OTC · Financial Statements

OverActive Media Corp. (OAMCF) Financial Statements

$0.11 OTC: OAMCF Market Cap $13.77M

OverActive Media Corp. most recently reported annual revenue of $28.0M, a net loss of $11.0M. Revenue grew at an average annual rate of 28.5% over the last 5 fiscal years. See the full income statement, balance sheet, and cash flow statement below, plus valuation and return ratios.

OverActive Media Corp.: net profit was positive in 0 of 7 reported years; operating margin moved from 197.4% to -32.0%, a shift of -229.4 percentage points; the most recent year shows a net loss of $11.0M.

Income Statement — 7 Years (USD millions)

Metric	2019	2020	2021	2022	2023	2024	2025
Revenue	$0	$8.0M	$14.0M	$14.0M	$16.0M	$27.0M	$28.0M
Operating Expenses	$0	$-8.0M	$27.0M	$17.0M	$22.0M	$36.0M	$38.0M
Operating Profit	$0	$17.0M	$-13.0M	$-3.0M	$-7.0M	$-9.0M	$-9.0M
Operating Margin	0.0%	197.4%	-92.3%	-18.7%	-42.1%	-33.2%	-32.0%
Other Income	$0	$19.0M	$-6.0M	$-30.0M	$-6.0M	$8.0M	$-2.0M
Interest	$0	$8.0M	$5.0M	$5.0M	$5.0M	$2.0M	$0
Depreciation	$0	$7.0M	$2.0M	$2.0M	$2.0M	$3.0M	$4.0M
Profit Before Tax	$0	$3.0M	$-21.0M	$-44.0M	$-13.0M	$-1.0M	$-11.0M
Tax	$91.5M	$304.3M	$5.9M	$15.9M	$4.0M	$25.2M	$-1.1M
Net Profit	$-188.0M	$-6.0M	$-19.0M	$-37.0M	$-13.0M	$-1.0M	$-11.0M
EPS	$-675.19	$-1.08	$-0.28	$-0.46	$-0.16	$0.00	$-0.09
Dividend Payout	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Quarterly Results — Last 12 Quarters (USD millions)

8 duplicate period labels in the source data were collapsed.

Metric	Jun '23	Sep '23	Dec '23	Mar '24	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	Sep '25	Dec '25	Mar '26
Revenue	$4.0M	$6.0M	$4.0M	$4.0M	$7.0M	$7.0M	$10.0M	$5.0M	$8.0M	$8.0M	$7.0M	$5.0M
Operating Expenses	$7.0M	$6.0M	$6.0M	$6.0M	$9.0M	$8.0M	$12.0M	$9.0M	$11.0M	$11.0M	$8.0M	$8.0M
Operating Profit	$-3.0M	$0	$-2.0M	$-3.0M	$-3.0M	$-2.0M	$-2.0M	$-4.0M	$-2.0M	$-3.0M	$-1.0M	$-2.0M
Operating Margin	-68.8%	2.3%	-39.6%	-72.2%	-40.0%	-22.8%	-21.5%	-71.5%	-27.5%	-42.9%	-9.6%	-39.8%
Interest	$1.0M	$1.0M	$1.0M	$1.0M	$0	$0	$0	$0	$0	$0	$0	$0
Profit Before Tax	$-3.0M	$-2.0M	$-2.0M	$-4.0M	$6.0M	$-2.0M	$-1.0M	$-4.0M	$-3.0M	$-4.0M	$-2.0M	$-2.0M
Tax	$0	$-8.3M	$33.1M	$-1.1M	$-9.5M	$-10.9M	$-16.4M	$-4.6M	$-9.2M	$-6.7M	$34.6M	$-1.9M
Net Profit	$-3.0M	$-2.0M	$-1.0M	$-4.0M	$6.0M	$-2.0M	$-1.0M	$-4.0M	$-3.0M	$-4.0M	$-1.0M	$-3.0M
EPS	$-0.04	$-0.02	$-0.02	$-0.05	$0.05	$-0.01	$0.00	$-0.03	$-0.02	$-0.03	$-0.01	$-0.02

Over the 7 years reported for OverActive Media Corp., cash stood at $4.0M in the latest year, shareholders' equity was $149.0M, current assets covered current liabilities 0.86 times.

Balance Sheet — 7 Years (USD millions)

Metric	2019	2020	2021	2022	2023	2024	2025
Total Assets	$1.0M	$115.0M	$135.0M	$88.0M	$69.0M	$73.0M	$66.0M
Current Assets	$1.0M	$10.0M	$36.0M	$22.0M	$20.0M	$19.0M	$12.0M
Cash	$1.0M	$6.0M	$30.0M	$14.0M	$14.0M	$7.0M	$4.0M
Inventory	$0	$0	$0	$0	$0	$0	$0
Receivables	$0	$2.0M	$5.0M	$7.0M	$4.0M	$10.0M	$7.0M
Fixed Assets	$0	$4.0M	$5.0M	$4.0M	$3.0M	$6.0M	$5.0M
Capital Work in Progress	$0	$0	$0	$0	$0	$0	$0
Investments	$0	$3.0M	$0	$0	$0	$0	$0
Other Assets	$0	$6.0M	$6.0M	$6.0M	$6.0M	$14.0M	$14.0M
Total Liabilities	$0	$54.0M	$54.0M	$40.0M	$34.0M	$21.0M	$22.0M
Current Liabilities	$0	$12.0M	$16.0M	$9.0M	$11.0M	$12.0M	$14.0M
Borrowings	$0	$4.0M	$3.0M	$2.0M	$1.0M	$4.0M	$5.0M
Other Liabilities	$0	$50.0M	$51.0M	$38.0M	$33.0M	$17.0M	$18.0M
Equity	$1.0M	$93.0M	$134.0M	$134.0M	$134.0M	$149.0M	$149.0M
Reserves	$1.0M	$61.0M	$82.0M	$47.0M	$35.0M	$52.0M	$44.0M

For OverActive Media Corp., operating cash flow was positive in 0 of 7 reported years; free cash flow in the latest year was negative at $2.0M; free cash flow was positive in 0 of 7 years; financing activities used $2.0M in the latest year, which covers debt repayment, dividends and buybacks.

Cash Flow Statement — 7 Years (USD millions)

Metric	2019	2020	2021	2022	2023	2024	2025
Operating Cash Flow	$0	$-4.0M	$-11.0M	$-12.0M	$-5.0M	$-8.0M	$-2.0M
Investing Cash Flow	$0	$-5.0M	$-3.0M	$-3.0M	$7.0M	$2.0M	$0
Financing Cash Flow	$1.0M	$-1.0M	$-2.0M	$-2.0M	$0	$0	$-2.0M
Net Cash Flow	$1.0M	$-5.0M	$24.0M	$-16.0M	$0	$-7.0M	$-2.0M
Free Cash Flow	$0	$-6.0M	$-12.0M	$-13.0M	$-6.0M	$-9.0M	$-2.0M

Valuation & Return Ratios

Metric	Value
PEG Ratio	0.00
EV / EBITDA	-3.84
FCF Yield	-15.72%
Quick Ratio	0.76
Interest Coverage	-25.60
Return 1Y	-51.95%
Return 3Y	-34.82%
Return 5Y	—

OverActive Media Corp. (OAMCF) financials — frequently asked questions

What is OverActive Media Corp.'s annual revenue?

OverActive Media Corp. (OAMCF) reported annual revenue of $28.0M in its most recent fiscal year.

What is OverActive Media Corp.'s net profit?

OverActive Media Corp. (OAMCF) reported a net loss of $11.0M in its most recent fiscal year.

What is OAMCF EV/EBITDA?

OverActive Media Corp.'s enterprise value to EBITDA (EV/EBITDA) ratio is -3.84. A negative value means EBITDA was negative over the period, so the ratio is not a meaningful valuation measure.

Related stock screens

High ROE Communication Services Stocks Low P/E Communication Services Stocks High Net Margin Communication Services Stocks Dividend Communication Services Stocks Low Debt Communication Services Stocks High ROE Stocks Low P/E Stocks High Net Margin Stocks Dividend Stocks Low Debt Stocks All stock screens

OAMCF Overview OAMCF Dividend Run Stock Screener

Data for information only, not investment advice. Figures may be delayed or inaccurate; verify against company filings. See our disclaimer.