Laser Master International, Inc. (LMTI)

LMTI Income Statement

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

Fiscal Year	TTM	FY 2008	FY 2007	FY 2006	FY 2004	FY 2003
Period Ending	Aug 31, 2009	Nov 30, 2008	Nov 30, 2007	Nov 30, 2006	Nov 30, 2004	Nov 30, 2003
Revenue	13.53	19.54	22.67	21.14	21.88	16.54
Revenue Growth (YoY)	-30.84%	-13.78%	7.23%	-3.41%	32.27%	24.70%
Cost of Revenue	10.54	15.12	16.92	16.53	16.36	12.47
Gross Profit	2.98	4.42	5.74	4.61	5.53	4.07
Selling, General & Admin	4.18	5.15	5.32	7.19	5.12	3.76
Operating Expenses	4.39	5.37	5.55	7.28	5.38	2.62
Operating Income	-1.41	-0.95	0.19	-2.67	0.14	1.46
Interest Expense	-0.4	-0.41	-0.4	-0.45	-0.31	-0.65
Interest & Investment Income	0	0	0	0.04	0	0.08
Other Non Operating Income (Expenses)	0.47	0.47	0.48	0.34	0.34	0.34
EBT Excluding Unusual Items	-1.35	-0.89	0.28	-2.73	0.18	1.23
Gain (Loss) on Sale of Assets	-0.01	-0.01	-0	7.83	-	-
Pretax Income	-1.35	-0.9	0.28	5.1	0.18	1.23
Income Tax Expense	0	-	0.02	0.05	0.02	-
Net Income	-1.35	-0.9	0.26	5.05	0.16	1.23
Net Income to Common	-1.35	-0.9	0.26	5.05	0.16	1.23
Net Income Growth	-	-	-94.82%	3052.61%	-86.97%	313.55%
Shares Outstanding (Basic)	11	11	11	11	10	10
Shares Outstanding (Diluted)	11	11	11	11	10	10
Shares Change (YoY)	-	-	-	3.58%	-	-0.03%
EPS (Basic)	-0.12	-0.08	0.02	0.47	0.02	0.12
EPS (Diluted)	-0.12	-0.08	0.02	0.47	0.02	0.12
EPS Growth	-	-	-94.82%	2943.61%	-86.97%	313.66%
Free Cash Flow	-0.44	0.25	0.89	-10.14	-1.24	-1.05
Free Cash Flow Per Share	-0.04	0.02	0.08	-0.94	-0.12	-0.10
Gross Margin	22.06%	22.62%	25.33%	21.81%	25.26%	24.62%
Operating Margin	-10.42%	-4.88%	0.85%	-12.62%	0.66%	8.81%
Profit Margin	-10.01%	-4.61%	1.16%	23.91%	0.73%	7.44%
Free Cash Flow Margin	-3.26%	1.26%	3.92%	-47.96%	-5.67%	-6.33%
EBITDA	-1.2	-0.73	0.42	-2.58	0.94	2.16
EBITDA Margin	-8.84%	-3.74%	1.86%	-12.20%	4.30%	13.03%
D&A For EBITDA	0.21	0.22	0.23	0.09	0.8	0.7
EBIT	-1.41	-0.95	0.19	-2.67	0.14	1.46
EBIT Margin	-10.42%	-4.88%	0.85%	-12.62%	0.66%	8.81%
Effective Tax Rate	-	-	6.11%	0.90%	9.85%	-
Advertising Expenses	-	-	-	-	0.25	0.11

Updated Oct 20, 2009. Source: S&P Global Market Intelligence. Standard template. Financial Sources.