Greensmart Income Statement

Financials in millions USD. Fiscal year is October - September.

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2002	FY 2001	FY 2000	FY 1999	FY 1998
Period Ending	Jun '03 Jun 30, 2003	Sep '02 Sep 30, 2002	Sep '01 Sep 30, 2001	Sep '00 Sep 30, 2000	Sep '99 Sep 30, 1999	Sep '98 Sep 30, 1998
Revenue	1.33	1.48	2.34	6.22	4.92	7.84
Revenue Growth (YoY)	-19.41%	-36.69%	-62.42%	26.46%	-37.20%	214.42%
Cost of Revenue	1.14	1.26	1.79	5.07	4.26	7
Gross Profit	0.18	0.22	0.55	1.16	0.66	0.83
Selling, General & Admin	1.65	1.64	1.26	0.73	0.52	0.37
Operating Expenses	1.65	1.64	1.26	0.73	0.52	0.37
Operating Income	-1.46	-1.42	-0.71	0.42	0.14	0.46
Interest Expense	-	-	-0.04	-0.07	-0.07	-0.05
Interest & Investment Income	0.03	0.03	0	0	0.01	0
Other Non Operating Income (Expenses)	0.01	0.01	0	0.15	0.25	0.09
Pretax Income	-1.43	-1.39	-0.74	0.51	0.32	0.51
Income Tax Expense	-0	-	0.03	0.06	0.08	-
Earnings From Continuing Operations	-1.43	-1.39	-0.78	0.45	0.24	0.51
Net Income to Company	-1.28	-1.24	-0.78	0.45	0.24	0.51
Minority Interest in Earnings	0.05	0.05	0	-0	-0.01	-0.02
Net Income	-1.23	-1.19	-0.77	0.45	0.23	0.48
Net Income to Common	-1.23	-1.19	-0.77	0.45	0.23	0.48
Net Income Growth	-	-	-	96.43%	-52.85%	83.60%
Shares Outstanding (Basic)	11	3	2	2	2	2
Shares Outstanding (Diluted)	11	3	2	2	2	2
Shares Change (YoY)	267.97%	27.07%	10.28%	-10.43%	38.84%	10.79%
EPS (Basic)	-0.12	-0.38	-0.32	0.20	0.11	0.29
EPS (Diluted)	-0.12	-0.38	-0.32	0.20	0.09	0.27
EPS Growth	-	-	-	118.78%	-65.93%	70.63%
Free Cash Flow	0	0.18	-0.27	-0.46	0.25	-0.46
Free Cash Flow Per Share	-	0.06	-0.11	-0.21	0.10	-0.26
Gross Margin	13.87%	15.00%	23.67%	18.59%	13.34%	10.61%
Operating Margin	-110.33%	-96.08%	-30.21%	6.81%	2.77%	5.89%
Profit Margin	-92.34%	-80.16%	-33.12%	7.20%	4.64%	6.18%
Free Cash Flow Margin	0.11%	12.39%	-11.55%	-7.43%	4.98%	-5.90%
EBITDA	-1.38	-1.35	-0.64	0.48	0.19	0.5
EBITDA Margin	-104.13%	-91.41%	-27.34%	7.76%	3.84%	6.33%
D&A For EBITDA	0.08	0.07	0.07	0.06	0.05	0.03
EBIT	-1.46	-1.42	-0.71	0.42	0.14	0.46
EBIT Margin	-110.33%	-96.08%	-30.21%	6.81%	2.77%	5.89%
Effective Tax Rate	-	-	-	11.06%	25.03%	-

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