Grand Havana Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2018	FY 2017	FY 2016	FY 2015
Period Ending	Sep '19 Sep 30, 2019	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015
Revenue	0.2	0.17	0.2	0.21	0.07
Revenue Growth (YoY)	0.03%	-16.82%	-2.95%	186.36%	-
Cost of Revenue	0.15	0.09	0.11	0.05	0.01
Gross Profit	0.05	0.08	0.1	0.16	0.06
Selling, General & Admin	8.16	1.17	3.66	0.27	0.07
Operating Expenses	8.21	1.19	3.67	0.28	0.07
Operating Income	-8.16	-1.11	-3.58	-0.12	-0.01
Interest Expense	-0.82	-0.79	-0.31	-	-
Other Non Operating Income (Expenses)	-7.89	-6.67	-4.22	-	-
EBT Excluding Unusual Items	-16.87	-8.57	-8.11	-0.12	-0.01
Impairment of Goodwill	-	-	-0.55	-	-
Pretax Income	-16.87	-8.57	-8.67	-0.12	-0.01
Earnings From Continuing Operations	-16.87	-8.57	-8.67	-0.12	-0.01
Minority Interest in Earnings	0	0	0.01	-	-
Net Income	-16.86	-8.57	-8.65	-0.12	-0.01
Net Income to Common	-16.86	-8.57	-8.65	-0.12	-0.01
Shares Outstanding (Basic)	83	68	59	50	-
Shares Outstanding (Diluted)	83	68	59	50	-
Shares Change (YoY)	39.08%	14.22%	18.95%	-	-
EPS (Basic)	-0.20	-0.13	-0.15	-0.00	-
EPS (Diluted)	-0.20	-0.13	-0.15	-0.00	-
Free Cash Flow	-0.95	-0.5	-0.48	-0.07	-0.05
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.00	-
Gross Margin	25.80%	47.11%	47.53%	76.00%	88.25%
Operating Margin	-3991.81%	-655.58%	-1751.20%	-55.48%	-10.27%
Profit Margin	-8251.74%	-5043.48%	-4235.73%	-55.48%	-10.27%
Free Cash Flow Margin	-466.00%	-295.61%	-233.19%	-32.93%	-64.74%
EBITDA	-8.11	-1.09	-3.56	-0.11	-0.01
EBITDA Margin	-	-	-	-53.08%	-7.17%
D&A For EBITDA	0.05	0.02	0.02	0.01	0
EBIT	-8.16	-1.11	-3.58	-0.12	-0.01
EBIT Margin	-	-	-	-55.48%	-10.27%
Revenue as Reported	0.2	0.17	0.2	0.21	0.07

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