TEVECAP S A
6-K, 1997-08-26
CABLE & OTHER PAY TELEVISION SERVICES
Previous: GUARDIAN SEPARATE ACCOUNT E, N-4 EL/A, 1997-08-26
Next: KIEWIT INVESTMENT TRUST, NSAR-B, 1997-08-26



                                    FORM 6-K


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                            Report of Foreign Issuer
                       Pursuant to Rule 13a or 15d - 16 of
                       the Securities Exchange Act of 1934

                          For the month of August 1997


                                  Tevecap S.A.
                    (Exact Name as Specified in its Charter)


                                  Tevecap Inc.
                       (Translation of Name into English)


                            SEC FILE NUMBER: 0-22267

                                Rua do Rocio, 313
                              Sao Paulo, SP Brazil
                                    04552-904
                    (Address of principal executive offices)


Indicate by check mark whether the registrant  files or will file annual reports
under cover Form 20-F or Form 40-F.

         Form 20-F        X         Form 40-F
                       -------                  -------

Indicate by check mark whether the  registrant  by  furnishing  the  information
contained  in this  Form is  also  thereby  furnishing  the  information  to the
Commission pursuant to Rule 12g3-2(b) under Securities Exchange Act of 1934.

         Yes                        No      X
              -------                    -------
If "Yes" is marked, indicate below the file number assigned to the registrant in
connection with rule 12g3-2(b):82 N/A



<PAGE>


                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


TEVECAP S.A.

By:        /s/ Jose Augusto P. Moreira
           ---------------------------
          Jose Augusto P. Moreira
          Officer


By:        /s/ Claudio Cesar D'Emilio
           ---------------------------
          Claudio Cesar D'Emilio
          Officer

Date: August 20, 1997


 <PAGE>


                                  EXHIBIT LIST

1.       One copy of the press release  published on August 20, 1997  containing
         relevant  information on Tevecap S.A. for the three-month  period ended
         June 30, 1997, with financial  information  prepared in accordance with
         Brazilian GAAP.



<PAGE>


                                                                       Exhibit 1


Contact:    Douglas Duran                 Marina Echavarria/Ashley Chapman
            Tevecap                       Ludgate Communications
            (011 55 11) 821-8554          (212) 688-5144

                  TEVECAP ANNOUNCES SECOND QUARTER 1997 RESULTS

Sao Paulo,  August 20, 1997-- TEVECAP,  S.A.,  (TVA) one of Brazil's largest and
fastest  growing pay television  operators and programming  distributors,  today
announced results for the second quarter ended June 30, 1997.

                         Second Quarter 1997 Highlights

o        Consolidated   net   revenues  for  2Q97   reached   US$82.7   million,
         representing a growth of 98% versus US$41.8  million in 2Q96, and a 23%
         growth versus US$67.3 million in 1Q97.

o        Subscription  revenue  amounted to US$53.1 million in 2Q97, a growth of
         91% versus US$27.8 million in 2Q96.  Subscription  revenue  represented
         64% of net revenue and  increased  by 19% when  compared  with  US$44.8
         million in 1Q97.

o        Installation  revenue  amounted to US$24.3 million in 2Q97, a growth of
         97% versus  US$12.3  million  in 2Q96,  and an  increase  of 34% versus
         US$18.1 million in 1Q97.  Installation  revenue  represented 29% of net
         revenue for 2Q97.

o        Direct  operating  expenses  reached  US$43.3  million in 2Q97,  an 80%
         growth versus  US$24.1  million in 2Q96 or a 19% growth versus  US$36.4
         million in 1Q97.

o        Selling,  general and administrative  expenses for 2Q97 reached US$31.5
         million, representing 38% of net revenue, compared with US$17.2 million
         during 2Q96 and US$25.9 million during 1Q97.

o        EBITDA reached US$7.9 million in 2Q97,  representing a growth of 1,606%
         versus US$0.5  million in 2Q96, or a growth of 61% compared with US$4.9
         million in 1Q97.

o        Adjusted EBITDA for 2Q97 reached US$12.4 million, representing a growth
         of 35% versus US$9.2 million in 1Q97.

o        Total Operating  Expenses for 2Q97 amounted to US$88.4  million,  a 21%
         increase versus US$72.8 million in 1Q97.

o        Net loss for 2Q97 was US$20.9 million,  a 73% increase  compared with a
         loss of  US$12.1  million  in 2Q96 and a 35%  increase  versus  US$15.5
         million in 1Q97.

o        Capital  expenditures  (cash basis) amounted to US$69 million for 2Q97,
         an 80% increase  versus US$38.3 million during 2Q96, and a 78% increase
         versus US$38.8 million in 1Q97.


<PAGE>


Tevecap, S.A.

                              CONSOLIDATED RESULTS


Consolidated  net  revenues for the second  quarter  ended June 30, 1997 reached
US$82.7  million,  versus  US$67.2  million in the first  quarter 1997 and US$33
million in the second  quarter of 1996.  The Company  has more than  doubled its
revenues  every year for the last three  years.  Revenues  consist  primarily of
subscription   fee  but  also  include   installation,   advertising,   indirect
programming and other revenues, excluding taxes.

Subscription revenue contributed to 64% of net revenues, and amounted to US$53.1
million in the second quarter of 1997, up 91% from US$27.8 million in the second
quarter  of 1996 and an  increase  of 19%  versus  US$44.8  million in the first
quarter of 1997.  It can be broken down by  distribution  technology as follows:
MMDS (56%), cable (12%), C-band (12%) and KU-band (20%).  Revenue increased as a
result of an expanded  subscriber  base and a higher  average  monthly  fee. The
increase in the average  monthly  fee was a result of an  improvement  in signal
transmission enabling the Company to offer premium packages to all subscribers.




                           Subscription Revenue ($000)
                           ---------------------------

Technology               2Q97          %        2Q96          %       Change%
- ----------               ----          -        ----          -       -------
MMDS                   29,728         56%     23,506         85%         26%
Cable                   6,186         12%      1,599          6%        287%
C-Band                  6,329         12%      2,655         10%        138%
KU-band                10,888         20%          0          0%         n/c
Total                  53,131        100%     27,760        100%         91%




                                    Subscription Revenue ($000)
Technology               2Q97          %        1Q97          %        Change%
- ----------               ----          -        ----          -        -------
MMDS                   29,728         56%     28,399         63%          4%
Cable                   6,186         12%      4,745         11%         31%
C-Band                  6,329         12%      5,799         13%         10%
KU-band                10,888         20%      5,866         13%         88%
Total                  53,131        100%     44,819        100%         19%


Installation revenue comprised 29% of net revenues,  reaching US$24.3 million in
2Q97,  versus  US$18.1  million in 1Q97.  This increase was a result of a strong
sales performance during the second quarter of 1997.

Indirect  programming  revenue in the  second  quarter  of 1997  reached  US$6.5
million,  an increase of 298% versus US$1.6 million in the second quarter of the
previous year. This revenue consists of



<PAGE>


Tevecap, S.A.



payments  made to the  Company  for the sale of its  programming  to  affiliated
companies and independent operators.

Direct operating  expenses amounted to US$43.3 million for the second quarter of
1997 versus  US$36.4  million in the  previous  quarter,  or an increase of 19%.
Direct  operating  expenses as a percentage  of revenue  dropped from 54% in the
first  quarter  of 1997 to 52% in the  second  quarter  of  1997  as  result  of
productivity improvements.

Selling,   general  and   administrative   expenses   reached  US$31.5  million,
representing  38% of net revenue versus US$25.9  million in the first quarter of
1997. As a percentage of revenues,  selling, general and administrative expenses
decreased from 39% to 38% as a result of dilution of fixed expenses.

As a result, EBITDA reached US$7.9 million, an increase of 61% versus the US$4.9
million in the first quarter of 1997.

Adjusted  EBITDA reached US$12.4  million,  an increase of 35% versus the US$9.2
million adjusted EBITDA for the first quarter of 1997.  Adjusted EBIDTA includes
the deferment of KU band revenue of US$ 4.5 million for second quarter of 1997.

Depreciation and amortization for the second quarter of 1997 was US$13.5 million
as compared with US$10.4 million in the previous quarter,  and US$7.3 million in
the second quarter of 1996. This includes  depreciation  of systems,  equipment,
installation materials, installation labor, amortization of organizational costs
and concessions, and allowance for inventory obsolescence.

Operating  loss  during the second  quarter of 1997 was US$5.6  million,  versus
US$5.5 million in the first quarter of 1997, or an increase of 2%. The operating
loss for the  quarter  was also 17% less than the loss of US$6.8  million in the
second quarter of 1996.

Interest  income reached US$1.4  million,  versus US$5.0 million in the previous
quarter, as a result of the company's expansion  investments.  Interest expenses
were  US$13.6  million,  versus  US$11.3  million in the first  quarter of 1997,
representing a 21% increase.

Equity in losses (income) of affiliates  amounted to a loss of US$3.2 million in
the second  quarter  of 1997  versus a loss of US$2.5  million  in the  previous
quarter.  That  loss  resulted  from  ESPN  Brasil  (US$2.0  million),  TV Filme
(US$619,000), Canbras (US$617,000), and HBO (US$36,000).

Other non-operating revenues/expenses amounted to an income of US$528,000 versus
losses of US$763,000 in the first quarter of 1997.

Minority   interest   amounted  to   US$200,000,   representing   the   minority
shareholder's  portion of the US$1  million  aggregate  losses of TVA Sul.  As a
result, net loss for the second quarter ended June



<PAGE>


Tevecap, S.A.


30, 1997 was US$20.9  million versus a net loss of US$15.5  million  reported in
the first quarter of 1997 and US$12.1 million  reported in the second quarter of
1996.

Capital  expenditures  (cash basis) for the second  quarter of 1997  amounted to
US$69.0 million,  an 78% increase from US$38.8 million in the previous  quarter.
Funds were  directed  mainly to the  purchase of decoders  for all  distribution
systems,  the  construction of internal  networks for MMDS and cable,  and cable
network build-out primarily in Sao Paulo and Curitiba.


                             SUBSCRIBER PERFORMANCE



Total subscriber base for the second quarter of 1997 totaled 1.2 million, an 11%
growth  versus the  previous  quarter,  and an increase of 48% versus the second
quarter of 1996.

Owned or proprietary systems grew to 460,704  subscribers,  or 17% when compared
to the first  quarter of 1997.  This  performance  was achieved by extending the
Cable system to 1,697  kilometers  and  completing  the  Distribution  and Sales
Operations of the KU business to include the entire Brazilian KU market.  In the
case of MMDS,  it is  important  to note that even  with the  transfer  of 7,719
subscribers to the Cable Operation,  the MMDS operation grew by 3% in the second
quarter of 1997 when compared to the previous period.

Tevecap's  installation  backlog  as of June 30,  1997 was  30,000  subscribers,
representing less than 30 days of installations.

Through  independent  operators,  Tevecap reached 649,159 subscribers as of June
30, 1997, compared with 605,606 subscribers during the previous quarter.



<PAGE>


Tevecap, S.A.


The table below  outlines the number of  subscribers  at June 30, 1997 and March
30, 1997, for owned systems according to different distribution  technologies as
well as the number of households which receive TVA programming through operating
ventures and independent operators:

                              Total Subscriber Base
                              ---------------------

                                       2Q97           1Q97            Change %
                                       ----           ----            --------
MMDS                                 236,823        230,002              3%
Cable                                 73,514         57,263             28%
Digital C-band                        68,761         58,821             17%
KU-band                               81,606         48,407             69%
Total Owned Systems                  460,704        394,493             17%
Operating Ventures*                  110,091         93,578             18%
Independent Operators                649,159        605,606              7%
Households Receiving
  TVA Programming                  1,219,954      1,093,677             12%


*Represents 100% of subscribers; on an equity subscriber basis there were 16,187
subscribers at March 31, 1997 and 19,884 subscribers at June 30, 1997.


                              REVENUES BY OPERATION


The table below outlines  consolidated net revenue by operation for owned system
for the second quarter ended June 30, 1997 and the first quarter ended March 31,
1997.

                      Consolidated Net Revenue by Operation
                      -------------------------------------

                                    2Q97           1Q97         % Change
                                    ----           ----         --------
TVA Sao Paulo                      18,449         17,656            4%
TVA Rio de Janeiro                 12,011         10,436           15%
TVA Sul                             6,801          5,654           20%
Digital C-Band                      8,964          8,848            1%
KU-Band                            24,863         15,707           58%
Total                              71,088         58,301           22%


TVA Sao Paulo: Net revenues amounted to US$18.4 million in the second quarter of
1997,  up 4% compared  with US$17.7  million in the previous  quarter due to the
higher number of  installations  and an increase in the average  hook-up fee. At
June 30, 1997, the subscriber base for both MMDS and



<PAGE>


Tevecap, S.A.




cable  systems  totaled  154,461,  an increase of 5% versus the first quarter of
1997 which had a subscriber base of 147,239.

TVA Rio:  Net  revenues  reached  US$12  million,  an increase of 15% versus the
previous quarter.  At the end of the second quarter of 1997, the subscriber base
reached  93,920,   representing  an  11%  growth  over  the  previous  quarter's
subscriber  base of 84,573.  This solid  performance  was  achieved  despite the
growing cable competition in this region.

TVA Sul: Net  revenues  amounted to US$6.8  million,  20% higher than the US$5.7
million in the previous  quarter.  As of June 30, 1997,  subscriber base reached
61,956, a growth of 12% over the previous  quarter.  The MMDS system in Curitiba
grew by 11% to 29,535 subscribers.

C Band:  Net revenues  amounted to US$9  million,  a 1% increase  versus  US$8.8
million in the  previous  quarter.  The  subscriber  base  increased by 17% from
58,821 to 68,761 subscribers between the first and the second quarter of 1997.

DirecTV: Net revenues amounted to US$24.9 million in the second quarter of 1997,
representing  an  increase  of 58% versus the  US$15.7  million in the  previous
quarter.  The  subscriber  base  increased by 69% as compared  with the previous
quarter, reaching a total of 81,606 subscribers as of June 30, 1997.

TVA, through Galaxy Brasil, launched Brazil's first KU-band service in July 1996
in a limited  regional  roll-out in the Sao Paulo area. The company became fully
operational  in  November  1996 when it began a  nationwide  publicity  campaign
supported by a network of trained installers.


                               OPERATING VENTURES


Through the operating ventures, TVA has minority interests in two pay television
operators, Canbras and TV Filme, which served 110,091 subscribers as of June 30,
1997, as outlined in the table below:

                          Subscriber Base-Ventures (*)


                                2Q 97            1Q 97               Chg%
                                -----            -----               ----
Canbras                        19,082           12,928               48%
Brasilia                       55,083           52,256                5%
Goiania                        14,297           11,258               27%
Belem                          21,629           17,136               26%
TV Filme                       91,009           80,650               13%
Total                         110,091           93,578               18%

(*) Represents paying subscribers




<PAGE>


Tevecap, S.A.



                               FINANCIAL SITUATION



Total debt reached  US$363.8 million as of June 30, 1997, 10% of which was short
term,  representing  the  refinancing  of  certain  supplier  payables  (US$22.2
million), the accrued interest on the High Yield bonds (US$3.2 million), leasing
agreements  with  Citibank  (US$10  million)  and  Eximbank   financing  (US$1.3
million).

The  remaining  US$ 327.2  million is long term and  includes  of the  principal
amount of the High Yield bonds (US$250.0 million), the Citibank leasing (US$39.3
million), Eximbank financing (US$8.8 million), certain supplier payables (US$2.6
million) and US$26.5  million with Abril Group relative to the acquisition of KU
decoders in order to avoid an increase in import taxes.

                                       ###


TVA is one of Brazil's  largest and fastest  growing pay-TV  operators with over
1.2  million  subscribers.   TVA's  current  owners  are  Abril,  56.5%;  Falcon
International,  14.2%;  Hearst,  10%; ABC, 10%; and CMIF, 9.3%. The company uses
five technologies: MMDS, cable, digital KU band, digital C-band and UHF to reach
the  Brazilian  Pay-TV  Market.   TVA  is  also  the  country's  largest  Pay-TV
programming  distributor,  reaching over 1.2 million households.  In conjunction
with Abril, TVA has formed strategic  alliances and programming  partnerships to
deliver  Brazil's  branded  versions  of  ESPN,  HBO,  MTV,  CMT  and  BRAVO  in
Portuguese.   TVA's  partners  include  Falcon   International   Communications,
Disney/ABC,  The  Hearst  Corporation,  The  Chase  Manhattan  Bank  and  Hughes
Communications.

Abril Group is Latin America's largest  publishing and printing company.  Of the
10 highest circulating magazines in Brazil, nine are published by Editora Abril,
the  company's  publishing  division.  The company  publishes  200  magazines in
Brazil, nine in Portugal and four in Argentina.  It pioneered the development of
electronic media in Brazil with the launch of TVA,  Brazil's first  subscription
television operation. It is the leader in the Brazilian home video market and is
the largest publisher of telephone directories in Latin America.

                                 (Tables Follow)



<PAGE>


                                  Tevecap, S.A.

                                  TEVECAP S.A.
                    Second Quarter Consolidated Balance Sheet
                              For the Periods Ended
                             June 30, 1997 and 1996
                          (in thousands of US dollars)


                                             June 30      June 30          %
                                               1997         1996        Change
                                             --------     --------     --------
Cash and cash equivalents                      32,381        1,228        2537%
Accounts receivable, net                       47,759       15,634         205%
Inventories                                    15,582       14,506           7%
Film exhibition rights                            606          574           6%
Prepaid and other assets                       10,457        1,877         457%
Other accounts receivable                       7,288        2,164         237%
                                             --------     --------     --------
Total current assets                          114,073       35,983         217%
                                             --------     --------     --------

Property, plant and equipment                 337,845      166,157         103%
Investments
- - Equity affiliates                             7,682        5,498          40%
- - Cost basis investees                         27,734       16,339          70%
- - Concessions, net                             16,276        7,558         115%
Loans to related companies                     20,277        2,128         853%
Advances payments for investments                --         10,965         n/c
Prepaid expenses                                8,576         --           n/c
Other                                           2,193        3,766         -42%
                                             --------     --------     --------

Total assets                                  534,656      248,394         115%
                                             ========     ========     ========

Short-term bank loans                          36,594         --           n/c
Film suppliers                                 15,536        6,004         159%
Other suppliers                                47,271       47,924          -1%
Taxes payable other than
  income taxes                                  9,369        7,991          17%
Accrued payroll and related
  liabilities                                   7,891        7,136          11%
Advances payments received
  from subscribers                              5,850        6,955         -16%
Other accounts payable                         13,340        4,067         228%
                                             --------     --------     --------
Total current liabilities                     135,851       80,077          70%
                                             --------     --------     --------

Long-term bank loans                          300,718         --           n/c
Loans from related companies                   26,453       51,021         -48%
Loans from shareholders                         3,802        2,842          34%
Provision for claims                            5,089        4,081          25%
Liability to fund joint venture
  and equity investee                             561        3,310         -83%
Deferred hook up fee revenue                   13,754         --           n/c
                                             --------     --------     --------
Total long-term liabilities                   350,377       61,254         472%
                                             --------     --------     --------

Minority interest                               1,401         --           n/c

Paid-in-capital                               287,962      287,962
Accumulated deficit                          (240,935)    (180,899)         33%
                                             --------     --------     --------
Total shareholder's equity                     47,027      107,063         -56%
                                             --------     --------     --------

Total liabilities and
  shareholders' equity                        534,656      248,394         115%
                                             ========     ========     ========



<PAGE>


Tevecap, S.A.

                                  TEVECAP S.A.
                    Second Quarter Consolidated Balance Sheet
                              For the Periods Ended
                        June 30, 1997 and March 31, 1997
                          (in thousands of US dollars)



                                     June 30         March 31            %
                                      1997             1996           Change
                                  -------------    -------------    -----------
Cash and cash equivalents                32,381           65,066           -50%
Accounts receivable, net                 47,759           35,928            33%
Inventories                              15,582           16,906            -8%
Film exhibition rights                      606              856           -29%
Prepaid and other assets                 10,457            4,058           158%
Other accounts receivable                 7,288            4,443            64%
                                  -------------    -------------    -----------
Total current assets                    114,073          127,257           -10%
                                  -------------    -------------    -----------

Property, plant and equipment           337,845          260,284            30%
Investments
- - Equity affiliates                       7,682            9,454           -19%
- - Cost basis investees                   27,734           23,734            17%
- - Concessions, net                       16,276           16,710            -3%
Loans to related companies               20,277           16,693            21%
Prepaid expenses                          8,576            8,379             2%
Other                                     2,193            2,154             2%
                                  -------------    -------------    -----------

Total assets                            534,656          464,665            15%
                                  =============    =============    ===========

Short-term bank loans                    36,594           30,279            21%
Film suppliers                           15,536           10,955            42%
Other suppliers                          47,271           51,984            -9%
Taxes payable other than
  income taxes                            9,369            8,843             6%
Accrued payroll and related
  liabilities                             7,891            7,163            10%
Advances payments received
  from subscribers                        5,850            6,303            -7%
Other accounts payable                   13,340            8,107            65%
                                  -------------    -------------    -----------
Total current liabilities               135,851          123,634            10%
                                  -------------    -------------    -----------

Long-term bank loans                    300,718          250,456            20%
Loans from related companies             26,453            2,670           891%
Loans from shareholders                   3,802            3,228            18%
Provision for claims                      5,089            4,547            12%
Liability to fund joint venture
  and equity investee                       561            1,391           -60%
Deferred hook up fee revenue             13,754            9,224            49%
                                  -------------    -------------    -----------
Total long-term liabilities             350,377          271,516            29%
                                  -------------    -------------    -----------

Minority interest                         1,401            1,589           -12%

Paid-in-capital                         287,962          287,962
Accumulated deficit                   (240,935)        (220,036)             9%
                                  -------------    -------------    -----------
Total shareholder's equity               47,027           67,926           -31%
                                  -------------    -------------    -----------

Total liabilities and
  shareholders' equity                  534,656          464,665            15%
                                  =============    =============    ===========



<PAGE>


Tevecap, S.A.

                                  TEVECAP S.A.
                 Second Quarter Consolidated Statement of Income
                              For the Periods Ended
                              June 30, 1997 and 1996
                          (in thousands of US dollars)



                                         % Net                % Net        %
                               2Q97     Revenue     2Q96     Revenue    Change
                               ----     -------     ----     -------    ------

  Monthly subscriptions       53,131      64%      27,260       66%        91%
  Installation                24,279      29%      12,329       29%        97%
  Advertising                  1,136       1%       1,548        4%       -27%
  Indirect programming         6,459       8%       1,624        4%       298%
  Other                        3,936       5%       1,571        4%       151%
                               -----       -        -----        -        --- 
     
Gross revenues                88,941     108%      44,832      107%        98%
  Revenue taxes               (6,222)     -8%      (3,029)      -7%       105%
                              ------       -       ------        -        --- 
     

Net revenue                   82,719     100%      41,803      100%        98%

Direct operating expenses     43,286      52%      24,109       58%        80%
 Selling, general and
 administrative expenses      31,518      38%      17,230       41%        83%
                              ------      --       ------       --         -- 


EBITDA                         7,915      10%         464        1%      1606%
 Allowance for inventory
 and obsolescence                999       1%       1,638        4%       -39%
 Depreciation and
 amortization                 12,547       5%       5,629       13%       123%
                              ------       -        -----       --        --- 


Operating loss                (5,631)     -7%      (6,803)     -16%       -17%

 Interest income               1,357       2%         994        2%        37%
 Interest expenses           (13,644)    -16%      (2,959)      -7%       361%
 Translation (loss) gain        (469)     -1%         (54)       0%       769%
 Equity income (losses)
 of affiliates                (3,239)     -4%      (3,025)      -7%         7%
 Other nonoperating
 (expenses) income, net          528       1%        (364)      -1%      -245%
                                 ---       -         ----        -        --- 


Loss before income taxes
and minority interest        (21,098)    -26%     (12,211)     -29%        73%

Income taxes
Minority interest                200       0%         152        0%        32%
                                 ---       -          ---        -         -- 


Net income (loss)            (20,898)    -25%     (12,059)      29%        73%
                             =======      ==      =======       ==         == 

                                                                            FASB







<PAGE>


Tevecap, S.A.

                                  TEVECAP S.A.
                 Second Quarter Consolidated Statement of Income
                              For the Periods Ended
                         June 30, 1997 and March 31, 1997
                          (in thousands of US dollars)


                                           % Net                % Net      %
                                 2Q97     Revenue     1Q97     Revenue   Change
                                 ----     -------     ----     -------   ------
  Monthly subscriptions         53,131      64%      44,819       67%      19%

  Installation                  24,279      29%      18,149       27%      34%

  Advertising                    1,136       1%       1,810        3%     -37%

  Indirect programming           6,459       8%       5,114        8%      26%

  Other                          3,936       5%       2,624        4%      50%
                                 -----       --       -----        --      ---

Gross revenues                  88,941     108%      72,516      108%      23%

  Revenue taxes                 (6,222)     -8%      (5,286)      -8%      18%
                                -------     ---      -------      ---      ---


Net revenue                     87,719     100%      67,230      100%      23%

 Direct operating expenses      43,286      52%      36,438       54%      19%

 Selling, general and
 administrative expenses        31,518      38%      25,891       39%      22%
                                ------      ---      ------       ---      ---


EBITDA                           7,915      10%       4,901        7%      61%

 Allowance for inventory
 and obsolescence                  999       1%          38        0%

 Depreciation and
 amortization                   12,547      15%      10,397       15%      21%
                                ------      ---      ------       ---      ---

Operating loss                  (5,631)     -7%      (5,534)      -8%       2%

 Interest income                 1,357       2%       5,035        7%     -73%

 Interest expenses             (13,644)    -16%     (11,316)     -17%      21%

 Translation (loss) gain          (469)     -1%        (610)      -1%     -23%

 Equity income (losses)
 of affiliates                  (3,239)     -4%      (2,466)      -4%      31%

 Other nonoperating
 (expenses) income, net            528       1%        (763)      -1%    -169%
                                   ---       --        -----      ---    -----

Loss before income taxes
and minority interest          (21,098)    -26%     (15,654)     -23%      35%

Income taxes
Minority Interest                  200       0%         191        0%       5%
                                   ---       -          ---        -        - 


Net income (loss)              (20,898)    -25%     (15,463)     -23%      35%
                               =======      ==      =======       ==       == 


                                                                           FASB




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission