Cuisine Solutions Income Statement

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

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2008	FY 2007	FY 2006	FY 2005	FY 2004
Period Ending	Apr '09 Apr 4, 2009	Jun '08 Jun 28, 2008	Jun '07 Jun 30, 2007	Jun '06 Jun 24, 2006	Jun '05 Jun 25, 2005	Jun '04 Jun 26, 2004
Revenue	80.48	87.48	80.33	64.11	46.25	35.34
Revenue Growth (YoY)	-5.81%	8.90%	25.29%	38.64%	30.88%	32.71%
Cost of Revenue	64.03	69.42	62.12	48	34.87	27.61
Gross Profit	16.45	18.06	18.22	16.11	11.37	7.73
Selling, General & Admin	15.2	16.8	13.74	11.74	8.78	7.43
Research & Development	1.01	1.07	0.91	0.63	0.63	0.39
Other Operating Expenses	-	-	-	-	-	-0
Operating Expenses	16.2	17.87	14.65	12.37	9.4	7.98
Operating Income	0.25	0.2	3.57	3.74	1.97	-0.26
Interest Expense	-0.33	-0.43	-0.24	-0.13	-0.17	-0.07
Interest & Investment Income	-	-	-	0.06	0.08	0.07
Currency Exchange Gain (Loss)	-	-	-	0.02	0	0.08
Other Non Operating Income (Expenses)	0.22	0.24	0.03	0.04	0.02	-0.14
EBT Excluding Unusual Items	0.14	0.01	3.36	3.72	1.91	-0.33
Gain (Loss) on Sale of Investments	-	-	-	-0.05	-	0
Pretax Income	-0.05	0.01	3.36	3.67	1.91	-0.33
Income Tax Expense	0.13	-0.04	-5.25	0.02	0.02	0.02
Earnings From Continuing Operations	-0.18	0.04	8.61	3.65	1.89	-0.34
Earnings From Discontinued Operations	-	-	0.12	-	-0.18	-0.66
Net Income	-0.18	0.04	8.73	3.65	1.71	-1
Net Income to Common	-0.18	0.04	8.73	3.65	1.71	-1
Net Income Growth	-	-99.50%	138.78%	113.81%	-	-
Shares Outstanding (Basic)	17	17	16	16	16	16
Shares Outstanding (Diluted)	17	18	18	18	18	16
Shares Change (YoY)	4.08%	-2.25%	0.86%	3.62%	10.81%	0.02%
EPS (Basic)	-0.01	0.00	0.53	0.22	0.11	-0.06
EPS (Diluted)	-0.01	0.00	0.48	0.20	0.10	-0.06
EPS Growth	-	-99.48%	138.19%	100.19%	-	-
Free Cash Flow	2.83	1.03	-4.94	-1.8	-0.83	-0.82
Free Cash Flow Per Share	0.16	0.06	-0.27	-0.10	-0.05	-0.05
Gross Margin	20.44%	20.65%	22.68%	25.13%	24.59%	21.87%
Operating Margin	0.31%	0.22%	4.44%	5.83%	4.26%	-0.72%
Profit Margin	-0.22%	0.05%	10.86%	5.70%	3.69%	-2.84%
Free Cash Flow Margin	3.52%	1.18%	-6.15%	-2.80%	-1.79%	-2.31%
EBITDA	2.41	2.14	5.01	4.47	2.87	0.58
EBITDA Margin	3.00%	2.44%	6.24%	6.97%	6.21%	1.65%
D&A For EBITDA	2.17	1.94	1.45	0.73	0.9	0.84
EBIT	0.25	0.2	3.57	3.74	1.97	-0.26
EBIT Margin	0.31%	0.22%	4.44%	5.83%	4.26%	-0.72%
Effective Tax Rate	-	-	-	0.54%	1.00%	-

Updated May 14, 2009. Source: S&P Global Market Intelligence. Standard template. Financial Sources.