Golden Grail Technology 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 2001	FY 2000
Period Ending	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008	Dec '07 Dec 31, 2007	Dec '01 Dec 31, 2001	Dec '00 Dec 31, 2000
Revenue	0.09	-	-	10.23	9.16
Revenue Growth (YoY)	-	-	-	11.68%	-28.51%
Cost of Revenue	0.01	-	-	4.53	4.18
Gross Profit	0.08	-	-	5.7	4.98
Selling, General & Admin	0.08	0	-	7.14	6.55
Other Operating Expenses	-	-	-	0.75	0.7
Operating Expenses	0.08	0	-	8.99	9.01
Operating Income	0	-0	-	-3.29	-4.03
Interest Expense	-0	-0	-0	-13.16	-10.89
Other Non Operating Income (Expenses)	-	-	-	0.76	0.21
EBT Excluding Unusual Items	0	-0	-0	-15.69	-14.71
Pretax Income	0	-0	-0	-15.69	-14.71
Earnings From Continuing Operations	0	-0	-0	-15.69	-14.71
Net Income	0	-0	-0	-15.69	-14.71
Preferred Dividends & Other Adjustments	-	-	-	0.12	0.12
Net Income to Common	0	-0	-0	-15.81	-14.83
Shares Outstanding (Basic)	28	10	10	3	3
Shares Outstanding (Diluted)	28	10	10	3	3
Shares Change (YoY)	178.91%	0.04%	259.95%	-	30.02%
EPS (Basic)	0.00	-0.00	-0.00	-5.69	-5.34
EPS (Diluted)	0.00	-0.00	-0.00	-5.69	-5.34
Free Cash Flow	0.03	-	-	-17.66	-14.34
Free Cash Flow Per Share	0.00	-	-	-6.36	-5.16
Gross Margin	93.55%	-	-	55.75%	54.40%
Operating Margin	4.31%	-	-	-32.18%	-43.99%
Profit Margin	3.99%	-	-	-154.60%	-161.91%
Free Cash Flow Margin	33.53%	-	-	-172.68%	-156.57%
EBITDA	-	-	-	-3.11	-3.88
EBITDA Margin	-	-	-	-30.37%	-42.34%
D&A For EBITDA	-	-	-	0.19	0.15
EBIT	0	-0	-	-3.29	-4.03
EBIT Margin	4.31%	-	-	-32.18%	-43.99%
Revenue as Reported	0.09	-	-	10.23	9.16