AllDigital Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2014	FY 2013	FY 2012	FY 2011	FY 2010
Period Ending	Sep '15 Sep 30, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010
Revenue	2.88	3.84	4.33	3.31	2.85	1.15
Revenue Growth (YoY)	-29.59%	-11.22%	30.84%	15.95%	147.35%	1344.44%
Cost of Revenue	1.62	2.71	2.51	2.49	1.7	0.91
Gross Profit	1.26	1.13	1.82	0.82	1.15	0.25
Selling, General & Admin	2.82	2.75	2.44	2.19	1.43	0.4
Operating Expenses	2.82	2.75	2.44	2.19	1.43	0.4
Operating Income	-1.56	-1.62	-0.61	-1.37	-0.28	-0.16
Interest Expense	-0.08	-0.02	-0	-0	-0.03	-0
Interest & Investment Income	0	0	0	0	0	0
Other Non Operating Income (Expenses)	0.06	0.06	0.06	0.2	-	0.01
EBT Excluding Unusual Items	-1.58	-1.58	-0.55	-1.17	-0.31	-0.15
Merger & Restructuring Charges	-	-	-	-	-0.79	-
Asset Writedown	-0.02	-0.02	-	-	-	-
Other Unusual Items	-0.3	-0.25	-	-	-	-
Pretax Income	-1.9	-1.86	-0.55	-1.17	-1.1	-0.15
Income Tax Expense	0	0	0	0	0	-
Earnings From Continuing Operations	-1.9	-1.86	-0.55	-1.17	-1.1	-0.15
Earnings From Discontinued Operations	-	-	-	-	0.01	-
Net Income	-1.9	-1.86	-0.55	-1.17	-1.1	-0.15
Net Income to Common	-1.9	-1.86	-0.55	-1.17	-1.1	-0.15
Shares Outstanding (Basic)	38	36	27	25	21	18
Shares Outstanding (Diluted)	38	36	27	25	21	18
Shares Change (YoY)	11.13%	36.36%	4.87%	20.13%	17.49%	-40.00%
EPS (Basic)	-0.05	-0.05	-0.02	-0.05	-0.05	-0.01
EPS (Diluted)	-0.05	-0.05	-0.02	-0.05	-0.05	-0.01
Free Cash Flow	-0.98	-1.6	-0.65	-0.54	0.05	-0.04
Free Cash Flow Per Share	-0.03	-0.04	-0.02	-0.02	0.00	-0.00
Gross Margin	43.87%	29.38%	42.09%	24.82%	40.31%	21.27%
Operating Margin	-53.99%	-42.28%	-14.21%	-41.35%	-9.92%	-13.79%
Profit Margin	-65.94%	-48.39%	-12.76%	-35.48%	-38.43%	-13.10%
Free Cash Flow Margin	-34.05%	-41.60%	-14.92%	-16.33%	1.67%	-3.62%
EBITDA	-1.46	-1.55	-0.56	-1.33	-0.26	-0.16
EBITDA Margin	-50.72%	-40.25%	-12.93%	-40.11%	-9.27%	-13.74%
D&A For EBITDA	0.09	0.08	0.06	0.04	0.02	0
EBIT	-1.56	-1.62	-0.61	-1.37	-0.28	-0.16
EBIT Margin	-53.99%	-42.28%	-14.21%	-41.35%	-9.92%	-13.79%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.