I

Idle Media Inc
OTC:IDLM

Watchlist Manager
Idle Media Inc
OTC:IDLM
Watchlist
Price: 0.0001 USD Market Closed
Market Cap: 10k USD

Intrinsic Value

IDLM price has not been updated for more than 4 months. This may indicate that the stock has been delisted.
IDLM latest financial reports are more than 9 years old.
IDLM doesn't have a meaningful market cap.

There is not enough data to reliably calculate the intrinsic value of IDLM.

The Intrinsic Value is calculated as the average of DCF and Relative values:

IDLM Intrinsic Value
Not Available
Base Case Scenario
Compare IDLM to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about IDLM?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Idle Media Inc

Current Assets 692.5k
Cash & Short-Term Investments 430k
Receivables 261.6k
Other Current Assets 900
Non-Current Assets 189.2k
PP&E 180.9k
Intangibles 8.3k
Current Liabilities 464.4k
Accounts Payable 70.7k
Accrued Liabilities 24.8k
Other Current Liabilities 368.9k
Efficiency

Free Cash Flow Analysis
Idle Media Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Idle Media Inc

Revenue
3.7m USD
Cost of Revenue
-1.3m USD
Gross Profit
2.4m USD
Operating Expenses
-5.9m USD
Operating Income
-3.5m USD
Other Expenses
-17.2k USD
Net Income
-3.5m USD
Fundamental Scores

IDLM Profitability Score
Profitability Due Diligence

Idle Media Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

ROE is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Declining Gross Margin
hidden
Profitability
Score

Idle Media Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

IDLM Solvency Score
Solvency Due Diligence

Idle Media Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
hidden
Solvency
Score

Idle Media Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

IDLM Price Targets Summary
Idle Media Inc

There are no price targets for IDLM.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Idle Media Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for IDLM is hidden .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y