Green Oasis Environmental, Inc. (GRNO)

Green Oasis Environmental Income Statement

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

Fiscal Year	FY 2009	FY 1996	FY 1995
Period Ending	Dec 31, 2009	Dec 31, 1996	Dec 31, 1995
Operating Revenue	0.92	0.05	2.83
Other Revenue	-	-	0.02
Revenue	0.92	0.05	2.85
Revenue Growth (YoY)	1709.99%	-98.22%	-
Cost of Revenue	0.9	-	-
Gross Profit	0.02	0.05	2.85
Selling, General & Admin	0.5	0.77	0.92
Research & Development	-	0.16	0.53
Other Operating Expenses	0	-	-
Operating Expenses	0.54	0.93	1.44
Operating Income	-0.52	-0.88	1.41
Interest Expense	-	-0.06	-0.11
Other Non Operating Income (Expenses)	-0.01	-	-
Pretax Income	-0.53	-0.94	1.3
Earnings From Continuing Operations	-0.53	-0.94	1.3
Net Income	-0.53	-0.54	1.3
Preferred Dividends & Other Adjustments	-	0.01	0.01
Net Income to Common	-0.53	-0.55	1.29
Shares Outstanding (Basic)	86	5	5
Shares Outstanding (Diluted)	86	5	5
Shares Change (YoY)	1496.09%	-0.14%	-
EPS (Basic)	-0.01	-0.10	0.25
EPS (Diluted)	-0.01	-0.10	0.25
Free Cash Flow	-0.91	-0.47	-0.7
Free Cash Flow Per Share	-0.01	-0.09	-0.13
Gross Margin	2.36%	100.00%	100.00%
Operating Margin	-56.70%	-1735.13%	49.30%
Profit Margin	-57.43%	-1086.22%	45.32%
Free Cash Flow Margin	-99.23%	-935.13%	-24.53%
EBITDA	-0.48	-0.87	1.42
EBITDA Margin	-52.12%	-	49.98%
D&A For EBITDA	0.04	0.01	0.02
EBIT	-0.52	-0.88	1.41
EBIT Margin	-56.70%	-	49.30%
Revenue as Reported	-	0.05	2.85

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