ComF5 International, Inc. (CMFV)

ComF5 International Income Statement

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

Fiscal Year	TTM	FY 2008	FY 2007	FY 2006	FY 2005
Period Ending	Jun 30, 2009	Dec 31, 2008	Dec 31, 2007	Dec 31, 2006	Dec 31, 2005
Revenue	7.85	13.45	23.51	22.8	5.07
Revenue Growth (YoY)	-59.88%	-42.81%	3.12%	349.88%	-
Cost of Revenue	2.74	3.04	4.12	4.44	1.25
Gross Profit	5.12	10.41	19.39	18.36	3.82
Selling, General & Admin	3.28	5.95	10.68	10.75	2.34
Other Operating Expenses	6.34	8.41	11.46	6.14	2.52
Operating Expenses	10.68	15.42	22.69	17.19	4.99
Operating Income	-5.56	-5.01	-3.3	1.17	-1.17
Interest Expense	-0.68	-0.93	-0.11	-	-
Currency Exchange Gain (Loss)	-	-	-	-0.64	-
Other Non Operating Income (Expenses)	0	0.01	0.2	0.06	-0.06
EBT Excluding Unusual Items	-6.24	-5.93	-3.22	0.59	-1.22
Gain (Loss) on Sale of Investments	-0.1	-0.86	-0.18	-	-
Other Unusual Items	-0.65	-2.53	-	-	-
Pretax Income	-6.99	-9.32	-3.39	0.59	-1.22
Income Tax Expense	0.69	0.76	-0.81	0.11	-
Net Income	-7.68	-10.08	-2.58	0.48	-1.22
Net Income to Common	-7.8	-10.08	-2.58	0.48	-1.22
Shares Outstanding (Basic)	30	26	24	21	20
Shares Outstanding (Diluted)	30	26	24	23	20
Shares Change (YoY)	20.30%	6.76%	4.91%	16.31%	-
EPS (Basic)	-0.26	-0.39	-0.11	0.02	-0.06
EPS (Diluted)	-0.26	-0.39	-0.11	0.02	-0.06
Free Cash Flow	-2.77	-3.81	-3.06	1.21	-0.71
Free Cash Flow Per Share	-0.09	-0.15	-0.13	0.05	-0.04
Gross Margin	65.16%	77.42%	82.47%	80.51%	75.38%
Operating Margin	-70.83%	-37.27%	-14.05%	5.11%	-23.03%
Profit Margin	-99.33%	-74.95%	-10.97%	2.10%	-24.13%
Free Cash Flow Margin	-35.27%	-28.36%	-13.00%	5.32%	-14.01%
EBITDA	-5.19	-4.65	-2.99	1.3	-1.09
EBITDA Margin	-66.06%	-34.56%	-12.70%	5.70%	-21.49%
D&A For EBITDA	0.37	0.36	0.32	0.14	0.08
EBIT	-5.56	-5.01	-3.3	1.17	-1.17
EBIT Margin	-70.83%	-37.27%	-14.05%	5.11%	-23.03%
Effective Tax Rate	-	-	-	19.06%	-

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