Blue Sphere Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2017	FY 2016	FY 2015	FY 2015	FY 2014
Period Ending	Sep '18 Sep 30, 2018	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015	Sep '15 Sep 30, 2015	Sep '14 Sep 30, 2014
Revenue	10.63	3.82	0.59	-	-	-
Revenue Growth (YoY)	467.73%	550.17%	-	-	-	-
Selling, General & Admin	6.55	6.22	7.52	5.59	5.32	7.12
Other Operating Expenses	8.22	2.23	-	-0.01	-	-
Total Operating Expenses	14.77	8.45	7.52	5.58	5.32	7.12
Operating Income	-4.14	-4.62	-6.93	-5.58	-5.32	-7.12
Interest Expense	-5.55	-4.06	-1.73	-1.68	-2.15	-0.26
Interest Income	-	-	-	0.08	-	-
Net Interest Expense	-5.55	-4.06	-1.73	-1.6	-2.15	-0.26
Income (Loss) on Equity Investments	3.81	8.32	5.52	-0.04	-	-
Other Non-Operating Income (Expenses)	-7.78	2.04	1.39	-0.22	-	-
EBT Excluding Unusual Items	-13.65	1.68	-1.75	-7.44	-7.46	-7.38
Impairment of Goodwill	-0.22	-2.33	-	-	-	-
Other Unusual Items	-2.75	-3.37	-	-	-	-
Pretax Income	-16.63	-4.02	-1.75	-7.44	-7.46	-7.38
Income Tax Expense	-0.05	-0.12	0.05	-	-	-
Net Income	-16.58	-3.91	-1.8	-7.44	-7.46	-7.38
Net Income to Common	-16.58	-3.91	-1.8	-7.44	-7.46	-7.38
Shares Outstanding (Basic)	8	4	2	1	1	0
Shares Outstanding (Diluted)	8	4	2	1	1	0
Shares Change (YoY)	168.26%	111.45%	116.29%	28.12%	285.62%	286.95%
EPS (Basic)	-2.19	-1.02	-0.99	-8.86	-11.39	-43.43
EPS (Diluted)	-2.19	-1.02	-0.99	-8.86	-11.39	-43.43
Free Cash Flow	-0.9	-3.68	-4.88	-2.23	-0.86	-2
Free Cash Flow Per Share	-0.12	-0.96	-2.69	-2.66	-1.31	-11.78
Profit Margin	-156.01%	-102.22%	-306.29%	-	-	-
Free Cash Flow Margin	-8.47%	-96.16%	-829.76%	-	-	-
EBITDA	-2.37	-3.78	-6.91	-5.57	-5.31	-7.12
EBITDA Margin	-22.26%	-98.85%	-	-	-	-
D&A For EBITDA	1.77	0.84	0.02	0.01	0.01	0
EBIT	-4.14	-4.62	-6.93	-5.58	-5.32	-7.12
EBIT Margin	-38.94%	-120.90%	-	-	-	-
Revenue as Reported	10.63	3.82	0.59	-	-	-

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