BRSI Income Statement

Financials in millions USD. Fiscal year is October - September.

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	FY 2008	FY 2007	FY 2006	FY 2005	FY 2004
Period Ending	Sep '08 Sep 30, 2008	Sep '07 Sep 30, 2007	Sep '06 Sep 30, 2006	Sep '05 Sep 30, 2005	Sep '04 Sep 30, 2004
Revenue	10.43	9.4	9.19	8.12	6.56
Revenue Growth (YoY)	10.90%	2.29%	13.26%	23.74%	0.15%
Cost of Revenue	7.82	7.9	5.86	5	4.25
Gross Profit	2.61	1.5	3.33	3.11	2.31
Selling, General & Admin	2.88	2.62	2.57	2.38	1.49
Research & Development	0.72	0.56	0.47	0.36	0.27
Amortization of Goodwill & Intangibles	-0.08	0.02	0.12	0.11	0.04
Operating Expenses	3.51	3.2	3.15	2.85	1.8
Operating Income	-0.91	-1.69	0.18	0.26	0.5
Interest Expense	-0.04	-0.04	-0.13	-0.02	-0.01
Other Non Operating Income (Expenses)	0.05	0.03	0	0.01	0
EBT Excluding Unusual Items	-0.9	-1.7	0.05	0.25	0.5
Impairment of Goodwill	-	-0.1	-	-	-
Legal Settlements	-	-	-	-2.01	-
Pretax Income	-0.9	-1.8	0.05	-1.76	0.5
Income Tax Expense	-0.33	-0.12	0.02	-0.64	0.2
Net Income	-0.57	-1.68	0.03	-1.12	0.3
Net Income to Common	-0.57	-1.68	0.03	-1.12	0.3
Net Income Growth	-	-	-	-	-45.14%
Shares Outstanding (Basic)	11	10	8	7	7
Shares Outstanding (Diluted)	11	10	8	7	7
Shares Change (YoY)	10.83%	30.36%	7.13%	5.93%	8.89%
EPS (Basic)	-0.05	-0.16	0.00	-0.15	0.05
EPS (Diluted)	-0.05	-0.16	0.00	-0.15	0.04
EPS Growth	-	-	-	-	-54.71%
Free Cash Flow	-	-1.73	-0.32	-0.79	0.74
Free Cash Flow Per Share	-	-0.17	-0.04	-0.11	0.11
Dividend Per Share	-	-	-	0.165	0.126
Dividend Growth	-	-	-	31.47%	151.00%
Gross Margin	25.00%	15.97%	36.24%	38.35%	35.16%
Operating Margin	-8.70%	-18.02%	1.93%	3.19%	7.67%
Profit Margin	-5.48%	-17.88%	0.30%	-13.80%	4.60%
Free Cash Flow Margin	-	-18.41%	-3.49%	-9.73%	11.29%
EBITDA	-0.74	-1.52	0.45	0.47	0.62
EBITDA Margin	-7.13%	-16.17%	4.89%	5.83%	9.52%
D&A For EBITDA	0.16	0.17	0.27	0.21	0.12
EBIT	-0.91	-1.69	0.18	0.26	0.5
EBIT Margin	-8.70%	-18.02%	1.93%	3.19%	7.67%
Effective Tax Rate	-	-	39.93%	-	39.68%
Advertising Expenses	-	0.03	0.02	0.04	0.05

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