Environmental Power Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2009	FY 2008	FY 2007	FY 2006	FY 2005
Period Ending	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008	Dec '07 Dec 31, 2007	Dec '06 Dec 31, 2006	Dec '05 Dec 31, 2005
Revenue	4.71	2.91	1.17	2.22	4.09
Revenue Growth (YoY)	62.18%	147.25%	-46.98%	-45.79%	-93.16%
Operations & Maintenance	3.61	7.12	0.94	2.1	-
Selling, General & Admin	6.41	12	12.44	11.23	6.81
Depreciation & Amortization	1.54	1.36	0.3	0.3	0.25
Other Operating Expenses	-	-	-	-	6.12
Total Operating Expenses	11.56	20.48	13.69	13.63	13.18
Operating Income	-6.84	-17.58	-12.51	-11.41	-9.09
Interest Expense	-3.34	-0.97	-0.01	-0.01	-0.01
Interest Income	0.04	0.49	0.78	0.45	0.23
Net Interest Expense	-3.3	-0.48	0.77	0.44	0.23
Other Non-Operating Income (Expenses)	0.13	-	-	0	0.03
EBT Excluding Unusual Items	-10.01	-18.06	-11.74	-10.97	-8.83
Asset Writedown	-26.07	-4.91	-	-	-
Other Unusual Items	-	-	0.58	-	-
Pretax Income	-36.08	-22.97	-11.16	-10.97	-8.83
Income Tax Expense	0.03	0.03	0	0.43	0.01
Earnings From Continuing Ops.	-36.11	-23	-11.16	-11.4	-8.84
Earnings From Discontinued Ops.	-	6.99	-6.2	-2.72	-2.57
Net Income	-36.11	-16.01	-17.36	-14.12	-11.41
Preferred Dividends & Other Adjustments	1.33	1.33	1.5	4.33	0.01
Net Income to Common	-37.45	-17.33	-18.86	-18.44	-11.42
Shares Outstanding (Basic)	16	16	11	10	7
Shares Outstanding (Diluted)	16	16	11	10	7
Shares Change (YoY)	0.05%	37.40%	17.69%	30.47%	61.11%
EPS (Basic)	-2.40	-1.11	-1.66	-1.91	-1.55
EPS (Diluted)	-2.40	-1.11	-1.66	-1.91	-1.55
Free Cash Flow	-17.94	-31.59	-20.59	-23.38	-8.3
Free Cash Flow Per Share	-1.15	-2.03	-1.82	-2.43	-1.12
Profit Margin	-794.80%	-596.65%	-1605.18%	-832.23%	-279.29%
Free Cash Flow Margin	-380.70%	-1087.31%	-1752.30%	-1054.97%	-202.98%
EBITDA	-5.3	-16.19	-12.05	-10.92	-8.6
EBITDA Margin	-112.57%	-	-	-	-210.37%
D&A For EBITDA	1.54	1.39	0.47	0.49	0.49
EBIT	-6.84	-17.58	-12.51	-11.41	-9.09
EBIT Margin	-145.27%	-	-	-	-222.29%
Revenue as Reported	-	-	-	-	4.09

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