CDNO Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 1998	FY 1997	FY 1996	FY 1995
Period Ending	Sep '99 Sep 30, 1999	Dec '98 Dec 31, 1998	Dec '97 Dec 31, 1997	Dec '96 Dec 31, 1996	Dec '95 Dec 31, 1995
Revenue	30.99	20.29	16.99	-	-
Revenue Growth (YoY)	69.51%	19.44%	-	-	-
Cost of Revenue	28.24	17.39	14.02	-	-
Gross Profit	2.75	2.9	2.97	-	-
Selling, General & Admin	10.44	9.91	4.59	0.09	0.08
Operating Expenses	11.33	10.8	5.03	0.09	0.08
Operating Income	-8.58	-7.9	-2.06	-0.09	-0.08
Interest Expense	-4.91	-5.19	-0.58	-0	-0
Interest & Investment Income	-	-	-	0.02	0.01
Earnings From Equity Investments	-	-	-	-0.01	0.03
Other Non Operating Income (Expenses)	-10.99	0.07	0.17	-0.01	-
EBT Excluding Unusual Items	-24.48	-13.02	-2.48	-0.1	-0.04
Merger & Restructuring Charges	-0.57	-1.3	-	-	-
Gain (Loss) on Sale of Investments	-	-	-	-	0.04
Gain (Loss) on Sale of Assets	-	-	-	-0.21	-
Asset Writedown	-0.51	-0.51	-	-	-
Pretax Income	-25.56	-14.83	-2.48	-0.31	-0.01
Net Income	-25.56	-14.83	-2.48	-0.31	-0.01
Preferred Dividends & Other Adjustments	0.14	0.96	-	-	-
Net Income to Common	-25.7	-15.78	-2.48	-0.31	-0.01
Shares Outstanding (Basic)	57	24	15	2	1
Shares Outstanding (Diluted)	57	24	15	2	1
Shares Change (YoY)	211.80%	62.05%	877.75%	6.71%	-
EPS (Basic)	-0.45	-0.65	-0.17	-0.20	-0.00
EPS (Diluted)	-0.45	-0.65	-0.17	-0.20	-0.00
Free Cash Flow	7.25	-5.96	-0.08	-0.07	-0.03
Free Cash Flow Per Share	0.13	-0.25	-0.01	-0.04	-0.02
Gross Margin	8.87%	14.31%	17.47%	-	-
Operating Margin	-27.70%	-38.94%	-12.13%	-	-
Profit Margin	-82.95%	-77.77%	-14.59%	-	-
Free Cash Flow Margin	23.40%	-29.37%	-0.49%	-	-
EBITDA	-7.69	-7.01	-1.62	-0.08	-
EBITDA Margin	-24.81%	-34.55%	-9.53%	-	-
D&A For EBITDA	0.9	0.89	0.44	0.01	-
EBIT	-8.58	-7.9	-2.06	-0.09	-0.08
EBIT Margin	-27.70%	-38.94%	-12.13%	-	-

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