Beamz Interactive, Inc. (BZIC)

Beamz Interactive Income Statement

Financials in millions USD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2014	FY 2013	FY 2012	FY 2011	FY 2010
Period Ending	Dec 31, 2014	Jun 30, 2014	Jun 30, 2013	Jun 30, 2012	Jun 30, 2011	Jun 30, 2010
Revenue	0.37	0.36	0.26	0.34	0.56	0.25
Revenue Growth (YoY)	41.51%	38.52%	-22.69%	-39.86%	121.73%	-
Cost of Revenue	0.3	0.31	0.14	0.25	0.5	0.19
Gross Profit	0.08	0.06	0.12	0.09	0.06	0.06
Selling, General & Admin	2.58	4.46	3.29	1.58	1.5	1.2
Research & Development	0.48	0.91	0.88	0.39	0.59	0.74
Operating Expenses	3.09	5.4	4.18	2	2.18	2
Operating Income	-3.01	-5.35	-4.06	-1.91	-2.12	-1.93
Interest Expense	-0.84	-0.71	-0.59	-0.07	-0.61	-0.35
Interest & Investment Income	-	-	-	-	0	0
EBT Excluding Unusual Items	-3.86	-6.05	-4.64	-1.98	-2.73	-2.29
Asset Writedown	-	-	-0.1	-	-	-
Other Unusual Items	-0.14	-0.09	-0.5	-	-	-
Pretax Income	-3.99	-6.14	-5.24	-1.98	-2.73	-2.29
Net Income	-3.99	-6.14	-5.24	-1.98	-2.73	-2.29
Net Income to Common	-3.99	-6.14	-5.24	-1.98	-2.73	-2.29
Shares Outstanding (Basic)	41	26	15	13	5	0
Shares Outstanding (Diluted)	41	26	15	13	5	0
Shares Change (YoY)	100.89%	68.05%	12.65%	159.54%	3417.69%	-
EPS (Basic)	-0.10	-0.24	-0.35	-0.15	-0.53	-15.49
EPS (Diluted)	-0.10	-0.24	-0.35	-0.15	-0.53	-15.49
Free Cash Flow	-0.81	-1.11	-0.89	-0.42	-1.49	-1.57
Free Cash Flow Per Share	-0.02	-0.04	-0.06	-0.03	-0.29	-10.66
Gross Margin	20.47%	15.25%	46.05%	26.85%	11.10%	25.50%
Operating Margin	-809.26%	-1473.31%	-1548.07%	-562.25%	-375.65%	-760.71%
Profit Margin	-1072.38%	-1692.14%	-2000.68%	-583.49%	-484.68%	-900.07%
Free Cash Flow Margin	-218.34%	-305.05%	-339.89%	-122.55%	-265.13%	-619.36%
EBITDA	-2.98	-5.31	-4.05	-1.88	-2.04	-1.88
D&A For EBITDA	0.03	0.03	0	0.03	0.08	0.05
EBIT	-3.01	-5.35	-4.06	-1.91	-2.12	-1.93
Advertising Expenses	-	0.64	0.8	0.18	0.12	0.08

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