Inyx, Inc. Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2005	FY 2004	FY 2003	FY 2002
Period Ending	Sep '06 Sep 30, 2006	Dec '05 Dec 31, 2005	Dec '04 Dec 31, 2004	Dec '03 Dec 31, 2003	Dec '02 Dec 31, 2002
Revenue	85.04	49.57	15.7	15.5	21.18
Revenue Growth (YoY)	201.17%	215.72%	1.32%	-26.86%	-
Cost of Revenue	54.85	34.86	14.32	12.51	17.32
Gross Profit	30.19	14.71	1.38	2.99	3.86
Selling, General & Admin	38.25	24.58	10.09	10.97	6.82
Research & Development	3.36	3.41	2.75	-	-
Amortization of Goodwill & Intangibles	1.87	1.39	0.17	0.14	-
Operating Expenses	49.8	32.66	13.62	11.53	7.76
Operating Income	-19.62	-17.95	-12.24	-8.55	-3.89
Interest Expense	-9.59	-10.06	-3.37	-4.49	-1.68
EBT Excluding Unusual Items	-29.21	-28.01	-15.61	-13.04	-5.57
Merger & Restructuring Charges	-7	-3	-	-2	-
Other Unusual Items	-	-	-	-	-25.05
Pretax Income	-36.21	-31.01	-15.61	-15.04	-30.62
Income Tax Expense	-	-	1.33	-1.29	-0.35
Earnings From Continuing Operations	-36.21	-31.01	-16.94	-13.74	-30.27
Earnings From Discontinued Operations	-	-	-	-0.56	-0.72
Net Income	-37.13	-31.01	-16.94	-14.3	-30.99
Preferred Dividends & Other Adjustments	-	-	-	-0.91	-
Net Income to Common	-37.13	-31.01	-16.94	-13.39	-30.99
Shares Outstanding (Basic)	47	40	33	23	16
Shares Outstanding (Diluted)	47	40	33	23	16
Shares Change (YoY)	20.38%	22.01%	42.62%	42.86%	-
EPS (Basic)	-0.79	-0.78	-0.52	-0.59	-1.94
EPS (Diluted)	-0.79	-0.78	-0.52	-0.59	-1.94
Free Cash Flow	-29.45	-20.06	-10.66	-6.45	1.27
Free Cash Flow Per Share	-0.63	-0.50	-0.33	-0.28	0.08
Gross Margin	35.49%	29.67%	8.81%	19.26%	18.23%
Operating Margin	-23.07%	-36.22%	-77.96%	-55.17%	-18.38%
Profit Margin	-43.66%	-62.56%	-107.92%	-86.43%	-146.28%
Free Cash Flow Margin	-34.63%	-40.47%	-67.90%	-41.63%	6.01%
EBITDA	-11.43	-13.28	-11.45	-7.99	-2.96
EBITDA Margin	-13.44%	-26.79%	-72.96%	-51.55%	-13.96%
D&A For EBITDA	8.19	4.67	0.79	0.56	0.94
EBIT	-19.62	-17.95	-12.24	-8.55	-3.89
EBIT Margin	-23.07%	-36.22%	-77.96%	-55.17%	-18.38%

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