EESE Income Statement

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

Millions USD. Fiscal year is Feb - Jan.

Fiscal Year	FY 2012	FY 2011	FY 2010	FY 2009	FY 2008
Period Ending	Jan '12 Jan 31, 2012	Jan '11 Jan 31, 2011	Jan '10 Jan 31, 2010	Jan '09 Jan 31, 2009	Jan '08 Jan 31, 2008
Revenue	0.31	0.22	0.17	0.28	0.44
Revenue Growth	40.33%	35.27%	-41.68%	-35.97%	-31.09%
Cost of Revenue	0.05	0.05	0.08	0.13	0.2
Gross Profit	0.27	0.18	0.08	0.15	0.24
Selling, General & Admin	0.31	0.45	0.61	0.5	0.64
Operating Expenses	0.57	0.63	1.98	3.03	1.52
Operating Income	-0.3	-0.45	-1.9	-2.88	-1.28
Interest Expense	-0	-0	-0	-0.01	-0.16
Interest & Investment Income	0	0	0	0.14	-
Other Non Operating Income (Expenses)	0.01	-	0	-	0
EBT Excluding Unusual Items	-0.29	-0.45	-1.9	-2.74	-1.44
Gain (Loss) on Sale of Assets	0.13	-	-	0.27	-0.03
Other Unusual Items	0.01	-	-	-	-
Pretax Income	-0.15	-0.45	-1.9	-2.47	-1.47
Net Income	-0.15	-0.45	-1.9	-2.47	-1.47
Net Income to Common	-0.15	-0.45	-1.9	-2.47	-1.47
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	10	10	9	8	8
Shares Outstanding (Diluted)	10	10	9	8	8
Shares Change	0.40%	2.99%	11.18%	4.81%	25.52%
EPS (Basic)	-0.02	-0.05	-0.21	-0.30	-0.19
EPS (Diluted)	-0.02	-0.05	-0.21	-0.30	-0.19
EPS Growth	-	-	-	-	-

Additional Metrics

Fiscal Year	FY 2012	FY 2011	FY 2010	FY 2009	FY 2008
Period Ending	Jan '12 Jan 31, 2012	Jan '11 Jan 31, 2011	Jan '10 Jan 31, 2010	Jan '09 Jan 31, 2009	Jan '08 Jan 31, 2008
Free Cash Flow	-0.3	-0.17	-1.06	-0.77	-0.94
Free Cash Flow Per Share	-0.03	-0.02	-0.11	-0.09	-0.12
Gross Margin	84.21%	79.92%	49.81%	53.05%	54.55%
Operating Margin	-96.16%	-199.95%	-1145.47%	-1011.82%	-287.43%
Profit Margin	-48.46%	-200.64%	-1146.02%	-867.98%	-330.91%
Free Cash Flow Margin	-96.88%	-77.12%	-636.61%	-269.79%	-211.30%
EBITDA	-0.28	-0.4	-1.84	-2.73	-0.4
EBITDA Margin	-88.22%	-177.82%	-	-	-89.18%
D&A For EBITDA	0.02	0.05	0.06	0.14	0.88
EBIT	-0.3	-0.45	-1.9	-2.88	-1.28
EBIT Margin	-96.16%	-199.95%	-	-	-287.43%
Revenue as Reported	0.31	0.22	0.17	0.28	0.44