Hybrid Energy Holdings Income Statement

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

Millions USD. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2007	FY 2006	FY 2005	FY 2004	FY 2003
Period Ending	Nov '07 Nov 30, 2007	Feb '07 Feb 28, 2007	Feb '06 Feb 28, 2006	Feb '05 Feb 28, 2005	Feb '04 Feb 28, 2004	Feb '03 Feb 28, 2003
Revenue	0	0.11	0.06	0.46	0.41	0.41
Revenue Growth (YoY)	-	88.47%	-87.50%	12.20%	0.72%	956.46%
Cost of Revenue	0.01	0.06	0.07	0.39	0.32	0.32
Gross Profit	-0.01	0.05	-0.02	0.07	0.09	0.08
Selling, General & Admin	0.12	0.41	1.99	1	0.36	0.19
Operating Expenses	0.12	0.42	2.02	1.05	0.41	0.24
Operating Income	-0.13	-0.37	-2.04	-0.98	-0.32	-0.16
Interest Expense	-0.11	-0.25	-0.19	-0.01	-0.01	-0.01
EBT Excluding Unusual Items	-0.24	-0.62	-2.22	-0.99	-0.33	-0.17
Asset Writedown	-	-	-0.53	-	-	-
Other Unusual Items	0.43	1.1	-0.73	-	-	-
Pretax Income	0.19	0.47	-3.47	-0.99	-0.33	-0.17
Earnings From Continuing Operations	0.19	0.47	-3.47	-0.99	-0.33	-0.17
Earnings From Discontinued Operations	0.26	0.24	-0.32	-	-	-
Net Income	0.46	0.71	-3.79	-0.99	-0.33	-0.17
Net Income to Common	0.46	0.71	-3.79	-0.99	-0.33	-0.17
Shares Outstanding (Basic)	19	17	15	14	10	9
Shares Outstanding (Diluted)	19	17	15	14	10	9
Shares Change (YoY)	6.40%	14.29%	10.54%	33.29%	16.52%	133.15%
EPS (Basic)	0.02	0.04	-0.25	-0.07	-0.03	-0.02
EPS (Diluted)	0.02	0.04	-0.25	-0.07	-0.03	-0.02
Free Cash Flow	-0.04	-0.14	-0.73	-0.66	-0.33	-0.06
Free Cash Flow Per Share	-0.00	-0.01	-0.05	-0.05	-0.03	-0.01
Gross Margin	-	42.44%	-27.71%	14.52%	21.41%	20.08%
Operating Margin	-6674.57%	-342.10%	-3552.20%	-213.23%	-78.20%	-39.18%
Profit Margin	23090.19%	656.00%	-6607.20%	-214.89%	-80.72%	-41.50%
Free Cash Flow Margin	-1901.52%	-127.92%	-1270.07%	-144.70%	-79.89%	-13.60%
EBITDA	-0.14	-0.36	-2	-0.93	-0.27	-0.11
EBITDA Margin	-	-	-	-202.63%	-66.69%	-27.90%
D&A For EBITDA	-0	0.01	0.04	0.05	0.05	0.05
EBIT	-0.13	-0.37	-2.04	-0.98	-0.32	-0.16
EBIT Margin	-	-	-	-213.23%	-78.20%	-39.18%
Advertising Expenses	-	0.01	0.02	0.02	0.02	0.02

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