JMIH Income Statement

Financials in millions USD. Fiscal year is August - July.

Millions USD. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2007	FY 2006	FY 2005	FY 2004	FY 2003
Period Ending	Oct '07 Oct 27, 2007	Jul '07 Jul 28, 2007	Jul '06 Jul 29, 2006	Jul '05 Jul 30, 2005	Jul '04 Jul 31, 2004	Jul '03 Jul 26, 2003
Revenue	15.19	15.23	15.15	11.46	10.26	9.3
Revenue Growth (YoY)	-4.51%	0.49%	32.16%	11.72%	10.28%	34.23%
Cost of Revenue	12.41	12.52	11.46	8.59	7.73	7.37
Gross Profit	2.78	2.71	3.69	2.87	2.53	1.93
Selling, General & Admin	2.51	2.5	2.4	1.91	1.66	1.16
Operating Expenses	3.02	3	3.21	2.22	1.91	1.48
Operating Income	-0.24	-0.29	0.48	0.65	0.62	0.45
Interest Expense	-0.17	-0.18	-0.07	-0.07	-0.08	-0.1
Other Non Operating Income (Expenses)	0.01	0	-0.09	-0.06	-0.13	-0.06
EBT Excluding Unusual Items	-0.4	-0.47	0.32	0.52	0.41	0.29
Merger & Restructuring Charges	-0.54	-0.54	-	-	-	-
Asset Writedown	-0.07	-0.07	-0.08	-0.1	-	-
Other Unusual Items	-0.29	-0.29	-	-	-	-
Pretax Income	-1.3	-1.37	0.24	0.42	0.41	0.29
Net Income	-1.3	-1.37	0.24	0.42	0.41	0.29
Preferred Dividends & Other Adjustments	-	-	-	0.03	0.07	0.13
Net Income to Common	-1.3	-1.37	0.24	0.39	0.33	0.16
Net Income Growth	-	-	-43.73%	2.94%	42.43%	-
Shares Outstanding (Basic)	19	19	17	15	9	6
Shares Outstanding (Diluted)	19	21	19	16	12	10
Shares Change (YoY)	-7.98%	7.94%	19.57%	36.98%	21.75%	134.95%
EPS (Basic)	-0.07	-0.07	0.01	0.03	0.04	0.03
EPS (Diluted)	-0.07	-0.07	0.01	0.02	0.03	0.03
EPS Growth	-	-	-50.01%	-33.33%	11.14%	-
Free Cash Flow	0.61	-0.22	-0.25	-0.12	0.32	0.08
Free Cash Flow Per Share	0.03	-0.01	-0.01	-0.01	0.03	0.01
Gross Margin	18.30%	17.78%	24.37%	25.03%	24.63%	20.74%
Operating Margin	-1.61%	-1.91%	3.16%	5.67%	6.00%	4.86%
Profit Margin	-8.56%	-8.97%	1.56%	3.37%	3.26%	1.71%
Free Cash Flow Margin	3.99%	-1.44%	-1.62%	-1.04%	3.11%	0.86%
EBITDA	0.27	0.21	0.82	0.96	0.87	0.77
EBITDA Margin	1.77%	1.38%	5.42%	8.37%	8.49%	8.27%
D&A For EBITDA	0.51	0.5	0.34	0.31	0.26	0.32
EBIT	-0.24	-0.29	0.48	0.65	0.62	0.45
EBIT Margin	-1.61%	-1.91%	3.16%	5.67%	6.00%	4.86%
Advertising Expenses	-	0.12	0.11	0.1	0.1	0.05

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