Dovarri, Inc. (DVAR)

Dovarri Income Statement

Financials in millions USD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2011	FY 2010	FY 2009	FY 2008	FY 2007
Period Ending	Mar 31, 2012	Sep 30, 2011	Sep 30, 2010	Sep 30, 2009	Sep 30, 2008	Sep 30, 2007
Revenue	0	0	0	0.01	0.02	0.05
Revenue Growth (YoY)	-55.96%	-80.53%	-73.37%	-40.40%	-53.66%	-
Cost of Revenue	0.1	0.12	0.12	0.11	0.11	0.11
Gross Profit	-0.1	-0.12	-0.12	-0.09	-0.09	-0.06
Selling, General & Admin	0.72	0.91	1.44	0.86	1.26	0.86
Other Operating Expenses	0	0	0	0	0	0
Operating Expenses	0.86	1.06	1.46	0.87	1.28	0.9
Operating Income	-0.96	-1.18	-1.58	-0.97	-1.37	-0.96
Interest Expense	-0.34	-0.31	-0.28	-0.24	-0.18	-0.22
Interest & Investment Income	-	0	0	0	-	0.01
Other Non Operating Income (Expenses)	-0	-0	-0.01	-0	0	0
Pretax Income	-1.3	-1.49	-1.86	-1.21	-1.55	-1.17
Net Income	-1.3	-1.49	-1.86	-1.21	-1.55	-1.17
Net Income to Common	-1.3	-1.49	-1.86	-1.21	-1.55	-1.17
Shares Outstanding (Basic)	121	121	120	112	106	18
Shares Outstanding (Diluted)	121	121	120	112	106	18
Shares Change (YoY)	1.68%	1.00%	6.82%	5.49%	487.31%	-
EPS (Basic)	-0.01	-0.01	-0.02	-0.01	-0.01	-0.06
EPS (Diluted)	-0.01	-0.01	-0.02	-0.01	-0.01	-0.06
Free Cash Flow	-0.74	-1.28	-1.49	-0.56	-0.88	-1.31
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.01	-0.01	-0.07
Gross Margin	-	-	-	-	-	-107.80%
Operating Margin	-174873.64%	-157405.20%	-40912.88%	-6685.31%	-5641.12%	-1828.23%
Profit Margin	-236736.00%	-198376.13%	-48277.33%	-8373.44%	-6389.18%	-2228.43%
Free Cash Flow Margin	-134128.73%	-170503.33%	-38808.13%	-3892.30%	-3633.75%	-2502.63%
EBITDA	-0.96	-1.18	-1.56	-0.95	-1.35	-0.94
D&A For EBITDA	0	0	0.01	0.01	0.02	0.02
EBIT	-0.96	-1.18	-1.58	-0.97	-1.37	-0.96
Advertising Expenses	-	0.01	0.02	0	0.01	0.05

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