TEVECAP S A
6-K, 1997-11-21
CABLE & OTHER PAY TELEVISION SERVICES
Previous: IMC HOME EQUITY LOAN TRUST 1997-1, 8-K, 1997-11-21
Next: DAKOTA TELECOMMUNICATIONS GROUP DELAWARE INC, S-8, 1997-11-21





                                    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 November 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: November 20, 1997


<PAGE>



                                  EXHIBIT LIST

1.       One  copy  of  the  press  release  published  on  November  19,  1997,
         containing  relevant  information  on Tevecap S.A. for the  three-month
         period ended September 30, 1997, with financial information prepared in
         accordance with Brazilian GAAP.


<PAGE>
                                                                       Exhibit 1

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

                  TEVECAP ANNOUNCES THIRD QUARTER 1997 RESULTS

          Sao Paulo, November 19th, 1997 -- TEVECAP, S.A., (TVA) one of Brazil's
          largest and fastest  growing pay television  operators and programming
          distributors,  today  announced  results for the third  quarter  ended
          September 30, 1997.

                          Third Quarter 1997 Highlights

       Consolidated net revenues for 3Q97 totaled US$92.4 million,  representing
a growth of 62% versus US$56.9  million in 3Q96, and a 12% growth versus US$82.7
million in 2Q97.

       Subscription revenue amounted to US$61.1 million in 3Q97, a growth of 71%
versus US$35.7  million in 3Q96.  Subscription  revenue  represented  66% of net
revenue and increased by 15% when compared with US$53.1 million in 2Q97.

         Installation  revenue  reached US$26.8 million in 3Q97, a growth of 58%
versus US$17.0 million in 3Q96, and an increase of 10% versus US$24.3 million in
2Q97. Installation revenue represented 27% of net revenue for 3Q97.

       Direct operating expenses were US$49.2 million in 3Q97, a 57% increase as
compared to US$31.4  million in 3Q96 or a 14% growth versus  US$43.3  million in
2Q97.

       Selling,  general  and  administrative  expenses  for 3Q97  were  US$32.3
million,  representing 35% of net revenue, as compared to US$20.5 million during
3Q96 and US$31.5 million during 2Q97.

       EBITDA  totaled  US$10.9  million in 3Q97,  representing a growth of 116%
versus US$5.0 million in 3Q96, and a growth of 38% as compared to US$7.9 million
in 2Q97.

         Adjusted EBITDA for 3Q97 reached US$14.6 million, representing a growth
of 17% versus a US$12.4 million in 2Q97.

       Total  Operating  Expenses for 3Q97 were US$96.7  million,  a 9% increase
versus US$88.4 million in 2Q97.

       Net loss for 3Q97 was US$18.6  million,  a 45%  increase as compared to a
loss of US$12.8  million in 3Q96 and an 11% decrease  versus US$20.9  million in
2Q97.

       Capital expenditures (cash basis) amounted to US$65.1 million for 3Q97, a
97% increase  versus US$33 million during 3Q96,  and a 6% decrease  versus US$69
million in 2Q97.


                              CONSOLIDATED RESULTS

Consolidated net revenues for the third quarter ended September 30, 1997 totaled
US$92.4  million,  versus  US$82.7  million  in the  second  quarter of 1997 and
US$56.9  million in the third  quarter of 1996.  The  increase  in net  revenues
continues the strong, steady revenue growth the Company has always demonstrated.
Revenues consist primarily of subscription fees but also include,  installation,
advertising, indirect programming and other revenues, excluding taxes.

Subscription  revenues were 66% of net revenues and amounted to US$61.1  million
in the third quarter of 1997,  up 71% from US$35.7  million in the third quarter
of 1996 and an increase of 15% versus  US$53.1  million in the second quarter of
1997.  Subscription  revenue by  distribution  technology is divided as follows:
MMDS 49%, cable 14%, C-band 11%, and Ku-band 26%. Revenue  increased as a result
of an expanded  subscriber base and a higher percentage of Ku-band  subscribers.
The Ku-band has a higher monthly fee than other technologies.


                                  Subscription Revenue ($000)

Technology        3Q97          %             3Q96             %        Change %
MMDS             29,685        49%           29,666           83%          0%
Cable             8,289        14%            1,956            6%        324%
C-Band            6,940        11%            3,583           10%         94%
Ku-band          16,182        26%              502            1%      3,124%
Total            61,096       100%           35,707          100%         71%



                           Subscription Revenue ($000)

Technology        3Q97          %             2Q97              %       Change %
MMDS             29,685        49%           29,728            56%         0%
Cable             8,289        14%            6,186            12%        34%
C-Band            6,940        11%            6,329            12%        10%
Ku-band          16,182        26%           10,888            20%        49%
Total            61,096       100%           53,131           100%        15%



Installation revenue comprised 29% of net revenues,  reaching US$26.8 million in
3Q97,  versus US$24.3  million in 2Q97. This increase was the result of a strong
sales performance during the third quarter of 1997, especially for the Ku-band.

Indirect  programming  revenue  in the  third  quarter  of 1997  reached  US$6.5
million,  an increase of 169% versus US$2.4  million in the third quarter of the
previous  year.  This revenue  consists of payments  made to the Company for the
sale of its programming to affiliated companies and independent operators.

Direct  operating  expenses  were US$49.2  million for the third quarter of 1997
versus US$43.3 million in the previous quarter, or an increase of 14%.

Selling, general and administrative expenses were US$32.3 million,  representing
35% of net revenue  versus  US$31.5  million in the second quarter of 1997. As a
percentage of revenues,  selling,  general and administrative expenses decreased
from 38% to 35%.

As a result,  EBITDA  reached  US$10.9  million,  an  increase of 38% versus the
US$7.9 million in the second quarter of 1997.

Adjusted EBITDA reached US$14.6  million,  an increase of 17% versus the US$12.4
million adjusted EBITDA of the second quarter of 1997.  Adjusted EBITDA includes
the  deferral  of Ku-band  revenues of US$3.7  million for the third  quarter of
1997.

Depreciation  and amortization for the third quarter of 1997 was US$15.2 million
as compared with US$13.5 million in the previous quarter,  and US$8.7 million in
the third 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 third  quarter of 1997 was  US$4.3  million,  versus
US$5.6  million  in the  second  quarter  of 1997,  or a  decrease  of 24%.  The
operating  loss for the third  quarter was also 18% less than the loss of US$3.6
million in the third quarter of 1996.

Interest  income was  US$1.8  million,  versus  US$1.4  million in the  previous
quarter.  Interest expenses were US$15.0 million,  versus US$13.6 million in the
second quarter of 1997.

Equity in losses (income) of affiliates  amounted to a loss of US$1.7 million in
the third  quarter  of 1997  versus a loss of  US$3.2  million  in the  previous
quarter.   That  loss   resulted  from  ESPN  Brasil   (US$944,000),   TV  Filme
(US$710,000),   Canbras  (US$317,000),   but  was  offset  by  income  from  HBO
(US$238,000).

Other nonoperating  revenues/expenses  resulted in a loss of US$310,000 versus a
gain of US$528,000 in the second quarter of 1997.

Minority   interest   amounted  to   US$151,000,   representing   the   minority
shareholder's  portion of the US$1  million  aggregate  losses of TVA Sul.  As a
result,  net loss for the third  quarter  ended  September  30, 1997 was US$18.6
million versus a net loss of US$20.9  million  reported in the second quarter of
1997 and US$12.8 million reported in the third quarter of 1996.

Capital  expenditures  (cash  basis) for the third  quarter of 1997  amounted to
US$65.1 million,  a 6% decrease from the US$69 million of 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 third quarter of 1997 reached 1.4 million,  an 11%
growth  versus the  previous  quarter,  and an  increase of 45% versus the third
quarter of 1996.

Owned or proprietary  systems,  grew to 531,490 subscribers or 15% when compared
to the second quarter of 1997.  This  performance  was achieved by extending the
Cable system and through the continued development of the distribution and sales
operations of the Ku business which now include the entire  Brazilian Ku market.
In the case of MMDS,  it is  important  to note that even with the  transfer  of
5,694  subscribers to the Cable Operation,  the MMDS operation grew by 5% in the
third  quarter  of 1997 when  compared  to the  previous  period.

Through  independent  operators,  Tevecap  reached  701,537  subscribers  as  of
September  30,  1997,  as compared to 649,159  subscribers  during the  previous
quarter.

The table below  outlines the number of  subscribers  at September  30, 1997 and
June  30,  1997  both  for  the  owned  systems   (separated  by  the  different
distribution  technologies) as well as the number of households that receive TVA
programming  through  operating  ventures  and  independent  operators:


                            Subscriber Base - Total

                               3Q97              2Q97                Change %
MMDS                         248,732            236,823                 5%
Cable                         86,584             73,514                18%
Digital C-band                70,081             68,761                 2%
Ku-band                      126,093             81,606                55%
Total Owned Systems          531,490            460,704                15%
Operating Ventures*          140,123            122,852                14%
Independent Operators        701,537            649,159                 8%
Households Receiving
TVA Programming            1,373,150          1,232,715                11%

*Represents  100% of  subscribers.  On an equity  subscriber  basis,  there were
21,709  subscribers  at June 30, 1997 and 25,508  subscribers  at September  30,
1997.


                             REVENUES BY OPERATION

The table below outlines consolidated net revenue by operation for owned systems
for the third quarter ended September 30, 1997 and the second quarter ended June
30, 1997.


                      Consolidated Net Revenue by Operation

                                    3Q97              2Q97          % Change
            TVA Sao Paulo          18,228            18,449             0%
            TVA Rio de Janeiro     12,613            12,011             5%
            TVA Sul                 7,246             6,801             7%
            Digital C-Band          8,724             8,964            -3%
            Ku-Band                 33,672           24,863            35%
            Total                   80,483           71,088            13%


TVA Sao Paulo: Net revenues  amounted to US$18.2 million in the third quarter of
1997,  down 1% when compared to US$18.4 million in the previous  quarter.  While
the number of new subscribers increased this was offset by lower average hook-up
fees.  At September  30, 1997,  the  subscribers  of both MMDS and cable systems
totaled 170,277,  an increase of 10% versus the second quarter of 1997 which had
a subscriber base of 154,461.

TVA Rio:  Net revenues  reached  US$12.6  million,  an increase of 5% versus the
previous  quarter.  At the end of the third quarter of 1997, the subscriber base
was 99,215, representing a 6% growth over the previous quarter's subscriber base
of 93,920. TVA Rio is continuing to demonstrate continued growth despite growing
cable competition in this region.

TVA Sul:  Net  revenues  amounted to US$7.2  million,  7% higher than the US$6.8
million of the previous  quarter.  As of September 30, 1997, the subscriber base
reached  65,824,  a growth of 6% over the previous  quarter.  The MMDS system in
Curitiba, grew by 2% to 30,013 subscribers.

C Band:  Net  revenues  amounted to US$8.7  million,  a 3% decrease  versus US$9
million in the  previous  quarter.  While the  subscriber  base  increased by 2%
during the third  quarter and  subscription  fees for the quarter  increased  to
US$7.0  million,  this was offset by lower  hook-up  fees.

DirecTV:  Net revenues amounted to US$33.7 million in the third quarter of 1997,
representing  an  increase  of 35% versus the  US$24.9  million of the  previous
quarter.  The  subscriber  base  grew by 55% when  compared  with  the  previous
quarter, reaching a total of 126,093 subscribers as of September 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.  Galaxy Brasil  continues to lead
the Brazilian Ku-band market in number of subscribers,  programming offer to the
customer and signal quality.  Galaxy Brasil is clearly  recognized as the leader
in the Brazilian  DTH market,  by both the consumer and the  competition.


                               OPERATING VENTURES

Through the operating ventures, TVA has minority interests in two pay television
operators,  Canbras  and  TV  Filme,  which  served  140,123  subscribers  as of
September  30,  1997,  as  outlined  in  the  table  below:

                          Subscriber Base-Ventures(*)

                                   3Q 97              2Q 97        Change % 
                                 -------            -------        -------- 
             Canbras              25,210             19,082           32%
             TV Filme            114,913            103,770           11%
             Total               140,123            122,852           14%


- ----------

(*) Represents paying subscribers


                               FINANCIAL SITUATION

Total debt reached  US$408.7  million as of September 30, 1997, 15% of which was
short term  representing  the  financing  of certain  supplier  payables  (US$32
million),  the  accrued  interest  on the High Yield  bonds  (US$11.2  million),
leasing  agreements with Citibank (US$10 million) and Eximbank financing (US$6.4
million). The remaining US$349.1 million is long term and includes the principal
amount of the High Yield bonds (US$250.0  million),  the Citibank leasing (US$36
million),  Eximbank  financing  (US$20.8  million),  certain  supplier  payables
(US$1.5  million) and US$40.8  million  with Abril Group.

                                      ###

As of November 1st, TVA added 6 new channels to its already impressive  line-up.
Included in this new offer are: Cinemax,  Nickelodeon,  Discovery Kids, Fox Kids
and Travel Channel.

TVA also launched a tiered  programming  offer on November 1st in both Sao Paulo
and Rio de Janeiro, allowing consumers to pick a pay-TV package corresponding to
their interest. The tiering program was launched seamlessly given TVA's existing
100% addressable base.

Both the additions to the  programming  line-up and the tiering  initiative will
support the continued growth TVA has always demonstrated.


                                       ###

Demonstrating  their  belief  in the  future  of the  Brazilian  pay-tv  market,
Tevecap's  Board of Directors,  on October 28th approved a US$100 million equity
infusion, to be used to expand the current business.

This new capital is for on going  operations  and is in addition to  commitments
made for the acquisition of new cable and MMDS licenses.

                                       ###


TVA is one of Brazil's  largest and fastest  growing pay-TV  operators with over
1.4  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,  eight 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.
                    Third Quarter Consolidated Balance Sheet
                              For the Periods Ended
                           September 30, 1997 and 1996
                          (in thousands of US dollars)



                                 September 30,       September 30,       %
                                     1997                1996          Change
                                 -------------       -------------     -------

Cash and cash equivalents            8,574                 619          1285%
Accounts receivable, net            48,151              21,645           122%
Inventories                         24,583              15,840            55%
Film exhibition rights                 503                 725           -31%
Prepaid and other assets            15,170               2,511           504%
Other accounts receivable            9,781               2,259           333%
                                 ----------         ----------         ------
Total Current assets               106,762              43,599           145%
                                 ----------         ----------         ------

Property, plant and equipment      377,818             188,063           101%
Investments
- - Equity affiliates                  8,867               6,231            42%
- - Cost basis investees              27,735              16,371            69%
- - Concessions, net                  14,202              18,743           -24%
Loans to related companies          20,688              15,793            31%
Prepaid expenses                     8,269                   -            n/c
Other                                2,537               2,354             8%
                                 ----------          ----------        -------
Total assets                       566,878              291,154           95%
                                 ==========          ===========       =======

Short-term bank loans               59,570                5,441          995%
Film suppliers                      24,491                5,738          327%
Other suppliers                     44,663               51,055          -13%
Taxes payable other than
  income taxes                      10,785                8,205           31%
Accrued payroll and related
  liabilities                        8,204                7,777            5%
Advances payments received from   
  subscribers                        5,514                7,473          -26%
Other accounts payable               7,333                3,683           99%
                                 ---------           -----------       -------
Total current liabilities          160,560               89,372           80%
                                 ----------          -----------       -------
Long term bank loans               308,237                    -           n/c
Loans from related companies        40,861               91,926          -56%
Loans from shareholders              3,953                4,607          -14%
Provisions for claims                5,220                5,854          -11%
Liability to fund joint venture
  and equity investee                  877                    -           n/c
Deferred hook up fee revenue        17,455                2,943          493%
                                 ----------          ----------        ------
Total long-term liabilities        376,603              105,330          258%
                                 ----------          ----------        ------
Minority interest                    1,288                2,198          -41%

Paid-in-capital                     287,962              287,962
Accumulated deficit                (259,535)            (193,708)         34%
                                 ----------          ----------        -------
Total shareholder's equity           28,427               94,254         -70%
                                 ----------          ----------        -------
Total liabilities and
  shareholders' equity              566,878              291,154          95%
                                 ==========          ===========       =======


<PAGE>
                                  TEVECAP S.A.
                    Third Quarter Consolidated Balance Sheet
                              For the Periods Ended
                      September 30, 1997 and June 30, 1997
                          (in thousands of US dollars)



                                  September 30,          June 30,          %
                                       1997                1997          Change
                                  -------------        -------------     ------

Cash and cash equivalents             8,574               32,381         -74%
Accounts receivable, net             48,151               47,759           1%
Inventories                          24,583               15,582          58%
Film exhibition rights                  503                  606         -17%
Prepaid and other assets              15,170              10,457          45%
Other accounts receivable              9,781               7,288          34%
                                   ---------             -------        -----
Total Current assets                 106,762             114,073          -6%
                                   ---------             -------        -----
Property, plant and equipment        377,818             337,845          12%
Investments                                                            
- - Equity affiliates                    8,867               7,682          15%
- - Cost basis investees                27,735              27,734           0%
- - Concessions, net                    14,202              16,276         -13%
Loans to related companies            20,688              20,277           2%
Prepaid expenses                       8,269               8,576          -4%
Other                                  2,537               2,193          16%
                                   ---------             -------        -----
Total assets                         566,878             534,656           6%
                                   =========             =======        =====
Short-term bank loans                 59,570              36,594          63%
Film suppliers                        24,491              15,536          58%
Other suppliers                       44,663              47,271          -6%
Taxes payable other than income
  taxes                               10,785               9,369          15%
Accrued payroll and related
  liabilities                          8,204               7,891           4%
Advance payments received from         5,514               5,850          -6%
subscribers
Other accounts payable                 7,333              13,340         -45%
                                   ---------             -------        -----
Total current liabilities            160,560             135,851          18%
                                   ---------             -------        -----
Long term bank loans                 308,237             300,718           3%
Loans from related companies          40,861              26,453          54%
Loans from shareholders                3,953               3,802           4%
Provision for claims                   5,220               5,089           3%
Liability to fund joint venture
  and equity investee                    877                 561          56%
Deferred hook up fee revenue          17,455              13,754          27%
                                   ---------             -------        -----
Total long-term liabilities          376,603             350,377           7%
                                   ---------             -------        -----

Minority interest                      1,288               1,401           -8%

Paid-in-capital                      287,962             287,962
Accumulated deficit                 (259,535)           (240,935)           8%
                                   ---------             -------        ------
Total shareholder's equity            28,427              47,027          -40%
                                   ---------             -------        ------
Total liabilities and shareholders'
  equity                             566,878             534,656            6%
                                   =========             =======        ======
 
<PAGE>

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

                                            % Net              % Net       %
                                3Q97       Revenue    3Q96    Revenue    Change
                               ------      -------    ----    -------    ------

Monthly subscriptions          61,096        68%      35,707      63%      71%
  Installation                 26,802        29%      16,989      30%      58%
  Advertising                     973         1%       2,873       5%     -66%
  Indirect programming          6,459         7%       2,399       4%     169%
  Other                         3,791         4%       2,657       5%      43%
                              --------      ----     --------   -----    -----
Gross revenues                 99,121       107%      60,625     106%      63%
  Revenue taxes                (6,739)       -7%      (3,682)     -6%      83%
                              --------      ----     --------   -----    -----

Net revenue                    92,382       100%      56,943     100%      62%

  Direct operating expenses    49,165        53%      31,368      55%      57%
  Selling, general and
    administrative expenses    32,311        35%      20,528      36%      57%
                              --------      ----     --------   -----    -----

EBITDA                         10,906        12%       5,047       9%     116%

  Allowance for inventory
    and obsolescence             (96)         0%         855       2%    -111%
  Depreciation and
    amortization               15,283        17%       7,821      14%      95%
                              --------      ----     --------   -----    -----

Operating loss                 (4,281)       -5%      (3,629)     -6%      18%

  Interest income               1,777         2%       1,260       2%      41%
  Interest expenses           (15,019)      -16%      (6,078)    -11%     147%
  Translation (loss) gain         815         1%         374       1%     118%
  Equity income (losses) of
    affiliates                 (1,733)       -2%        (395)     -1%     339%
  Other nonoperating
    (expenses) income, net        310         0%      (5,498)    -10%     -94%
                              --------      ----     --------   -----    -----

  Loss before income taxes    (18,751)      -20%     (13,966)    -25%      34%
    and minority interest    

  Income taxes                                          (105)      0%
  Minority interest               151         0%       1,262       2%     -88%
                              --------      ----     --------   -----    -----

  Net income (loss)           (18,600)      -20%     (12,809)    -22%      45%
                              ========      ====     ========    ====     ====
<PAGE>

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

                                            % Net              % Net       %
                                3Q97       Revenue    2Q97    Revenue    Change
                               ------      -------    ----    -------    ------

Monthly subscriptions          61,096        66%      53,131      64%      15%
  Installation                 26,802        29%      24,279      29%      10%
  Advertising                     973         1%       1,136       1%     -14%
  Indirect programming          6,459         7%       6,459       8%
  Other                         3,791         4%       3,936       5%      -4%
                              --------      ----     --------   -----    -----
Gross revenues                 99,121       107%      88,941     108%      11%
  Revenue taxes                (6,739)       -7%      (6,222)     -8%       8%
                              --------      ----     --------   -----    -----

Net revenue                    92,382       100%      82,719     100%      12%

  Direct operating expenses    49,165        53%      43,286      52%      14%
  Selling, general and
    adminsitrative expenses    32,311        35%      31,518      38%       3%
                              --------      ----     --------   -----    -----

EBITDA                         10,906        12%       7,915      10%      38%

  Allowance for inventory
    and obsolescence             (96)         0%         999       1%    -110%
  Depreciation and
    amortization               15,283        17%      12,547      15%      22%
                              --------      ----     --------   -----    -----

Operating loss                 (4,281)       -5%      (5,631)     -7%     -24%

  Interest income               1,777         2%       1,357       2%      31%
  Interest expenses           (15,019)      -16%     (13,644)    -16%      10%
  Translation (loss) gain         815         1%        (469)     -1%    -274%
  Equity income (losses) of
    affiliates                 (1,733)       -2%      (3,239)     -4%     -46%
  Other nonoperating
    (expenses) income, net        310         0%         528       1%    -159%
                              --------      ----     --------   -----    -----

  Loss before income taxes    (18,751)      -20%     (21,098)    -26%     -11%
    and minority interest    

  Income taxes
  Minority interest               151         0%         200       0%     -25%
                              --------      ----     --------   -----    -----

  Net income (loss)           (18,600)      -20%     (20,898)    -25%     -11%
                              ========      ====     ========    ====     ====



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