MultiCell Technologies Income Statement

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

Millions USD. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2014	FY 2013	FY 2012	FY 2011	FY 2010
Period Ending	Aug '15 Aug 31, 2015	Nov '14 Nov 30, 2014	Nov '13 Nov 30, 2013	Nov '12 Nov 30, 2012	Nov '11 Nov 30, 2011	Nov '10 Nov 30, 2010
Revenue	0.81	0.05	0.05	0.05	0.05	0.1
Revenue Growth (YoY)	1532.74%	-	-	-	-50.11%	-43.26%
Gross Profit	0.59	0.05	0.05	0.05	0.05	0.1
Selling, General & Admin	0.9	0.83	0.88	0.87	0.81	0.95
Research & Development	0.16	0.32	0.31	0.43	0.56	0.37
Operating Expenses	1.07	0.77	1.42	1.62	2.36	1.32
Operating Income	-0.48	-0.72	-1.37	-1.57	-2.31	-1.22
Interest Expense	-0	-0.01	-0	-0.01	-0.02	-0.04
Interest & Investment Income	0	0	0	0	0	0
Other Non Operating Income (Expenses)	0.02	-0.01	0	0.09	0.22	-
EBT Excluding Unusual Items	-0.47	-0.74	-1.37	-1.49	-2.11	-1.26
Gain (Loss) on Sale of Assets	-	-	-	0	-	-
Other Unusual Items	0.21	0.21	-	0.13	0.16	0.53
Pretax Income	-0.25	-0.53	-1.37	-1.36	-1.95	-1.29
Earnings From Continuing Operations	-0.25	-0.53	-1.37	-1.36	-1.95	-1.29
Minority Interest in Earnings	0	0.15	0.13	0.1	0.15	0.12
Net Income	-0.25	-0.38	-1.23	-1.26	-1.8	-1.17
Preferred Dividends & Other Adjustments	-	-	-	-	-	0.13
Net Income to Common	-0.25	-0.38	-1.23	-1.26	-1.8	-1.3
Shares Outstanding (Basic)	4,751	3,726	1,916	1,035	693	380
Shares Outstanding (Diluted)	4,751	3,726	1,916	1,035	693	380
Shares Change (YoY)	45.86%	94.50%	85.06%	49.39%	82.45%	103.28%
EPS (Basic)	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
EPS (Diluted)	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
Free Cash Flow	-0.2	-1.09	-1.25	-0.89	-1.24	-0.75
Free Cash Flow Per Share	-	-	-0.00	-0.00	-0.00	-0.00
Gross Margin	73.06%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-59.60%	-1465.61%	-2773.89%	-3193.28%	-4687.66%	-1234.58%
Profit Margin	-31.49%	-770.65%	-2503.38%	-2547.24%	-3651.12%	-1313.42%
Free Cash Flow Margin	-24.56%	-2206.80%	-2536.88%	-1803.71%	-2512.51%	-756.49%
EBITDA	-	-	-	-1.57	-2.31	-1.22
D&A For EBITDA	-	-	-	0	0	0
EBIT	-0.48	-0.72	-1.37	-1.57	-2.31	-1.22
EBIT Margin	-59.60%	-	-	-	-	-

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