7.5 million and $6.6 million for the years ended June 30, 2013 and 2012, respectively, an increase of $0.9 million or 14.6%. The increase was mainly because of the provision of the doubtful accounts.
Net loss attributable to V Media Corp. for the year ended June 30, 2013 totaled $6.1 million, a decrease of $6.1 million as compared to a net income of $50,853 for the year ended June 30, 2012. Basic and diluted loss per share for the year ended June 30, 2013 were $0.22 and $0 based on 27.6 million basic and diluted shares outstanding.
Liquidity and Capital Resources
As of June 30, 2013, V Media had approximately $2.1 million in cash and cash equivalents or $0.08 per share. As of June 30, 2013, total current assets and total assets were $12.7 million and $41.9 million, respectively. During the same period, total current liabilities and total liabilities were $9.6 million and $39.6 million, respectively. Shareholder's equity decreased 25% to $14.8 million for the year ended June 30, 2013, compared to $19.7 million for the year ended June 30, 2012.
About V Media Corp.
Founded in September 2000, Dalian Vastitude Media Group Co., Ltd., now known as V Media Corp., is headquartered in Dalian, the commercial center of Northeastern China. The company owns and operates the city's largest outdoor media network encompassing over 600 bus shelters furnished with billboards and displays; 130 taxi stops with displays; and 18 large-size billboards, including 3 large-size LED displays at major traffic conjunctions. The company also furnishes more than 400 buses with advertising posters and 32 metro-trains throughout Dalian Metro Lines. V Media provides comprehensive adverting services from art design to ad publishing, from daily maintenance to technical upgrading. Launched in Dalian in 2009, V Media's proprietary LED multimedia display network, City Navigator®, is one of the country's first web-based outdoor advertising networks. For more information, please visit www.gywj.cn.
Forward-Looking Statements
This press release may contain certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical fact included herein are "forward-looking statements", including statements regarding the Company's ability to meet its obligations under its various contracts; the timeliness of payments and other economic benefits the Company expects to receive under such contracts; and the Company's ability to maintain its customer relationships and to maintain its ability to pursue its commercial objectives. In addition, the Company's operations are conducted in the PRC and, accordingly, are subject to special considerations and significant risks not typically associated with companies in North America and Western Europe such as risks associated with, among others, the political, economic and legal environment and foreign currency exchange. The Company's results may be adversely affected by changes in the political and social conditions in the PRC and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation. These forward-looking statements are often identified by the use of forward-looking terminology such as "believes," "expects" or similar expressions, involve known and unknown risks and uncertainties. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, they do involve assumptions, risks and uncertainties, and these expectations may prove to be incorrect. Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in the Company's periodic reports that are filed with the Securities and Exchange Commission and available on its website at http://www.sec.gov. Other than as required under the securities laws, the Company does not assume a duty to update these forward-looking statements.
Company Contact:
Rita Jiang
Executive Vice President of Finance
646-691-5047
Rita.jiang@gmail.com
www.gywj.cn
V MEDIA CORP. AND SUBSIDIARIES | |||||||
(FORMERLY CHINA NEW MEDIA CORPORTATION) | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(IN US DOLLARS) | |||||||
As of June 30 | As of June 30 | ||||||
2013 | 2012 | ||||||
ASSETS | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 2,148,321 | $ | 1,526,604 | |||
Restricted cash | 3,322,299 | - | |||||
Accounts receivable, net | 4,007,205 | 4,960,911 | |||||
Advance to suppliers, net | 403,444 | 413,883 | |||||
Loans receivable, net | 2,425,882 | 2,099,493 | |||||
Other current assets | 397,110 | 195,701 | |||||
Deferred tax assets | - | 396,961 | |||||
Total current assets | 12,704,261 | 9,593,553 | |||||
Property, equipment and construction in progress, net | 23,649,850 | 23,204,841 | |||||
Other assets | |||||||
Billboards use right, net | 3,281,728 | 4,798,745 | |||||
Security deposits | 2,297,952 | 2,043,750 | |||||
Total other assets | 5,579,680 | 6,842,495 | |||||
Total Assets | $ | 41,933,791 | $ | 39,640,889 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities | |||||||
Short term loans | $ | 12,579,026 | $ | 11,035,314 | |||
Current portion of long term loans | 389,876 | 590,370 | |||||
Accounts payable | 3,194,604 | 2,274,736 | |||||
Bank acceptance notes payable | 5,214,104 | - | |||||
Other payables | 2,372,044 | 1,924,191 | |||||
Deferred revenues | 2,392,681 | 2,649,472 | |||||
Taxes payable | 649,418 | 507,145 | |||||
Due to related parties | 362,103 | 594,774 | |||||
Total current liabilities | 27,153,856 | 19,576,002 | |||||
Long term loan | - | 363,060 | |||||
Total Liabilities | 27,153,856 | 19,939,062 | |||||
Commitments and contingencies | |||||||
Equity | |||||||
Series A Preferred Stock, $0.0001 par value, 20,000,000 shares authorized, 1,000,000 shares issued and outstanding | 100 | 100 | |||||
Common stock, $0.0001 Par value; 80,000,000 shares authorized; 27,590,701 shares issued and outstanding | 2,759 | 2,759 | |||||
Additional paid-in-capital | 6,820,820 | 6,820,820 | |||||
Accumulated other comprehensive income | 1,122,624 | 786,806 | |||||
Retained earnings | 4,714,077 | 10,774,956 | |||||
Total V Media Corp. equity | 12,660,380 | 18,385,441 | |||||
Noncontrolling interest | 2,119,555 | 1,316,386 | |||||
Total equity | 14,779,935 | 19,701,827 | |||||
Total Liabilities and Equity | $ | 41,933,791 | $ | 39,640,889 |
V MEDIA CORP. AND SUBSIDIARIES | |||||||
(FORMERLY CHINA NEW MEDIA CORPORTATION) | |||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | |||||||
(IN US DOLLARS) | |||||||
For the years ended June 30, | |||||||
2013 | 2012 | ||||||
Revenues | $ | 21,823,216 | $ | 18,470,685 | |||
Cost of revenue | (18,247,311) | (10,750,398) | |||||
Gross profit | 3,575,905 | 7,720,287 | |||||
Selling, general and administrative expenses | (7,548,595) | (6,586,810) | |||||
Income (loss) from operations | (3,972,690) | 1,133,477 | |||||
Other income (expenses): | |||||||
Interest income | 47,243 | 5,279 | |||||
Interest expense | (1,359,366) | (1,236,432) | |||||
Subsidy income | 720,390 | 718,984 | |||||
Other expenses | (256,856) | (35,412) | |||||
Total other expenses | (848,589) | (547,581) | |||||
Income (loss) before income taxes | (4,821,279) | 585,896 | |||||
Income tax provision (benefit) | |||||||
Current | 458,845 | 492,080 | |||||
Deferred | 416,220 | (265,273) | |||||
Total income tax provision | 875,065 | 226,807 | |||||
Net income (loss) | (5,696,344) | 359,089 | |||||
Less: net income attribute to the noncontrolling interest | 364,535 | 308,236 | |||||
Net income (loss) attributable to V Media Corp. | $ | (6,060,879) | $ | 50,853 | |||
Net income (loss) | (5,696,344) | 359,089 | |||||
Other comprehensive income | |||||||
Foreign currency translation adjustments | 439,849 | 167,695 | |||||
Comprehensive income (loss) | (5,256,495) | 526,784 | |||||
Less: comprehensive income attributed to the noncontrolling interest | 468,566 | 325,425 | |||||
Comprehensive income (loss) attributable to V Media Corp. | $ | (5,725,061) | $ | 201,359 | |||
Earnings (loss) per share | |||||||
Basic and diluted | $ | (0.22) | $ | 0.00 | |||
Weighted average number of common shares | |||||||
Basic and diluted | 27,550,701 | 27,550,701 |
V MEDIA CORP. AND SUBSIDIARIES | |||||||
(FORMERLY CHINA NEW MEDIA CORPORTATION) | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(IN US DOLLARS) | |||||||
For the years ended June 30, | |||||||
2013 | 2012 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income (loss) | $ | (5,696,344) | $ | 359,089 | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||
Depreciation | 2,494,683 | 2,274,967 | |||||
Amortization | 7,131,973 | 2,586,577 | |||||
Amortization of stock based compensation expense | - | 24,804 | |||||
Loss on sale of property | 80,917 | - | |||||
Loss from equity investment | 70,973 | 11,868 | |||||
Provision for doubtful accounts-Accounts receivable | 1,295,654 | 197,736 | |||||
Provision for doubtful accounts-loans receivable | 916,194 | - | |||||
Deferred tax provision (benefit) | 403,764 | (265,273) | |||||
Changes in operating assets and liabilities | |||||||
Accounts receivable | (187,398) | 330,633 | |||||
Advance to suppliers | (72,501) | 216,445 | |||||
Other current assets | (275,111) | 314,140 | |||||
Security deposit | (179,077) | (54,495) | |||||
Accounts payable | 825,138 | 2,651,796 | |||||
Other payables | 238,558 | (316,448) | |||||
Deferred revenues | (343,949) | 1,002,852 | |||||
Taxes payable | 122,250 | (566,783) | |||||
Net cash provided by operating activities | 6,825,723 | 8,767,908 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Loans to third party, net | (1,067,199) | (307,809) | |||||
Equity investment | - | (94,440) | |||||
Proceeds from sale of property | 208,127 | - | |||||
Acquisition of billboards use rights | (5,478,069) | (2,536,601) | |||||
Purchase of property and equipment | (2,418,373) | (6,285,222) | |||||
Net cash used in investing activities | (8,755,514) | (9,224,072) | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Restricted cash | (3,264,323) | - | |||||
Net proceeds from capital contributions | 334,603 | - | |||||
Proceeds from (repayment of) short-term bank loans | 1,135,090 | (769,686) | |||||
Net proceeds from bank acceptance notes payable | 5,123,115 | - | |||||
Proceeds from (repayment of) related party loans | (253,172) | 431,130 | |||||
Proceeds from (repayment of) long-term loans | (586,697) | 481,230 | |||||
Net cash provided by financing activities | 2,488,616 | 142,674 | |||||
EFFECT OF EXCHANGE RATE CHANGE ON CASH AND CASH EQUIVALENTS | 62,892 | 31,214 | |||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 621,717 | (282,276) | |||||
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR | 1,526,604 | 1,808,880 | |||||
CASH AND CASH EQUIVALENTS, END OF YEAR | $ | 2,148,321 | $ | 1,526,604 | |||
SUPPLEMENTAL CASH FLOW DISCLOSURES | |||||||
Income taxes paid | $ | 239,068 | $ | 1,298,242 | |||
Interest paid | $ | 1,057,447 | $ | 945,633 |