LBAS Income Statement

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

Millions USD. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2014	FY 2013	FY 2012	FY 2011	FY 2010
Period Ending	May '15 May 31, 2015	Aug '14 Aug 31, 2014	Aug '13 Aug 31, 2013	Aug '12 Aug 31, 2012	Aug '11 Aug 31, 2011	Aug '10 Aug 31, 2010
Revenue	2.01	1.7	1.92	0.95	0.02	0.07
Revenue Growth (YoY)	27.98%	-11.15%	102.30%	5487.31%	-74.71%	-93.00%
Cost of Revenue	1.31	1.51	2.57	2.1	0.03	0.16
Gross Profit	0.7	0.19	-0.65	-1.16	-0.01	-0.09
Selling, General & Admin	2.86	3.88	5.42	5.4	3.04	2.53
Research & Development	0.13	0.1	0.46	0.52	0.51	1.65
Operating Expenses	2.99	3.98	5.88	5.92	3.56	4.18
Operating Income	-2.29	-3.78	-6.53	-7.07	-3.57	-4.27
Interest Expense	-0.83	-1.16	-0.97	-0.95	-1.03	-1.64
Currency Exchange Gain (Loss)	-0	-0	0	-0	0	0
Other Non Operating Income (Expenses)	-0.32	-0.44	-0.62	-0.28	-2.94	-1.89
EBT Excluding Unusual Items	-3.44	-5.38	-8.12	-8.3	-7.54	-7.81
Gain (Loss) on Sale of Assets	-0.04	-0.09	0	-0.25	-	0.11
Asset Writedown	-0.05	-0.05	-1.48	-	-	-1.36
Other Unusual Items	-0.5	0.38	-1.44	0.58	-0.69	-
Pretax Income	-4.04	-5.15	-11.05	-7.96	-8.22	-9.06
Income Tax Expense	0	0	0	0	0	0
Net Income	-4.05	-5.15	-11.05	-7.96	-8.22	-9.06
Net Income to Common	-4.05	-5.15	-11.05	-7.96	-8.22	-9.06
Shares Outstanding (Basic)	259	222	205	193	122	100
Shares Outstanding (Diluted)	259	222	205	193	122	100
Shares Change (YoY)	21.71%	8.25%	6.12%	58.81%	22.05%	10.50%
EPS (Basic)	-0.02	-0.02	-0.05	-0.04	-0.07	-0.09
EPS (Diluted)	-0.02	-0.02	-0.05	-0.04	-0.07	-0.09
Free Cash Flow	-1.63	-2.72	-3.18	-5.21	-8.57	-1.58
Free Cash Flow Per Share	-0.01	-0.01	-0.02	-0.03	-0.07	-0.02
Gross Margin	34.65%	11.41%	-33.94%	-121.92%	-48.42%	-135.07%
Operating Margin	-114.34%	-222.01%	-340.50%	-746.12%	-21017.86%	-6365.07%
Profit Margin	-201.58%	-302.06%	-576.08%	-839.93%	-48457.22%	-13508.63%
Free Cash Flow Margin	-81.03%	-159.75%	-166.03%	-549.27%	-50486.27%	-2360.43%
EBITDA	-2.16	-3.64	-6.4	-6.93	-3.54	-4.2
EBITDA Margin	-107.57%	-213.70%	-	-	-	-
D&A For EBITDA	0.14	0.14	0.13	0.14	0.03	0.07
EBIT	-2.29	-3.78	-6.53	-7.07	-3.57	-4.27
EBIT Margin	-114.34%	-222.01%	-	-	-	-
Revenue as Reported	2.01	1.7	1.92	0.95	0.02	0.07
Advertising Expenses	-	0.51	0.46	0.39	-	-

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