Cambex Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2006	FY 2005	FY 2004	FY 2003	FY 2002
Period Ending	Mar '07 Mar 31, 2007	Dec '06 Dec 31, 2006	Dec '05 Dec 31, 2005	Dec '04 Dec 31, 2004	Dec '03 Dec 31, 2003	Dec '02 Dec 31, 2002
Revenue	1.15	2.35	2.27	3.32	9.53	14.35
Revenue Growth (YoY)	-59.78%	3.21%	-31.50%	-65.19%	-33.58%	673.31%
Cost of Revenue	0.28	0.36	0.45	1.18	5.67	10.56
Gross Profit	0.87	1.99	1.82	2.13	3.86	3.79
Selling, General & Admin	0.69	0.81	0.83	1	2.92	3.85
Research & Development	0.85	0.87	0.87	0.69	0.66	0.91
Operating Expenses	1.54	1.68	1.7	1.69	3.58	4.76
Operating Income	-0.67	0.31	0.13	0.45	0.27	-0.97
Interest Expense	-0.06	-0.07	-0.12	-0.21	-	-0.51
Currency Exchange Gain (Loss)	-	-	-	0.1	-	-
Other Non Operating Income (Expenses)	1.11	0.67	0.22	0.03	-0.15	-
EBT Excluding Unusual Items	0.37	0.91	0.23	0.38	0.12	-1.48
Gain (Loss) on Sale of Assets	-	-	-	0.79	-	-
Other Unusual Items	-	-	-	0.35	-	-
Pretax Income	0.37	0.91	0.23	1.52	0.12	-1.48
Earnings From Continuing Operations	0.37	0.91	0.23	1.52	0.12	-1.48
Earnings From Discontinued Operations	-	-	-	-0.28	-	-
Net Income	0.37	0.91	0.23	1.25	0.12	-1.48
Net Income to Common	0.37	0.91	0.23	1.25	0.12	-1.48
Net Income Growth	-50.65%	294.18%	-81.51%	935.76%	-	-
Shares Outstanding (Basic)	23	23	21	18	18	16
Shares Outstanding (Diluted)	23	23	21	18	18	16
Shares Change (YoY)	6.77%	12.38%	12.99%	-	12.26%	65.02%
EPS (Basic)	0.02	0.04	0.01	0.07	0.01	-0.09
EPS (Diluted)	0.02	0.04	0.01	0.07	0.01	-0.09
EPS Growth	-53.77%	250.78%	-83.64%	935.77%	-	-
Free Cash Flow	-0.6	0.68	-0.1	0.9	-0.14	0.99
Free Cash Flow Per Share	-0.03	0.03	-0.01	0.05	-0.01	0.06
Gross Margin	75.44%	84.78%	80.31%	64.35%	40.46%	26.42%
Operating Margin	-58.14%	13.06%	5.67%	13.51%	2.87%	-6.76%
Profit Margin	32.46%	38.70%	10.13%	37.54%	1.26%	-10.30%
Free Cash Flow Margin	-51.64%	28.84%	-4.50%	27.20%	-1.45%	6.91%
EBITDA	-0.67	0.31	0.13	0.45	0.29	-0.93
EBITDA Margin	-57.97%	13.15%	5.71%	13.54%	3.04%	-6.48%
D&A For EBITDA	0	0	0	0	0.02	0.04
EBIT	-0.67	0.31	0.13	0.45	0.27	-0.97
EBIT Margin	-58.14%	13.06%	5.67%	13.51%	2.87%	-6.76%

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