Charlestowne Premium Beverages Inc. (FPWM)

FPWM Income Statement

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

Fiscal Year	TTM	FY 2007	FY 2006	FY 2005	FY 2004	FY 2003
Period Ending	Apr 30, 2007	Jan 31, 2007	Jan 31, 2006	Jan 31, 2005	Jan 31, 2004	Jan 31, 2003
Revenue	0.02	0.02	-	-	-	0.03
Cost of Revenue	0.03	0.03	-	-	-	-
Gross Profit	-0.01	-0.01	-	-	-	0.03
Selling, General & Admin	1.27	1.34	1.16	2.06	0.31	2.05
Research & Development	0.27	0.21	0.03	0	-	0.14
Operating Expenses	1.58	1.59	1.2	2.07	0.32	2.2
Operating Income	-1.59	-1.6	-1.2	-2.07	-0.32	-2.17
Interest Expense	-0.91	-0.77	-0.51	-0.14	-0.03	-0
Interest & Investment Income	0.01	0.01	0	-	0	0
Other Non Operating Income (Expenses)	4.28	1.07	-1.52	-	-	-
EBT Excluding Unusual Items	1.78	-1.3	-3.23	-2.21	-0.35	-2.17
Impairment of Goodwill	-1.17	-1.17	-	-	-	-
Asset Writedown	-	-	-0.01	-0.06	-	-
Legal Settlements	-	-	-	-0.15	-	-
Other Unusual Items	-	-	-	-	-	-0.13
Pretax Income	0.61	-2.47	-3.25	-2.42	-0.35	-2.3
Net Income	0.61	-2.47	-3.25	-2.42	-0.35	-2.3
Net Income to Common	0.61	-2.47	-3.25	-2.42	-0.35	-2.3
Shares Outstanding (Basic)	0	0	0	-	-	-
Shares Outstanding (Diluted)	0	0	0	-	-	-
Shares Change (YoY)	9.92%	8.89%	-	-	-	-
EPS (Basic)	40.96	-169.53	-242.63	-	-	-
EPS (Diluted)	40.96	-169.53	-242.63	-	-	-
Free Cash Flow	-0.89	-1.08	-0.48	-0.51	-0.07	-0.34
Free Cash Flow Per Share	-59.99	-73.86	-36.04	-	-	-
Gross Margin	-32.80%	-34.75%	-	-	-	100.00%
Operating Margin	-6784.51%	-6922.23%	-	-	-	-8681.87%
Profit Margin	2602.09%	-10692.92%	-	-	-	-9194.20%
Free Cash Flow Margin	-3811.18%	-4658.25%	-	-	-	-1354.10%
EBITDA	-1.55	-1.56	-1.2	-2.06	-0.31	-2.17
D&A For EBITDA	0.04	0.04	0	0.01	0	0
EBIT	-1.59	-1.6	-1.2	-2.07	-0.32	-2.17

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