International Silver Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2013	FY 2012	FY 2011	FY 2010	FY 2009
Period Ending	Jun '14 Jun 30, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010	Dec '09 Dec 31, 2009
Operating Revenue	0.6	0.39	0.25	0.01	0.06	0.15
Revenue	0.6	0.39	0.25	0.01	0.06	0.15
Revenue Growth (YoY)	31.54%	54.73%	3061.32%	-87.59%	-56.29%	20.88%
Gross Profit	0.6	0.39	0.25	0.01	0.06	0.15
Selling, General & Admin	1.61	1.79	1.47	1.02	0.49	0.18
Operating Expenses	2.37	2.41	2.34	1.1	0.5	0.23
Operating Income	-1.78	-2.03	-2.09	-1.1	-0.44	-0.08
Interest Expense	-1.79	-1.67	-0.46	-0.19	-0.02	-0
EBT Excluding Unusual Items	-3.57	-3.69	-2.55	-1.29	-0.46	-0.08
Impairment of Goodwill	-	-	-	-1.69	-0.02	-
Gain (Loss) on Sale of Assets	-	-	-	-	-0	0
Other Unusual Items	-	-	-	1.68	-	-
Pretax Income	-3.57	-3.69	-2.55	-1.3	-0.48	-0.08
Earnings From Continuing Operations	-3.57	-3.69	-2.55	-1.3	-0.48	-0.08
Net Income	-3.57	-3.69	-2.55	-1.3	-0.48	-0.08
Net Income to Common	-3.57	-3.69	-2.55	-1.3	-0.48	-0.08
Shares Outstanding (Basic)	37	37	37	33	23	16
Shares Outstanding (Diluted)	37	37	37	33	23	16
Shares Change (YoY)	0.38%	0.37%	10.31%	48.27%	42.42%	7.46%
EPS (Basic)	-0.10	-0.10	-0.07	-0.04	-0.02	-0.01
EPS (Diluted)	-0.10	-0.10	-0.07	-0.04	-0.02	-0.01
Free Cash Flow	-0.85	-2.06	-2.11	-0.97	-0.11	-0.01
Free Cash Flow Per Share	-0.02	-0.06	-0.06	-0.03	-0.01	-0.00
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-297.06%	-524.55%	-835.93%	-13865.10%	-692.50%	-56.52%
Profit Margin	-596.72%	-955.98%	-1021.62%	-16493.67%	-752.15%	-56.41%
Free Cash Flow Margin	-142.26%	-534.28%	-845.75%	-12270.20%	-180.28%	-10.12%
EBITDA	-1.76	-2.02	-2.09	-1.1	-0.43	-0.08
EBITDA Margin	-295.12%	-	-	-	-	-56.45%
D&A For EBITDA	0.01	0.01	0	0	0.02	0
EBIT	-1.78	-2.03	-2.09	-1.1	-0.44	-0.08
EBIT Margin	-297.06%	-	-	-	-	-56.52%
Revenue as Reported	0.6	0.39	0.25	0.01	0.06	0.15

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