Energtek Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2013	FY 2012	FY 2011	FY 2010	FY 2009
Period Ending	Mar '14 Mar 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010	Dec '09 Dec 31, 2009
Revenue	12.41	11.3	2.79	0.08	-	-
Revenue Growth (YoY)	16121.70%	304.38%	3570.34%	-	-	-
Cost of Revenue	9.9	9.45	2.42	0.05	-	-
Gross Profit	2.52	1.85	0.37	0.03	-	-
Selling, General & Admin	4.3	3.07	3.52	4.41	2.38	4.74
Research & Development	0.28	0.21	0.19	0.19	0.35	0.65
Other Operating Expenses	-	-	-	-	-0.29	-
Operating Expenses	4.58	3.28	3.71	4.6	2.44	5.39
Operating Income	-2.07	-1.43	-3.33	-4.57	-2.44	-5.39
Interest Expense	-0.24	-0.32	-0.02	-0.04	-0	-0.06
Other Non Operating Income (Expenses)	0	0	-	-	-	0
EBT Excluding Unusual Items	-2.31	-1.75	-3.35	-4.61	-2.44	-5.45
Asset Writedown	-	-	-	-	-	-0
Pretax Income	-2.31	-1.75	-3.35	-4.61	-2.44	-5.45
Income Tax Expense	0.15	0.15	0.01	-	-	-
Earnings From Continuing Operations	-2.46	-1.89	-3.37	-4.61	-2.44	-5.45
Minority Interest in Earnings	1.29	1.47	-	-	-	-
Net Income	-1.17	-0.43	-3.37	-4.61	-2.44	-5.45
Net Income to Common	-1.17	-0.43	-3.37	-4.61	-2.44	-5.45
Shares Outstanding (Basic)	133	122	112	103	91	75
Shares Outstanding (Diluted)	133	122	112	103	91	75
Shares Change (YoY)	26.64%	8.63%	8.54%	13.84%	20.35%	2.51%
EPS (Basic)	-0.01	-0.00	-0.03	-0.04	-0.03	-0.07
EPS (Diluted)	-0.01	-0.00	-0.03	-0.04	-0.03	-0.07
Free Cash Flow	1.98	1.34	-2.23	-0.55	-0.7	-1.01
Free Cash Flow Per Share	0.01	0.01	-0.02	-0.01	-0.01	-0.01
Gross Margin	20.26%	16.39%	13.41%	37.85%	-	-
Operating Margin	-16.65%	-12.62%	-119.21%	-5998.65%	-	-
Profit Margin	-9.39%	-3.79%	-120.50%	-6056.81%	-	-
Free Cash Flow Margin	15.94%	11.82%	-79.64%	-723.70%	-	-
EBITDA	-	-1.22	-3.28	-4.5	-2.39	-5.36
EBITDA Margin	-	-10.83%	-117.28%	-	-	-
D&A For EBITDA	-	0.2	0.05	0.07	0.05	0.03
EBIT	-2.07	-1.43	-3.33	-4.57	-2.44	-5.39
EBIT Margin	-16.65%	-12.62%	-119.21%	-	-	-
Advertising Expenses	-	0.03	0.12	0.01	0.01	-

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